{"text_format":"1","workbook":"xlsx","n_sheets":86,"sheets":["START","Import Variables","LIST_DSA","Country_Information","Data","COM","data all","CPIA","data_REM_FINAL","Classification","data_GDPUSD","translation","Input-INSTRUCTIONS","Input 1 - Basics","Input 2 - Debt Coverage","Input 3 - Macro-Debt data(DMX)","Input 4 - External Financing","BLEND floating calculations WB","Input 5 - Local-debt Financing","Input 6(optional)-Standard Test","Input 6 - Tailored Tests","Input 7 - Residual Financing","Input 8 - SDR","Customized Scenario - public","Customized Scenario-External","CI Summary","Dom_Debt_Indicators","Imported data","Probability approach","Realism 1 - Forecast Error","Realism 2 - Fiscal multiplier","Realism 3 - Invest-Growth","Realism 4 - Fiscal adjustment","Macro-Debt_Data","Ext_Debt_Data","Dom_Debt_Data","PV_Base","Chart Data","PV_LC_NR1","PV_LC_NR2","PV_LC_NR3","Output 1-1 - External DSA","Output 1-2 - Public DSA","Output 2-1 Stress_Charts_Ex","Output 2-2 Stress_Charts_Pub","Output 3-1 Stress-external","Output 3-2 Stress-public","Output 4-1 - Forecast Error","Output 4-2 - Realism","Output 5-1 Moderate risk","Output 5-2 Market module","Output 6 - Prob (if applicable)","Output 7 - Risk rating summary","Baseline - public","A1_Historical_pub","B1_GDP_pub","B2_PB_mkt_pub","B2_PB_non_mkt_pub","B5_depreciation_pub","B6_combo_mkt_pub","B6_combo_non-mkt_pub","PV_ResFin_pub","PV_ResFin-add.int.cost - mkt","Baseline - external","A1_historical_ext","B1_GDP_ext","B3_Exports_ext","B4_other flows_ext","B5_depreciation_ext","B6_Combo_mkt_ext","B6_Combo_non-mkt_ext","PV Stress","PV_Base-add.cost.mkt","Trigger","C1_Combined CL","C2_Natural disaster","C3_Commodity prices_ext","C3_commodity_prices_pub","C4_Market_financing","PV_baseline_com","PV_stress_com","DMX_OUT","lookup","Output Database","Output - Summary","Output - Submit"],"not_rendered":{"charts":51,"images":1,"macros":1,"external_links":2,"defined_names":396,"comments":23,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Import Variables","index":1,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
["Internal","Internal","\\\\data1\\spr\\DRAFTS\\SPRDP\\DSA-LIC Template\\LIC DSF Template Production_Internal\\"]
[null,"External","http://www.imf.org/external/pubs/ft/dsa/templ/"]
[null,null,"http://devwww-legacy-ext.imf.org/external/pubs/ft/dsa/templ/"]
[]
[]
[]
[]
[]
["Historical File Format","Historical_XXX.xlsx"]
["Template File Format","DSF_XXX.xlsm"]

{"sheet":"LIST_DSA","index":2,"n_rows":20,"n_cols":12,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["LIC DSF vintages"]
["This lists previous LIC DSF vintages that are used for some realism tools in the LIC DSF. A mapping of the previous (most recent available) and vintages from five years ago are identified."]
[]
[]
["Vintage ID","Country Code","Country Name","ISO code","Vintages for DSA",null,"Uploaded","Not published","Issuance year","First year of proj.","Country code","Vintage date"]
["652.1",652,"Ghana","GHA",1,null,0,0,2024,2024,652,"2024-06-28"]
["652.0",652,"Ghana","GHA",0,null,0,0,2023,2023,652,"2023-12-19"]
["652.0",652,"Ghana","GHA",0,null,0,0,2023,2023,652,"2023-05-03"]
["652.0",652,"Ghana","GHA",0,null,0,0,2021,2021,652,"2021-07-01"]
["652.0",652,"Ghana","GHA",0,null,0,0,2020,2020,652,"2020-04-07"]
["652.0",652,"Ghana","GHA",0,null,0,0,2019,2019,652,"2019-11-22"]
["652.5",652,"Ghana","GHA",5,null,0,0,2019,2018,652,"2019-03-07"]
["652.0",652,"Ghana","GHA",0,null,0,0,2018,2017,652,"2018-04-17"]
["652.0",652,"Ghana","GHA",0,null,0,0,2017,2017,652,"2017-08-03"]
["652.0",652,"Ghana","GHA",0,null,0,0,2016,2016,652,"2016-09-19"]
["652.0",652,"Ghana","GHA",0,null,0,0,2015,2015,652,"2015-12-28"]
["652.0",652,"Ghana","GHA",0,null,0,0,2015,2015,652,"2015-08-18"]
["652.0",652,"Ghana","GHA",0,null,0,0,2015,2014,652,"2015-03-23"]
["652.0",652,"Ghana","GHA",0,null,0,0,2014,2014,652,"2014-04-23"]
["652.0",652,"Ghana","GHA",0,null,0,0,2013,2013,652,"2013-05-30"]

{"sheet":"Country_Information","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
["Country_Code","Country","Eurobond","PRGT market access"]
[512,"Afghanistan",null,null,null,"Country not mentioned in the Global Loan Bookrunner excel file for any loan"]
[914,"Albania",null,null,null,"corrected"]
[614,"Angola"]
[911,"Armenia"]
[513,"Bangladesh"]
[638,"Benin","Yes"]
[514,"Bhutan",null,"Yes"]
[218,"Bolivia"]
[748,"Burkina Faso","No"]
[618,"Burundi","No"]
[522,"Cambodia","No"]
[622,"Cameroon","Yes","Yes"]
[624,"Cape Verde","No"]
[626,"Central African Republic","No"]
[628,"Chad","No"]
[632,"Comoros","No"]
[636,"Congo, DR","No"]
[634,"Congo, Republic of","Yes","Yes"]
[662,"Cote d'Ivoire","Yes","Yes"]
[611,"Djibouti","No"]
[321,"Dominica","No"]
[643,"Eritrea","No"]
[644,"Ethiopia","Yes"]
[648,"Gambia, The","No"]
[915,"Georgia"]
[652,"Ghana","Yes","Yes"]
[328,"Grenada","No"]
[656,"Guinea","No"]
[654,"Guinea-Bissau","No"]
[336,"Guyana"]
[263,"Haiti","No"]
[268,"Honduras","Yes","Yes"]
[664,"Kenya","Yes","Yes"]
[826,"Kiribati","No"]
[917,"Kyrgyz Republic","No"]
[544,"Lao PDR","No","Yes"]
[666,"Lesotho","No"]
[668,"Liberia","No"]
[674,"Madagascar","No"]
[676,"Malawi","No"]
[556,"Maldives","No","Yes"]
[678,"Mali","No"]
[867,"Marshall Islands","No"]
[682,"Mauritania","Yes"]
[868,"Micronesia","No"]
[921,"Moldova","Yes"]
[948,"Mongolia"]
[688,"Mozambique","Yes"]
[518,"Myanmar","No"]
[558,"Nepal","No"]
[278,"Nicaragua","No"]
[692,"Niger","No"]
[694,"Nigeria"]
[853,"Papua New Guinea","Yes"]
[714,"Rwanda","Yes"]
[862,"Samoa","No"]
[716,"Sao Tome & Principe","No"]
[722,"Senegal","Yes"]
[724,"Sierra Leone","No"]
[813,"Solomon Islands","No"]
[726,"Somalia","No"]
[733,"South Sudan","No"]
[524,"Sri Lanka"]
[362,"St. Lucia","No"]
[364,"St. Vincent & the Grenadines","No"]
[732,"Sudan","No"]
[923,"Tajikistan","Yes"]
[738,"Tanzania","Yes"]
[537,"Timor-Leste","No"]
[742,"Togo","No"]
[866,"Tonga","No"]
[869,"Tuvalu","No"]
[746,"Uganda","No"]
[927,"Uzbekistan","Yes"]
[846,"Vanuatu","No"]
[582,"Vietnam"]
[474,"Yemen, Republic of","No"]
[754,"Zambia","Yes","Yes"]
[698,"Zimbabwe"]

{"sheet":"Data","index":4,"n_rows":61,"n_cols":25,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["ifscode","isocode","country","year",null,"igov_rppp","kgov_rppp","ipriv_rppp","kpriv_rppp","ippp_rppp","kppp_rppp","GDP_rppp","kgov_n","kpriv_n","kppp_n","GDP_n","income","Capital stock/GDP",null,"DSA Template ID","PPP%GDP in 2021",null,null,"igov_n","ipriv_n"]
[652,"GHA","Ghana",1960,null,0.35226184129714966,5.3432474136352539,3.4176974296569824,40.535911560058594,null,null,19.755216598510742,null,null,null,1.668021286604926E-4,"Low Income Developing Countries",0.27047273245478148,null,6521960,0]
[652,"GHA","Ghana",1961,null,0.36635231971740723,5.5575246810913086,3.5544052124023438,42.158206939697266,null,null,20.457809448242188,null,null,null,1.7831775767263025E-4,"Low Income Developing Countries",0.27165785736501874,null,6521961,0]
[652,"GHA","Ghana",1962,null,0.3810063898563385,5.7793092727661133,3.6965811252593994,43.836334228515625,null,null,21.449701309204102,null,null,null,1.9088025146629661E-4,"Low Income Developing Countries",0.26943541961053802,null,6521962,0]
[652,"GHA","Ghana",1963,null,0.39624664187431335,6.0088863372802734,3.8444445133209229,45.572555541992188,null,null,22.193624496459961,null,null,null,2.107708714902401E-4,"Low Income Developing Countries",0.27074831054471221,null,6521963,0]
[652,"GHA","Ghana",1964,null,0.41209650039672852,6.246551513671875,3.9982223510742188,47.369213104248047,null,null,22.668903350830078,null,null,null,2.3676826094742864E-4,"Low Income Developing Countries",0.27555596391226145,null,6521964,0]
[652,"GHA","Ghana",1965,null,0.42858034372329712,6.4926114082336426,4.1581511497497559,49.228729248046875,null,null,22.978870391845703,null,null,null,2.8056255541741848E-4,"Low Income Developing Countries",0.28254702243925861,null,6521965,0]
[652,"GHA","Ghana",1966,null,0.44572356343269348,6.7473850250244141,4.3244771957397461,51.153617858886719,null,null,22.999536514282227,null,null,null,3.1284120632335544E-4,"Low Income Developing Countries",0.29337047817613326,null,6521966,0]
[652,"GHA","Ghana",1967,null,0.46355247497558594,7.011202335357666,4.4974560737609863,53.146476745605469,null,null,23.412826538085938,null,null,null,3.102240152657032E-4,"Low Income Developing Countries",0.29945988468980689,null,6521967,0]
[652,"GHA","Ghana",1968,null,0.48209455609321594,7.2844057083129883,4.6773538589477539,55.210006713867188,null,null,23.743457794189453,null,null,null,3.6064849700778723E-4,"Low Income Developing Countries",0.30679632981240174,null,6521968,0]
[652,"GHA","Ghana",1969,null,0.50137829780578613,7.5673508644104004,4.8644475936889648,57.346996307373047,null,null,25.135776519775391,null,null,null,4.2400913662277162E-4,"Low Income Developing Countries",0.30105896503562729,null,6521969,0]
[652,"GHA","Ghana",1970,null,0.62575238943099976,7.8604068756103516,6.0711441040039063,59.560340881347656,null,null,26.836725234985352,9.2732399934902787E-5,7.0265756221488118E-4,null,4.7909701243042946E-4,"Low Income Developing Countries",0.29289739365678019,null,6521970,0,null,null,7.3822534432110842E-6,7.1623755502514541E-5]
[652,"GHA","Ghana",1971,null,0.68478566408157349,8.266876220703125,6.6438937187194824,62.842613220214844,null,null,28.339370727539063,1.0202576231677085E-4,7.7557307668030262E-4,null,5.3040898637846112E-4,"Low Income Developing Countries",0.29170994303940934,null,6521971,0,null,null,8.4512912508216687E-6,8.1995713117066771E-5]
[652,"GHA","Ghana",1972,null,0.34125757217407227,8.7191066741943359,3.3109323978424072,66.525054931640625,null,null,27.628549575805664,1.698513951851055E-4,1.2959325686097145E-3,null,5.9720600256696343E-4,"Low Income Developing Countries",0.31558322127158145,null,6521972,0,null,null,6.6478223743615672E-6,6.4498184656258672E-5]
[652,"GHA","Ghana",1973,null,0.46159461140632629,8.8186063766479492,4.4784603118896484,66.770301818847656,null,null,29.160518646240234,1.3916462194174528E-4,1.0536885820329189E-3,null,7.4267899617552757E-4,"Low Income Developing Countries",0.30241596466889187,null,6521973,0,null,null,7.2843295129132457E-6,7.0673675509169698E-5]
[652,"GHA","Ghana",1974,null,0.66952008008956909,9.0324459075927734,6.4957842826843262,68.131629943847656,null,null,31.158748626708984,2.0348043472040445E-4,1.5348505694419146E-3,null,9.8850601352751255E-4,"Low Income Developing Countries",0.28988474523813984,null,6521974,0,null,null,1.5082760000950657E-5,1.4633523824159056E-4]
[652,"GHA","Ghana",1975,null,0.57056450843811035,9.4437971115112305,5.5357027053833008,71.388565063476563,null,null,27.285209655761719,2.7634343132376671E-4,2.0889653824269772E-3,null,1.1206370545551181E-3,"Low Income Developing Countries",0.34611414867823886,null,6521975,0,null,null,1.6695801605237648E-5,1.6198521188925952E-4]
[652,"GHA","Ghana",1976,null,0.44996771216392517,9.7444391250610352,4.365654468536377,73.544189453125,null,null,26.321990966796875,3.7746672751381993E-4,2.8488545212894678E-3,null,1.3843460474163294E-3,"Low Income Developing Countries",0.37020144628698032,null,6521976,0,null,null,1.7430231309845112E-5,1.6911077545955777E-4]
[652,"GHA","Ghana",1977,null,0.65551692247390747,9.9159927368164063,6.3599238395690918,74.442626953125,null,null,26.92057991027832,4.3158495100215077E-4,3.2400514464825392E-3,null,2.3679949808865786E-3,"Low Income Developing Countries",0.36834246401320886,null,6521977,0,null,null,2.853080331988167E-5,2.7681022766046226E-4]
[652,"GHA","Ghana",1978,null,0.51327890157699585,10.283560752868652,4.9799094200134277,77.23260498046875,null,null,29.202354431152344,7.3859369149431586E-4,5.5470596998929977E-3,null,4.4515980407595634E-3,"Low Income Developing Countries",0.35214834396703321,null,6521978,0,null,null,3.6865108995698392E-5,3.5767094232141972E-4]
[652,"GHA","Ghana",1979,null,0.45556899905204773,10.498629570007324,4.4199991226196289,78.529617309570313,null,null,28.468446731567383,1.1901236139237881E-3,8.9021120220422745E-3,null,5.9864018112421036E-3,"Low Income Developing Countries",0.36878125698251973,null,6521979,0,null,null,5.1643259212141857E-5,5.0105078844353557E-4]
[652,"GHA","Ghana",1980,null,0.41636013984680176,10.648756980895996,4.0395889282226563,79.203155517578125,null,null,28.599632263183594,1.8178824102506042E-3,1.3521019369363785E-2,null,9.0901385992765427E-3,"Low Income Developing Countries",0.37233894767955383,null,6521980,0,null,null,7.1078131441026926E-5,6.8961095530539751E-4]
[652,"GHA","Ghana",1981,null,0.37901842594146729,10.753973007202148,3.6772940158843994,79.457176208496094,null,null,27.600257873535156,2.6470969896763563E-3,1.9558435305953026E-2,null,1.5405541285872459E-2,"Low Income Developing Countries",0.38963306272271198,null,6521981,0,null,null,9.3295617261901498E-5,9.0516841737553477E-4]
[652,"GHA","Ghana",1982,null,0.29135027527809143,10.817365646362305,2.8267242908477783,79.328811645507813,null,null,25.689826965332031,3.0832807533442974E-3,2.2611146792769432E-2,null,1.8338054418563843E-2,"Low Income Developing Countries",0.42107584690858951,null,6521982,0,null,null,8.3043763879686594E-5,8.0570328282192349E-4]
[652,"GHA","Ghana",1983,null,0.29168975353240967,10.790520668029785,2.8300178050994873,78.359214782714844,null,null,24.51692008972168,6.9652888923883438E-3,5.0580937415361404E-2,null,3.9038460701704025E-2,"Low Income Developing Countries",0.44012545737967862,null,6521983,0,null,null,1.882859505712986E-4,1.8267791019752622E-3]
[652,"GHA","Ghana",1984,null,0.33352947235107422,10.762788772583008,3.2359530925750732,77.422035217285156,null,null,26.63703727722168,1.6274968162178993E-2,0.11707388609647751,null,5.7391662150621414E-2,"Low Income Developing Countries",0.4040535236922414,null,6521984,0,null,null,5.0434720469638705E-4,4.8932530917227268E-3]
[652,"GHA","Ghana",1985,null,0.41585099697113037,10.77509593963623,4.0346488952636719,76.909233093261719,0,0,27.990196228027344,2.3038722574710846E-2,0.16444316506385803,0,7.2767779231071472E-2,"Low Income Developing Countries",0.38495964272114802,null,6521985,0,null,null,8.8915001833811402E-4,8.6266687139868736E-3]
[652,"GHA","Ghana",1986,null,0.40312084555625916,10.866144180297852,3.9111392498016357,77.184303283691406,0,0,29.449226379394531,3.4826822578907013E-2,0.24738164246082306,0,0.10847882181406021,"Low Income Developing Countries",0.36897893480491684,null,6521986,0,null,null,1.2920332374051213E-3,1.2535502202808857E-2]
[652,"GHA","Ghana",1987,null,0.39694124460220337,10.939933776855469,3.8511838912963867,77.3094482421875,0,0,30.861284255981445,5.794927105307579E-2,0.40951132774353027,0,0.15824247896671295,"Low Income Developing Countries",0.35448731446537657,null,6521987,0,null,null,2.102613914757967E-3,2.0399877801537514E-2]
[652,"GHA","Ghana",1988,null,0.47167116403579712,11.003401756286621,4.5762248039245605,77.353813171386719,0,0,32.598213195800781,7.2402462363243103E-2,0.50898873805999756,0,0.22298188507556915,"Low Income Developing Countries",0.33754616212228622,null,6521988,0,null,null,3.1035998836159706E-3,3.0111594125628471E-2]
[652,"GHA","Ghana",1989,null,0.57137084007263184,11.13652515411377,5.5435261726379395,78.087318420410156,0,0,34.256114959716797,0.10126166045665741,0.71002864837646484,0,0.30061829090118408,"Low Income Developing Countries",0.32509597679741781,null,6521989,0,null,null,5.1953336223959923E-3,5.0405915826559067E-2]
[652,"GHA","Ghana",1990,null,0.32870370149612427,11.361747741699219,6.188509464263916,79.712791442871094,0,0,35.396442413330078,0.12570725381374359,0.88194847106933594,0,0.43096679449081421,"Low Income Developing Countries",0.32098558406029121,null,6521990,0,null,null,3.6368034780025482E-3,6.8470150232315063E-2]
[652,"GHA","Ghana",1991,null,0.51466852426528931,11.339045524597168,7.2931647300720215,81.871849060058594,0,0,37.266017913818359,0.13798987865447998,0.99633491039276123,0,0.54616987705230713,"Low Income Developing Countries",0.30427306590202152,null,6521991,0,null,null,6.2632299959659576E-3,8.8753759860992432E-2]
[652,"GHA","Ghana",1992,null,0.50024014711380005,11.498044967651367,5.512357234954834,84.986061096191406,0,0,38.711723327636719,0.21493777632713318,1.5886802673339844,0,0.63823050260543823,"Low Income Developing Countries",0.29701713019432507,null,6521992,0,null,null,9.3512013554573059E-3,0.10304482281208038]
[652,"GHA","Ghana",1993,null,0.75836753845214844,11.635810852050781,5.3744816780090332,86.192779541015625,0,0,40.589241027832031,0.5088462233543396,3.769301176071167,0,0.82143968343734741,"Low Income Developing Countries",0.28667229436667979,null,6521993,0,null,null,3.3164210617542267E-2,0.23503175377845764]
[652,"GHA","Ghana",1994,null,1.0537933111190796,12.021273612976074,6.2648634910583496,87.187538146972656,0,0,41.916187286376953,0.56159502267837524,4.0731201171875,0,1.1041337251663208,"Low Income Developing Countries",0.28679310765659904,null,6521994,0,null,null,4.922981932759285E-2,0.29267418384552002]
[652,"GHA","Ghana",1995,null,0.85654789209365845,12.683319091796875,5.8421249389648438,88.983177185058594,0,0,43.602649688720703,0.95078957080841064,6.6705155372619629,0,1.6444905996322632,"Low Income Developing Countries",0.29088413622435988,null,6521995,0,null,null,6.4210072159767151E-2,0.43794777989387512]
[652,"GHA","Ghana",1996,null,1.1633051633834839,13.128130912780762,7.2125062942504883,90.258811950683594,1.3082581572234631E-2,0,45.606685638427734,1.0503462553024292,7.2213635444641113,0,2.4052896499633789,"Low Income Developing Countries",0.28785540385156011,null,6521996,0,null,null,9.3072906136512756E-2,0.57705307006835938]
[652,"GHA","Ghana",1997,null,1.1871564388275146,13.858407974243164,7.356938362121582,92.788124084472656,1.5030286274850368E-2,1.287597231566906E-2,47.521369934082031,1.5899381637573242,10.645333290100098,1.4772261492908001E-3,2.9937515258789063,"Low Income Developing Countries",0.29162475731374066,null,6521997,2.7095120223868995E-4,null,null,0.13619929552078247,0.84404188394546509]
[652,"GHA","Ghana",1998,null,0.95557701587677002,14.58644962310791,7.3542881011962891,95.312255859375,1.43597312271595E-2,2.7258466929197311E-2,49.751907348632813,1.9771476984024048,12.919279098510742,3.6948006600141525E-3,3.6688492298126221,"Low Income Developing Countries",0.29318372702566842,null,6521998,5.4788787770859953E-4,null,null,0.12952549755573273,0.99685084819793701]
[652,"GHA","Ghana",1999,null,1.7602781057357788,15.06070613861084,3.9774801731109619,97.687026977539063,3.3881857991218567E-2,4.0517851710319519E-2,51.955173492431641,3.6055154800415039,23.386159896850586,9.6999276429414749E-3,4.3654565811157227,"Low Income Developing Countries",0.28987885375466499,null,6521999,7.7986173438958481E-4,null,null,0.42140856385231018,0.95220428705215454]
[652,"GHA","Ghana",2000,null,1.5076717138290405,16.308738708496094,12.147025108337402,96.629989624023438,0.11794537305831909,7.2553321719169617E-2,54.140171051025391,2.4427807331085205,14.473584175109863,1.0867294855415821E-2,5.7596802711486816,"Low Income Developing Countries",0.30123175438669425,null,6522000,1.3401014498234669E-3,null,null,0.22582447528839111,1.8194247484207153]
[652,"GHA","Ghana",2001,null,1.9885627031326294,17.264997482299805,11.400673866271973,103.5684814453125,7.4109569191932678E-2,0.18624815344810486,56.597621917724609,4.3420777320861816,26.04705810546875,4.6840671449899673E-2,8.0756855010986328,"Low Income Developing Countries",0.30504810798230636,null,6522001,3.2907416802573776E-3,null,null,0.50011557340621948,2.8672237396240234]
[652,"GHA","Ghana",2002,null,0.69488358497619629,18.660133361816406,7.3484692573547363,109.40522766113281,5.1131993532180786E-2,0.25310036540031433,59.310710906982422,6.9404406547546387,40.692127227783203,9.4138041138648987E-2,10.364772796630859,"Low Income Developing Countries",0.31461658571385664,null,6522002,4.2673635424342517E-3,null,null,0.25845468044281006,2.7331864833831787]
[652,"GHA","Ghana",2003,null,1.2926280498504639,18.733793258666992,10.192880630493164,110.97251129150391,4.8282220959663391E-2,0.29512473940849304,62.409191131591797,8.0714340209960938,47.812381744384766,0.12715418636798859,14.033595085144043,"Low Income Developing Countries",0.30017683163311931,null,6522003,4.7288665989311252E-3,null,null,0.5569273829460144,4.3915915489196777]
[652,"GHA","Ghana",2004,null,1.7909011840820313,19.389476776123047,12.788156509399414,115.20753479003906,3.5476703196763992E-3,0.33291402459144592,65.749954223632813,9.8322181701660156,58.420631408691406,0.16881752014160156,16.946094512939453,"Low Income Developing Countries",0.2948971905010665,null,6522004,5.0633346976808246E-3,null,null,0.90814888477325439,6.4847517013549805]
[652,"GHA","Ghana",2005,null,1.7469637393951416,20.509984970092773,13.426746368408203,121.72886657714844,4.410097748041153E-2,0.32540068030357361,69.823661804199219,12.433718681335449,73.795379638671875,0.19726686179637909,20.631290435791016,"Low Income Developing Countries",0.2937397501094578,null,6522005,4.6603210415413062E-3,null,null,1.0590574741363525,8.1396636962890625]
[652,"GHA","Ghana",2006,null,2.3795719146728516,21.54633903503418,15.537513732910156,128.50987243652344,4.1839510202407837E-2,0.35795524716377258,73.001953125,13.922541618347168,83.038871765136719,0.2312990128993988,24.75901985168457,"Low Income Developing Countries",0.29514743253705489,null,6522006,4.9033653462785022E-3,null,null,1.5376015901565552,10.039834022521973]
[652,"GHA","Ghana",2007,null,3.3218283653259277,23.166191101074219,17.351024627685547,136.96820068359375,0.18015702068805695,0.38713479042053223,76.175308227539063,10.763492584228516,63.638256072998047,0.1798708438873291,30.648340225219727,"Low Income Developing Countries",0.30411680162652927,null,6522007,5.0821558773893405E-3,null,null,1.5433902740478516,8.0616455078125]
[652,"GHA","Ghana",2008,null,2.8210744857788086,25.653888702392578,19.581853866577148,146.72364807128906,0.15805454552173615,0.5512586236000061,83.144889831542969,15.367271423339844,87.890838623046875,0.33021664619445801,39.945926666259766,"Low Income Developing Countries",0.3085443826357705,null,6522008,6.6300962658906934E-3,null,null,1.6898887157440186,11.729982376098633]
[652,"GHA","Ghana",2009,null,2.2292478084564209,27.560712814331055,14.537375450134277,158.11083984375,0.18170207738876343,0.68802183866500854,87.172958374023438,25.108329772949219,144.04193115234375,0.62680083513259888,48.442440032958984,"Low Income Developing Countries",0.31616126524098598,null,6522009,7.8926062794954007E-3,null,null,2.0308866500854492,13.24382209777832]
[652,"GHA","Ghana",2010,null,1.435343861579895,28.816047668457031,11.096643447875977,163.95545959472656,0.10805837064981461,0.84327071905136108,94.059425354003906,33.581954956054688,191.07212829589844,0.98273968696594238,60.943660736083984,"Low Income Developing Countries",0.30636002250709471,null,6522010,8.9652973732043412E-3,null,null,1.6727361679077148,12.931922912597656]
[652,"GHA","Ghana",2011,null,2.8975362777709961,29.242923736572266,12.837968826293945,166.10775756835938,0.19704298675060272,0.92068964242935181,107.27190399169922,35.899509429931641,203.91893005371094,1.1302666664123535,79.175491333007813,"Low Income Developing Countries",0.27260561851158255,null,6522011,8.5827659263006603E-3,null,null,3.5571038722991943,15.760282516479492]
[652,"GHA","Ghana",2012,null,2.8020720481872559,31.086835861206055,19.597518920898438,169.80642700195313,0.28365707397460938,1.082743763923645,117.24078369140625,45.403831481933594,248.010498046875,1.5813997983932495,99.690757751464844,"Low Income Developing Countries",0.26515377057723233,null,6522012,9.2352143156392945E-3,null,null,4.0925617218017578,28.623125076293945]
[652,"GHA","Ghana",2013,null,2.5059404373168945,32.767681121826172,14.037850379943848,179.85279846191406,0.32352197170257568,1.3241382837295532,125.81403350830078,63.075347900390625,346.2032470703125,2.5488674640655518,123.65000915527344,"Low Income Developing Countries",0.26044535898027837,null,6522013,1.0524567465219936E-2,null,null,4.8237485885620117,27.021816253662109]
[652,"GHA","Ghana",2014,null,2.3529837131500244,34.093269348144531,14.006689071655273,183.91470336914063,0.5004127025604248,1.5961067676544189,129.45941162109375,92.992691040039063,501.6451416015625,4.3535351753234863,155.43254089355469,"Low Income Developing Countries",0.26335102964881291,null,6522014,1.2329012990773965E-2,null,null,6.4179906845092773,38.204597473144531]
[652,"GHA","Ghana",2015,null,2.1516876220703125,35.216114044189453,13.762266159057617,187.69023132324219,0.52077430486679077,2.0321238040924072,132.279296875,116.75307464599609,622.2552490234375,6.7371630668640137,180.3990478515625,"Low Income Developing Countries",0.26622544023247746,null,6522015,1.5362372284248712E-2,null,null,7.1335568428039551,45.626468658447266]
[652,"GHA","Ghana",2016,null,2.5090439319610596,36.095371246337891,15.35167121887207,190.985595703125,0.97382926940917969,2.4725205898284912,136.84001159667969,117.25339508056641,620.40399169921875,8.0318164825439453,215.07704162597656,"Low Income Developing Countries",0.26377790256788985,null,6522016,1.8068696143610126E-2,null,null,8.1504621505737305,49.868881225585938]
[652,"GHA","Ghana",2017,null,2.1628720760345459,37.288059234619141,15.881575584411621,195.60954284667969,1.1717642545700073,3.3420476913452148,147.9835205078125,109.15394592285156,572.611083984375,9.7832307815551758,256.67138671875,"Low Income Developing Countries",0.25197440300557378,null,6522017,2.258391799219818E-2,null,null,6.3314108848571777,46.490394592285156]
[652,"GHA","Ghana",2018,null,1.2993919849395752,38.091621398925781,19.118555068969727,200.45759582519531,0.95347702503204346,4.3746576309204102,157.25244140625,129.88360595703125,683.5140380859375,14.916569709777832,300.5960693359375,"Low Income Developing Countries",0.24223230531931081,null,6522018,2.781933044599802E-2,null,null,4.4306254386901855,65.189842224121094]
[652,"GHA","Ghana",2019,null,1.6512051820755005,38.011444091796875,16.720272064208984,208.14898681640625,1.1696163415908813,5.1553778648376465,167.43988037109375,141.61793518066406,775.49359130859375,19.20721435546875,349.48040771484375,"Low Income Developing Countries",0.22701547568926142,null,6522019,3.0789426350591526E-2,null,null,6.1518383026123047,62.294147491455078]

{"sheet":"COM","index":5,"n_rows":8,"n_cols":10,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
["As of:",45345,"Commodity prices (from commodity price team of RES)"]
["Date","ID","Commodity","Latest actual","1-year ahead 16th percentile price ","1-year ahead 50th percentile price (for information)","% change",null,null,"1-year ahead 84th percentile price (for information)"]
[45345,"45345Brent","Brent",81.62,56.403521213917358,75.430000000000007,-0.30894975234112526,null,null,92.771044453129164]
[45345,"45345Copper","Copper",388,303.21267556775717,395.45,-0.21852403204186296,null,null,480.44126573786065]
[45345,"45345Gold","Gold",2038.6,1863.3751088020583,2169.8000000000002,-8.5953542233857358E-2,null,null,2440.4302411069525]
[45345,"45345Wheat","Wheat",573.5,453.09095054592399,603.75,-0.20995475057380297,null,null,753.28184394515415]
[45345,"45345Coffee","Coffee",191,124.56980145722049,179.65,-0.34780208661141104,null,null,228.79380528047199]

{"sheet":"data all","index":6,"n_rows":239,"n_cols":60,"rows_kept":239,"cut":false,"hidden":true,"merged":[]}
[2002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
["EcDatabase","Series_code","Display_scale","Country","Country.IMF Country Code","Country.ISO","Indicator","Indicator.Timeseries","Indicator.Descriptor","Indicator.Unit","Indicator.Sector","Debt_Risk","Issuance_Date","First_Year_Of_Projection","Scale","Published",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["ID:DSA_LIC_4","652.DCPECH_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,null,-8.0101575121622801,-14.702357754099699,-5.8578608583713896,-4.3138215420780597,-2.4501640741931299,-1.3721314103322599,3.1927819997369902,-3.6328147695876001,-1.2169809287140101,0.90962666112318002,-1.15786618517068,-1.1353853902031401,-1.1321091426874199,-1.17431984674173,-0.94741948024779798,-0.67352657917691505,-0.65190274797901904,-0.654112112005105,-0.62966785757364996,-0.64421283177059696,-0.63517246267875205,-0.63295663999061202,-0.62415791422043299,-0.63577607503828704,-0.61571581852897395,-0.625361872638029,-0.60344695920778701,-0.57590305073569903,-0.57126959021961699,-0.56148940143755099,-0.55134121365048405]
["ID:DSA_LIC_4","652.BFDIN_GDP.2013-05-30.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,-0.52730762105643703,-0.44699994527193498,-0.95675123913952798,-0.83274414661397,-3.1161179075997998,-3.4550264241305402,-9.4857635178504793,-11.2027807637765,-7.8522240683165601,-8.3151226072037492,-8.1449232592653207,-7.3219770920276996,-6.8,-6.7999999999999901,-6.8000000000000096,-6.8,-6.8,-6.3,-5.9999999999999902,-5.8,-5.6,-5.4,-5.2,-5,-4.8,-4.7,-4.5999999999999996,-4.5,-4.4000000000000004,-4.3,-4.2,-4.0989607433156197]
["ID:DSA_LIC_4","652.BGS_GDP.2013-05-30.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,7.7215960080870802,8.6736334158024704,13.389080034935301,15.5716009651126,16.3668020244708,16.4021973423643,19.2650427263947,13.1012640727813,14.158652432636901,12.6669422639396,12.852437967068999,15.494847927134799,12.9349967657975,12.171230863376,11.968770321968501,11.748821803516201,10.067636585632901,9.8045665114099396,9.5099578616590605,9.1855131049847305,8.8371474612197307,8.4900699261460506,8.1099844872399096,7.8133045969319301,7.4996366762187101,7.1180728433660096,6.6802204631202402,6.2066791935884602,5.6683949366201798,5.2319399977872596,4.8046243848277497,4.4728577613893599]
["ID:DSA_LIC_4","652.D_GDP.2014-04-23.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,77.086697389249494,51.624641090247898,45.473552857307297,20.027772745050701,23.255235059435702,21.2959994165026,26.3997362510081,26.028269341705101,25.645785851697202,26.106624152336401,31.393343165155301,35.904418774156902,35.550051672556997,36.580764623915897,36.569485374821703,36.2249527972523,35.659686159315903,35.198789815208499,35.858666197907603,35.909418583172702,35.790562741117299,35.4172593477943,34.934596230363503,34.4716315720963,34.011065815455801,33.643098278077403,33.225701768969003,33.463356945894802,33.086909155257203,32.592419272811497,32.166731801876999]
["ID:DSA_LIC_4","652.D_PPG_GDP.2014-04-23.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,67.880517689105503,44.480888371168398,36.733367598254397,10.664067173497999,14.4841773190621,14.144224913111501,19.411741871583299,19.432623985140498,19.748626240378201,22.639298627914499,25.647386913032499,32.288960753759802,33.830910131478198,35.912335738457202,35.7130324150503,35.397339318425502,34.944787550576301,34.486913582874301,34.585777498494799,34.042839991479802,33.3441527022662,32.421412576931701,31.424064684247099,30.4396646567494,29.476674794671801,28.616957820102499,27.740479333097699,27.4244850251645,26.633998564189302,25.8327215758767,25.100312818146399]
["ID:DSA_LIC_4","652.D_LCH_GDP.2014-04-23.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,null,-25.462056299001599,-6.1510882329406504,-25.4457801122566,3.22746231438505,-1.9592356429331499,5.1037368345055301,-0.37146690930307003,-0.38248349000781101,0.46083830063919601,5.2867190128188097,4.5110756090016002,-0.35436710159983398,1.03071295135889,-1.1279249094243901E-2,-0.34453257756939598,-0.56526663793639598,-0.46089634410737501,0.65987638269908899,5.0752385265099099E-2,-0.118855842055396,-0.37330339332297102,-0.482663117430846,-0.46296465826720401,-0.46056575664046301,-0.36796753737837001,-0.41739650910847798,0.23765517692586999,-0.37644779063763401,-0.494489882445656,-0.42568747093453402]
["ID:DSA_LIC_4","652.BGS_GDP.2014-04-23.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,8.6736334158024704,13.389080034935301,15.5716009651126,16.3668020244708,16.4021973423643,19.2650427263947,13.101597238014699,14.1589291802728,12.677577864260799,12.852340477280199,14.5648016422713,12.2608196890789,8.8104381285872897,8.3776320865882603,7.4588988356104,7.1304994238449497,6.8996229248778702,5.7650391351373296,5.4284106820028404,6.1446783178557096,6.5018846534233203,6.5509987787593502,6.9304863849052802,6.91853110266256,6.7898611811948202,6.69774176021245,6.32279921473069,5.5808663615890204,4.9265646033946098,4.2668109905897298,3.5010121700345098]
["ID:DSA_LIC_4","652.BFDIN_GDP.2014-04-23.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,-0.44699994527193498,-0.95675123913952798,-0.83274414661397,-3.1161179075997998,-3.4550264241305402,-6.3309698420567404,-11.2030656505667,-7.8523775493386596,-8.3150780030990905,-8.1448614774578392,-7.2956709389816501,-7.5000000000000098,-7.5000000000000098,-7.5,-7.4999999999999902,-7.5,-6.5000000000000098,-6.5,-6.0000000000000098,-5.8,-5.6,-5.6,-5.4,-5.0000000000000098,-4.7,-4.3,-4.3,-4.3,-4,-4,-4.0026372399015102]
["ID:DSA_LIC_4","652.DCIR_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,null,1.1506158185070701,0.91814172281051698,0.53684292617465901,0.36945416986659901,0.58409252244167797,0.60492580190396095,0.59728144825232798,0.57672148963086101,0.67442914333006299,0.94178246883210304,1.14413143859507,1.2761122622384899,1.46324138815329,1.59854825623219,1.5123515717203699,1.67384553773296,1.78098922710562,1.82782622021914,1.8599292720591001,1.89343745948366,1.7141469109843701,1.69580704221782,1.68645393065803,1.66414816574485,1.6464881788983901,1.62847557107118,1.6475013068105,1.63197449750017,1.61684459615579,1.6047615847224499]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,null,-3.14865233838055,-2.6000615171283599,-2.3736971874406101,-1.06654704333386,-1.7014427755361801,-0.93999148252465803,-1.6946522131441799,-3.2446399781425699,-1.9444742905929899,-1.30095338317693,-1.69950301888386,-1.8580018627703201,-2.73972167051976,-2.4551345461802399,-2.2279133417683901,-1.28831002287107,-1.7954552514447,-1.43303217966594,-1.3379554631153701,-1.3510282590095199,-1.57819222172378,-1.5495385876325001,-1.57747719670403,-1.5806733280015799,-1.5010244593158999,-1.6074231745441001,-1.00193853311849,-1.68335353159295,-1.6594853736169699,-1.6469203748915899]
["ID:DSA_LIC_4","652.DCPECH_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,null,-14.7023577540999,-5.8578608583713896,-4.3138215420781103,-2.4501640741931099,-1.37213141033222,3.19340474961303,-3.54466081752369,-1.1655024015001001,0.87650157865497003,-0.93459987450283599,5.9545127866257799,0.42632205772161502,0.91487651929705305,-1.2174708459963399,-1.3369604105061199,-1.3211328099355699,-0.65333003079264096,-0.33511111174702501,-1.0514305701997899,-0.636747953121788,-0.86721143341093598,-1.1004462036448901,-0.72483447474706997,-0.69534081554775695,-0.69952016504370695,-0.67107737196232098,-0.54098038000164805,-0.57374274469009401,-0.66209485420219605,-0.61998267180956601]
["ID:DSA_LIC_4","652.D_GDP.2013-05-30.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,73.510468660654098,77.086697389249494,51.624641090247898,45.473552857307297,20.027772745050701,23.255235059435702,21.2959994165026,27.057311028974699,27.192349664306501,26.613212530207399,26.245440053597498,26.534490469946,27.263492592461901,28.102224198542,28.628612756788598,29.417869235860799,29.6132092711286,30.2716154591742,30.647631712152201,30.879456515806499,30.891825191529399,30.7813059612198,30.451709625380399,29.9302542304202,29.220273712250901,28.996095429743701,28.2338307132827,27.498776941861699,26.8831669610442,26.363773782060299,25.895944993645099,25.4877336595695]
["ID:DSA_LIC_4","652.D_LCH_GDP.2013-05-30.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,null,3.5762287285954,-25.462056299001599,-6.1510882329406504,-25.4457801122566,3.22746231438505,-1.9592356429331499,5.76131161247209,0.13503863533184901,-0.57913713409914902,-0.36777247660984003,0.28905041634845202,0.729002122515926,0.83873160608006403,0.52638855824665098,0.78925647907218299,0.19534003526774801,0.65840618804560702,0.37601625297798003,0.231824803654305,1.2368675722949999E-2,-0.110519230309588,-0.32959633583944398,-0.52145539496015703,-0.70998051816931396,-0.22417828250720001,-0.76226471646098304,-0.73505377142100803,-0.61560998081748497,-0.519393178983929,-0.46782878841520398,-0.40821133407562399]
["ID:DSA_LIC_4","652.D_PPG_GDP.2013-05-30.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,64.819914912728095,67.880517689105503,44.480888371168398,36.733367598254397,10.664067173497999,14.4841773190621,14.144224913111501,19.41124824341,19.432244158906599,19.7487321768218,21.851078079377601,22.486640814448901,23.4764630844459,24.504176033581,25.651173890776199,26.884231179302699,27.541422715776001,28.524754293904198,29.165121234767899,29.561934391344298,29.676243170330601,29.6632699016826,29.375784459382199,28.845036200144101,28.084735009567101,27.773798005612299,26.893917289603699,26.014058009898399,25.231064201518102,24.526464663626101,23.858363620505699,23.228622528259301]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,null,-3.1853091343074098,-3.1486523383807499,-2.6000615171283599,-2.3736971874406501,-1.06654704333384,-1.7014427755361401,-0.93996757914280704,-1.73687348104748,-3.3898367003637602,-2.0178294708631199,-1.83681032030187,-1.4580268605670901,-1.36161908743341,-1.30011854770038,-1.3320806150545901,-2.1203384576744,-1.4039087551474301,-1.4532546564772499,-1.48522811483884,-1.50767256813003,-1.4961954626265499,-1.5008084598393701,-1.49129808836445,-1.4754036081369799,-1.44184827622587,-1.4455436462525999,-1.4140873303194701,-1.3833522343267799,-1.3574730441068801,-1.33206143901922,-1.3147008847444901]
["ID:DSA_LIC_4","652.DCIR_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,null,1.2256336132527901,1.1506158185070701,0.91814172281051698,0.53684292617465901,0.36945416986659901,0.58409252244167797,0.60491041902793896,0.59726977390699898,0.57672458330547005,0.67443425912627397,0.57762321369729996,0.55589619438151305,0.64674990975287305,0.76950396226346995,0.971662974329771,1.0570058593678999,1.2024760605462499,1.3193617759481899,1.4177257994483601,1.45892759127657,1.55264873094934,1.5863256690810501,1.5991757655688299,1.5939492837607701,1.5994157191492899,1.59787125121298,1.57436423813451,1.5517452651505801,1.5316937024987001,1.5133620204489799,1.4963486105133801]
["ID:DSA_LIC_4","652.D_GDP.2015-03-23.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,null,null,null,null,23.255235059435702,21.756038440959401,27.636547666616199,26.188834632886799,29.108330442297301,34.107800866071301,34.865961143642501,47.388430419174703,47.619390889966098,47.282605266188703,45.583077521533902,44.400864438734502,44.007007573795001,43.502274597161701,43.008978511668197,42.495690057112299,41.828577502487398,40.732085129942199,39.646044416144697,38.506187889306098,37.3157302505196,36.039321918714897,34.862457641165598,33.827769982038603,32.898317274258602,32.067602608344799,31.292821408865901]
["ID:DSA_LIC_4","652.D_PPG_GDP.2015-03-23.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,67.880517689105503,44.480888371168398,36.733367598254397,10.664067173497999,14.4841773190621,14.144224913111501,19.2775054092996,19.439642601408,23.619893291633499,28.9300863674633,30.3965664329098,41.769734421704001,43.619390889966098,43.282605266187701,41.5830775214935,40.400864438432599,40.007007573007698,39.502274721688501,39.008978941893801,38.495690678947298,37.8285780476998,36.7320855975711,35.646044808840699,34.506188215566098,33.315730528965801,32.039322158556701,30.862457852555799,29.827770154814299,28.898317414920001,28.0676027325833,27.2928215317175]
["ID:DSA_LIC_4","652.D_LCH_GDP.2015-03-23.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,null,null,null,null,null,-1.4991966184762899,5.8805092256567297,-1.44771303372942,2.9194958094105101,4.9994704237740599,0.75816027757114302,12.522469275532201,0.23096047079138099,-0.33678562377742299,-1.6995277446547901,-1.18221308279938,-0.39385686493948002,-0.50473297663335603,-0.49329608549344101,-0.51328845455588401,-0.66711255462496399,-1.09649237254521,-1.0860407137974399,-1.13985652683864,-1.19045763878646,-1.2764083318047299,-1.1768642775493301,-1.0346876591269401,-0.92945270778005795,-0.83071466591374599,-0.77478119947896196]
["ID:DSA_LIC_4","652.BGS_GDP.2015-03-23.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,8.6736334158024704,13.389080034935301,15.5716009651126,16.3668020244708,16.4021973423643,19.2650427263947,13.0109968130177,14.1640430594252,12.417016402884601,12.3680425519527,12.9504653674467,9.6396745242687292,10.449690618435399,8.7698463135139892,6.57282658732115,5.8722438141947002,5.6784522411196798,5.4766439467289096,5.98183008720265,6.4979087315573096,6.8166179666039097,6.4513616492438697,6.1873408687514599,5.7657560340753404,5.38977316744558,5.1402145501057097,5.07138799598627,5.01868875564326,4.9634038873321602,5.1741804865236798,4.9878897450945603]
["ID:DSA_LIC_4","652.BFDIN_GDP.2015-03-23.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,-0.44699994527193498,-0.95675123913952798,-0.83274414661397,-3.1161179075997998,-3.4550264241305402,-6.3309698420567404,-11.125593988846999,-7.8552136472762504,-8.1441787272956301,-7.8528417988275203,-6.6404545527494703,-8.7026786252070991,-7.5,-7.5000000000017897,-7.5000000000756604,-7.5000000005659704,-7.5000000014761996,-6.4999997976439197,-6.2249993304615101,-5.9499990750205303,-5.6749992264799296,-5.3999993687009802,-5.1249994968583099,-4.8499996044097697,-4.5749996815271503,-4.2999997421700504,-4.0249997872885599,-3.7499998380227799,-3.4749998778004101,-3.1999999006092299,-2.9249999101647499]
["ID:DSA_LIC_4","652.DCIR_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,null,null,null,null,null,0.58409252244167797,0.60074260700424897,0.59749717255657897,1.04504542252546,1.5162131592306201,1.96549711456108,2.4986949593681498,2.1380416199894898,1.65729352321101,1.8013133956080301,1.68553172901612,1.83414641867228,1.99374650108581,2.0549372585983798,2.1422794050591101,2.2195678867684201,2.1874775841991099,2.1968348188496898,2.1904682553135402,2.1659007965166799,2.1262591791885201,2.0796265131290301,2.0400791316297702,2.0045818444766201,1.97236127780713,1.9431193028315199]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,null,null,null,null,null,-1.88012917807193,-1.3821174224800099,-1.76210938227783,-2.98693885517782,-2.2029030085394599,-2.15772467588743,-1.8231949186788701,-1.62973067780701,-2.7889839247633401,-3.9391805472804302,-2.9006836016209201,-1.81965248096037,-1.7905894695861699,-1.81894803658879,-1.80354500973119,-1.8452418536259401,-2.1722800114929401,-2.1215691638594198,-2.1480567694799801,-2.1475971215215699,-2.1046729840718599,-2.0638021477890498,-1.9779909926391299,-1.9466883412315701,-1.9154378659128899,-1.8854010175879501]
["ID:DSA_LIC_4","652.DCPECH_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,null,null,null,null,null,-1.19344500779647,3.5178419647369799,-3.5603547389600898,-1.90515799615982,0.55496255050764998,-2.50827810986776,10.7889490306433,0.93966308278409505,-0.91542640018695598,-0.75500170868858596,-0.84105936700142403,-0.85115622028175797,-0.90313918065658205,-0.93992878030168903,-0.83591298885827503,-0.85515007486616301,-0.87678169884367496,-0.85954274830314203,-0.83529307200031999,-0.81128765711633899,-0.78680018691911502,-0.75961985933473797,-0.73588731816542197,-0.71203314083980496,-0.69025161218898201,-0.68093692506089998]
["ID:DSA_LIC_4","652.D_GDP.2015-08-18.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,null,null,null,23.799636247046799,23.845086855570202,27.770647292546901,26.769908137734799,28.600622283027,34.106247329930703,35.218259778789303,47.631963122355501,53.7546593443058,53.785259150067901,51.863243783730503,49.2698909318988,47.564230472610099,46.558123108881198,45.1615755968838,44.169783333454298,43.050619113889297,41.736942908926203,40.527042664231203,39.129419446732904,37.732739101080597,36.485252512248401,35.2347015896108,34.025719882062702,33.360094498832503,32.646973541831798,31.925925690645698]
["ID:DSA_LIC_4","652.D_PPG_GDP.2015-08-18.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,44.774189262940801,37.009108521998002,10.746431236185201,15.028578506673201,16.233273327722198,19.411605035230199,20.020716106256,23.112185132363201,28.928532831322599,30.675972248030099,42.008681708434402,49.7546593443058,49.785259150067901,47.863243783730503,45.2698909318988,43.564230472610099,42.558123108881198,41.1615755968838,40.169783333454298,39.050619113889297,37.736942908926203,36.527042664231203,35.129419446732904,33.732739101080597,32.485252512248401,31.2347015896108,30.025719882062699,29.360094498832499,28.646973541831802,27.925925690645698]
["ID:DSA_LIC_4","652.D_LCH_GDP.2015-08-18.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,null,null,null,null,4.5450608523381703E-2,3.9255604369766601,-1.0007391548120199,1.8307141452921201,5.5056250469036998,1.11201244885865,12.413703343566199,6.12269622195031,3.0599805762086901E-2,-1.92201536633734,-2.5933528518317299,-1.7056604592886999,-1.00610736372888,-1.39654751199738,-0.99179226342953097,-1.11916421956501,-1.3136762049630899,-1.20990024469503,-1.3976232174982901,-1.3966803456522401,-1.2474865888322899,-1.25055092263756,-1.20898170754811,-0.66562538323022802,-0.71312095700062605,-0.72104785118611803]
["ID:DSA_LIC_4","652.BGS_GDP.2015-08-18.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,13.389080034935301,15.5716009651126,16.3668020244708,16.4021973423643,19.2650427263947,13.0109968130177,14.1640430594252,12.417016402884601,12.3680425519527,13.1616787424975,10.3305874010553,11.7715060527927,9.6927548677185502,7.3400714863743604,6.1837922722813401,6.0510392732639504,5.9546412094117498,6.1544311038241402,6.7553737113120302,7.2255679045945298,7.0062952377535703,6.7804940595604704,6.4550845838979702,6.0366096260297502,5.86805942767504,5.8692776217827296,5.8757672762223896,5.86464185464148,5.8417831525833099,5.7283939544667897]
["ID:DSA_LIC_4","652.BFDIN_GDP.2015-08-18.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,-0.95675123913952798,-0.83274414661397,-3.1161179075997998,-3.4550264241305402,-6.3309698420567404,-11.125593988846999,-7.8552136472762504,-8.1441787272956301,-7.8528417988275203,-6.7487558977716704,-8.6932086876325503,-8.25,-8.3275176874995704,-8.4590644680001006,-7.5,-7.4999999999999902,-6.4999999999999902,-6.2250000000000103,-5.95,-5.6749999999999901,-5.4,-5.125,-4.8499999999999996,-4.5750000000000002,-4.3,-4.0250000000000004,-3.8,-3.5,-3.2,-2.9]
["ID:DSA_LIC_4","652.DCIR_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,null,null,null,null,0.59776603131309203,0.65842684001188401,0.60039638226616399,0.91852632995517902,1.1539443799426801,1.4600712106351901,2.2577746444091802,2.4554069847225999,2.0993428493421802,2.0534136816060098,1.70002617097109,1.58722775098291,1.55931772415887,1.52996560228296,1.4783363833476899,1.59347246392801,1.54731082690394,1.5398585695662601,1.5256619731632499,1.4896971187378001,1.4659885866059801,1.44235475531614,1.4153686465151101,1.39655293425338,1.38324464411211,1.36578289096871]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,null,null,null,null,-1.92414268964422,-1.5148304721500201,-1.77065958948399,-3.0532125574511402,-2.1644799243390902,-2.1882161861934701,-1.7372941106200599,-1.7055438107371801,-2.72468958802467,-4.5716116310041004,-3.4855519722813599,-2.3342890250014801,-1.6307985717382201,-2.1168704714311501,-1.87225065117936,-1.88520310788007,-2.21614365447381,-2.1018816157662599,-2.1930771593355098,-2.1797747632735001,-2.1256358710135399,-2.0869387394373899,-1.99667552639867,-1.95586548683196,-1.9401858090550601,-1.9172862798488299]
["ID:DSA_LIC_4","652.DCPECH_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,null,null,null,null,-1.2213833570727599,3.8556305837095199,-3.57763049439939,-1.94742932474837,0.545282881124319,-1.99742003059454,10.1186929407629,2.8899089827520101,-3.1417607159655301,-0.73066681590857496,-0.87899081401122703,-1.0344829716783399,-1.05760412511623,-1.04027835110411,-0.93213324917738904,-0.93596513731110698,-0.93471443356931805,-0.92512275857290804,-0.89178310274612604,-0.86198327064422098,-0.83375980923220805,-0.80568367645114902,-0.78054224194515798,-0.74996544632637496,-0.73243424809804003,-0.72855976970534897]
["ID:DSA_LIC_4","652.D_GDP.2015-12-28.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,null,null,null,23.799636247046799,23.845086855570202,27.770647292546901,26.769908137734799,28.600622283027,34.106247329930703,35.218259778789303,48.505947977128102,55.9653594805213,58.166469910884999,55.942959271610398,53.553084499849497,51.174320135067603,49.7716157874234,48.169599956256697,46.8687376593709,45.4241022141927,43.838768861250998,42.497195288393797,40.946255372137202,39.483173250270497,38.195187564782103,36.910805741574698,35.667842610131103,35.004736092506299,34.312787424971901,33.520349156243803]
["ID:DSA_LIC_4","652.D_PPG_GDP.2015-12-28.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,44.774189262940801,37.009108521998002,10.746431236185201,15.028578506673201,16.233273327722198,19.411605035230199,20.020716106256,23.112185132363201,28.928532831322599,30.675972248030099,42.882666563207003,51.9653594805213,54.166469910884999,51.942959271610299,49.553084499849497,47.174320135067603,45.7716157874234,44.169599956256697,42.8687376593709,41.4241022141927,39.838768861250998,38.497195288393797,36.946255372137202,35.483173250270497,34.195187564782103,32.910805741574698,31.6678426101311,31.004736092506299,30.312787424971901,29.5203491562438]
["ID:DSA_LIC_4","652.D_LCH_GDP.2015-12-28.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,null,null,null,null,4.5450608523381703E-2,3.9255604369766601,-1.0007391548120199,1.8307141452921201,5.5056250469036998,1.11201244885865,13.287688198338801,7.45941150339325,2.2011104303636602,-2.22351063927464,-2.3898747717608502,-2.3787643647818699,-1.40270434764426,-1.6020158311667001,-1.3008622968857699,-1.44463544517821,-1.5853333529417,-1.3415735728572,-1.55093991625658,-1.4630821218666801,-1.2879856854884399,-1.2843818232074,-1.2429631314435501,-0.66310651762486805,-0.69194866753437601,-0.792438268728063]
["ID:DSA_LIC_4","652.BGS_GDP.2015-12-28.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,13.389080034935301,15.5716009651126,16.3668020244708,16.4021973423643,19.2650427263947,13.0109968130177,14.1640430594252,12.417016402884601,12.3680425519527,13.1616787424975,10.3305874010553,12.298042061210101,10.316738753223399,8.31846290519786,8.7801765368116005,6.5888018824514702,5.5351515068276997,5.7250877964380802,6.6069249842487299,6.8515837383975002,6.7832934134795799,6.7034918041822102,6.7056102617621196,6.37526286286315,6.2390969277274504,6.2155579637665204,6.1558539862253197,6.1012102021861896,5.8172739933456201,5.7513994516644704]
["ID:DSA_LIC_4","652.BFDIN_GDP.2015-12-28.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,-0.95675123913952798,-0.83274414661397,-3.1161179075997998,-3.4550264241305402,-6.3309698420567404,-11.125593988846999,-7.8552136472762504,-8.1441787272956301,-7.8528417988275203,-6.7487558977716704,-8.6932086876325503,-7.9999999999999902,-7.7499999999999902,-7.4999999999999902,-7,-6.5000000000000098,-6.5,-6.2,-5.9,-5.625,-5.35,-5.0749999999999904,-4.8,-4.5249999999999897,-4.2499999999999902,-3.9750000000000001,-3.8,-3.5,-3.2,-2.9]
["ID:DSA_LIC_4","652.DCIR_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,null,null,null,null,0.59776603131309203,0.65842684001188401,0.60039638226616399,0.91852632995517902,1.1539443799426801,1.4600712106351901,2.2577746444091802,2.46125282494849,2.3644301933345102,2.3523791938883498,1.98898066780383,1.8494242649802799,1.80714594681914,1.7675092816857001,1.69586140730973,1.8145485652781399,1.76574235570531,1.75280461145499,1.73232718011947,1.68642540075771,1.65212777815824,1.6158975710944501,1.5788790559005701,1.5543945711327101,1.53987578381381,1.5167267198747201]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,null,null,null,null,-1.92414268964422,-1.5148304721500201,-1.77065958948399,-3.0532125574511402,-2.1644799243390902,-2.1882161861934701,-1.7372941106200599,-1.56792863288665,-2.7761208682667098,-4.58121087619402,-3.2561669911238602,-3.0937147025781999,-2.57210535761959,-2.4316554876151502,-1.9251144866529399,-2.1809603609717598,-2.27444787029382,-2.2247927087151802,-2.2440519376583499,-2.2441272367945002,-2.1718665549443399,-2.1455230720870402,-2.0647725892661799,-2.01209317282134,-2.0557256964544499,-1.9935496484467801]
["ID:DSA_LIC_4","652.DCPECH_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,null,null,null,null,-1.2213833570727599,3.8556305837095199,-3.57763049439939,-1.94742932474837,0.545282881124319,-1.99742003059454,10.1186929407629,4.9944013680155797,-2.2323294587823499,-0.14188533603617601,-1.1265581449509099,-1.18543399701781,-0.68405558500705299,-0.96539653203322595,-1.1375105102049901,-0.94398496820684097,-1.10867960057521,-0.97537985692259399,-1.05220011081572,-0.96429995472067198,-0.94437670976973598,-0.89868546464370103,-0.85929032222753998,-0.82307059216227696,-0.70415005294265098,-0.811891164582354]
["ID:DSA_LIC_4","652.D_GDP.2016-09-19.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,45.592455885333997,20.439061021892801,25.629127967807801,24.8463844334015,27.765485321393601,30.053391431539598,29.478996998894299,31.913218472015402,36.361739507849997,47.799746189008999,52.6948642380884,52.733519043525703,52.010029858500602,49.321596846374703,47.1549199405246,44.106500903119901,43.484687184870197,43.100497401611499,42.143326426521497,40.8268967855414,39.797615017119298,38.679886424120902,37.836248603863801,36.776242768355203,35.641562495538203,34.704419282489098,34.441151629093703,33.868477288994299,33.220664915242303]
["ID:DSA_LIC_4","652.D_PPG_GDP.2016-09-19.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,36.8784449402348,11.071046178812599,16.858070227434201,17.694609930010401,20.720514794939302,23.4553638797641,23.703041338578,28.570207804040201,31.913434693558202,42.827903419989902,48.6948642380884,48.733519043525803,48.010029858500602,45.321596846374703,43.1549199405246,40.106500903119901,39.484687184870197,39.100497401611499,38.143326426521497,36.8268967855414,35.797615017119298,34.679886424120902,33.836248603863901,32.776242768355203,31.641562495538199,30.704419282489098,30.441151629093699,29.868477288994299,29.220664915242299]
["ID:DSA_LIC_4","652.D_LCH_GDP.2016-09-19.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,null,-25.1533948634412,5.1900669459150599,-0.78274353440632205,2.9191008879920401,2.2879061101460598,-0.57439443264531698,2.4342214731211298,4.4485210358345801,11.4380066811589,4.8951180490794304,3.86548054373606E-2,-0.72348918502511605,-2.6884330121258899,-2.1666769058501698,-3.04841903740463,-0.62181371824971199,-0.38418978325874098,-0.95717097508997295,-1.31642964098008,-1.02928176842213,-1.11772859299838,-0.84363782025707901,-1.0600058355085999,-1.13468027281704,-0.93714321304912596,-0.263267653395374,-0.57267434009938301,-0.64781237375196798]
["ID:DSA_LIC_4","652.BGS_GDP.2016-09-19.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,15.5249685471098,16.3743341914554,16.4021973423643,19.2650427263947,13.2084202390107,14.1640430594252,12.417016402884601,12.3680425519527,13.1616787424975,10.3306149425377,11.340966857179099,9.5958618449264694,8.2066359512710001,6.5558689443412499,5.7147218058130598,5.5137256695264796,5.6309694063425697,5.6954341759105303,5.7591644929374697,5.6258072805349704,5.6062805989672899,5.64055340316113,5.5699849592020199,5.4951148917113199,5.5057132051328699,5.5212279536644298,5.4755328527572402,5.3618651783421996,5.14209494669156]
["ID:DSA_LIC_4","652.BFDIN_GDP.2016-09-19.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,-0.83025031998552601,-3.11755197641719,-3.4550264241305402,-6.3309698420567404,-11.294409100636701,-7.8552136472762504,-8.1441787272956301,-7.8528417988275203,-6.7487558977716704,-8.6932318638416692,-7.8830459424356096,-6.7499999999999902,-6.4999999999999902,-6.5,-5.75,-5.5,-5.25,-5,-4.7249999999999996,-4.45,-4.5,-4.5,-4.5,-4.5,-4,-4,-4,-4,-4]
["ID:DSA_LIC_4","652.DCIR_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,null,0.91512198892292396,0.81106519769212104,1.27581701948668,1.37558271128146,1.0791670441583701,1.39345439950381,1.4434206057429,2.0907414165954101,2.7407447277394001,2.9865811040942098,2.96745918930521,2.9325076613249301,2.5287571412171799,2.2393301150380198,2.0823954236343099,1.9432751596289899,1.9342926532293701,1.9792615697462399,1.91595268621644,1.88312121258284,1.8577339601896199,1.8206749988797799,1.8086096688639399,1.7623889243656701,1.7230529797473,1.6989529616980299,1.6966216356475099,1.6780312023576101]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,null,-2.4387297751410602,-0.73234342144154296,-2.0346643319364501,-1.34203214884947,-1.7441534386169699,-3.4333203546179401,-2.5845158724860702,-2.04726704973264,-1.7942528335269801,-1.90104481379004,-1.5497256350597699,-3.5719120827985198,-3.9685371590738998,-3.1275810180158601,-2.3193405321957599,-1.83278986099777,-1.5329470668985099,-1.7971997386506999,-1.9136129009645999,-1.8830232502297699,-1.91894705689783,-1.94160403499603,-1.90778637092362,-1.87727633776576,-1.8251479574940499,-1.79767428846291,-1.8232756392231899,-1.79947852638712]
["ID:DSA_LIC_4","652.DCPECH_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,null,-4.1315187362875401,-2.8643375459092901,-1.3526601103598299,4.1951450668101398,-3.9382223832088901,-2.1806790331068799,0.91559047970280005,-1.8692331075131201,10.447902090375599,3.0793216794379599,-4.7029457992556498,-0.78302070734354201,-0.779751033301184,-0.86142021453872297,-1.1007108691082601,-1.1490647085081001,-1.2170849513473101,-1.11168246337242,-1.0319884466015199,-0.99247656789943095,-0.93691748723964097,-0.88280133815510098,-0.86106085384315201,-0.82823373709746595,-0.80112537119762195,-0.77373274968424499,-0.75118147528285795,-0.73238140312869504]
["ID:DSA_LIC_4","652.D_GDP.2017-08-03.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,20.439061021892801,25.629127967807801,24.8463844334015,27.765485321393601,30.053391431539598,29.478996998894299,31.9138840774112,35.313081697387197,45.415444474100802,53.163407984155199,52.9343612612832,55.480737079679699,52.777835615214101,50.744516679173103,49.740393310511998,48.393871980326203,45.660686557570799,43.863895425719498,42.932694287813298,42.073259856794301,41.375546116224001,39.7347762241737,39.0639312173112,38.579776360223697,38.010443296351603,37.455737129102097,37.0378931620602,36.334706509000497]
["ID:DSA_LIC_4","652.D_PPG_GDP.2017-08-03.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,11.071046178812599,16.858070227434201,17.694609930010401,20.720514794939302,23.4553638797641,23.703041338578,28.570873409435901,30.864776883095399,41.0840574684185,49.163407984155199,48.9343612612832,51.480737079679699,48.777835615214101,46.744516679173103,45.740393310511998,44.393871980326203,41.660686557570799,39.863895425719498,38.932694287813298,38.073259856794301,37.375546116224001,35.7347762241737,35.0639312173112,34.579776360223697,34.010443296351603,33.455737129102097,33.0378931620602,32.334706509000597]
["ID:DSA_LIC_4","652.D_LCH_GDP.2017-08-03.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,null,5.1900669459150599,-0.78274353440632205,2.9191008879920401,2.2879061101460598,-0.57439443264531698,2.4348870785168599,3.3991976199760301,10.1023627767136,7.7479635100544302,-0.22904672287202699,2.54637581839647,-2.7029014644656,-2.03331893604095,-1.00412336866108,-1.3465213301858701,-2.73318542275539,-1.7967911318512999,-0.93120113790619996,-0.85943443101894701,-0.69771374057030799,-1.6407698920503599,-0.67084500686249304,-0.48415485708746098,-0.56933306387210803,-0.55470616724947097,-0.41784396704198201,-0.70318665305961003]
["ID:DSA_LIC_4","652.BGS_GDP.2017-08-03.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,16.3743341914554,16.4021973423643,19.2650427263947,13.2084202390107,14.1640430594252,12.417016402884601,12.3680425519527,13.1616787424975,10.2885258730925,11.584821116554,7.1686742568642199,7.2756514089888604,5.9865398370306098,5.3358303424636402,4.9787552002542297,4.71168549370935,4.9967390816355897,4.9734313252739097,5.2427308313621301,5.4921624500467798,5.6241245248782503,5.5846874168248597,5.4521116433243,5.2545226090627102,5.0971687890501398,4.8500999361814401,4.6554134983845001,4.5612908480874799]
["ID:DSA_LIC_4","652.BFDIN_GDP.2017-08-03.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,-3.11755197641719,-3.4550264241305402,-6.3309698420567404,-11.294409100636701,-7.8552136472762504,-8.1441787272956301,-7.8528417988275203,-6.7487558977716704,-8.6578138329058802,-8.0528203071826994,-8.1132329000833892,-6.5,-5.9999999999999902,-5.0000000000000098,-4.4999999999999902,-4.25,-4.0000000000000098,-3.7500000000000102,-3.4750000000000099,-3.2,-2.9249999999999998,-2.65,-2.65,-2.6499999999999901,-2.7000000000000099,-2.7,-2.5,-2.25]
["ID:DSA_LIC_4","652.DCIR_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,null,0.81106519769212104,1.27581701948668,1.37558271128146,1.0791670441583701,1.39345439950381,1.44147979677634,2.0742886021761202,2.7274934066293302,3.2323605389988601,3.5538415732155202,3.59966087854525,3.4635260160371399,3.2127412484095101,3.1666286473167302,3.0821412639302102,2.8075507593307698,2.71636429747823,2.6216493106019398,2.5891221575742902,2.5718628719932801,2.4231839525439001,2.3035670215131598,2.2603476282525801,2.2225851652843698,2.17438110161619,2.1668817463408798,2.1675934990998802]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,null,-0.73210777159226403,-2.03508033467544,-1.3418985457452399,-1.7445020536573199,-3.4330315733627601,-2.5843314025830701,-2.0473097490296701,-1.7361056976193801,-1.8307180572589199,-1.59058264686188,-2.933964698849,-4.5395807991215298,-2.9226161214959601,-2.43043553052587,-2.4233968668099601,-2.4092724862066301,-2.2622717690140699,-1.91570906349782,-1.76413957389099,-1.76322243160003,-1.73236034095405,-1.7060423236073701,-1.699713043904,-1.68090368124078,-1.6871776737680799,-1.6604462119494801,-1.6333742047351201]
["ID:DSA_LIC_4","652.DCPECH_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,null,-2.8645731957585698,-1.35224410762084,4.1950114637059102,-3.9378737681685401,-2.1809678143620599,0.91540600979980402,-1.8692720936042,9.9620744251979296,4.1468964334291396,-5.7235222020630703,-0.19362559242123301,0.299345267368684,-0.70846211833880801,-0.76447365561682201,-0.895612781218596,-1.0667883604753301,-1.0148736490130901,-1.0533310154505799,-1.0495217140622499,-0.98214127766147397,-0.93706084962332203,-0.85248992119741795,-0.82950074165472498,-0.81896632382995904,-0.79394303745023398,-0.78246587653311395,-0.77742331916408403]
["ID:DSA_LIC_4","652.D_GDP.2018-04-17.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,20.434563270353902,25.629127967807801,24.8463844334015,27.765485321393601,30.053391431539598,29.478996998894299,31.9138840774112,35.313081697387197,45.415444474100802,53.163407984155199,52.923256439789903,50.9964433488,49.5237944537921,47.4533601765811,46.383079231392401,45.139439807266001,43.539952349924903,41.1634984495346,42.008356067237301,41.740336631378597,41.474418268391702,40.373470809252701,40.320202681066299,40.159371082598099,39.940350088598599,39.734083434638002,39.502344493626097,38.994293318590202]
["ID:DSA_LIC_4","652.D_PPG_GDP.2018-04-17.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,11.071046178812599,16.858070227434201,17.694609930010401,20.720514794939302,23.4553638797641,23.703041338578,28.570873409435901,30.864776883095399,41.0840574684185,49.163407984155199,48.923256439789903,46.9964433488,45.5237944537921,43.4533601765811,42.383079231392301,41.139439807266001,39.539952349924903,37.1634984495346,38.008356067237301,37.740336631378597,37.474418268391702,36.373470809252701,36.320202681066199,36.159371082598099,35.940350088598599,35.734083434638002,35.502344493626097,34.994293318590202]
["ID:DSA_LIC_4","652.D_LCH_GDP.2018-04-17.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,null,5.1945646974539796,-0.78274353440632205,2.9191008879920401,2.2879061101460598,-0.57439443264531698,2.4348870785168599,3.3991976199760301,10.1023627767136,7.7479635100544302,-0.24015154436528299,-1.9268130909899699,-1.4726488950079,-2.0704342772109201,-1.0702809451888,-1.24363942412634,-1.59948745734111,-2.3764539003903198,0.84485761770269396,-0.268019435858662,-0.26591836298688099,-1.10094745913908,-5.3268128186402898E-2,-0.16083159846819201,-0.21902099399950001,-0.206266653960576,-0.23173894101186199,-0.50805117503594499]
["ID:DSA_LIC_4","652.BGS_GDP.2018-04-17.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,16.366472580640099,16.4021973423643,19.2650427263947,13.2084202390107,14.1640430594252,12.417016402884601,12.3680425519527,13.1616787424975,10.2885258730925,11.584821116554,7.1670474480960298,4.0501727308260103,4.7346190416704497,4.4392249912366397,3.6682660094871098,3.4747182415844602,4.24093329963328,4.2917089568086597,4.6335013795818298,4.7030139962773001,4.6415391385914004,4.5900979558774697,4.5311947739701601,4.4188909459440397,4.4122300415817897,4.4084081594991096,4.29893345879535,4.20986018191509]
["ID:DSA_LIC_4","652.BFDIN_GDP.2018-04-17.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,-3.1160551839339901,-3.4550264241305402,-6.3309698420567404,-11.294409100636701,-7.8552136472762504,-8.1441787272956301,-7.8528417988275203,-6.7487558977716704,-8.6578138329058802,-8.0528203071826994,-8.1113917397868995,-6.8894690665042102,-6.0000000000000098,-5,-4.5,-4.2499999999999902,-4,-3.75,-3.4750000000000001,-3.2,-2.92500000000001,-2.65,-2.6500000000000101,-2.6499999999999901,-2.7,-2.7000000000000099,-2.5,-2.2500000000000102]
["ID:DSA_LIC_4","652.DCIR_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,null,0.81127622562350599,1.27581701948668,1.37558271128146,1.0791670441583701,1.39345439950381,1.44147979677634,2.0742886021761202,2.7274934066293302,3.2323605389988601,3.5390417647552601,3.36325516129317,3.1363745462927799,3.04208961915,3.0594310370558202,3.0645228052586901,2.90032224874337,2.8200573293910498,2.76099384276477,2.8285784934119702,2.8516215512179302,2.7850807575465901,2.76822428186806,2.78570131885599,2.7693173098597099,2.73340099683152,2.7195030929451498,2.7087566025508698]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,null,-0.73229825589491904,-2.03508033467544,-1.3418985457452399,-1.7445020536573199,-3.4330315733627601,-2.5843314025830701,-2.0473097490296701,-1.7361056976193801,-1.8307180572589199,-1.7060793169221899,-4.0644044495723302,-2.92277856130743,-3.4240327304832099,-2.4277956129452498,-2.2264085266308098,-1.34950458750973,-2.08447862595147,-1.75786030028499,-1.71642082349866,-1.77417620905825,-1.7831379426317699,-1.7515264717722101,-1.7749273619347501,-1.78774371932792,-1.78734534070964,-1.87509029256608,-1.7435480057053701]
["ID:DSA_LIC_4","652.DCPECH_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,null,-2.8555028058896399,-1.35224410762084,4.1950114637059102,-3.9378737681685401,-2.1809678143620599,0.91540600979980402,-1.8692720936042,9.9620744251979296,4.1468964334291396,-5.6184302519946598,-0.69428191233538605,-1.62553235360324,-1.0339232881689799,-0.71754048919590496,-0.60645022284971295,-1.4573326607718899,-0.94108687387611301,-1.0066154963367799,-1.0351178606097999,-0.94400593401709298,-0.88112409900998201,-0.80386012134832896,-0.78901447082201404,-0.77440684615815103,-0.76581402047554303,-0.72486288571173796,-0.76662437466896405]
["ID:DSA_LIC_4","652.DUCER_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,0,-8.10664036409751,-11.6433513388245,-3.4996361711288002,-2.2814842937115301,-0.72747328447241399,0.89262924343445404,0.257338710863245,-1.96951407488082,9.9369207267780896E-2,0.56429178028705296,-0.56860046246070906,-0.76951783262332596,-0.65618552966185295,-0.64629473418403005,-0.384598032505997,-5.52334020846144E-2,-4.6929119911653001E-2,-3.6130172328841897E-4,3.1212641565324599E-2,2.1685716273806499E-2,3.08116541996637E-2,3.0769679755657298E-2,3.2455235619151097E-2,1.02579878091023E-2,1.4826603641343699E-2,7.9224281104339799E-4,6.0277845615409201E-3,1.7136687004462199E-2,8.8034310167131296E-3,7.3834491058460596E-3,7.3599720163066498E-3]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,0,-4.0177900758081897,-4.1067403192068603,-3.2457743196441,-2.7615059883231701,-1.5857302355481799,-2.37135997271041,-1.2092247793586599,-2.6757334295434698,-5.9600276093988303,-3.1174207325460901,-3.6743662803329,-2.9529170504408699,-2.7340102381275,-2.5333602408740301,-2.5440132270620799,-4.0528699532508403,-2.6579133271667499,-2.7362580051162499,-2.7693353129088298,-2.8019229542095898,-2.7804972692377299,-2.80108204275921,-2.7892887555928998,-2.7885086753788002,-2.76566763998159,-2.7713090174220398,-2.7511937561969302,-2.7441443441776601,-2.7297583918656798,-2.7193845570201201,-2.7219431818436899]
["ID:DSA_LIC_4","652.DUCIR_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,0,2.1400031704916,-0.617837139198533,0.38236950639797901,0.77975510062162401,-0.28345004520559902,-0.28346921555381799,0.71418286320871105,1.53064990605042,-0.192319292035532,0.30587742449104899,2.0894975028778E-2,0.26164421168517299,0.80748873373753605,1.0310472604419001,1.35312763147054,1.58741977135502,1.9712728202494001,2.0494734831902002,2.0919821758778898,2.0252275455965001,2.0443594026391598,2.0034986849787,1.9551539579172399,1.9361629969059999,1.96639244675165,1.97554635266512,1.96655744271757,1.98190733368023,1.99409231752564,1.9996158072953201,2.0151863802043599]
["ID:DSA_LIC_4","652.DU_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,82.618825677018705,81.366964445023001,57.132740510495601,47.884306855218902,26.134192309872802,30.499242653521101,31.503683703452399,36.086513148705599,45.670021453196703,42.5210706615783,50.185331854167103,51.440376363670602,52.469497928959399,52.470663060358802,52.865660711904901,54.942682503148603,54.830231877823998,55.765264720840797,55.971070365258498,56.190465420151099,56.228308660391903,56.2683394732232,55.788748905357799,55.366481433596299,54.867562299775301,54.390657758075101,53.7566086872176,53.406681453980198,52.910901594494,52.674998033251001,52.473206838142303,52.104327995174302]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,0,-1.25186123199578,-24.2342239345274,-9.2484336552766493,-21.7501145453462,4.3650503436483401,1.00444104993122,4.5828294452531999,9.5835083044911595,-3.1489507916183799,7.66426119258875,1.2550445095034599,1.0291215652888701,1.16513139935392E-3,0.394997651546106,2.0770217912437499,-0.112450625324584,0.93503284301675604,0.205805644417723,0.219395054892594,3.7843240240732698E-2,4.0030812831311401E-2,-0.47959056786535798,-0.42226747176148599,-0.498919133821005,-0.47690454170021501,-0.63404907085749296,-0.34992723323744501,-0.49577985948620601,-0.23590356124300599,-0.20179119510868301,-0.36887884296798701]
["ID:DSA_LIC_4","652.DU_OF_GDP.2013-05-30.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,0,-0.434603114539026,-1.0314490228319999,-0.90395952275083602,-0.498799218594146,-0.89383991622926795,-2.60095263837577,-0.175416957724773,0.70226744564863297,0.762455335739609,-0.161092886741553,-0.13131175413728099,-0.105663782693574,-8.9849015329514406E-2,-7.3942686043514796E-2,-6.5430766262345896E-2,-5.0863828391221701E-2,-4.0211968226405201E-2,-3.4460208799039202E-2,-2.58353908171692E-2,-2.2023249224747202E-2,-1.8425279391705001E-2,-1.54251336547291E-2,-1.2785134540952099E-2,-8.1652922589172602E-3,-6.6254371356353498E-3,-5.9203493634684403E-3,-5.1013341901323499E-3,-4.5136602511559399E-3,-3.99150312404087E-3,-3.6409547613066701E-3,-3.3178855673329298E-3]
["ID:DSA_LIC_4","652.DU_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,81.366964445023001,57.132740510495601,47.884306855218902,26.134192309872802,0.38005656367843998,31.503683703452399,36.087430828977503,45.670914127872202,42.520842569417098,51.233359990257199,57.3947475378192,64.221658507511407,67.202249122957497,68.081791643080905,63.859356518108903,60.901295422249703,59.612194309787,58.000833653351499,57.870973663903598,57.932366967540403,57.093768100982302,57.271211266149201,56.982298882588402,56.513282185934102,56.163642990172697,55.919799041978102,55.661727633864103,56.5602971878914,56.5464209796869,56.384547371053799,56.017861163306598]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,0,-24.2342239345274,-9.2484336552766493,-21.7501145453462,-25.7541357461944,31.123627139773902,4.5837471255251803,9.5834832988947092,-3.15007155845512,8.7125174208400704,6.1613875475620299,6.8269109696921602,2.9805906154460802,0.87954252012340794,-4.22243512497199,-2.95806109585916,-1.2891011124627501,-1.6113606564354299,-0.12985998944792199,6.1393303636762701E-2,-0.83859886655808702,0.17744316516693501,-0.28891238356082699,-0.46901669665434298,-0.349639195761341,-0.243843948194581,-0.25807140811402002,0.898569554027283,-1.38762082044579E-2,-0.16187360863310801,-0.366686207747279]
["ID:DSA_LIC_4","652.DUCIR_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,0,-0.57082903926533801,0.42870210593667102,0.83305902074479998,-0.25845695006580599,72.276877447854204,0.72930133152685095,1.55447825612322,-0.16467337861415701,0.31249711440508599,2.0443334334732199,2.5452629049366799,2.88078609991621,2.79290131575025,2.5945368289639301,2.40886579484616,2.35505014101722,2.0383057013216299,2.3229882370095098,2.4359150755815402,2.3931007476468702,2.20364722771824,2.0676018867405102,1.90421874597158,1.9281511768172701,1.9456548491088499,1.97174480169211,2.0281401186624701,2.0528248893543002,2.0799321349056399,2.1111919065924698]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,0,-4.1067403192066196,-3.2457743196441,-2.7615059883231301,-1.5857302355482099,-2.9549944328499299E-2,-1.2092247793586599,-2.6758014734625002,-5.9601441051994604,-3.1174040100313301,-2.6478686129959099,-2.6117308269191,-3.2843800705669799,-5.0491106759114199,-4.7266513034240996,-4.0381185432363198,-2.2478843097066901,-3.0574741035797102,-2.3840588303853298,-2.2245025774982801,-2.2189492172383201,-2.5800771504419999,-2.5860196121527501,-2.62756220710305,-2.6447261030820499,-2.5307442271593401,-2.7261532179622501,-1.70629050413567,-2.8948644832597599,-2.89401683768858,-2.9044035978014402]
["ID:DSA_LIC_4","652.DUCER_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,0,-11.6903594387579,-3.54596877066751,-2.3347882138347602,-0.752466379612165,5.19181300834064,0.24301533663935801,-1.9935475861546199,7.0734600634704894E-2,0.55757797042050905,0.87285827378140202,3.01428752415364,2.9885507061269698,-0.40010620398240898,-0.53404536130882696,-0.63368601223205101,-0.59965001976800203,0.69306782093058406,-0.39124149601831298,-0.4304545758362,0.58492468035519596,-0.78896682113498395,-3.2464607708019601E-2,1.86937432361366E-3,5.5573664111053097E-3,-1.7411316433528001E-2,3.1444259915521799E-2,0.19417430918039699,-9.3488138703919695E-3,2.3298327146751799E-2,4.3073554665006099E-2]
["ID:DSA_LIC_4","652.DU_OF_GDP.2014-04-23.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,0,-1.0314490228319999,-0.90395952275083602,-0.498799218594146,-0.89383991622926795,-2.60095263837577,-0.175421418579188,0.70228117229784903,0.76245124576532997,-6.0518634540677699E-2,0,-0.11050591941534001,-9.3974435989551006E-2,-7.5746466130209397E-2,-6.5162567223566101E-2,-5.0355679275082103E-2,-3.9590240206776997E-2,-3.3197849497835302E-2,-2.49660296097441E-2,-2.1545280548051399E-2,-1.8237275793842302E-2,-1.5341705437225701E-2,-1.2816273397955101E-2,-8.2508382783257599E-3,-6.7427481564388599E-3,-6.0850312602534701E-3,-5.2758456312567504E-3,-4.7853801735796599E-3,-4.2485432035653196E-3,-3.8911046476572098E-3,-3.55984925323214E-3]
["ID:DSA_LIC_4","652.NCTN_GDP.2014-04-23.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,-10.4206767929075,-10.043993331624501,-9.6454690662028106,-8.7680103851864697,-8.2527542019395295,-7.75201510538127,-8.0547696231911097,-7.2156884918696296,-6.70269906924461,-5.9485214300186398,-4.4170022910930502,-4.5797751347830804,-4.0822701803514301,-4.0613711773502796,-3.6552096845772799,-3.3498277232670799,-3.1462384129902099,-2.9,-2.7,-2.4999999999999898,-2.2999999999999901,-2.0999999999999899,-1.9,-1.7,-1.4,-1.0999999999999901,-1.1000000000000001,-1.1000000000000001,-1.1000000000000001,-1.1000000000000001,-0.90059337897783898]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2014-04-23.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Moderate","2014-04-23",2014,"Units",null,null,0.39250618863157299,0.208222374225048,0.156780068980062,8.7007788711399997E-2,0.19671648396021299,-0.17733463180020201,-0.23513890114612801,1.0647803790439301,2.5975562730432502,4.5980761686270402,2.1141123319592299,1.81141235708644,1.7603933127445299,1.63268836540166,1.4766596774604901,1.39956332366421,1.2654358878759999,1.0555775797090601,0.94289980944862095,0.78613947172125598,0.68542324791300901,0.52806880145594204,0.36361967906943898,0.19953377330015901,3.9028476404876097E-2,-0.118542066612596,-0.27307048928781202,-0.43464917338140202,-0.58795842530103704,-0.73747103363290301,-0.88551164470234001]
["ID:DSA_LIC_4","652.NCTN_GDP.2013-05-30.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,-8.0573317175456705,-10.4206767929075,-10.043993331624501,-9.6454690662028106,-8.7680103851864697,-8.2527542019395295,-7.75201510538127,-8.0545647955542101,-7.2155474554462096,-6.7027350241557597,-5.9485665517689297,-6.1030497506391503,-5.8521700851077698,-5.7147861242912299,-5.7,-5.5000000000000098,-4.7,-4.5500000000000096,-4.38,-4.2119999999999997,-4.0457999999999998,-3.8812199999999999,-3.7180979999999999,-3.5562882,-3.3956593800000001,-3.236093442,-3.0774840978000002,-2.9197356880199998,-2.7627621192179999,-2.6064859072962001,-2.45083731656658,-2.2951716636272899]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2013-05-30.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Moderate","2013-05-30",2013,"Units",null,-0.154275490676724,0.39250618863157299,0.208222374225048,0.156780068980062,8.7007788711399997E-2,0.19671648396021299,-0.17733463180020201,-0.235132921714341,1.06475956705678,2.5975702069680202,4.5981110467471202,1.9133276688940499,1.41587589819882,1.5377987942317499,1.56215189843673,1.41430389921535,1.0228749300009501,1.03228724260647,0.97909125996395696,0.90112100390596195,0.843583578567218,0.71730732856103196,0.66319147700422798,0.65616309006031504,0.64904592272218598,0.641612750638899,0.63406001212727503,0.62623543348737198,0.61805794647047496,0.60966936581008202,0.65013827959329396,0.75522127982740395]
["ID:DSA_LIC_4","652.NCTN_GDP.2015-03-23.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,-10.4206767929075,-10.043993331624501,-9.6454690662028106,-8.7680103851864697,-8.2527542019395295,-7.75201510538127,-7.9990691205839504,-7.21829463238205,-6.5649389163710596,-5.73524765966327,-3.9917687210497501,-4.8587564941880599,-5.9273341576265102,-5.7510426341401999,-5.22811092527086,-4.9461902645764102,-4.7428726899203397,-4.4977953395157204,-4.2988071851118299,-4.11761205509461,-3.93491450639518,-3.7227818252458502,-3.5209681120077798,-3.3226883364408701,-3.1301758483021001,-2.9467572794395802,-2.7715120716491799,-2.60809591118083,-2.45231769343025,-2.3043210815237001,-2.1199085859659301]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2015-03-23.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","High","2015-03-23",2014,"Units",null,null,0.39250618863157299,0.208222374225048,0.156780068980062,8.7007788711399997E-2,0.19671648396021299,-0.17733463180020201,-0.23351286395461199,1.06516495319589,2.06399160871621,3.59443278850972,0.815951050022652,1.93689522990024,0.37532419029189801,1.5545414477083801,1.7180746654528201,1.89941410716294,1.6180838151455901,1.37128650301815,0.97318341450733303,0.53955157858279101,0.21441669339393199,2.4795628123060399E-2,-0.16189840493399099,-0.24082763689568901,-0.29836689310780001,-0.342806750342039,-0.36686897104334998,-0.40554724083918398,-0.43846402918809302,-0.49481483439499302,-0.47067174340835399]
["ID:DSA_LIC_4","652.DU_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,81.366964445023001,57.132740510495601,47.884306855218902,26.134192309872802,30.499242653521101,31.503683703452399,35.953194366693801,42.2823530546519,42.603407823020603,49.6233007868247,56.258579940487799,70.291971488597596,72.157566337707394,69.962360018318506,64.831872071026496,60.596440086855097,57.998269847226602,55.512681440288503,54.255765355787801,52.858654143061003,51.692654411492597,50.637626981904397,49.186108051864899,47.704408367232702,46.320506265583901,45.020663930990402,43.781761007768303,42.664067530691703,41.613841702257297,40.648767653065498,39.7191857954789]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,0,-24.2342239345274,-9.2484336552766493,-21.7501145453462,4.3650503436483401,1.00444104993122,4.4495106632414201,6.32915868795817,0.321054768368633,7.0198929638041303,6.6352791536630997,14.033391548109799,1.8655948491097101,-2.1952063193888298,-5.1304879472920701,-4.2354319841713099,-2.5981702396285198,-2.4855884069381502,-1.25691608450063,-1.3971112127268299,-1.1659997315683599,-1.05502742958829,-1.45151893003942,-1.4816996846322801,-1.38390210164879,-1.2998423345935199,-1.2389029232220701,-1.1176934770765501,-1.0502258284344801,-0.96507404919175599,-0.92958185758660505]
["ID:DSA_LIC_4","652.DUCIR_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,0,-1.4105844629811199,-3.3070689582687197E-2,6.2061915441062897E-2,-0.762712245982615,-0.41688322404160999,0.430560581129594,0.70369546144318396,1.53554371609239E-2,0.129958747040302,1.7110017830281501,2.5075300435359198,3.3297860964784101,2.9281936135298001,2.78422645793359,2.88422376276089,2.6581713731254699,2.4900568535892802,2.3928663075753098,2.4004127466853902,2.4555408572954098,2.35897648223093,2.2271125780462602,2.1156104004137601,2.11198505667979,2.0899349205600299,2.06959987387016,2.0620370965942101,2.0555142148964198,2.0501054016716198,2.03641664001103]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,0,-4.1067403192066196,-3.2457743196441,-2.7638331856853799,-1.1239473319409199,-2.59917784947466,-1.72279798036186,-2.63137371040236,-5.2008106151552296,-3.16388255646903,-3.38845056087739,-2.2466445928384902,-2.3704014381171499,-4.3089766525056303,-5.9232444087820504,-4.2031351274609801,-2.5319219588867701,-2.4093218338424802,-2.3723946829921498,-2.3202656397755299,-2.3423567752171301,-2.7420267589121701,-2.6943661356616899,-2.7223011332173801,-2.7178703077152901,-2.6688303757040401,-2.6336317341705802,-2.53761008198587,-2.5079811223825201,-2.4748064344789,-2.4417766662485199]
["ID:DSA_LIC_4","652.DUCER_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,0,-11.6429391499811,-3.5539780178040501,-2.2470953172312602,-0.92772103134588402,0.80937524108423198,0.64956531276660501,-1.74452729741151,-1.2471608219897401,1.39639312357559,0.34427249296214002,8.7950404547793593,-0.63655225182087904,-4.77241549015414E-14,6.3328613903384397E-14,0,8.4687439612584903E-14,-1.2405425557360499E-6,-2.9830292944570901E-6,-1.84909519298775E-6,7.3439174923129901E-7,7.2287033137476904E-7,6.7881090583710204E-7,5.8377146571363305E-7,4.0660471974008002E-7,3.17108099100684E-7,2.24810857508576E-7,2.9442425669004099E-7,2.36724295199381E-7,1.1733303573094E-7,9.62704818748008E-9]
["ID:DSA_LIC_4","652.DU_OF_GDP.2015-03-23.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,0,-1.0314490228319999,-0.90395952275083602,-0.498799218594146,-0.89383991622926795,-2.60095263837577,-0.175421418579187,0.70228117229785003,0.76245124576532997,-5.8745783661144003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.NCTN_GDP.2015-08-18.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,-10.043993331624501,-9.6454690662028106,-8.7680103851864697,-8.2527542019395295,-7.75201510538127,-7.9990691205839504,-7.21829463238205,-6.5649389163710596,-5.73524765966327,-4.0568717826057101,-5.2010759684738801,-6.5303206225816304,-5.7180266381383102,-5.2440840165799898,-5.0883662308459101,-4.8343098391272799,-4.6063693609269603,-4.3798873952426201,-4.1900691485781696,-4.0008941454841596,-3.78223166244508,-3.5780808049651198,-3.37183688344285,-3.1719188196406898,-2.9816066775687702,-2.8001234302093798,-2.6310045486401101,-2.4702144725975002,-2.3154889960632001,-2.16826098192946]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2015-08-18.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","High","2015-08-18",2015,"Units",null,null,null,0.20822237422504999,0.156787247929699,8.7008268303289796E-2,0.196722351401837,-0.17733463180020201,-0.23351286395461199,1.06516495319589,2.2104484355176299,3.9295245302247102,1.36674050172092,2.1895673980582799,0.63551306467180602,1.1141000749188299,1.4128617137292701,1.62213452950919,1.5797611458177301,1.28916401026437,0.98601546857693201,0.63137098012696402,0.25884457817620299,0.11347506487686,-7.3042158711683E-2,-0.14211464625835299,-0.19114066064546401,-0.22650375969733799,-0.24259213823377601,-0.273760347121067,-0.300696448453045,-0.35028094344715099,-0.32418057228083202]
["ID:DSA_LIC_4","652.DU_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,57.426041402267998,48.1600477789626,26.216556372559999,31.043643841132202,33.592732118063097,36.087293992624502,46.259006248987802,42.070275007312198,49.618139082940701,56.6906169893509,69.801939185499705,75.068955910297802,74.012194188862196,69.3057738325288,63.747152457819297,59.817723587244402,56.851586490467298,54.5832232733325,56.615365046131103,54.657285758658702,53.008941834324901,51.182619174339202,49.2103036397843,47.346405193550503,45.700662608584899,44.129675234055398,42.686506445689197,41.832491611118598,40.959783168132901,40.064447459343597]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,0,-9.2659936233054303,-21.9434914064026,4.8270874685722198,2.54908827693089,2.49456187456135,10.171712256363399,-4.1887312416756499,7.5478640756284801,7.0724779064102101,13.1113221961488,5.2670167247980304,-1.0567617214355201,-4.7064203563334797,-5.5586213747094204,-3.9294288705749501,-2.9661370967770999,-2.2683632171347998,2.0321417727986102,-1.95807928747244,-1.6483439243337801,-1.8263226599856499,-1.9723155345548899,-1.8638984462338699,-1.64574258496557,-1.57098737452953,-1.4431687883662001,-0.85401483457059202,-0.87270844298565498,-0.89533570878934698]
["ID:DSA_LIC_4","652.DUCIR_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,0,-3.5085302993779099E-2,5.8634911325730399E-2,-0.76153543739988505,-0.40376830758472598,0.49147862557815603,0.706908700024513,-0.339121117418067,0.123762981432438,2.0403035514213301,2.3772305947717598,3.37692410902712,3.6286310123965402,3.0727422328050702,2.62236229853989,2.1830356322294802,1.8102440682947301,1.64266363655754,1.50616356281873,1.3369242932746701,1.24844032716391,1.1259944419847501,1.05183691094589,1.0372094640615599,1.03509536159982,1.03167172251479,1.02499669333212,1.0312218348231701,1.03644823991127,1.03070796107787]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,0,-3.26243706842767,-2.7797486696036899,-1.1274895446639099,-2.6455722968431101,-1.83703885528453,-2.6411883106476099,-5.6899465939206797,-3.1242901928039499,-3.3814755692536398,-2.1723620383630702,-2.3564104098835799,-4.0412544646897901,-6.3774876575969097,-4.7381076038503398,-3.0849594654636698,-2.0975647096355399,-2.6439618425721201,-2.3105304949038001,-2.4687031262080898,-2.87607254134124,-2.73005516299733,-2.8320095366623002,-2.8030981086225499,-2.7274797074179702,-2.6730839617132598,-2.55738767672849,-2.5090059151563699,-2.4875460255989501,-2.4603863730353699]
["ID:DSA_LIC_4","652.DUCER_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,0,-3.52658933655613,-2.2988970338227501,-0.93335338187377603,0.98685333601313396,0.42677209941376099,-1.81052299011297,-1.04687969847442,1.2973638398042799,0.77396488340518299,8.1005688252732693,-1.2365186676533799,1.9792866131705599E-5,1.7647491566897199E-4,3.9968415750222999E-4,2.9391718196505298E-4,-1.2830938272044001E-4,-2.2836152899810501E-4,-2.0787635388204201E-4,-1.3760902234840101E-4,-5.8578765074920403E-5,-2.6486874588977602E-5,-1.20815651465989E-5,-4.7253323087395099E-6,-1.83645305668341E-6,-7.4966056694440901E-7,2.0319009550232599E-7,2.4620101134991099E-7,5.6547125419254503E-7,1.8384701341635101E-7]
["ID:DSA_LIC_4","652.DU_OF_GDP.2015-08-18.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,0,-0.14750189649462001,-3.2076839623405599E-3,-0.49745819561100402,-2.3440230750692499,-1.5028311171522001E-2,0.96650673946571997,0.95626075242254804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.NCTN_GDP.2015-12-28.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,-10.043993331624501,-9.6454690662028106,-8.7680103851864697,-8.2527542019395295,-7.75201510538127,-7.9990691205839504,-7.21829463238205,-6.5649389163710596,-5.73524765966327,-4.0568717826057101,-5.2010759684738801,-7.3213877170986201,-6.3813056906191097,-5.9393877520528902,-5.1191148884102002,-4.8089609095190999,-4.5437380454396301,-4.3182875164213703,-4.1246052445638099,-3.9265916249969699,-3.7068271228905201,-3.5049582822634102,-3.2977617262472601,-3.1001460709944202,-2.9125736749196398,-2.7340463326939402,-2.5678051259643802,-2.41096946620597,-2.2630783337665998,-2.1175301454830402]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2015-12-28.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","High","2015-12-28",2015,"Units",null,null,null,0.20822237422504999,0.156787247929699,8.7008268303289796E-2,0.196722351401837,-0.17733463180020201,-0.23351286395461199,1.06516495319589,2.2104484355176299,3.9295245302247102,1.36674050172092,2.1895673980582799,0.79214748759327303,1.14277640307039,1.40618369403006,1.5898878967810901,1.65669057078384,1.47896723003842,1.1486485677745699,0.62580445644869698,0.239292722788157,1.7897354267670799E-2,-0.19409902515097499,-0.343571555434527,-0.43748060679526202,-0.52702119853704499,-0.57368315239835599,-0.62378047922804603,-0.67391786476139004,-0.69415268129916297,-0.69647421456718706]
["ID:DSA_LIC_4","652.DU_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,57.426041402267998,48.1600477789626,26.216556372559999,31.043643841132202,33.592732118063097,36.087293992624502,46.259006248987802,42.070275007312198,49.618139082940701,56.6906169893509,70.675924040272307,77.915074221675098,78.259558437045598,74.260236401135401,68.800944865408198,63.3968896115923,59.511837977654501,55.051565438994402,58.258261019471803,56.6930561471804,55.439716144913397,54.545481095069199,53.255254078782102,51.903101275328503,50.447477137962899,48.882699510124702,47.188747460403597,45.939331060366399,44.584464327522298,43.041112769852901]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,0,-9.2659936233054303,-21.9434914064026,4.8270874685722198,2.54908827693089,2.49456187456135,10.171712256363399,-4.1887312416756499,7.5478640756284801,7.0724779064102101,13.985307050921501,7.2391501814027501,0.34448421537052798,-3.9993220359102,-5.4592915357272496,-5.4040552538159297,-3.8850516339377799,-4.4602725386601101,3.2066955804774602,-1.5652048722913801,-1.25334000226707,-0.89423504984419799,-1.2902270162870799,-1.3521528034536301,-1.45562413736562,-1.56477762783818,-1.69395204972108,-1.2494164000372501,-1.3548667328441,-1.5433515576693799]
["ID:DSA_LIC_4","652.DUCIR_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,0,-3.5085302993779099E-2,5.8634911325730399E-2,-0.76153543739988505,-0.40376830758472598,0.49147862557815603,0.706908700024513,-0.339121117418067,0.123762981432438,2.0403035514213301,2.3772305947717598,3.3469038985812598,3.4575786318517401,3.4081585084802399,1.9706962839357101,2.06078438187033,1.7801110107259701,2.4494802461970102,2.0436526778027,1.8484888215083699,1.7359153555151201,1.82586711482841,1.84065122622257,1.85672573059087,1.8359112380435101,1.79121838694338,1.7331121771456299,1.5759439755103599,1.54952569567017,1.4225975984893]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,0,-3.26243706842767,-2.7797486696036899,-1.1274895446639099,-2.6455722968431101,-1.83703885528453,-2.6411883106476099,-5.6899465939206797,-3.1242901928039499,-3.3814755692536398,-2.1723620383630702,-2.0712912404285801,-4.0254879245006601,-6.1788213203914903,-4.4111566164972702,-4.0645416137177204,-3.2296023972050798,-2.9650378497704599,-2.2533671667106301,-2.7666770213671801,-2.9097184052303202,-2.87755772741132,-2.9533817537543698,-2.9891375980211801,-2.92501634396677,-2.9020476461164302,-2.7996509124183802,-2.7248895917615799,-2.7532667584686199,-2.6531034422327]
["ID:DSA_LIC_4","652.DUCER_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,0,-3.52658933655613,-2.2988970338227501,-0.93335338187377603,0.98685333601313396,0.42677209941376099,-1.81052299011297,-1.04687969847442,1.2973638398042799,0.77396488340518299,8.1005688252732693,2.26714091560721,-0.22987441425566801,-6.9616685011405499E-2,-0.19608608637192099,-4.17370359110254E-2,0.40153159870643901,0.117138484116397,-0.15023940135512501,4.0422945155363398E-2,-9.9686932177842594E-2,-1.05542140067536E-2,-0.10605293414007499,-5.7389468344614503E-2,-6.8106496538911196E-2,-5.2397356721766E-2,-4.23641573790089E-2,-3.4372496793629699E-2,5.7349042552597297E-2,-5.0481625679432998E-2]
["ID:DSA_LIC_4","652.DU_OF_GDP.2015-12-28.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,0,-0.14750189649462001,-3.2076839623405599E-3,-0.49745819561100402,-2.3440230750692499,-1.5028311171522001E-2,0.96650673946571997,0.95626075242254804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.NCTN_GDP.2016-09-19.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,-9.6165836904256992,-8.7720455117949001,-8.2527542019395295,-7.75201510538127,-8.1204436511625993,-7.21829463238205,-6.5649389163710596,-5.73524765966327,-4.0568717826057101,-5.2010898346110803,-6.8199569913248599,-5.9078048812687003,-5.6263222361088303,-5.2076792748999203,-4.8822257677230896,-4.6186903179448997,-4.3925689410847397,-4.0279820919062601,-3.8312534274356,-3.6347379268845899,-3.4463126187011301,-3.2629864169580101,-3.0852176060488001,-2.9166309950866598,-2.7561050958242701,-2.6040799658750502,-2.45935456814713,-2.3187540329672598,-2.18617694264212]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2016-09-19.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","High","2016-09-19",2016,"Units",null,null,null,null,-0.141455665493815,-0.28586419844580002,-0.241736846890205,-0.83865982906758496,-0.87671218475571799,0.576923001457055,1.7471466956499699,3.6689792081154602,0.73607029576070404,1.7066091714006599,1.7135669030016801E-2,-0.17008782578657,0.63322822421435998,1.1518592507365399,1.53508199937217,1.4416328785103401,1.2096502069606301,0.65357358253776199,0.34333045355783598,-5.9183929846056103E-3,-0.19832771585026401,-0.22487281118976199,-0.31459246065378699,-0.473142018343784,-0.50045072294846504,-0.504238490608382,-0.492133438142834,-0.54321686832953597,-0.54403427079793198]
["ID:DSA_LIC_4","652.DU_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,48.3970313637776,26.2160772586797,31.035426154460598,32.479163159860597,36.063035241873102,50.665273116250603,45.6648137214112,49.740851094619302,58.143161151960399,70.719703061259494,73.802027545231098,70.409349838857693,67.039933592221402,62.7274744172027,59.6797976359967,56.226998108263501,54.868805224270297,53.683575863163,52.037743320255103,50.214124063628297,48.602185687621798,46.831652693538402,45.243780305241003,43.692392380901701,42.220305153193301,41.0374667664979,40.716612111954198,40.450200767876296,40.288487405547301]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,0,-22.180954105097999,4.8193488957808999,1.44373700540002,3.58387208201255,14.602237874377501,-5.0004593948393996,4.0760373732081199,8.4023100573410705,12.576541909299101,3.08232448397162,-3.3926777063734801,-3.36941624663628,-4.3124591750186996,-3.0476767812060399,-3.45279952773318,-1.35819288399319,-1.1852293611072799,-1.6458325429079299,-1.8236192566267799,-1.61193837600651,-1.7705329940833801,-1.58787238829737,-1.55138792433937,-1.4720872277083601,-1.1828383866954,-0.32085465454370898,-0.26641134407787298,-0.161713362329024]
["ID:DSA_LIC_4","652.DUCIR_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,0,0.23889253035434399,0.216062704399238,0.82175332770422804,2.2792394165863299,2.1543590861736699,4.1926868512636704,4.3357319845771496,2.3633734328431002,2.12775308702818,2.2765665794065901,3.4674367942705899,3.4864618488643,3.4497722867657599,2.6180574094073901,2.2432587232473198,1.88479331428742,1.7685875168610199,1.73464207008149,1.57519918420264,1.4915466329852001,1.48824256729625,1.49354516911906,1.4771190704763799,1.45844988890016,1.54431761307788,1.7303552512370699,1.7724437142265299,1.80614815839073]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,0,-2.8467104105965602,-1.0924309416665201,-2.6011475389965,-1.5008879311243799,-2.6398108371598799,-6.24087498108298,-3.8829754133104699,-3.3894572985643201,-2.2286761463064799,-2.64237004272545,-2.3831698695688499,-4.8410701626752903,-5.1932270076131299,-4.0483809992230704,-3.0055401319728099,-2.3989390702998299,-1.9899632245062899,-2.2977573587876501,-2.4222052078033101,-2.3736849334098702,-2.3999831992813001,-2.4057020701066998,-2.3344159337055199,-2.28170339797463,-2.21174905010853,-2.1741970590091202,-2.2035521740297099,-2.1966760333069302]
["ID:DSA_LIC_4","652.DUCER_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,0,-2.1379790057096399,-0.98064275780211896,1.09799194161633,0.31384418942208198,-1.95116477098693,-1.2247388822379299,1.6107417815023599,0.81340518187009703,8.5750851943054993,0.43457521914497399,-3.8247267447609699,0.26501671414559902,0.36380185021839601,0.19595109441038999,-0.116169226393426,-0.20371191024638499,-0.27912191765155803,-0.18880984697259201,-0.13361367238295499,-0.12244225121062299,-9.1414676640595396E-2,-6.3571463693976094E-2,-5.9845448169033803E-2,-5.0208098631645402E-2,-4.71097231076422E-2,-4.0135175082932198E-2,-2.5064155165988099E-2,-1.90494638981114E-2]
["ID:DSA_LIC_4","652.DU_OF_GDP.2016-09-19.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,0,-0.49878917837217202,-0.89383991622926795,-2.60095263837577,-0.175421418579187,0.70228117229785003,0.76245124576532997,-5.8745783661144003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.NCTN_GDP.2017-08-03.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,-8.7720455117949001,-8.2527542019395295,-7.75201510538127,-8.1204436511625993,-7.21829463238205,-6.5649389163710596,-5.73524765966327,-4.0568717826057101,-5.1798995151134104,-6.9668359863554103,-3.40508878496947,-4.6791498656381103,-4.7240247852914203,-4.52392068377815,-4.3662643163864399,-4.1971656844287297,-4.3213647657760097,-4.0914373006695701,-3.8907878483273501,-3.70851495917749,-3.5358575376850001,-3.3738897379688102,-3.2197770108882202,-3.0715371549344401,-2.92995965863811,-2.7934815356609102,-2.6609014753534801,-2.5349696854385302]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2017-08-03.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,-0.28586419844580002,-0.241736846890205,-0.83865982906758496,-0.87671218475571799,0.576923001457055,1.7471466956499699,3.67088111687714,0.75252311017998896,1.7017410496557199,-0.16395378299731,-0.54566258311505,-0.15385401862793599,0.88329064116786404,1.13101564882394,1.0358306514600499,0.98592754693929197,0.909785973887132,0.73234447136569103,0.38798919907496299,5.85333392714893E-2,-0.15028430163395301,-0.28115330740622801,-0.23892771383450101,-0.27409126704167402,-0.30278861006088997,-0.33961141365008901,-0.38306357976779998,-0.43756447530250703]
["ID:DSA_LIC_4","652.DU_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,26.2160772586797,31.035426154460598,32.479163159860597,36.063035241873102,38.211125112414301,39.840657848732199,46.966611474193002,54.195350693507898,66.611171248397895,72.907532602598394,73.854356509562805,72.980464540246402,68.179321855298497,64.611294212330705,61.666499629893799,59.209314789135199,55.649935422967502,53.034394779305302,51.438229005177099,50.113597635320197,48.925815813413301,46.302286731101702,45.5616646696472,44.790713619888201,44.066909319408502,43.302390495839497,42.837956780173698,42.004251441198001]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,0,4.8193488957808999,1.44373700540002,3.58387208201255,2.1480898705412099,1.62953273631781,7.1259536254608902,7.2287392193148197,12.415820554890001,6.2963613542005001,0.94682390696446805,-0.87389196931637503,-4.8011426849479797,-3.56802764296779,-2.94479458243686,-2.4571848407586101,-3.5593793661677098,-2.61554064366219,-1.59616577412823,-1.3246313698569101,-1.1877818219068199,-2.6235290823116602,-0.74062206145447396,-0.77095104975897799,-0.72380430047970601,-0.764518823569034,-0.46443371566578401,-0.83370533897568999]
["ID:DSA_LIC_4","652.DUCIR_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,0,0.374319447972641,0.69609383059269303,1.2302840804337001,1.1032573285498799,1.4650548458980901,1.33579871963651,2.2473033201759498,1.9962155279296001,3.2167365677104902,3.7337100424341401,3.67835655094922,3.7625521111545099,3.2584126430570501,3.3341881422003601,3.1832767625859901,2.75571608418658,2.4467110236691898,2.2798263144203301,2.20865225478894,2.1959638030722601,1.97992888456533,1.8590847563438699,1.8457179479872301,1.78424119628335,1.73399679072866,1.7318338872382599,1.7458487567383301]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,0,-1.0920940679250699,-2.60163478183431,-1.50074541752934,-2.6402998428958702,-4.7064439306163504,-3.38751391657848,-3.20041415751446,-2.0781564368045,-2.46046235481748,-2.44447165652715,-4.1085144548561399,-5.9394088642001401,-3.82685582377739,-3.1419257693095002,-3.0595367687361699,-3.01415938058725,-2.81986752291174,-2.3732102614247799,-2.1666031922274098,-2.1503775641592502,-2.0959524671905401,-2.0316104929513101,-2.02544551540492,-1.9938363434605499,-1.9977350110422101,-1.9605911283994599,-1.9296609749253399]
["ID:DSA_LIC_4","652.DUCER_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,0,-0.98078778760340801,1.0982674351205,0.31376331879838498,-1.9508737386738799,-1.2249599828917299,1.6104722680738,0.81292725666818799,8.2921289690820696,1.31961042629263,-2.5464641059507098,-7.2795114995514207E-2,0.467092856406849,-6.5996606637379496E-2,-0.19282762514938301,-0.14701329223913301,-0.10623349960235701,-9.2462543928555394E-2,-0.16155125902852699,-0.17546667010171499,-0.12875604230521001,-9.9554611442386906E-2,-5.1673438207576201E-2,-4.2829328262204001E-2,-4.1993325771314698E-2,-2.9507447978634499E-2,-2.9148719217697901E-2,-3.2155310762480897E-2]
["ID:DSA_LIC_4","652.DU_OF_GDP.2017-08-03.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,0,-0.89383991622926795,-2.60095263837577,-0.175421418579187,0.70228117229785003,0.76245124576532997,-5.8745783661144003E-2,0,0,0,0,-1.1508516770671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.NCTN_GDP.2018-04-17.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,-8.7678338957950306,-8.2527542019395295,-7.75201510538127,-8.1204436511625993,-7.21829463238205,-6.5649389163710596,-5.73524765966327,-4.0568717826057101,-5.1798995151134104,-6.9668359863554103,-3.4043160579500298,-5.15623943901846,-4.7975831314895299,-4.4462648791058603,-4.2345855969547097,-4.0554763125241804,-4.0568624815953003,-3.8504525808657002,-3.6636994880075902,-3.4922024834182599,-3.33008167462018,-3.1784848430558901,-3.0368528929094598,-2.9006157312102201,-2.7698688517447998,-2.6446630316658002,-2.51857324544094,-2.4033428546254898]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2018-04-17.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,-0.28572694992942599,-0.241736846890205,-0.83865982906758496,-0.87671218475571799,0.576923001457055,1.7471466956499699,3.67088111687714,0.75252311017998896,1.7017410496557199,-0.16395378299731,-0.545538754267056,2.48927112107279,1.1634267541643799,1.17492207659633,1.4923486083136701,1.38209181853519,0.80274764182241198,0.68330993078254798,0.19402275529964899,-6.9702406828635599E-2,-0.33930472896543101,-0.53640580333530696,-0.51589839978930596,-0.57872525253793805,-0.62011234697270401,-0.67063147488039798,-0.72522393549708897,-0.74237084863347502]
["ID:DSA_LIC_4","652.DU_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,26.216077258679601,31.035426154460598,32.479163159860597,36.063035241873102,38.211125112414301,39.8406578487321,46.966611474193002,54.195350693507898,66.611171248397895,72.907532602598394,73.837596518742501,72.341949491999301,70.669565951270897,67.457051412479004,65.367168606127507,64.808745755464201,63.144041757238199,60.225909332206598,58.994974352714799,57.826217910878597,56.631416217865102,53.3536095441086,52.719917407697402,51.989713973705697,51.1949095178595,50.300758655595303,49.5501666319024,48.651243208775298]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,0,4.8193488957809203,1.44373700540002,3.58387208201255,2.1480898705412099,1.62953273631781,7.1259536254608902,7.2287392193148197,12.415820554890001,6.2963613542005001,0.93006391614413497,-1.49564702674321,-1.67238354072836,-3.2125145387918601,-2.0898828063515,-0.55842285066334796,-1.6647039982260201,-2.9181324250316001,-1.2309349794917599,-1.16875644183619,-1.1948016930135099,-3.2778066737565399,-0.63369213641122002,-0.73020343399163301,-0.79480445584626103,-0.89415086226419804,-0.75059202369282496,-0.89892342312713003]
["ID:DSA_LIC_4","652.DUCIR_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,0,0.37431944797265099,0.69609383059269303,1.2302840804337001,1.1032573285498799,1.4650548458980901,1.33579871963651,2.2473033201759498,1.9949042753042501,3.2132053631399802,3.7808420427729801,3.9938319454114599,3.21766867141723,3.7711882394021101,3.9332507436603001,4.1175585323690704,3.7361369979930799,3.2686124094133899,3.0856219604928401,2.91531707157375,2.8903902863957498,2.6500286755448799,2.6079964565526002,2.6019632341458601,2.54130968444505,2.4620637243574199,2.4145756970162999,2.39706641144826]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,0,-1.0920940679250699,-2.60163478183431,-1.50074541752934,-2.6402998428958702,-4.7064439306163504,-3.38751391657848,-3.20041415751446,-2.0781564368045,-2.46046235481748,-2.6161760790348598,-5.7459649275470701,-4.2826736391186202,-4.99021550376363,-3.50420586558459,-3.17922102825084,-2.00218591595049,-3.0898101141485799,-2.6363783062305202,-2.4713741674532899,-2.51478253861527,-2.4876430718257598,-2.3616673971894899,-2.3670936332142198,-2.3598925739318899,-2.3357770679320198,-2.4178505219174902,-2.2303211079621001]
["ID:DSA_LIC_4","652.DUCER_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,0,-0.98078778760339902,1.0982674351205,0.31376331879838498,-1.9508737386738799,-1.2249599828917299,1.6104722680738,0.81292725666818799,8.2934402217074101,1.3231416308631401,-2.4528758328710998,-2.4116920618293198,0.14848090148589299,0.52263258801191503,4.77668840671741E-3,-0.11310556549103599,-0.58721289099033602,-0.14528541653881699,-0.240905134245856,-0.25419719595037299,-0.17364427899759499,-0.11934308044656,-6.6071490788824003E-2,-5.3204179194452299E-2,-4.2332770529876197E-2,-3.8006318288942298E-2,-3.6207974976106101E-3,-4.60763710903659E-2]
["ID:DSA_LIC_4","652.DU_OF_GDP.2018-04-17.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,0,-0.89383991622926795,-2.60095263837577,-0.175421418579187,0.70228117229785003,0.76245124576532997,-5.8745783661144003E-2,0,0,0,0,0,-0.481803987991206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.PB_GDP.2014-04-23.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2014-04-23",2014,"Units",null,null,-2.1345568374815799E-2,1.0813137723203099,1.1352601770897,3.0872807624495899,3.9957042196423802,7.3175124524371897,3.7085721703627001,4.7645931466798199,1.34770698461254,8.82879774818554,5.6032619054364297,3.6268934349414401,2.72428500513363,1.5298955646347401,-0.75794716573919596,-0.92088215661330597,-0.95529779433776296,-0.78217482882469702,-0.56059144180535403,7.54075056593351E-2,0.18430684203360301,0.60433692576855003,0.508076412530862,0.204839290705809,0.31235390830515902,0.31024489158964702,0.45883700220304402,0.44532675070620098,0.73510889640740695,0.64619677722841795,0.39920394073475102]
["ID:DSA_LIC_4","652.NGDP.2014-04-23.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Moderate","2014-04-23",2014,"Billions",null,null,9695351595.6030388,13093544402.433199,15777146296.4538,18705084635.650799,23154448155.894901,30178597963.6357,36597591953.128204,46042100052.607399,59816320867.600296,73109054555.198303,86596182486.247498,102631328199.68201,120277169580.513,142272599395.755,167258311130.203,195153799412.25101,220870017143.46701,253773714028.51999,284248877762.36896,315706206545.35004,350594996686.48999,392153886662.15198,437385067548.87195,488328122051.50995,545603062753.42303,608575414955.54004,681349561741.65698,748585241903.25098,840249155994.72302,943134449805.26111,1058987213455.76]
["ID:DSA_LIC_4","652.NGDPD.2014-04-23.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Moderate","2014-04-23",2014,"Billions",null,null,11185683696.131599,14556552874.209499,17408708375.731499,20410331664.564301,24757553054.4678,28528014586.360001,25798205252.414799,32185831413.733501,38751807244.610901,40435678484.0979,44222526303.3908,38944097823.6978,40561476658.318199,42756227162.204399,47527893341.380699,52661446840.245201,56749352547.100403,60933731038.011803,64156509505.037109,68736669789.445007,72764573733.896301,78100843209.005508,84417085541.971893,90372979955.747696,96761743303.134293,103455394525.95599,110970975468.00499,116375147747.81999,124792366184.032,134209313768.078,144241772902.758]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2014-04-23.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Moderate","2014-04-23",2014,"Units",null,null,5.1116248597451701,5.3154651901072603,6.02330127131028,6.1199791131518504,6.4595909541997001,8.4306380242699799,3.9915708096603102,8.0085931906844507,15.008885755165499,7.9115024576675399,5.4499162979241698,4.7674096530712804,5.3897715073795602,8.1236616558200403,7.4605648067130703,6.7503092211707498,3.8324869211672898,5.4062226679429903,4.2865823089778701,3.9975627098512101,3.9827914115469798,4.7328975628945704,4.7289211831147604,4.8340997819388098,4.9095915973956101,4.7186415158015,5.1249602762355702,3.16240696935348,5.3942814533757,5.3940114780861803,5.4308073854768804]
["ID:DSA_LIC_4","652.NGDP.2013-05-30.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Moderate","2013-05-30",2013,"Billions",null,7513802690.0274601,9695351595.6030388,13093544402.433199,15777146296.4538,18705084635.650799,23154448155.894901,30178597963.6357,36598522630.137604,46043000000,59816000000,73108500000,89689300000,107334500000,125799700000,145743239906.72202,166572723587.285,193204138251.871,217455086603.86499,244477380098.18399,274683899654.25803,308854461999.065,347017676670.414,390032887228.14001,438450341522.33099,493444231271.12903,555263595475.23706,625503698662.92297,704657835518.15503,793649671332.87,894358523610.24695,1007932007286.42,1136216052211]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2013-05-30.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Moderate","2013-05-30",2013,"Units",null,4.6536074283737499,5.1116248597446097,5.3154651901075898,6.02330127131028,6.1199791131519596,6.4595909541995704,8.4306380242697294,3.9915708096603302,8.0085931906846799,15.0088857551654,7.9115024576675204,7.9,6.09006347675383,5.4971014964662297,5.0730818403062603,5.0555046470375498,7.9640103788493501,5.0944895703380002,5.1599269429741597,5.2053477394747398,5.24817278163576,5.2022659054995701,5.2388736160670302,5.2628625795639898,5.3035682608036296,5.3081901493993398,5.3687407629757304,5.3939248605616097,5.4165158334455104,5.4398090949086004,5.4436015650453804,5.4711036098458798]
["ID:DSA_LIC_4","652.NGDPD.2013-05-30.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Moderate","2013-05-30",2013,"Billions",null,9482131113.4906902,11185683696.131599,14556552874.209499,17408708375.731499,20410331664.564301,24757553054.4678,28528014586.360001,25798861300.9478,32186460523.939701,38751599371.588707,40435371766.744804,45643409669.211205,50587722398.963104,55680707120.109901,61056843809.438904,66338960253.758995,73300426314.560699,78768716930.030899,84662521457.797394,90937854719.865295,97749702511.675812,104993696538.37,112813979838.067,121236159212.97,130436728260.00801,140317256840.71402,151109521725.349,162738496185.62802,175222921815.03,188766008018.548,203373068770.965,219166004333.82199]
["ID:DSA_LIC_4","652.PB_GDP.2013-05-30.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2013-05-30",2013,"Units",null,1.4336323667237301,-2.1345568374815799E-2,1.0813137723203099,1.1352601770897,3.0872807624495899,4.19381100797602,6.8779708149689904,3.7084778637457001,4.7645000188823499,1.3477142140412299,7.9094434878600604,6.5128964117207104,5.1075725216966603,2.32722421118934,2.32782712387236,2.3109501359943998,2.2285126299775402,1.4907461951318599,0.76427684706504095,0.74183782790936104,0.69438662558317799,0.65415075847242898,0.202023183737186,0.30240124366000698,0.27516990559860899,0.24740399746437799,0.108604761174817,0.38400425591604997,0.21175488877156901,0.45948871980730399,0.48259345103708301,0.30561446000199799]
["ID:DSA_LIC_4","652.NGDPD.2015-03-23.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","High","2015-03-23",2014,"Billions",null,null,11185683696.131599,14556552874.209499,17408708375.731499,20410331664.564301,24757553054.4678,28528014586.360001,25977847780.4715,32174210829.725098,39564983872.474304,41939339724.018501,48585981191.063805,38647744503.146698,39218847096.245598,42527119131.135597,47214544349.368095,51436797086.372696,54728857036.795502,58297314782.980598,62244828220.841499,66314547346.316399,70814457557.236801,76382284969.866104,82414027205.709198,89120295739.768692,96538486810.724289,104647258597.328,113542497735.67101,123127385415.86801,133630157890.19598,145124660734.73801,157749167767.84399]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2015-03-23.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","High","2015-03-23",2014,"Units",null,null,5.1116248597451701,5.3154651901072603,6.02330127131028,6.12545250727627,4.4939477119582598,9.3160280011166403,5.7849118269376802,7.8968485472162797,14.025335174881199,8.0221111564755692,7.3287802259944801,4.1595335889704801,3.4899096654500599,6.3508713629834697,9.2494163175170101,6.9325790695150804,4.3605321124110104,4.3341741838006902,4.4643994749734999,4.4675908626333296,4.6368338482150104,5.6016171608120704,5.6199058806256597,5.8589713451241598,6.0415191409473001,6.1139241994664797,6.2132959013067701,6.1526544371157499,6.2455815461726996,6.3231155738688001,6.3909159114127396]
["ID:DSA_LIC_4","652.PB_GDP.2015-03-23.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-03-23",2014,"Units",null,null,-1.2469791816275999,9.1880290062437794E-2,0.217118454279181,2.55043783627494,3.6262500497757899,6.7334199299955104,3.1078295633584401,4.1670959741232503,1.35956030515644,8.5718971430014292,5.5056703319239197,2.6895988403562301,8.2253745255748398E-2,-0.25373358872975499,-1.92279243936671,-2.23352901534478,-2.3667332841967101,-2.1528256737286999,-0.81893302248183297,-1.12121525022991,-0.90024541648381295,-0.26582243015604601,-0.58464332843687195,-0.50728250436284095,-0.407872774660966,-0.34804692804178899,-0.29937915330178599,-0.26248884341218898,-0.218846285170674,-0.167404771819609,-0.14499143279081]
["ID:DSA_LIC_4","652.NGDP.2015-03-23.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","High","2015-03-23",2014,"Billions",null,null,9695351595.6030388,13093544402.433199,15777146296.4538,18705084635.650799,23154448155.894901,30178597963.6357,36597591953.128304,46042100052.607399,59816320867.600296,75315365265.388,94939436546.398193,113436197132.099,133344080127.235,155570256610.75598,184952061695.60101,213619944165.66101,239720619713.74701,268625256618.883,301720056065.53601,337734116550.60699,377898103217.68402,426626256601.63,481737911267.19196,545180902976.21997,618021548996.38403,701071635378.31006,796013270226.69995,903338990346.87402,1025953652053.52,1165807563044.78,1325982867243.95]
["ID:DSA_LIC_4","652.NGDPD.2015-08-18.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","High","2015-08-18",2015,"Billions",null,null,null,14556552874.209499,17408708375.731499,20410331664.564301,24757553054.4678,28528014586.360001,25977847780.4715,32174210829.725098,39564983872.474304,41939339724.018501,47806292728.194298,38616229807.301003,37679335959.3554,42295168464.321701,46920724832.854095,51232158762.5504,54992186094.614197,58286635439.179901,62526622800.575195,66666383896.681793,71214954262.813095,76838752723.241302,82847319241.7388,89673107338.2724,97231477262.894196,105506390903.304,114591423854.608,124396414906.327,135143441116.30701,146913294383.52698,159869806090.35199]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2015-08-18.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","High","2015-08-18",2015,"Units",null,null,null,5.3154651901072603,6.02330127131028,6.12545250727627,4.4939477119582598,9.3160280011166403,5.7849118269376802,7.8968485472162797,14.025335174881199,8.0221111564755692,7.3134073963893496,3.9846507198662899,3.4937978138226198,5.6896878012933101,9.4293122343168694,7.3382048331582101,5.0854730323587596,3.6340244906173398,4.8774722370624701,4.42014821141428,4.5592896010081496,5.5542780144428603,5.42982421397606,5.8572364606866802,6.0402217210435296,6.1128314447322696,6.2124898629581704,6.1516645510592403,6.2448033900208904,6.3224030141102903,6.3907140834701801]
["ID:DSA_LIC_4","652.PB_GDP.2015-08-18.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-08-18",2015,"Units",null,null,null,9.18835379618166E-2,0.21712563322881501,2.5504383158668298,3.62625591721741,6.7334199299955104,3.1078295633584401,4.1670959741232503,1.35956030515644,8.5718971430014292,5.5537976391502903,3.2796854296835698,7.6991743933028503E-2,-0.28269045583726199,-1.83432164114732,-3.2460838260069802,-2.6299445618276902,-2.2942811273961299,-0.9795111017932,-1.0556560041126399,-0.98505339930559499,-0.25750181405804501,-0.54494271208801603,-0.51372890620638501,-0.41590762362307698,-0.35885925337820301,-0.31196675304787302,-0.27369651805223699,-0.13138144420304301,-0.10633663398674301,-8.6015903511274402E-2]
["ID:DSA_LIC_4","652.NGDP.2015-08-18.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","High","2015-08-18",2015,"Billions",null,null,null,13093544402.433199,15777146296.4538,18705084635.650799,23154448155.894901,30178597963.6357,36597591953.128304,46042100052.607399,59816320867.600296,75315365265.388,93415886305.528107,113343697367.974,134073449942.03899,154449598618.42999,183196306249.323,211778350712.59198,239273233992.60101,266672427408.47,300917273398.078,337032514876.34705,377251375429.85999,425927083743.34399,480366680310.711,543835351596.711,616643795801.90405,699652274934.14099,794527299706.98596,901823254509.86499,1024350159866.2599,1163987186225.21,1324068328045.1501]
["ID:DSA_LIC_4","652.NGDPD.2015-12-28.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","High","2015-12-28",2015,"Billions",null,null,null,14556552874.209499,17408708375.731499,20410331664.564301,24757553054.4678,28528014586.360001,25977847780.4715,32174210829.725098,39564983872.474304,41939339724.018501,47806292728.194298,38616229807.301003,36068352070.1679,39613436588.105995,43114302258.706703,46779105947.084999,50841593490.056999,54296409237.848503,58273756121.0392,62230365100.420799,66675944196.209801,72041500533.4151,77714561480.633408,84249271140.781006,91412048264.564102,99245048735.907211,107840047593.52101,117118108898.73201,127231478573.47501,138121371366.88303,150419815191.95999]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2015-12-28.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","High","2015-12-28",2015,"Units",null,null,null,5.3154651901072603,6.02330127131028,6.12545250727627,4.4939477119582598,9.3160280011166403,5.7849118269376802,7.8968485472162797,14.025335174881199,8.0221111564755692,7.3134073963893496,3.9846507198662899,3.0191710907798899,5.4479773486762602,8.5720839818713301,6.3152680466198596,6.2786027792045802,5.3677048554597704,5.24351129164664,4.2678864818262801,4.9857596810746596,5.4100740626976496,5.4745805995157797,5.7244845460074201,5.9466252961182198,5.9720921062265102,6.1037363152100603,6.07522939043952,6.1283247166982902,6.3753592807660198,6.3272533641126403]
["ID:DSA_LIC_4","652.PB_GDP.2015-12-28.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2015-12-28",2015,"Units",null,null,null,9.18835379618166E-2,0.21712563322881501,2.5504383158668298,3.62625591721741,6.7334199299955104,3.1078295633584401,4.1670959741232503,1.35956030515644,8.5718971430014292,5.5537976391502903,3.2796854296835698,-0.116972837378352,-1.5033756009365,-2.3336043363639698,-2.0067696813874898,-1.2946215366360301,-0.74632473986101999,-1.3667307921660199,-1.5318478991938,-1.4896326157098601,-1.15712334035338,-0.92317544383539696,-0.87525123696850204,-0.77181009553310198,-0.59336254970265001,-0.53989190646991103,-0.49824319931988398,0.18264065297367399,0.15443862457051699,0.13985057475978699]
["ID:DSA_LIC_4","652.NGDP.2015-12-28.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","High","2015-12-28",2015,"Billions",null,null,null,13093544402.433199,15777146296.4538,18705084635.650799,23154448155.894901,30178597963.6357,36597591953.128304,46042100052.607399,59816320867.600296,75315365265.388,93415886305.528107,113343697367.974,133296767072.427,158453746352.42398,186913347812.82001,214665172892.914,245469778685.33301,275616409642.79004,311001195086.86102,348511782685.39703,390755663229.63196,441411030733.94403,497836985030.76697,564254764282.85693,640083817959.98804,726551798608.90906,825395561224.30493,937196017966.17798,1064450040668.5699,1208136250465.8501,1375575429939.99]
["ID:DSA_LIC_4","652.NGDPD.2016-09-19.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","High","2016-09-19",2016,"Billions",null,null,null,null,17460998991.548401,20400942945.3339,24757553054.4678,28528014586.360001,25589562458.2346,32174210829.725098,39564983872.474304,41939339724.018501,47806292728.194298,38616126856.196999,37687128785.678604,42761075974.073105,46610332976.456497,51293175502.198799,55806672634.437401,60170734887.748207,64533578018.848999,68890296029.050995,73876255289.853806,79427852906.720703,85445939060.012604,92051528255.9142,99302604615.570099,107143326493.69101,115651430850.907,124851176663.63701,134842247278.26199,145735927596.52002,157510745252.79901]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2016-09-19.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","High","2016-09-19",2016,"Units",null,null,null,null,null,6.2495946263969397,4.3482181204196797,9.1479287172133894,4.8449693213782101,7.8981333613869404,14.048305082477899,9.2934527788779207,7.3125250849582804,3.9858654623772698,3.88142414745605,3.3368916097645398,7.3832502340820199,8.3969337971273106,6.8991880470713296,5.3031839574773798,4.4566702072759403,3.7632503838022302,4.4715787850922304,4.8819488812425602,4.9616704540459198,5.19452119168335,5.4150829331671,5.4403414450345098,5.5099382647686399,5.5281901311554602,5.59447796177108,5.7215712736962603,5.7424147148506002]
["ID:DSA_LIC_4","652.PB_GDP.2016-09-19.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2016-09-19",2016,"Units",null,null,null,null,0.66727898231398397,2.68003883161819,5.4365014749634399,4.7944379967099602,2.92021424506691,3.7698482064644798,1.9831875881847301,7.6291176005123802,5.5772329885475704,3.8130668040254299,-0.23459832229533401,-1.14380455889817,-2.2362340285352902,-2.2667204100506302,-1.8345337328745099,-1.9920297565940801,-0.58578258623300505,-0.71571908070687196,-1.11752354776513,-0.85953790320618495,-0.71624519895380001,-0.75549558785331805,-0.66411566818612,-0.598813552754489,-0.58195776504199903,-0.57026777772336601,7.9238981072720094E-3,1.57233718804939E-2,7.9734408276589605E-2]
["ID:DSA_LIC_4","652.NGDP.2016-09-19.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","High","2016-09-19",2016,"Billions",null,null,null,null,15833046116.753599,18705461153.847198,23154448155.894901,30178597963.6357,36597591953.128204,46042100052.607399,59816320867.600296,75315365265.388,93415886305.528107,113343395192.98599,139936000000,166768196298.88498,197136247828.832,225779021970.729,254690424996.547,285076747800.30902,317290946426.83704,351500090715.58203,391171962716.40698,436446609316.75201,487242523015.78198,544728646368.51202,609825115371.24304,682818450874.27698,764868169158.02405,856887233334.34204,960400704080.44092,1077180722951.7899,1208168712594.48]
["ID:DSA_LIC_4","652.NGDPD.2017-08-03.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","High","2017-08-03",2017,"Billions",null,null,null,null,null,20400942945.3339,24757553054.4678,28528014586.360001,25589562458.2346,32174210829.725098,39564983872.474304,41939339724.018501,47806292728.194298,38774100589.752602,36892586239.755501,42777871848.343903,45464086073.205696,49226313751.753403,52863269804.134102,56415209666.7612,60448752194.0784,65126708119.121902,70162382047.382813,75256297224.897095,80534234262.341003,86156090139.593796,92097963503.505203,98436301756.16301,105250818711.60899,112543336660.972,120402580327.38499,128803299738.77301,137770805397.49399]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2017-08-03.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","High","2017-08-03",2017,"Units",null,null,null,null,null,6.2498785469726803,4.3468189722677204,9.1497990814511905,4.8444869909498598,7.8997120115329196,14.0471234603874,9.29278945838883,7.3125250849582804,3.98746798718392,3.8354406323071899,3.4691533744155998,5.8906944612318703,8.8593605877872204,5.9467120061924597,5.1113682292374598,5.2204322138042603,5.3637352876307904,5.3376185853979603,4.6844744828008702,4.3972634482420103,4.4833886485703598,4.4756749591488898,4.5890658683920504,4.65232295029816,4.6588360421304396,4.7486908024361201,4.7423942798764198,4.7170407296159604]
["ID:DSA_LIC_4","652.PB_GDP.2017-08-03.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2017-08-03",2017,"Units",null,null,null,null,null,2.22052103918762,4.36673238822471,4.0046273422503598,2.5329581918823001,3.9618898775953602,0.745762001293098,7.1552411007526402,5.2595953279784098,3.7613298053801598,-0.99030347308642797,0.86181042691213305,-0.93719172093235104,-2.47757171039706,-2.3920598409223501,-2.2117395112200202,-1.93299480024794,-1.55316269830633,-1.4678601261005,-1.0262039057291901,-0.64113382085781701,-0.56107721867620297,-0.369711785309843,-0.155012203222057,-0.12447306990759401,-0.114728999981885,-0.113029135181502,-0.113723428476955,-0.19654417905045601]
["ID:DSA_LIC_4","652.NGDP.2017-08-03.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","High","2017-08-03",2017,"Billions",null,null,null,null,null,18705461153.847198,23154448155.894901,30178597963.6357,36597591953.128204,46042100052.607399,59816320867.600296,75315365265.388,93415886305.528107,113343395192.98599,136957363564.186,167315470836.129,202389243237.311,241548733917.24002,279328260571.59296,315464152746.63599,352988605531.70697,395193231763.091,442254612825.48004,492752195202.42902,547751947456.22693,608705258806.05493,675909847843.66003,750432632607.66406,833488438681.88708,925788026051.33496,1028833843699.16,1143283963971.78,1270287414603.5798]
["ID:DSA_LIC_4","652.NGDPD.2018-04-17.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","High","2018-04-17",2017,"Billions",null,null,null,null,null,20410742508.001503,24757553054.4678,28528014586.360001,25589562458.2346,32174210829.725098,39564983872.474304,41939339724.018501,47806292728.194298,38774100589.752602,36892586239.755501,42787581762.713997,47015018682.923096,51618840439.258102,56725025709.576004,60751819388.288902,64703609326.354897,68993742457.253799,74146111852.723389,79484141767.787308,85055242672.702209,90979970429.012497,97225616036.505203,103795198840.004,110843694807.716,118397397752.403,126482718380.408,135338429915.32501,144522069841.54001]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2018-04-17.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","High","2018-04-17",2017,"Units",null,null,null,null,null,6.2498785469726803,4.3468189722677204,9.1497990814511905,4.8444869909498598,7.8997120115329196,14.0471234603874,9.29278945838883,7.3125250849582804,3.98746798718392,3.8354406323071899,3.7219029599433702,8.4385772425668506,6.2925642176625596,7.5978453954899301,5.4793587925889398,5.1122784270530399,3.18786114231788,5.1450331302409102,4.5778777136444599,4.3722872558597201,4.5465870153070398,4.5945136943374099,4.6314521427424804,4.7010146716216097,4.7549890516886704,4.7806355758072598,5.0495064233931197,4.7132890719893101]
["ID:DSA_LIC_4","652.PB_GDP.2018-04-17.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High","2018-04-17",2017,"Units",null,null,null,null,null,2.2207789054694902,4.36673238822471,4.0046273422503598,2.5329581918823001,3.9618898775953602,0.745762001293098,7.1552411007526402,5.2595953279784098,3.7613298053801598,-0.98060116897937999,0.83228944515486702,-1.2583805595329201,-0.27957242139470001,-1.9723438986922801,-1.84620056969571,-1.38616821397164,-1.33838462537034,-1.1315499930155899,-1.11615140328852,-0.74512947596684098,-0.74631312538759398,-0.71339983073704305,-0.31152952039385801,-0.35347957589852902,-0.40648571820069501,-0.452523794197489,-0.49369643485538001,-0.46968751945447101]
["ID:DSA_LIC_4","652.NGDP.2018-04-17.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","High","2018-04-17",2017,"Billions",null,null,null,null,null,18705461153.847198,23154448155.894901,30178597963.6357,36597591953.128204,46042100052.607399,59816320867.600296,75315365265.388,93415886305.528107,113343395192.98599,136957363564.186,167353448856.64301,204609865720.22501,241716554662.73502,281457208407.35498,320594191373.95502,358158139249.55804,397317100418.23798,444456716359.36603,495878503888.61304,552267622101.24292,614820001130.88696,683811816363.52698,759778263002.43896,844450689481.19006,938769906878.57202,1043762993105.4,1162373068997.3899,1291850566066.54]
["ID:DSA_LIC_4","652.D_PPG_GDP.2019-03-07.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","external","High",43531,2018,"Unit",null,null,null,null,null,null,17.600465969824818,19.607287947404799,20.795204200172861,20.932581677493083,19.208824756737471,20.957421988289191,25.300393052372318,29.208125478523566,37.408850098297677,37.87615796498293,37.482304363251103,38.661158209494431,40.680886375390862,38.450288345376471,36.259983260652604,34.350976762242894,33.427528447044153,32.958177983262651,32.330011377079202,31.567767480326161,30.668311102563447,30.363624877100793,30.296921631530488,30.082359126571021,29.504909803034057,28.359793750426213,27.301818582905451,26.358362146626767,25.356245153024197,24.23810834569495,22.830057696165799,21.563597630160366]
["ID:DSA_LIC_4","652.NGDPD.2019-03-07.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","external","High",43531,2018,"Billions",null,null,null,null,null,null,33941291028.824005,38413293130.733902,34253594198.490204,43042930561.798401,53644794759.619896,56504209175.201698,63278836051.369202,53172548837.5755,48594592452.742599,54989166321.252693,58977652107.721603,65191254140.465698,68257662761.223602,72264398571.622894,77627850247.645401,83739632388.6017,90497387236.727097,97375422351.799698,104593825646.461,112267013086.62,120432841253.64301,129119706533.136,138413333595.10501,148351472215.06201,159007881687.33801,170549858074.63901,183152145465.392,196512160676.94901,210851417680.43802,223871761005.142,240018132138.75601,257367745584.42499]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2019-03-07.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","external","High",43531,2018,"Unit",null,null,null,null,null,null,4.008412830957897,9.2534995889022476,5.4964222978842958,7.942426355593879,17.407033570443641,8.9807759313691449,7.934050845162588,2.8974388302113852,2.178206800013549,3.4477929738833346,8.1434464974653018,5.6434557159597221,8.7902329298580106,5.8368629079454948,4.4300206361924221,4.4675121640439963,5.0159243361319605,3.7783189681268814,3.5192260198930958,3.748245141604345,4.0536171596369241,4.3432587819714374,4.3159714476854294,4.2515007523413084,4.3275277885473029,4.4850166810483261,4.7636255136292771,4.6275129486415878,4.6096491751843605,4.104528452553069,4.3345884496354126,4.3912224313708892]
["ID:DSA_LIC_4","652.DU_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","fiscal","High",43531,2018,"Unit",null,null,null,null,null,null,29.28224226784846,30.52567904947183,32.338875981583087,32.064877929841082,31.127412938438262,34.712635015508368,42.685968146484591,48.004515924483847,55.231988079647181,57.456441910258199,57.668591159127011,59.767322184696511,62.386168573121793,60.44949675090124,58.613811121980739,56.703794717255569,54.035242804698171,51.087655016563488,48.560054607570002,46.128372616483738,43.625404270443418,41.474398782957799,39.597706392273643,37.845419270696681,36.177360883455492,34.526473352693444,32.944643745790835,31.480876932824675,30.013631869166431,28.744250644342006,27.446678562981937,26.158075721125705]
["ID:DSA_LIC_4","652.NGDP.2019-03-07.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","fiscal","High",43531,2018,"Billions",null,null,null,null,null,null,31743519310.735004,40635822249.122826,48988686908.985535,61595509707.197556,81102882957.331345,101471200573.64699,123650009586.17799,155432547103.57986,180399043389.15298,215077044658.61093,256671374728.99106,299098932913.63605,347239000010.10602,399175415834.85583,454163208632.5271,516934666728.88428,589573200805.13208,669678598533.203,759343860601.38269,860399160919.63354,974334575882.19202,1102734811084.7534,1247877214708.4822,1411890965084.1821,1597509033451.0483,1808803564662.0757,2050536127950.2375,2322524039930.8652,2630647663946.52,2920458217154.7554,3244092398275.0186,3604132626011.2939]
["ID:DSA_LIC_4","652.D_PPG_GDP.2019-11-22.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","external","High",43791,2019,"Unit",null,null,null,null,null,null,null,19.607287947404799,20.795204200172861,20.932581677493083,19.208824756737503,20.957421988289191,25.300393052372318,29.208125478523566,37.408850098297677,37.87615796498293,39.842892157325373,41.107413715339618,45.44996396471975,46.56269623449792,47.050891784065165,46.554533449358409,45.189273830789119,44.307223067122337,43.087021096491021,40.991313446713086,39.17346498665475,37.295008883287721,35.296637046889074,33.641661615036888,31.831708873646509,29.775792729007087,27.887075628455769,26.01901821583736,24.224429797531204,22.388192291410924,20.454122276135283,18.516325757029136,17.774966636721764]
["ID:DSA_LIC_4","652.NGDPD.2019-11-22.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","external","High",43791,2019,"Billions",null,null,null,null,null,null,null,38413293130.733902,34253594198.490204,43042930561.798401,53644794759.619797,56504209175.201698,63278836051.369202,53172548837.5755,48594592452.742599,54989166321.252693,58977652107.721603,65517565043.209999,67638135728.64119,70423696525.775192,74865501002.507095,79335240640.695694,86008938140.607895,91053270691.677292,97105931229.180603,103658506240.41499,110457374318.94,117559038335.32802,125326909499.938,133750715262.92302,142738073861.63702,152403079790.07501,162735476322.88901,173822001169.20096,185593618260.80701,198182342682.01404,211748501831.38098,226365560141.10904,242016631429.478]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2019-11-22.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","external","High",43791,2019,"Unit",null,null,null,null,null,null,null,9.2534995889022476,5.4964222978842958,7.942426355593879,17.407033570443641,8.9807759313691449,7.934050845162588,2.8974388302113852,2.178206800013549,3.4477929738833346,8.1434464974653018,6.2634807717562468,6.9550579639053201,5.8027396301970402,4.0332724103926409,3.6780413404318146,6.7375696258966444,4.409998202543397,4.3271370679391463,4.4221298280446186,4.019387042175504,3.7382832673150235,4.107899334282461,4.3445920346284472,4.3354762664592261,4.4414051251512765,4.4552786483766704,4.5219221597342818,4.4307837592802102,4.4496137968401239,4.5803558756096097,4.7017549083021581,4.7222141460273592]
["ID:DSA_LIC_4","652.DU_GDP.2019-11-22.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","fiscal","High",43791,2019,"Unit",null,null,null,null,null,null,null,30.52567904947183,32.338875981583087,32.064877929841082,31.127412938438319,34.712635015508368,42.685968146484591,48.004515924483847,55.231988079647181,57.456441910258199,57.668591159127011,62.51702925066671,66.454034677385849,67.80587677086362,67.310655631095997,66.489711415101169,64.025932983935533,62.349299740402053,60.118001425356802,56.831640823625087,53.626204737539325,50.608482034459236,47.822967298481196,44.837102266586591,41.642464886877534,38.402517935610078,35.442837554769596,32.379447405182489,29.177123415167134,25.895003363318462,22.519079679199969,19.122220964270063,19.087546507437704]
["ID:DSA_LIC_4","652.NGDP.2019-11-22.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","fiscal","High",43791,2019,"Billions",null,null,null,null,null,null,null,40635822249.122826,48988686908.985535,61595509707.197556,81102882957.331192,101471200573.64699,123650009586.17799,155432547103.57986,180399043389.15298,215077044658.61093,256671374728.99106,300596054637.94922,349193011619.38696,398537784961.80133,445978764834.20483,494665402383.1947,563486035825.64807,625379111602.78931,693214972876.02795,768752277067.63757,851012330296.31824,940929754913.81226,1042091650764.2937,1155363042792.0686,1280923879488.9297,1420818883804.0986,1576119183334.0762,1748935311710.4734,1939968006403.9497,2152084668316.1841,2388789839338.583,2652964759130.4619,2946661151712.894]
["ID:DSA_LIC_4","652.NFIG_R_GDP.2019-11-22.A","Units","Ghana",652,"GHA","NFIG_R_GDP","NFIG_R_GDP","Public Investment, constant prices (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High",43791,2019,"Unit",null,null,null,null,null,6.2394837940688372,8.3221631624392192,7.7855295368906852,5.9997147271706064,6.2474762444754326,5.3058259392339977,4.7081962896826033,3.901126527180685,3.5598689658162841,3.1859312698303306,3.5912395070455418,2.7811042072529277,1.9723586618364886,2.4184783429412238,5.3315561892911614,5.7887327985091117,6.7421290823941629,8.4093439713804301,9.0175046651832904,7.4375677272238701,8.1017485346097988,10.653325283476789,14.099854826012425,18.208572662944569,20.363369662927571,22.78687530931192,25.484783324902228,32.163560401231507,35.936978217990458,40.197449870841197,44.965650309585378,50.248971524751632,0,0]
["ID:DSA_LIC_4","652.NFIP_R_GDP.2019-11-22.A","Units","Ghana",652,"GHA","NFIP_R_GDP","NFIP_R_GDP","Private Investment, constant price (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High",43791,2019,"Unit",null,null,null,null,null,40.741015673219664,45.248915950962399,55.105348176676891,40.889195543588961,48.053724203704412,23.508288609122648,32.928871697026366,21.853474060346446,21.190963759418036,20.377311141029974,21.973101757668609,20.42113902084645,21.070401988994789,20.882144602305157,18.524048695494031,19.600428080730584,19.886616513790894,14.971858488584944,14.091065025677954,15.743217116428902,14.853698159834419,12.319031079146402,9.232326486992747,5.0250881911075282,2.7357482870765502,0.18964581637821151,-2.5901221828875021,-9.3822830453540433,-13.258901758005143,-17.717349799835823,-22.819277154048983,-28.327103557353507,21.629332167359962,21.528091523119652]
["ID:DSA_LIC_4","652.D_PPG_GDP.2020-04-07.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","external","High",43928,2020,"Unit",null,null,null,null,null,0,0,0,20.795204200172861,20.932581677493083,19.208824756737503,20.957421988289191,25.300393052372318,29.208125478523566,37.408850098297677,37.87615796498293,39.761427857607202,41.127272727272725,42.443363786096135,51.169420993236749,49.640457133081426,48.585759728797342,46.958345868275117,45.979480909018925,45.183548229829093,43.840821151324633,41.839658443234626,39.859876712303191,37.569211741754501,35.507803944423735,33.965609473929675,32.225187214240137]
["ID:DSA_LIC_4","652.NGDPD.2020-04-07.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","external","High",43928,2020,"Billions",null,null,null,null,null,0,0,0,34253594198.490204,43042930561.798401,53644794759.619797,56504209175.201698,63278836051.369202,53172548837.5755,48594592452.742599,54989166321.252693,58977652107.721603,65517565043.209999,67239892404.217102,64182747754.991295,66361422728.175499,70316360902.730515,76299679342.506714,80899896752.339996,86319600582.322601,92157842167.524796,98222583857.207596,104565624641.571,111496299578.552,119005785024.51601,127011418752.72202,135648746958.96799]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2020-04-07.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","external","High",43928,2020,"Unit",null,null,null,null,null,0,0,0,5.5459747100472301,7.7550517555834197,14.198411881370919,8.5043830951053057,7.1898468267433291,2.8974388302113852,2.178206800013549,3.4477929738833346,8.1434464974653018,6.2634807717562468,6.1129574844826839,1.4868336527160464,5.8680912091611415,3.3405448639876045,7.1479645264929115,4.3501659742746224,4.287352158962543,4.3952520244366911,3.923767936442224,3.5950413686820282,4.0231964254078934,4.2962954036505296,4.2791288195056953,4.4192252900664419]
["ID:DSA_LIC_4","652.DU_GDP.2020-04-07.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","fiscal","High",43928,2020,"Unit",null,null,null,null,null,0,0,0,32.338875981583087,32.064877929841082,31.127412938438319,34.712635015508368,42.685968146484591,48.004515924483847,55.493796563288171,57.676037637338077,57.627568875239241,62.499999999999993,63.505691010248391,73.26518435387483,71.188124426917867,71.014645771292734,69.603680623540143,69.261656428027521,69.033129915589541,65.872480029572387,62.636005670602074,59.156844850927506,55.395526661509486,51.718606458017682,48.460360795871686,45.349362729994574]
["ID:DSA_LIC_4","652.NGDP.2020-04-07.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","fiscal","High",43928,2020,"Billions",null,null,null,null,null,0,0,0,48988686908.985535,61595509707.197556,81102882957.331192,101471200573.64699,123650009586.17799,155432547103.57986,180399043389.15298,215077044658.61093,256671374728.99106,300596054637.94922,347186534808.28705,385251450069.41919,441790837995.49414,489734950701.64844,558161498075.2301,620390484360.89661,688076147779.29883,763171663165.66223,845015213490.41895,934556830614.05908,1035240391611.0609,1147924080200.9797,1272777700914.7864,1412181865638.1313]
["ID:DSA_LIC_4","652.NFIG_R_GDP.2020-04-07.A","Units","Ghana",652,"GHA","NFIG_R_GDP","NFIG_R_GDP","Public Investment, constant prices (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High",43928,2020,"Unit",null,null,null,null,null,0,8.2290680961243723,7.6977004869142984,6.0555593754286168,6.0222001640615686,5.2462142278519428,4.6757383093794065,3.9011306805467605,3.55987450374022,3.1859336107470417,3.591244629751305,2.7811025317107654,2.1568581437634551,2.5928767561974908,3.1585759358054957,2.5661294283265366,2.4410759287978063,2.6157772537586981,2.8687575828793537,3.5372615653569586,3.7491819039527772,4.2285774450902993,4.8014442267884005,5.4095734016397428,5.9940334025754396,6.4325208859723855,7.0181022866307714]
["ID:DSA_LIC_4","652.NFIP_R_GDP.2020-04-07.A","Units","Ghana",652,"GHA","NFIP_R_GDP","NFIP_R_GDP","Private Investment, constant price (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High",43928,2020,"Unit",null,null,null,null,null,0,42.983239233677942,53.431916517617694,39.489578128117586,46.557683555244012,23.244169632793195,32.701862328005213,21.853497326825273,21.190996725222831,20.37732611360282,21.973133101090507,20.421126717647063,18.587291177113773,20.050612499650757,13.904660943477012,19.172619420197389,20.830563018565265,22.488506616933108,24.146450215300899,25.804393813668774,27.267715612757719,28.731037411846728,30.194359210935616,31.657681010024636,33.121002809113698,34.584324608202714,35.119723178135807]
["ID:DSA_LIC_4","652.D_PPG_GDP.2021-07-01.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","external","High",44378,2021,"Unit",null,-2146826246,0,0,0,0,0,0,0,20.986610237901075,19.088532228035227,20.815924257583674,25.478509001268563,29.213772902421724,36.771469830002914,37.096892543688327,38.969104582339405,36.370821842786668,39.034862395665058,44.720068310186015,44.20044376394975,44.772884573595512,45.433526533117551,46.761429202077949,46.072892483376002,45.581700924823778,43.875182419619037,42.483836111140803,40.935002556825339,39.326391568856941,37.886399833282724,36.349891207639182,34.95481691257428]
["ID:DSA_LIC_4","652.NGDPD.2021-07-01.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","external","High",44378,2021,"Billions",null,-2146826246,0,0,0,0,0,0,0,43326274951.418701,53848990430.621506,56853453617.012199,63702566464.522408,54284851512.592201,49436909458.790901,56144280750.567902,60385420988.102104,67259262162.772896,68352581181.574112,68498059324.756813,75487201651.010193,82017716584.06279,87736111531.176697,94045328700.421097,101027907029.776,108369905282.13199,115946908200.923,124216316103.05701,132489074083.12001,141281401035.724,150635888104.41202,161165162350.04901,172282748420.909]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2021-07-01.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","external","High",44378,2021,"Unit",null,-2146826246,0,0,0,0,0,0,0,7.768504157957401,13.949621096702213,8.4275902164392171,7.2430552127235037,2.8559263484310371,2.1205470464645826,3.3736653715544351,8.1289444284139414,6.1999644191425007,6.5080827539995001,0.41437800953372239,4.7121104754019649,6.1717624215215316,4.6525822192975408,4.9805400921242304,5.8111732319242826,5.153408299447193,5.1025241514785824,4.9414456048673783,3.9620750930851045,3.9177750534724831,3.9246259907492087,4.481156794092378,4.4187720489280657]
["ID:DSA_LIC_4","652.DU_GDP.2021-07-01.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","fiscal","High",44378,2021,"Unit",null,-2146826246,0,0,0,0,0,0,0,32.046103700481645,30.961925057108363,34.486640541156696,42.748440451389868,47.625023207235081,54.263121899618817,56.251087767742845,57.35741583839016,57.916843050096134,62.927818103796454,78.924394768518241,83.541037494329956,84.865473937922019,86.402138136090386,87.441929215264935,86.986173792971726,86.452172641292933,85.498978093911674,84.508103516607719,83.566546880001212,82.399557316613453,81.152614112159966,79.273066237145414,77.199597009355514]
["ID:DSA_LIC_4","652.NGDP.2021-07-01.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","fiscal","High",44378,2021,"Billions",null,-2146826246,0,0,0,0,0,0,0,62000982612.353943,81411596182.53511,102098379562.99098,124478000000,158683999999.99988,183526000000.00018,219594999999.99991,262798000000.00024,308586999999.99976,356543999999.99994,383486000000.00012,446662328962.31372,510651669653.48767,573143478096.65747,643428514269.58362,722163262544.31335,807826422908.47119,899000398009.87708,999740068990.92529,1106866273051.5754,1225196170490.2026,1355980889761.4282,1505912417768.6472,1670985689830.7742]
["ID:DSA_LIC_4","652.NFIG_R_GDP.2021-07-01.A","Units","Ghana",652,"GHA","NFIG_R_GDP","NFIG_R_GDP","Public Investment, constant prices (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High",44378,2021,"Unit",null,-2146826246,0,0,0,0,0,7.6390592682210841,6.0016533401221333,5.9678460490060541,5.2102147584855683,4.6469422663833839,3.8751815264266778,3.7601467996014617,3.3670687975912448,3.7981417099348991,3.0279707575252623,1.7129180924883414,2.0436896610577167,3.1724535586706666,4.0614425062805211,3.1412396710954145,2.9174232307858898,2.4358198641713842,2.0421651104765748,2.1006242399203026,2.0570582495660266,2.0693292575405913,1.9726956886851308,2.1358329620839984,2.4571803094485589,2.4207537198527227,2.3883190982960691]
["ID:DSA_LIC_4","652.NFIP_R_GDP.2021-07-01.A","Units","Ghana",652,"GHA","NFIP_R_GDP","NFIP_R_GDP","Private Investment, constant price (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","High",44378,2021,"Unit",null,-2146826246,0,0,0,0,0,49.362747380215012,36.413079192214063,42.992008783190876,21.376579802867756,30.257971940590238,20.163736095890521,20.804980401661837,20.032583139711509,21.606920736114279,20.708872230918534,23.578144135379592,19.32198170797626,18.481783732501373,16.795423870454247,17.875129690697698,18.954835510941198,20.034541331184705,21.114247151428238,22.193952971671742,23.393626105275562,24.593299238879418,25.79297237248338,26.9926455060872,28.192318639691138,28.792155206492993,28.79215520649306]
["ID:DSA_LIC_4","652.D_PPG_GDP.2023-05-03.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","external","In debt distress",45049,2023,"Unit",null,null,null,null,null,null,null,null,null,null,null,21.679336953224091,25.660096842769434,31.699565870960924,36.2530573106093,36.720360663766321,38.613350326340736,36.397556234374797,39.043029772958185,43.172179920283121,43.449413846902758,42.410285049581233,57.521649224845767,53.295011129015315,52.024202784465452,51.398247414682828,50.530947126617406,49.560571562498453,48.303290508495316,47.143635404083597,46.873320592598105,46.562615345872423,46.031365053920972,45.52760023051335,45.228387844978741,44.81481654516616,44.495795236414665,44.01719687007553,43.487003213515138,42.486972101353899,41.507543674570037,40.534087063618216]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2023-05-03.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","external","In debt distress",45049,2023,"Unit",null,null,null,null,null,null,null,null,null,null,null,8.427612118903216,7.2420922175041591,2.8562401989396635,2.120759310014031,3.3734657246651478,8.1288949158406112,6.2000776718421857,6.5077747875730285,0.51394165966489602,5.3564779177171173,3.2187442692547474,1.4610490581929536,2.782770126140699,4.7260081359364658,4.9539092328792389,5.0000000000000488,4.999999999999738,5.0000000000001377,5.0000000000000488,4.99999999999996,4.9999999999999378,4.9999999999999822,5.0000000000001155,4.99999999999996,5.0000000000000044,5.0000000000001599,4.9999999999999156,5.0000000000001377,4.9999999999998712,5.0000000000001377,4.9999999999999378]
["ID:DSA_LIC_4","652.DU_GDP.2023-05-03.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","fiscal","In debt distress",45049,2023,"Unit",null,null,null,null,null,null,null,null,null,null,null,34.893525527538387,42.457508958254309,49.655888408076358,54.334916876097054,55.538037373433326,55.970597304906285,57.876250725291982,62.927011835143844,79.088927564046386,87.340427600739531,88.112747849582902,98.138984687554142,92.016418596480875,90.188376231659561,88.413176761390716,86.088839842004916,83.850878262031031,82.152122455803536,80.274006244139656,78.789648470116859,77.109860451320969,75.53378660195628,74.022376498770882,72.569166467504658,71.153968263631143,69.8103967520276,68.483171868647489,67.17597706434151,65.874418673822802,64.591945675585393,63.323805214196007]
["ID:DSA_LIC_4","652.NFIG_R_GDP.2023-05-03.A","Units","Ghana",652,"GHA","NFIG_R_GDP","NFIG_R_GDP","Public Investment, constant prices (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45049,2023,"Unit",null,null,null,null,null,null,null,null,null,5.9678061164120386,5.2101866559876493,4.6469162633449059,3.87519463948811,3.7601480498346387,3.3670629184897654,3.7981424135558788,3.0279727049869183,1.7129173674920677,2.0436947053723777,3.7761940623261463,4.7659985150516686,3.5078398899233401,3.2360110548631185,2.9410233017553025,3.1049560744150968,2.966206313178442,3.1652221805658312,3.0366109775332175,2.8886874331183887,2.7417763393469068,2.5941434668180769,2.5829788690552578,2.5655221093794518,2.5021924258793229,2.4483084496268743,2.4495402152939478,2.3192931808553099,2.3687083684345995,2.4234279251527315,2.4825814634195407,2.5431517683279603,2.6051750418499284]
["ID:DSA_LIC_4","652.NFIP_R_GDP.2023-05-03.A","Units","Ghana",652,"GHA","NFIP_R_GDP","NFIP_R_GDP","Private Investment, constant price (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45049,2023,"Unit",null,null,null,null,null,null,null,null,null,42.991721111153332,21.376464503342252,30.257802625121371,20.163804327096805,20.804987319231316,20.032548161635248,21.606924738882974,20.708885549981972,23.57813415587928,19.322029399246414,17.856647112655931,16.961605182523083,18.122322121615319,19.283039060707548,20.443755999799762,21.604472938891973,22.76518987798428,24.054875365864536,25.344560853744859,26.634246341625094,27.923931829505381,29.213617317385665,30.503302805265918,30.952451709126471,30.952451709126439,30.952451709126461,30.9524517091264,30.952451709126294,30.9524517091264,30.9524517091264,30.95245170912651,30.952451709126493,30.952451709126372]
["ID:DSA_LIC_4","652.NGDPD.2023-05-03.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","external","In debt distress",45049,2023,"Billions",null,null,null,null,null,null,null,null,null,null,null,56853879205.382805,63702350904.855103,54284849649.656799,49436812497.307304,56144177315.398201,60385413187.240601,67259348414.724197,68352632102.21109,70008239138.711899,79156955298.471695,72839133683.367508,66499454667.918091,67620864063.905998,71479941915.669098,75919913193.803116,80851206059.641403,86224805029.608109,92042008488.755402,98349375753.523209,104650738160.62199,111705169011.782,119188207326.089,127190017943.08499,135746733636.44803,144897007232.21402,154607910949.70401,164996471577.16101,176109977343.79001,187999016344.26102,200717706809.802,214323943448.05502]
["ID:DSA_LIC_4","652.NGDP.2023-05-03.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","fiscal","In debt distress",45049,2023,"Billions",null,null,null,null,null,null,null,null,null,null,null,102099143841.68004,124477578785.63211,158683994554.31784,183525640047.21521,219594595437.93613,262797966050.56726,308587395725.88263,356544265614.65973,391940733197.45691,459130921539.51343,615259415375.01074,873137839789.76465,1077422947858.1736,1251505911950.2021,1413822346147.7666,1597075835540.2581,1805464860744.4756,2042963886097.9114,2314003404276.9956,2610071864295.8896,2953256866503.1416,3340250390334.5171,3778474951904.8857,4274749700558.8491,4836804133556.1748,5470771563881.1025,6188840770455.2451,7002230399731.1543,7923659337292.1553,8967547556326.1855,10150243868780.922]
["ID:DSA_LIC_4","652.D_PPG_GDP.2023-12-19.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP",45049,2023,"Unit",null,45279,2023,"Unit",null,null,null,null,null,null,null,null,null,null,null,21.679336953224091,25.660096842769434,31.699565870960924,36.2530573106093,36.720360663766321,38.613350326340736,36.397556234374797,39.043029772958185,43.172179920283121,43.208118313028798,43.259617235423804,49.09029741343808,49.936175330135889,49.10932012886326,48.552268043914914,47.098207357047016,45.558288155977223,43.868736259173872,42.2256167378467,41.577004679992676,40.757037188800766,40.200656273883865,39.798592961891906,39.514077470125336,39.205930840386024,38.965224316438984,38.692889050188874,38.557005637501923,38.06206990265737,37.659915236613308,37.278986379448646,37.570161039346786]
["ID:DSA_LIC_4","652.NGDPD.2023-12-19.A","Units","Ghana",652,"GHA","NGDPD","NGDPD",45049,2023,"Billions",null,45279,2023,"Billions",null,null,null,null,null,null,null,null,null,null,null,56853879205.382805,63702350904.855103,54284849649.656799,49436812497.307304,56144177315.398201,60385413187.240601,67259348414.724197,68352632102.21109,70008239138.711899,79599006943.725204,72242800379.004288,76276965161.972305,75243628250.587799,76019154527.00621,81083544634.788712,86456044898.491592,92244217787.110199,98554366051.951202,105568024578.06,112622079621.688,120511649976.892,128748610997.48398,137566888887.35001,147007686996.94501,157115132711.66299,167868433284.19901,179384771670.88599,191718323060.38699,204927109079.20999,219073270888.793,234223361672.48502,250448659889.09702]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2023-12-19.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH",45049,2023,"Unit",null,45279,2023,"Unit",null,null,null,null,null,null,null,null,null,null,null,102099143841.68004,124477578785.63211,158683994554.31784,183525640047.21521,219594595437.93613,262797966050.56726,308587395725.88263,356544265614.65973,391940733197.45691,461694936015.41144,610222292311.38306,850655570143.63538,1050978263557.301,1216854331216.5527,1372186285656.7051,1548313152050.8296,1746881986220.3235,1973609639602.5237,2235521026370.7188,2521917536692.4653,2853627928109.4331,3228006869107.4277,3651988466376.5728,4132178843422.4165,4676066358253.1797,5289995102172.6768,5985430448892.2217,6773248692253.8789,7665780814018.6055,8677007247919.9355,9822778732253.4707,11121066746274.404]
["ID:DSA_LIC_4","652.DU_GDP.2023-12-19.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP",45049,2023,"Unit",null,45279,2023,"Unit",null,null,null,null,null,null,null,null,null,null,null,34.893525527538387,42.457508958254309,49.655888408076358,54.334916876097054,55.538037373433326,55.970597304906285,57.876250725291982,62.927011835143844,79.088927564046386,86.855384115896229,93.255638838814178,86.069596865548846,83.592879746028999,80.895861529631446,77.944362068715975,74.890618625231639,71.985037502040527,69.68615742533089,67.528375031028247,65.732524920158596,63.927058912113623,62.280490081379362,60.729958357806332,59.241194901476362,57.799151520795704,56.421379667631548,55.035378437232787,53.73194271654932,52.430695114416885,51.140333816032609,49.854157536942772,48.807200940695182]
["ID:DSA_LIC_4","652.NGDP.2023-12-19.A","Units","Ghana",652,"GHA","NGDP","NGDP",45049,2023,"Billions",null,45279,2023,"Billions",null,null,null,null,null,null,null,null,null,null,null,102.09914384168003,124.4775787856321,158.68399455431785,183.52564004721521,219.59459543793614,262.79796605056725,308.58739572588263,356.54426561465971,391.94073319745689,461.69493601541143,610.22229231138306,850.65557014363537,1050.978263557301,1216.8543312165527,1372.186285656705,1548.3131520508296,1746.8819862203234,1973.6096396025237,2235.5210263707186,2521.9175366924655,2853.627928109433,3228.0068691074275,3651.9884663765729,4132.1788434224163,4676.0663582531797,5289.9951021726765,5985.4304488922216,6773.2486922538792,7665.7808140186053,8677.0072479199353,9822.7787322534714,11121.066746274404]
["ID:DSA_LIC_4","652.NFIG_R_GDP.2023-12-19.A","Units","Ghana",652,"GHA","NFIG_R_GDP","NFIG_R_GDP",45049,2023,"Unit",null,45279,2023,"Unit",null,null,null,null,null,null,null,null,null,5.9678061164120386,5.2101866559876493,4.6469162633449059,3.87519463948811,3.7601480498346387,3.3670629184897729,3.7981424135558788,3.0279727049869121,1.7129173674920741,2.0436947053723777,3.7761940623261463,4.778699114903576,5.1544560965111206,4.2263273402180976,4.3445451556176398,4.3870608539641687,5.193721556732136,5.2667717951915867,5.4626575938101354,5.9603476347560891,6.4172926655165403,6.5119986216351444,6.6060700290871193,6.6886884162628775,6.7611902481166748,6.8247516625031128,6.8804160972617323,6.9290075550946639,6.9714909990946703,7.0085809674036783,7.0409116292676517,7.0613860026063806,7.0794077785831995,7.0944711681277468]
["ID:DSA_LIC_4","652.NFIP_R_GDP.2023-12-19.A","Units","Ghana",652,"GHA","NFIP_R_GDP","NFIP_R_GDP",45049,2023,"Unit",null,45279,2023,"Unit",null,null,null,null,null,null,null,null,null,42.991721111153332,21.376464503342252,30.257802625121371,20.163804327096805,20.804987319231316,20.032548161635248,21.606924738882974,20.708885549981908,23.57813415587928,19.322029399246414,17.856647112655931,17.006805062378046,15.697192932673069,19.347423762521785,20.517733112593717,21.688042462665514,22.858351812737357,24.158695535039421,25.45903925734148,26.759382979643547,28.059726701945642,29.360070424247709,30.660414146549758,31.208249335249526,31.208249335249487,31.208249335249498,31.208249335249356,31.208249335249398,31.208249335249633,31.208249335249462,31.208249335249565,31.208249335249533,31.208249335249409,31.208249335249462]
["ID:DSA_LIC_4","652.D_GDP.2019-03-07.A","Units","Ghana",652,"GHA","D_GDP","D_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,23.998275857689411,24.918624485428975,26.058234767372994,25.864549058440211,23.468801769839203,23.438717844859873,28.661026328301048,32.366628110482985,41.40885009829767,41.876157964982937,41.482304363251096,42.661158209494431,44.680886375390855,42.450288345376478,40.259983260652611,38.350976762242894,37.427528447044146,36.958177983262651,36.330011377079224,35.567767480326168,34.668311102563436,34.363624877100783,34.296921631530481,34.082359126571014,33.50490980303406,32.359793750426228,31.301818582905454,30.358362146626757,29.356245153024197,28.238108345694954,26.830057696165799,25.563597630160366]
["ID:DSA_LIC_4","652.D_LCH_GDP.2019-03-07.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,null,0.92034862773956405,1.1396102819440195,-0.19368570893278303,-2.3957472886010081,-3.0083924979329879E-2,5.222308483441175,3.7056017821819367,9.0422219878146848,0.46730786668526747,-0.39385360173184125,1.1788538462433351,2.0197281658964243,-2.2305980300143773,-2.1903050847238674,-1.9090064984097168,-0.92344831519874759,-0.46935046378149536,-0.62816660618342723,-0.76224389675305559,-0.89945637776273202,-0.30468622546265323,-6.6703245570302272E-2,-0.21456250495946705,-0.57744932353695333,-1.1451160526078326,-1.0579751675207731,-0.94345643627869791,-1.0021169936025593,-1.1181368073292433,-1.4080506495291552,-1.2664600660054326]
["ID:DSA_LIC_4","652.BGS_GDP.2019-03-07.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,11.964137444523832,14.307375783559586,9.8675103325557814,10.587497218409922,9.1580004346326795,9.1799804984282112,9.9434677693423765,7.5025242506646386,8.7950940741038934,5.5767462792782645,3.0867075922236538,1.1219292228840629,0.53395065002144548,1.0462155531603443,1.16877058851572,2.4074598025657394,2.5984969703635272,2.9669317278566893,3.2595642403554805,3.6709663959279872,4.0302432372216188,4.1731840495583583,4.2340827238349625,4.2883267639982989,4.1863255625640363,4.1177530020696622,4.0971072912632209,4.029083781105637,4.143712165492726,4.3114455364998001,4.4810429435623966,4.3807546756878075]
["ID:DSA_LIC_4","652.NCTN_GDP.2019-03-07.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,-6.0197474464506016,-5.7571111970887374,-6.0664757921712971,-5.3956115511208713,-4.8418808108762796,-4.256895256319484,-3.0649109892375073,-3.7772487728082353,-5.2891604697539343,-2.648929987857628,-4.187530102215506,-3.9598142677750747,-3.8522134890559419,-3.711398092364941,-3.5240701520394317,-4.1929511806954807,-3.9574459024751105,-3.7514731722653369,-3.5624216628432062,-3.3853172542767642,-3.2188947930038854,-3.0623819488692914,-2.9138965533537768,-2.7730670432351467,-2.6389657262927839,-2.5071205890177697,-2.3789688713602501,-2.2593604541238319,-2.1457178417495295,-2.0593208010416997,-1.9572822341689218,-1.8600198176306513]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2019-03-07.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,-0.13804580268989497,-0.41434878483468029,-0.47491244007517519,0.5867852345959701,1.6785539757945749,3.1743307727114773,1.3675378784286281,1.9919097580451357,-0.29858670125112674,-0.50796280495421398,1.3997445368416943,3.6345171220824319,3.5131598240665896,3.1036631782254056,2.7190771797849838,2.059941460634545,1.805684409634817,1.4372735405625914,0.90203600221831115,0.36592069806667604,0.13810638971989553,1.1876284366485912E-2,-0.16826185142487704,-0.36443083193257797,-0.51408163986133104,-0.63411626995978843,-0.73062209184566118,-0.78992001435972448,-0.86781615289005742,-1.0317085140268492,-1.076705527592603,-1.0832931593809507]
["ID:DSA_LIC_4","652.BFDIN_GDP.2019-03-07.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,-2.5201752027451891,-4.7017577843513925,-8.4376251273022955,-5.8717028952556598,-6.0066275105324518,-5.8286454196502673,-5.0985925173795765,-6.3133882385419007,-6.1136301934192829,-6.3115493558846252,-5.492055131077497,-4.4609609177416045,-5,-4.1999999999999984,-4.6999999999999948,-4.899999999999995,-3.8,-2.9499999999999984,-2.9500000000000099,-2.9500000000000091,-2.6749999999999914,-2.6749999999999936,-2.6749999999999936,-2.6999999999999971,-2.7000000000000024,-2.5000000000000084,-2.25,-1.9999999999999949,-1.9999554492138478,-2.021040198675311,-1.7697653546556162,-1.7708551658813152]
["ID:DSA_LIC_4","652.DCIR_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,null,0.71643158200191559,0.75341864033329708,0.65604003483484763,0.61447371778129378,0.59879219833902275,0.76807959877463483,1.2379444824992181,2.6280940630943661,2.7817594095069378,3.0951991399719021,2.3870631693684339,2.7861014689893553,3.0338256006715811,2.9763219529797751,2.8429106424118329,2.6460375172650661,2.4738353504063961,2.3733818304783489,2.2851162432981975,2.033854177437421,1.8828441818228343,1.9043918633181736,1.8921968982961679,1.8902705104770279,1.8446098757158382,1.7821918966153409,1.7204051077753573,1.6709252041705713,1.6395698841078881,1.5789784407912282,1.5016817007613334]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,null,-1.9621529987222923,-1.5359587426967682,-1.6470337743944985,-3.6124672809744705,-2.0010206236094978,-1.6605469113067508,-0.9882731980745828,-0.7714292502611767,-1.2616682075998846,-3.1795432209012144,-2.1179033558571603,-3.5815494196156905,-2.4633623184827464,-1.7506254065151479,-1.6673464262306859,-1.780009890208575,-1.31424536517821,-1.2108797568593712,-1.268666290737708,-1.3440226008333047,-1.4044322500872315,-1.3835413207657894,-1.360452770104686,-1.3760769562765218,-1.4010053875355077,-1.4354322835384901,-1.3500187251473319,-1.3042448086856737,-1.1348565961283688,-1.1416651218078191,-1.0987451629246614]
["ID:DSA_LIC_4","652.DCPECH_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,null,-0.83168036809038326,4.2483496345471083,-3.6745208727957812,-1.6107406363749945,0.38425194290985676,-1.2118937681027273,4.5599063172885446,2.8687965738386194,-3.7373971086816247,-0.19794850129419223,-2.2096012058508143,0.80033789728459481,-0.73725535607661519,-1.7279630562839592,-1.8036885367370328,-1.6411322127073991,-1.8580889023792184,-1.8696580744957192,-1.7218592671896413,-1.5398017253701211,-1.3611021325751715,-1.3245514823011768,-1.2856891501573688,-1.2091471397193785,-1.1337290341150175,-1.0355656106797875,-1.0099428293482828,-0.98529836615854449,-0.75226699063905689,-0.89914714093021686,-0.85353997255799963]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,0,1.2434367816233696,1.8131969321112571,-0.27399805174200509,-0.93746499140281969,3.5852220770701066,7.9733331309762221,5.3185477779992567,7.2274721551633334,2.2244538306110186,0.21214924886881192,2.0987310255694993,2.6188463884252826,-1.9366718222205535,-1.8356856289205012,-1.9100164047251695,-2.6685519125573975,-2.9475877881346833,-2.5276004089934858,-2.4316819910862648,-2.5029683460403191,-2.1510054874856195,-1.8766923906841555,-1.7522871215769626,-1.6680583872411887,-1.6508875307620485,-1.581829606902609,-1.4637668129661598,-1.4672450636582433,-1.2693812248244249,-1.2975720813600695,-1.2886028418562319]
["ID:DSA_LIC_4","652.PB_GDP.2019-03-07.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,2.6191461395928304,4.2598774590885942,2.2207762717499193,2.7931868643550821,0.46778067784494937,5.6682555930251368,4.1992404715040283,2.8135021922515175,0.28311341966019299,1.8965656383116869,-0.54180899309268504,1.3938851008771795,-3.9851788221735518E-2,-1.6600520766068136,-1.6413747076579277,-1.2454320452564556,-1.296570183267626,-1.4409886827783733,-1.1856754916226695,-1.1616575831987088,-1.071559698869434,-0.74130748849414196,-0.75653668541383112,-0.76841256891555609,-0.78201707645265905,-0.79251104372022319,-0.75196704682986848,-0.70747544252877148,-0.75366266507030133,-0.8007079687219445,-0.82985215441994775,-0.83883094126576196]
["ID:DSA_LIC_4","652.DUCIR_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,0,-1.4168934785831382,-1.1389765019335825,-1.3684653185923015,-1.1900741907260781,-1.6950285659859188,-1.6897568338132267,-3.4946201781964294,2.9377843604314817,3.3106389672617769,4.1364778668571978,2.0957766458504645,3.4257933846254209,2.6556895227434345,2.2266735663901058,2.0993204532395975,1.8508534313934315,1.3368439816468169,1.1346500293568242,1.0672804173134478,0.7989150758628919,0.68522954330652019,0.84176841214885645,0.84780840027934634,0.87947524842539326,0.87598796564369419,0.88843932269180359,0.85630103748356712,0.83021803111078385,0.9433472390604315,0.92526963311859367,0.89450887085235042]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,0,-2.4801330649109534,-1.5904048623736247,-2.3795012728384601,-4.7540116599746236,-2.5651158980494042,-2.5516675138757479,-1.201973372892907,-1.023347015892782,-1.84081704365304,-4.3266002313129288,-3.0806464839937395,-4.8291898036111522,-3.4405735705716243,-2.564325051575544,-2.5065966322356186,-2.7083696655656095,-1.9672932156381957,-1.7367692142043503,-1.754391011726864,-1.797023187549869,-1.8158951754667223,-1.7159627473433927,-1.6148417749656307,-1.5698359487163305,-1.5529122949169549,-1.5699264754553084,-1.4570905990746912,-1.3872123607302966,-1.183347235731377,-1.194182089447112,-1.1545460218327097]
["ID:DSA_LIC_4","652.DUCER_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,0,1.4398959798814617,0.54031670303607793,-1.819720160924186,-0.66602276500158752,1.1543580596651497,0.83067834231714621,4.3256855442257613,1.5100155016597199,-1.0129257991748251,-0.93760439944149332,0.35070684394936136,1.7355932782074435,-3.4013892492148569E-2,-0.25231772623477378,-0.23026805932202926,-0.13212390077980407,-0.31335851147497773,-0.32404799348587165,-0.25397251827347905,-0.17159303156314418,-9.5536150672354617E-2,-9.9750307323659054E-2,-0.11451873970750051,-0.10105233822048282,-8.1762507710514881E-2,-4.5363332226183162E-2,-5.3291251150499416E-2,-5.5622739792744222E-2,-0.12690041156067144,-8.7844450616408151E-2,-7.4107538088990996E-2]
["ID:DSA_LIC_4","652.DU_OF_GDP.2019-03-07.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP",null,null,null,null,43531,2018,"Units",null,null,null,null,null,null,0,-1.9316233719792486,-0.13105069562136884,0.52494898010758162,0.56233547686084839,-4.3603112304059936E-2,0,0,0,0,0,1.2321675520869035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","652.NGDP_R_PCH.2024-06-28.A","Units","Ghana",652,"GHA","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,7.2420922175041591,2.8562401989396635,2.120759310014031,3.3734657246651478,8.1288949158406112,6.2000776718421857,6.5077747875730285,0.51394165966489602,5.0764664678089044,3.8175046114998112,2.9447858073436084,3.1240730542184458,4.3678902613436099,4.8959768902903766,4.9701856198477223,5.0051656294184399,5.0000000000001599,5.0000000000001821,4.9999999999998046,5.0000000000001821,4.9999999999997602,4.99999999999996,5.0000000000000266,5.0000000000000266,5.0000000000000044,5.0000000000001155,4.9999999999998934,4.9999999999999822,5.0000000000000711,5.0000000000000933,4.9999999999998268,4.9999999999999822]
["ID:DSA_LIC_4","652.NGDP.2024-06-28.A","Units","Ghana",652,"GHA","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","In debt distress",45471,2024,"Billions",null,null,null,null,null,null,null,null,null,null,null,null,124477578785.63211,158683994554.3179,183525640047.21521,219594595437.93613,262797966050.56726,308587395725.8822,356544265614.66003,391940733197.45691,461694936015.41144,614336252718.39307,841632930978.50549,1020179905408.5093,1183393572720.1111,1339841959031.676,1518045835762.7085,1715739394545.0317,1937351143816.9099,2195174415434.4841,2488144104880.1807,2816436882287.7954,3188480669768.123,3610012859081.8306,4087639378507.0767,4628849528111.2041,5240997399984.1387,5934686008794.4229,6720812588618.0098,7611732849416.6748,8621456307597.791,9765867784556.7305,11062978579332.605,12533211291307.166]
["ID:DSA_LIC_4","652.D_PPG_GDP.2024-06-28.A","Units","Ghana",652,"GHA","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,25.660096842769434,31.699565870960914,36.2530573106093,36.720360663766321,38.620205832106308,36.436367097156591,39.045890479368232,43.172179920283121,43.208118313028798,43.02558401271007,44.3442736229376,48.328710576523449,48.48458387968909,46.438135516207957,45.065476025442948,43.66261170008238,41.455627384759907,39.374373321059011,38.436642538314182,37.464642865578256,36.659879212494339,35.78872021052495,34.983445712748676,34.3139441415194,33.68720542310399,33.088699922651344,32.363351259794939,31.369466502267947,30.515267737477977,29.727984492513134,29.457063101773741,29.608341545528447]
["ID:DSA_LIC_4","652.DU_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,42.457508958254309,49.655888408076343,54.334916876097054,55.538037373433326,55.977579083338647,57.915542288199795,62.92992462484839,79.088927564046386,86.855384115896229,92.700228762419968,82.936476482036014,82.514791002199573,79.514743917406548,76.102859073027943,72.462003818187199,69.284179180480862,66.918784814861667,64.696295470513249,62.633069282127728,60.814393410723504,59.116701127737628,57.516373259316694,55.999077838535094,54.551576553444299,53.17013852367775,51.80046823341322,50.52170035194095,49.276027089494647,48.077709846662117,46.917507056391884,46.066336841142402,45.32518922474685]
["ID:DSA_LIC_4","652.NFIG_R_GDP.2024-06-28.A","Units","Ghana",652,"GHA","NFIG_R_GDP","NFIG_R_GDP","Public Investment, constant prices (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,5.2101866559876493,4.6469162633449059,3.87519463948811,3.7601480498346387,3.3670629184897729,3.7981424135558788,3.0279727049869121,1.7129173674920741,2.0436947053723777,3.7761940623261463,4.778699114903576,5.4360660950529578,4.104995672518073,5.2313926996177367,5.809354284053347,6.5952804892940016,6.662447713627512,7.1986631626275779,7.7096363188550594,8.119283738155513,8.1192837381555645,8.119283738155481,8.1192837381555076,8.1192837381555503,8.1192837381555183,8.119283738155497,8.1192837381555485,8.119283738155513,8.1192837381555076,8.1192837381555218,8.119283738155552,8.1192837381555201,8.1187037822160999,8.1175807032037746]
["ID:DSA_LIC_4","652.NFIP_R_GDP.2024-06-28.A","Units","Ghana",652,"GHA","NFIP_R_GDP","NFIP_R_GDP","Private Investment, constant price (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,21.376464503342252,30.257802625121371,20.163804327096805,20.804987319231316,20.032548161635248,21.606924738882974,20.708885549981908,23.57813415587928,19.322029399246414,17.856647112655931,17.006805062378046,15.713034218344507,13.414801405067564,14.889532114549178,16.364262824030916,17.838993533512618,19.477583210714428,21.116172887916314,22.754762565118142,24.39335224231997,26.031941919521902,27.670531596723691,29.309121273925637,30.947710951127512,32.586300628329425,34.22489030553124,35.863479982733203,37.502069659934854,39.140659337136832,39.326152252844778,39.326152252844736,39.326152252844764,39.326152252844778,39.326152252844849]
["ID:DSA_LIC_4","652.D_GDP.2024-06-28.A","Units","Ghana",652,"GHA","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,29.306068440319507,35.337147405679147,40.253057310609293,40.720360663766328,42.620205832106301,40.436367097156591,43.591345024822786,47.990361738464948,48.299027403937899,48.389220376346429,49.980637259301233,54.332945434426094,54.75125961050653,52.588509491408772,51.09465405949576,49.586516990527009,47.281587709354632,45.084204534427606,44.030780977614512,42.952782505514342,42.049451115988219,41.080992645304832,40.179710220174066,39.415511719227858,38.696489320020724,38.006883399048476,37.191643741629129,36.109099352972763,35.16749036724223,34.294060784594407,33.938268135995983,34.093910940885138]
["ID:DSA_LIC_4","652.D_LCH_GDP.2024-06-28.A","Units","Ghana",652,"GHA","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,6.0310789653596402,4.915909904930146,0.46730335315703542,1.8998451683399722,-2.1838387349497097,3.1549779276661951,4.3990167136421618,0.30866566547295093,9.0192972408530636E-2,1.5914168829548032,4.3523081751248611,0.41831417608043608,-2.1627501190977583,-1.493855431913012,-1.5081370689687503,-2.3049292811723774,-2.1973831749270261,-1.0534235568130939,-1.0779984721001696,-0.90333138952612302,-0.96845847068338742,-0.90128242513076628,-0.76419850094620756,-0.71902239920713384,-0.68960592097224804,-0.81523965741934745,-1.0825443886563662,-0.94160898573053231,-0.87342958264782311,-0.35579264859842397,0.15564280488915472]
["ID:DSA_LIC_4","652.BGS_GDP.2024-06-28.A","Units","Ghana",652,"GHA","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,9.877132387960831,7.3238941305902401,8.7190028409228049,5.4772946621925058,2.7916895989288406,1.046469123471816,0.93510396436430909,2.4940890512088956,1.6289166947358602,1.0320930064991103,2.2536053543418788,1.8364693979353746,1.1675647230129584,1.219679323270455,0.84318208884381818,0.85784803464895987,0.82694575182846819,0.98602569758686798,0.58735445674360065,0.61777843959942302,0.53153866196961985,0.46107071660462395,0.61536194575009162,0.72139644473885767,0.88038328432670454,0.95318098481607905,0.90975688238423658,0.9441876830264917,0.87948010119400521,0.88481073651054132,0.89491318470935255,0.87697736928818415]
["ID:DSA_LIC_4","652.NCTN_GDP.2024-06-28.A","Units","Ghana",652,"GHA","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,-3.1705737250052817,-3.7084660348350811,-5.6488997436891744,-2.6400324800022541,-4.0145571714047881,-3.8673625041781521,-4.9798350613227687,-5.332471721595371,-4.2148767036401766,-4.8311651582456978,-5.4302147554441804,-5.3656598678532408,-5.4935188099658694,-5.3915658911368212,-5.2853226114480458,-5.1930379900587065,-5.1071770750616405,-5.1054830104707793,-5.1020762692710031,-5.1055091806635478,-5.0138135394555663,-4.9232977429590292,-4.8339834421788543,-4.7458887369107394,-4.6600390300120464,-4.5295371861772606,-4.4467495869489433,-4.3650960459534716,-4.2845931838495268,-4.2052543300103915,-4.1270897962236504,-4.1311092753966783]
["ID:DSA_LIC_4","652.NCTN_OTH_GDP.2024-06-28.A","Units","Ghana",652,"GHA","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,1.7030573943907488,2.4024071879657747,0.65931806052864061,0.36602226026156526,2.4484449563105053,2.9068879081265186,3.3677552811406875,2.2963955993103231,1.6964311349579333,3.8794503024968217,4.1862292442677465,3.9332490875087913,4.1800891834504723,4.0889937254559809,4.5354595957996571,4.451179084497543,4.4054686462140298,4.479573684999977,4.590710435639612,4.5527986533936735,4.5195242978586911,4.44169290985465,4.3135184872806533,4.1380708845672629,3.8867444587650404,3.6815182127619224,3.4853812813407301,3.3413440495845013,3.1925070644539688,3.049685652849945,2.9126632500876335,3.2241836872218048]
["ID:DSA_LIC_4","652.BFDIN_GDP.2024-06-28.A","Units","Ghana",652,"GHA","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,-5.0646953435341802,-6.1690285757014127,-6.009476595445423,-6.1817067035435542,-5.3640192188923814,-4.3228615072846406,-4.8163179956646038,-1.9046751295450655,-3.0325565154941385,-1.9911412681804095,-1.7123937247632794,-2.0692675931258506,-2.2764174321949122,-2.556555174904743,-2.8789287538335677,-2.9828512242632308,-2.988166468938863,-2.7889546163897694,-1.5896937317039264,-1.3903704922249918,-1.2409937519028271,-0.99157747071586289,-0.99212406201300996,-1.0926358032553374,-0.99311334882580038,-1.1435605634677222,-0.94397929411767523,-1.2943712852067986,-1.1447381830814931,-1.1450815404046211,-0.54540282050881062,-1.19561746971158]
["ID:DSA_LIC_4","652.DCIR_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,0.77118084093528783,1.9820591156522678,1.8562304473360434,2.0905462959082306,2.9505399740103266,2.9088780119084299,3.0757952558270594,3.5992571040030019,2.2121729813275373,0.42573922631128885,2.072612214096881,2.1277787154661327,2.0834644378759801,2.0573199429426214,2.0476614101105088,2.0227081561396965,1.9513548772592528,1.9207244694602643,1.979367289828432,2.0177042828876384,2.0593720914204523,2.0831215102459462,2.0982281907141522,2.1117925441691541,2.1184266019451496,2.124789462436524,2.1324516505625035,2.1213030396011767,2.1078240998923339,2.0902498930939157,1.7231159176315822]
["ID:DSA_LIC_4","652.DCGDPR_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.9798837442302567,-0.82490816588792482,-1.1956963744127589,-3.0776257391341719,-2.3719104199088425,-2.5899881326219663,-0.21874491548882208,-2.1425813713879918,-1.9845033644121786,-1.3793332367456805,-1.5841355427614434,-2.3589852203367219,-2.5055811692207692,-2.4402299634976123,-2.3930656662330398,-2.3222219485742768,-2.206624849557377,-2.1033670003848934,-2.0569751125397637,-2.0086354606441614,-1.9662057362018921,-1.9207493355220011,-1.878451123495033,-1.8429768342334949,-1.8091782253447473,-1.7767724342228799,-1.7385100634658983,-1.6877695607977294,-1.6436326379374344,-1.6026964321993449,-1.6176819757362053]
["ID:DSA_LIC_4","652.DCPECH_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,4.1825245714614505,3.4594970646020986,-3.7853365928759977,-0.30325145829621469,-2.4761141581360859,0.87754516596388199,-1.3350676125629541,-3.8752474856923236,3.584488661560723,-0.70826551096303536,2.0074794697143372,1.8545005009056545,-1.1302593650731905,-1.1021178096091149,-0.93824984756228391,-0.86748485109741524,-0.98721795561451209,-0.96430937288535834,-0.88759753637685357,-0.82625341180437106,-0.82164298310412687,-0.81284030580748878,-0.80148299461505046,-0.7815535198577398,-0.77090051949926053,-0.76216152746903132,-0.74930916835041728,-0.73147900318330616,-0.71565083928096129,-0.70068208343314153,-4.9107627126871334E-2]
["ID:DSA_LIC_4","652.DU_LCH_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,7.1983794498220348,4.6790284680207108,1.2031204973362719,0.43954170990532049,1.9379632048611484,5.0143823366485947,16.159002939197997,7.7664565518498421,5.8448446465237396,-9.7637522803839545,-0.42168547983644089,-3.0000470847930245,-3.411884844378605,-3.6408552548407442,-3.1778246377063368,-2.3653943656191956,-2.2224893443484177,-2.0632261883855207,-1.8186758714042242,-1.6976922829858765,-1.6003278684209334,-1.5172954207816005,-1.4475012850907945,-1.3814380297665494,-1.3696702902645299,-1.2787678814722696,-1.2456732624463029,-1.1983172428325304,-1.1602027902702332,-0.851170215249482,-0.74114761639555127]
["ID:DSA_LIC_4","652.PB_GDP.2024-06-28.A","Units","Ghana",652,"GHA","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,4.2799293636135012,2.7558533124364182,0.27829021636535778,1.857549051586,-0.52917783644821093,1.3510258424388812,2.0967217775585869,8.9686454515552985,1.9263783085739163,3.1769087845747528,-0.24324649391421893,0.56832707009258954,-0.93799878106138834,-0.9102410175279303,-0.89688897176983673,-0.93283064378259439,-1.2263136785820237,-0.97789125620873207,-1.0000000000000107,-1,-1.0000000000000213,-0.99999999999998934,-1.0000000000000036,-1,-1.0000000000000107,-0.99999999999992895,-0.99999999999999645,-1.0000000000000426,-1.0000000000000249,-1.0000000000000249,-0.99992857055403661,-0.99979024812946804]
["ID:DSA_LIC_4","652.DUCIR_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,0.95848118291193329,2.57714887882813,2.3125072888131641,3.2645067166558133,3.4374044529000725,3.8233308693531369,4.2297655745884963,2.6204472944822936,-6.2736582731143979,-11.572418728289975,-2.7362721082041888,1.0889652784672834,1.6681450938028344,1.5146625101846811,1.7062309837767247,1.9097483727393147,1.8389667235847635,1.887211535395833,1.9775950076559834,2.0070758602595205,2.047030011027879,2.0684348314963406,2.0736025068287356,2.071062099723366,2.022931219821646,2.0649982146862493,2.0588973252701175,2.0615385596311979,2.0555259804405548,2.0425104996037327,1.8183106413088448]
["ID:DSA_LIC_4","652.DUCGDPR_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1790129952140422,-1.0312123445807468,-1.7731530857469184,-4.1752287396634609,-3.268032809456304,-3.5387210620397052,-0.321769392088819,-3.8209534660822415,-3.1937853894370463,-2.651735256489375,-2.5125036639420411,-3.4533183638455101,-3.7113182049312248,-3.6033596926644167,-3.453966562269466,-3.299246627642046,-3.1866088007078091,-3.0807759747862304,-2.9825271086728522,-2.895923495748606,-2.8150810060827229,-2.7388749171103326,-2.6666227542159704,-2.5976941215925877,-2.5319113582704245,-2.4666889634958173,-2.4057952548543229,-2.3464774804521578,-2.2894147546029986,-2.234167002685254,-2.1936350876734401]
["ID:DSA_LIC_4","652.DUCER_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,3.9472898539058598,1.6703596669011709,-1.143002310179503,-1.0013660021939328,0.32193737140203471,2.1065707689757422,-1.2208711574185827,-1.0111569787346857,7.1211774806852839,3.3787809016563704,3.1745816336051464,0.43689619419694681,-5.070093451419682E-2,-6.0883818726235432E-2,6.2993006614910751E-2,9.7469838074173532E-2,-4.5817560247870932E-2,-5.590433890575229E-2,1.6249740293470063E-2,3.0809646965947998E-2,2.6711832510664432E-2,2.2952919276246479E-2,1.9601959609259607E-2,2.3668339498424337E-2,2.0084957284728484E-2,1.6813130730513201E-2,1.3791599590290988E-2,1.09586085172887E-2,8.4692774691751439E-3,0.29521454835363692,0.56217935887001502]
["ID:DSA_LIC_4","652.DU_OF_GDP.2024-06-28.A","Units","Ghana",652,"GHA","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","In debt distress",45471,2024,"Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.52322292561626438,null,null,null,null,null,0.68654837890307263,0.29487760459171763]
["ID:DSA_LIC_4","652.NGDPD.2024-06-28.A","Units","Ghana",652,"GHA","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","In debt distress",45471,2024,"Billions",null,null,null,null,null,null,null,null,null,null,null,null,63702350904.855103,54416824354.922905,49436812497.307304,56144177315.398201,60385413187.240601,67273873199.294502,68352326909.169495,70005059471.429504,79599006943.725204,73956059966.593307,76402382398.776886,75307379054.816391,75761276040.23909,81053594367.114304,86817043767.030701,92777847885.446213,99054492473.056702,106122562582.62599,113733155372.244,121726306350.526,130150135858.81702,139170120266.92001,148828547832.81201,159170708505.995,170208187372.17499,182029034302.923,194688868105.34,208247256521.47,222767996602.67902,238319414990.61801,254974689518.133,267462934944.94]

{"sheet":"CPIA","index":7,"n_rows":2,"n_cols":23,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Database","Series_code","Country.IMF Country Code","Country.Name","Indicator.Code","Indicator.Name","Indicator.Unit","Scale",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Notes"]
["[CPIA]DATA_final.xlsx","652.CPIA",652,"Ghana","CPIA","CPIA (1 to 6)","1 to 6","Units",3.5166666666666702,3.55833333333333,3.5333333333333301,3.5750000000000002,3.5750000000000002,3.5750000000000002,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001]

{"sheet":"data_REM_FINAL","index":8,"n_rows":2,"n_cols":24,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Database","Series_Code","Country.Code","Country.Name","Indicator.Name","Indicator.Unit","Scale",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,"Source","Updated",45420,null,null,"Notes"]
["DSA database","GHA",652,"Ghana","Gross worker's remittances","US Dollars","Billions",3.4,3.6,3.4,3.6,3.8,3.9,4.7,4.9000000000000004,5.0999999999999996,5.3,5.6,"DSA (level)","Updated and appended by Python Apr 30, 2024"]

{"sheet":"Classification","index":9,"n_rows":18,"n_cols":132,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Composite Indicator (CI) detailed calculations"]
["Updated: Current vintage =","April 2024 WEO"]
["Thresholds are based on the final classification, found in column E."]
[null,"Variable",null,null,"Coefficients",null,null,null,null,null,null,"CI Cutoffs for Country Classification"]
[null,null,null,null,"PV-of-debt-to-GDP","PV-of-debt-to-Exports","Debt service-to-Exports","Debt service-to-Revenue","Average",null,null,null,null,null,"Lookup values for calculations"]
[null,"CPIA",null,null,0.4,0.38100000000000001,0.36199999999999999,0.39500000000000002,0.38500000000000001,null,null,"CI < 2.69","Weak",null,2.69]
[null,"Growth \n(in percent)",null,null,3.081,2.8530000000000002,3.0009999999999999,1.9419999999999999,2.7189999999999999,null,null,"2.69 ≤ CI ≤ 3.05","Medium",null,2.86]
[null,"Reserves \n(in percent of imports)",null,null,4.2229999999999999,4.5910000000000002,3.6960000000000002,3.6989999999999998,4.0519999999999996,null,null,"CI > 3.05","Strong",null,3.05]
[null,"Reserves 2 \n(in percent of imports)",null,null,-3.9529999999999998,-4.5819999999999999,-3.7429999999999999,-3.6829999999999998,-3.99,null,null,"The CI cutoffs correspond to the 25th and 75th percentiles of the distribution of CI values in LICs from 2005–14."]
[null,"Remittances \n(in percent of GDP)",null,null,2.2349999999999999,2.282,1.635,1.9339999999999999,2.0219999999999998,null,null,"See reference document for background details:"]
[null,"World Growth \n(in percent)",null,null,12.4,14.09,13.84,13.75,13.52,null,null,"Guidance Note on the Bank-Fund Debt Sustainability Framework for Low Income Countries, Section V"]
[null,"Source: Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms, Table AIII.2.",null,null,null,null,null,null,null,null,null,"Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms, ¶33-36"]
[]
["Updated",45418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,"trans. rule to be applied in Oct\n=IF(F3=G3, F3, G3)",null,null,null,null,null,"10-year Avg. (Current vintage)-->","CPIA","GROWTH","RESERVES","REMITTANCE","WORLD GROWTH",null,"RAW CPIA DATA",null,null,null,null,"RAW CPIA PROJECTIONS",null,null,null,null,null,null,"GROWTH LOWER CUT-OFF","GROWTH HIGHER CUT-OFF","RAW GROWTH DATA",null,null,null,null,"RAW GROWTH PROJECTIONS",null,null,null,null,null,"ADJUSTED GROWTH DATA",null,null,null,null,"ADJUSTED GROWTH PROJECTIONS",null,null,null,null,null,null,"RESERVES HIGHER CUT-OFF","RAW RESERVES DATA",null,null,null,null,"RAW RESERVES PROJECTIONS",null,null,null,null,null,"ADJUSTED RESERVES DATA",null,null,null,null,"ADJUSTED RESERVES PROJECTIONS",null,null,null,null,null,null,"REM HIGHER CUT-OFF","RAW REMMITTANCES DATA FROM LATEST DSA TEMPLATE",null,null,null,null,"RAW REM PROJECTIONS FROM LATEST DSA TEMPLATE",null,null,null,null,null,"ADJUSTED REM DATA",null,null,null,null,"ADJUSTED REM PROJECTIONS",null,null,null,null,null,null,"RAW WORLD GROWTH DATA",null,null,null,null,"RAW WORLD GROWTH PROJECTIONS 2016 VINTAGE",null,null,null,null,null,null,"Previous vintage",null,null,"% CONTRIBUTION TO THE LATEST CI--BASELINE MODEL",null,null,null,null,null,"LEVEL CONTRIBUTION TO THE LATEST CI--BASELINE MODEL"]
["hide (Year ID for lookup)",null,null,null,null,null,"Classification t-1","Classification t-2",null,"CI Score\nt-1","CI Score\nt-2",null,null,null,null,null,null,"CPIA.2019","CPIA.2020","CPIA.2021","CPIA.2022","CPIA.2023","CPIA.2024","CPIA.2025","CPIA.2026","CPIA.2027","CPIA.2028","CPIA.2029",null,null,null,"Gr.R.2019","Gr.R.2020","Gr.R.2021","Gr.R.2022","Gr.R.2023","Gr.R.2024","Gr.R.2025","Gr.R.2026","Gr.R.2027","Gr.R.2028","Gr.R.2029","Gr.A.2019","Gr.A.2020","Gr.A.2021","Gr.A.2022","Gr.A.2023","Gr.A.2024","Gr.A.2025","Gr.A.2026","Gr.A.2027","Gr.A.2028","Gr.A.2029",null,null,"Res.R.2019","Res.R.2020","Res.R.2021","Res.R.2022","Res.R.2023","Res.R.2024","Res.R.2025","Res.R.2026","Res.R.2027","Res.R.2028","Res.R.2029","Res.A.2019","Res.A.2020","Res.A.2021","Res.A.2022","Res.A.2023","Res.A.2024","Res.A.2025","Res.A.2026","Res.A.2027","Res.A.2028","Res.A.2029",null,null,"Rem.R.2019","Rem.R.2020","Rem.R.2021","Rem.R.2022","Rem.R.2023","Rem.R.2024","Rem.R.2025","Rem.R.2026","Rem.R.2027","Rem.R.2028","Rem.R.2029","Rem.A.2019","Rem.A.2020","Rem.A.2021","Rem.A.2022","Rem.A.2023","Rem.A.2024","Rem.A.2025","Rem.A.2026","Rem.A.2027","Rem.A.2028","Rem.A.2029",null,"WGr.2019","WGr.2020","WGr.2021","WGr.2022","WGr.2023","WGr.2024","WGr.2025","WGr.2026","WGr.2027","WGr.2028","WGr.2029",null,"CI_score_2018_OCT","CI_Class_2018_OCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Updated ",45434]
["IFS Code","ISO Code","Country","Incomplete","Classification - FINAL \n","Classification - Current Vintage","Classification - Previous vintage","Classification - Final previous vintage","CI Score\nCurrent vintage","CI Score\nPrevious vintage","CI Score 2 vintages ago","CPIA","Growth","Resverves","REM","W_GROWTH",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,"Score","Classifciaton",null,"CPIA","GROWTH","RESERVES","REM","WORLD GROWTH","TOTAL","CPIA","GROWTH","RESERVES","REM","WORLD GROWTH","TOTAL"]
[652,"GHA","Ghana",null,"M","M","M","M",2.7398858732625286,2.7219219734135653,2.74961590133934,3.445833533333333,3.9540382411368578,27.068776614496205,5.340644124975678,2.9087999912802038,null,3.5333333333333301,3.5750000000000002,3.5750000000000002,3.5750000000000002,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,null,-6.3122091513445495,15.170969389451299,6.5077747875730241,0.51394165966490646,5.0764664678089026,3.0777305680083371,2.2590803840294842,2.7790704101874897,4.3818170784131887,4.9445010556830953,5.0000000000001741,4.9999999999999707,5.0000000000000684,6.5077747875730241,0.51394165966490646,5.0764664678089026,3.0777305680083371,2.2590803840294842,2.7790704101874897,4.3818170784131887,4.9445010556830953,5.0000000000001741,4.9999999999999707,5.0000000000000684,null,57.962753045202099,28.881727409589097,32.769018910978986,35.231002146197469,9.5048071019451328,13.897015982635452,19.282288248533451,24.646748479170498,31.315313695536741,35.559192284052763,39.600651886322495,40.781505435481343,28.881727409589097,32.769018910978986,35.231002146197469,9.5048071019451328,13.897015982635452,19.282288248533451,24.646748479170498,31.315313695536741,35.559192284052763,39.600651886322495,40.781505435481343,null,15.4937688076005,4.9742049361256608,5.142251889619855,4.2714100722433939,4.9831955310611917,4.9818447704766342,5.1831631337760982,6.1826522923644349,6.0431497193052959,5.8989513179650173,5.7456175868192005,5.6821429880113765,4.9742049361256608,5.142251889619855,4.2714100722433939,4.9831955310611917,4.9818447704766342,5.1831631337760982,6.1826522923644349,6.0431497193052959,5.8989513179650173,5.7456175868192005,5.6821429880113765,null,2.8365122884450438,-2.6902774786379227,6.4718705989534708,3.4587118036553046,3.2139995926548743,3.1794913240570724,3.2344619985070273,3.1565999835999987,3.1371464618457927,3.089483339721375,3.080091831967414,null,2.74961590133934,"M",null,0.48419750737778905,3.9238970070126639E-2,0.29361517863759229,3.9413256318746342E-2,0.14353508759574582,1,1.3266459103333332,0.10751029977651115,0.80447208012459293,0.1079878242070082,0.39326975882108356,2.7398858732625286]

{"sheet":"data_GDPUSD","index":10,"n_rows":2,"n_cols":23,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["EcDatabase","Series_Code","Country.Code","Country.Name","Indicator.Code","Indicator.Name","Indicator.Unit","Scale",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,null,null,"Country Code saved as number (not text)"]
["ID:WEOApr2024Pub","652NGDPD.A",652,"Ghana","NGDPD","Gross domestic product in US dollars","US Dollars","Billions",68.352632102211146,70.008239138711915,79.599006943725286,72.242800379004308,76.276965161972271,75.243628250587719,76.019154527006023,81.08354463478841,86.456044898491641,92.244217787110031,98.554366051951021,null,null,null,652]

{"sheet":"translation","index":11,"n_rows":2056,"n_cols":14,"rows_kept":2056,"cut":false,"hidden":true,"merged":[[1547,2,1548,2],[1549,2,1550,2],[1551,2,1555,2],[1556,2,1558,2],[1545,2,1546,2]]}
["Tab name","++OFFSET(translation!C6, 0,LANG)","English","French","Portuguese","Spanish",null,"Dependent sheets","External = 1","Text for External",null,null,null,"Notes for external"]
[]
["Input-INSTRUCTIONS"]
[null,null,"INPUT INSTRUCTIONS","INSTRUCTIONS POUR LA SAISIE DES DONNÉES","INSTRUÇÕES DE ENTRADA","INSTRUCCIONES PARA LA CONSIGNACIÓN DE LOS DATOS"]
[null,null,"Go to the \"Input 1 - Basics\" sheet. ","Passez à la feuille \"Input 1 - Basics\".","Vá para a folha \"Input 1 - Basics\".","Vaya a la hoja \"Input 1 - Basics\"."]
[null,null,"Select the country name from the drop-down menu in cell C7 (when preparing a new DSA using the previously-downloaded template, ensure the country-specific information for the CI and realism tools are refreshed). Enter whether the country has an IMF program and IDA operations with the IDA status. The country code, HPIC and MDRI status are reflected automatically. ","Sélectionnez le nom du pays dans le menu déroulant à la case C7 (lorsque vous établissez une nouvelle AVD en utilisant le modèle précédemment téléchargé, veuillez vous assurer que les informations relatives au pays pour l'IC et les outils d'évaluation du réalisme sont rafraîchies). Indiquez si le pays a un programme approuvé par le FMI et des opérations avec l'IDA, ainsi que son statut IDA. Le code du pays, son statut PPTE et IADM sont fournis automatiquement. ","Selecione o nome do país na caixa de seleção da célula C7 (ao preparar uma nova ASD utilizando o modelo descarregado anteriormente, certifique-se de que a informação específica do país para fins do IC e da ferramenta de realismo seja atualizada). Indique se o país tem um programa com o FMI e operações com a AID, e a respetiva situação na AID. O código do país e a situação nas iniciativas HPIC e MDRI são atualizados automaticamente.","Seleccione el nombre del país del menú desplegable de la celda C7 (en el momento de preparar un nuevo ASD usando la planilla previamente descargada, asegúrese de que se actualice la información específica de cada país para el indicador compuesto y las herramientas realistas). Indique si el país tiene un programa del FMI y operaciones de la AIF con estatus de AIF. El código de país, la situación en la Iniciativa PPME y en la IADM se reflejan automáticamente. "]
[null,null,"Input the \"current year\" and \"first year of projection\" in cells U17-18. These two years can differ as the former is usually the year when a DSA is prepared and sets the vintage year of the DSA whereas the latter is set depending on the availability of the latest debt data.  The current year and country name are used to automatically populate the underlying country-specific data to calculate the Composite Indicator (CI) and conduct some realism tools.","Portez l'\"année en cours\" et la \"première année de projection\" dans les cases U17-18. Ces deux années peuvent différer car la première est généralement l'année où une AVD est établie et celle de l'édition de l'AVD, tandis que la seconde est fixée en fonction de la disponibilité des dernières données sur la dette. L'année en cours et le nom du pays permettent d'obtenir automatiquement les données sous-jacentes propres à ce pays qui servent à calculer l'indicateur composite (IC) et à effectuer certaines évaluations du réalisme des projections.","Insira o \"ano corrente\" e o \"primeiro ano das projeções\" nas células U17-18. Esses dois anos podem ser diferentes, uma vez que o primeiro em geral é o ano em que é preparada uma ASD e define o ano da versão da ASD, enquanto o segundo depende da disponibilidade de dados mais recentes sobre a dívida. O ano corrente e o nome do país são utilizados para preencher automaticamente os dados subjacentes específicos do país para calcular o indicador composto (IC) e produzir algumas ferramentas de realismo.","Introduzca el \"año en curso\" y el \"primer año de proyección\" en las celdas U17-18. Pueden diferir, ya que el primero suele ser el año en que se prepara el ASD y se fija su año de constitución, mientras que el segundo se determina en función de la disponibilidad de los datos más recientes sobre la deuda. El año en curso y el nombre del país se utilizan para rellenar automáticamente los datos específicos del país para calcular el indicador compuesto (IC) y adoptar algunas herramientas realistas."]
[null,null,"Specify in cell C19 the scale of the variables to be used in Input 3 - Macro-Debt data. ","Précisez dans la case C19 l'ordre de grandeur des variables à utiliser dans Input 3 - Macro-Debt data. ","Especifique na célula C19 a escala das variáveis que serão usadas em Input 3 - Macro-Debt data.","Especifique en la celda C19 la escala de las variables por utilizar en la Entrada 3: Datos macroeconómicos de deuda."]
[null,null,"Confirm the past DSA vintages used for the realism tools - the previous vintage and the vintage prepared 5 years ago. These vintages are occasionally missing, and the template populates the ones closest to that timeframe. ","Confirmez  les éditions passées de l'AVD qui ont été utilisées pour les outils d'évaluation du réalisme : l'édition précédente et celle de l'AVD établie il y a cinq ans. Ces éditions sont parfois manquantes, et le modèle saisit celles qui sont les plus proches de cet horizon. ","Confirme quais são as versões passadas da ASD utilizadas nas ferramentas de realismo - a versão anterior mais recente e a versão preparada 5 anos atrás. Às vezes faltam ASDs, e o modelo incorpora aquelas mais próximas daquele dado período.","Confirme los ASD anteriores utilizados para las herramientas realistas: el ASD anterior y los preparados hace cinco años. En ocasiones, estos faltan, de modo que la planilla contiene los más cercanos a ese período.",null,null,{"$f":"Int_Ext","v":0},null,null,null,null,"Leave blank"]
[null,null,"Data on EMBI spread in cells C28-29 are used for the market-financing pressure tool, which assesses the baseline market financing. If available (including from a recent IMF Article IV report), the real exchange rate overvaluation entered in cell C31 can be used for the one-time depreciation standardized stress test when the estimated overvaluation is larger than the default shock.","Les données sur l'écart EMBI dans les cases C28-29 sont utilisées pour l'outil d'évaluation des pressions du financement de marché, qui sert à évaluer le financement de marché de référence. Si elle est disponible (reprise notamment d'un rapport récent du FMI sur les consultations au titre de l'article IV), la surévaluation du taux de change réel portée dans la case C31 peut être utilisée pour le test de résistance standardisé à une dépréciation exceptionnelle lorsque la surévaluation estimée est supérieure au choc par défaut.","Os dados sobre o spread EMBI nas células C28-29 são usados na ferramenta de pressão do financiamento de mercado, que avalia o financiamento de mercado de base. Se disponível (num relatório recente do FMI nos termos do Artigo IV, por exemplo), pode-se usar a sobrevalorização da taxa de câmbio real inserida na célula C31 para fins do teste de stress padronizado de depreciação pontual, quando a sobrevalorização estimada for superior àquela no choque padrão.","Los datos sobre la dispersión del EMBI en las celdas C28-29 se utilizan para la herramienta de presión de financiamiento de mercado, que evalúa el financiamiento de mercado de base. Si está disponible (por ejemplo, en un informe reciente del FMI sobre el Artículo IV), puede utilizarse la sobrevaloración del tipo de cambio real introducida en la celda C31 para la prueba de tensión estandarizada de depreciación única cuando la sobrevaloración estimada es mayor que el shock por defecto."]
[null,null,"Cells C33-34 determine the definition of external/domestic debt (“residency-based” or “currency-based”) which can be selected from the pull-down menu. The template will automatically calculate public external and domestic debt based on the selected criterion in the worksheets.","Les cases C33-34 déterminent la définition de la dette extérieure/intérieure (“fondée sur la résidence” ou “fondée sur la monnaie”) qui peut être sélectionnée dans le menu déroulant. Le modèle calculera automatiquement la dette publique extérieure et intérieure sur la base du critère retenu dans les feuilles de calcul.","As células C33-34 determinam a definição de dívida externa/interna (“baseada na residência” ou “baseada na moeda”), que pode ser selecionada na caixa de seleção. O modelo calcula automaticamente a dívida pública externa e interna com base nos critérios de seleção nas folhas de trabalho.","Las celdas C33-34 determinan la definición de deuda externa/interna (\"en función de la residencia\" o \"en función de la moneda\") que puede seleccionarse en el menú desplegable. La planilla calculará automáticamente la deuda pública externa e interna basándose en el criterio seleccionado en las hojas de cálculo."]
[null,null,"Go to \"Input 2 - Debt Coverage\" sheet.","Passez à la feuille \"Input 2 - Debt Coverage\".","Vá para a folha “Input 2 - Debt Coverage”.","Vaya a la hoja 2/ \"Input 2 - Debt Coverage\"."]
[null,null,"Identify the coverage of public debt in lines 7-15 of Table A. Select “X” when the headline public debt data used for an analysis covers the respective subsectors of the public sector.","Déterminez la couverture des données sur la dette publique aux lignes 7-15 du tableau A. Sélectionnez “X” lorsque les données globales sur la dette publique utilisées pour une analyse recouvrent les sous-secteurs respectifs du secteur public.","Identifique a cobertura da dívida pública nas linhas 7-15 da Tabela A. Selecione “X” se os dados da dívida pública global usados para uma análise cobrirem os respetivos subsetores do setor público.","Identifique la cobertura de la deuda pública en las líneas 7-15 del cuadro A. Seleccione \"X\" cuando los datos generales de la deuda pública utilizados para el análisis cubran los respectivos subsectores del sector público."]
[null,null,"Confirm that the description of your debt coverage in line 19 of Table B is correct. The size of the tailored contingent liabilities shock can be customized in lines 21-34 of Table B, consistent with the coverage of public debt identified in Table A.","Confirmez que la description de la couverture de vos données sur la dette à la ligne 19 du tableau 9 est correcte. L'ampleur du choc personnalisé sur les passifs conditionnels peut être elle aussi personnalisée aux lignes 21-34 du tableau B, en conformité ave la couverture de la dette publique indiquée au tableau A.","Confirme se a descrição da sua cobertura da dívida na linha 19 da Tabela B está correta. A magnitude do choque dos passivos contingentes pode ser padronizada nas linhas 21-34 da Tabela B, coerente com a cobertura da dívida pública identificada na Tabela A.","Confirme que la descripción de su cobertura de deuda en la línea 19 del cuadro B sea correcta. La magnitud del shock a medida de los pasivos contingentes puede adaptarse en las líneas 21 a 34 del cuadro B, en consonancia con la cobertura de la deuda pública identificada en el cuadro A."]
[null,null,"Go to \"Input 3 – Macro-Debt data\" sheet.","Passez à la feuille \"Input 3 – Macro-Debt data\".","Vá para a folha “Input 3 – Macro-Debt data”.","Vaya a la hoja 3/ \"Input 3 – Macro-Debt data\".",null,null,{"$f":"Int_Ext","v":0},"Go to \"Input 3 – Macro-Debt data\" sheet.",null,null,null,"Sheet name"]
[null,null,"Input data in I. Macroeconomic indicators, II. Aggregate external debt, III. Old (existing) MLT external debt service, IV. MLT new external debt disbursements, and V-VI. Locally-issued debt (note that section VI. is used only when a DSA is prepared on a residency basis). ","Portez les données dans  I. Indicateurs macroéconomiques, II. Dette extérieure globale, III.Service de la dette extérieure ancienne (existante) à MLT, IV. décaissements au titre de la nouvelle dette extérieure à MLT et V-VI. Dette émise dans le pays (notez que la section VI n'est utilisée que lorsque l'AVD est établie sur la base de la résidence). ","Insira os dados em I. Indicadores macroeconómicos, II. Dívida externa agregada, III. Serviço da dívida externa antiga (existente) de MLP, IV. Desembolsos da nova dívida externa de MLP e V-VI. Dívida emitida localmente (refira-se que a secção VI. é usada apenas quando for feita uma ASD com base na residência).","Introduzca datos en I. Indicadores macroeconómicos, II. Deuda externa agregada, III. Servicio de la deuda externa a mediano y largo plazo antigua (preexistente), IV. Nuevos desembolsos de deuda externa a mediano y largo plazo, V-VI. Deuda emitida localmente (tenga en cuenta que la sección VI se utiliza únicamente cuando se preparan los ASD según residencia). "]
[null,null,"Note, the locally-issued debt should NOT be included in sections II-IV on external debt inputs (regardless of currency denomination or residency of holders of debt) as locally-issued debt is classified into external or domestic debt by the template based on the selected criterion in Input 1. ","À noter que la dette émise dans le pays ne doit PAS être incluse dans les sections II-IV consacrées aux données d'entrée sur la dette extérieure (quelle que soit la monnaie de libellé ou la résidence du détenteur de l'instrument de dette) car la dette émise dans le pays est classée dans la dette extérieure ou intérieure par le modèle selon le critère retenu dans Input 1. ","Nota: A dívida emitida localmente NÃO deve ser incluída nas secções II-IV sobre os elementos da dívida externa (qualquer que seja a moeda de denominação ou a situação de residência dos detentores da dívida), uma vez que a dívida emitida localmente é classificada como dívida externa ou interna no modelo com base no critério selecionado no Input 1. ","Obsérvese que la deuda de emisión local NO debe incluirse en las secciones II a IV sobre entradas de deuda externa (independientemente de la denominación monetaria y la residencia de los tenedores de la deuda), ya que la deuda emitida localmente se clasifica como externa o interna según el modelo basado en el criterio seleccionado en la entrada 1. "]
[null,null,"Go to \"Input 4 - External Financing\" sheet.","Passez à la feuille \"Input 4 - External Financing","Vá para a folha “Input 4 - External Financing”.","Vaya a la hoja \"Input 4 - External Financing\"."]
[null,null,"Enter assumptions on borrowing terms on new MLT PPG debt (lines 9-38) and ST (line 41). ","Portez-y les hypothèses concernant les modalités de la nouvelle dette contractée ou garantie par l'État (CGE) à MLT (lignes 9-38) et à CT (ligne 41).","Insira os pressupostos sobre os termos de empréstimo da nova dívida PGP MLP (linhas 9-38) e CP (linha 41). ","Ingrese los supuestos sobre los términos del préstamo de una nueva deuda pública o con garantía pública a mediano y largo plazo (líneas 9-38) y a corto plazo (línea 41). "]
[null,null,"Terms of locally-issued debt regarded as external debt based on the selected criterion are automatically populated using those set in \"Input 5 - Local-debt Financing\".   ","Les modalités de la dette émise dans le pays qui est considérée comme une dette extérieure sur la base du critère retenu sont automatiquement reprises de la feuille \"Input 5 - Local-debt Financing\".   ","As condições da dívida emitida localmente considerada como dívida externa com base no critério selecionado são preenchidas automaticamente a partir dos dados definidos em \"Input 5 - Local-debt Financing\".   ","Los términos de la deuda emitida localmente considerada como deuda externa según el criterio seleccionado se completan automáticamente utilizando los ingresados en \"Input 5 - Local-debt Financing\"."]
[null,null,"Go to \"Input 5 - Local-debt Financing\" sheet.","Passez à la feuille \"Input 5 - Local-debt Financing\".","Vá para a folha “Input 5 – Local-debt Financing”.","Vaya a la hoja \"Input 5 - Local-debt Financing\"."]
[null,null,"Enter assumptions on borrowing terms on new locally-issued debt (lines 8-22).  ","Portez-y les hypothèses sur les modalités de la nouvelle dette émise dans le pays (lignes 8-22).  ","Insira os pressupostos sobre os termos de empréstimo da nova dívida emitida internamente (linhas 8-22).","Ingrese los supuestos sobre los términos de la nueva deuda emitida localmente (líneas 8-22).  "]
[null,null,"Public gross financing needs are calculated in lines 39-63.","Les besoins de financement bruts  (BFB) du secteur public sont calculés aux lignes 39-63.","A necessidade bruta de financiamento público é calculada nas linhas 39-63.","Las necesidades brutas de financiamiento público se calculan en las líneas 39 a 63."]
[null,null,"Users should confirm and override lines 61-62 as needed. Debt services associated with the IMF should not create additional borrowing provided its disbursements are used for BoP (not budget) support. When used for budget support, users should adjust line 62 as appropriate.","Les utilisateurs doivent confirmer ou modifier les lignes 61-62, selon le cas. Le service de la dette envers le FMI ne devrait pas donner lieu à des emprunts additionnels sous réserve que les décaissements y afférents soient utilisés pour le soutien àla BDP (et non au budget). Lorsqu'il s'agit d'une aide au budget, les utilisateurs devront ajuster la ligne 62 en conséquence.","Os utilizadores devem confirmar e corrigir as linhas 61-62 conforme necessário. O serviço da dívida associado ao FMI não deve gerar endividamento adicional, desde que os seus desembolsos sejam utilizados no apoio à BdP (e não ao orçamento). Quando utilizado em apoio ao orçamento, os utilizadores devem ajustar a linha 62 conforme apropriado.","Los usuarios deben confirmar y anular las líneas 61-62 según sea necesario. Los servicios de la deuda asociados con el FMI no deberían crear préstamos adicionales si sus desembolsos se utilizan para respaldar la balanza de pagos (y no el presupuesto). Cuando se utilicen para apoyo presupuestario, los usuarios deberán rectificar la línea 62 según corresponda."]
[null,null,"The template can accommodate up to five domestic debt instruments, which are supposed to fill the remaining public GFNs after accounting for external financing. If granular information is not available, a single representative instrument could be used as an approximation.","Le modèle peut s'appliquer au maximum à cinq instruments de dette intérieure, qui sont censés répondre aux BFB résiduels du secteur public après prise en compte du financement extérieur. Si des informations détaillées ne sont pas disponibles, un seul instrument représentatif pourrait être utilisé comme approximation.","O modelo aceita até cinco instrumentos de dívida interna, que se supõe suprir a NBF pública restante após a contabilização do financiamento externo. Se não estiverem disponíveis informações granulares, pode-se usar como aproximação um único instrumento representativo.","La planilla permite ingresar hasta cinco instrumentos de deuda interna, que se supone que cubrirán las necesidades brutas de financiamiento público restantes después de contabilizar el financiamiento externo. Si no se dispone de información detallada, puede utilizarse un solo instrumento representativo como aproximación."]
[null,null,"Residual financing needs are assumed to be met by local currency-denominated short-term debt (line 112), which should be minimized as much as possible. It should not be allowed to become negative (suggesting over-financing); please use line 61 to eliminate over-financing (accumulation of deposits arising from debt issuance in excess of projected GFNs).","On suppose que les BFB résiduels sont satisfaits par recours à la dette à court terme libellée en monnaie nationale (ligne 112), qui devrait être autant que possible réduite au minimum. il ne faut pas la laisser devenir négative (signe de surfinancement); veuillez utiliser la ligne 61 pour éliminer le surfinancement (accumulation de dépôts résultant d'émissions de dette supérieures aux BFB prévus).","Pressupõe-se que a necessidade de financiamento residual seja suprida por dívida de curto prazo expressa em moeda nacional (linha 112), a qual deve ser minimizada tanto quanto possível. Não se deve permitir que ele se torne negativo (o que sugeriria excesso de financiamento); utilize a linha 61 para eliminar qualquer excesso de financiamento (acumulação de depósitos decorrente da emissão de dívida que exceda a NBF projetada).","Se supone que las necesidades de financiamiento residual se satisfacen con deuda a corto plazo denominada en moneda local (línea 112), que debe reducirse al mínimo en la medida de lo posible. No se debe permitir el paso a un valor negativo (que sugiere un exceso de financiamiento); utilice la línea 61 para eliminar el exceso de financiamiento (acumulación de depósitos derivados de la emisión de deuda en exceso de las necesidades brutas de financiamiento proyectadas)."]
[null,null,"Go to \"Input 6 (optional)- Standard Test\" sheet.","Passez à la feuille \"Input 6 (optional)- Standard Test\".","Vá para a folha “Input 6 (optional) - Standard Test ”.","Vaya a la hoja \"Input 6 - Standard Test\" (optional)."]
[null,null,"Standardized stress test are applicable to all countries. Users are discouraged to change the default settings, but if there is a strong case, users can override them (columns C and G) using light yellow-shaded cells in columns D and H.","Les tests de résistance standardisés sont applicables à tous les pays. Il est déconseillé aux utilisateurs de modifier les paramètres fixés par défaut, mais s'il y a de bonnes raisons de le faire, les utilisateurs peuvent les changer (colonnes C et G) en utilisant les cases en jaune clair des colonnes D et H.","Os testes de stress padronizados são aplicados a todos os países. Os utilizadores devem evitar alterar essa configuração padrão, mas, se amplamente justificado, podem substituí-la (colunas C e G) utilizando as células sombreadas a amarelo claro nas colunas D e H.","La prueba de tensión estandarizada es aplicable a todos los países. Se desaconseja a los usuarios cambiar la configuración fijada por defecto, pero si hay motivos suficientes, los usuarios pueden sobrescribirla (columnas C y G) usando las celdas de color amarillo claro de las columnas D y H."]
[null,null,"Go to \"Input 6 - Tailored Tests\" sheet.","Passez à la feuille \"Input 6 - Tailored Tests\".","Vá para a folha “Input 6 - Tailored Tests”.","Vaya a la hoja  \"Input 6 - Tailored Tests\"."]
[null,null,"Users are encouraged to customize default settings (columns G and K) for tailored tests in light yellow-shaded cells in columns H and L.","Il est conseillé aux utilisateurs de personnaliser les paramètres par défaut (colonnes G et K) pour les tests personnalisés dans les cases en jaune clair des colonnes H et L.","Recomenda-se que os utilizadores personalizem as configurações padrão (colunas G e K) para os testes personalizados nas células sombreadas a amarelo claro nas colunas H e L.","Se recomienda a los usuarios personalizar la configuración predeterminada (columnas G y K) para realizar pruebas personalizadas en las celdas de color amarillo claro en las columnas H y L."]
[null,null,"Go to \"Input 7 - Residual Financing\" sheet","Passez à la feuille \"Input 7 - Residual Financing\".","Vá para a folha “Input 7 - Residual Financing”.","Vaya a la hoja \"Input 7 - Residual Financing\"."]
[null,null,"Assumptions on marginal public borrowing under the stress tests are populated here based on the financing terms used under the baseline. For public DSA, the template allows for allocating additional financing between external borrowing, domestic MLT and ST borrowing, whereas all the additional financing needs are assumed to be filled by PPG external debt for external DSA. ","Les hypothèses concernant les emprunts publics marginaux dans les tests de résistance sont portées ici sur la base des modalités de financement retenues dans le scénario de référence. Pour l'AVD publique, le modèle permet de répartir le financement additionnel entre les emprunts extérieurs, les emprunts intérieurs à MLT et à CT, alors que, pour l'AVD extérieure, tous les besoins de financement additionnel sont présumés être satisfaits par recours à la dette extérieure CGE. ","Os pressupostos sobre o endividamento público marginal no cenário de testes de stress são preenchidos aqui com base nas condições de financiamento utilizadas no cenário de base. Para a ASD pública, o modelo permite a alocação de financiamento adicional entre endividamento externo, interno de MLP e interno de CP, enquanto para a ASD externa presume-se que todas as necessidades de financiamento adicional sejam supridas pela dívida externa PGP. ","Los supuestos sobre el endeudamiento público marginal en el marco de las pruebas de tensión se basan aquí en las condiciones de financiamiento utilizadas en el escenario base. En el caso de los ASD públicos, la planilla permite asignar financiamiento adicional entre el endeudamiento externo, el endeudamiento interno a mediano y largo plazo, y el endeudamiento a corto plazo, mientras que se supone que todas las necesidades de financiamiento adicionales se cubren con deuda externa pública o con garantía pública para ASD externos."]
[null,null,"Interest rates are specified in nominal terms for external debt and in real terms for domestic debt.","Les taux d'intérêt sont exprimés en termes nominaux pour la dette extérieure et en termes réels pour la dette intérieure.","As taxas de juros são especificadas em termos nominais no caso da dívida externa e em termos reais no caso da dívida interna.","Las tasas de interés se especifican en términos nominales para la deuda externa y en términos reales para la deuda interna."]
[null,null,"Any customization of default settings should be entered in yellow-shaded cells in columns D and I.","Les paramètres par défaut personnalisés doivent être portés dans les cases en jaune des colonnes D et I.","As personalizações das configurações padrão devem ser inseridas nas células sombreadas a amarelo nas colunas D e I.","Toda adaptación de la configuración predeterminada debe introducirse en las celdas sombreadas en amarillo de las columnas D e I."]
[null,null,"Go to \"Input 8 - SDR\" sheet.","Passez à la feuille \"Input 8 - SDR\".","Vá para a folha “Input 8 - SDR”.","Vaya a la hoja \"Input 8 - SDR\"."]
[null,null,"Total SDR allocation and total SDR holdings should be entered in cells B6 and B7.  If the SDR allocation exceeds SDR holdings, then the member has to pay interest on its net use of SDRs. Given that members are under no obligation to reconstitute their holdings, PV calculations only consider the future flow of interest payments.","Le total des allocations de DTS et celui des avoirs en DTS doivent être inscrits dans les cases B6 et B7.  Si les allocations de DTS dépassent les avoirs en DTS, le pays membre doit alors verser des intérêts sont son utiisation nette de DTS. Comme les pays membres ne sont pas tenus de reconstituer leurs avoirs, seul les flux futurs de paiements d'intérêts sont pris en compte dans le calcul de la VA.","O total da alocação de DSE e o total de haveres em DSE devem ser inseridos em dólares nas células B6 e B7.  Se a alocação de DSE exceder os haveres em DSE, então o país membro terá de pagar juros sobre o seu uso líquido de DSE. Uma vez que os países membros não são obrigados a reconstituir seus haveres, os cálculos do VA consideram apenas o fluxo futuro de pagamentos de juros.","La asignación y tenencias totales de DEG deben introducirse en las casillas B6 y B7. Si la asignación de DEG excede las tenencias, entonces el país miembro debe pagar intereses sobre su uso neto de DEG. Dado que los miembros no están obligados a reconstituir sus tenencias, los cálculos de VA solo tienen en cuenta el flujo futuro de pagos de interés."]
[null,null,"Go to \"Customized scenarios\" sheets (optional).","Passez aux feuilles \"Customized scenarios\" (facultatif).","Vá para as folhas “Customized scenarios” (opcionais).","Vaya a la hoja \"Customized scenarios\" (opcional)."]
[null,null,"The template allows users to design customized scenarios (for both external and public DSAs) by putting shocks to key economic variables affecting the dynamics of external and total public debt. Please select \"Yes\" in line 3 of the worksheets to include these scenarios in output charts and tables.","Le modèle pemet aux utilisateurs de concevoir des scénarios personnalisés (à la fois pour l'AVD extérieure et l'AVD publique) en soumettant à des chocs les principales variables économiques qui influent sur la dynamique de la dette extérieure et de la dette publique totale. Veuillez sélectionner \"Yes\" à la ligne 3 des feuilles de calcul pour inclure ces scénarios dans les graphiques et tableaux de sortie.","O modelo permite aos utilizadores conceber cenários personalizados (na ASD externa e na ASD pública) ao inserir choques nas principais variáveis económicas que afetam a dinâmica da dívida externa e do total da dívida pública. Selecione \"Sim\" na linha 3 das folhas de trabalho para incluir esses cenários nos gráficos e tabelas de saída.","La planilla permite a los usuarios diseñar escenarios personalizados (para ASD tanto externos como públicos) mediante la aplicación de shocks a variables económicas clave que afectan la dinámica de la deuda externa y de la deuda pública total. Seleccione \"Sí\" en la línea 3 de las hojas de cálculo para incluir estos escenarios en los gráficos y cuadros de salida."]
[null,null,"Additional instructions are provided in the sheets \"Customized scenarios-external\" and  \"Customized scenarios-public\". ","De plus amples instructions sont fournies dans les feuilles \"Customized scenarios-external\" et \"Customized scenarios-public\". ","Mais instruções são fornecidas nas folhas “Customized scenarios-external” e “Customized scenarios-public”.","Véanse instrucciones adicionales en las hojas \"Customized scenarios-external\" y \"Customized scenarios-public\". "]
[null,null,"Go to \"Output 7 - Risk rating summary\" sheet","Passez à la feuille \"Output 7 - Risk rating summary\".","Vá para a folha \"Output 7 - Risk rating summary\"","Vaya a la hoja 7/ \"Output 7 - Risk rating summary\"."]
[null,null,"Select the final external and overall risk ratings and enter any judgement that was applied in the yellow cells. Include in the Policy Note/Staff Report the summary and public sector coverage tables.","Sélectionnez les notations finales du risque externe et du risque global et portez tout avis à ce sujet dans les cases en jaune. Incorporez dans la Note de politique générale/Rapport des services du FMI le tableau récapitulatif et le tableau sur le champ couvert par le secteur public.","Selecione as classificações finais de risco externo e global e insira nas células amarelas qualquer juízo que tenha sido aplicado. Inclua na Nota de Política/Relatório do Corpo Técnico os quadros de resumo e de cobertura do setor público.","Seleccione las calificaciones finales de riesgo externo y general e introduzca cualquier juicio que se haya aplicado en las celdas amarillas. Incluya en la Nota de Política/Informe del Personal el resumen y las tablas de cobertura del sector público."]
[null,null,"(Note) Users will find useful intermediate calculation sheets (green-colored) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - where a lot of key indicators are calculated.","(Note) Les utilisateurs trouveront utiles les feuilles de calcul intermédiaire (en vert) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - où un grand nombre d'indicateurs fondamentaux sont calculés.","(Nota) Os utilizadores verão algumas folhas de cálculo intermédias úteis (em verde) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\" e \"Chart Data\" - nas quais são calculados muitos dos principais indicadores.","(Nota) Para los usuarios pueden ser útiles las hojas de cálculo intermedias (de color verde) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", y \"Chart Data\", donde se calculan numerosos indicadores clave."]
[]
[]
[]
[null,"No need to translate","Input 1 - Basics"]
[null,null,"Input 2 - Debt Coverage"]
[null,null,"Input 3 – Macro-Debt data",null,null,null,null,null,{"$f":"Int_Ext","v":0},"Input 3 – Macro-Debt data"]
[null,null,"Input 4 - External Financing"]
[null,null,"Input 5 - Local-debt Financing"]
[null,null,"Input 6 - Standard Test(optional)"]
[null,null,"Input 6 - Tailored Tests"]
[null,null,"Input 7 - Residual Financing"]
[null,null,"Input 8 - SDR"]
[null,null,"Customized scenarios-public"]
[null,null,"Customized scenarios-external"]
[null,null,"Output 7 - Risk rating summary"]
[null,null,"References"]
[null,null,"Background information could be found here:","\nInformations d'arrière-plan:","\nInformação de fundo","\nInformación de fondo"]
[null,null,"Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018","Note d'orientation des services du FMI sur l'application du cadre conjoint FMI-Banque mondiale de viabilité de la dette des pays à faible revenu, 2018","Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018","Nota de Orientación al Personal titulada \"Application of the Joint Fund-Bank Debt Sustainability Framework for Low Income Countries\", 2018"]
[]
["Input 1 - Basics","New","Country information","Informations sur le pays","Informação sobre o país","Información de país"]
[]
[null,null,"Please fill out the yellow cells","Remplir les cellules jaunes ","Queira preencher as células amarelas","Sírvase llenar las celdas de color amarillo"]
[null,null,"Values in light yellow cells should be confirmed and overriden as needed.","Les valeurs dans les cellules en jaune clair devraient être confirmées ou modifiées, selon le cas.","Os valores nas células em amarelo claro devem ser confirmados e corrigidos conforme necessário.","Los valores de las celdas de color amarillo claro deben confirmarse o reescribirse según sea necesario."]
[null,null,"Blue cells are populated automatically","Les cellules bleues sont remplies automatiquement ","As células azuis são preenchidas automaticamente","Las celdas de color azul se llenan automáticamente"]
[null,null,"MAIN ASSUMPTIONS             ","PRINCIPALES HYPOTHÈSES            ","PRINCIPAIS PRESSUPOSTOS             ","SUPUESTOS PRINCIPALES"]
[]
[null,null,"Country","Pays","País","País"]
[null,null,"Country Code","Code pays ","Código do país","Código del país"]
[]
[null,null,"Discount rate","Taux d'actualisation","Taxa de desconto","Tasas de descuento"]
[]
[null,null,"HIPC","PPTE ","HIPC","PPME"]
[null,null,"MDRI","IADM","MDRI","IADM"]
[null,null,"IMF program","Programme FMI ","Programa do FMI","Programa del FMI"]
[null,null,"IDA operation","Opération IDA ","Operação da IDA","Operación AIF"]
[null,null,"IDA status","Situation IDA ","Situação na IDA","Situación AIF"]
[null,null,"Minimum Concessionality Requirement","Conditions de concessionnalité minima ","Requisito de concessionalidade mínima","Requisito mínimo de concesionalidad"]
[null,null,"Scale","Échelle ","Escala","Escala"]
[null,null,"Million","des millions","Milhões","Millones",null,"Trigger"]
[null,null,"Billion","Milliards","Mil milhões","Miles de millones",null,"Trigger"]
[null,"2018-11-18","DSA vintages used for the realism tools","Éditions d'AVD utilisées pour les outils d'évaluation du réalisme","Versões da ASD utilizadas nas ferramentas de realismo","ASD anteriores utilizados para las herramientas realistas"]
[null,"2018-11-18","The previous vintage (the latest DSA)","La précédente édition (dernière AVD)","A versão anterior (a mais recente ASD)","El ASD anterior (el ASD más reciente)"]
[null,"2018-11-18","The DSA prepared 5-years ago","L'AVD établie il y a 5 ans","A ASD preparada 5 anos atrás","El ASD elaborado hace 5 años "]
[null,null,"Current year","Année en cours","Ano corrente","Año en curso"]
[null,null,"Market access","Accès aux marchés","Acesso aos mercados","Acceso al mercado"]
[null,null,"Is the EMBI spread available?","Les dernières données de l'indice EMBI sur trois mois sont-elles disponibles?","Os dados mais recentes do EMBI de 3 meses estão disponíveis?","¿Están disponibles los datos a tres meses del EMBI más reciente?"]
[null,null,"EMBI spread in bps (the latest available)","Écart de l'indice EIMBI en points de base (maximum d'après les dernières données sur trois mois qui sont disponibles)","EMBI spread em p.b. (máximo dos dados de 3 meses mais recentes disponíveis)","Diferencial del EMBI en pb (máximo de los últimos datos a tres meses disponibles)"]
[null,null,"Residency-based","Sur la base de la résidence","Com base na residência","Basado en la residencia"]
[null,null,"Currency-based","Sur la base de la monnaie","Com base na moeda","Basado en la moneda"]
[null,null,"Definition of external/domestic debt","Définition de la dette extérieure/intérieure","Definição de dívida externa/interna","Definición de deuda externa/interna"]
[null,null,"Is there a material difference between the two criteria?","Existe-t-il une grande différence entre les deux critères?","Existe alguma diferença material entre os dois critérios?","¿Existe una diferencia significativa entre los dos criterios?"]
[null,null,"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denomiated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are zero or insignificant. ","Cela influera sur les calculs de la dette publique extérieure/intérieure dans le scénario de référence et les tests de résistance. Utilisez la ligne \"Sur la base de la résidence\" si la dette en monnaie nationale émise dans le pays et contractée envers des non-résidents et/ou la dette en monnaie étrangère émise dans le pays et contractée envers des résidents sont élevées; utilisez la ligne \"Sur la base de la monnaie\" si ces deux postes sont égaux à zéro ou sont négligeables.","Isto afetará os cálculos da dívida pública externa/interna nos cenários de referência e de teste de stress. Use “Com base na residência” se a dívida expressa em moeda local emitida localmente e detida por não residentes e/ou a dívida expressa em moeda estrangeira emitida localmente e detida por residentes for ou forem significativas); “Com base na moeda” quando esses dois itens forem zero ou desprezíveis.","Esto afectará al cálculo de la deuda pública externa/interna en el escenario base y el de pruebas de tensión. Utilice \"basado en la residencia\" si la deuda de emisión local denominada en moneda local en poder de no residentes y/o la deuda de emisión local denominada en divisas en poder de residentes son significativas; utilice \"basado en la moneda\" cuando estas dos partidas sean cero o no significativas."]
[null,null,"Go to 'Import data' sheet and click the update button in order to import from our database the latest available historical data needed for the: CI, forecast error and investment growth realism tools, and commodity trailored stress test","Passez à la feuille \"Import data\" et cliquez sur le bouton \"Update\" pour importer de notre base de données les dernières données rétrospectives disponibles nécessaires pour l'IC, l'erreur de prévision et les outils d'évaluation du réalisme des prévisions de croissance des investissements, ainsi que le test de résistance personnalisé aux chocs sur les prix des produits de base.","Vá para a planilha ‘Import data’ [Importar dados] e clique no botão atualizar para importar do nosso banco de dados os dados históricos mais recentes necessários para: o IC, as ferramentas de previsão de erro e de realismo do crescimento do investimento, e o teste de stress personalizado para produtos primários.","Vaya a la hoja \"Importar datos\" y haga clic en el botón para importar de nuestra base de datos los últimos datos históricos disponibles necesarios para: IC, herramientas realistas para errores de pronóstico y crecimiento de la inversión, y pruebas de tensión a medida para materias primas."]
[null,"link macro button to this","Hide/Unhide background sheets","Faire disparaître/apparaître les feuilles de données sous-jacentes","Ocultar/Mostrar as folhas de referência","Ocultar/Mostrar hojas en segundo plano"]
[null,null,"Real exchange rate overvaluation (+: overvaluation)","Surévaluation du taux de change réel (+ : surévaluation)","Sobrevalorização da taxa de câmbio real (+: sobrevalorização)","Sobrevaloración del tipo de cambio real (+: sobrevaloración)"]
[null,null,"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denominated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are considered zero or insignificant and the data is not available.","Cela influera sur le calcul de la dette publique extérieure/intérieure dans le scénario de référence et les tests de résistance. Choisissez \"Residency-based\" (sur la base de la résidence) si la dette libellée en monnaie nationale émise dans le pays et due à des non-résidents et/ou la dette libellée en monnaie étrangère émise dans le pays  et due à des résidents sont élevées); sélectionnez \"Currency-based\" (sur la base de la monnaie) lorsque ces dettes sont considérées comme nulles ou négligeables et que les données y afférentes ne sont pas disponibles.","Isto afetará os cálculos da dívida pública externa/interna nos cenários de base e de teste de stress. Use “Com base na residência” se a dívida expressa em moeda local emitida localmente e detida por não residentes e/ou a dívida expressa em moeda estrangeira emitida localmente e detida por residentes for ou forem significativas); “Com base na moeda” quando esses dois itens forem zero ou desprezíveis ou quando não houver dados disponíveis.","Esto impactará en los cálculos de la deuda pública externa e interna en los escenarios base y de pruebas de tensión. Use \"criterio de residencia\" si la deuda de emisión local en moneda local en poder de no residentes y/o la deuda de emisión local en divisas en poder de residentes son significativas); y \"en función de la moneda\" cuando estas dos partidas se consideren nulas o insignificantes y los datos no estén disponibles."]
[null,null,"**Enable the macro by clicking \"Enable Content\" in the yellow bar that appears when the file opens.**","**Activez la macro en cliquant sur \"Enable Content\" dans la barre jaune qui apparaît lorque le fichier s'ouvre.**","**Ative a macro clicando em \"Enable Content\" na barra amarela que aparece quando o ficheiro é aberto.**","**Habilitar el macro haciendo clic en \"Habilitar contenido\" en la barra amarilla que aparece cuando se abre el archivo.**",null,null,{"$f":"Int_Ext","v":0},"**Enable the macro when the file opens.**"]
[null,null,"First-time users: please select your country from the pull-down menu (this will automatically populate country-specific data used for the CI and realism tools)","À ceux qui utilisent le modèle pour la première fois : veuillez sélectionner votre pays dans le menu déroulant (cela engendrera automatiquement les données propres à votre pays qui sont utilisés pour l'IC et les outils d'évaluation du réalisme)","Aos novos utilizadores: selecione o seu país na caixa de seleção (os dados específicos ao país usados para os IC e as ferramentas de realismo serão preenchidos automaticamente)","Los usuarios que ingresen por primera vez deben seleccionar su país en el menú desplegable (eso completará automáticamente los datos específicos de cada país utilizados para los IC y las herramientas realistas)."]
[null,null,"Returning users: please ensure the country-specific data is refreshed through the link below when you prepare a new DSA using the previously-downloaded template.","À ceux qui l'ont déjà utilisé : veuillez vous assurer que les données propres à votre pays sont rafraîchies à l'aide du lien ci-dessous lorsque vous établissez une nouvelle AVD en utilisant le modèle déjà téléchargé.","Aos utilizadores antigos: certifique-se de que os dados específicos ao país sejam atualizados através do link abaixo ao preparar uma nova ASD utilizando o modelo anteriormente descarregado.","Los usuarios que reingresan deben asegurarse de que los datos específicos de cada país se actualicen a través del siguiente enlace cuando elaboren un nuevo ASD utilizando la planilla previamente descargada."]
[null,null,"Use the refresh button found in \"Imported Data\" sheet (the link is available below)","Utilisez le bouton \"Refresh\" de la feuille \"Imported Data\" (le lien est fourni ci-dessous).","Utilize o botão de atualização na folha \"Imported Data\" (o link está disponível abaixo)","Utilice el botón de actualización que se encuentra en la hoja \"Imported Data\" (enlace más abajo)."]
[null,null,"Click the link here","Cliquez sur le lien ici.","Clique no link aqui","Haga clic aquí"]
[null,null,"Click on the link for the country's IDA status","Cliquez sur le lien pour connaître le statut IDA du pays.","Clique no link para saber a situação do país na AID","Haga clic en el enlace para ver el estatus AIF del país"]
[null,null,"Note: This is the year when a DSA is prepared and sets the vintage year.","Note : il s'agit de l'année où une AVD a été établie et e celle de son édition.","Nota: Este é o ano em que é preparada uma ASD e define o ano da versão.","Nota: Este es el año en que se preparan los ASD y se fija el año de constitución."]
[null,null,"Note: First year of projections on debt dynamics (e.g., this should be 2018 when actual debt stock is available for 2017).  ","Note : première année de projection de la dynamique de la dette (par exemple, elle devrait être 2018 lorsque les données sur l'encours effectif de la dette sont disponibles pour 2017).  ","Nota: Primeiro ano das projeções sobre a dinâmica da dívida (p. ex., deve ser 2018 se estiver disponível a informação sobre o stock da dívida em 2017).  ","Nota: Primer año de proyecciones sobre la dinámica de la deuda (por ejemplo, deberá ser 2018 cuando se disponga del stock real de la deuda correspondiente a 2017).  "]
[null,null,"Note: This scale would be reflected in \"Input 3\" through the \"Retrieve_Scale\" column. ","Note : cet ordre de grandeur se rettouverait dans \"Input 3\" par le biais de la colonne \"Retrieve_Scale\". ","Nota: Esta escala deve ser refletida em \"Input 3\" na coluna \"Retrieve_Scale\". ","Nota: Esta escala se reflejaría en  la\"Entrada 3\" por medio de la columna \"Retrieve_Scale\". ",null,null,{"$f":"Int_Ext","v":0},"Note: This scale would be reflected in \"Input 3\" through the \"Scale1\" column. "]
[null,null,"Note: Please confirm the DSA vintages used for the realism tools are appropriate.","Note : veuillez confirmer que les éditions d'AVD utilisées pour les outils d'évaluation du réalisme sont appropriées.","Nota: Confirme se as versões da ASD utilizadas na ferramenta de realismo são apropriadas.","Nota: Confirme que los ASD utilizados para las herramientas realistas sean apropiados."]
[null,null,"Note: Used to inform the market-financing pressure tool, which assesses the pressure in the baseline (not the stress test). ","Note : utilisées pour l'outil d'évaluation des pressions du financement de marché, qui sert à évaluer les pressions dans le scénario de référence (pas dans le test de résistance). ","Nota: Usado para informar a ferramenta de pressão do financiamento de mercado, que avalia a pressão no cenário de base (não no teste de stress).","Nota: Se utiliza para establecer la herramienta de presión de financiamiento del mercado, que evalúa la presión en el escenario base (no en la prueba de tensión). "]
[null,null,"Date staff report issued to the Board","Date transmission au Conseil du rapport des services du FMI ","Data de emissão do relatório do corpo técnico ao Conselho","Fecha del informe del personal entregado al Directorio"]
[null,null,"Publication Status","État publication ","Ponto de situação da publicação","Estado de publicación"]
[]
["Input 2 - Debt Coverage'!A1"]
[null,null,"Public debt coverage and the magnitude of shock used for contingent liability tailored stress test","Couverture des données sur la dette publique et ampleur du choc retenu pour le test de résistance adapté aux passifs conditionnels","Cobertura da dívida pública e magnitude do choque utilizado para o teste de stress personalizado de passivos contingentes","Cobertura de la deuda pública y magnitud del shock utilizado en la prueba de tensión a medida de los pasivos contingentes"]
[null,null,"Public debt coverage","Couverture des données sur la dette publique","Cobertura da dívida pública","Cobertura de la deuda pública"]
[null,null,"Government","Administrations publiques","Governo","Gobierno"]
[null,null,"The general government","Ensemble des administrations publiques","O governo geral (administrações públicas)","El gobierno general"]
[null,null,"The central, state, and local governments","Administration centrale, administrations d'États fédérés et administrations locales","Os governos central, estaduais/provinciais e locais","Los gobiernos central, estatal y local"]
[null,null,"The central government","Administration centrale","O governo central (administração central)","El gobierno central"]
[]
[null,null,"Funds","Fonds","Fundos","Fondos"]
[null,null,"plus","plus ","mais","más"]
[null,null,"social security","administrations de sécurité sociale","segurança social","seguridad social"]
[null,null,"and","et"," e ","y"]
[null,null,"extra budgetary funds","plus fonds extrabudgétaires"," mais fundos extraorçamentais","más fondos extrapresupuestarios"]
[]
[null,null,"Central Bank","Banque centrale","Banco Central","Banco central"]
[null,null,", central bank"]
[]
[null,null,"Guarantee","Garantie","Garantia","Garantía"]
[null,null,", government-guaranteed debt","Dette garantie par l'État",", dívida com garantia pública",", deuda con garantía pública"]
[null,null,", non-guaranteed SOE debt","Dette non garantie des entreprises publiques",", dívida do SEE não garantida",", deuda de corporaciones públicas sin garantía"]
[]
[null,null,"SOE","Entreprises publiques","SEE","Corporación pública"]
[null,null,"The entire public sector, including SOEs","Ensemble du secteur public, y compris les entreprises publiques","O conjunto do setor público, incluindo o SEE","Sector público completo, incluidas las corporaciones públicas"]
[]
[null,null,"A. Please select \"X\" for each subsector of the public sector below when it is covered in your public debt data.","A. Veuillez cocher d'un \"X\" les cellules des sous-secteurs du secteur public ci-dessous qui entrent dans le champ couvert par vos données sur la dette publique.","A. Marque com um \"X\" cada subsetor do setor público abaixo que esteja coberto pelos dados da sua dívida pública. Isto deve ser compatível com as tabelas orçamentais.","A. Seleccione \"X\" por cada subsector del sector público que figure a continuación y esté incluido en sus datos sobre el sector público. Debe mantenerse la coherencia con los cuadros fiscales."]
[null,null,"Subsectors of the public sector","Sous-secteurs du secteur public","Subsetores do setor público","Subsectores del sector público"]
[]
[null,null,"Central government","Administration centrale","Governo central","Gobierno central"]
[null,null,"State and local government","Administrations d'États fédérés et locales","Governos estaduais, provinciais e locais","Gobierno estatal y local"]
[null,null,"Other elements in the general government","Autres éléments des administrations publiques","Outros elementos do governo geral","Otros elementos del gobierno general"]
[null,null,"o/w: Social security fund","dont : administrations de sécurité sociale","d/q: Fundo da segurança social","de los cuales: Fondo de seguridad social"]
[null,null,"o/w: Extra budgetary funds (EBFs)","Fonds extrabudgétaires (FEB)","Fundos extraorçamentais (FEO)","Fondos extrapresupuestarios"]
[null,null,"Guarantees (to other entities in the public and private sector, including to SOEs) ","Garanties (à d'autres entités des secteurs public et privé, y compris entreprises publiques)","Garantia (a outras entidades nos setores público e privado, incl. ao SEE) ","Garantías (a otras entidades de los sectores público y privado, incluidas las corporaciones públicas)"]
[null,null,"Central bank (borrowed on behalf of the government)","Banque centrale (emprunts effectués au nom de l'État)","Banco Central (tomou emprestado em nome do governo)","Banco central (préstamos en nombre del gobierno)"]
[null,null,"Non-guaranteed SOE debt","Dette non garantie des entreprises publiques ","Dívida não garantida do SEE","Deuda no garantizada de corporaciones públicas"]
[]
[null,null,"Check box","Cochez la cellule","Caixa de seleção","Casilla"]
[]
[null,null,"Public debt coverage and the magnitude of the contingent liability tailored stress test","Couverture des données sur la dette publique et ampleur du choc retenu pour le test de résistance adapté aux passifs conditionnels","Cobertura da dívida pública e magnitude do teste de stress adaptado ao passivo contingente","Cobertura de la deuda pública y amplitud de la prueba de tensión a medida de los pasivos contingentes"]
[]
[null,null,"B. Please customize elements of the contingent liability tailored test, as applicable.","B. Veuillez ajuster les éléments du test de résistance adapté aux passifs conditionnels, le cas échéant","B. Personalize os elementos do teste personalizado de passivos contingentes, conforme apropriado.","B. Personalice los elementos de la prueba a medida de los pasivos contingentes."]
[]
[null,null,"The country's coverage of public debt","Couverture des données sur la dette publique du pays","A cobertura da dívida pública do país","Cobertura de la deuda pública del país"]
[null,null,"Other elements of the general government not captured in 1.","Autres dettes des administrations publiques non prises en compte dans 1","Outros elementos do governo geral não capturados em 1.","Otros elementos del gobierno general no incluidos en 1."]
[null,null,"SoE's debt (guaranteed and not guaranteed by the government) 1/","Dette des entreprises publiqes (garantie ou non par l'État) 1/","Dívida do SEE (garantida e não garantida pelo governo) 1/","Deuda de las corporaciones públicas (garantizada y no garantizada por el gobierno) 1/"]
[null,null,"PPP","PPP","PPP","APP"]
[null,null,"Financial market (the default value of 5 percent of GDP is the minimum value)","Marché financier (la valeur par défaut de 5 % du PIB est la valeur minimale)","Mercado financeiro (o valor padrão de 5% do PIB é o valor mínimo)","Mercado financiero (el valor por defecto del 5% del PIB es el valor mínimo)"]
[null,null,"Total (2+3+4+5) (in percent of GDP)","Totale (2+3+4+5) (en pourcentage du PIB)","Total (2+3+4+5) (em percentagem do PIB)","Total (2+3+4+5) (en porcentaje del PIB)"]
[null,null,"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%.","1/ Le choc de 2% du PIB retenu par défaut sera appliqué aux pays dont la dette garantie par l'État n'est pas pleinement prise en compte dans la définition de leur dette publique (1.). Si elle est déjà incluse dans la dette publique (1.) et si les risques associés à la dette des entreprises publiques non garantie par l'État sont jugés négligeables, une équipe-pays peut réduire ce pourcentage à 0%.","1/ O choque padrão de 2% do PIB será ativado para os países cuja dívida com garantia pública não seja totalmente capturada pela definição de dívida pública do país (1.). Se já estiver incluída na dívida do governo (1.) e os riscos associados à dívida do SEE sem garantia pública forem avaliados como desprezíveis, uma equipa do país poderá reduzir este valor para 0%.","1/ El shock predeterminado del 2% del PIB se activará en los países en los que la deuda garantizada por el gobierno no queda del todo reflejada en su definición de deuda pública (1.). Si está ya incluida en la deuda pública (1.) y los riesgos asociados a la deuda de las corporaciones públicas no garantizada por el gobierno se consideran insignificantes, el equipo de país puede reducirlo al 0%."]
[null,null,"Default","Défaut","Padrão","Predeterminado"]
[null,null,"Used for the analysis","Utilisés pour l'analyse","Usado para a análise","Utilizado en el análisis"]
[null,null,"Reasons for deviations from the default settings ","Raisons de s'écarter des paramètres retenus par défaut ","Razões para desvios das configurações padrão","Razón de la desviación respecto al valor predeterminado"]
[null,null,"percent of GDP","pourcentage du PIB ","percentagem do PIB","porcentaje del PIB"]
[null,null,"percent of PPP stock","pourcentage du stock en PPA","percentagem do stock de PPP","Porcentaje de stock de APP"]
[null,null,"PPP: background information","PPP : informations de base","PPP: informações básicas","APP: información de base"]
[null,null,"1. PPP capital stock (from the World Bank's PPP database; percent of GDP):","1. Stock de capital des PPP (base de données sur les PPP de la Banque mondiale; en % du PIB) :","1. Capital das PPP (a partir da base de dados do Banco Mundial sobre PPP; % do PIB):","1. Saldo de capital APP (base de datos APP del Banco Mundial, porcentaje del PIB):"]
[null,null,"2. Size of the shock (percentage) to PPP capital stock:","2. Ampleur du choc (%) sur le stock de capital des PPP :","2. Dimensão do choque (percentual) no capital social das PPP:","2. Tamaño del shock (porcentaje) en relación al saldo de capital APP"]
[null,null,"3. Size of PPP shock in percent of GDP (1 * 2):","3. Ampleur du choc sur les PPP en % du PIB (1 * 2) :","3. Dimensão do choque nas PPP em percentagem do PIB (1 * 2):","3. Tamaño del shock APP en porcentaje del PIB (1 * 2):"]
[null,null,"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector).","Modification de l'ampleur des chocs retenue par défaut pour l'ensemble des passifs conditionnels (Autres administrations publiques, entreprises publiques, PPP, autre choc venant du secteur financier)","Modificações da dimensão padrão dos choques combinados de PC (Outros Gov Gen, SEE, PPP e choque adicional do setor financeiro)."," Modificación del tamaño predeterminado de los shocks de las LC combinadas (otros gobierno general, corporaciones públicas, APP, shock adicional del sector financiero)."]
[null,null,"Other parts of General Government","Autres éléments des administrations publiques","Outras partes do Governo Geral","Otras partes del gobierno general"]
[null,null,"SOEs","Entreprises publiques","SEE","Corporaciones públicas"]
[null,null,"PPPs","PPP","PPP","APP"]
[null,null,"Additional Financial sector ","Autre choc venant du secteur financier","Setor financeiro adicional: ","Sector financiero adicional"]
[null,null,"Applicable","Applicable","Aplicável","Pertinente"]
[null,null,"Not applicable","Non applicable","Não aplicável","No pertinente"]
[null,null,"PPP shock is applicable when PPP capital stock is larger than 3 percent of GDP; Please modify if updated information is available.","Le choc sur les PPP est applicable lorsque le stock de capital des PPP est supérieur à 3 % du PIB; veuillez y apporter des modifications si des informations à jour sont disponibles.","O choque nas PPP é aplicável quando o capital social das PPP é superior a 3% do PIB. Queira modificar se houver informação atualizada disponível.","El shock APP es pertinente cuando el saldo de capital APP supera el 3% del PIB; "]
[null,null,"Please change if a different size of shock is more appropriate ","Veuillez y apporter des modifications si  l'ampleur différente retenue pour le choc est plus appropriée","Altere se um choque de dimensão diferente for mais apropriado.","Modificar si existe otro tamaño de shock más apropiado"]
[null,null,"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector).","Modification de l'ampleur des chocs retenue par défaut pour l'ensemble des passifs conditionnels (Autres administrations publiques, entreprises publiques, PPP, autre choc venant du secteur financier)","Modificações da dimensão padrão dos choques combinados de PC (Outros Gov Gen, SEE, PPP e choque adicional do setor financeiro).","Modificación del tamaño predeterminado de los shocks de las LC combinadas (otros gobierno general, corporaciones públicas, APP, shock adicional del sector financiero)."]
[null,null,"    Other parts of General Government","Autres éléments des administrations publiques","    Outras partes do Governo Geral","Otras partes del gobierno general"]
[null,null,"    SOEs","Entreprises publiques","    SEE","Corporaciones públicas"]
[null,null,"    PPPs","PPP","    PPP","APP"]
[null,null,"    Additional Financial sector ","Autre choc venant du secteur financier","    Setor financeiro adicional: ","Sector financiero adicional"]
[null,null,"No - default","Non - niveau par défaut","Não - padrão","No - predeterminado"]
[null,null,"Yes - larger than default","Oui - supérieur au niveau retenu par défaut","Sim - maior que o padrão","Sí - superior a predeterminado"]
[null,null,"Yes - SOEs already covered in debt definition; otherwise please justify","Oui - Entreprises publiques déjà prises en compte dans la définition de la dette; autrement, veuillez justifier","Sim - a definição da dívida já abrange o SEE; caso contrário, queira justificar","Sí - corporaciones públicas incluidas en definición de deuda; en caso contrario, justificar"]
[null,null,"Yes - smaller than default; please justify","Oui - inférieur au niveau retenu par défaut; veuillez justifier","Sim - menor que o padrão; queira justificar","Sí - inferior a predeterminado; justificar"]
[null,null,"No","Non","Não","No"]
[]
[]
[]
[null,null,"DATA","DONNÉES","DADOS","DATOS"]
[]
[null,null,"CI rating","Note CI ","Notação CI","Calificación CI"]
[null,null,"EXTERNAL debt burden thresholds","Seuils d'endettement EXTÉRIEUR ","Limiares da carga da dívida EXTERNA","Umbrales de carga de deuda EXTERNA"]
[null,null,"PV of debt in % of","VA de la dette en % de","VA da dívida em % do/das","VA de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP","PIB","PIB","PIB"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"Debt service in % of","Service de la dette en % de","Serviço da dívida em % das","Servicio de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"TOTAL public debt benchmark","Repère dette publique TOTALE","Nível indicativo da dívida pública TOTAL","Referencia de deuda pública TOTAL"]
[null,null,"PV of total public debt in percent of GDP","VA du total de la dette publique en % du PIB ","VA da dívida pública total em % do PIB","VA de la deuda pública total en porcentaje del PIB"]
[null,null,"External debt distress rating","Note de surendettement extérieur ","Notação de sobreendividamento externo","Calificación de problemas de endeudamiento externo"]
[]
[null,null,"Policy performance","Performance de politique générale ","Desempenho das políticas","Desempeño de las políticas"]
[null,null,"Without remittances","Sans envois de fonds ","Sem remessas","Sin remesas"]
[null,null,"To include remittances as baseline:","Pour inclure envois de fonds comme référence :","Incluindo remessas no cenário de base:","Para incluir remesas en el escenario base:"]
[null,null,"With remittances","Avec envois de fonds","Com remessas","Con remesas"]
[null,null,"Medium and Long Term (MLT) ","Moyen et long terme (MLT) ","Médio e Longo Prazo (MLP) ","Mediano y largo plazo (MLP) "]
[null,null,"Medium and Long Term (MLT) external","Extérieure à moyen et long terme (MLT)","Externa de Médio e Longo Prazo (MLP)","Mediano y largo plazo (MLP) externo"]
[null,null,"Short Term","Court terme ","Curto Prazo (CP)","Corto plazo"]
[]
[null,null,"First year of projections","Première année  estimation/projection ","Primero ano das projeções","Primer año de las proyecciones"]
[]
[null,null,"Further Details","Plus amples détails ","Outros pormenores","Detalles adicionales"]
[]
[null,null,"Units","Unités","Unidades","Unidades"]
[null,null,"US Dollars","Dollars EU","USD","Dólares de EE.UU."]
[null,null,"National Currency","Monnaie nationale ","Moeda nacional","Moneda nacional"]
[]
[]
["Input 3 - Macro-Debt data(DMX)'!A1"]
[]
[null,"provide alt. for DMX","To download from DMX or EcXL: please check and fill in the series codes (rows 11 to 182) and enter the file path of the database where your macro framework is saved.","Pour télécharger à partir de DMX ou EcXL : veuillez vérifier et inscrire les codes de séries (lignes 11 à  182), ainsi que le  chemin d'accès à la base de données lorsque votre cadre macroéconomique est sauvegardé.","Para descarregar de DMX ou EcXL: verifique e preencha o código da série (fileiras 11 a 182) e digite a localização do ficheiro da base de dados que contém seu enquadramento macro.","Para descargar desde DMX o EcXL: compruebe y complete los códigos de serie (filas 11 a 182) e introduzca la ruta del archivo de la base de datos donde está guardado su marco de trabajo macro.",null,null,{"$f":"Int_Ext","v":0},"Enter the macroeconomic and debt data in this sheet.","Entrez les données macroéconomiques et sur la dette dans cette feuille","Insira os dados macroeconômicos e de dívida nesta folha","Introduzca los datos macroeconómicos y de deuda en esta hoja."]
[null,"provide alt. for DMX","Enter the file path of the Database:","Indiquez le chemin d'accès à la base de données : ","Insira a localização do ficheiro na Base de dados:","Ingrese la ruta del archivo de la base de datos:",null,null,{"$f":"Int_Ext","v":0},"Database file name: please link your macro and debt (database) files to this worksheet correctly.","Nom du fichier de base de données: associez correctement vos fichiers de macro et de dette (base de données) à cette feuille de calcul.","\nNome do arquivo de banco de dados: vincule seus arquivos macro e de dívida (banco de dados) a esta planilha corretamente.","\nNombre del archivo de la base de datos: vincule correctamente los archivos de macro y de deuda (base de datos) a esta hoja de trabajo."]
[null,null,"I. Macroeconomic indicators","I. Indicateurs macroéconomiques","I. Indicadores macroeconómicos","I. Indicadores macroeconómicos"]
[null,null,"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that DMX codes in \"Series codes\" column are consistent with those in your DMX sector files (please note pre-populated codes are merely suggestions for your consideration). If these codes do not exist in your DMX database, it will return an error (#TSREF!). Ensure that the \"DSA descriptor\" and \"Descriptor\" columns are conceptually consistent (the \"Descriptor\" column comes from your DMX sector files). Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Refresh DMX (please check if zero entries are indeed zeros, or go back to step 1 to re-enter your correct DMX codes).\n3. When updating DMX, refresh the entire worksheet, not by range, to ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab.","Instructions : (1. et 2. ci-dessous s'appliquent à toutes les sections) \n1. Veuillez vous assurer que les codes DMX de la colonne \"Series codes\" correspondent à ceux de vos fichiers sectoriels DMX (veuillez noter que les codes inscrits d'avance ne sont que de simples suggestions à votre intention). Si ces codes n'existent pas dans votre base de données DMX, il y aura mention d'une erreur (#TSREF!). Veillez à ce que la colonne \"DSA descriptor\" concorde, sur le plan conceptuel, avec la colonne \"Descriptor\" (la colonne \"Descriptor\" provient de vos fichiers sectoriels DMX). Les cases en jaune sont à remplir (mais pas celles en gris).\n2. Veillez rafraîchir DMX (veuillez vérifier si les zéros qui y sont portés sont bien des zéros, ou retournez à l'étape 1 pour inscrire vos codes DMX corrects).\n3. Lorsque vous mettez à jour DMX, veuillez rafraîchir la feuille de calcul toute entière, et non pas par ligne, pour vous assurer que les données de l'échantillon codées en dur utilisées à titre illustratif sont mises à jour ou éliminées.\nNote : tous les indicateurs de cette section ont été utilisés dans l'ANCIEN cadre, à l'exception de ceux marqués en bleu, et les indicateurs en rose sont facultatifs. Les variations des réserves peuvent servir à une vérification de cohérence des besoins de financement extérieur bruts dans l'onglet \"Macro-Debt_Data\".","Instruções: (1. e 2. abaixo se aplicam a todas as secções)  \n1. Certifique-se de que os códigos DMX na coluna \"Series codes\" são coerentes com aqueles nos seus ficheiros DMX sectoriais (os códigos pré-preenchidos são apenas sugestões para a sua consideração). Se esses códigos não existirem na sua base de dados DMX, o retorno será um valor de erro (#TSREF!). Certifique-se de que as colunas \"Descritor da ASD\" e \"Descritor\" sejam conceptualmente coerentes (a coluna \"Descritor\" provém dos seus ficheiros DMX setoriais). As células sombreadas a amarelo precisam ser preenchidas (as sombreadas a cinza, não). \n2. Atualize o ficheiro DMX (verifique se os lançamentos zero são de facto zeros, ou volte para a etapa 1 para reinserir os seus códigos DMX corretos). \n3. Ao atualizar a base de dados DMX, atualize a totalidade da folha de cálculo, não apenas partes dela, para assegurar que os dados ilustrativos predefinidos sejam atualizados ou eliminados. \nNota: Todos os indicadores nesta secção foram utilizados no enquadramento ANTIGO, exceto aqueles marcados em azul, e aqueles em rosa são opcionais. As variações nas reservas podem ser usadas para a verificação da consistência das necessidades brutas de financiamento externo na aba Macro-Debt_Data\".","Instrucciones: (los pasos 1. y 2. corresponden a todas las secciones) \n1. Asegúrese de que los códigos DMX de la columna \"Series codes\" sean coherentes con los de sus archivos de sector DMX (tenga en cuenta que los códigos preprogramados son solo sugerencias para su consideración). Si estos códigos no existen en su base de datos DMX, se producirá un error (#TSREF!). Asegúrese de que las columnas \"DSA descriptor\" y \"Descriptor\" sean conceptualmente coherentes (la columna \"Descriptor\" procede de sus archivos de sector DMX). Las celdas sombreadas en amarillo deben completarse (no así las sombreadas en gris).\n2. Actualice DMX (compruebe que las entradas en cero sean efectivamente ceros, o regrese al paso 1 para volver a introducir sus códigos DMX correctos).\n3. Cuando actualice DMX, actualice toda la hoja de trabajo, no por rango, para asegurarse de que se actualicen o eliminen los datos de muestra codificados con fines ilustrativos.\nNota: Todos los indicadores de esta sección se han utilizado en el marco OLD excepto los marcados en azul, y los de color rosado son opcionales. Las variaciones de las reservas pueden utilizarse para una verificación de coherencia de las necesidades brutas de financiamiento externo en la ficha \"Macro-Debt_Data\".",null,null,{"$f":"Int_Ext","v":0},"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that populated data are conceptually consistent with those in DSA descriptor. Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Enter values consistent with scale identified in \"Input 1 - Basics\" tab, cell C19.\n3. When updating this sheet, please ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab.","Instructions : (1. et 2. ci-dessous s'appliquent à toutes les sections) \n1. Veuillez vous assurer que les codes de la base de données de la colonne \"Series codes\" correspondent à ceux de vos fichiers sectoriels de la base de données (veuillez noter que les codes inscrits d'avance ne sont que de simples suggestions à votre intention). Si ces codes n'existent pas dans votre base de données de la base de données, il y aura mention d'une erreur (#TSREF!). Veillez à ce que la colonne \"DSA descriptor\" concorde, sur le plan conceptuel, avec la colonne \"Descriptor\" (la colonne \"Descriptor\" provient de vos fichiers sectoriels de la base de données). Les cases en jaune sont à remplir (mais pas celles en gris).\n2. Veillez rafraîchir de la base de données (veuillez vérifier si les zéros qui y sont portés sont bien des zéros, ou retournez à l'étape 1 pour inscrire vos codes de la base de données corrects).\n3. Lorsque vous mettez à jour de la base de données, veuillez rafraîchir la feuille de calcul toute entière, et non pas par ligne, pour vous assurer que les données de l'échantillon codées en dur utilisées à titre illustratif sont mises à jour ou éliminées.\nNote : tous les indicateurs de cette section ont été utilisés dans l'ANCIEN cadre, à l'exception de ceux marqués en bleu, et les indicateurs en rose sont facultatifs. Les variations des réserves peuvent servir à une vérification de cohérence des besoins de financement extérieur bruts dans l'onglet \"Macro-Debt_Data\".","Instruções: (1. e 2. abaixo se aplicam a todas as secções)  \n1. Certifique-se de que os códigos DMX na coluna \"Series codes\" são coerentes com aqueles nos seus ficheiros DMX sectoriais (os códigos pré-preenchidos são apenas sugestões para a sua consideração). Se esses códigos não existirem na sua base de dados DMX, o retorno será um valor de erro (#TSREF!). Certifique-se de que as colunas \"Descritor da ASD\" e \"Descritor\" sejam conceptualmente coerentes (a coluna \"Descritor\" provém dos seus ficheiros DMX setoriais). As células sombreadas a amarelo precisam ser preenchidas (as sombreadas a cinza, não). \n2. Atualize o ficheiro DMX (verifique se os lançamentos zero são de facto zeros, ou volte para a etapa 1 para reinserir os seus códigos DMX corretos). \n3. Ao atualizar a base de dados DMX, atualize a totalidade da folha de cálculo, não apenas partes dela, para assegurar que os dados ilustrativos predefinidos sejam atualizados ou eliminados. \nNota: Todos os indicadores nesta secção foram utilizados no enquadramento ANTIGO, exceto aqueles marcados em azul, e aqueles em rosa são opcionais. As variações nas reservas podem ser usadas para a verificação da consistência das necessidades brutas de financiamento externo na aba Macro-Debt_Data\".","Instrucciones: (los pasos 1. y 2. corresponden a todas las secciones) \n1. Asegúrese de que los códigos DMX de la columna \"Series codes\" sean coherentes con los de sus archivos de sector DMX (tenga en cuenta que los códigos preprogramados son solo sugerencias para su consideración). Si estos códigos no existen en su base de datos DMX, se producirá un error (#TSREF!). Asegúrese de que las columnas \"DSA descriptor\" y \"Descriptor\" sean conceptualmente coherentes (la columna \"Descriptor\" procede de sus archivos de sector DMX). Las celdas sombreadas en amarillo deben completarse (no así las sombreadas en gris).\n2. Actualice DMX (compruebe que las entradas en cero sean efectivamente ceros, o regrese al paso 1 para volver a introducir sus códigos DMX correctos).\n3. Cuando actualice DMX, actualice toda la hoja de trabajo, no por rango, para asegurarse de que se actualicen o eliminen los datos de muestra codificados con fines ilustrativos.\nNota: Todos los indicadores de esta sección se han utilizado en el marco OLD excepto los marcados en azul, y los de color rosado son opcionales. Las variaciones de las reservas pueden utilizarse para una verificación de coherencia de las necesidades brutas de financiamiento externo en la ficha \"Macro-Debt_Data\"."]
[null,null,"Real sector","Secteur réel","Setor real","Sector real"]
[null,null,"Gross Domestic Product (US Dollars)","Produit intérieur brut (dollars EU)","Produto interno bruto (USD)","Producto interno bruto (USD)"]
[null,null,"Real gross Domestic Product","Produit intérieur brut réel","Produto interno bruto real","Producto interno bruto real"]
[null,null,"Public Investment, constant prices","Investissement public, en prix constants","Investimento público, preços constantes","Inversión pública, precios constantes"]
[null,null,"Private Investment, constant price","Investissement privé, en prix constants","Investimento privado, preço constante","Inversión privada, precio constante"]
[null,null,"Public Investment in percent of GDP (real), previous DSA vintage","Investissement public en pourcentage du PIB, AVD précédente","Investimento público em percentagem do PIB, segundo a ASD anterior","Inversión pública en porcentaje del PIB, versión ASD anterior"]
[null,null,"Private Investment in percent of GDP (real), previous DSA vintage","Investissement privé en pourcentage du PIB, AVD précédente","Investimento privado em percentagem do PIB, segundo a ASD anterior","Inversión privada en porcentaje el PIB, versión ASD anterior"]
[null,null,"U.S. Deflator","Déflateur des États-Unis","Deflator dos EUA","Deflactor EE.UU."]
[null,null,"National Currency per U.S. Dollar (e.o.p.)","Monnaie nationale pour 1 dollar EU (fin de période)","Moeda nacional por USD (f.p.)","Moneda nacional por USD (fin del período)"]
[null,null,"National Currency per U.S. Dollar (p.a.)","Monnaie nationale pour 1 dollar EU (moyenne pour la période)","Moeda nacional por USD (m.p.)","Moneda nacional por USD (anual)"]
[null,null,"Fiscal sector","  Secteur des finances publiques","Setor orçamental","Sector fiscal"]
[null,null,"Government revenue and grants","Recettes des administrations publiques, dons inclus","Receita pública e donativos","Ingresos y donaciones públicos"]
[null,null,"Government grants","Dons reçus par les administrations publiques","Donativos do governo","Donaciones públicas"]
[null,null,"Government PRIMARY expenditures (this used to be total expenditure)","Dépenses PRIMAIRES des administrations publiques","Despesa PRIMÁRIA do governo","Gasto público PRIMARIO"]
[null,null,"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)","Actifs liquides du secteur public, stocks (par ex., numéraire + dépôts + titres négociables)","Ativos líquidos do setor público, stock (p.ex., caixa + depósitos + obrigações negociáveis)","Activos líquidos sector público, saldo (p. ej., efectivo + depósitos + valores negociables)"]
[null,null,"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)","Actifs financiers liquides (variation/flux) (i) utilisée pour satisfaire les besoins de financement bruts (BFB) ( par ex., signe - : prélèvements sur les dépôts) ou (ii) augmentant les BFBs (par ex., signe + : surfinancement).","Ativos financeiros líquidos usados para financiar a NBF, fluxo (p.ex., -ve: levantamento de depósitos; +ve: excesso de financiamento)","Activos financieros líquidos utilizados para financiar necesidades de financiamiento brutas (GFN), flujo (p. ej., -ve: disposición de depósitos; +ve: sobrefinanciamiento)"]
[null,null,"Privatization Proceeds","Produit des privatisations","Receitas de privatizações","Ingresos por privatización"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Reconnaissance des passifs conditionnels (par ex., recapitalisation bancaire)","Reconhecimento de passivos contingentes (p.ex., recapitalização bancária)","Reconocimiento de pasivos contingentes (por ejemplo, recapitalización bancaria)"]
[null,null,"Debt relief (non-multilateral HIPC)","Allégement de la dette (non multilatérale, PPTE)","Alívio da dívida (HIPC não multilateral)","Alivio de la deuda (Iniciativa PPME no multilateral)"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres flux générateurs ou réducteurs d'endettement (veuillez préciser)","Outros fluxos geradores ou redutores de dívida (queira especificar)","Otros flujos que generan o reducen deuda (especificar)"]
[null,null,"PV of contingent liabilities (e.g., pension liabilities)","VA des passifs conditionnels (par ex., passifs au titre des pensions)","VA de passivos contingentes (p.ex., responsabilidades com pensões)","VA de pasivos contingentes (por ejemplo, pasivos por pensiones)"]
[null,null,"Concessional loans","Prêts concessionnels","Empréstimos concessionais","Préstamos concesionarios"]
[null,null,"External sector","  Secteur extérieur","Setor externo","Sector externo"]
[null,null,"Current Account","Compte des transactions courantes","Conta corrente","Cuenta corriente"]
[null,null,"Exports of goods and services","Exportations de biens et services","Exportações de bens e serviços","Exportaciones de bienes y servicios"]
[null,null,"Exports - commodity (fuel)","Exportations - produits de base (combustibles)","Exportações - produtos de base (combustíveis)","Exportaciones - materia prima (combustible)"]
[null,null,"Exports - commodity (non_fuel)","Exportations - produits de base (autres que les combustibles)","Exportações - produtos de base (não_combustíveis)","Exportaciones - materia prima (no_combustible)"]
[null,null,"Imports of goods and services (enter as a positive number)","Importations de biens et services (valeurs positives)","Importações de bens e serviços (utilize valores positivos)","Importaciones de bienes y servicios (usar valores positivos)"]
[null,null,"Imports - commodity (fuel; enter as a positive number)","Importations - produits de base (combustibles)","Importações - produtos de base (combustíveis)","Importaciones - materia prima (combustible)"]
[null,null,"Imports - commodity (non_fuel; enter as a positive number)","Importations - produits de base (autres que les combustibles)","Importações - produtos de base (não_combustíveis)","Importaciones - materia prima (no_combustible)"]
[null,null,"Current transfers (net)","Transferts courants (nets)","Transferências correntes (líquidas)","Transferencias corrientes (netas)"]
[null,null,"Official grants (net)","Dons officiels (nets)","Donativos oficiais (líquidos)","Donaciones oficiales (netas)"]
[null,null,"Foreign direct investment","Investissements directs étrangers","Investimento direto estrangeiro","Inversión extranjera directa"]
[null,null,"Exceptional Financing","Financement exceptionnel","Financiamento excecional","Financiamiento excepcional"]
[null,null,"Change in Reserves, Gross (-: increase)","Variation des réserves brutes (- : augmentation)","Variação nas reservas, brutas (-: aumento)","Variación de las reservas, bruta (-: incremento)"]
[null,null,"II. Aggregate external debt","II. Dette extérieure globale","II. Dívida externa agregada","II. Deuda externa agregada"]
[null,"update","Instructions:\nSee 1. and 2. in Section I above.\n3. Section II, III, and IV below should NOT include locally-issued debt (regardless of currency denomination or residency of holders), which will be dealt with in Sections V, VI, and VII below.\n4. Private debt dynamics, unlike the external PPG debt, should be projected in the macro framework (outside this template) and include both existing and projected debt. ","Instructions : voir 1. et 2. à la section I ci-dessus. \n3. Les sections II, III et IV ci-dessous ne devraient PAS inclure la dette émise dans le pays (quelle que soit la monnaie de libellé ou la résidence du détenteur des instruments de dette), qui sera traitée dans les sections V, VI et VII ci-dessous. \n4. La dynamique de la dette privée, à la différence de la dette extérieure en PPG, devrait être projetée dans le cadre macroéconomique (en dehors de ce modèle) et inclure à la fois la dette existante et projetée.","Instruções:\nVer 1. e 2. na Secção I acima.\n3. As Secções II, III e IV a seguir NÃO devem incluir a dívida emitida localmente (qualquer que seja a moeda de denominação ou a residência dos detentores), que será tratada nas Secções V, VI e VII abaixo. \n4. A dinâmica da dívida privada, ao contrário da dívida externa do PPG, deve ser projetada no quadro macro (fora deste modelo) e incluir tanto a dívida existente quanto a projetada.","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Las secciones II, III y IV descritas a continuación NO deben incluir la deuda de emisión local (independientemente de la denominación de la moneda y la residencia de los tenedores), que se tratará en las secciones V, VI y VII.\n4. La dinámica de la deuda privada, a diferencia de la deuda externa pública o con garantía pública, debería proyectarse en el marco macroeconómico (fuera de esta planilla) e incluir tanto la deuda actual como la proyectada. "]
[null,null,"PPG external debt","    Dette extérieure contractée ou garantie par l'État","Dívida externa PGP","Deuda externa pública o con garantía pública"]
[null,null,"PPG MLT external debt outstanding","Encours de la dette extérieure à MLT contractée ou garantie par l'État","Saldo da dívida externa de MLP PGP","Deuda externa pública o con garantía pública a mediano y largo plazo pendiente"]
[null,null,"PPG ST external debt outstanding","Encours de la dette extérieure à CT contractée ou garantie par l'État","Saldo da dívida externa de CP PGP","Deuda externa pública o con garantía pública a corto plazo pendiente"]
[null,null,"PPG external debt interest due","Intérêts exigibles sur la dette extérieure contractée ou garantie par l'État","Juros devidos sobre a dívida externa PGP","Intereses adeudados por deuda externa pública o con garantía pública"]
[null,null,"PPG TOTAL external debt amortization due","Amortissement exigible au titre de la dette extérieure TOTALE contractée ou garantie par l'État","Montante a vencer das amortizações da dívida externa de MLP PGP","Amortización adeudada por deuda externa pública o con garantía pública a mediano y largo plazo"]
[null,null,"PPG External arrears","Arriérés au titre de la dette extérieure contractée ou garantie par l'État","Atrasados da dívida externa PGP","Atrasos deuda externa"]
[null,null,"Private external debt","Dette extérieure privée","Dívida externa privada","Deuda externa privada"]
[null,null,"Private sector MLT external debt outstanding","Encours de la dette extérieure à MLT du secteur privé","Saldo da dívida externa de MLP do setor privado","Deuda externa a mediano y largo plazo pendiente del sector privado"]
[null,null,"Private sector ST external debt outstanding","Encours de la dette extérieure à CT du secteur privé","Saldo da dívida externa de CP do setor privado","Deuda externa a corto plazo pendiente del sector privado"]
[null,null,"Private external debt interest due","Intérêts exigibles sur la dette extérieure privée","Juros devidos sobre a dívida externa privada","Intereses adeudados por deuda externa privada"]
[null,null,"Private MLT external debt amortization due","Amortissement exigible au titre de la dette extérieure privée à MLT","Montante a vencer das amortizações da dívida externa privada de MLP","Amortización adeudada por deuda externa a mediano y largo plazo privada"]
[null,null,"III. Old (Existing) Medium and Long-term external debt service due (scheduled) by main creditors (principal and interest):","III. Montant exigible au titre du service de la dette extérieure ancienne (existante) à moyen et long terme (inscrit à l'échéancier), par principaux créanciers (principal et intérêts)","III. Montantes devidos do serviço da dívida externa de médio e longo prazo antiga (existente) (programados) pelos principais credores (capital e juros):","III. Servicio de la deuda antigua (preexistente) a mediano y largo plazo vencida (programada) por los principales acreedores (principal e intereses):"]
[null,"DMX","Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your DMX files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below).","Instructions:\nVoir 1. et 2. à la section I ci-dessus.\n3. Si des informations ventilées par créancier ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent porter le total du service de la dette ou son montant par catégorie de créancier (inscrivez le total sur l'une des lignes ci-dessous).","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre cada um dos credores, os utilizadores podem inserir dados agregados do serviço da dívida ou dados por categoria de credor (insira o total numa das linhas abaixo).","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Si la información detallada por acreedor no está disponible en sus archivos DMX, los usuarios pueden ingresar el servicio de deuda agregado o el servicio por categoría de acreedor (ingrese el total en una de las siguientes líneas).",null,null,{"$f":"Int_Ext","v":0},"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your database files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below).","Instructions:\nVoir 1. et 2. à la section I ci-dessus.\n3. Si des informations ventilées par créancier ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent porter le total du service de la dette ou son montant par catégorie de créancier (inscrivez le total sur l'une des lignes ci-dessous).","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre cada um dos credores, os utilizadores podem inserir dados agregados do serviço da dívida ou dados por categoria de credor (insira o total numa das linhas abaixo).","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Si la información detallada por acreedor no está disponible en sus archivos la base de datos, los usuarios pueden ingresar el servicio de deuda agregado o el servicio por categoría de acreedor (ingrese el total en una de las siguientes líneas)."]
[]
[]
[]
[]
[]
[]
[null,null,"Principal payments","Paiements de principal","Pagamentos do capital","Pagos de principal"]
[null,null,"Total principal payment","Total des paiements de principal","Total de pagamentos do capital","Pago total de principal"]
[]
[null,null,"IV. New Medium and Long-term external debt disbursements (from","IV. Décaissements au titre de la nouvelle dette extérieure à moyen et long terme (à partir de","IV. Novos desembolsos da dívida externa de médio e longo prazo (a partir de","IV. Nuevos desembolsos de deuda externa a mediano y largo plazo (de"]
[]
[null,null,"onwards) by main creditors",") par les principaux créanciers",") por principais credores","en adelante) de acreedores principales"]
[null,null,"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively.","Instructions:\nVoir 1. et 2. à la section I ci-dessus. \n3. Si des informations ventilées par créancier (marquées en vert) ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent  fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet  \"Input 4 - External Financing\". Ici encore, veuillez fournir des données globales ainsi que les modalités de financement (moyen) rerésentatives pour ces catégories de créancier lorsque des informations détaillées (par créancier) ne sont pas disponibles. \n4. Les lignes FMI et IDA (trois premières lignes) doivent être utilisées exclusivement pour les décaissements du FMI et de l'IDA, respectivement.","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre cada um dos credores (marcadas a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de empréstimo para esses instrumentos na aba \"Input 4 - External Financing\". Utilize também informações agregadas com condições de financiamento representativas (média) nas categorias de credores para as quais não haja informação granular disponível (por credor).\n4. As fileiras relativas ao FMI e à AID (três primeiras fileiras) devem ser usadas exclusivamente para os desembolsos do FMI e da AID, respetivamente.","Instrucciones:\nVer pasos 1. y 2. de la Sección I.\n3. Si la información detallada por acreedor (marcada en verde) no está disponible en sus archivos DMX, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 4 - External Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) en aquellas categorías de acreedores en las que no se dispone de información detallada (por acreedor).\n4. Las filas del FMI y de la AIF (las tres primeras) deben utilizarse exclusivamente para los desembolsos del FMI y de la AIF respectivamente.",null,null,{"$f":"Int_Ext","v":0},"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively.","Instructions:\nVoir 1. et 2. à la section I ci-dessus. \n3. Si des informations ventilées par créancier (marquées en vert) ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent  fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet  \"Input 4 - External Financing\". Ici encore, veuillez fournir des données globales ainsi que les modalités de financement (moyen) rerésentatives pour ces catégories de créancier lorsque des informations détaillées (par créancier) ne sont pas disponibles. \n4. Les lignes FMI et IDA (trois premières lignes) doivent être utilisées exclusivement pour les décaissements du FMI et de l'IDA, respectivement.","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre cada um dos credores (marcadas a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de empréstimo para esses instrumentos na aba \"Input 4 - External Financing\". Utilize também informações agregadas com condições de financiamento representativas (média) nas categorias de credores para as quais não haja informação granular disponível (por credor).\n4. As fileiras relativas ao FMI e à AID (três primeiras fileiras) devem ser usadas exclusivamente para os desembolsos do FMI e da AID, respetivamente.","Instrucciones:\nVer pasos 1. y 2. de la Sección I.\n3. Si la información detallada por acreedor (marcada en verde) no está disponible en sus archivos la base de datos, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 4 - External Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) en aquellas categorías de acreedores en las que no se dispone de información detallada (por acreedor).\n4. Las filas del FMI y de la AIF (las tres primeras) deben utilizarse exclusivamente para los desembolsos del FMI y de la AIF respectivamente."]
[null,null,"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)","Créanciers ` (FMI / Banque mondiale / Banques de développement régionales (BAD, BAfD, etc.)","Multilaterais (FMI / Banco Mundial / Bancos Regionais de Desenvolvimento (BAsD, BAfD, etc.)","Multilaterales (FMI / Banco Mundial / bancos regionales de desarrollo (Banco Asiático de Desarrollo, Banco Africano de Desarrollo, etc.)"]
[null,"DMX","Instructions: \nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab.","Instructions                                                                                                                                              Voir 1. et 2. à la section I ci-dessus.\n3.  Si des informations détaillées sur les décaissements au titre d'instruments de financement intérieur (marqués en vert) ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet \"Input 5 - Local-debt Financing\" tab. Ici encore, veuillez utiliser les données globales ainsi que des modalités de financement (moyen) représentatives si des informations détaillées (par instrument) ne sont pas disponibles.\n4. La dette émise dans le pays considérée comme une dette extérieure (c'est-à-dire une dette libellée en monnaie étrangère (sur la base de la monnaie) ou une dette envers des non-résidents (sur la base de la résidence)) sera ajoutée aux données globales sur la dette extérieure dans le modèle. Veuillez ne PAS inclure ces dettes dans les sections II, III et IV.  \n5.Les utilisateurs ne doivent PAS remplir la section VI lorsqu'une AVD est établie sur la base de la monnaie. Veuillez vous assurer que \"currency basis\" est sélectionné dans l'onglet \"Input 1 - Basics\".","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre os desembolsos relativos aos instrumentos de financiamento interno (marcados a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de financiamento para esses instrumentos na aba \"Input 5 - Local debt Financing\". Mais uma vez, utilize a informação agregada com condições de financiamento representativas (médias) se não houver informações granulares disponíveis para cada um dos instrumentos. \n4. A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescentada aos dados externos agregados no modelo. NÃO inclua essas dívidas nas Secções II, III e IV. \n5. Os utilizadores NÃO devem preencher a Secção VI quando for preparada uma ASD com base na moeda. Certifique-se de que a opção \"com base na moeda\" seja selecionada na aba \"Input 1 - Basics\".","Instrucciones: \nVer pasos 1. y 2. de la sección I.\n3.  Si la información detallada sobre desembolsos para instrumentos financieros nacionales (los marcados en verde) no está disponible en sus archivos DMX, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 5 - Local-debt Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) si la información detallada (instrumento por instrumento) no está disponible.\n4. La deuda emitida localmente tratada como deuda externa (es decir, deuda denominada en divisas o deuda en poder de no residentes en régimen de residencia) se añadirá a los datos externos agregados de la planilla. Asegúrese de NO incluir estas deudas en las secciones II, III ni IV.\n5. Los usuarios NO deben completar la sección VI cuando se preparan los ASD sobre la base de la moneda. Asegúrese de que esté seleccionada la opción \"currency basis\" en la pestaña \"Input 1 - Basics\".",null,null,{"$f":"Int_Ext","v":0},"Instructions:\nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your database files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab.","Instructions \nVoir 1. et 2. à la section I ci-dessus.\n3.  Si des informations détaillées sur les décaissements au titre d'instruments de financement intérieur (marqués en vert) ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet \"Input 5 - Local-debt Financing\" tab. Ici encore, veuillez utiliser les données globales ainsi que des modalités de financement (moyen) représentatives si des informations détaillées (par instrument) ne sont pas disponibles.\n4. La dette émise dans le pays considérée comme une dette extérieure (c'est-à-dire une dette libellée en monnaie étrangère (sur la base de la monnaie) ou une dette envers des non-résidents (sur la base de la résidence)) sera ajoutée aux données globales sur la dette extérieure dans le modèle. Veuillez ne PAS inclure ces dettes dans les sections II, III et IV.  \n5.Les utilisateurs ne doivent PAS remplir la section VI lorsqu'une AVD est établie sur la base de la monnaie. Veuillez vous assurer que \"currency basis\" est sélectionné dans l'onglet \"Input 1 - Basics\".","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre os desembolsos relativos aos instrumentos de financiamento interno (marcados a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de financiamento para esses instrumentos na aba \"Input 5 - Local debt Financing\". Mais uma vez, utilize a informação agregada com condições de financiamento representativas (médias) se não houver informações granulares disponíveis para cada um dos instrumentos. \n4. A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescentada aos dados externos agregados no modelo. NÃO inclua essas dívidas nas Secções II, III e IV. \n5. Os utilizadores NÃO devem preencher a Secção VI quando for preparada uma ASD com base na moeda. Certifique-se de que a opção \"com base na moeda\" seja selecionada na aba \"Input 1 - Basics\".","Instrucciones: \nVer pasos 1. y 2. de la sección I.\n3.  Si la información detallada sobre desembolsos para instrumentos financieros nacionales (los marcados en verde) no está disponible en sus archivos  la base de datos, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 5 - Local-debt Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) si la información detallada (instrumento por instrumento) no está disponible.\n4. La deuda emitida localmente tratada como deuda externa (es decir, deuda denominada en divisas o deuda en poder de no residentes en régimen de residencia) se añadirá a los datos externos agregados de la planilla. Asegúrese de NO incluir estas deudas en las secciones II, III ni IV.\n5. Los usuarios NO deben completar la sección VI cuando se preparan los ASD sobre la base de la moneda. Asegúrese de que esté seleccionada la opción \"currency basis\" en la pestaña \"Input 1 - Basics\"."]
[null,null,"V. Locally-issued debt","V. Dette émise dans le pays  ","V. Dívida emitida localmente","V. Deuda de emisión local"]
[null,null,"Held by residents","Envers des résidents","Detida por residentes","En poder de de residentes"]
[null,null,"Held by non-residents","Envers des non-résidents","Detida por não residentes","En poder de no residentes"]
[null,null,"Old (existing) debt outstanding","Encours de la dette ancienne (existante)","Saldo da dívida antiga (existente)","Deuda antigua (preexistente) pendiente"]
[null,null,"Outstanding of existing debt in local currency","Encours de la dette existante en monnaie nationale","Saldo da dívida existente em moeda local","Saldo vivo de deuda existente en moneda local"]
[null,null,"o/w: short-term","  dont : court terme","d/q: curto prazo","de la cual: corto plazo"]
[null,null,"Outstanding of existing debt in foreign currency ","Encours de la dette existante en monnaie étrangère","Saldo da dívida existente em moeda estrangeira","Saldo vivo de deuda existente en moneda extranjera"]
[null,"Add translation terms, which was missing from the original req.","Old (existing) debt service","Ancienne dette: service de la dette exigible","Dívida antiga: serviço da dívida devido"," Deuda a MLP vieja: servicio de la deuda vencido"]
[null,"Add translation terms, which was missing from the original req.","- Input debt service associated with EXISTING debt including short-term debt","\nService de la dette en intrants associé à la dette EXISTANTE, y compris la dette à court terme","\nContribuir para o serviço da dívida associado à dívida existente, incluindo dívida de curto prazo","\nServicio de la deuda de entrada asociado con la deuda EXISTENTE, incluida la deuda a corto plazo"]
[null,null,"Interest payment from existing debt in local currency","Paiements d'intérêts sur la dette existante en monnaie nationale","Pagamento de juros da dívida existente em moeda local","Pago de intereses de deuda existente en moneda local"]
[null,null,"Interest payment from existing debt in foreign currency","Paiements d'intérêts sur la dette existante en monnaie étrangère","Pagamento de juros da dívida existente em moeda estrangeira","Pago de intereses de deuda existente en moneda extranjera"]
[null,null,"Principal payment from existing debt in local currency","Paiements de principal sur la dette existante en monnaie nationale","Pagamento do capital da dívida existente em moeda local","Pago de principal de deuda existente en moneda local"]
[null,null,"Principal payment from existing debt in foreign currency","Paiements de principal sur la dette existante en monnaie étrangère","Pagamento do capital da dívida existente em moeda estrangeira","Pago de principal de deuda existente en moneda extranjera"]
[null,null,"Disbursements","Émissions","Desembolsos","Desembolsos"]
[null,"DMX","- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your DMX files.","Veuillez passer à l'onglet \"Input 5 - Domestic Financing\" si des informations détaillées sur les décaissements ne sont pas disponibles dans vos fichiers DMX.                                                                                           ","- Vá para a aba \"Input 5 - Domestic Financing\" se os seus ficheiros DMX não contiverem informações granulares sobre os desembolsos.","Vaya a la pestaña \"Input 5 - Domestic Financing\" si la información detallada sobre desembolsos no está disponible en sus archivos DMX.",null,null,null,"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files.","Veuillez passer à l'onglet \"Input 5 - Domestic Financing\" si des informations détaillées sur les décaissements ne sont pas disponibles dans vos fichiers de la base de données.                                                                                           ","- Vá para a aba \"Input 5 - Domestic Financing\" se os seus ficheiros DMX não contiverem informações granulares sobre os desembolsos.","Vaya a la pestaña \"Input 5 - Domestic Financing\" si la información detallada sobre desembolsos no está disponible en sus archivos DMX."]
[null,null,"Central bank","banque centrale","banco central","banco central"]
[null,null,"New gross disbursement_Central bank","Nouveaux décaissements_banque centrale","Novo desembolso bruto_Bbanco central","Desembolso bruto nuevo_banco central"]
[null,null,"Short term","court terme","Curto prazo","corto plazo"]
[null,null,"New gross disbursement_T-bills_in local currency","Nouveaux décaissements bruts - Bons du Trésor (libellés en monnaie nationale)","Novo desembolso bruto_BT (expressos em moeda nacional)","Desembolso bruto nuevo_Letras del Tesoro (denominadas en moneda local)"]
[null,null,"New gross disbursement_T-bills_in foreign currency ","Nouveaux décaissements bruts - Bons du Trésor (libellés en monnaie étrangère)","Novo desembolso bruto_BT (expressos em moeda estrangeira)","Desembolso bruto nuevo_Letras del Tesoro (denominadas en moneda extranjera)"]
[null,null,"ML term","Moyen et long terme ","MLP","Mediano y largo plazo"]
[null,null,"New gross disbursement_Bonds (1-3 years) in local currency ","Nouveaux décaissements bruts - Obligations (1-3 années) en monnaie locale","Novo desembolso bruto_Obrigações (1-3 anos) expresso em MN","Desembolso bruto nuevo_bonos (1-3 años) en moneda local"]
[null,null,"New gross disbursement_Bonds (4-7 years) in local currency ","Nouveaux décaissements bruts - Obligations (4-7 années) en monnaie locale","Novo desembolso bruto_Obrigações (4-7 anos) expresso em MN","Desembolso bruto nuevo_bonos (4-7años) en moneda local"]
[null,null,"New gross disbursement_Bonds (beyond 7 years) in local currency ","Nouveaux décaissements - Obligations (à plus de 7 ans) en monnaie locale","Novo desembolso bruto_Obrigações (além de 7 anos) expresso em MN","Desembolso bruto nuevo_bonos (más allá de 7 años) en moneda local"]
[null,null,"New gross disbursement_Bonds (1-3 years) in foreign currency ","Nouveaux décaissements bruts - Obligations (1-3 années) monnaie étrangère","Novo desembolso bruto_Obrigações (1-3 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (1-3 años) en moneda extranjera"]
[null,null,"New gross disbursement_Bonds (4-7 years) in foreign currency","Nouveaux décaissements bruts - Obligations (4-7 années) monnaie étrangère","Novo desembolso bruto_Obrigações (4-7 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (4-7 años) en moneda extranjera"]
[null,null,"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","Nouveaux décaissements - Obligations (à plus de 7 ans) en monnaie étrangère","Novo desembolso bruto_Obrigações (além de 7 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (más allá de 7 años) en moneda extranjera"]
[null,null,"VI. Locally-issued debt","VI. Dette émise dans le pays                                                                                                                 ","VI. Dívida emitida localmente","VI. Deuda emitida localmente"]
[null,null,"- Held by non-residents - populate here when a DSA is conducted on a residency-basis only"," - due à des non-résidents (à utiliser lorsqu'une AVD est réalisée uniquement sur la base de la résidence)","- Detida por não residentes - utilize este campo quando for conduzida uma ASD com base na residência apenas","En poder de no residentes: completar únicamente cuando se realizan ASD en función de la residencia"]
[null,"For french, missing explanation text in red","For probability approach only - Please fill out these lines when users want to conduct the probability approach","Pour l'approche probabiliste uniquement","Apenas para a abordagem probabilística - Preencha essas linhas quando os utilizadores quiserem empregar a abordagem probabilística","Solo a efectos del método probabilístico: Estas líneas deben completarse si los usuarios desean utilizar el enfoque de probabilidad"]
[null,null,"Gross domestic product, constant prices, National Currency, percent change","Produit intérieur brut, prix constants, monnaie nationale, variation en pourcentage","Produto interno bruto, preços constantes, Moeda Nacional, variação percentual","Producto interno bruto, precios constantes, moneda nacional, variación porcentual"]
[null,null,"Stock of Reserves","Stock de réserves","Stock de reservas","Stock de reservas"]
[null,null,"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)","Envois de fonds des travailleurs (bruts) - Fournir des informations pour le cycle suivant de l'approche de l'IC/probabiliste (facultatif)","Remessas dos trabalhadores (brutas) - informa o IC na próxima ronda / abordagem probabilística (opcional)","Las remesas (brutas) de trabajadores se incorporan en la siguiente ronda de IC / método probabilístico (opcional)"]
[null,null,"World Economic Growth (real)","Croissance économique mondiale (réel)","Crescimento económico mundial (real)","Crecimiento económico mundial (real)"]
[null,null,"Transition formula - these will be used to adjust external debt and inform domestic debt in \"Macro-Debt_Data\" tab depending on the definition of external debt.","Formules de transition - elles serviront à ajuster les données sur la dette extérieure et à fournir des informations sur la dette intérieure dans l'onglet \"Macro-Debt_Data\" tab, en fonction de la définition de la dette extérieure.","Fórmulas de transição - serão usadas para ajustar a dívida externa e informar a dívida interna na aba \"Macro-Debt_Data\" dependendo da definição de dívida externa.","Fórmula de transición: se utilizarán para ajustar la deuda externa y complementar la deuda interna en la pestaña \"Macro-Debt_Data\", según la definición de deuda externa."]
[]
[]
[null,null,"None","None","None","None"]
[]
[]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Total MLT debt outstanding at year-end 1/","Encours de la dette totale MLT en fin d'exercice 1/","Total da dívida MLP em aberto no final do ano 1/","Deuda MLP total pendiente de pago al cierre del ejercicio 1/"]
[null,null,"Private sector external debt","Dette extérieure du secteur privé ","Dívida externa do sector privado","Deuda externa del sector privado"]
[null,null,"Public and publicly guaranteed external debt","Dette extérieure contractée ou garantie par l'État ","Dívida externa pública e com garantia pública","Deuda externa pública y con garantía pública"]
[null,null,"Total public debt outstanding at year-end","Total encours de la dette publique en fin d'exercice ","Total da dívida pública em aberto no final do ano","Total deuda pública pendiente de pago al cierre del ejercicio"]
[null,null,"Total public domestic debt","Total dette publique intérieure ","Total da dívida interna pública","Total deuda pública interna"]
[null,null,"Foreign currency denominated domestic debt","Dette intérieure libellée en devises ","Dívida interna expressa em moeda estrangeira","Deuda interna denominada en moneda extranjera"]
[null,null,"Total public external debt","Total dette publique extérieure ","Total da dívida externa pública","Total deuda pública externa"]
[null,null,"Foreign-currency denominated public debt (end of period)","Dette publique libellée en devises (fin de période) ","Dívida pública expressa em moeda estrangeira (fim de período)","Deuda pública denominada en moneda extranjera (fin del período)"]
[null,null,"Total External Debt (public external + private external)","Dette extérieure totale (extérieure publique + extérieure privée)","Total da dívida externa (pública + privada)","Deuda externa total (pública + privada externa)"]
[null,null,"Total short-term external debt (public +private)","Total dette extérieure à court terme (publique + privée)","Total da dívida externa de curto prazo (pública + privada)","Total deuda externa a cortoplazo (pública + privada)"]
[null,null,"Public and publicly guaranteed external","Dette extérieure contractée ou garantie par l'État ","Dívida externa pública e com garantia pública","Deuda externa pública y con garantía pública"]
[null,null,"Public and publicly guaranteed domestic","Dette intérieure contractée ou garantie par l'État ","Dívida interna púublica e com garantia pública","Deuda interna pública y con garantía pública"]
[null,null,"Private external","Dette privée extérieure ","Dívida externa privada","Externa privada"]
[null,null,"Total debt interest due","Total intérêts exigibles sur la dette ","Total dos juros devidos","Total intereses vencidos"]
[null,null,"Total external debt interest due (include interest from new debt)","Total intérêts exigibles sur la dette extérieure (intérêts nouvelle dette compris)","Total dos juros devidos sobre a dívida externa (incl. juros sobre a nova dívida)","Total intereses vencidos de deuda externa (incluidos intereses de deuda nueva)"]
[null,null,"Total external debt interest due (exclude interest from new debt)","Total intérêts exigibles sur la dette extérieure (intérêts nouvelle dette exclus)","Total dos juros devidos sobre a dívida externa (excl. juros sobre a nova dívida)","Total intereses vencidos de deuda externa (excluidos intereses de deuda nueva)"]
[null,null,"Public and publicly guaranteed","Dette contractée ou garantie par l'État","Pública e com garantia pública","Pública y con garantía pública"]
[null,null,"Public and publicly guaranteed (old debt)","Dette contractée ou garantie par l'État (ancienne dette)","Pública e com garantia pública (dívida antiga)","Pública y con garantía pública (deuda vieja)"]
[null,null,"Private ","Privée","Privada","Privada"]
[null,null,"Total public domestic debt interest due","Total intérêts exigibles sur la dette publique intérieure","Total dos juros devidos sobre a dúvida interna pública","Total intereses vencidos de deuda pública interna"]
[null,null,"... from foreign currency denominated debt","... dette libellée en devises","... sobre a dívida expressa em moeda estrangeira","... de deuda denominada en moneda extranjera"]
[null,null,"Total debt amortization due","Total amortissement de la dette exigible ","Total da amortização da dívida devida","Total amortización vencida"]
[null,null,"Total external amortization due (include amortization from new debt)","Total amortissement de la dette extérieure exigible (amortissement nouvelle dette compris)","Total da amortização da dívida externa devida (incl. amortização da nova dívida)","Total amortización externa vencida (incluida amortización de deuda nueva)"]
[null,null,"Total external amortization due (exclude amortization from new debt)","Total amortissement de la dette extérieure exigible (amortissement nouvelle dette exclu)","Total da amortização da dívida externa (excl. amortização da nova dívida)","Total amortización externa vencida  (excluida amortización de deuda nueva)"]
[null,null,"Public and publicly guaranteed","Dette contractée ou garantie par l'État","Pública e com garantia pública","Pública y con garantía pública"]
[null,null,"Public and publicly guaranteed (old debt)","Dette contractée ou garantie par l'État (ancienne dette)","Pública e com garantia pública (dívida antiga)","Pública y con garantía pública (deuda vieja)"]
[null,null,"MLT private external debt ","Dette extérieure privée à MLT ","Dívida externa privada de MLP ","Deuda externa privada a MLP"]
[null,null,"Total MLT public domestic debt amortization debt","Total de l'amortissement exigible au titre de la dette intérieure publique à MLT","Montante a vencer das amortizações do total da dívida pública interna MLP","Deuda total por amortización de deuda interna pública a mediano y largo plazo"]
[]
[null,null,"Current account balance","Solde des transactions courantes ","Saldo da conta corrente","Saldo en cuenta corriente"]
[null,null,"Exports of goods and services","Exportations de biens et services","Exportações de bens e serviços","Exportaciones de bienes y servicios"]
[null,null,"Imports of goods and services (use positive values)","Importations de biens et services (valeurs positives) ","Importações de bens e serviços (utilize valores positivos)","Importaciones de bienes y servicios (usar valores positivos)"]
[null,null,"Current transfers, net total","Transferts courants, total nets ","Transferências correntes, total líquido","Transferencias totales, total neto"]
[null,null,"Current transfers, official","Transferts courants, officiels ","Transferências correntes, oficiais","Transferencias totales, oficiales"]
[null,null,"Net foreign direct investment, excluding debt-creating liabilities","Investissement direct étranger net, hors engagements générateurs de dette ","Investimento directo estrangeiro líquido, excl. passivos geradores de dívida","Inversión extranjera directa neta, excluidos pasivos generadores de deuda"]
[null,null,"Exceptional financing","Financement exceptionnel","Financiamento excepcional","Financiamiento excepcional"]
[null,null,"Gross Reserves (Flow, negative = increase)","Réserves brutes (flux)","Reservas brutas (fluxo)","Reservas brutas (flujo)"]
[null,null,"Public sector primary balance","Balance du secteur public ","Saldo do sector público","Saldo del sector público"]
[null,null,"Public sector revenues (including grants)","Recettes du secteur public (dons compris) ","Receitas do sector público (incl. donativos)","Ingresos del sector público (incluidas donaciones)"]
[null,null,"Public sector grants","Dons secteur public ","Donativos do sector público","Donaciones del sector público"]
[null,null,"Privatization receipts","Produit des privatisations ","Receitas de privatizações","Ingresos por privatizaciones"]
[null,null,"Public sector PRIMARY expenditure ","Dépenses du secteur public ","Despesas do sector público ","Gastos del sector público"]
[null,null,"Public sector interest expenditure ","Charges d'intérêt du secteur public ","Despesas com juros do sector público","Gastos en intereses del sector públicoPublic sector interest expenditure "]
[null,null,"Public Sector Assets (e.g. Deposits)","Avoirs du secteur public  (par ex. dépôts) ","Activos do sector público (ex. Depósitos)","Activos del sector público (p. ej.: depósitos)"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Comptabilisation des engagements implicites ou conditionnels ","Reconhecimento de passivos implícitos ou contingentes","Reconocimiento de pasivos implícitos o contingentes"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres flux générateurs ou réducteurs de dette (préciser, par ex. recapitalisation bancaire) ","Outros fluxos criadores ou redutores de dívida (especificar, ex. recapitalização bancária)","Otra deuda que genera o reduce flujos (especificar, p. ej. recapitalización de bancos)"]
[null,null,"Debt relief","Allégement de la dette ","Alívio da dívida","Alivio de la deuda"]
[null,null,"Concessional loans","Prêts concessionnels ","Empréstimos concessionais","Préstamos concesionarios"]
[]
[null,null,"Gross domestic product, current prices, U.S. dollars","Produit intérieur brut, prix courants, dollars EU","Produto interno bruto, preços correntes, USD","Producto interno bruto, precios corrientes, dólares de EE.UU."]
[null,null,"Gross domestic product, constant prices","Produit intérieur brut, prix constants","Produto interno bruto, preços constantes","Producto interno bruto, precios constantes"]
[null,null,"US Gross domestic product deflator","Déflateur produit intérieur brut EU","Deflator do produto interno bruto em USS","Deflactor del producto interno bruto de EE.UU."]
[null,null,"Exchange rate, national currency per U.S. Dollar, end of period","Taux de change, monnaie nationale pour 1 dollar EU, fin de période ","Taxa de câmbio, moeda nacional por USD, fim de período","Tipo de cambio, moneda nacional por dólar de EE.UU., fin del período"]
[null,null,"Exchange rate, national currency per U.S. Dollar, average","Taux de change, monnaie nationale pour 1 dollar EU, moyenne ","Taxa de câmbio, moeda nacional por USD, média","Tipo de cambio, moneda nacional por dólar de EE.UU., promedio"]
[]
[null,null,"Calculated variables","Variables calculées ","Variáveis calculadas","Variables calculadas"]
[]
[null,null,"External Sector","Secteur extérieur ","Sector externo","Sector externo"]
[null,null,"External interest rate (paid)","Taux d'intérêt extérieurs (payé)","Taxa de juro externa (paga)","Tasa de interés externa (pagada)"]
[null,null,"Private debt in percent of GDP","Dette privée en pourcentage du PIB ","Dívida privada em % do PIB","Deuda privada en porcentaje del PIB"]
[null,null,"Private debt service in percent of exports","Dette privée en pourcentage des exportations","Serviço da dívida privada em % das exportações","Servicio de la deuda privada en porcentaje de las exportaciones"]
[null,null,"Public Sector","Secteur public ","Sector público","Sector público"]
[null,null,"Share of foreign-currency denominated Public debt in total Public debt (previous period)","Part de la dette publique libellée en devises dans la dette publique totale (période précédente)","Parcela da dívida pública expressa em moeda estrangeira no total da dívida pública (período anterior)","Deuda pública denominada en moneda extranjera como proporción de la deuda pública total (período previo)"]
[null,null,"Share of local-currency denominated external public debt in total external debt "]
[null,null,"Interest rate on external debt","Taux d'intérêt sur la dette en devises ","Taxa de juro sobre a dívida em ME","Tasa de interés sobre deuda en moneda extranjera"]
[null,"reference","Interest rate on domestic debt","Taux d'intérêt sur la dette intérieure ","Taxa de juro sobre a dívida interna","Tasa de interés sobre deuda interna"]
[null,null,"Average Maturity (Debt stock / Amortization)","Échéance moyenne (encours/amortissement de la dette)","Vencimento médio (Stock / Amortização da dívida)","Vencimiento medio (stock de deuda/amortización)"]
[null,null,"Short-term debt / total debt","Dette à court terme/dette totale ","Dívida de curto prazo / total da dívida","Deuda a corto plazo / deuda total"]
[null,"deleted"]
[null,null,"Grant element of new public external borrowing (in percent; if available)","Élément don des nouveaux emprunts publics extérieurs (en pourcentage, si disponible) ","Elemento de donativo da nova dívida externa pública (em %; se disponível)","Componente de donaciones del nuevo endeudamiento externo público (porcentaje; si está disponible)"]
[null,null,"PV of contingent liabilities (if available)","VA des engagements conditionnels (si disponible) ","VA dos passivos contingentes (se disponível)","VA de pasivos contingentes (si está disponible)"]
[null,null,"PV of public sector external debt (end of period)","VA de la dette du secteur public libellée en devises (fin de période) ","VA da dívida do sector público expressa em ME (fim de período)","VA de la deuda externa del sector público denominada en moneda extranjera (fin del período)"]
[]
[null,null,"Non-interest current account in percent of GDP","Compte courant hors intérêts en pourcentage du PIB ","Conta corrente excl. juros em % do PIB","Cuenta corriente sin intereses en porcentaje del PIB"]
[null,null,"Current official transfers in percent of GDP","Transferts officiels courants en pourcentage du PIB ","Transferências correntes oficiais em % do PIB","Transferencias oficiales corrientes en porcentaje del PIB"]
[null,null,"Total gross financing","Total financement brut ","Total do financiamento bruto","Total financiamiento bruto"]
[null,null,"o/w covered by private sector","dont couvert par le secteur privé ","d/q: coberto pelo sector privado","d/c cubierto por el sector privado"]
[null,null,"o/w covered by public sector","dont couvert par le secteur public ","d/q: coberto pelo sector público","d/c cubierto por el sector público"]
[null,null,"Gross financing need","Besoin brut de financement ","Necessidade bruta de financiamento","Necesidades brutas de financiamiento "]
[]
[null,null,"Government revenues (excluding grants)","Recettes publiques (hors dons) ","Receitas públicas (excl. donativos)","Ingresos públicos (excluidas donaciones)"]
[null,null,"Real revenue and grants","Recettes réelles et dons ","Receitas reais e donativos","Ingresos reales y donaciones"]
[null,null,"Growth in real revenues and grants","Croissance des recettes réelles et dons ","Crescimento das receitas reais e donativos","Crecimiento de ingreso reales y donaciones"]
[null,null,"Grants","Dons","Donativos","Donaciones"]
[null,null,"Revenues in percent of GDP","Recettes en pourcentage du PIB ","Receitas em % do PIB","Ingresos en porcentaje del PIB"]
[null,null,"Real non-interest expenditure","Dépenses réelles hors intérêts ","Despesas reais excl. juros","Gasto real distinto de intereses"]
[null,null,"Growth of real non-interest expenditures","Croissance des dépenses réelles hors intérêts ","Crescimento das despesas reais excl. juros","Crecimiento del gasto real distinto de intereses"]
[null,null,"Residual financing gaps after private and public external financing ((-): overfinancing)","Besoin de financement résiduel après financement extérieur privé et public ((-) : surfinancement)","Défice de financiamento residual após o financiamento externo privado e público ((-): excesso de financiamento)","Brechas de financiamiento residuales netas de financiamiento externo privado y público ((-): sobrefinanciamiento)"]
[null,null,"Real Economy ","Économie réelle ","Economia real","Economía real"]
[null,null,"Real GDP growth","Croissance du PIB réel ","Crescimento do PIB real","Crecimiento del PIB real"]
[null,null,"GDP deflator index (national currency)","Indice déflateur du PIB (monnaie nationale) ","Índice do deflator do PIB (moeda nacional)","Índice del deflactor del PIB (moneda nacional)"]
[null,null,"Change in GDP Deflator factor (percent)","Variation facteur déflateur du PIB (pourcentage) ","Variação no factor do deflator do PIB (%)","Variación del factor del deflactor del PIB (porcentaje)"]
[null,null,"GDP deflator index (dollars)","Indice déflateur du PIB (monnaie nationale) ","Índice do deflator do PIB (USD)","Índice del deflactor del PIB (dólares)"]
[null,null,"Change in GDP Deflator factor (percent)","Variation facteur déflateur du PIB (pourcentage) ","Variação no factor do deflator do PIB (%)","Variación del factor del deflactor del PIB (porcentaje)"]
[null,null,"US GDP Deflator (percent change)","Déflateur du PIB EU (pourcentage de variation) ","Deflator do PIB em USD (variação percentual)","Deflactor del PIB de Estados Unidos (variación porcentual)"]
[null,null,"Exchange rate dollar/NC","Taux de change dollar/monnaie nationale ","Taxa de câmbio USD/MN","Tipo de cambio dólares/MN"]
[null,null,"Depreciation of NC (+: depreciation)","Dépréciation monnaie nationale ","Depreciação da MN","Depreciación de la MN"]
[]
[null,null,"1/ Includes arrears ","1/ Arriérés compris","1/ Inclui os atrasados ","1/ Incluye atrasos"]
[]
["Input 4 - External Fin Terms"]
[null,null,"Borrowing terms: New external PPG debt under the baseline","Hypothèses sur la nouvelle dette extérieure CGE","Pressupostos sobre a nova dívida externa PGP","Supuestos sobre nueva deuda externa PGP"]
[null,"Summary",{"$f":"C440&\" \"&C441&\" \"&C442&\" \"&C443&\" \"&C444","v":"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column B correspond to column B  in \"Input 3\" sheet. "}]
[null,null,"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column","Instructions: - Définir les conditions de prêt pour chaque créancier, et assurer les créanciers dans la colonne"]
[null,"get dynamic col. Name",{"$f":"MID(ADDRESS(ROW(), COLUMN('Input 4 - External Financing'!B10)), 2,1)","v":"B"},{"$f":"C441","v":"B"}]
[null,null,"correspond to column","correspond à la colonne"]
[null,"get dynamic col. Name",{"$f":"MID(ADDRESS(ROW(), COLUMN('Input 3 - Macro-Debt data(DMX)'!B100)), 2,1)","v":"B"},{"$f":"C443","v":"B"}]
[null,null," in \"Input 3\" sheet. ","dans la feuille \"Input 3\"."]
[null,"Summary","- Disbursement amounts are linked from Input 3. If adjustments to the disbursements are needed, the amounts can be modified on this sheet (light yellow cells). ","Les montants des décaissements sont liés à Input 3. Si des ajustements des décaissements sont nécessaires, vous pouvez modifier les montants sur cette feuille (cellules jaune pâle)."]
[null,null,"IDA Information"]
[null,"Update","- Both grace period and loan maturity should be integers.","La période de grâce et l’échéance du prêt doivent être des nombres entiers.",null,"Le período de gracia et vencimiento del préstamo être des nombres entiers."]
[]
[null,null,"Discount rate","Tasa de descuento","Taxa de desconto","Taux d'actualisation "]
[null,null,"Interest rate","Tasa de interés","Taxa de juro","Taux  d'intérêt "]
[null,null,"Grace period","Período de gracia","Prazo de carência","Différé d'amortissement "]
[null,null,"Loan Maturity","Vencimiento del préstamo","Vencimento do empr.","Échéance  crédit "]
[null,null,"Grant Element, %","Componente donaciones, %","Elemento de donativo, %","Élément don, %"]
[null,"updated"]
[null,null,"   IMF","   FMI","   FMI","   FMI"]
[null,null,"   IDA - Small Island Country","   IDA","   IDA","   AIF"]
[null,null,"IDA - Regular","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Other Multilaterals","   Autres créanciers multilatéraux ","Outros credores multilaterais","   Otros multilaterales"]
[null,null,"Official Bilaterals","Bilatéraux officiels ","Oficiais Bilaterais","Bilaterales oficiales"]
[null,null,"   Paris Club","   Club de Paris ","   Clube de Paris","  Club de París"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Paris Club","   Autres Club de Paris","   Outros Clube de Paris","   Otros Club de París"]
[null,null,"   Non-Paris Club","   Hors Club de Paris ","   Fora do Clube de Paris","   Distintos del Club de París"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Non Paris Club","   Autres hors Club de Paris ","   Outros fora do Clube de Paris","   Otros distintos del Club de París"]
[null,null,"Commercial","Commerciaux","Comerciais","Comerciales"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Commercial","   Autres commerciaux ","   Outros Comerciais","   Otros comerciales"]
[null,null,"Short-Term debt assumption"]
[null,"new","PPG ST external debt","Dette extérieure à CT contractée ou garantie par l'État","Dívida externa de CP PGP","Deuda externa pública o con garantía pública a corto plazo"]
[null,null,"Local currency-denominated locally-issued debt held by non-residents","Dette émise dans le pays et libellée en monnaie locale détenue par des non-résidents"]
[null,null,"Foreign currency-denominated locally-issued debt held by non-residents","Dette émise dans le pays et libellée en devises détenue par des non-résidents"]
[null,null,"Foreign currency-denominated locally-issued debt held by residents","Dette émise dans le pays et libellée en devises détenue par des résidents"]
[null,null,"IDA's lending terms and repayment schedule","Modalités des prêts de l'IDA et calendrier des remboursements"]
[null,null,"Service fee and interest","Frais de service et intérêts"]
[null,null,"Year","Année"]
[null,null,"grace period in commercial PPG should be at minimum 1","Différé d'amortissement de dette commercial CGE devrait être au minimum 1"]
[null,null,"Total","Total","Total","Total"]
[]
["Input 5 - Domestic Financing'!A1"]
[]
[null,null,"Borrowing Terms: New Domestic Financing under the baseline","Modalités d'emprunt : nouveau financement intérieur dans le scénario de référence","Termos de empréstimo: Novo financiamento interno sob o cenário de referência","Condiciones de préstamo: financiación interna nueva en el escenario base"]
[null,null,"Assumptions on domestic financial instruments","Hypothèses quant aux instruments financiers intérieurs","Pressupostos sobre os instrumentos financeiros internos","Supuestos relativos a los instrumentos financieros internos"]
[]
[null,null,"Held by non-residents - External debt on a residency basis","Envers des non-résidents - Dette extérieure sur la base de la résidence","Detida por não residentes - dívida externa com base na residência","En poder de no residentes: Deuda externa según criterio de residencia"]
[null,null,"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","Envers des non-résidents - (veuillez ignorer ce poste et utiliser celui de la \"Dette émise dans le pays\" ci-dessus lorsque le critère retenu est celui de la monnaie)","Detida por não residentes - (ignore e utilize 'Dívida emitida localmente', acima, quando for empregado o critério por moedas)","En poder de no residentes: (Ignorar y usar 'deuda emitida localmente' arriba cuando se use un criterio relacionado con la moneda)"]
[null,null,"residents","Résidents","residentes","residentes"]
[null,null,"non-residents","Non-résidents","não residentes","no residentes"]
[null,"updated","Locally-issued debt","Dette émise dans le pays ","Dívida emitida localmente","Deuda emitida localmente"]
[null,"New","Maturity","Échéance","Vencimento","Vencimiento"]
[null,"New"," Locally-issued debt held by residents"," Dette émise dans le pays et due à des résidents"," Dívida emitida localmente detida por residentes"," Deuda emitida localmente en poder de residentes"]
[null,"New"," Locally-issued debt"," Dette émise dans le pays"," Dívida emitida localmente"," Deuda emitida localmente"]
[null,null,{"$f":"C402","v":"Interest rate on domestic debt"},{"$f":"D402","v":"Taux d'intérêt sur la dette intérieure "},{"$f":"E402","v":"Taxa de juro sobre a dívida interna"},{"$f":"F402","v":"Tasa de interés sobre deuda interna"}]
[null,null,"Central bank financing","          Financement de la banque centrale","Financiamento do banco central","Financiamiento por el banco central"]
[null,null,{"$f":"C824","v":"Short-term debt"},{"$f":"D824","v":"Dette à court terme "},{"$f":"E824","v":"Dívida de curto prazo"},{"$f":"F824","v":"Deuda a corto plazo"}]
[null,null,"T-bills (denominated in local currency)","Bons du Trésor (libellés en monnaie nationale)","BT (expressos em moeda nacional)","Letras del Tesoro (denominadas en moneda local)"]
[null,null,"T-bills (denominated in foreign currency)","Bons du Trésor (libellés en monnaie étrangère)","BT (expressos em moeda estrangeira)","Letras del Tesoro (denominadas en moneda extranjera)"]
[null,"New","MLT debt","Dette à MLT","Dívida de MLP","Deuda a mediano y largo plazo"]
[null,null,"Denominated in local currency (LC)","Libellée en monnaie nationale (MN)","Expressa em moeda nacional (MN)","Denominada en moneda local"]
[null,null,"Bonds (1 to 3 years)-LC","Obligations (1 à 3 ans) - MN","Obrigações (1 a 3 anos) - MN","Bonos (1 a 3 años): moneda local"]
[null,null,"Bonds (4 to 7 years)-LC","Obligations (4 à 7 ans)-MN","Obrigações (4 a 7 anos) - MN","Bonos (4 a 7 años): moneda local"]
[null,null,"Bonds (beyond 7 years)-LC","Obligations (plus de 7 ans)-MN","Obrigações (acima de 7 anos) - MN","Bonos (más de 7 años): moneda local "]
[]
[null,null,"Bonds (1 to 3 years)-FX","Obligations (1 à 3 ans)-Monnaie étrangère (ME)","Obrigações (1 a 3 anos) - ME","Bonos (1 a 3 años): moneda extranjera"]
[null,null,"Bonds (4 to 7 years)-FX","Obligations (4 à 7 ans)-ME","Obrigações (4 a 7 anos) - ME","Bonos (4 a 7 años): moneda extranjera"]
[null,null,"Bonds (beyond 7 years)-FX","Obligations (plus de 7 ans)-ME","Obrigações (acima de 7 anos) - ME","Bonos (más de 7 años): moneda extranjera"]
[null,null,"Denominated in foreign currency (FX)","Libellée en monnaie étrangère (ME)","Expressa em  moeda estrangeira (ME)","Denominados en moneda extranjera"]
[null,null,"Denominated in foreign currency (FX) - External debt","Libellée en monnaie étrangère (ME) - Dette extérieure","Expressa em moeda estrangeira (ME) - dívida externa","Denominados en moneda extranjera: deuda externa"]
[null,null,"Locally-issued debt held by non-residents - Exteranl debt on a residency basis","Dette émise dans le pays et due à des non-résidents - Dette extérieure sur la base de la résidence","Dívida emitida localmente detida por não residentes - Dívida externa com base na residência","Deuda emitida localmente en poder de no residentes: Deuda externa según criterio de residencia"]
[null,null,"Locally-issued debt held by non-residents - please ignore and use 'Locally-issued debt' above when using a currency criterion\")","Dette émise dans le pays et due à des non-résidents - veuillez ignorer ce poste et utiliser celui de la  \"dette émise dans le pays\" ci-dessus lorsque le critère retenu est celui de la monnaie)","Dívida emitida localmente por não residentes - ignore e utilize 'Dívida emitida localmente', acima, quando for empregado o critério por moedas)","Deuda emitida localmente en poder de no residentes: (Ignorar y usar 'deuda emitida localmente' arriba cuando se use un criterio relacionado con la moneda)"]
[null,"New","for residency-based criterion only",null,"apenas para o critério com base na residência","Solo para el criterio de residencia"]
[]
[null,null,"Identifying Public GFNs","Identification des besoins de financement bruts (BFB) du secteur public","Identificação da NBF pública","Identificar las GFN públicas"]
[null,null,"(1) Primary deficit","(1) Déficit primaire ","(1) Défice primário","(1) Déficit primario"]
[]
[null,null,"(2) Debt services from existing debt","(2) Service de la dette existante","(2) Serviços da dívida existente","(2) Servicio de la deuda existente"]
[null,null,"Domestic (including ST debt from previous year)","Intérieure (y compris la dette à CT de l'année précédente)","Interna (incl. dívida de CP do ano anterior)","Interna (incluida la deuda a corto plazo del año anterior)"]
[null,null,"External debt (MLT)","Dette extérieure (MLT)","Dívida externa (MLP)","Externa (mediano y largo plazo)"]
[]
[null,null,"(3) Debt services from new debt","(3) Service de la nouvelle dette","(3) Serviços da nova dívida","(3) Servicio de la deuda nueva"]
[null,null,{"$f":"C636","v":"If the Breakdown is not available insert total debt service here"},{"$f":"D636","v":"Si données ventilées non disponibles, inscrire ici le total du service de la dette exigible"},{"$f":"E636","v":"Se a desagregação não estiver disponível, insira aqui o total do serviço da dívida"},{"$f":"F636","v":"Si el desglose no está disponible, indique aquí el total del servicio de la deuda."}]
[]
[]
[null,null,"(4) Debt services from ST external debt","(4) Service de la dette extérieure à CT","(4) Serviços da dívida externa CP","(4) Servicio de la deuda externa a corto plazo"]
[]
[null,null,"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))","(5) Autres flux générateurs ou réducteurs d'endettement (par ex., privatisation (-), passifs conditionnels (+) et allégement de la dette (-))","(5) Outros fluxos geradores ou redutores de dívida (p.ex., privatização (-), passivos contingentes (+) e alívio da dívida (-))","(5) Otros flujos que generan o reducen deuda (p. ej., privatización (-), pasivos contingentes (+) y alivio de la deuda (-))"]
[]
[null,null,"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)","(6) BFB du secteur public (= 1 +2 + 3 + 4 +5)","(6) NBF pública (= 1 + 2 + 3 + 4 + 5)","(6) GFN públicas (= 1 + 2 + 3 + 4 + 5)"]
[null,"Updated","(7) External financing (MLT)- excluding locally-issued debt","(7) Financement extérieur (MLT) - À l'exclusion de la dette émise dans le pays","(7) Financiamento externo (MLP) - excl. a dívida emitida localmente","7) Financiamiento externo (mediano y largo plazo): sin incluir deuda emitida localmente"]
[null,"Updated","(8) External financing (ST) - excluding locally-issued debt","(8) Financement extérieur (CT) - À l'exclusion de la dette émise dans le pays","(8) financiamento externo (CP) - excl. a dívida emitida localmente","8) Financiamiento externo (corto plazo): sin incluir deuda emitida localmente"]
[null,"New","(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing) - users can manually adjust when needed; please make sure total changes in liquid assets are consistent with the macroframework","(9) Variations des actifs liquides (-ve : accumulation des dépôts, c'est-à-dire surfinancement) - les utilisateurs peuvent ajuster à la main, le cas échéant; veuillez vous assurer que les variations totales des actifs liquides concordent avec le cadre macroéconomique","(9) Variações nos ativos líquidos (-ve: acumulação de depósitos, ou seja, i.e. financiamento em excesso) - os utilizadores podem ajustar manualmente quando necessário; certifique-se de que as variações totais nos ativos líquidos sejam coerentes com o enquadramento macro","9) Variación en activos líquidos (-ve: acumulación de depósitos, es decir, sobrefinanciamiento: los usuarios pueden hacer ajustes manuales si es necesario; procure que la variación total de los activos líquidos guarde coherencia con el marco macroeconómico"]
[null,"translate","(10) Drawdown of reserves to repay the IMF - when purchases from the Fund are used for BoP (not budget) support.","(10) Utilisation des réserves pour rembourser le FMI - lorsque les achats auprès du Fonds sont utilisés pour le soutien de la balance des paiements (et non du budget)."]
[null,"translate","(11) Other adjustment (including disbursements / debt service associated with SoEs) - when users want to remove impacts of SoEs' debt on a government's domestic borrowing","(11) Autre ajustement (y compris les décaissements / le service de la dette associé aux entreprises publiques (EPs)) - lorsque les utilisateurs veulent éliminer les effets de la dette des EPs sur l'emprunt intérieur du gouvernement"]
[null,"New","Domestic financing","Financement intérieur","Financiamento interno","Financiamiento interno"]
[null,"New","Checking GFN with the formula in \"Data-Input\" of the old template","Vérification des besoins de financement bruts à l'aide de la formule dans \"Data-Input\" de l'ancien modèle","Verificar a NBF com a fórmula em \"Data-Input\" do modelo anterior","Verificar necesidades brutas de financiamiento con la fórmula en \"Ingreso de datos\" de la planilla anterior"]
[null,"New","Primary balance","Solde primaire","Saldo primário","Saldo primario"]
[null,"New","Interest","Intérêts","Juros","Intereses"]
[null,"New","MLT domestic amortization","Amortissement de la dette intérieure à MLT","Amortização da dívida interna de MLP","Amortización interna (mediano y largo plazo)"]
[null,"New","MLT external","Dette extérieure à MLT","Externa de MLP","externa (mediano y largo plazo)"]
[null,"New","ST domestic","Dette intrieure à CT","Interna de CP","interna (corto plazo)"]
[null,"New","Others","Autres","Outros","Otros"]
[null,"New","Public GFN","BFB du secteur public","NPF pública","Necesidades brutas de financiamiento público"]
[null,"New","Instruction:","Instructions :","Instruções:","Instrucción"]
[null,"New"]
[null,"New","- Users can either import new domestic disbursements on a instrument-by-instrument basis from the DMX files (Input 3) or design them below. ","- Les utilisateurs peuvent soit reprendre le montant des nouveaux décaissements au titre de la dette intérieure par instrument des fichiers DMX (Input 3), soit l'établir ci-dessous. ","- Os utilizadores podem importar dos ficheiros DMX (Input 3) os novos desembolsos internos relativos a cada instrumento, ou inserir os dados no espaço abaixo. ","- Los usuarios pueden importar nuevos desembolsos internos instrumento por instrumento desde los archivos DMX (Entrada 3) o diseñarlos a continuación.",null,null,{"$f":"Int_Ext","v":0},"- Users can either import new domestic disbursements on a instrument-by-instrument basis from Input 3 or design them below. "]
[null,"New","- In the latter case, users can i) override manually in yellow-shaded cells or ii) select 1 in cell C78 below and populate percentage shares over the domestic instruments so that","- Dans le dernier cas, les utilisateurs peuvent soit i) le modifier à la main dans les cases en jaune, soit ii) sélectionner 1 dans la case C78 ci-dessous et y porter les parts en pourcentage pour les instruments intérieurs de manière à ce que","- Neste caso, os utilizadores podem i) substituir os dados manualmente nas células sombreadas a amarelo ou ii) selecionar 1 na célula C78 abaixo e preencher as parcelas percentuais nos campos dos instrumentos internos, de modo que","- En el segundo caso, los usuarios pueden i) desactivar de manera manual en las celdas con sombreado amarillo o ii) seleccionar 1 en la celda C78 debajo y completar las participaciones porcentuales a lo largo de los instrumentos internos, de modo de que"]
[null,"New","GFNs are automatically alloacated over these instruments using the percentage shares.","les BFB soient automatiquement répartis entre ces instruments à l'aide des parts en pourcentage.","as NBF sejam alocadas automaticamente a esses instrumentos utilizando as parcelas percentuais.","Las necesidades brutas de financiamiento se asignan automáticamente a los instrumentos sobre la base de las participaciones porcentuales."]
[null,"New"]
[null,"New","Domestic financing (from macro-framework: 0, input here: 1)","Financement intérieur (provenant du cadre macroéconomique : 0, saisie ici : 1)","Financiamento interno (do enquadramento macro: 0, insira aqui: 1)","Financiamiento interno (del marco macroeconómico: 0; en este caso: 1)"]
[null,"New","Financing strategy","Stratégie de financement","Estratégia de financiamento","Estrategia de financiamiento"]
[null,null,"NEW Issuance of locally-issued debt","Dette émise dans le pays : nouvelles émissions","NOVA emissão local de dívida","NUEVA emisión de deuda emitida localmente"]
[null,null,"GFNs to be financed with domestic debt","BFB à financer par la dette intérieure","NBF a ser financiada com dívida interna","GFN que deben financiarse con deuda interna"]
[null,null,"NEW Issuance of Domestic debt","NOUVELLE émission de dette intérieure","NOVA emissão de dívida interna","NUEVA emisión de deuda interna"]
[null,null,"Note: Residual financing needs are assumed to be filled by LC-denominated T-bills (line 111)","  Note : lpar hypothèse, les besoins de financement résiduels sont financés au moyen de bons du Trésor libellés en monnaie nationale (ligne 103)","Nota: Pressupõe-se que a necessidade de financiamento residual seja suprida por BT expressos em moeda local (linha 103)","Nota: Se presupone que las necesidades de financiamiento residuales quedan cubiertas por letras del Tesoro denominadas en moneda local (línea 103)"]
[null,"translate","Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)","Financement résiduel intérieur nécessaire pour combler le déficit (par hypothèse, au moyen de bons du Trésor en monnaie nationale) "]
[null,"translate","Note: Minimize this line by (i) changing financing assumptions here and / or (ii) revisiting assumptions on domestic financing amounts by instrument in \"Input 3 - Macro-Debt data\"; any over-financing should be reflected in asset accumulation (line 61)","Note : réduire au minimum les données de cette ligne en (i) modifiant les hypothèses quant au financement ici et / ou (ii) en revoyant les hypothèses quant au montants de financement intérieur par instrument dans \"Input 3 -Macro-Debt data\"; tout surfinancement doit être comptabilisé en l'accumulation d'actifs (ligne 61)"]
[null,"New"]
[]
[]
[null,null,"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)","Financement résiduel intérieur nécessaire pour combler le déficit (par hypothèse, au moyen de bons du Trésor en monnaie nationale) ","Financiamento residual interno para fechar a brecha (pressupõe o fechamento com BT em moeda local)","Financiamiento residual interno para cerrar brecha (se presupone cubierto por letras del Tesoro en moneda local)"]
[null,null,"Note: Minimize this line by revisiting assumptions on domestic finanicng (i) amounts by instrument in \"Input 3 - Macro-Debt data\" and/or (ii) lending terms in \"Input 5 - Domestic Fin Terms\"; any over-financing should be reflected in asset accumulation (line 61)","Note : réduire au minimum les données de cette ligne en revoyant les hypothèses quant au financement intérieur :  i) montants par instrument dans \"Input 3 - Macro-Debt data\" et/ou (ii) aux modalités de prêt dans \"Input 5 - Domestic Fin Terms\"; tout surfinancement doit être comptabilisé en accumulation d'actifs (ligne 61)","Nota: Minimizar esta linha reexaminando os pressupostos do financiamento interno i) montantes por instrumento em “Input 3 - Macro-Debt data” [Entrada 3 - Dados da dívida macro] e/ou ii) termos de empréstimo em “Input 5 - Domestic Fin Terms” [Entrada 6 - Termos de financiamento interno”; todo financiamento excessivo deverá ser refletido na acumulação de ativos (linha 61)","Nota: Minimizar esta partida revisando los supuestos sobre financiamiento interno; (i) montos por instrumento en \"Input 3 - Macro-Debt data\" y/o (ii) condiciones de préstamo en \"Input 5 - Domestic Fin Terms\"; cualquier sobrefinanciamiento debe reflejarse en la acumulación de activos (línea 61)"]
[null,null,"Definition of external/domestic debt","Définition de la dette extérieure/intérieure","Definição de dívida externa/interna","Definición de deuda externa/interna"]
[]
[null,null,"Interest payment on OLD debt denominated in local currency (residents)","Paiements d'intérêts sur la dette ANCIENNE libellée en monnaie nationale (résidents)","Pagamentos de juros sobre a dívida ANTIGA expressa em moeda nacional (residentes)","Pago de intereses de deuda ANTIGUA denominada en moneda local (residentes)"]
[null,null,"Principal payments on OLD debt denominated in local currency (residents)","Paiements de principal sur la dette ANCIENNE libellée en monnaie nationale (résidents)","Pagamentos do capital da dívida ANTIGA expressa em moeda nacional (residentes)","Pago del principal de deuda ANTIGUA denominada en moneda local (residentes)"]
[null,null,"Principal payments on OLD debt denominated in local currency (non-residents)","Paiements de principal sur la dette ANCIENNE libellée en monnaie nationale (non-résidents)","Pagamentos do capital da dívida ANTIGA expressa em moeda nacional (não residentes)","Pago del principal de deuda ANTIGUA denominada en moneda local (no residentes)"]
[null,null,"Outstanding of OLD debt","Encours de la dette ANCIENNE","Saldo da dívida ANTIGA","Saldo vivo de deuda ANTIGUA"]
[null,null,"Summary of ST domestic debt (held by non-residents)","Résumé de l'endettement intérieur à CT (envers les non-résidents)","Resumo da dívida interna CP (detida por não residentes)","Presentación resumida de la deuda interna a corto plazo (en poder  de no residentes)"]
[null,null,"Economic indicators","Indicateurs économiques","Indicadores económicos","Indicadores económicos"]
[null,null,"Debt dynamics calculations per debt types","Calcul de la dynamique de la dette par type de dette","Cálculos da dinâmica da dívida por tipo de dívida","Cálculos de la dinámica de la deuda por tipo de deuda"]
[null,null,"Terms and Conditions","Termes et conditions","Termos e condições","Condiciones"]
[null,null,"Central bank financing","Financement de la banque centrale","Financiamento do banco central","Financiamiento por el banco central"]
[null,null,"Residual financing (T-bills denominated in local currency)","Financement résiduel (bons du Trésor libellés en monnaie nationale)","Financiamento residual (BT expressas em moeda nacional)","Financiamiento residual (letras del Tesoro denominadas en moneda local)"]
[null,null,"Note: first-year interest is set at zero to avoid a circulation error","Note : les intérêts pour la première année sont fixés à zéro pour éviter une erreur liée au titres en circulation","Nota: o juro no primeiro ano é definido como zero para evitar um erro de circulação","Nota: el interés se sitúa en cero durante el primer año para evitar un error de circulación"]
[null,null,"Expand this when a DSA is conducted on a residency basis","À détailler lorsqu'une AVD est réalisée sur la base de la résidence","Expandir quando for feita uma ASD com base na residência","Ampliar cuando se realice un ASD en base residencia"]
[null,"translate","Public domestic ST disbursements","Émissions des obligations publique à l'intérieure à CT"]
[null,"translate","Public domestic MLT disbursements","Émissions des obligations publique à l'intérieure à MLT"]
[null,"translate","Total public new domestic disbursements","Total des émissions des obligations publique à l'intérieure"]
[null,null,"Average nominal interest rate on new debt","Taux d'intérêt nominal moyen sur nouvelle dette ","Taxa de juro nominal média sobre nova dívida","Tasa de interés nominal media de la deuda nueva"]
[null,null,"GDP deflator","Déflateur du PIB","Deflator do PIB","Deflactor del PIB"]
[null,null,"Average real interest rate on new debt","Taux d'intérêt réel moyen sur nouvelle dette ","Taxa de juro real média sobre nova dívida","Tasa de interés real media de la deuda nueva"]
[]
[]
[]
["Input 7 - Residual Financing'!A1"]
[null,"translate","Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so.\n","Les utilisateurs peuvent remplacer les formules dans les cellules jaune pâle (termes d'emprunt suggérés basés sur les projections du scénario de référence) s'il y a de bonnes raisons de le faire."]
[null,"translate","Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline.","Remplacer le taux d'intérêt réel si elle est 0 ou moins (en raison de aucun décaissement pris dans la ligne de base), d'assumer un certain financement dans le cadre des tests de résistance malgré l'absence de financement dans le scénario de référence."]
[null,null,"Borrowing assumptions on additional financing needs resulting from the stress tests","Hypothèses sur les conditions du financement additionnel résultant des tests de résistance ","Pressupostos sobre as condições do financiamento adicional resultantes dos testes de estresse","Supuestos sobre las condiciones del financiamiento adicional resultante de las pruebas de tensión"]
[null,null,"Value used for calculation","Valeur utilisé pour le calcul","Valor usado para cálculo","Valor utilizado para el cálculo"]
[null,null,"Shares of marginal debt","Part de la dette marginale","Participações da dívida marginal","Proporción de deuda marginal"]
[null,null,"External PPG medium and long-term","Dette extérieure CGE à moyen et long terme","PGP externa, médio e longo prazo","Externa pública o con garantía pública, mediano y largo plazo"]
[null,null,"Domestic medium and long-term","Dette intérieure à moyen et long terme","Interna, médio e longo prazo","Interna, mediano y largo plazo"]
[null,null,"Domestic short-term","Dette intérieure à court terme","Interna, curto prazo","Interna, corto plazo"]
[null,null,"Terms of marginal debt","Modalités de la dette marginale","Termos da dívida marginal","Condiciones de la deuda marginal"]
[null,null,"External MLT debt","Dette extérieure à MLT","Dívida externa MLP","Deuda externa, mediano y largo plazo"]
[null,null,"Avg. nominal interest rate on new borrowing in USD","Taux d'intérêt nominal moyen des nouveaux emprunts en dollars EU","Taxa de juro nominal média sobre novos empréstimos em USD","Tasa de interés nominal media aplicada a empréstitos nuevos en USD"]
[null,null,"USD Discount rate","Taux d'actualisation, dollars EU","Taxa de desconto em USD","Tasa de descuento USD"]
[null,null,"Avg. maturity (incl. grace period)","Échéance moyenne (y compris période de grâce)","Prazo de vencimento médio (incl. período de carência)","Vencimiento medio (incl. período de gracia)"]
[null,null,"Avg. grace period","Période de grâce moyenne (minimum 1)","Período de carência médio","Período de gracia medio"]
[null,null,"Domestic MLT debt","Dette intérieure à MLT","Dívida interna MLP","Deuda interna, mediano y largo plazo"]
[null,null,"Avg. real interest rate on new borrowing","Taux d'intérêt réel moyen des nouveaux emprunts","Taxa de juro real média sobre novos empréstimos","Tasa de interés real media aplicada a empréstitos nuevos"]
[null,null,"Avg. maturity (incl. grace period)","Échéance moyenne (y compris période de grâce)","Prazo de vencimento médio (incl. período de carência)","Vencimiento medio (incl. período de gracia)"]
[null,null,"Avg. grace period","Période de grâce moyenne","Período de carência médio","Período de gracia medio"]
[null,null,"Domestic short-term debt","Dette intérieure à court terme","Dívida interna de curto prazo","Deuda interna, corto plazo"]
[null,null,"Avg. real interest rate","Taux d'intérêt réel moyen","Taxa de juro real média","Tasa de interés real media"]
[null,"translate","Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections.","Note: Tous les besoins de financement supplémentaires générés par les chocs dans le cadre des tests de résistance sont supposés être couverts par la dette externe de MLT PPG dans l'AVD externe. Les termes par défaut de la dette marginale sont fondés sur des projections de référence sur 10 ans"]
[null,"translate","Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections.","Note : dans le AVD publique, le financement intérieur couvre les besoins de financement additionnels résultant des chocs dans les test de résistance relevant de l'AVD publique. Par défaut, les modalités de la dette marginale sont fondées sur les projections de référence pour une période de 10 ans.","Nota: Este modelo permite que o financiamento interno cubra a necessidade de financiamento adicional gerada pelos choques nos testes de stress na ASD pública. Os termos padrão da dívida marginal baseiam-se em projeções de base de 10 anos.","Nota: Este modelo permite que el financiamiento interno cubra las necesidades de financiamiento adicionales generadas por los shocks con arreglo a las pruebas de tensión en el ASD público. Las condiciones predeterminadas de la deuda marginal se basan en proyecciones de referencia a 10 años."]
[]
["Ext_Debt_Data"]
[null,null,"THIS SHEET CALCULATES THE PV OF PUBLIC (PPG) EXTERNAL DEBT","CETTE FEUILLE CALCULE LA VA DE LA DETTE EXTÉRIEURE PUBLIQUE (CGE) ","ESTA FOLHA CALCULA O VA DA DÍVIDA EXTERNA PÚBLICA (PGP)","EN ESTA HOJA SE CALCULA EL VA DE LA DEUDA EXTERNA PÚBLICA Y CON GARANTÍA PÚBLICA (PGP) "]
[null,null,"1. Old MLT debt (excluding arrears): debt service due 1/","1. Ancienne dette MLT (hors arriérés) : service de la dette exigible 1/","1. Dívida antiga MLP (excl. atrasados): serviço da dívida devido 1/","1. Deuda a MLP vieja (excluidos atrasos): servicio de la deuda vencido 1/"]
[]
[null,null,"Multilaterals","Multilatéraux ",{"$f":"+E294","v":"Multilaterais (FMI / Banco Mundial / Bancos Regionais de Desenvolvimento (BAsD, BAfD, etc.)"},{"$f":"+F294","v":"Multilaterales (FMI / Banco Mundial / bancos regionales de desarrollo (Banco Asiático de Desarrollo, Banco Africano de Desarrollo, etc.)"}]
[null,null,null,"   FMI","   FMI",{"$f":"F455","v":"   FMI"}]
[null,null,null,"   IDA","   IDA",{"$f":"F456","v":"   AIF"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B12=\"Intitulé\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - 50Y loans"},{"$f":"+IF('Input 4 - External Financing'!B12=\"Descritor\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - 50Y loans"},{"$f":"+IF('Input 4 - External Financing'!B12=\"Descriptor\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - 50Y loans"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B13=\"Intitulé\",\"…\",'Input 4 - External Financing'!B13)","v":"IDA - SML"},{"$f":"+IF('Input 4 - External Financing'!B13=\"Descritor\",\"…\",'Input 4 - External Financing'!B13)","v":"IDA - SML"},{"$f":"+IF('Input 4 - External Financing'!B13=\"Descriptor\",\"…\",'Input 4 - External Financing'!B13)","v":"IDA - SML"}]
[null,null,null," Autres multilatéraux ",{"$f":"+E459","v":"Outros credores multilaterais"},{"$f":"+F459","v":"   Otros multilaterales"}]
[null,null,"Official Bilaterals","Bilatéraux officiels ",{"$f":"+E460","v":"Oficiais Bilaterais"},{"$f":"+F460","v":"Bilaterales oficiales"}]
[null,null,null,"   CP",{"$f":"+E462","v":"Descritor"},{"$f":"+F462","v":"Descriptor"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B26=\"Intitulé\",\"…\",'Input 4 - External Financing'!B26)","v":"Export Credit Agencies"},{"$f":"+IF('Input 4 - External Financing'!B26=\"Descritor\",\"…\",'Input 4 - External Financing'!B26)","v":"Export Credit Agencies"},{"$f":"+IF('Input 4 - External Financing'!B26=\"Descriptor\",\"…\",'Input 4 - External Financing'!B26)","v":"Export Credit Agencies"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B27=\"Intitulé\",\"…\",'Input 4 - External Financing'!B27)","v":"PC2"},{"$f":"+IF('Input 4 - External Financing'!B27=\"Descritor\",\"…\",'Input 4 - External Financing'!B27)","v":"PC2"},{"$f":"+IF('Input 4 - External Financing'!B27=\"Descriptor\",\"…\",'Input 4 - External Financing'!B27)","v":"PC2"}]
[null,null,null,{"$f":"+D464","v":"   Autres Club de Paris"},{"$f":"+E464","v":"   Outros Clube de Paris"},{"$f":"+F464","v":"   Otros Club de París"}]
[null,null,"   Non-Paris Club","   HCP",{"$f":"+E465","v":"   Fora do Clube de Paris"},{"$f":"+F465","v":"   Distintos del Club de París"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B32=\"Intitulé\",\"…\",'Input 4 - External Financing'!B32)","v":"Export Import Bank of NPC"},{"$f":"+IF('Input 4 - External Financing'!B32=\"Descritor\",\"…\",'Input 4 - External Financing'!B32)","v":"Export Import Bank of NPC"},{"$f":"+IF('Input 4 - External Financing'!B32=\"Descriptor\",\"…\",'Input 4 - External Financing'!B32)","v":"Export Import Bank of NPC"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B33=\"Intitulé\",\"…\",'Input 4 - External Financing'!B33)","v":"NPC2"},{"$f":"+IF('Input 4 - External Financing'!B33=\"Descritor\",\"…\",'Input 4 - External Financing'!B33)","v":"NPC2"},{"$f":"+IF('Input 4 - External Financing'!B33=\"Descriptor\",\"…\",'Input 4 - External Financing'!B33)","v":"NPC2"}]
[null,null,null,{"$f":"+D478","v":"Modalités des prêts de l'IDA et calendrier des remboursements"},{"$f":"+E478","v":0},{"$f":"+F478","v":0}]
[null,null,"Commercial","Commerciaux",{"$f":"+E479","v":0},{"$f":"+F479","v":0}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B38=\"Intitulé\",\"…\",'Input 4 - External Financing'!B38)","v":"Eurobond"},{"$f":"+IF('Input 4 - External Financing'!B38=\"Descritor\",\"…\",'Input 4 - External Financing'!B38)","v":"Eurobond"},{"$f":"+IF('Input 4 - External Financing'!B38=\"Descriptor\",\"…\",'Input 4 - External Financing'!B38)","v":"Eurobond"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B40=\"Intitulé\",\"…\",'Input 4 - External Financing'!B40)","v":"COM3"},{"$f":"+IF('Input 4 - External Financing'!B40=\"Descritor\",\"…\",'Input 4 - External Financing'!B40)","v":"COM3"},{"$f":"+IF('Input 4 - External Financing'!B40=\"Descriptor\",\"…\",'Input 4 - External Financing'!B40)","v":"COM3"}]
[null,null,null,{"$f":"+D482","v":"Total"},{"$f":"+E482","v":"Total"},{"$f":"+F482","v":"Total"}]
[null,null,"If the Breakdown is not available insert total debt service here","Si données ventilées non disponibles, inscrire ici le total du service de la dette exigible","Se a desagregação não estiver disponível, insira aqui o total do serviço da dívida","Si el desglose no está disponible, indique aquí el total del servicio de la deuda."]
[null,null,"Total external debt (excluding locally-issued debt)","Dette extérieure totale (hors dette émise dans le pays)","Total da dívida externa (exc. dívida emitida localmente)","Total de deuda externa (sin incluir la deuda emitida localmente)"]
[null,null,"Total external debt (including locally-issued debt)","Total","Total","Total"]
[null,null,"    of which: principal","    dont : principal","    d/q: capital","    del cual: principal"]
[null,null,"    of which: interest","    dont : intérêts","    d/q: juros","    del cual: intereses"]
[]
[null,null,"2. Stock of outstanding arrears","2. Stock de l'encours des arriérés ","2. Stock de atrasados pendentes","2. Saldo de atrasos pendientes"]
[]
[null,null,"Evolution of old MLT debt, excluding arrears (nominal)","Évolution de l'ancienne dette MLT, hors arriérés (nominal)","Evolução da dívida de MLP antiga, excl. atrasados (nominal)","Evolución de deuda a MLP vieja, excluidos atrasos (nominal)"]
[null,null,"Check","Check","Verificação","Verificación"]
[]
[null,null,"3. NEW MLT DEBT: Disbursements (including for refinancing/clearance of arrears)","3. NOUVELLE DETTE MLT : décaissements (y compris pour refinancement/apurement des arriérés) ","3. NOVA DÍVIDA DE MLP: Desembolsos (incl. para refinanciamento/regularização de atrasados)","3. DEUDA A MLP NUEVA: Desembolsos (incluidos para refinanciamiento/regularización de atrasos)"]
[null,null,"Total new public external MLT disbursements","Total nouveaux décaissements MLT, publique externe ","Total dos novos desembolsos de MLP","Total desembolsos a MLP nuevos"]
[null,null,"Terms of residual financing under stress tests","Conditions du financement résiduel selon tests de résistance ","Condições do financiamento residual nos testes de estresse","Términos de refinacimiento residual en pruebas de tensión"]
[null,null,"Average interest rate on new debt","Taux d'intérêt moyen sur nouvelle dette ","Taxa de juro média sobre nova dívida","Tasa de interés media de la deuda nueva"]
[null,null,"Average grace period on new debt","Différé d'amortissement moyen sur nouvelle dette ","Prazo médio de carência sobre a nova dívida","Período de gracia medio de la deuda nueva"]
[null,null,"Average maturity of new debt","Échéance moyenne de la nouvelle dette ","Prazo médio de vencimento da nova dívida","Vencimiento medio de la deuda nueva"]
[]
[null,null,"Average grace period on new debt (rounded down)","Différé d'amortissement moyen sur nouvelle dette (arrondi vers le bas) ","Prazo médio de carência sobre a nova dívida (arredondado para baixo)","Período de gracia nuevo de la deuda nueva (redondeado)"]
[null,null,"Average maturity of new debt (rounded down)","Échéance moyenne de la nouvelle dette  (arrondi vers le bas) ","Prazo médio de vencimento da nova dívida (arredondado para baixo)","Vencimiento medio de la deuda nueva (redondeado)"]
[]
[null,null,null,null,"B. SAÍDA","B. RESULTADOS"]
[]
[null,null,"New debt: Debt service","Nouvelle dette : service de la dette ","Nova dívida: Serviço da dívida","Deuda nueva: Servicio de la deuda"]
[]
[null,null,"Total new debt service","Total service de la nouvelle dette ","Total do novo serviço da dívida","Total servicio de la deuda nueva"]
[]
[null,null,"Interest","Intérêts","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[null,null,"PV of old MLT debt","VA de l'ancienne dette MLT ","VA da dívida antiga de MLP","VA  de la deuda a MLP vieja"]
[null,null,"PV of existing arrears","VA des arriérés existants ","VA dos atrasados existentes","VA de atrasos existentes"]
[]
[null,null,"PV of new MLT debt","VA de la nouvelle dette MLT ","VA da nova dívida MLP","VA de la deuda a MLP nueva"]
[null,null,"Nominal value of new MLT debt","Valeur nominale de la nouvelle dette MLT ","Valor nominal da nova dívida de MLP","Valor nominal de la deuda a MLP nueva"]
[null,null,"Nominal value (=PV) of ST debt (excluding locally-issued debt)","Valeur nominale (=VA) de la dette à CT (hors dette émise dans le pays)","Valor nominal (=VA) da dívida de CP (excl. dívida emitida localmente)","Valor nominal (=VA) de la deuda a corto plazo (sin incluir la deuda emitida localmente)"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
[null,null,"Nominal value (=PV) of ST debt (locally-issued debt)","Valeur nominale (=VA) de la dette à CT (dette émise dans le pays)","Valor nominal (=VA) da dívida de CP (dívida emitida localmente)","Valor nominal (=VA) de la deuda a corto plazo (deuda emitida localmente)"]
[null,null,"Total PV of debt","Total VA de la dette ","Total do VA da dívida","Total VA de la deuda"]
[]
[null,null,"Nominal PPG debt check","Vérification dette CGE nominale","Verificação - Dívida nominal PGP","Verificación deuda PGP nominal"]
[null,null,"Total public debt service","Total service dette publique ","Total do serviço da dívida pública","Total servicio de la deuda pública"]
[null,null,"    of which: principal","    dont : principal","    d/q: capital","    del cual: principal"]
[null,null,"    of which: interest","    dont : intérêts ","    d/q: juros","    del cual: intereses"]
[]
[]
[null,null,"Calculation of grant implicit in new borrowing and average discount rates","Calcul de l'élément don implicite des nouveaux emprunts et taux d'actualisation moyens ","Cálculo do donativo implícito no novo endividamento e taxas médias de desconto","Cálculo de donaciones implícitas en endeudamiento nuevo y tasas de descuento medias"]
[]
[null,null,"PV of new disbursements PPG","VA des nouveaux décaissements CGE ","VA dos novos desembolsos PGP","VA de nuevos desembolsos de deuda PGP"]
[null,null,"Grant element of new disbursement (percent)","Élément don nouveau décaissement (pourcentage) ","Elemento de donativo dos novos desembolsos (%)","Componente de donaciones de desembolso nuevo (porcentaje)"]
[null,null,"Grant implicit in new disbursements (US billion)","Élément don implicite dans nouveaux décaissements (milliards dollars EU) ","Donativo implícito dos novos desembolsos (mil milhões de USD)","Donaciones implícitas en desembolsos nuevos (miles de millones de dólares de EE.UU.)"]
[null,null,"Average discount rate","Taux d'actualisation moyen ","Taxa média de desconto","Tasa de descuento media"]
[]
[]
[null,null,"1/ After rescheduling if a rescheduling has been agreed or is imminent. For HIPCs that have reached their decision or completion points, ","1/ Après rééchelonnement si un rééchelonnement a été convenu ou est imminent. Pour les PPTE qui ont atteint leur point de décision ou d'achèvement, ","1/ Após o reescalonamento se este tiver sido acordado ou estiver iminente. Para os PPMEs que tiverem alcançado o ponto de decisão ou conclusão, ","1/ Después de una reprogramación si esta ha sido acordada o es inminente. En el caso de PPME que han alcanzado el punto de decisión o culminación,"]
[null,null,"enter debt service due after HIPC assistance (including additional bilateral assistance for completion point cases).","inscrire le service de la dette exigible après assistance PPTE (y compris assistance bilatérale additionnelle dans le cas du point d'achèvement) ","inserir o serviço da dívida devido após a assistência HIPC (incl. assistência bilateral adicional no ponto de conclusão).","indicar el servicio de la deuda vencido después de la asistencia PPME (incluida asistencia bilateral adicional para los casos de punto de culminación)."]
[]
["Output 7"]
[null,null,"Mechanical external debt distress rating","Notation mécanique du surendettement extérieur","Classificação mecânica do sobreendividamento externo","Clasificación mecánica del sobreendeudamiento externo"]
[]
[]
["Output 5-2 Mkt module:"]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Market-Financing Risk Indicators",": indicateurs des risques de financement de marché",": Indicadores do risco do financiamento em termos comerciais",": Indicadores del riesgo de financiamiento en el mercado"]
[null,null,"Benchmarks","Niveaux de reférénce"]
[null,null,"Values","Valeurs actuelles"]
[null,null,"Breach of benchmark","Dépassement"]
[null,null,"Potential heightened liquidity needs","Besoins accrus de liquidité potentiels"]
[null,null,"Maximum gross financing needs (GFN) over 3-year baseline projection horizon.","Besoins de financement bruts maximum (BFB) sur un horizon de projection de référence de trois ans. "]
[null,null,"EMBI spreads correspond to the latest available data.","Les spreads EMBI correspondent à la valeur maximale de la dernière période de trois mois.."]
[]
[]
[]
[]
[]
[]
[]
["For new public DSA shock sheets that depend on increase in PV from the external DSA shock"]
["Export shock, public"]
[null,null,"I. Baseline Medium Term Projections","I.  Projections à moyen et long Terme du scénario de référence","I. Caso Básico Projeções de mediano prazo","I. Caso Base, Proyecciones de Mediano plazo"]
[null,null,"Bound Test 3: Exports","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Public sector debt-to-revenue-and-grants ratio (in percent)","Ratio dette du secteur public/recettes et dons (en pourcentage)","Rácio dívida do sector público/receitas e donativos (em percentagem)","Relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"Nominal Debt","Dette nominale ","Dívida nominal","Deuda nominal"]
[]
["PV Stress_A2_C1 sheet"]
[null,null,"Assumed increase in interest rate","Augmentation supposée du taux d'intérêt ","Aument presumido da taxa de juro","Aumento supuesto de la tasa de interés"]
[]
[]
[]
["Customized Scenario - public"]
[null,null,"A2. Alternative Scenario :[Customize, enter title]","A2. Scénario de rechange :[Adapter, inscrire le titre]","A2. Cenário Alternativo: [Personalizar, inserir título]","A2. Escenario alternativo: [Individualizar, escribir título]"]
[null,null,"[Short Name]","[Intitulé abrégé]","[Nome abreviado]","[Nombre corto]"]
[]
[]
[null,null,"English"]
[null,null,"Historical Statistics for Key Variables (past 10 years)","Statistiques historiques pour les principales variables (10 dernières années)","Estatísticas históricas das principais variáveis (últimos 10 anos)","Estadísticas histósricas de variables principales (últimos 10 años)"]
[null,null,"Historical","Moyenne ","Média","Promedio"]
[null,null,"Average","historique ","Histórica","histórico"]
[null,null,"Standard","Écart type ","Desvío","Desviación"]
[null,null,"Deviation",null,"Padrão","estándar"]
[null,null,"Primary deficit ","Déficit primaire ","Défice primário","Déficit primario"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage) ","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Nominal interest rate (in percent) 6/","Taux d'intérêt nominal (en pourcentage) 6/","Taxa de juro nominal (em percentagem) 6/","Tasa de interés nominal (porcentaje) 6/"]
[null,null,"Real interest rate (in percent)","Taux d'intérêt réel (en pourcentage)","Taxa de juro real (em percentagem)","Tasa de interés real (porcentaje)"]
[null,null,"Inflation rate (GDP deflator, in percent) ","Taux d'inflation (déflateur du PIB, en pourcentage) ","Taxa de inflação (deflator do PIB, em percentagem)","Tasa deinflación (deflactor del PIB, porcentaje) "]
[null,null,"Revenue to GDP ratio","Ratio recettes/PIB","Rácio receitas/PIB","Relación ingresos/PIB"]
[]
[]
[]
[null,null,"Nominal spending","Dépenses nominales ","Gastos nominais","Gasto nominal"]
[null,null,"  Increase in percent","  Augmentation en pourcentage","  Aumento percentual","  Aumento porcentual"]
[null,null,"Increase in real spending in percent","Augmentation des dépenses réelles en pourcentage ","Aumento percentual dos gastos reais","Aumento porcentual del gasto real"]
[]
[]
[]
[null,null,"In billions of local currency","En milliards d'unités de monnaie locale ","Em mil milhões de moeda nacional","Miles de millones de moneda local"]
[null,null,"Nominal debt","Dette monimale ","Dívida nominal","Deuda nominal"]
[null,null,"   of which: Short term","   dont : court terme","   d/q: Curto prazo","   de la cual: corto plazo"]
[null,null,"Domestic currency","Monnaie nationale ","Em moeda nacional","Moneda nacional"]
[null,null,"Forex","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Debt service","Service de la dette","Serviço da dívida","Servicio de la deuda"]
[null,"Update spanish","Amortization of MLT debt","Amortissement dette MLT ","Amortização da dívida de MLP","Amortization of MLT debt"]
[null,null,"Interest Expenditure","Charges d'intérêts","Despesas com juros","Gasto en intereses"]
[null,null,"   Domestic currency","Monnaie nationale ","   Em moeda nacional","   Moneda nacional"]
[null,null,"Forex","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Primary deficit","Déficit primaire ","Défice primário","Déficit primario"]
[null,null,"Gross financing need (in local currency)","Besoin de financement brut (en monnaie nationale) ","Necessidade bruta de financiamento (em moeda nacional)","Necesidades brutas de financimiento (moneda local)"]
[null,null,"NPV foreign-currency debt (in local currency)","VAN dette en devises (en monnaie locale) ","VA da dívida em moeda estrangeira (em moeda nacional)","VAN de la deuda en moneda extranjera  (en moneda local)"]
[]
[null,null,"Debt service-to-revenue-and-grants ratio (in percent)","Ratio service de la dette/recettes et dons (en pourcentage) ","Rácio serviço da dívida/receitas e donativos (em percentagem)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-GDP ratio (in percent)","Ratio service de la dette/PIB (en pourcentage) ","Rácio serviço da dívida/PIB (em percentagem)","Relación servicio de la deuda/PIB (porcentaje)"]
[null,null,"Grants","Dons","Donativos","Donaciones"]
[]
[]
[]
["Customized Scenario-External"]
[null,null,"English"]
[null,null,"Exports, Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Export/Imports to GDP in lines 101 and 102.","Les variables exportations et importations sont endogènes et reflêtent l'impact du choc sur les prix des produits de base. Si une autre simulation veut être faite, saisissez les nouvelles séries des exportations et importations en point de PIB dans les lignes 101 et 102.","Exportações, Importações já estão nos níveis que correspondem aos choques nos preços das mercadorias. No caso de qualquqer outro choque, insira a nova série de Exportações/Importações em relação ao PIB nas linhas 101 e 102.","Las exportaciones e importaciones están diseñadas para tener en cuenta los shocks en los precios de las materias primas. En el caso de cualquier otro shock, ingrese las nuevas series de exportaciones/PIB o importaciones/PIB en las líneas 101 y 102."]
[null,null,null,"VAN totale"]
[null,null,null,{"$f":"+'Customized Scenario-External'!B129","v":0}]
[null,null,"Net Current Transfers, Official","Transfers Courants Nets, Officiel","Transferências correntes líquidas, Oficiais","Transferencias corrientes netas, oficiales"]
[null,null,"Net Current Transfers, Private","Transfers Courants Nets, Privé","Transferências correntes líquidas, Privadas","Transferencias corrientes netas, privadas"]
[null,null,"Checkline (= 0)","Cohérence vérifiée (= 0)","Linha de verificação (= 0)","Línea de verificación (= 0)"]
[null,null,null,{"$f":"+'Customized Scenario-External'!B133","v":0}]
[]
[]
[]
[null,null,"Commodity prices (% change from baseline)","Prix des produits de base (variation en % par rapport au scénario de référence)","Preços das mercadorias (variação % em relação ao cenário de base)","Precios de las materias primas (variación porcentual con respecto al escenario base)"]
[null,null,"Net position","Position nette","Posição líquida","Posición neta"]
[null,null,{"$f":"+\"Shock Profile (SP) for Commodity Prices' Impact on \"&'Customized Scenario-External'!#REF!&\" (Change in \"&'Customized Scenario-External'!#REF!&\" = SP*Change in Commodity prices)\"","v":{"$error":"#REF!"}},"Profile du Choc (PC) d'une variation des prix des produits de base sur les exportations (variation des exportation = PC*variations des prix des produits de base)","Perfil de Choque (PC) do Impacto de Importações  sobre os preços das mercadorias (Variação em Importações  = PC*Variação nos preços das mercadorias)","Perfil de shock (PS) del impacto de los precios de las materias primas en Importaciones (Variación en Importaciones = PS*Variación de los precios de las materias primas)"]
[null,null,{"$f":"+\"Elasticity of real GDP to \"&'Customized Scenario-External'!#REF!&\"\"","v":{"$error":"#REF!"}},"Elasticité des exportations/ PIB","Elasticidade do PIB real em relação a Importações ","Elasticidad del PIB real con respecto a Importaciones"]
[null,null,"Exporter","Exporter","Exportador","Exportador"]
[null,null,"Importer","Importer","Importador","Importador"]
[]
[null,null,"A2. Alternative Scenario :[Customize, enter title]","A2. Scénario de rechange : [Adapter, inscrire titre]","A2. Cenário Alternativo: [Personalizar, inserir título]","A2. Escenario alternativo: [Individualizar, ingresar nombre]"]
[null,null,"[Short Name]","[Intitulé bref]","[Nome abreviado]","[Nombre corto]"]
[]
[]
[]
[]
["English"]
[null,null,"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year.","7/ Solde constant à long terme qui stabilise le ratio d'endettement, en supposant que les variables principales (croissance du PIB réel, taux d'intérêt nominal, croissance du déflateur en dollars et entrées hors dettes en pourcentage du PIB) se maintiennent aux niveaux de la dernière année de projection.","7/ Saldo constante a longo prazo que estabiliza o rácio da dívida, presumindo-se que as principais variáveis (crescimento do PIB real, taxa de juro nominal, crescimento do deflator em USD e fluxos de entrada não geradores de dívida em percentagem do PIB) permaneçam nos níveis do último ano da projecção.","7/ Saldo constante a largo plazo que estabiliza el coeficiente de endeudamiento suponiendo que las variables principales (crecimiento del PIB real, tasa de interés nominal, crecimiento del deflactor de dólares y entradas distintas de deuda como porcentaje del PIB) permanecen en los niveles del último año de proyección."]
[null,null,"    ","    ","    ","    "]
[]
[null,null,"Nominal debt baseline","Scénario de référence dette nominale ","Dívida nominal, base","Escenario base de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Nominal debt stress","Test résistance dette nominale ","Dívida nominal, estresse","Problemas de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Residual gross borrowing","Emprunt brut résiduel ","Endividamento bruto residual","Endeudamiento bruto residual"]
[]
[null,null,"PV PPG baseline","VA CGE scénario de référence ","VA da dívida PGP, base","Escenario base de VA PGP"]
[null,null,"PV of additional borrowing","VA emprunts supplémentaires ","VA do endividamento adicional","VA de endeudamiento adicional"]
[null,null,"PV PPG stress","VA CGE test résistance ","VA da dívida PGP, estresse","Problemas de VA PGP"]
[null,null,"Private debt (=PV)","Dette privée (=VA)","Dívida privada (= VA)","Deuda privada (=VA)"]
[null,null,"PV total","VA total ","VA total","VA total"]
[]
[null,null,"Debt service baseline","Service dette scénario de base ","Serviço da dívida, base","Escenario base de servicio de la deuda"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Debt service PPG baseline","Service dette CGE scénario de base ","Serviço da dívida PGP, base","Escenario base de servicio de la deuda PGP"]
[]
[null,null,"Additional debt service stress","Test résistance service dette additionnel ","Serviço da dívida adicional, estresse","Problemas de servicio de la deuda adicional"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Total debt service stress","Total test résistance service dette ","Total do serviço da dívida, estresse","Total problemas de servicio de la deuda"]
[null,null,"PPG debt service stress","Test résistance service dette CGE","Serviço da dívida PGP, estresse","Problemas de servicio de la deuda PGP"]
[]
[null,null,"New interest payments","Nouvelles charges d'intérêts ","Novos pagamentos de juros","Nuevos pagos de intereses"]
[null,null,"Effective rate","Taux effectif","Taxa efectiva","Tasa efectiva"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,"Ref","Short-term debt","Dette à court terme ","Dívida de curto prazo","Deuda a corto plazo"]
[]
[]
[null,null,{"$f":"++IF(START!L10=\"English\",C832,IF(START!L10=\"French\",D832,IF(START!L10=\"Portuguese\",F831,'Customized Scenario-External'!#REF!)))","v":"This sheet displays results for the external debt dynamics based on variables entered in the “Customized Scenario – public” sheet. Please note that relevant variables in this sheet are linked to the “Customized Scenario – public” sheet and, if users need to change them, please go to the “Customized Scenario – public” sheet and implement changes there. This will ensure consistency between the public and external debt dynamics.\n\nPlease do not fill in light yellow cells; instead, please make sure that they look correct.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions/framework.\n\nIf \"Yes\" is selected in cell D3, results for external debt dynamics will be displayed in relevant output tables and panel charts. This cell by default is linked to the “Customized Scenario – public” sheet, but users also have an option to manually select “Yes” or “No” from the dropdown menu."},"Cette feuille permet à l'utilisateur de définir des chocs personnalisés sur les principales variables qui déterminent la dynamique de la dette extérieure. Veuillez ajouter le nom du scénario dans la case B8 et lui donner une brève appellation à la case B24. Remplissez les cases jaunes. L'utilisateur peut substituer des données pour toute variable, quelques variables ou toutes les variables des lignes 10 à 17 ou retenir d'autres hypothèses quant aux modalités de la nouvelle dette contractée sous l'effet du choc (cases C26 à C28). Ou encore, si le but est de soumettre à un choc une variable ne figurant pas aux lignes 10 à 17, passez directement au tableau récapitulatif (à partir de la ligne 64) et portez les changements que vous voulez effectuer. Les exportations et importations sont fixés à un niveau tenant compte des chocs sur les prix des produits de base. Pour tout autre choc, porter les nouvelles séries des Exportations (Importations) par rapport au PIB aux lignes 70-71. Si l'utilisateur décide d'utiliser le scénario préalablement personnalisé de chocs sur les produits de base pour les exportations et importations, les hypothèses retenues doivent être portées aux lignes 19 à 21 : i) le pourcentage de variation des prix des produits de base par rapport à leur niveau de référence; ii) la position nette du pays, par exemple son statut d'exportateur ou d'importateur net d'un produit de base (si le pays est un exportateur (importateur) net, une hausse des prix des produits de base accroîtra la valeur des importations (importations) en un premier temps); et iii) la ligne 21 permet  de tenir compte d'un \"profil de choc\" (PC), de divers degrés de persistance et de choc. Si le PC est égal à 1 dans la première année, une hausse de 3 % des prix des produits de base pour un exportateur net accroîtra ses exportations de 3 % cette année-là. Si le PC est égal à 0,6 dans la deuxième année, une hausse de 3 % des prix des produits de base pour un exportateur net accroîtra ses exportations de 1,6 % dans la seconde année, et ainsi de suite. Veuillez veiller à préserver la cohérence globale des hypothèses macroéconomiques. Sélectionnez \"Oui\" dans la case D3 pour activer un scénario personnalisé et présenter les résultats dans les tableaux de sorties et les graphiques à panneaux.","\"Esta folha permite ao utilizador projetar choques personalizados para as principais variáveis que determinam a dinâmica da dívida externa. Queira adicionar o nome do cenário na célula B8 e atribuir um nome abreviado na célula B24. Preencha as células amarelas.\n\nO utilizador pode inserir dados alternativos para uma, algumas ou todas as variáveis listadas nas linhas de 10 a 17 ou pressupor termos alternativos para novas dívidas contraídas sob o choque (células C26 a C28). Como opção, se o objetivo for provocar um choque numa variável não listada nas linhas de 10 a 17, vá diretamente para a tabela de resumo (da linha 64 em diante) e faça as alterações desejadas. As exportações e importações foram configuradas para responder pelos choques nos preços dos produtos primários. Para os demais choques, insira a nova série de exportações (importações) em relação ao PIB nas linhas 70 e 71.\n\nSe o utilizador decidir usar o cenário personalizado previamente de choque nos preços dos produtos primários para as exportações e importações, os pressupostos devem ser inseridos nas linhas de 19 a 21: i) a variação percentual dos preços dos produtos primários em relação ao cenário de base; ii) a posição líquida do país, p.ex. exportador líquido ou importador líquido de um produto primário (se o país for um exportador líquido (importador), um aumento nos preços dos produtos primários elevará o valor das exportações (importações) na primeira ronda) e iii) a linha 21 permite acomodar um “perfil de choque” (PC) e persistência e impacto diferentes. Se o PC for igual a 1 no primeiro ano, então um aumento de 3% nos preços dos produtos primários para um exportador líquido aumentará as exportações em 3% naquele ano. Se o PC for igual a 0,6 no segundo ano, então um aumento de 3% nos preços dos produtos primários para um exportador líquido aumentará as exportações em 1,6% no segundo ano, e assim por diante.\n\nMantenha a uniformidade geral dos pressupostos macroeconómicos.\n\nSelecione \"\"Sim\"\" na célula D3 para ativar um cenário personalizado e exibir os resultados das tabelas de saída e nos gráficos do painel.\"\n","Esta hoja permite al usuario diseñar shocks personalizados de las principales variables que determinan la dinámica de la deuda externa. Introduzca el nombre del escenario en la celda B8 y asígnele un nombre corto en la celda B24. Rellene las celdas amarillas. \n\nEl usuario puede introducir datos alternativos sobre una, varias o todas las variables que se enumeran en las filas 10 a 17, o bien presuponer condiciones alternativas para la deuda nueva contraída durante el shock (celdas C26 a C28). De forma alternativa, si el objetivo es someter a un shock una variable no especificada en las filas 10 a 17, debe ir directamente al cuadro resumen (a partir de la fila 64) e introducir allí los cambios deseados. Exportaciones e Importaciones están configuradas de forma que registran los shocks de las materias primas. Para todos los demás shocks, introduzca la nueva serie de la relación Exportaciones (Importaciones)/PIB en las filas 70-71.\n\nSi el usuario decide hacer uso del escenario preconfigurado del shock de los precios de las materias primas, los supuestos deberán introducirse en las filas 19 a 21; (I) la variación porcentual de los precios de las materias primas respecto al escenario base; (ii) la posición neta del país, p. ej., exportador neto o importador neto de un producto (si el país es exportador (importador) neto), un incremento del precio de las materias primas hará aumentar el valor de las exportaciones (importaciones) en primera ronda); y (iii) la línea 21 permite introducir un \"perfil de riesgo\" (PR), así como persistencia y efectos distintos. Si el PR es igual a 1 durante el primer año, un incremento del 3% de los precios de las materias primas para un país exportador neto hará subir las exportaciones un 3% ese año. Si el PR es igual a 0,6 el segundo año, un incremento del 3% de los precios de las materias primas para un país exportador neto hará aumentar las exportaciones en un 1,6% durante el segundo año, y así sucesivamente.\n\nAsegúrese de mantener la coherencia general de los supuestos macroeconómicos.\nSeleccione \"Sí\" en la celda D3 para activar un escenario personalizado y mostrar los resultados en los cuadros y los gráficos de panel.\n"]
[]
[]
[null,null,"To include the external customized scenario in charts and tables?","Pour inclure le scénario extérieur adapté dans les graphiques et tableaux ","Incluir o cenário externo personalizado nos gráficos e tabelas?","¿Para incluir el escenario fiscal individualizado en los gráficos y cuadros?"]
[null,null,"Customized external scenarios: INSTRUCTIONS","Scénarios extérieurs adaptés : INSTRUCTIONS","Cenários externos personalizados: INSTRUÇÕES","Escenarios fiscales individualizados: INSTRUCCIONES"]
[null,null,"This sheet displays results for the external debt dynamics based on variables entered in the “Customized Scenario – public” sheet. Please note that relevant variables in this sheet are linked to the “Customized Scenario – public” sheet and, if users need to change them, please go to the “Customized Scenario – public” sheet and implement changes there. This will ensure consistency between the public and external debt dynamics.\n\nPlease do not fill in light yellow cells; instead, please make sure that they look correct.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions/framework.\n\nIf \"Yes\" is selected in cell D3, results for external debt dynamics will be displayed in relevant output tables and panel charts. This cell by default is linked to the “Customized Scenario – public” sheet, but users also have an option to manually select “Yes” or “No” from the dropdown menu.","La présente feuille permet aux usagers de définir leurs propres chocs aux principales variables qui déterminent la dynamique de la dette extérieure. Le nom du scénario doit être inscrit dans la cellule B8 et intitulé abrégé dans la cellule B24.  Les cellules ombrées en jaune doivent être remplies. \n\nLes usagers peuvent saisir des données différentes pour une ou plusieurs des variables énumérées aux rangées 10 à 17, voire leur totalité, ou poser comme hypothèses d'autres conditions pour les nouveaux emprunts contractés compte tenu du choc (cellules C23 à C26). Si les usagers veulent envisager un choc pour une variable qui ne figure pas aux rangées 10 à 17, ils peuvent aller directement au tableau synoptique (à partir de la rangée 64) et apporter les changements souhaités. Les exportations et exportations sont définies de manière à pouvoir tenir compte des chocs des prix des matières premières. Pour tout autre choc, les usagers doivent saisir les nouvelles séries d'exportations (importations)/PIB aux rangées 70-71.\n\nSi les usuages décident d'utiliser le scénario de choc des cours des matières premières prédéfini pour les exportations et les importations, les hypothèses doivent être saisies aux rangées 19 à 21 : i) pourcentage de variation des cours des matières premières par rapport au scénario de référence; ii) position nette du pays, par ex. exportateur ou importateur net d'un produit de base (si le pays est un exportateur (importateur) net, une augmentation des cours du produit aura pour effet d'accroître la valeur des exportations (importations) dans un premier temps); et iii) la rangée 19 permet d'appliquer un “profil de choc” (Shock Profile, en anglais, ou SP), de durée et d'impact différents. Si le SP est égal à 1 la première année, une augmentation de 3% des cours des matières premières pour un  exportateur net aura pour effet d'accroître les exportations de 3% cette année. Si le SP est égal à 0,6 la deuxième année, une augmentation de 3% des cours des matières premières pour un exportateur net aura pour effet d'accroître les exportations de 1,6% la deuxième année, et ainsi de suite.\n\nVeiller à assurer la cohérence d'ensemble des hypothèses macroéconomiques.\nChoisir \"Oui\" à la cellule D3 pour activer un scénario adapté et afficher les résultats dans les tableaux et les graphiques.A638","Esta folha permite ao utilizador modelar choques personalizados nas principais variáveis que determinam a dinâmica da dívida externa. Insira o nome do cenário na célula B8 e atribua um nome abreviado na célula B24. Preencha as células amarelas. \n\nO utilizador pode inserir dados alternativos para uma, várias, ou todas as variáveis relacionadas nas fileiras 10 a 17 ou presumir condições alternativas de contratação de novas dívidas no contexto do choque (células C23 a C26). Como alternativa, se a meta for avaliar um choque numa variável diferente daquelas relacionadas nas fileiras 10 a 17, vá directamente à tabela-resumo (a partir da fileira 64) e faça as mudanças necessárias. Presume-se que as Exportações e Importações já incorporem os choques nos preços das mercadorias. Para o caso de qualquer outro choque, insira a nova série de dados de Exportações (Importações) em relação ao PIB nas linhas 70-71.\n\nSe o utilizador decidir usar o cenário predefinido de choque nos preços das mercadorias, para as exportações e importações, deve inserir os pressupostos nas linhas 19 a 21: i) variação percentual nos preços das mercadorias em relação ao cenário de base; ii) posição líquida do país, ou seja, exportador líquido ou importador líquido de uma mercadoria (se o país for um exportador (importador) líquido, um aumento do preço da mercadoria provocará um aumento do valor das exportações (importações) na primeira ronda de efeitos); e iii) a linha 19 permite a inclusão de um “perfil do choque” (PC), persistência e impacto diferentes. Se o PC for igual a 1 no primeiro ano, então um aumento de 3% do preço da mercadoria para um exportador líquido resultará num aumento de 3% das exportações naquele ano. Se o PC for igual a 0,6 no segundo ano, então um aumento de 3% do preço da mercadoria para um exportador líquido resultará num aumento das exportações de 1,6% no segundo ano, e assim sucessivamente.\n\nTome o cuidado de manter a coerência global dos pressupostos macroeconómicos.\nSeleccione \"Sim\" na célula D3 para activar o cenário personalizado e exibir os resultados associados nas tabelas de saída e nos gráficos.","Esta hoja le permite al usuario modelizar los shocks individualizados de las principales variables fiscales que determinan la dinámica de la deuda pública. Indique el nombre del escenario en la celda B8 y asígnele un nombre corto en la celda B24. Rellene las celdas de color amarillo.\n\nEl usuario puede ingresar datos alternativos para cualquiera, unas pocas o la totalidad de las variables enumeradas en las filas 10 a 17, o suponer condiciones alternativas para la contratación de deuda nueva bajo condiciones de shock (celdas C23 a C26). O, si el objetivo es someter a un shock a una variable no enumerada en la filas 10 a 17, diríjase directamente al cuadro resumido (de la fila 64 en adelante) e introduzca los cambios necesarios. Las Exportaciones e Importaciones están fijadas de manera que tengan en cuenta los precios de las materias primas. Para cualquier otro shock, ingrese la nueva series de Exportaciones (Importaciones)/PIB en las líneas 70-71.\n\nSi el usuario opta por usar el escenario pre individualizado de shock de precios de las materias primas para las exportaciones e importaciones, los supuestos deben ingresarse en las filas 19 a 21: i) la variación porcentual de los precios de las materias primas con respecto al escenario base; ii) la posición neta del país; por ejemplo, exportador neto o importador neto de una materia prima (si el país es un exportador (importador) neto, un aumento de los precios de las materias primas incrementará el valor de las exportaciones (importaciones) en la primera ronda); y iii) la línea 19 permite introducir un “perfil de shock” (PS), persistencia diferente e impacto. Si el PS es igual a 1 en el primer año, un aumento de 3% en los precios de las materias primas para un exportador neto incrementará las exportaciones un 3% en ese año. Si el PS es igual a 0,6 en el segundo año, un aumento de 3% en los precios de las materias primas para un exportador neto incrementará las exportaciones un 1,6% en el segundo año, y así sucesivamente.\n\nAsegúrese de preservar la coherencia general de los supuestos macroeconómicos.\nSeleccione “Yes” en la celda D3 para activar un escenario individualizado y para mostrar los resultados en los cuadros de resultados y los gráficos de panel."]
[]
[]
[]
[]
["Probability approach"]
[null,null,"ENG"]
[null,null,"Determination of Borderline Cases","Détermination des cas limites","Determinação dos casos limítrofes","Determinación de casos dudosos"]
[null,null,"A borderline case is defined as one where the largest breach, or near breach, of a threshold falls within a 10-percent band around the threshold. The template considers breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test. \nThe most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period.","Un cas est considéré limite si le dépassement (ou quasi-dépassement) le plus important d'un seuil donné s'inscrit dans une fourchette de 10% de part et d'autre du seuil. Le tableur couvre les dépassements de seuils dans le scénario de référence, le scénario historique et les tests de résistance les plus extrêmes. \nLe test de résistance le plus extrême est celui qui produit le niveau d'endettement le plus élevé la dixième année de la période de projection ou avant.","Define-se o caso limítrofe como aquele em que a quebra ou quase-quebra mais pronunciada de um limiar situa-se numa faixa de 10% em torno do limiar. O modelo considera as quebras de limiar no cenário de base, cenário histórico e no teste de estresse mais extremo. \nDefine-se o teste de estresse mais extremo como aquele que produz o nível mais elevado de dívida no ou próximo ao décimo ano do período de projecção.","Esta hoja no es aplicable al caso de remesas cuantiosas."]
[null,null,"Country name ","Nom du pays ","Nome do país","Un caso dudoso se define como uno en que la superación más amplia de un umbral o la aproximación al umbral ocurre dentro de una banda de 10% alrededor del umbral. En la planilla se consideran superaciones del umbral en el escenario base, el escenario histórico y la prueba de tensión más severa.\nLa prueba de tensión más severa se define como la que arroja el nivel de deuda más alto en el décimo año del período de proyección o antes.\n"]
[null,null,{"$f":"\"Is \"& 'Input 1 - Basics'!C7&\" a boderline case?\"","v":"Is Ghana a boderline case?"},{"$f":"\"L'\"&'Input 1 - Basics'!C7&\" est-il un cas limite?\"","v":"L'Ghana est-il un cas limite?"},{"$f":"\"O \"&'Input 1 - Basics'!C7&\" é um caso limítrofe?\"","v":"O Ghana é um caso limítrofe?"},"Nombre del país"]
[null,null,"Borderline Bandwidth","Fourchette cas limite ","Faixa limítrofe",{"$f":"\"¿Es \"& 'Input 1 - Basics'!C7&\" un caso dudoso?\"","v":"¿Es Ghana un caso dudoso?"}]
[null,null,null,"Cette feuille ne s'appliqe pas aux cas où les envois de fonds sont importants.",null,"Banda"]
[null,null,"Baseline","Scénario de référence ","Base","Escenario base"]
[null,null,"Breach Threshold","Tests de résistance ","Limiar de quebra","Umbral"]
[null,null,"Near breach","Presque dépassé","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Légèrement dépassé","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Considérablement dépassé ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"Within the user-defined band?","Dans la fourchette de 10%?","Dentro da faixa de 10%?"]
[null,null,"Stress tests",null,"Testes de estresse","¿Dentro de la banda de 10%?"]
[null,null,"Probabilities",null,null,"Pruebas de tensión"]
[null,null,null,"Seuil dépassé "]
[null,null,"Reference table","Tableau de référence ","Quadro de referência","Cuadro de referencia"]
[null,null,"Risk of debt distress","Risque de surendettement ","Risco de sobreendivida-mento","Riesgo de problemas de endeudamiento"]
[null,null,"Stress tests including historical scenario","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Baseline scenario","Tests de résistance, scénario historique compris ","Testes de estresse, incl. cenário histórico","Pruebas de tensión incluido escenario base"]
[null,null,"LOW","FAIBLE ","BAIXO","Bajo"]
[null,null,"Low-moderate","Faible-modéré","Baixo-moderado","Bajo-moderado"]
[null,null,"Moderate-low","Modéré-faible ","Moderado-baixo","Moderado-bajo"]
[null,null,"MODERATE","MODÉRÉ ","MODERADO","Moderado-bajo"]
[null,null,"Moderate-high","Modéré-élevé","Moderado-elevado","Moderado-alto"]
[null,null,"High-moderate","Élevé-modéré","Elevado-moderado","Alto-moderado"]
[null,null,"Near breach","Quasi-dépassement ","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Léger dépassement ","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Dépassement important ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"Near breach","Quasi-dépassement ","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Léger dépassement ","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Dépassement important ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"HIGH","ÉLEVÉ ","ELEVADO","ALTO"]
[null,null,"IN DEBT DISTRESS","SURENDETTEMENT ","Em situação de SOBREENDIVIDA-MENTO","CON PROBLEMAS DE ENDEUDAMIENTO"]
[null,null,"Current debt and debt service ratios are insignificant or sustained breach of thresholds.","Ratios de dette et service de la dette actuels sont insignifiants ou dépassement soutenu des seuils.","Os actuais rácios da dívida e do serviço da dívida estão substancial e/ou constantemente acima dos limiares.","Las actuales relaciones de deuda y servicio de la deuda son insignificantes o superan en forma sostenida los umbrales."]
[null,null,"Probability Threshold","Limiar de probabilidade"]
[null,null,"Probability Threshold","Probabilités","Probabilidades"]
[]
[null,null,"Average of 5-year history + 11-year projection","Croissance du PIB réel : 5 historique + 11 projection","Crescimento do PIB real: 5 histórico + 11 projecção"]
[null,null,"Real GDP Growth"]
[null,null,"Regression Coefficients","Coefficients de régression ","Coeficientes de regressão"]
[null,null,"Model 1","Modèle 1","Modelo 1"]
[null,null,"Model 2","Modèle  2","Modelo 2"]
[null,null,"Model 3","Modèle 3","Modelo 3"]
[null,null,"Model 4","Modèle  4","Modelo 4"]
[null,null,"Model 5","Modèle  5","Modelo 5"]
[]
[]
[]
[]
[]
[null,null,null,"Probabilidades","Coeficientes de regresión"]
[null,null,null,null,"Modelo 1","Modelo 2","Modelo 3","Modelo 4","Modelo 6"]
[]
[null,null,null,"Crecimiento del PIB real: 5 historia + 11 proyecciones"]
["Output 1-1 - External DSA"]
[null,"Reference","Table","Tableau","Tabela","Cuadro"]
[null,null,": External Debt Sustainability Framework, Baseline Scenario, ",": Cadre de viabilité de la dette extérieure, scénario de référence,",": Quadro de Sustentabilidade da Dívida Externa, Cenário de Base,",": Marco de sostenibilidad de la deuda externa, escenario base,"]
[null,"Reference","(In percent of GDP, unless otherwise indicated)","(en pourcentage du PIB, sauf indication contraire) ","(Em percentagem do PIB, salvo indicação em contrário)","(Porcentaje del PIB, salvo indicación contraria)"]
[null,"Reference","Actual ","Effectif ","Efectivo ","Efectiva"]
[null,"Reference","Projections","Projections","Projecções","Proyecciones"]
[null,"Reference","Average","Moyenne","Média","Promedio"]
[null,null,"Historical","Scénario historique","Histórico","Histórico"]
[]
[]
[null,null,"External debt (nominal)","Dette extérieure (nominale)","Dívida externa (nominal)","Deuda externa (nominal)"]
[null,null,"of which: public and publicly guaranteed (PPG)","dont : contractée ou garantie par l'État (CGE)","d/q: pública e com garantia pública (PGP)","de la cual: pública y con garantía pública (PGP)"]
[null,null,"Change in external debt","Variation de la dette extérieure","Variação da dívida externa","Variación de la deuda externa"]
[null,null,"Identified net debt-creating flows ","Flux générateurs d'endettement net identifiés","Fluxos líquidos geradores de dívida identificados","Flujos netos generadores de deuda identificados"]
[null,null,"Non-interest current account deficit","Déficit extérieur courant hors intérêts","Défice da conta corrente, excl. juros","Déficit en cuenta corriente que no genera intereses"]
[null,null,"Deficit in balance of goods and services","Déficit de la balance des biens et services","Défice da balança de bens e serviços","Déficit en el saldo de bienes y servicios"]
[null,null,"Exports ","Exportations","Exportações ","Exportaciones "]
[null,null,"Imports ","Importations","Importações ","Importaciones"]
[null,null,"Net current transfers (negative = inflow)","Transferts courants nets (négatifs = entrées)","Transferências correntes líquidas (negativo = ingresso)","Transferencias corrientes netas (negativo = entrada)"]
[null,null,"of which: official","dont : officiels","d/q: oficiais","de las cuales: oficiales"]
[null,null,"Other current account flows (negative = net inflow)","Autres flux extérieurs courants (négatifs= entrées nettes)","Outros fluxos de transacções correntes (negativo = ing. líq.)","Otros flujos de cuenta corriente (negativos = entrada neta)"]
[null,null,"Net FDI (negative = inflow)","IDE nets (négatifs = entrées)","IDE líquido (negativo = ingresso)","IED neta (negativo = entrada)"]
[null,null,"Endogenous debt dynamics","Dynamique endogène de la dette","Dinâmica endógena da dívida","Dinámica de la deuda endógena"]
[null,null,"Denominator: 1+g+ρ+gρ","Dénominateur: 1+g+r+gr","Denominador: 1+g+r+gr","Denominador: 1+g+r+gr"]
[null,null,"Contribution from nominal interest rate","Contribution du taux d'intérêt nominal","Contributo da taxa de juro nominal","Contribución de la tasa de interés nominal"]
[null,null,"Contribution from real GDP growth ","Contribution de la croissance du PIB réel","Contributo do crescimento do PIB real ","Contribución del crecimiento del PIB real"]
[null,null,"Contribution from price and exchange rate changes ","Contribution des variations de prix et de taux de change","Contributo das variações cambiais e de preços ","Contribución de las variaciones de precio y del tipo de cambio "]
[null,null,"Residual","Résiduel","Resíduo","Residuo"]
[null,null,"of which: exceptional financing","dont : financement exceptionnel","d/q: financiamento excepcional","del cual: financiamiento excepcional"]
[]
[null,null,"PV of external debt","VA de la dette extérieure","VA da dívida externa","VA de la deuda externa"]
[null,null,"In percent of exports ","En pourcentage des exportations","Em percentagem das exportações ","En porcentaje de las exportaciones "]
[null,null,"Sustainability indicators","Indicateurs de viabilité","Indicadores de sustentabilidade","Indicadores de sostenibilidad"]
[null,null,"PV of PPG external debt-to-GDP ratio","VA de la dette extérieure CGE/PIB","VA da dívida externa PGP/PIB","VA de la deuda externa PGP/PIB"]
[null,null,"PV of PPG external debt-to-exports ratio","VA de la dette extérieure CGE/exportations","VA da dívida externa PGP/exportações","VA de la deuda externa PGP/exportaciones"]
[null,null,"Total external debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Relación servicio de la deuda/exportaciones"]
[null,null,"PPG debt service-to-exports ratio","Ratio service de la dette CGE/exportations","Rácio serviço da dívida PGP/exportações","Relación servicio de la deuda PGP/exportaciones"]
[null,null,"PPG debt service-to-revenue ratio","Ratio service de la dette CGE/recettes","Rácio serviço da dívida PGP/receitas","Relación servicio de la deuda PGP/ingresos"]
[null,null,{"$f":"\"Gross external financing need (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of U.S. dollars)\"","v":"Gross external financing need (Million of U.S. dollars)"},"Total des besoins de financement bruts (milliards de dollars EU)","Total da necessidade bruta de financiamento (Billions de USD)","Necesidades totales de financiamiento bruto (Billions de dólares de EE.UU.)"]
[null,null,"Non-interest current account deficit that stabilizes debt ratio ","Déficit extérieur courant hors intérêts stabilisant le ratio d'endettement","Défice da conta corrente excl. juros que estabiliza o rácio da dívida","Déficit en cuenta corriente no generador de intereses que estabiliza el coeficiente de endeudamiento"]
[null,null,"PV of PPG external debt-to-revenue ratio","VA de la dette extérieure CGE/recettes","VA da dívida externa PGP/receitas","VA de la deuda externa PGP/ingresos"]
[null,null,"Key macroeconomic assumptions","Principales hypothèses macroéconomiques","Principais pressupostos macroeconómicos","Principales supuestos macroeconómicos"]
[]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"GDP deflator in US dollar terms (change in percent)","Déflateur du PIB en dollars EU (variation en pourcentage)","Deflator do PIB em USD (variação percentual)","Deflactor del PIB en términos de dólares de EE.UU. (variación porcentual)"]
[null,null,"Effective interest rate (percent)","Taux d'intérêt effectif (pourcentage)","Taxa de juro efectiva (em percentagem)","Tasa de interés efectiva (porcentaje)"]
[null,null,"Growth of exports of G&S (US dollar terms, in percent)","Croissance des exportations de biens & services ($, en %)","Crescimento das export. de bens e serviços (em termos de USD, %)","Crecimiento de exportaciones de bienes y servicios (dólares de EE.UU., porcentaje)"]
[null,null,"Growth of imports of G&S (US dollar terms, in percent)","Croissance des importations de biens & services ($, en %)","Crescimento das import. de bens e serviços (em termos de USD, %)","Crecimiento de importaciones de bienes y servicios (dólares de EE.UU., porcentaje)"]
[null,null,"Grant element of new public sector borrowing  (in percent)","Élément don des nouveaux emprunts du secteur public (en %)","Elemento de donativo do novo endividamento do sector público (%","Componente de donaciones de endeudamiento nuevo del sector público (porcentaje)"]
[null,null,"Government revenues (excluding grants, in percent of GDP)","Recettes publiques (hors dons, en pourcentage du PIB)","Receita pública (excl. donativos, em percentagem do PIB)","Ingresos públicos (excluidas donaciones, porcentaje del PIB)"]
[null,null,{"$f":"\"Aid flows (in \"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)\"","v":"Aid flows (in Million of US dollars)"},"Flux d'aide (en milliards de dollars)","Fluxos de ajuda financeira (em Billions de USD)","Flujos de ayuda (Billions de dólares de EE.UU.)"]
[null,null,"of which: Grants","dont : dons","d/q: Donativos","de los cuales: Donaciones"]
[null,null,"of which: Concessional loans","dont : prêts concessionnels","d/q: Empréstimos concessionais","de los cuales: Préstamos concesionarios"]
[null,null,"Grant-equivalent financing (in percent of GDP)","Financement équivalent don (en pourcentage du PIB)","Financiamento equivalente aos donativos (em % do PIB)","Financiamiento equivalente a donaciones (porcentaje del PIB)"]
[null,null,"Grant-equivalent financing (in percent of external financing)","Financement équivalent don (en % du financement extérieur)","Financiamento equivalente aos donativos (em % do fin. externo)","Financiamiento equivalente a donaciones (porcentaje del financiamiento externo)"]
[]
[null,null,"Memorandum items:","Pour mémoire :","Por memória:","Partidas informativas:"]
[null,null,{"$f":"\"Nominal GDP (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)  \"","v":"Nominal GDP (Million of US dollars)  "},"PIB nominal (milliards de dollars EU)","PIB nominal (Billions de USD)  ","PIB nominal (Billions de dólares de EE.UU.) "]
[null,null,"Nominal dollar GDP growth  ","Croissance du PIB nominal en dollars","Crescimento do PIB nominal em USD","Crecimiento del PIB nominal en dólares"]
[null,null,{"$f":"\"PV of PPG external debt (in \"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)\"","v":"PV of PPG external debt (in Million of US dollars)"},"VA de la dette extérieure CGE (milliards de dollars EU)","VA da dívida externa PGP (em Billions de USD)","VA de deuda externa PGP (Billions de dólares de EE.UU.)"]
[null,null,"(PVt-PVt-1)/GDPt-1 (in percent)","(VAt - VAt-1/PIBt-1 (en pourcentage)","(VAt-VAt-1)/PIBt-1 (em percentagem)","(VAt-VAt-1)/PIBt-1 (porcentaje)"]
[null,null,{"$f":"\"Gross workers' remittances (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)  \"","v":"Gross workers' remittances (Million of US dollars)  "},"Envois de fonds bruts des travailleurs (milliards de dollars EU)","Remessas brutas dos trabalhadores (Billions de USD)  ","Remesas brutas de trabajadores (Billions de dólares de EE.UU.)  "]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[]
[null,null,"Includes both public and private sector external debt."," Comprend à la fois la dette extérieure des secteurs public et privé."," Inclui a dívida externa dos sectores público e privado."," Incluye deuda externa de los sectores público y privado."]
[null,null,"Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. ","Égale à [r - g - ρ(1+g)]/(1+g+ ρ+g ρ) fois le ratio d'endettement de la période précédente, où r = taux d'intérêt nominal; g = taux de croissance du PIB réel, et ρ = taux de croissance du déflateur du PIB en $EU.","Derivado como [r - g - ρ(1+g)]/(1+g+ρ+gρ) multiplicado pelo rácio da dívida no período anterior, sendo r = a taxa de juro nominal; g = a taxa de crescimento do PIB real e ρ = a taxa de crescimento do deflator do PIB em USD. ","Derivada como [r - g - ρ(1+g)]/(1+g+ρ+gρ) multiplicado el coeficiente de endeudamiento del período previo, dónde r = tasa de interés nominal; g = tasa de crecimiento del PIB real, y ρ = tasa de crecimiento del deflactor del PIB en dólares de EE.UU. "]
[null,"translate","Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. ","Égale à [r - g - ρ (1 + g) + Ɛα (1 + r)] / (1 + g + ρ + gρ) multiplié par le ratio d'endettement de la période précédente, où r = taux d'intérêt nominal; g = taux de croissance du PIB réel, ρ = taux de croissance du déflateur du PIB en $EU, Ɛ = appréciation nominale de la monnaie locale, et α = part de la dette extérieure libellée en monnaie locale dans la dette extérieure totale."]
[null,null,"Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes.","Inclut le financement exceptionnel (c'est-à-dire les variations des arriérés et l'allégement de la dette); les variations des avoirs extérieurs bruts et les ajustements de valeur. Pour les  projections, comprend en outre la contribution des variations de prix et de taux de change.","Inclui o financiamento excepcional (ou seja, variação dos atrasados e alívio da dívida), variação dos activos externos brutos e ajustes por reavaliação. Nas projecções, inclui também o contributo das variações cambial e de preços.","Incluye financiamiento excepcional (es decir, variaciones de atrasos y alivio de la deuda); variaciones de activos externos brutos; y ajustes de valoración. En el caso de las proyecciones también incluye la contribución de las variaciones de precios y del tipo de cambio."]
[null,null,"Current-year interest payments divided by previous period debt stock.  ","Charges d'intérêt de l'excercice en cours divisées par le stock de la dette de la période précédente.","Pagamentos de juros no ano corrente divididos pelo stock da dívida do período anterior.  ","Pagos de intereses del año corriente divididos por el saldo de la deuda del período previo.  "]
[null,null,"Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."," Les moyennes historiques et les écarts types sont généralement calculés sur les 10 dernières années, pour autant que les données soient disponibles. "," As médias históricas e os desvios-padrão são em geral obtidos com base nos 10 anos anteriores, dependendo da disponibilidade de dados. "," Los promedios históricos y las desviaciones estándar en general se derivan de los últimos 10 años, dependiendo de la disponibilidad de datos. "]
[null,null," Defined as grants, concessional loans, and debt relief.","  Il s'agit des dons, des prêts concessionnels et de l'allégement de la dette."," Definidos como donativos, empréstimos concessionais e alívio da dívida."," Definidos como donaciones, préstamos concesionarios y alivio de la deuda."]
[null,null," Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."," Le financement équivalent don inclut les dons accordés à l'État directement et sous la forme des nouveaux emprunts (différence entre la valeur faciale et la VA de la nouvelle dette). "," O financiamento equivalente aos donativos inclui os donativos concedidos ao governo por via directa e através de novos empréstimos (diferença entre o valor facial e o VA da nova dívida)."," El financiamiento equivalente a donaciones incluye donaciones proporcionadas directamente al gobierno y a través de endeudamiento nuevo (diferencia entre el valor nominal y el VA de la deuda nueva)."]
[]
[]
[null,null,"Assumes that PV of private sector debt is equivalent to its face value.","On suppose que la VA de la dette du secteur privé est équivalente à sa valeur faciale.","Presume que o VA da dívida do sector privado seja equivalente ao seu valor facial.","Supone que el VA de la deuda del sector público es equivalente a su valor nominal."]
[]
[]
["Output 1-2 - Public DSA"]
[null,null,": Public Sector Debt Sustainability Framework, Baseline Scenario,",": Cadre de viabilité de la dette du secteur public, scénario de référence,",": Quadro de Sustentabilidade da Dívida do Sector Público, Cenário de Base,",": Marco de sostenibilidad de la deuda pública, escenario base,"]
[null,null,"(In percent of GDP, unless otherwise indicated)","(en pourcentage du PIB, sauf indication contraire)","(Em percentagem do PIB, salvo indicação em contrário)","(Porcentaje del PIB  salvo indicación contraria)"]
[null,null,"Actual ","Effectif ","Efectivo ","Efectiva"]
["English",null,"Estimate","Estimation ","Estimativa","Estimada"]
[null,null,"Projections","Projections","Projecções","Promedio"]
[null,null,"Standard Deviation","Écart type ","Desvio padrão","DESVIACIÓN estándar"]
[null,null,"Average","Moyenne ","Média","promedio"]
[null,null,"Public sector debt","Dette du secteur public","Dívida do sector público","Deuda del sector público"]
[null,null,"of which: external debt","dont : libellée en devises","d/q: expressa em moeda estrangeira","de la cual: denominada en moneda extranjera"]
[null,null,"of which: local-currency denominated","dont : libellée en monnaie locale","d/q: expressa em moeda local","de la cual: denominada en moneda local"]
[null,null,"of which: held by non-residents","dont : envers les non-résidents","d/q: detida por não residentes","de la cual: en poder de no residentes"]
[null,null,"Change in public sector debt","Variation de la dette du secteur public","Variação da dívida do sector público","Variación de la deuda del sector público"]
[null,null,"Identified debt-creating flows","Flux générateurs d'endettement identifiés","Fluxos geradores de dívida identificados","Flujos netos generadores de deuda identificados"]
[null,null,"Primary deficit","Déficit primaire","Défice primário","Déficit primario"]
[null,null,"Revenue and grants","Recettes et dons","Receita e donativos","Ingresos y donaciones"]
[null,null,"of which: grants","dont : dons","d/q: donativos","de los cuales: donaciones"]
[null,null,"Primary (noninterest) expenditure","Dépenses primaires (hors intérêts)","Despesas primárias (excl. juros)","Gasto primario (distinto de intereses)"]
[null,null,"Automatic debt dynamics","Dynamique automatique de la dette","Dinâmica automática da dívida","Dinámica de la deuda automática"]
[null,null,"Contribution from interest rate/growth differential","Contribution de l'écart de taux d'intérêt/croissance","Contributo do diferencial taxa de juro/crescimento","Contribución del diferencial tasa de interés/crecimiento"]
[null,null,"of which: contribution from average real interest rate","dont : contribution du taux d'intérêt réel moyen","d/q: contributo da taxa de juro real média","del cual: contribución de la tasa de interés real media"]
[null,null,"of which: contribution from real GDP growth","dont : contribution de la croissance du PIB réel","d/q: contributo do crescimento do PIB real","del cual: contribución del crecimiento del PIB real"]
[null,null,"Contribution from real exchange rate depreciation","Contribution de la dépréciation du taux de change réel","Contributo da depreciação da taxa de câmbio real","Contribución de la depreciación del tipo de cambio real"]
[null,null,"Denominator = 1+g","Dénominateur = 1+g","Denominador = 1+g","Denominador = 1+g"]
[null,null,"Other identified debt-creating flows","Autres flux générateurs d'endettement identifiés","Outros fluxos geradores de dívida identificados","Otros flujos netos generadores de deuda identificados"]
[null,null,"Privatization receipts (negative)","Produit des privatisations (négatif)","Receita de privatizações (negativa)","Ingresos por privatizaciones (negativo)"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Comptabilisation des passifs implicites ou conditionnels","Reconhecimento de passivos contingentes ou implícitos","Reconocimiento de pasivos implícitos o contigentes"]
[null,null,"Debt relief (HIPC and other)","Allégement de la dette (Initiative PPTE et autres)","Alívio da dívida (HIPC e outros)","Alivio de la deuda (PPME y otros)"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres (à préciser, par ex., recapitalisation bancaire)","Outros (especificar, ex. recapitalização bancária)","Otros (especificar, p. ej. recapitalizazión de bancos)"]
[null,null,"Residual","Résiduel","Resíduo","Residuo"]
[]
[null,null,"Sustainability indicators","Indicateurs de viabilité","Indicadores de sustentabilidade","Indicadores de sostenibilidad"]
[null,null,"PV of public debt-to-GDP ratio","VA de la dette du secteur public","VA da dívida do sector público","VA de la deuda del sector público"]
[null,null,"of which: foreign-currency denominated","dont : libellée en devises","d/q: expressa em moeda estrangeira","de la cual: denominada en moneda extranjera"]
[null,null,"of which: external","dont : extérieure","d/q: externa","de la cual: externa"]
[null,null,"PV of contingent liabilities (not included in public sector debt)","VA des passifs conditionnels (non inclus dans dette du secteur public)","VA dos passivos contingentes (não incl. na dív. do sector público)","VA de los pasivos contingentes (no incluidas en la deuda de sector público)"]
[null,null,"Gross financing need","Besoin de financement brut","Necessidade bruta de financiamento","Necesidades brutas de financiamiento "]
[null,null,"in billions of U.S. dollars","en milliards de dollars EU","em mil milhões de USD","en miles de millones de dólares de EE.UU."]
[null,null,"PV of public debt-to-revenue and grants ratio","Ratio VA de la dette public/recettes et dons (en %)","Rácio VA da dívida do sector público-receitas e donativos (em %)","VA de la relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"PV of public debt-to-revenue ratio","Ratio VA de la dette public/recettes (en %)","Rácio VA da dívida do sector público-receitas (em %) ","VA de la relación deuda del sector público/ingresos (porcentaje)"]
[null,null,"of which: external","dont : extérieure","d/q: externa","de la cual: externa"]
[null,null,"Debt service-to-revenue and grants ratio","Ratio service de la dette/recettes et dons (en %)","Rácio serviço da dívida/receitas e donativos (em %)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes (en %)","Rácio serviço da dívida/receitas (em percentagem)","Relación servicio de la deuda/ingresos (porcentaje)"]
[null,null,"Primary deficit that stabilizes the debt-to-GDP ratio","Déficit primaire stabilisant le ratio dette/PIB","Défice primário que estabiliza o rácio dívida/PIB","Déficit primario estabilizador de la relación deuda/PIB"]
[]
[null,null,"Key macroeconomic and fiscal assumptions","Principales hypothèses macroéconomiques et budgétaires","Principais pressupostos macroeconómicos e orçamentais","Principales supuestos macroecnómicos y fiscales"]
[null,null,"Nominal GDP (local currency)","PIB nominal (monnaie locale) ","PIB nominal (moeda nacional)","PIB nominal (moneda local)"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Average nominal interest rate on public debt (in percent)","Taux d'intérêt nominal moyen sur la dette publique (en pourcentage) ","Taxa de juro nominal média sobre a dívida pública (em %)","Tasa de interés nominal media de la deuda pública (porcentaje)"]
[null,null,"Average nominal interest rate on external debt (in percent)","Taux d'intérêt nominal moyen sur la dette en devises (en pourcentage)","Taxa de juro nominal média sobre a dívida em ME (em %)","Tasa de interés nominal media de la deuda en moneda extranjera (porcentaje)"]
[null,null,"Average nominal interest rate on domestic debt (in percent)","Taux d'intérêt nominal moyen sur la dette intérieure (en pourcentage) ","Taxa de juro nominal média sobre a dívida interna (em %)","Tasa de interés nominal media de la deuda interna (porcentaje)"]
[null,null,"Average real interest rate (in percent)","Taux d'intérêt réel moyen (en pourcentage) ","Taxa de juro real média (em percentagem)","Tasa de interés real media (porcentaje)"]
[null,null,"Average real interest rate on domestic debt (in percent)","Taux d'intérêt réel moyen sur la dette intérieure (en pourcentage) ","Taxa de juro real média sobre a dívida interna (em %)","Tasa de interés real media de deuda interna (porcentaje)"]
[null,null,"Average real interest rate on external debt (in percent)","Taux d'intérêt réel moyen sur la dette en devises (en pourcentage)","Taxa de juro real média sobre a dívida em ME (em %)","Tasa de interés real media de deuda en moneda extranjera (porcentaje)"]
[null,null,"Exchange rate (LC per US dollar) ","Taux de change (monnaie locale pour un dollar EU)","Taxa de câmbio (MN por USD) ","Tipo de cambio (moneda local por dólar de EE.UU.) "]
[null,null,"Nominal depreciation of local currency (percentage change in LC per dollar)","Dépréciation nominale de la monnaie locale (pourcentage de variation monnaie locale/dollar EU)","Depreciação nominal da moeda nacional (var. % da MN por USD)","Depreciación nominal de la moneda local (variación porcentual en moneda local por dólar)"]
[null,null,"Exchange rate (US dollar per LC)","Taux de change (dollars EU/unité de monnaie locale) ","Taxa de câmbio (USD por MN)","Tipo de cambio (dólar de EE.UU por moneda local)"]
[null,null,"Nominal appreciation (increase in US dollar value of local currency, in percent)","Appréciation nominale (augmentation de la valeur en dollars EU de la monnaie locale, en pourcentage) ","Apreciação nominal (aumento do valor em USD da MN, em %)","Depreciación nominal (aumento el valor de la moneda local en dólares de EE.UU., porcentaje)"]
[null,null,"Real exchange rate depreciation (in percent, + indicates depreciation)","Dépréciation du taux de change réel (en pourcentage, + dénote une dépréciation)","Depreciação da taxa de câmbio real (em %, + indica depreciação)","Depreciación del tipo de cambio real (porcentaje, signo + denota depreciación)"]
[null,null,"Inflation rate (GDP deflator, in percent)","Taux d'inflation (déflateur du PIB, en pourcentage)","Taxa de inflação (deflator do PIB, em percentagem)","Tasa de inflación (deflactor del PIB, porcentaje)"]
[null,null,"US Inflation rate (GDP deflator, in percent)","Taux d'inflation EU (déflateur du PIB, en pourcentage) ","Taxa de inflação em USD (deflator do PIB, em %)","Tasa de inflación de EE.UU. (deflactor del PIB, porcentaje)"]
[null,null,"Growth of real primary spending (deflated by GDP deflator, in percent)","Croissance des dépenses primaires réelles (corrigée du déflateur du PIB, en %)","Cresc. da desp. primária real (deflacionado pelo deflator do PIB, em %)","Crecimiento del gasto primario real (deflactado en función del deflactor del PIB, porcentaje)"]
[null,null,"Grant element of new external borrowing (in percent)","Élément de don des nouveaux emprunts extérieurs (en pourcentage)","Elemento de donativo do novo endividamento externo (em %)","Componente de donaciones del endeudamiento externo nuevo (porcentaje)"]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[null,null,"Coverage of debt:","Indiquer la couverture du secteur public:","Indica a cobertura do sector público:","Indicar al cobertura del sector público:"]
[null,"translate",". Definition of external debt is",". Definition de la dette extériure/intérieure est"]
[null,"translate","The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. ","Le ratio VA de la dette extérieure par rapport au PIB dans l’AVD publique diffère de l’AVD externe, l’ampleur des différences dépendant des projections de taux de change."]
[null,null,"Debt service is defined as the sum of interest and amortization of medium and long-term, and short-term debt.","Le service de la dette est égal à la somme des intérêts et de l'amortissement de la dette à moyen et long terme.","O serviço da dívida é definido como a soma dos juros e amortizações da dívida de médio e longo prazo.","El servicio de la deuda se define como la suma de intereses y amortización de la deuda a mediano y largo plazo."]
[null,null,"Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows.","Le besoin de financement brut est égal au déficit primaire plus le service de la dette plus l'encours de la dette à court terme à la fin de la période précédente et autres flux générateurs ou réducteurs d'endettement.","A necessidade bruta de financiamento é definida como o défice primário mais o serviço da dívida mais o stock da dívida de curto prazo no final do período e outros fluxos geradores ou redutores de dívidaanterior. ","Las necesidades brutas de financiamiento se definen como el déficit primario más el saldo de deuda  cortoplazo al final del último período y otros flujos que generan o reducen deuda."]
[null,null,"Revenues excluding grants.","Les recettes excluent les dons.","Receitas excluindo os donativos.","Ingresos excluidas donaciones."]
[null,null,{"$f":"C963","v":"Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},{"$f":"D963","v":" Les moyennes historiques et les écarts types sont généralement calculés sur les 10 dernières années, pour autant que les données soient disponibles. "},{"$f":"E963","v":" As médias históricas e os desvios-padrão são em geral obtidos com base nos 10 anos anteriores, dependendo da disponibilidade de dados. "},{"$f":"F963","v":" Los promedios históricos y las desviaciones estándar en general se derivan de los últimos 10 años, dependiendo de la disponibilidad de datos. "}]
[null,null,"Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. ","Déficit primaire moins variation du ratio dette publique/PIB ((-) : excédent primaire), qui stabiliserait le ratio de la dette uniquement dans l'année en question. ","4 / Definido como o défice primário menos uma variação no rácio dívida pública/PIB ((-): um excedente primário) que estabilizaria o rácio da dívida apenas no ano em questão.","Se define como déficit primario menos la variación del coeficiente deuda/PIB ((-): un superávit primario), que estabilizaría el coeficiente de deuda solo en el año en cuestión."]
[]
[]
[]
["Output 2-1 Stress_Charts_Ex"]
[null,null,"Debt Accumulation","Accumulation de la dette"]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"PV of debt-to GDP ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VP del coeficiente deuda/PIB"]
[null,null,"PV of debt-to-exports ratio","Ratio VA de la dette/exportations","Rácio VA da dívida/exportações","VP del coeficiente deuda/exportaciones"]
[null,null,"Debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Coeficiente servicio de la deuda/exportaciones"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes","Rácio serviço da dívida/receitas","Coeficiente servicio de la deuda/ingreso"]
[null,null,null,"TITULOS EXTERNO"]
[]
[]
[]
[]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U6,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\" 1/\"","v":"Figure XXX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 23337-35253 1/"},{"$f":"\"Graphique XXX.\"&'Input 1 - Basics'!C7&\" : Indicateurs d'endettement public selon divers scénarios, \"&TEXT('Macro-Debt_Data'!U6,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\" 1/\"","v":"Graphique XXX.Ghana : Indicateurs d'endettement public selon divers scénarios, 23337-35253 1/"}]
[null,null,"Figure","Graphique"]
[null,null,": Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios,",": Indicateurs de la dette extérieure contractée ou garantie par l'État selon divers scénarios,",": Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos,",": Indicadores de deuda externa pública y con garantía pública en escenarios alternativos,"]
[]
[]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1061,IF(START!L10=\"French\",D1061,IF(START!L10=\"Portuguese\",#REF!,#REF!)))","v":"Figure XXX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 23337-35253 1/"}]
[null,"Ref.",{"$f":"C1540","v":"Stress tests"},{"$f":"D1540","v":"Tests de résistance"},"Testes de stress","Pruebas de tensión"]
[]
[null,"new","The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department.","L'ampleur des chocs utilisés pour le test de résistance aux chocs sur les prix des produits de base est fondée sur les perspectives d'évolution des prix des produits de base établies par le Département des études du FMI.","A magnitude dos choques utilizados para o teste de stress com um choque no preço das matérias-primas assenta nas previsões de preços das matérias-primas preparadas pelo Departamento de Estudos do FMI.","La magnitud de los shocks utilizados para la prueba de tensión de shock de precios de materias primas se basa en las perspectivas de los precios de materias primas elaboradas por el Departamento de Estudios del FMI."]
[null,null,"Text figure"]
[null,null,": Indicators of Public Domestic Debt",": Indicateurs d'endettement public national",": Indicadores da Dívida Pública Nacional",": Indicadores de deuda pública nacional"]
[]
[]
[]
[]
["Output 2-2 Stress_Charts_Pub"]
[null,null,null,"TITULOS EXTERNO"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1097,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",F1092,#REF!)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 35253. Stress tests with one-off breaches is also presented."}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1098,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",F1093,#REF!)))","v":"Figure"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1085,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",E1085,#REF!)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1086,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",E1086,#REF!)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,"Debt Accumulation","Accumlation de dette","Acumulação da dívida"]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de dette","Taxa de acumulação da dívida"]
[null,null,"Grant element of new borrowing (% right scale)","Element don des nouveaux emprunts (% ordonnée droite)","Elemento concesional (% á direita)"]
[null,null,"Grant-equivalent financing (% of GDP)","Part de dons dans le financement (% du PIB)","Financiamento concesional equivalente (% do PIB)"]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"PV of debt-to GDP ratio"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"PV of debt-to-exports ratio"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A67,\"#\")","v":"B2. Primary balance"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1097,IF(START!L10=\"French\",D1097,IF(START!L10=\"Portuguese\",F1092,#REF!)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 35253. Stress tests with one-off breaches is also presented."},null,"O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de       . São também apresentados os testes de stress com ultrapassagens pontuais.","1/ La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en XXX o antes. Las pruebas de tensión con desviaciones individuales también se presentan."]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1100,IF(START!L10=\"French\",D1100,IF(START!L10=\"Portuguese\",F1094,#REF!)))","v":"Figure XX. Ghana: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2024-2044 1/"},null,null,"Figura XX. Afghanistan: Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, 2013-2033 1/"]
[null,"new","The most extreme stress test is the test that yields the highest ratio in or before","Le test de résistance le plus extrême est le test qui donne le ratio le plus élevé en ou avant","O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de","La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en o antes"]
["**keep consistent with note in Ext. DSA chart; in the Pub. DSA, the breach is singular (only one indcator with a benchmark)",null,". The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. ",". Le test de résistance avec un dépassement exceptionnel est lui aussi présenté (le cas échéant), mais le dépassement exceptionnel est remplacé par des signaux mécaniques. Lorsqu'un test de résistance avec un dépassement exceptionnel s'avère le choc le plus extrîme même après élimination de ce dépassement, seul ce test de résistance (avec un dépassement exceptionnel) serait présenté. ",". É também apresentado o teste de stress com ultrapassagens pontuais (se houver), embora a ultrapassagem pontual seja descartada como um sinal mecânico. Quando um teste de stress com uma ultrapassagem pontual constitui o choque mais extremo, mesmo após desconsiderar a ultrapassagem pontual, será apresentado apenas este teste de stress (com a ultrapassagem pontual).",". Las pruebas de tensión con desviaciones individuales también se presentan (de existir), si esas desviaciones se descartan como señales mecánicas. Cuando la prueba de tensión con una desviación individual es el shock más extremo, incluso si se descarta la desviación, solo se presentaría esa prueba de tensión (con una desviación individual)."]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in or before \"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\". Stress tests with one-off breaches is also presented.\"","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 35253. Stress tests with one-off breaches is also presented."},"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2023 ou avant. ","1/ O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de       . São também apresentados os testes de stress com ultrapassagens pontuais.","1/ La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en  XXX o antes. Las pruebas de tensión con desviaciones individuales también se presentan."]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Indicators of Public Debt Under Alternative Scenarios,",": Indicateurs d'endettement public selon divers scénarios",": Indicadores da Dívida Pública em Cenários Alternativos,",": Indicadores de deuda pública en escenarios alternativos"]
[null,null,{"$f":"+\"Figure XX. \"&'Input 1 - Basics'!C7&\": Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX. Ghana: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2024-2044 1/"},"Graphique XX. Ghana : Indicateurs de la dette extérieure contractée ou garantie par l'État selon divers scénarios, 2013-2033 1/",null,"Gráfico XX. Ghana: Indicadores de deuda externa pública y con garantía pública en escenarios alternativos, 2018–38 1/"]
[]
["Output 3-1 Stress-external"]
[null,null,"Table","Tableau ","Tabela","Cuadro"]
[null,null,": Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt,",": Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État,",": Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública,",": Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública,"]
[null,null,"(In percent)","(en pourcentage)","(Em percentagem)","(Porcentaje)"]
[]
[null,null,"Projections","Projections","Projecções","Proyecciones"]
[]
[]
[]
[null,null,"PV of debt-to GDP ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VA de la relación deuda/PIB"]
[]
[null,null,"Baseline","Scénario de référence","Base","Base"]
[]
[null,null,"A. Alternative Scenarios","A. Scénarios de rechange ","A. Cenários alternativos","A. Escenarios alterantivos"]
[]
[null,null,"A1. Key variables at their historical averages in","A1.Principales variables à leur moyenne historique en","A1. Principais variáveis às médias históricas em","A1. Principales variables según sus promedios históricos"]
[]
[]
[null,null,"B. Bound Tests","B. Tests paramétrés","B. Testes-limite","B. Pruebas de límite"]
[null,null,"B1. Real GDP growth","B1. Croissance du PIB réel","B1. Crescimento do PIB real","B1. Crecimiento del PIB real"]
[null,null,"B2. Primary balance","B2. Solde primaire","B2. Saldo primário","B2. Saldo primario"]
[null,null,"B2.1 Primary balance Market"]
[null,null,"B2.2 Primary balance Non-Market"]
[null,null,"B3. Exports","B3. Exportations","B3. Exportações","B3. Exportaciones"]
[null,null,"B4. Other flows","B4. Autres flux","B4. Outros fluxos","B4. Otros flujos"]
[null,null,"B5. Depreciation","B5. Dépréciation","B5. Depreciação","B5. Depreciación"]
[null,null,"B6. Combination of B1-B5","B6. Combinaison de B1-B5","B6. Combinação de B1-B5","B6. Combinación de B1-B5"]
[null,null,"B6.1 Combination of B1-B5 Market"]
[null,null,"B6.2 Combination of B1-B5 Non-Market"]
[null,null,"C. Tailored Tests","C. Tests Adaptés"]
[null,null,"C1. Combined contingent liabilities","C1. Passifs éventuels combinés"]
[null,null,"C2. Natural disaster","C2. Catastrophes naturelles"]
[null,null,"C3. Commodity price","C3. Prix des produits de base"]
[null,null,"C4. Market Financing","C4. Financement de marché"]
[null,"translate","B4. Other (non-debt creating) flows"]
[null,null,"B6. Combination","B6. Combinaison","B6. Combinação","B6. Combinación"]
[null,null,"PV of debt-to-exports ratio","Ratio VA de la dette/exportations","Rácio VA da dívida/exportações","VA de la relación deuda/exportaciones"]
[null,null,{"$f":"\"Table 3. \"&'Input 1 - Basics'!C7&\": Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continued)\"","v":"Table 3. Ghana: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2024-2034 (continued)"},{"$f":"\"Tableau xx. \"&'Input 1 - Basics'!C7&\" : Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continued)\"","v":"Tableau xx. Ghana : Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État, 2024-2034 (continued)"},{"$f":"\"Tabela xx. \"&'Input 1 - Basics'!C7&\": Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continuação)\"","v":"Tabela xx. Ghana: Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública, 2024-2034 (continuação)"},{"$f":"\"Cuadro xx. \"&'Input 1 - Basics'!C7&\": Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continuación)\"","v":"Cuadro xx. Ghana: Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública, 2024-2034 (continuación)"}]
[null,null,"(In percent)","(En pourcentage)",{"$f":"+E1105","v":"(Em percentagem)"},"(Porcentaje)"]
[null,null,"Debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Relación servicio de la deuda/exportaciones"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes","Rácio serviço da dívida/receitas","Relación servicio de la deuda/ingresos"]
[null,null,"Memorandum item:","Pour mémoire : ","Por memória:","Partida informativa:"]
[null,null,"Grant element assumed on residual financing (i.e., financing required above baseline) 6/","Élément don supposé du financement résiduel (c-à-d en sus du scénario de référence) 6/","Elemento de donativo presumido sobre o financiamento residual (ou seja, o financiamento necessário acima do cenário de base) 6/","Componente de donaciones supuesto del financimiento residual (es decir, financiamiento necesario por encima del nivel de base) 6/"]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades de los países; y estimaciones y proyecciones del personal técnico del FMI."]
[null,"translate","A bold value indicates a breach of the threshold.","Une valeur en gras indique un dépassement du seuil."]
[null,null,"Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. ","Les variables comprennent la croissance du PIB réel, celle du déflateur du PIB (en $EU), le solde extérieur courant hors intérêts en pourcentage du PIB et les flux non générateurs d'endettement."," As variáveis incluem o crescimento do PIB real, o crescimento do deflator do PIB (em USD), a conta corrente excl. juros em percentagem do PIB e os fluxos não geradores de dívida. "," Las variables incluyen crecimiento del PIB real, crecimiento del deflactor del PIB (en dólares de EE.UU.), cuenta corrriente sin intereses en porcentaje del PIB, y flujos no generadores de deuda."]
[null,null,"2/ Assumes that the interest rate on new borrowing is by 2 percentage points higher than in the baseline., while grace and maturity periods are the same as in the baseline.","2/ On suppose que le taux d'intérêt sur les nouveaux emprunts est de 2 points de pourcentage supérieur à celui retenu dans le scénario de référence, et que le différé d'amortissement et les échéances sont les mêmes que dans ce scénario.","2/ Presume que a taxa de juro sobre novos empréstimos seja dois pontos percentuais superior à do cenário de base, mas que os prazos de carência e de vencimento sejam os mesmos do cenário de base.","2/ Se supone que la tasa de interés de del endeudamiento nuevo es 2 puntos porcentuales mayor que en el escenario base, mientras que los períodos de gracia y vencimiento son iguales que en el escenario base."]
[null,null,"3/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock","3/Par hypothèse, la valeur des exportations reste en permanence au niveau plus faible, mais le solde extérieur courant, en pourcentage du PIB, retourne à son ","3/ Presume que os valores das exportações permaneçam permanentemente no nível mais baixo, mas que a conta corrente como parcela do PIB retorne ao seu nível de base após o choque (presume","3/ Se supone que los valores de las exportaciones permanecen constantes en un nivel más bajo, pero se supone que la cuenta corriente como proporción del PIB retorna al nivel de base después del shock (suponiendo implícitamente"]
[null,null,"(implicitly assuming an offsetting adjustment in import levels). ","niveau de référence après le choc (ce qui laisse implicitement supposer un ajustement compensatoire du niveau des importations).","implicitamente um ajuste compensatório no nível das importações). ","un ajuste compensatorio de los niveles de las importaciones)."]
[null,null,"Includes official and private transfers and FDI.","Y compris les transferts officiels et privés, ainsi que les IDE.","Inclui as transferências oficiais e privadas e o IDE.","Incluye transferencias oficiales y privadas e IED."]
[null,null,"5/ Depreciation is defined as percentage decline in dollar/local currency rate, such that it never exceeds 100 percent.","5/ Par dépréciation, on entend une baisse en pourcentage du taux dollar/monnaie nationale qui ne dépasse jamais 100%.","5/ Define-se a depreciação como o declínio percentual da taxa de câmbio dólar/moeda nacional, de modo que ela nunca ultrapassa os 100%.","5/ La depreciación se define como la reducción porcentual del tipo de cambio dólar/moneda local, siempre que no exceda el 100%."]
[null,null,"6/ Applies to all stress scenarios except for A2 (less favorable financing) in which the terms on all new financing are as specified in footnote 2.","6/ S'applique à tous les tests de résistance sauf A2 (conditions moins favorables), où les conditions de tous les nouveaux financements sont celles qui sont   précisées à la note 2.","6/ Aplica-se a todos os cenários de estresse, excepto A2 (financiamento menos favorável), no qual as condições de todos os novos empréstimos são aquelas especificadas na nota 2.","6/ Se aplica a todos los escenarios de tensión excepto A2 (finacimiento en coindiciones menos favorables), en cuyo caso las condiciones de todo nuevo financiamiento se especifican en la nota de pie 2."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Output 3-2 Stress-public"]
[null,null,"english"]
[null,null,"Table","Tableau","Tabela","Cuadro"]
[null,null,": Sensitivity Analysis for Key Indicators of Public Debt ,",": Analyse de sensibilité des principaux indicateurs d'endettement public",": Análise de Sensibilidade dos Principais Indicadores da Dívida Pública",": Análisis de sensibilidad de los principales indicadores de la deuda pública"]
[]
[]
[]
[]
[]
[]
[null,null,"PV of Debt-to-GDP Ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VA de la relación deuda/PIB"]
[]
[null,null,"Baseline","Scénario de référence","Base","Base"]
[]
[null,null,"A. Alternative scenarios","A. Scénarios de rechange","A. Cenários alternativos","A. Escenarios alternativos"]
[]
[null,null,"A1. Real GDP growth and primary balance are at historical averages","A1. Croissance du PIB réel et solde primaire à leur moyenne historique ","A1. Crescimento do PIB real e saldo primário às médias históricas","A1. Crecimiento del PIB real y saldo primario según sus promedios históricos"]
[null,null,{"$f":"\"A2. Primary balance is unchanged from \"&TEXT('Macro-Debt_Data'!U5,\"#\")","v":"A2. Primary balance is unchanged from 2024"},"A2. Solde primaire inchangé par rapport à son niveau de 2013","A2. Saldo primário permanece inalterado em relação a 2013","A2. El saldo primario no varía con respecto a 2013"]
[null,null,"A3. Permanently lower GDP growth 1/","A3. Croissance du PIB en permanence plus faible 1/","A3. Crescimento do PIB permanentemente mais baixo 1/","A3. Crecimiento del PIB permanentemente más bajo 1/"]
[]
[null,null,"B. Bound tests","B. Tests paramétrés","B. Testes limite","B. Pruebas de tensión"]
[]
[null,null,{"$f":"\"B1. Real GDP growth is at historical average minus one standard deviations in \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"B1. Real GDP growth is at historical average minus one standard deviations in 2025-2026"},"B1. Croissance du PIB réel à sa moyenne historique moins un écart-type en 2014-2015","B1. Crescimento do PIB real à média histórica menos um desvio-padrão em 2014-2015","B1. Crecimiento del PIB real según el promedio histórico menos una desviación estándar en 2014-2015"]
[null,null,{"$f":"\"B2. Primary balance is at historical average minus one standard deviations in \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"B2. Primary balance is at historical average minus one standard deviations in 2025-2026"},"B2. Solde primaire à sa moyenne historique moins un écart-type en 2014-2015","B2. Saldo primário à média histórica menos um desvio-padrão em 2014-2015","B2. Saldo primario según el promedio histórico menos una desviación estándar en 2014-2015"]
[null,null,"B3. Combination of B1-B2 using one half standard deviation shocks","B3. Combinaison de B1-B2 en utilisant des chocs d'un demi-écart type","B3. Combinação de B1-B2 usando choques de um desvio-padrão","B3. Combinación de B1-B2 usando shocks equivlaentes a media desviación estándar"]
[null,null,{"$f":"\"B4. One-time 30 percent real depreciation in \"&TEXT('Macro-Debt_Data'!V5,\"#\")","v":"B4. One-time 30 percent real depreciation in 2025"},"B4. Dépréciation réelle ponctuelle de 30 % en  2014","B4. Depreciação real e pontual de 30% em 2014","B4. Depreciación real excepcional de 30% en 2014"]
[null,null,{"$f":"\"B5. 10 percent of GDP increase in other debt-creating flows in \"&TEXT('Macro-Debt_Data'!V5,\"#\")","v":"B5. 10 percent of GDP increase in other debt-creating flows in 2025"},"B5. Augmentation de 10 % du PIB des autres flux générateurs d'endettement en 2014","B5. Aumento de 10% do PIB nos outros fluxos geradores de dívida em 2014","B5. Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en 2014"]
[null,null,"PV of Debt-to-Revenue Ratio","Ratio VA de la dette/recettes 2/","Rácio VA da dívida/receitas 2/","VA de la relación deuda/ingresos 2/"]
[null,null,"Debt Service-to-Revenue Ratio","Ratio service de la dette/recettes 2/","Rácio serviço da dívida/receitas 2/","Relación servicio de la deuda/ingresos 2/"]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[null,null,"1/ Assumes that real GDP growth is at baseline minus one standard deviation divided by the square root of the length of the projection period.","1/ Suppose que la croissance du PIB réel est à son niveau de référence moins un écart type, divisé par la racine carrée de la durée de la période de projection.","1/ Presume que o crescimento do PIB real seja o do cenário de base menos um desvio-padrão, dividido pela raiz quadrada da duração do período de projecção.","1/ Se supone que el crecimiento del PIB real es igual al del escenario base menos una desviación estándar dividida por la raíz cuadrada de la duración del período de proyección."]
[null,null,"Revenues are defined exclusive of grants.","2/ Les recettes incluent les dons.","2/ A definição das receitas inclui os donativos.","2/ La definición de ingresos incluye donaciones."]
[null,"translate","A bold value indicates a breach of the benchmark.","Une valeur en gras indique un dépassement du repère."]
[null,"New","Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP.","Les variables comprennent la croissance du PIB réel, celle du déflateur du PIB (en $EU), le solde extérieur courant hors intérêts en pourcentage du PIB et les flux non générateurs d'endettement."," As variáveis incluem o crescimento do PIB real, o crescimento do deflator do PIB (em USD), a conta corrente excl. juros em percentagem do PIB e os fluxos não geradores de dívida. "," Las variables incluyen crecimiento del PIB real, crecimiento del deflactor del PIB (en dólares de EE.UU.), cuenta corrriente sin intereses en porcentaje del PIB, y flujos no generadores de deuda."]
[]
["Output 3 - Forecast Error:"]
[null,"Reference",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Drivers of Debt Dynamics - Baseline Scenario",": Moteurs de la dynamique de la dette - Scénario de référence",": Motores da Dinâmica da Dívida - Cenário de Base",": Factores impulsores de la dinámica de la deuda - escenario de base"]
[null,null,"External debt","Dette extérieure","Dívida externa","Deuda externa"]
[null,null,"Public debt","Dette publique","Dívida pública","Deuda pública"]
["Realism 1 - Forecast Error"]
[null,"Translate","Gross Nominal PPG External Debt","Dette Extérieure Brut, Nominale"]
[null,"Translate","(in percent of GDP; DSA vintages)","(en pourcentage du PIB; anciennes AVDs)"]
[null,null,"Gross Nominal Public Debt","Dette Publique Brut, Nominale"]
[null,null,"Current DSA","AVD Actue"]
[null,null,"DSA","AVD"]
[null,null,"5-year cummulative","Niveau cumulé sur 5 ans","acumulado em 5 anos","Acumulativa 5 años"]
[null,null,"5-year historical change","Changement historique sur 5 ans"]
[null,null,"5-year projected change","Changement projeté sur 5 ans"]
[null,null,"Change in external debt","Variation de la dette extérieure","Variação da dívida externa","Variación de la deuda externa"]
[null,null,"Change in PPG debt 3/","dont : variation de la dette contractée ou garantie par l'État (DCGE)","d/q: Variação da dívida PGP","De la cual: variación de la deuda pública o con garantía pública"]
[null,null,"Current account + FDI","Compte courant + IDE"]
[null,null,"Nominal interest rate","Taux d'intérêt nominal"]
[null,null,"Real GDP growth","Croissance du PIB réel"]
[null,null,"Price and exchange rate","Prix et taux de change"]
[null,null,"Change in debt","Variation de la dette"]
[null,null,"Residual","Résiduel"]
[null,null,"Difference (Act. - Proj.)","Différence (chiffres effectifs - projections)","Diferença (Efet. - Proj.)","Diferencia (efec. - proy.)"]
[null,null,"Primary deficit","Solde primaire"]
[null,null,"Real interest rate","Taux d'intérêt réel"]
[null,null,"Real GDP growth","Croissance du PIB réel"]
[null,null,"Real Exchange rate depreciation","Dépréciation du taux de change réel"]
[null,null,"Change in debt","Variation de la dette"]
[null,null,"Other debt creating flows","Autres flux créateurs de dette"]
[null,null,"Residual","Résiduel"]
[null,null,"Debt-creating flows","Flux Créateurs d'Endettement"]
[null,null,"(percent of GDP)","(en pourcentage du PIB)","(percentagem do PIB)","(porcentaje del PIB)"]
[null,null,"Unexpected Changes in Debt","Variations de la Dette Inattendues"]
[null,null,"(past 5 years, percent of GDP)","(5 dernières années, en pourcentage du PIB)"]
[null,null,"Contribution of unexpected \nchanges","Contribution des variations \ninattendues"]
[null,null,"Distribution across LICs 2/","Distribution de frequence-PFRs 2 "]
[null,null,"Difference between anticipated and actual contributions on debt ratios.","Différence entre les contributions prévues et effectives aux ratios d'endettement.","Diferença entre as contribuições previstas e efetivas sobre os rácios da dívida.","Diferencia entre las contribuciones anticipadas y efectivas a los coeficientes de deuda."]
[null,null,"Distribution across LICs for which LIC DSAs were produced. ","Répartition entre les pays à faible revenu pour lesquels des AVDs PFR ont été produits. ",null,"Distribución entre países de bajo ingreso para los que se elaboraron ASD de países de bajo ingreso."]
[null,null,"Previous DSA","AVD précédente","ASD anterior","ASD anterior"]
[null,null,"Given the relatively low private external debt for average low-income countries, a ppt change in PPG external debt should be largely explained by the drivers of the external debt dynamics equation.   ","Étant donné le niveau relativement faible de la dette extérieure privée pour la moyenne des pays à faible revenu, une variation en points de pourcentage de la dette extérieure CGE devrait être en grande partie expliquée par les déterminants de l'équation de la dynamique de la dette extérieure.   ","Tendo em conta o nível relativamente baixo de dívida externa privada na média dos países de baixo rendimento, uma variação percentual na dívida externa PGP deve ser explicada, em grande medida, pela equação dos impulsores da dinâmica da dívida externa.","Dado el nivel relativamente bajo de deuda externa privada para los países de bajo ingreso promedio, una variación porcentual de la deuda externa pública o con garantía pública tendría que poder explicarse en gran medida a partir de factores de la ecuación de la dinámica de deuda externa."]
["Output 4-2- Realism"]
[null,"Ref.",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Realism tools",": Outils de Réalisme",": Ferramentas de realismo",": Herramientas realistas"]
[null,null,"3-Year Adjustment in Primary Balance","Ajustement sur 3 ans du solde primaire"]
[null,null,"(Percentage points of GDP)","(points de pourcentage\ndu PIB)","pontos percentuais PIB","puntos de porcentaje\nPIB"]
[null,null,"In percentage points of GDP"]
[null,null,"3-year PB adjustment greater than 2.5 percent of GDP in approx. top quartile"]
[null,null,"Realism of Baseline Growth with Public Investment"]
[null,"Reference",{"$f":"C1232","v":"(percent of GDP)"},{"$f":"D1232","v":"(en pourcentage du PIB)"},"(percentagem do PIB)","(porcentaje del PIB)"]
[null,"translate","Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. The size of 3-year adjustment from program inception is found on the horizontal axis; the percent of sample is found on the vertical axis.","Les données couvrent les programmes financés par le FMI pour les PFR (à l'exclusion du financement d'urgence) approuvés depuis 1990. L'ampleur de l'ajustement triennal à partir de la création du programme est couverte sur l'axe horizontal; le pourcentage d'échantillon est couvert sur l'axe vertical."]
[]
[null,"translate","Fiscal Adjustment and Possible Growth Paths","Ajustement budgétaire et trajectoires de croissance possibles"]
[null,"Reference","In percent","En pour cent","Em percentagem","porcentaje del PIB"]
[null,"translate","Bars refer to annual projected fiscal adjustment (right-hand side scale) and lines show possible real GDP growth paths under different fiscal multipliers (left-hand side scale).","Les barres renvoient à l'ajustement budgétaire annuel projeté et les lignes montrent les trajectoires possibles de croissance du PIB réel sous différents multiplicateurs budgétaires."]
[null,null,{"$f":"C$1113","v":"Baseline"},{"$f":"D$1113","v":"Scénario de référence"},"Base","Base"]
[null,"translate","Fiscal Adjustment (right axis)"]
[null,"translate","Multiplier"]
[]
[null,null,"Public and Private Investment Rates","Taux de l'Investissement Public et Privé"]
[null,null,"Gov. Invest."]
[null,null,"Private Invest."]
[null,null,"Contribution to Real GDP growth","Contribution à la croissance du PIB réel"]
[null,null,"Contribution of other factors","Contribution d'autres facteurs","Contribuição de outros fatores","Contribución de otros factores"]
[null,null,"Contribution of government capital","Contribution de l'investissement public","Contribuição do capital do governo","Contribución de capital público"]
[null,null,"Previous","Précédente","Anterior","Anterior"]
[null,null,"Current","Actuelle","Atual","Actual"]
[null,null,"Gov. Invest. - Prev. DSA","Investissement public - AVD précédente","Invest. público - ASD anterior","Inversión pública: ASD anterior"]
[null,null,"Gov. Invest. - Curr. DSA","Investissement public - AVD actuelle","Invest. público - ASD atual","Inversión pública: ASD actual"]
[null,null,"Priv. Invest. - Prev. DSA","Investissement privé - AVD précédente","Invest. privado - ASD anterior","Inversión privada: ASD anterior"]
[null,null,"Priv. Invest. - Curr. DSA","Investissement privé - AVD actuelle","Invest. privado - ASD atual","Inversión privada: ASD actual"]
[null,null,"Real GDP growth - Prev. DSA","Croissance du PIB réel - AVD précédente","Crescimento do PIB real - ASD anterior","Crecimiento del PIB real: ASD anterior"]
[null,null,"Real GDP growth - Curr. DSA","Croissance du PIB réel - AVD actuelle","Crescimento do PIB real - ASD atual","Crecimiento del PIB real: ASD actual"]
[null,null,"Contribution of government capital (G) - Prev. DSA","Contribution des capitaux publics (G) - AVD précédente","Contribuição do capital do governo (G) - ASD anterior","Contribución de capital público (P): ASD anterior"]
[null,null,"Contribution of government capital (G) - Curr. DSA","Contribution des capitaux publics (G) - AVD actuelle","Contribuição do capital do governo (G) - ASD atual","Contribución de capital público (P): ASD actual"]
[null,null,"Contribution of other factors - Prev. DSA","Contribution des autres facteurs - AVD précédente","Contribuição de outros fatores - ASD anterior","Contribución de otros factores: ASD anterior"]
[null,null,"Contribution of other factors - Curr. DSA","Contribution des autres facteurs - AvD actuelle","Contribuição de outros fatores - ASD atual","Contribución de otros factores: ASD actual"]
[null,"translate","(percent, 5-year average)","(pourcentage, moyenne sur 5 ans)"]
[]
["Output 5-1 Moderate risk"]
[null,"Ref.",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Qualification of the Moderate Category,",": qualification de la catégorie de risque modéré",": Qualificação da Categoria Moderada",": Calificación de la categoría moderada,"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1300,IF(START!L10=\"French\",D1300,IF(START!L10=\"Portuguese\",E1300,F1300)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1301,IF(START!L10=\"French\",D1301,IF(START!L10=\"Portuguese\",E1301,F1301)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1302,IF(START!L10=\"French\",D1302,IF(START!L10=\"Portuguese\",E1302,F1302)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1303,IF(START!L10=\"French\",D1303,IF(START!L10=\"Portuguese\",E1303,F1303)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"\"b.\"&TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"b.PV of debt-to GDP ratio"}]
[null,null,{"$f":"\"c.\"&TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"c.PV of debt-to-exports ratio"}]
[]
[null,null,{"$f":"\"d.\"&TEXT('Output 3-1 Stress-external'!A57,\"#\")","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"\"e.\"&TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"e.Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1310,IF(START!L10=\"French\",D1310,IF(START!L10=\"Portuguese\",E1310,F1310)))","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1311,IF(START!L10=\"French\",D1311,IF(START!L10=\"Portuguese\",E1311,F1311)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2034. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1312,IF(START!L10=\"French\",D1312,IF(START!L10=\"Portuguese\",E1312,F1312)))","v":"Figure XXX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2034 1/"}]
[null,null,"Limited space","Marge de manœuvre limitée","Espaço limitado","Espacio limitado"]
[null,null,"Some space","Une certaine marge de manœuvre ","Algum espaço","Algo de espacio"]
[null,null,"Substantial space","Marge de manœuvre considérable","Bastante espaço","Bastante espacio"]
[null,null,"For the PV debt/GDP and PV debt/exports thresholds, x is 20 percent and y is 40 percent. For debt service/Exports and debt service/revenue thresholds, x is 12 percent and y is 35 percent."," Pour les seuils des ratios VA de la dette/PIB et VA de la dette/exportations, x est égal à 20 % et y à 40 %. Pour les seuils des ratios service de la dette/exportations et service de la dette/recettes, x est égal à 12 % et y à 35 %."," Para os limiares VA da dívida/PIB e VA da dívida/exportações, x é 20% e y é 40%. Para os limiares serviço da dívida/exportações e serviço da dívida/receitas, x é 12% e y é 35%."," En relación con el VP de los umbrales deuda/PIB y deuda/exportaciones, x equivale al 20% e y al 40%. En el caso de los umbrales servicio de la deuda/exportaciones y servicio de la deuda/ingreso, x equivale al 12% e y al 35%."]
[]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"Threshold ","Seuil ","Limiar","Umbral"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2034. "},{"$f":"\"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2034. "},{"$f":"\"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em 2034. "},{"$f":"\"1/ La prueba de tensión más severa es la que arroja la mayor relación en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" o antes. \"","v":"1/ La prueba de tensión más severa es la que arroja la mayor relación en 2034 o antes. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2034 1/"},{"$f":"\"Graphique XXX.\"&'Input 1 - Basics'!C7&\" : Indicateurs d'endettement public selon divers scénarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Graphique XXX.Ghana : Indicateurs d'endettement public selon divers scénarios, 2024-2034 1/"},{"$f":"\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Ghana: Indicadores da Dívida Pública em Cenários Alternativos, 2024-2034 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Ghana: Indicadores de deuda pública en escenarios alternativos, 2024-2034 1/"}]
[]
[]
[]
[]
[]
["Output 5-2 Market module"]
[]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1338,IF(START!L10=\"French\",D1338,IF(START!L10=\"Portuguese\",E1338,F1338)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1339,IF(START!L10=\"French\",D1339,IF(START!L10=\"Portuguese\",E1339,F1339)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1340,IF(START!L10=\"French\",D1340,IF(START!L10=\"Portuguese\",E1340,F1340)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1341,IF(START!L10=\"French\",D1341,IF(START!L10=\"Portuguese\",E1341,F1341)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"\"b.\"&TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"b.PV of debt-to GDP ratio"}]
[null,null,{"$f":"\"c.\"&TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"c.PV of debt-to-exports ratio"}]
[null,null,{"$f":"\"d.\"&TEXT(#REF!,\"#\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"\"d.\"&TEXT('Output 3-1 Stress-external'!A57,\"#\")","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"\"e.\"&TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"e.Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1342,IF(START!L10=\"French\",D1342,IF(START!L10=\"Portuguese\",E1342,F1342)))","v":0}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1335,IF(START!L10=\"French\",D1335,IF(START!L10=\"Portuguese\",E1335,F1335)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2034. "}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1336,IF(START!L10=\"French\",D1336,IF(START!L10=\"Portuguese\",E1336,F1336)))","v":"Figure XXX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2034 1/"}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1337,IF(START!L10=\"French\",D1337,IF(START!L10=\"Portuguese\",E1337,F1337)))","v":"Figure XXX. Ghana: Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, 2024-2034 1/"}]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2034. "},"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2028. ",{"$f":"\"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em 2034. "},{"$f":"\"1/ La prueba de tensión más severa es la que arroja la mayor relación en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" o antes. \"","v":"1/ La prueba de tensión más severa es la que arroja la mayor relación en 2034 o antes. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2034 1/"},"Graphique XXX.Ghana : Indicateurs d'endettement public selon divers scénarios, 2018-2028 1/",{"$f":"\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Ghana: Indicadores da Dívida Pública em Cenários Alternativos, 2024-2034 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Ghana: Indicadores de deuda pública en escenarios alternativos, 2024-2034 1/"}]
[null,null,{"$f":"+\"Figure XXX. \"&'Input 1 - Basics'!C7&\": Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX. Ghana: Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, 2024-2034 1/"},"Graphique XXX. Ghana : Indicateurs d'endettement extérieur contracté ou garanti par l'État selon divers scénarios, 2018-2028 1/",{"$f":"+\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Ghana: Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, 2024-2034 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda externa pública y con garantía pública en escenarios alterantivos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Ghana: Indicadores de deuda externa pública y con garantía pública en escenarios alterantivos, 2024-2034 1/"}]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[]
[]
["Output 6 - Prob (if applicable)"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1362,IF(START!L10=\"French\",D1362,IF(START!L10=\"Portuguese\",E1362,F1362)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1363,IF(START!L10=\"French\",D1363,IF(START!L10=\"Portuguese\",E1363,F1363)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1364,IF(START!L10=\"French\",D1364,IF(START!L10=\"Portuguese\",E1364,F1364)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1365,IF(START!L10=\"French\",D1365,IF(START!L10=\"Portuguese\",E1365,F1365)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1366,IF(START!$L$10=\"French\",D1366,IF(START!$L$10=\"Portuguese\",E1366,#REF!)))","v":"b.PV of debt-to GDP"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1367,IF(START!$L$10=\"French\",D1367,IF(START!$L$10=\"Portuguese\",E1367,#REF!)))","v":"c.PV of debt-to-exports"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1368,IF(START!$L$10=\"French\",D1368,IF(START!$L$10=\"Portuguese\",E1368,#REF!)))","v":"d.PV of debt-to-revenue"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1369,IF(START!$L$10=\"French\",D1369,IF(START!$L$10=\"Portuguese\",E1369,#REF!)))","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1370,IF(START!$L$10=\"French\",D1370,IF(START!$L$10=\"Portuguese\",E1370,#REF!)))","v":"e.Debt service-to-revenue"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1373,IF(START!L10=\"French\",D1373,IF(START!L10=\"Portuguese\",E1373,F1373)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2034. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1374,IF(START!L10=\"French\",D1374,IF(START!L10=\"Portuguese\",E1374,F1374)))","v":"Figure XX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2044 1/"}]
[]
[]
[]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios,",": Probabilité de surendettement extérieur selon divers scénarios (dette contractée ou garantie par l'État),",": Probabilidade de Sobreendividamento, Dívida Externa Pública e com Garantia Pública, em Cenários Alternativos,",": Probabilidad de problemas de endeudamiento externo público y con garantía pública en escenarios alternativos,"]
[]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"b.PV of debt-to GDP","b. VA de la dette/PIB","b.VA da dívida/PIB","b. VA deuda/PIB"]
[null,null,"c.PV of debt-to-exports","c. VA de la dette/exportations","c.VA da dívida/exportações","c. VA deuda/exportaciones"]
[null,null,"d.PV of debt-to-revenue","d. VA de la dette/recettes ","d.VA da dívida/receitas","d. VA deuda/ingresos"]
[null,null,"d.Debt service-to-exports ratio","d. Service de la dette/exportations","d.Serviço da dívida/exportações","d. Servicio de la deuda/exportaciones"]
[null,null,"e.Debt service-to-revenue","e. Service de la dette/recettes ","e.Serviço da dívida/receitas","e. Servicio de la deuda/ingresos"]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2034. "},"1/ Le test de résilience le plus extrême est celui qui génère le ratio d'endettement le plus élevé en 2028. ",{"$f":"\"1/ O estresse teste com a razão mais alta em \"&TEXT(translation!AF386,\"#\")&\"\"","v":"1/ O estresse teste com a razão mais alta em "},{"$f":"\"1/ La prueba de tensión más extrema es la que arroja el coeficiente más alto en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\"\"","v":"1/ La prueba de tensión más extrema es la que arroja el coeficiente más alto en 2034"}]
[null,null,{"$f":"\"Figure XX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX.Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2044 1/"},"Graphique XX.Ghana: Indicateurs d'endettement public selon divers scénarios, 2018-2038 1/",{"$f":"\"Figura XX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figura XX. Ghana: Indicadores da Dívida Pública em Cenários Alternativos, 2024-2044 1/"},{"$f":"\"Gráfico XX. \"&'Input 1 - Basics'!C7&\": Indicadores de la deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Gráfico XX. Ghana: Indicadores de la deuda pública en escenarios alternativos, 2024-2044 1/"}]
[]
[]
[null,null,null,null,"Versões da ASD utilizadas nas ferramentas de realismo","ASD anteriores utilizados para las herramientas realistas"]
[null,null,null,null,"A versão anterior (a mais recente ASD)","El ASD anterior (el ASD más reciente)"]
[null,null,null,null,"A ASD preparada 5 anos atrás","El ASD elaborado hace 5 años "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Translate","Override light yellow cells only if there is a strong case to do so.","Ne remplacez les cellules jaune pâle que s'il existe de solides arguments en faveur de leur changement"]
[null,null,"Size & Threshold ","Ampleur & Seuil ","Dimensão & Limiar","Tamaño & Umbral"]
[null,null,"Stress tests","Tests de résistance","Testes de stress","Pruebas de tensión"]
[null,null,"Standard stress tests","Tests de résistance standard","Testes de stress padrão","Pruebas de tensión estándares"]
[null,null,"Users are discouraged from changing these default settings, unless a strong case is made in the DSA write-up (LIC-DSF Guidance Note ¶66)","Il est déconseillé aux utilisateurs de modifier ces paramètres par défaut, à moins que le rapport d'AVD ne présente de solides arguments en faveur de leur changement (Note d'orientation relative à l'AVD PFR ¶66)","Os utilizadores devem evitar alterar essa configuração padrão, a menos que amplamente justificado na conclusão da ASD (cf. Nota de Orientação QSD-PBR, parágrafo 66)","No es recomendable que los usuarios modifiquen estos valores predeterminados, a menos que se eximan razones de peso en el informe del ASD (Nota 66 sobre el marco de sostenibilidad de la deuda de los países de bajo ingreso)"]
[null,null,"Historical average only","Moyenne historique uniquement","Somente média histórica","Solo promedio histórico"]
[null,null,"Baseline projection only","Projections de référence uniquement","Somente projeção de base","Solo proyección de base"]
[null,null,"Whichever is lower","Selon le plus faible de ces deux chiffres","O que for menor","El que resulte menor"]
[null,null,"Real GDP growth set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower for the second and third years of the projection period","Croissance du PIB réel à sa moyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection","Crescimento real do PIB definido à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor para o segundo e terceiro anos do período da projeção.","El crecimiento del PIB real se sitúa en su promedio histórico menos 1 desviación estándar (DE), o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,"Primary balance-to-GDP ratio set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period","Ratio solde primaire/PIB à sa moiyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection","Rácio saldo primário/PIB à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","El coeficiente saldo primario/PIB se sitúa en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor qe sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,"Nominal export growth (in USD) set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period","Croissance nominale des exportations (en dollars) à sa moyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour la deuxième et troisième années de la période de projection","Crescimento nominal das exportações (em USD) à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","El crecimiento de las exportaciones nominales (en USD) se sitúa en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[null,null,null," "]
[null,null,"Current transfers-to-GDP and FDI-to-GDP ratios set to their historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period",null,"Rácios transferências correntes/PIB e IED/PIB às suas médias históricas menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","Los coeficientes transferencias corrientes/PIB y IED/PIB se sitúan en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,null,"Ratios transferts courants/PIB et IDE/PIB à leur moyenne historique moins un écart type, ou projection de référende moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection"]
[]
[]
[null,null,"One-time 30 percent nominal depreciation of the domestic currency in the first year of the projection period, or the size needed to close the estimated real exchange rate overvaluation gap, whichever is larger",null,"Depreciação nominal pontual de 30% da moeda nacional no primeiro ano do período da projeção ou a dimensão necessária para fechar a brecha estimada da supervalorização da taxa de câmbio real, o que for maior.","Depreciación única de la moneda nacional del 30% nominal durante el primer año del período previsto, o de la envergadura necesaria para cerrar la brecha estimada de sobrevaloración del tipo de cambio real, el valor que sea más alto"]
[null,null,null,"Dépréciation nominale ponctuelle de 30 % de la monnaie nationale dans la première année de la période de projection, ou ampleur nécessaire pour combler l'écart dû à la surévaluation du taux de change, selon le plus élevé de ces deux chiffres"]
[]
[null,null,"Apply all individual shocks (B1 through B5) at half their magnitudes in the second and third years of the projection period","Appliquez tous les chocs individuels (B1 à B5) en réduisant de moitié leur ampleur dans les deuxième et troisième années de la période de projection","Aplique todos os choques individuais (B1 a B5) à metade das suas magnitudes no segundo e terceiro anos do período da projeção.","Aplicar todos los shocks individuales (B1 a B5) al 50% de su magnitud durante el segundo y tercer año del período previsto"]
[null,null,"Size of real GDP growth shock, # of standard deviations","Ampleur du choc sur la croissance du PIB réel, nombre d'écarts types","Dimensão do choque no crescimento do PIB real, nº de desvios padrão","Tamaño del shock del crecimiento del PIB real, nº de DE"]
[null,null,"Historical average, baseline projection, whichever is lower","Moyenne historique ou projection de référence, selon le plus faible de ces deux chiffres","Média histórica, projeção de base, a que for menor","Promedio histórico, proyección de base, el valor que resulte inferior"]
[null,null,"Size of PB/GDP shock, # of standard deviations","Ampleur du choc sur le ratio solde primaire/PIB, nombre d'écarts types","Dimensão do choque no SP/PIB, nº de desvios padrão","Tamaño del shock del saldo primario(SP)/PIB, nº de DE"]
[null,null,"Size of exports growth shock, # of standard deviations","Ampleur du choc sur la croissance des exportations, nombre d'écarts types","Dimensão do choque no crescimento das exportações, nº de desvios padrão","Tamaño del shock de las exportaciones, nº de DE"]
[null,null,"Other flows (current transfers) shock, # of standard deviations","Choc sur les autres flux (transferts courants), nombre d'écarts types","Choque em outros fluxos (transferências correntes), nº de desvios padrão","Shock de otros flujos (transferencias corrientes), nº de DE"]
[null,null,"Other flows (FDI) shock, # of standard deviations","Choc sur les autres flux (IDE), nombre d'écarts types","Choque em outros fluxos (IED), nº de desvios padrão","Shock de otros flujos (IED), nº de DE"]
[null,null,"Real overvaluation (EBA …)","Surévaluation réelle (EBA…)","Sobrevalorização real (EBA …)","Sobrevaloración real (EBA...)"]
[null,null,"Nominal depreciation to close real overvaluation gap","Dépréciation nominale nécessaire  pour combler l'écart dû à la surévaluation réelle","Depreciação nominal para fechar a brecha da sobrevalorização real","Deprecición nominal para cerrar brecha de sobrevaloración real"]
[null,null,"Size of FX depreciation shock","Ampleur du choc de la dépréciation du taux de change","Dimensão do choque da desvalorização cambial","Tamaño del shock de depreciación del tipo de cambio"]
[null,null,"Standardized Shocks","Chocs standardisés","Choques padronizados","Shocks estandarizados"]
[null,null,"Size","Ampleur","dimensão","tamaño"]
[null,null,"User defined"," Défini par l'utilisateur (Personnalisés)","Definidos pelo utilizador","Definidos por el usuario"]
[null,null,"Interactions","Interactions","Interações","Interacciones"]
[null,null,"Inflation elasticity to real GDP growth","Élasticité de l'inflation par rapport à la croissance du PIB réel","Elasticidade da inflação ao crescimento do PIB real","Elasticidad de la inflación al crecimiento del PIB real"]
[null,null,"Additional domestic borrowing costs (bps/ppt)","Coûts additionnels des emprunts intérieurs (pb/pp)","Custo do endividamento interno adicional (p.b/p.p.)","Costos adicionales de endeudamiento interno (PB/puntos porcentuales (PP)"]
[null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)","Coûts additionnels des emprunts sur le marché (100 pb/pp, 400 pb, selon le plus faible des deux)","Custo do endividamento adicional em termos comerciais (100 p.b/p.p., 400 p.b., o que for menor)","Costos adicionales de endeudamiento en el mercado (100 PB/puntos porcentuales (PP), 400 PB, el valor que resulte menor)"]
[null,null,"Real GDP growth elasticity to exports growth","Élasticité de la croissance du PIB réel par rapport à celle des exportations","Elasticidade do crescimento do PIB real ao crescimento das exportações","Elasticidad del crecimiento del PIB real al crecimiento de las exportaciones"]
[null,null,"Exchange rate pass through to inflation","Répercussion du taux de change sur l'inflation","Transmissão da taxa de câmbio para a inflação","Traspaso de los ajustes del tipo de cambio a la inflación"]
[null,null,"Net exports elasticity to real depreciation","Élasticité des exportations nettes par rapport à la dépréciation réelle","Elasticidade das exportações líquidas à desvalorização real","Elasticidad de las exportaciones netas a la depreciación real"]
[null,null,"US inflation (GDP deflator; %)","Inflation aux États-Unis (déflateur du PIB; %)","Inflação dos EUA (deflator do PIB; %)","Inflación EE.UU. (deflactor del PIB; %)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Users are encouraged to customize scenarios for tailored stress tests reflecting country-specific circumstances (using yellow shaded cells under \"User defined\" column).","Les utilisateurs sont encouragés à personnaliser les scénarios pour les tests de résistance tenant compte des circonstances propres au pays (utiliser les cases ombrées en jaune de la colonne \"User defined\"). ","Os utilizadores são incentivados a personalizar cenários para testes de stress personalizados que reflitam as circunstâncias nacionais específicas (usando as células sombreadas em amarelo na coluna “Definidos pelo utilizador”).","Es aconsejable que los usuarios personalicen los escenarios de pruebas de tensión a medida, para que reflejen las circunstancias específicas del país (utilizando celdas con sombreado amarillo en la columna \"User defined\")."]
[null,null,"Tailored Shocks","Chocs personnalisés","Choques personalizados","Shocks a medida"]
[]
[null,"translate","Natural disaster","Catastrophes naturelles"]
[null,"translate","Commodity price","Prix des produits de base"]
[null,"translate","Market Financing","Financement de marché"]
[]
[]
[]
[]
[]
[null,null,"One-off shock to external PPG debt-GDP ratio in the second year of the projection period","Choc ponctuel sur le ratio dette extérieure CGE/PIB dans la deuxième année de la période de projection","O rácio exportações/PIB sofre um choque de um diferencial de preço dos produtos primários no primeiro ano da projeção, revertendo gradualmente para o valor de base. O diferencial de preço para as exportações de combustíveis e de produtos não combustíveis é multiplicada pelas suas respectivas participações nas exportações de bens e serviços.","Shock único del coeficiente deuda pública o con garantía púbica externa/PIB durante el segundo año del período previsto"]
[null,null,"Export-GDP ratio shocked by a commodity price gap in first year of projection, reverting gradually to baseline. The price gap for fuel and non-fuel exports is multiplied by their respective shares in exports of goods and services","Le ratio exportations/PIB, soumis au choc d'un écart de prix des produits de base dans la première année de projection, retourne peu à peu à son niveau de référence. L'écart de prix pour les exportations de combustibles et les autres exportations est multiplié par leurs parts respectives dans les exportations de biens et de services.",null,"Coeficiente exportaciones/PIB sujeto a un shock de la brecha del precio de las materias primas durante el primer año de proyección, con regreso paulatino al escenario de base. La brecha del precio de las exportaciones de combustibles y no combustibles se multiplica por la participación respectiva en las exportaciones de bienes y servicios."]
[null,null,"A temporary increase in the cost of new commercial external borrowing, shortening of maturities of new commercial external borrowing, and FX depreciation","Hausse temporaire du coût des nouveaux emprunts extérieurs aux conditions du marché, réduction des échéances de ces nouveaux emprunts et dépréciation du taux de change","Um aumento temporário no custo do novo endividamento externo em termos comerciais, a redução dos vencimentos de novos empréstimos externos em termos comerciais e a desvalorização cambial.","Incremento temporal del costo de nuevos empréstitos comerciales externos, reducción de los plazos de vencimiento de los nuevos empréstitos comerciales externos y depreciación del tipo de cambio"]
[null,null,"Size of shock, percent of GDP","Ampleur du choc, en pourcentage du PIB","Dimensão do choque, percentagem do PIB","Tamaño del shock, porcentaje del PIB"]
[null,null,"Close gap in years","Années nécessaires pour combler l'écart","Fechamento da brecha em anos","Cerrar brecha en años"]
[null,null,"Share of commodities in total exports of goods and services","Part des produits de base dans le total des exportations de biens et de services","Participação dos produtos primários no total das exportações de bens e serviços","Proporción de la materia prima en exportaciones totales de bienes y servicios"]
[null,null,"Adjusted share of commodities in total exports of goods and services","Part des produits de base dans le total des exportations de biens et de services après ajustement","Participação ajustada dos produtos primários no total das exportações de bens e serviços","Proporción ajustada de la materia prima en exportaciones totales de bienes y servicios"]
[null,null,"Price shock fuel","Choc sur les prix : combustibles","Choque nos preços, combustíveis","Shock del precio del combustible"]
[null,null,"Share of fuel in exports of G&S","Part des combustibles dans les exportations de biens et de services","Participação dos combustíveis nas exportações de bens e serviços","Proporción de combustible en exportaciones de bienes y servicios"]
[null,null,"Adjusted share of fuel in exports of G&S","  Part des combustibles dans les exportations de biens et de services après ajustement","Participação ajustada dos combustíveis nas exportações de bens e serviços","Proporción ajustada de combustible en exportaciones y servicios"]
[]
[null,null,"Price shock non-fuel","Choc sur les prix : autres produits","Choque nos preços, produtos não combustíveis","Shock del precio de los no combustibles"]
[null,null,"Please select \"Yes\" for commodities relevant for your country","  Veuillez sélectionner \"Oui\" pour les produits de base s'appliquant à votre pays","Selecione “Sim” para os produtos primários relevantes para o seu país.","Seleccione \"Sí\" en relación con las materias primas relevantes para su país"]
[null,null,"1) Base metal (e.g., iron, copper, nickel, bauxite, etc.)","    1) Métaux de base (par ex., cuivre, nickel, bauxite, etc.)","1) Metais de base (p.ex., ferro, cobre, níquel, bauxita, etc.)","1) Metal básico (hierro, cobre, níquel, bauxita, etc.)"]
[null,null,"2) Precious metal (e.g., gold, silver, platinum, etc.)","    2) Métaux précieux (par ex., or, argent, platine, etc.)","2) Metais preciosos (p.ex., ouro, prata, platina, etc.)","2) Metal precioso (oro, plata, platino, etc.)"]
[null,null,"3) Grain (e.g., wheat, corn, soybeans, etc.)","    3) Céréales (par ex., blé, maïs, soja, etc.)","3) Grãos (p.ex., trigo, milho, soja, etc.)","3) Cereal (trigo, maíz, soja, etc.)"]
[null,null,"4) Other agricultural commodities (e.g., coffee, cocoa, tea, etc.)","    4) Autres produits agricoles (par ex., café, cacao, thé, etc.)","4) Outros produtos agrícolas (p.ex., café, cacau, chá, etc.)","4) Otros productos agrícolas (café, cacao, té, etc.)"]
[]
[null,null,"Share of non-fuel in exports of G&S","Par des produits autres que les combustibles dans les exportations de biens et de services","Participação dos produtos não combustíveis nas exportações de bens e serviços","Proporción de productos no combustibles en exportaciones de bienes y servicios"]
[null,null,"Adjusted share of non-fuel in exports of G&S","  Part des produits autres que les combustibles dans les exportations de biens et de services après ajustement","Participação ajustada dos produtos não combustíveis nas exportações de bens e serviços","Proporción ajustada de productos no combustibles en exportaciones y servicios"]
[]
[null,null,"Average of prices shock (fuel and non-fuel)","Choc moyen sur les prix (combustibles et autres produits)","Média do choque nos preços (combustíveis e não combustíveis)","Promedio shock de precios (combustibles y no combustibles)"]
[]
[null,null,"Mitigating factor (defined as imports of similar commodities divided by exports of G&S)","Facteur d'atténuation (importations de produits de base similaires divisées par exportations de biens et de services)","Fator atenuante (definido como as importações de produtos semelhantes divididas pelas exportações de bens e serviços)","Factor atenuante (definido como importaciones de productos similares divididas por exportaciones de bienes y servicios)"]
[null,null,"Fuel","  Combustibles","Combustíveis","Combustible"]
[null,null,"Non-fuel (these should correspond to the same non-fuel commodity export category)","  Autres (ceux-ci devraient correspondre à la même catégorie d'exportation de produits de base autres que les combustibles)","Produtos não combustíveis (estes devem corresponder à mesma categoria de exportação de produtos não-combustíveis)","No combustible (estos deben corresponder a la misma categoría de exportación de productos no combustibles)"]
[]
[null,null,"Increase in cost of new commercial borrowing, for 3 years, in bps","Hausse du coût des nouveaux emprunts aux conditions du marché, sur trois ans, en pb","Aumento do custo do novo endividamento em termos comerciais, por 3 anos, em p.b.","Incremento del costo de nuevos empréstitos comerciales, 3 años, en puntos básicos"]
[null,null,"Shortening of maturity, for 3 years:","Réduction des échéances, sur 3 ans :","Redução dos vencimentos, por 3 anos:","Acortamiento del plazo de vencimiento, 3 años:"]
[null,null,"If original maturity is greater than 5 years, new maturity is","  Si l'échéance initiale est de plus de 5 ans, la nouvelle échéance est","Se o vencimento original for superior a 5 anos, o novo vencimento é","Si el vencimiento original es superior a 5 años, el nuevo vencimiento será"]
[null,null,"If original maturity is less than 5 years, new maturity is shortened by","  Si l'échéance initiale est de moins de 5 ans, la nouvelle échéance est réduite de ","Se o vencimento original for inferior a 5 anos, o novo vencimento é reduzido em","Si el vencimiento original es inferior a 5 años, el nuevo vencimiento será"]
[null,null,"Shortening of grace period, for 3 years: shortened by","Réduction de la période de grâce, sur trois ans : réduite de","Redução do período de carência, por 3 anos: reduzido em","Acortamiento del período de gracia, 3 años: reducción de"]
[]
[null,null,"FX depreciation","Dépréciation du taux de change","Desvalorização cambial","Depreciación del tipo de cambio"]
[null,null,"Size of associated real GDP growth shock","Ampleur du choc qui y associé sur la croissance du PIB réel","Dimensão do respetivo choque no crescimento do PIB real","Tamaño del shock del crecimiento del PIB real asociado"]
[null,null,"Size of associated exports growth shock","Ampleur du choc qui y associé sur la croissance des exportations","Dimensão do respetivo choque no crescimento das exportações","Tamaño del shock del crecimiento de las exportaciones asociado"]
[null,null,"Revenue (fiscal-revenue to GDP) drop","Baisse des recettes (recettes budgétaires/PIB)","Queda da receita (receita orçamental/PIB)","Caída del ingreso (ingreso fiscal/PIB)"]
[null,null,"Exchange rate pass through to inflation","Répercussion du taux de change sur l'inflation","Transmissão da taxa de câmbio para a inflação","Traspaso de los ajustes del tipo de cambio a la inflación"]
[null,null,null,"PIE hehehehe XDDDD ;U;"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Composite Indicator and Thresholds","Indicateur composite et seuils","Indicador composto e limiares","Indicador compuesto y umbrales"]
[null,null,"Composite Indicator (CI)","                                                                                 Indicateur composite (IC)","Indicador composto (IC)","Indicador compuesto (IC)"]
[null,null,"CI rating","IC : notation","Classificação do IC","Calificación IC"]
[null,null,"CI score","IC : score","Pontuação do IC","Puntuación IC"]
[null,null,"APPLICABLE","APPLICABLE","APLICÁVEL","PERTINENTE"]
[]
[null,null,"EXTERNAL debt burden thresholds","Seuils de la charge de la dette EXTÉRIEURE","Limiares do ónus da dívida EXTERNA","Umbrales de la carga de la deuda EXTERNA"]
[null,null,"PV of debt in % of","VA de la dette en % de :","VA da dívida em % de","VP de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP","PIB","PIB","PIB"]
[null,null,"Debt service in % of","Service de la dette en % de :","Serviço da dívida como % de","Servicio de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes","Receita","Ingreso"]
[null,null,"APPLICABLE","APPLICABLE","APLICÁVEL","PERTINENTE"]
[]
[null,null,"TOTAL public debt benchmark","Repère de la dette publique TOTALE","Referência da dívida pública TOTAL","Parámetro de referencia de la deuda pública TOTAL"]
[null,null,"PV of total public debt in percent of GDP","VA de la dette publique totale en pourcentage du PIB","VA do total da dívida pública em percentagem do PIB","VP de la deuda pública total en porcentaje del PIB"]
[null,null,"Components","Composantes","Componentes","Componentes"]
[null,null,"Components","Composantes","Componentes","Componentes"]
[null,null,"Coefficients (A)","Coefficients (A)","Coeficientes (A)","Coeficientes (A)"]
[null,null,"10-year average values (B)","Valeurs moyennes sur 10 ans (B)","Valores médios de 10 anos (B)","Valores promedios a 10 años (B)"]
[null,null,"CI Score components \n(A*B) = (C)","Composantes du score de l'IC (A*B) + ( C )","Componentes da pontuação do IC (A * B) = (C)","Componentes de la Puntuación IC (A*B) = C"]
[null,null,"Contribution of components","Contribution des composante","Contribuição dos componentes","Contribución de los componentes"]
[null,null,"CPIA","EPIN","CPIA","EPIN"]
[null,null,"Real growth rate","Taux de croissance réel","Taxa de crescimento real","Tasa de crecimiento real"]
[null,null,"Import coverage of reserves","Couverture des importations par les réserves","Cobertura das importações pelas reservas","Cobertura de las reservas mediante importaciones"]
[null,null,"Remittances","Envois de fonds","Remessas","Remesas"]
[null,null,"World economic growth","Croissance économique mondiale","Crescimento económico mundial","Crecimiento económico mundial"]
[null,null,"(in percent)","(en pourcentage)","(em percentagem)","(en porcentaje)"]
[null,null,"Cut-off values","                                                                                            Valeurs limites","Valores de corte","Valores de corte"]
[null,null,"New framework","Nouveau cadre","Novo quadro","Marco nuevo"]
[null,null,"Thresholds by Classiciation","Seuils par classification","Limiares por classificação","Umbrales según clasificación"]
[null,null,"Weak","Faible","Baixo","Débil"]
[null,null,"Medium","Moyen","Médio","Mediano"]
[null,null,"Strong","Élevé","Alto","Fuerte"]
[null,null,"Old framework","Ancien cadre","Quadro antigo","Marco antiguo"]
[null,null,"Weights","Pondérations","Pesos","Ponderaciones"]
[null,null,"Variable","Variable","Variável","Variable"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"OUTPUT INSTRUCTIONS","INSTRUCTIONS SUR L'UTILISATION DES FEUILLES DE DONNÉES DE SORTIE","INSTRUÇÕES DE SAÍDA","Esta hoja ofrece información sobre el uso de hojas de resultados para asignar calificaciones de riesgo externo, analizar la deuda pública total y evaluar el riesgo general de sobreendeudamiento."]
[null,null,"This sheet provides guidance on the use of output sheets in assigning external risk rating, analysis the total public debt and assessment of the overall risk of debt distress.\n","Cette feuille présente des directives sur l'utilisation des feuilles de données de sortie au regard de la notation du risque extérieur, de l'analyse de la dette publique totale et de l'évaluation du risque de surendettement global.","Esta folha fornece orientações sobre o uso das folhas de saída para atribuir a classificação do risco externo, analisar o total da dívida pública e avaliar o risco global de sobreendividamento.","Asignación de calificaciones de riesgo EXTERNO y GENERAL"]
[null,null,"Assigning EXTERNAL and OVERALL risk ratings","Notation du risque EXTÉRIEUR et du risque GLOBAL","Atribuição das classificações de risco EXTERNO e GLOBAL","Puede asignarse al país una de las cuatro calificaciones de riesgo externo disponibles (bajo, moderado, alto, sobreendeudado) en función de los resultados de los indicadores de deuda externa pública o con garantía pública corrientes y proyectados en comparación con el escenario de referencia y las pruebas de tensión estandarizadas. Consulte el cuadro que figura a continuación para entender qué hojas de resultados se necesitan en cada caso."]
[null,null,"The country could be assigned one of four external risk ratings (low, moderate, high, in debt distress), depending on how current and projected PPG external debt indicators compare with indicative thresholds under baseline and standardized stress tests.\nPlease refer to the table below to navigate through the output sheets required for each case.","Le pays pourrait recevoir l'une des quatres notations du risque extérieur (faible, modèré, élevé, en situation de surendettement) selon les niveaux actuel et prévu des indicateurs de la DECGE par rapport aux seuils indicatifs relevant du scénario de référence et des tests de résistance standardisés.","O país poderia receber uma das quatro classificações de risco externo (baixo, moderado, alto, em situação de sobreendividamento), dependendo da comparação dos indicadores atuais e projetados da dívida externa PGP com os limiares indicativos nos cenários de base e nos testes de stress padronizados.\nQueira consultar a tabela abaixo para examinar as folhas de saída necessárias para cada caso.\n"]
[]
[]
[null,"ADDITIONAL TERMS"]
[]
[null,"Output 3-1","Stress test with (the largest) one-off breach"]
[]
[null,"Output 3-2"]
[]
[null,"Output summary","Joint Bank-Fund Debt Sustainability Analysis"]
[]
[]
[]
[null,"CI","Reference: Thresholds by Classiciation"]
[null,null,"Detailed data for the calculation of the CI Index"]
[]
[]
[]
["Baseline - public'!A1"]
[null,null,"I. Baseline Medium Term Projections","I.  Projections à moyen et long Terme du scénario de référence","I. Caso Básico Projeções de mediano prazo","I. Caso Base, Proyecciones de Mediano plazo"]
[null,null,"Baseline Scenario","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Public sector debt-to-revenue-and-grants ratio (in percent)","Ratio dette du secteur public/recettes et dons (en pourcentage)","Rácio dívida do sector público/receitas e donativos (em percentagem)","Relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"Nominal Debt","Dette nominale ","Dívida nominal","Deuda nominal"]
[]
["A1_Historical_pub!A1"]
[null,null,"PV of total public debt","VA","VL","VP"]
[null,null,"Alternative Scenario 1: Key Variables at Historical Average","Scénario de rechange  1 : Principales variables à leur moyenne historique ","Cenário Alternativo 1: Principais Variáveis às Médias Históricas","Escenario alternativo 1: Variables principales según promedio histórico"]
[null,null,"English"]
[null,null,"Historical Statistics for Key Variables (past 10 years)","Statistiques historiques des principales variables (10 dernières années) ","Estatísticas históricas das principais variáveis (últimos 10 anos)","Estadísticas históricas de variables principales (últimos 10 años)"]
[]
[]
[null,null,"Primary deficit ","Déficit primaire ","Défice primário ","Déficit primario"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Nominal interest rate (in percent) 6/","Taux d'intérêt nominal (en pourcentage) 6/","Taxa de juro nominal (em percentagem) 6/","Tasa de interés nominal  (porcentaje) 6/"]
[null,null,"Real interest rate (in percent)","Taux d'intérêt réel (en pourcentage)","Taxa de juro real (em percentagem)","Tasa de interés real (porcentaje)"]
[null,null,"Inflation rate (GDP deflator, in percent) ","Taux d'inflation (déflateur du PIB, en pourcentage) ","Taxa de inflação (deflator do PIB, em percentagem) ","Tasa de inflación (deflactor del PIB, porcentaje) "]
[null,null,"Revenue to GDP ratio","Ratio recettes/PIB","Rácio receita-PIB","Relación ingresos/PIB"]
[]
[]
[]
[null,null,"Nominal spending","Dépenses nominales ","Gastos nominais","Gasto nominal"]
[null,null,"  Increase in percent","  Augmentation en pourcentage ","  Aumento percentual","  Aumento porcentual"]
[null,null,"Increase in real spending in percent","Augmentation des dépenses réelles en pourcentage ","Aumento percentual dos gastos reais","Aumento porcentual del gasto real"]
[]
[null,"New","of which: external debt"]
[]
[null,null,"In billions of local currency","En milliards de monnaie locale ","Em mil milhões de moeda nacional","Miles de millones de moneda local"]
[null,null,"Nominal debt","Dette nominale","Dívida nominal","Deuda nominal"]
[null,null,"   of which: Short term","   dont : court terme ","   d/q: Curto prazo","   de la cual: corto plazo"]
[null,"Updated",{"$f":"'Macro-Debt_Data'!E82","v":"Total public domestic debt"},"Monnaie nationale ","Em moeda nacional","Moneda nacional"]
[null,"Updated",{"$f":"'Macro-Debt_Data'!E81","v":"Total public external debt"},"Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Debt service","Service de la dette ","Serviço da dívida","Servicio de la deuda"]
[null,"Updated","Amortization (excluding ST domestic debt)","Amortissement de la dette MLT ","Amortização da dívida de MLP","Amortización de deuda a MLP"]
[null,null,"Interest Expenditure","Charges d'intérêts ","Despesas com juros","Gasto en intereses"]
[null,"Updated","Domestic debt","  Monnaie nationale ","   Em moeda nacional","   Moneda nacional"]
[null,"Updated","External debt","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Primary deficit","Déficit primaire","Défice primário","Déficit primario"]
[null,null,"Other debt creating flows","Besoin de financement brut (en monnaie locale)","Necessidade bruta de financiamento (em moeda nacional)","Necesidades brutas de financiamiento (moneda local)"]
[null,null,"Gross financing need (in local currency)","VA de la dette libellée en devises (en monnaie locale) ","VA da dívida em moeda estrangeira (em moeda nacional)","VA de deuda en moneda extranjera  (en moneda local)"]
[null,"[delete]",{"$f":"'Macro-Debt_Data'!E92","v":"PV of public sector external debt (end of period)"}]
[]
[null,null,"Debt service-to-revenue-and-grants ratio (in percent)","Ratio service de la dette/recettes et dons (en pourcentage) ","Rácio serviço da dívida/receitas e donativos (em percentagem)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-GDP ratio (in percent)","Ratio service de la dette/PIB (en pourcentage)","Rácio serviço da dívida/PIB (em percentagem)","Relación servicio de la deuda/PIB (porcentaje)"]
[]
[null,"New","Historical","Moyenne ","Média","Promedio"]
[null,"New","Average","historique ","histórica","histórico"]
[null,"New","Standard","Écart ","Desvio","Desviación"]
[null,"New","Deviation","type ","padrão","estándar"]
[null,null,{"$f":"C898","v":"Projections"},{"$f":"D898","v":"Projections"},{"$f":"E898","v":"Projecções"},{"$f":"F898","v":"Proyecciones"}]
[]
[]
["B1_GDP_pub!A1"]
[]
[null,null,"Bounds Test 1: Real GDP Growth Shock","Test paramétré  1 : Choc de production réelle ","Teste-Limite 1: Choque do Produto Real","Prueba de tensión 1: Shock del producto real"]
[]
[]
["B2_PB_mkt_pub!A1"]
[null,"Update","Bounds Test 2: Primary Balance Shock for Market Access Countries"]
[]
["B2_PB_non_mkt_pub!A1"]
[null,"Update","Bounds Test 2: Primary Balance Shock for non-market access countries","Test paramétrét 2 : Choc de solde primaire ","Teste-Limite 2: Choque do Saldo Primário","Prueba de tensión 2: Shock del saldo primario"]
[]
["B5_depreciation_pub!A1"]
[null,"Update","Bounds Test 5: Exchange Rate Shock","Test paramétré 5 : Choc de taux de changet réel ","Teste-Limite 5: Choque da Taxa de Câmbio Real","Prueba de tensión 5: Shock del tipo de cambio real"]
[]
[]
["B6_Combo_mkt_ext!A1"]
["B6_Combo_mkt_ext!A1","Update","Bounds Test 6: Combined Shock for Market Access Countries","Test paramétré 6 : Choc combiné d'un écart type ","Teste-Limite 6: Choque Combinado de um Desvio-Padrão","Prueba de tensión 6: Shock combinado de una desviación estándar"]
[]
["B6_combo_non-mkt_pub'!A1"]
["B6_Combo_non-mkt_ext'!A1","Update","Bounds Test 6: Combined Shock for Non-Market Access Countries","Test paramétré 6 : Choc combiné d'un écart type ","Teste-Limite 6: Choque Combinado de um Desvio-Padrão","Prueba de tensión 6: Shock combinado de una desviación estándar"]
[]
["A1_historical_ext!A1"]
[null,null,{"$f":"\"Appendix Table XX. \"&'Input 1 - Basics'!C7&\": External Debt Sustainability Framework,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Appendix Table XX. Ghana: External Debt Sustainability Framework,2013-2044 1/"},{"$f":"\"Tableau XX de l'appendice. \"&'Input 1 - Basics'!C7&\" : Cadre de viabilité de la dette extérieure,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Tableau XX de l'appendice. Ghana : Cadre de viabilité de la dette extérieure,2013-2044 1/"},{"$f":"\"Tabela XX do Apêndice. \"&'Input 1 - Basics'!C7&\": Quadro de Sustentabilidade da Dívida Externa, \"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Tabela XX do Apêndice. Ghana: Quadro de Sustentabilidade da Dívida Externa, 2013-2044 1/"},{"$f":"\"Cuadro del apéndice XX.\"&'Input 1 - Basics'!C7&\": Marco de sostenbilidad de la deuda externa,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Cuadro del apéndice XX.Ghana: Marco de sostenbilidad de la deuda externa,2013-2044 1/"}]
[]
[null,null,"III. Averages and Standard Deviations","III. Moyennes et écarts types","III. Médias e Desvios-Padrão","III. Promedios y desviaciones estándar"]
[null,null,"Net non-debt creating flows (FDI) to GDP ratio","Ratio flux nets non générateurs de dette (IDE)/PIB","Rácio entre os fluxos líquidos não geradores de dívida (IDE) e o PIB","Relación flujos netos no generadores de deuda (IED)/PIB"]
[null,null,"of which: Private","Privé","Privados","Privados"]
[null,null,"Current-year exports","Exportations année en cours ","Exportações do ano corrente","Exportaciones del año corriente"]
[]
[]
[null,null,"Alternative Scenario 1: Key Variables at Historical Average","Autre scénario 1: Les Variables Macroéconomiques Fondamentales Croissent à leurs Moyennes Historiques","Cenário Alternativo 1: Variáveis principais na média historica","Escenario Alternativo 1: Principales Variables en su Promedio Histórico"]
[null,null,"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year.","7/ Solde constant à long terme qui stabilise le ratio d'endettement, en supposant que les variables principales (croissance du PIB réel, taux d'intérêt nominal, croissance du déflateur en dollars et entrées hors dettes en pourcentage du PIB) se maintiennent aux niveaux de la dernière année de projection.","7/ Saldo constante a longo prazo que estabiliza o rácio da dívida, presumindo-se que as principais variáveis (crescimento do PIB real, taxa de juro nominal, crescimento do deflator em USD e fluxos de entrada não geradores de dívida em percentagem do PIB) permaneçam nos níveis do último ano da projecção.","7/ Saldo constante a largo plazo que estabiliza el coeficiente de endeudamiento suponiendo que las variables principales (crecimiento del PIB real, tasa de interés nominal, crecimiento del deflactor de dólares y entradas distintas de deuda como porcentaje del PIB) permanecen en los niveles del último año de proyección."]
[null,null,"Nominal debt baseline","Scénario de référence dette nominale ","Dívida nominal, base","Escenario base de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Nominal debt stress","Test résistance dette nominale ","Dívida nominal, estresse","Problemas de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Residual gross borrowing","Emprunt brut résiduel ","Endividamento bruto residual","Endeudamiento bruto residual"]
[]
[null,null,"PV PPG baseline","VA CDG scénario de référence ","VA da dívida PGP, base","Escenario base de VA PGP"]
[null,null,"PV of additional borrowing","VA emprunts supplémentaires ","VA do endividamento adicional","VA de endeudamiento adicional"]
[null,null,"PV PPG stress","VA CGE test résistance ","VA da dívida PGP, estresse","Problemas de VA PGP"]
[null,null,"Private debt (=PV)","Dette privée (=VA)","Dívida privada (= VA)","Deuda privada (=VA)"]
[null,null,"PV total","VA total ","VA total ","VA total"]
[]
[null,null,"Debt service baseline","Service dette scénario de base ","Serviço da dívida, base","Escenario base de servicio de la deuda"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Debt service PPG baseline","Service dette CGE scénario de base ","Serviço da dívida PGP, base","Escenario base de servicio de la deuda PGP"]
[]
[null,null,"Additional debt service stress","Test résistance service dette additionnel ","Serviço da dívida adicional, estresse","Problemas de servicio de la deuda adicional"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Total debt service stress","Total test résistance service dette ","Total do serviço da dívida, estresse","Total problemas de servicio de la deuda"]
[null,null,"PPG debt service stress","Test résistance service dette CGE","Serviço da dívida PGP, estresse","Problemas de servicio de la deuda PGP"]
[]
[null,null,"New interest payments","Nouvelles charges d'intérêts ","Novos pagamentos de juros","Nuevos pagos de intereses"]
[null,null,"Effective rate","Taux effectif","Taxa efectiva","Tasa efectiva"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"Short-term debt","Dette à court terme ","Dívida de curto prazo","Deuda a corto plazo"]
[]
["B1_GDP_ext!A1"]
[null,null,{"$f":"+\"Bound Test 1: Real GDP growth at historical average minus one standard deviation in  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Bound Test 1: Real GDP growth at historical average minus one standard deviation in  2025-2026"},{"$f":"+\"Test paramétré  1 : Croissance du PIB réel à moyenne historique moins un écart type en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Test paramétré  1 : Croissance du PIB réel à moyenne historique moins un écart type en 2025-2026"},{"$f":"+\"Teste-Limite 1: Crescimento do PIB Real à Média Histórica Menos Um Desvio-Padrão em  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Teste-Limite 1: Crescimento do PIB Real à Média Histórica Menos Um Desvio-Padrão em  2025-2026"},{"$f":"+\"Prueba de tensión 1: Crecimiento del PIB real según promedio histórico menos una desviación estándar en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Prueba de tensión 1: Crecimiento del PIB real según promedio histórico menos una desviación estándar en 2025-2026"}]
[]
["B3_Exports_ext!A1"]
[null,null,"a/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock (implicitly assuming an offsetting adjustment in import levels).","a/ On suppose que la valeur des exportations se maintiendra en permanence au niveau inférieur, mais le compte courant en pourcentage du PIB devrait revenir au niveau du scénario de référence après le choc (ce qui suppose implicitement un ajustement compensatoire des niveaux d'importation).","a/ Presume a permanência dos valores das exportações no nível mais baixo, mas presume que a conta corrente como parcela do PIB retorne ao nível de base após o choque (presume implicitamente um ajuste compensatório nos níveis das importações).","a/ Se supone un valor de las exportaciones permanentemente menor, pero la cuenta corriente como proporción del PIB retorna a su valor en el escenario base después del shock (implícitamente se supone que las importaciones se ajustan para compensar la caída en las exportaciones)."]
[null,null,"Bound Test 2: Exports Shock",{"$f":"+\"Test de Réaction 2: Les Exportations Croissant à leur Moyenne Historique moins un écart-type \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Test de Réaction 2: Les Exportations Croissant à leur Moyenne Historique moins un écart-type 2025-2026 a/"},{"$f":"+\"Teste-Limite 2: Crescimento do Valor das Exportações à Média Histórica Menos um Desvio-Padrão em \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Teste-Limite 2: Crescimento do Valor das Exportações à Média Histórica Menos um Desvio-Padrão em 2025-2026 a/"},{"$f":"+\"Estrés Test 2 : Valor de las Exportaciones su Promedio Histórico menos un desvío estandar en  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Estrés Test 2 : Valor de las Exportaciones su Promedio Histórico menos un desvío estandar en  2025-2026 a/"}]
[]
["B4_other flows_ext'!A1",null,"Bound Test 4: Other Flows Shock",{"$f":"+\"Test paramétré 4 : Transferts officiels nets et IDE net à moyenne historique moins un écart type en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Test paramétré 4 : Transferts officiels nets et IDE net à moyenne historique moins un écart type en 2025-2026"},{"$f":"+\"Teste-Limite 4: Transferências Oficiais Líquidas e IDE Líquido às Médias Históricas Menos um Desvio-Padrão em \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Teste-Limite 4: Transferências Oficiais Líquidas e IDE Líquido às Médias Históricas Menos um Desvio-Padrão em 2025-2026"},{"$f":"+\"Prueba de tensión 4: Transferencias oficiales netas e IED neta según promedio histórico menos una desviación estándar en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Prueba de tensión 4: Transferencias oficiales netas e IED neta según promedio histórico menos una desviación estándar en 2025-2026"}]
[]
["C1_Combined CL'!A1"]
[null,"Update","Tailored Stress Test 1: Contingent Liability Shock","Choc d'engagements conditionnels "," Choque dos Passivos Contingentes","Shock de pasivos contingentes"]
[]
[]
["C2_Natural disaster'!A1"]
[null,"Update","Tailored Stress Test 2: Natural Disasters Shock","Test paramétré 5 : Choc d'engagements conditionnels ","Teste-Limite 5: Choque dos Passivos Contingentes","Prueba de tensión 5: Shock de pasivos contingentes"]
[null,null,{"$f":"+\"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in \"&TEXT( 'C2_Natural disaster'!F7,\"#\") & \"   7/\"","v":"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in 2025   7/"},{"$f":"\"Test de résistance 5 : Augmentation de 10% du PIB des autres flux générateurs d'endettement en \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Test de résistance 5 : Augmentation de 10% du PIB des autres flux générateurs d'endettement en 2025"},{"$f":"\"Teste de Estresse 5: Aumento de 10% do PIB nos outros fluxos geradores de dívida em \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Teste de Estresse 5: Aumento de 10% do PIB nos outros fluxos geradores de dívida em 2025"},{"$f":"\"Prueba de tensión 5: Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Prueba de tensión 5: Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en 2025"}]
[]
[]
["C3_Commodity prices_ext'!A1"]
[null,"New","Tailored Stress Test 3. Commodity Price shock -External"]
[]
["C3_commodity_prices_pub'!A1"]
[null,"New","Tailored Stress Test 3. Commodity Price shock - Public"]
[]
[]
["C4_Market_financing'!A1"]
[null,"New","Tailored stress test 4: Market Financing Stress Test"]
[]
["CI Summary'!A1"]
[null,null,"IMF teams to override the remittances data if the current values are not consistent with the macro framework used for the last WEO vintage",null,null,null,null,null,null," "]
[]
[]
[null,"References"]
[null,null,"Interest payments","Paiements d'intérêts","Pagamentos de juros","Pago de intereses"]
[null,null,"Public setor assets, stock","Actifs du secteur public, stocks","Ativos do setor público, stock","Activos sector público, saldo"]
[null,null,"Public sector liquid assets, stock (e.g. cash + deposits + marketable securities)","Actifs liquides du secteur public, stocks (par ex., numéraire + dépôts + titres négociables)","Ativos líquidos do setor público, stock (p.ex., caixa + depósitos + obrigações negociáveis)","Activos líquidos sector público, saldo (p. ej., efectivo + depósitos + valores negociables)"]
[null,null,"of which: General Government liquid assets, stock","dont : actifs liquides des administrations publiques, stocks","d/q: ativos líquidos do governo geral, stock","de los cuales: activos líquidos gobierno general, saldo"]
[null,null,"of which: liquid financial assets used to finance GFNs, flow (e.g. -ve: deposit drawdown; +ve: overfinancing)","dont : actifs financiers liquides utilisés pour financer les besoins de financement bruts, flux (par ex., signe - : prélèvements sur les dépôts; signe + : surfinancement)","d/q: ativos financeiros líquidos usados para financiar a NBF, fluxo (p.ex., -ve: levantamento de depósitos; +ve: excesso de financiamento)","de los cuales: activos financieros líquidos utilizados para financiar necesidades de financiamiento brutas (GFN), flujo (p. ej., -ve: disposición de depósitos; +ve: sobrefinanciamiento)"]
[null,null,"Workers' Remittances","Envois de fonds des travailleurs","Remessas de trabalhadores","Remesas de trabajadores"]
[null,null,"PPG MLT exernal debt amortization due","Amortissement exigibleau titre de la dette extérieure à MLT contractée ou garantie par l'État","Montante a vencer das amortizações da dívida externa MLP PGP","Amortización adeudada por deuda externa pública o con garantía pública a mediano y largo plazo"]
[null,null,"External debt arrears","Arriérés au titre de la dette extérieure","Atrasados da dívida externa","Atrasos deuda externa"]
[null,null,"Principal payments and external arrears","  Paiements de principal et arriérés extérieurs","Pagamentos do capital e atrasados externos","Pagos del principal y atrasos externos"]
[null,null,"IV. New Medium and Long-term external debt disbursements (from 2017 onwards) by main creditors","IV. Décaissements au titre de la nouvelle dette extérieure à moyen et long terme (à partir de 2017), par principaux créanciers ","IV. Novos desembolsos da dívida externa de médio e longo prazo (a partir de 2017) pelos principais credores","IV. Desembolsos sobre deuda externa a mediano y largo plazo nueva (a partir de 2017) por los principales acreedores"]
[null,null,"Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.","Dette émise dans le pays considérée comme dette extérieure (c'est-à-dire dette libellée en monnaie étrangère sur la base de la monnaie ou dette envers les non-résidents sur la base de la résidence) sera ajoutée aux données sur la dette extérieure globale dans le modèle. Veuillez NE PAS inclure ces dettes dans les sections II, III et IV.","A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescent5ada aos dados externos agregados no modelo. NÃO inclua estas dívidas nas Seções II, III e IV.","La deuda emitida localmente que recibe el tratamiento de deuda externa (p. ej., deuda denominada en divisas en base moneda) se añadirá a los datos externos agregados de la planilla. NO consignar este tipo de deuda en las Secciones II, III y IV."]
[null,null,"V. Aggregate domestic debt (historical)","V.  Dette intérieure globale (données rétrospectives)","V. Dívida interna agregada (histórica)","V. Deuda interna agregada (datos históricos)"]
[null,null,"VI. Locally-issued debt held by residents","VI. Dette émise dans le pays et due à des résidents","VI. Dívida emitida localmente detida por residentes","VI. Deuda emitida localmente mantenida por residentes"]
[null,null,"Debt service","  Service de la dette","Serviço de dívida","Servcio de la deuda"]
[null,null,"Disbursments","  Décaissements","Desembolsos","Desembolsos"]
[null,null,"VII. Locally-issued debt held by non-residents (use when a DSA is conducted on a residency basis)","VII. Dette émise dans le pays due à des non-résidents (à utiliser lorsqu'une AVD est réalisée sur la base de la résidence)","VII. Dívida emitida localmente por não residentes (use quando for feita uma ASD com base na residência)","VII. Deuda emitida localmente mantenida por no residentes (utilizar cuando se ejecuta un ASD en base residencia)"]
[null,null,"Optional","Facultatif","Opcional","Opcional"]
[null,null,"PPG MLT domestic debt outstanding","Encours de la dette intérieure à MLT contractée ou garantie par l'État","Saldo da dívida interna MLP PGP","Deuda pública o con garantía pública interna a mediano y largo plazo pendiente"]
[null,null,"o/w: FX-denominated domestic debt held by residents","  dont : dette intérieure en monnaie étrangère envers les non-résidents","d/q: Dívida interna expressa em moeda estrangeira detida por residentes","de la cual: deuda interna denominada en divisas mantenida por residentes"]
[null,null,"PPG ST domestic debt outstanding","Encours de la dette intérieure à CT contractée ou garantie par l'État","Saldo da dívida interna CP PGP","Deuda pública o con garantía pública interna a corto plazo pendiente"]
[null,null,"PPG domestic debt interest due","Intérêts exigibles sur la dette intérieure contractée ou garantie par l'État","Juros devidos sobre a dívida interna PGP","Intereses adeudados por deuda interna pública o con garantía pública"]
[null,null,"o/w: from foreign currency denominated debt","  dont : sur dette libellée en monnaie étrangère","d/q: da dívida expressa em moeda estrangeira","de los cuales: procedentes de deuda denominada en moneda extranjera"]
[null,null,"Net domestic financing","Financement intérieur net","Financiamento interno líquido","Financiamiento interno neto"]
[null,null,"Outstanding of existing debt in [   XXXX] ","Encours de la dette existante en [   XXXX] ","Saldo da dívida existente em [   XXXX] ","Saldo vivo de deuda existente en [XXXX]"]
[null,null,"Local currency","Monnaie nationale","Moeda nacional","Moneda local"]
[null,null,"foreign currency ","Monnaie étrangère","moeda estrangeira ","Moneda extranjera"]
[]
[null,null,"Assumptions","Hypothèses ","Pressupostos","Supuestos"]
[null,null,"Avg. interest rate","Taux d'intérêt moyen ","Taxa de juro média","Tasa de interés med."]
[null,null,"Inflation (GDP deflator)","Inflation (déflateur du PIB) ","Inflação (deflator do PIB)","Inflación (deflactor del PIB)"]
[null,null,"Period","Période","Período","Período"]
[null,null,"First year of projections","Première année de projections","Primeiro ano da projecção","Primer año de proyecciones"]
[null,null,"Disbursement","Décaissement ","Desembolso","Desembolso"]
[null,null,"Debt stock","Stock de la dette","Stock da dívida","Saldo de deuda"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[null,null,"Interest","Intérêt","Juros","Intereses"]
[null,null,"Total debt service","Total service de la dette ","Total do serviço da dívida","Total servicio de la deuda"]
[null,null,"PV of debt","VA de la dette ","VA da dívida","VA de la deuda"]
[null,null,"Grant element","Élément don ","Elemento de donativo","Componente de donaciones"]
[null,null,"New borrowing (gross, in LCU)","Nouveaux emprunts (bruts)","Novo endividamento (bruto)","Endeudamiento nuevo (bruto)"]
[]
[null,null,"New forex borrowing (gross, USD)","Nouveaux emprunts en devises (bruts, dollars EU)","Novo endividamento em ME (USD, bruto)","Endeudamiento en moneda extranjero nuevo (dólares de EE.UU. brutos)"]
[null,null,"cumulative","cumulé ","acumulado","acumulado"]
[null,null,"Stock of new forex debt (in USD)","Stock de la nouvelle dette en devises (dollars EU) ","Stock da nova dívida em ME (em USD)","Saldo de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,"PV of new forex debt (in USD)","VA de la nouvelle dette en devises (dollars EU) ","VA da nova dívida em ME (em USD)","VA de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,"Total debt service (in USD)","Total service de la dette (dollars EU) ","Total do serviço da dívida (em USD)","Total servicio de la deuda (dólares de EE.UU.)"]
[null,null,"Interest","Intérêts","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[]
[null,null,"t-g>0","t-g>0","t-g>0","t-g>0"]
[]
[null,null,"t-m condition","condition t-m ","condição t-m","condición t-m"]
[]
[]
[null,null,"New domestic MLT borrowing (gross)","Nouveaux emprunts intérieurs MLT (bruts)","Novo endividamento interno de MLP (bruto)","Endeudamiento interno a MLP nuevo (bruto)"]
[null,null,"cumulative","cumulé ","acumulado","acumulado"]
[null,null,"Stock of new domestic MLT debt","Stock de la nouvelle dette intérieure MLT ","Stock da nova dívida interna de MLP","Saldo de deuda interna a MLP nueva"]
[]
[null,null,"Total debt service","Total service de la dette ","Total do serviço da dívida","Total servicio de la deuda"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[]
[null,null,"t-g>0","t-g>0","t-g>0","t-g>0"]
[]
[null,null,"t-m condition","condition t-m ","condição t-m","condición t-m"]
[]
[]
[null,null,"New domestic short-term borrowing (gross; also stock of debt)","Nouveaux emprunts intérieurs à court terme (bruts; aussi stock de dette)","Novo endividamento interno de curto prazo (bruto; também stock da dívida)","Endeudamiento interno a corto plazo nuevo (bruto; también saldo de la deuda)"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
["Chart data",null,{"$f":"C204","v":"TOTAL public debt benchmark"},{"$f":"D204","v":"Repère dette publique TOTALE"},"Nível indicativo da dívida pública TOTAL","Referencia de deuda pública TOTAL"]
[null,null,"A one-off breach excluded"]
[null,null,"Terms","Conditions ","Condições","Condiciones"]
[null,null,"Growth","Croissance","Crescimento","Crecimiento"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP deflator","Déflateur du PIB","Deflator do PIB","Deflactor del PIB"]
[null,null,"Non-debt flows","Flux hors dette ","Fluxos não geradores de dívida","Flujos distintos de deuda"]
[null,null,"Combination","Combinaison ","Combinado","Combinación"]
[null,null,"One-time depreciation","Dépréciation ponctuelle ","Depreciação pontual","Despreciación excepcional"]
[null,null,"External","Extérieure","Externa","Externa"]
[null,null,"Fix Primary Balance","Solde primaire fixe ","Saldo primário fixo","Saldo primario fijo"]
[null,null,"Growth LT","Croissance LT","Crescimento LP","Crecimiento a largo plazo"]
[null,null,"Growth","Croissance ","Crescimento","Crecimiento"]
[null,null,"Primary Balance","Solde primaire ","Saldo primário","Saldo primario fijo"]
[null,null,"Combination","Combinaison ","Combinado","Combinación"]
[null,null,"One-time depreciation","Dépréciation ponctuelle ","Depreciação pontual","Depreciación excepcional"]
[null,null,"Non-debt flows","Flux hors dette ","Fluxos não geradores de dívida","Flujos distintos de deuda"]
[null,null,"Public","Budgétaire ","Orçamental","Fiscal"]
[null,null,"Baseline","Scénario de référence ","Base","Escenario base"]
[null,null,"Historical scenario","Scénario historique ","Cenário histórico","Escenario histórico"]
[null,null,{"$f":"\"Most extreme shock\"","v":"Most extreme shock"},"Choc le plus extrême","Choque mais extremo","Shock más severo"]
[null,null,"Threshold","Seuil ","Limiar","Umbral"]
[]
[]
[]
[]
[]
[null,"translate","'- Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so."]
[null,"translate","- Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline."]
[null,null,"External DSA","AVD extérieure"," ASD externa ","ASD públicos"]
[null,null,"Public DSA","AVD publique"," ASD pública","ASD externos"]
["Baseline - public"]
[null,"translate","<For currency-basis>"]
[null,"JMS: replace french in line 991",{"$f":"C1004","v":"of which: foreign-currency denominated"},"dont: en monnaie étrangère",{"$f":"E1004","v":"d/q: expressa em moeda estrangeira"},"de la cual: denominada en moneda extranjera"]
[null,"JMS: replace french in line 968",{"$f":"C981","v":"of which: local-currency denominated"},"dont: en monnaie nationale",{"$f":"E981","v":"d/q: expressa em moeda local"},"de la cual: denominada en moneda local"]
[null,null,"<For residency-basis>"]
[null,"Translate PRT and ESP if the verb used in line 982 has a different context similar to the French translation. The French verb in line 982 (envers) has a different context than \"detenu\".",{"$f":"C982","v":"of which: held by non-residents"},"dont: détenu par les non-résidents",{"$f":"E982","v":"d/q: detida por não residentes"},"de la cual: en poder de no residentes"]
[null,"translate","of which: held by residents","dont: détenu par les résidents"]
[null,null,"of which: PPG external debt"]
[]
[]
[null,"translate","Interquartile range (25-75)","Gamme interquartile (25-75)"]
[null,null,"Change in PPG debt","Variation de la dette CGE"]
[null,null,"Median","Médian"]
[null,null,null,"Répartition entre les PFRs"]
[null,null,null,"Contributions à des variations inattendus"]
[null,"Realism 4 - Fiscal adjustment"]
[null,null,"Projected 3-yr adjustment","Ajustement prévu sur 3 ans"]
[null,null,"3-year PB adjustment greater than 2.5 percentage points of GDP in approx. top quartile","Ajustement du SP sur 3 ans supérieur a 2.5% du PIB aux environs a quartile supérieur"]
[null,null,"more","plus"]
[]
[null,"Realism 3 - Invest-Growth"]
[null,null,"Historical","Historique"]
[null,null,"Projected (Prev. DSA)","Projeté (AVD précédente)"]
[null,null,"Projected (Curr. DSA)","Projeté (AVD actuelle précédente)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. ","Le ratio VA de la dette extérieure par rapport au PIB dans l’AVD publique diffère de l’AVD externe, l’ampleur des différences dépendant des projections de taux de change."]
[null,null,"Note: \"Yes\" indicates any change to the size or interactions of the default settings for the stress tests. \"n.a.\" indicates that the stress test does not apply.","Note: \"Yes\" indique toute modification de la taille ou des interactions des paramètres par défaut pour les tests de résistance. \"n.a.\" indique que le test de résistance ne s'applique pas."]
[null,"new","Customization of Default Settings","Personnalisation des paramètres par défaut"]
[]
[]
[]
[null,null,"Tailored Stress","Choc d'engagements"," Choque dos Passivos","Shock de pasivos"]
[null,null,"Combined CL","Passifs éventuels combinés"]
[null,null,"Natural disaster","Catastrophes naturelles"]
[null,null,"Commodity price","Prix des produits de base"]
[null,null,"Market financing","Financement de marché"]
[]
[]
[]
["Probability approach",null,"The probability approach can be optionally used in borderline cases where one of debt indicator trajectories (under the baseline or most extreme stress test) has marginal breaches of a threshold, or it hovers below a threshold with small margins. While there is no numerical cut-off to define marginal breaches, users can see the magnitude of breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test by changing the borderline bandwidth below. The most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period (excluding the one with a one-off breach).","L’approche probabiliste peut éventuellement être utilisée dans les cas limites où l’une des trajectoires d’indicateur d’endettement (selon le scénario de référence ou le test de résistance le plus extrême) présente des dépassements marginaux d’un seuil ou se situe en dessous d’un seuil avec des marges faibles. Bien qu'il n'existe pas de seuil numérique pour définir les violations marginales, les utilisateurs peuvent voir l'ampleur des dépassements  des seuils dans le scénario de référence, le scénario historique et le test de résistance le plus extrême en modifiant la bande passante à la limite ;  changez-le ci-dessous. Le choc ou test de résistance le plus extrême est défini comme le test qui produit le niveau d'endettement le plus élevé au plus tard la dixième année de la période de projection (à l'exclusion de celui avec une rupture ponctuelle). "]
[null,null,"The probability approach focuses on the evolution of the probability of debt distress over time, rather than on the evolution of debt burden indicators.","L’approche par les probabilités se concentre sur l’évolution de la probabilité de surendettement au fil du temps plutôt que sur celle des indicateurs d’endettement."]

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

{"sheet":"Input 1 - Basics","index":13,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,1,34,2],[1,1,1,2]]}
[null,{"$f":"++OFFSET(translation!C62, 0,LANG)","v":"Country information"}]
[null,{"$f":"IF('Input-INSTRUCTIONS'!D1=0, ++OFFSET(translation!C99, 0,LANG), translation!J99)","v":"**Enable the macro by clicking \"Enable Content\" in the yellow bar that appears when the file opens.**"},null,null,{"$f":"++OFFSET(translation!C100, 0,LANG)","v":"First-time users: please select your country from the pull-down menu (this will automatically populate country-specific data used for the CI and realism tools)"}]
[null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"},null,null,{"$f":"++OFFSET(translation!C101, 0,LANG)","v":"Returning users: please ensure the country-specific data is refreshed through the link below when you prepare a new DSA using the previously-downloaded template."}]
[null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."},null,null,{"$f":"++OFFSET(translation!C102, 0,LANG)","v":"Use the refresh button found in \"Imported Data\" sheet (the link is available below)"}]
[null,{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C69,IF(START!L10=\"French\",translation!D69,IF(START!L10=\"Portuguese\",translation!E69,translation!F69)))","v":"Country"},"Ghana",null,{"$f":"++OFFSET(translation!C103, 0,LANG)&\" -->\"","v":"Click the link here -->"},null,"Imported data'!A1"]
[null,{"$f":"++IF(START!L10=\"English\",translation!C70,IF(START!L10=\"French\",translation!D70,IF(START!L10=\"Portuguese\",translation!E70,translation!F70)))","v":"Country Code"},{"$f":"VLOOKUP(C7,lookup!C$4:G$73,5,FALSE)","v":652}]
[]
[1,{"$f":"++IF(START!L10=\"English\",translation!C76,IF(START!L10=\"French\",translation!D76,IF(START!L10=\"Portuguese\",translation!E76,translation!F76)))","v":"IMF program"},"Yes"]
[2,{"$f":"++IF(START!L10=\"English\",translation!C77,IF(START!L10=\"French\",translation!D77,IF(START!L10=\"Portuguese\",translation!E77,translation!F77)))","v":"IDA operation"},"Yes"]
[3,{"$f":"++IF(START!L10=\"English\",translation!C78,IF(START!L10=\"French\",translation!D78,IF(START!L10=\"Portuguese\",translation!E78,translation!F78)))","v":"IDA status"},"Blend",null,{"$f":"++OFFSET(translation!C104, 0,LANG)","v":"Click on the link for the country's IDA status"},null,null,"http://ida.worldbank.org/about/borrowing-countries"]
[4,{"$f":"++IF(START!L10=\"English\",translation!C74,IF(START!L10=\"French\",translation!D74,IF(START!L10=\"Portuguese\",translation!E74,translation!F74)))","v":"HIPC"},{"$f":"VLOOKUP(Code,lookup!B4:F73,COLUMN(HIPC_Column)-1,FALSE)","v":"CP"}]
[5,{"$f":"++IF(START!L10=\"English\",translation!C75,IF(START!L10=\"French\",translation!D75,IF(START!L10=\"Portuguese\",translation!E75,translation!F75)))","v":"MDRI"},{"$f":"VLOOKUP(Code, lookup!$B$3:$AR$83, COLUMN(MDRI_Column)-1, FALSE)","v":"Yes"}]
[6,{"$f":"++IF(START!L10=\"English\",translation!C79,IF(START!L10=\"French\",translation!D79,IF(START!L10=\"Portuguese\",translation!E79,translation!F79)))","v":"Minimum Concessionality Requirement"},0.35]
[]
[null,{"$f":"++OFFSET(translation!C86, 0,LANG)","v":"Current year"},2024,null,{"$f":"++OFFSET(translation!C105, 0,LANG)","v":"Note: This is the year when a DSA is prepared and sets the vintage year."}]
[null,{"$f":"++OFFSET(translation!C216, 0,LANG)","v":"First year of projections"},2024,null,{"$f":"++OFFSET(translation!C106, 0,LANG)","v":"Note: First year of projections on debt dynamics (e.g., this should be 2018 when actual debt stock is available for 2017).  "}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C80,IF(START!L10=\"French\",translation!D80,IF(START!L10=\"Portuguese\",translation!E80,translation!F80)))","v":"Scale"},"Million",null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C107, 0,LANG), translation!J107)","v":"Note: This scale would be reflected in \"Input 3\" through the \"Retrieve_Scale\" column. "}]
[]
[null,{"$f":"++OFFSET(translation!C83, 0,LANG)","v":"DSA vintages used for the realism tools"},null,null,{"$f":"++OFFSET(translation!C108, 0,LANG)","v":"Note: Please confirm the DSA vintages used for the realism tools are appropriate."}]
[null,{"$f":"++OFFSET(translation!C84, 0,LANG)","v":"The previous vintage (the latest DSA)"},{"$f":"VLOOKUP(MID('Realism 1 - Forecast Error'!E6,6,2),Vintage_display_lookup,2,FALSE)&\", \"&LEFT('Realism 1 - Forecast Error'!E6,4)","v":"June, 2024"}]
[null,{"$f":"++OFFSET(translation!C85, 0,LANG)","v":"The DSA prepared 5-years ago"},{"$f":"VLOOKUP(MID('Realism 1 - Forecast Error'!E7,6,2),Vintage_display_lookup,2,FALSE)&\", \"&LEFT('Realism 1 - Forecast Error'!E7,4)","v":"March, 2019"}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C72,IF(START!L10=\"French\",translation!D72,IF(START!L10=\"Portuguese\",translation!E72,translation!F72)))","v":"Discount rate"},0.05]
[]
[null,{"$f":"++OFFSET(translation!C87, 0,LANG)","v":"Market access"},{"$f":"'Input 6 - Tailored Tests'!C11","v":"Yes"}]
[null,{"$f":"++OFFSET(translation!C88, 0,LANG)","v":"Is the EMBI spread available?"},"Yes",null,{"$f":"++OFFSET(translation!C109, 0,LANG)","v":"Note: Used to inform the market-financing pressure tool, which assesses the pressure in the baseline (not the stress test). "}]
[null,{"$f":"++OFFSET(translation!C89, 0,LANG)","v":"EMBI spread in bps (the latest available)"},350]
[]
[null,{"$f":"++OFFSET(translation!C97, 0,LANG)","v":"Real exchange rate overvaluation (+: overvaluation)"},20]
[]
[null,{"$f":"++OFFSET(translation!C92, 0,LANG)","v":"Definition of external/domestic debt"},"Residency-based"]
[null,{"$f":"++OFFSET(translation!C93, 0,LANG)","v":"Is there a material difference between the two criteria?"},"Yes"]
[null,{"$f":"++OFFSET(translation!C98, 0,LANG)","v":"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denominated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are considered zero or insignificant and the data is not available."}]

{"sheet":"Input 2 - Debt Coverage","index":14,"n_rows":40,"n_cols":21,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,1,26,6],[6,2,6,3],[18,3,18,6],[19,3,19,4]]}
[null,{"$f":"IF(START!$L$10=\"English\",translation!C114,IF(START!$L$10=\"French\",translation!D114,IF(START!$L$10=\"Portuguese\",translation!E114,translation!F114)))","v":"Public debt coverage and the magnitude of shock used for contingent liability tailored stress test"}]
[null,null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[null,null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[null,null,{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C115,IF(START!$L$10=\"French\",translation!D115,IF(START!$L$10=\"Portuguese\",translation!E115,translation!F115)))","v":"Public debt coverage"}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C137,IF(START!$L$10=\"French\",translation!D137,IF(START!$L$10=\"Portuguese\",translation!E137,translation!F137)))","v":"A. Please select \"X\" for each subsector of the public sector below when it is covered in your public debt data."}]
[null,null,{"$f":"IF(START!$L$10=\"English\",translation!C138,IF(START!$L$10=\"French\",translation!D138,IF(START!$L$10=\"Portuguese\",translation!E138,translation!F138)))","v":"Subsectors of the public sector"},null,{"$f":"IF(START!$L$10=\"English\",translation!C149,IF(START!$L$10=\"French\",translation!D149,IF(START!$L$10=\"Portuguese\",translation!E149,translation!F149)))","v":"Check box"},null,null,null,null,null,"Lookup terms"]
[null,1,{"$f":"IF(START!$L$10=\"English\",translation!C140,IF(START!$L$10=\"French\",translation!D140,IF(START!$L$10=\"Portuguese\",translation!E140,translation!F140)))","v":"Central government"},null,"X",null,null,null,null,null,"X",{"$f":"U8","v":"Government"},null,{"$f":"IF(AND($E$8=K8,$E$9=K8,$E$10=K8),U9,IF(AND($E$8=K8,$E$9=K8,$E$10=\"\"),U10&N9,U11&N9))","v":"The central government plus social security"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C116, 0,LANG)","v":"Government"}]
[null,2,{"$f":"IF(START!$L$10=\"English\",translation!C141,IF(START!$L$10=\"French\",translation!D141,IF(START!$L$10=\"Portuguese\",translation!E141,translation!F141)))","v":"State and local government"},null,null,null,null,null,null,null,null,{"$f":"U13","v":"Funds"},null,{"$f":"IF(AND(E11=K8,E12=K8),\" \"&U14&\" \"&U15&\" \"&U16&\" \"&U17,IF(AND(E11=K8,E12=\"\"),\" \"&U14&\" \"&U15,IF(AND(E11=\"\",E12=K8),\" \"&U14&\" \"&U17,\"\")))","v":" plus social security"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C117, 0,LANG)","v":"The general government"}]
[null,3,{"$f":"IF(START!$L$10=\"English\",translation!C142,IF(START!$L$10=\"French\",translation!D142,IF(START!$L$10=\"Portuguese\",translation!E142,translation!F142)))","v":"Other elements in the general government"},null,{"$f":"IF(AND(E11=$K$8, E12=$K$8), $K$8, \"\")","v":""},null,null,null,null,null,null,{"$f":"U19","v":"Central Bank"},null,{"$f":"IF($E$14=K8,N8&U20,N8)","v":"The central government plus social security, central bank"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C118, 0,LANG)","v":"The central, state, and local governments"}]
[null,4,{"$f":"IF(START!$L$10=\"English\",translation!C143,IF(START!$L$10=\"French\",translation!D143,IF(START!$L$10=\"Portuguese\",translation!E143,translation!F143)))","v":"o/w: Social security fund"},null,"X",null,null,null,null,null,null,{"$f":"U22","v":"Guarantee"},null,{"$f":"IF($E$13=K8,N10&U23,N10)","v":"The central government plus social security, central bank, government-guaranteed debt"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C119, 0,LANG)","v":"The central government"}]
[null,5,{"$f":"IF(START!$L$10=\"English\",translation!C144,IF(START!$L$10=\"French\",translation!D144,IF(START!$L$10=\"Portuguese\",translation!E144,translation!F144)))","v":"o/w: Extra budgetary funds (EBFs)"},null,null,null,null,null,null,null,null,{"$f":"U26","v":"SOE"},null,{"$f":"IF(AND($E$8=K8,$E$9=K8,$E$10=K8,$E$13=K8,$E$14=K8,$E$15=K8),U27,IF($E$15=K8,N11&U24,N11))","v":"The central government plus social security, central bank, government-guaranteed debt"}]
[null,6,{"$f":"IF(START!$L$10=\"English\",translation!C145,IF(START!$L$10=\"French\",translation!D145,IF(START!$L$10=\"Portuguese\",translation!E145,translation!F145)))","v":"Guarantees (to other entities in the public and private sector, including to SOEs) "},null,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C121, 0,LANG)","v":"Funds"}]
[null,7,{"$f":"IF(START!$L$10=\"English\",translation!C146,IF(START!$L$10=\"French\",translation!D146,IF(START!$L$10=\"Portuguese\",translation!E146,translation!F146)))","v":"Central bank (borrowed on behalf of the government)"},null,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C122, 0,LANG)","v":"plus"}]
[null,8,{"$f":"IF(START!$L$10=\"English\",translation!C147,IF(START!$L$10=\"French\",translation!D147,IF(START!$L$10=\"Portuguese\",translation!E147,translation!F147)))","v":"Non-guaranteed SOE debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C123, 0,LANG)","v":"social security"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C124, 0,LANG)","v":"and"}]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C151,IF(START!$L$10=\"French\",translation!D151,IF(START!$L$10=\"Portuguese\",translation!E151,translation!F151)))","v":"Public debt coverage and the magnitude of the contingent liability tailored stress test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C125, 0,LANG)","v":"extra budgetary funds"}]
[null,{"$f":"++OFFSET(translation!C153, 0,LANG)","v":"B. Please customize elements of the contingent liability tailored test, as applicable."}]
[null,1,{"$f":"++IF(START!$L$10=\"English\",translation!C155,IF(START!$L$10=\"French\",translation!D155,IF(START!$L$10=\"Portuguese\",translation!E155,translation!F155)))","v":"The country's coverage of public debt"},{"$f":"N12","v":"The central government plus social security, central bank, government-guaranteed debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C127, 0,LANG)","v":"Central Bank"}]
[null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},null,{"$f":"++IF(START!$L$10=\"English\",translation!C163,IF(START!$L$10=\"French\",translation!D163,IF(START!$L$10=\"Portuguese\",translation!E163,translation!F163)))","v":"Used for the analysis"},{"$f":"++IF(START!$L$10=\"English\",translation!C164,IF(START!$L$10=\"French\",translation!D164,IF(START!$L$10=\"Portuguese\",translation!E164,translation!F164)))","v":"Reasons for deviations from the default settings "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C128, 0,LANG)","v":", central bank"}]
[null,{"$f":"B19+1","v":2},{"$f":"++IF(START!$L$10=\"English\",translation!C156,IF(START!$L$10=\"French\",translation!D156,IF(START!$L$10=\"Portuguese\",translation!E156,translation!F156)))","v":"Other elements of the general government not captured in 1."},0,{"$f":"++OFFSET(translation!C165, 0,LANG)","v":"percent of GDP"},{"$f":"D21","v":0}]
[null,{"$f":"B21+1","v":3},{"$f":"++IF(START!$L$10=\"English\",translation!C157,IF(START!$L$10=\"French\",translation!D157,IF(START!$L$10=\"Portuguese\",translation!E157,translation!F157)))","v":"SoE's debt (guaranteed and not guaranteed by the government) 1/"},2,{"$f":"++OFFSET(translation!C165, 0,LANG)","v":"percent of GDP"},{"$f":"D22","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C130, 0,LANG)","v":"Guarantee"}]
[null,{"$f":"B22+1","v":4},{"$f":"++IF(START!$L$10=\"English\",translation!C158,IF(START!$L$10=\"French\",translation!D158,IF(START!$L$10=\"Portuguese\",translation!E158,translation!F158)))","v":"PPP"},35,{"$f":"++OFFSET(translation!C166, 0,LANG)","v":"percent of PPP stock"},{"$f":"IF(E32>3,E34,0)","v":2.3754801017404739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C131, 0,LANG)","v":", government-guaranteed debt"}]
[null,{"$f":"B23+1","v":5},{"$f":"++IF(START!$L$10=\"English\",translation!C159,IF(START!$L$10=\"French\",translation!D159,IF(START!$L$10=\"Portuguese\",translation!E159,translation!F159)))","v":"Financial market (the default value of 5 percent of GDP is the minimum value)"},5,{"$f":"++OFFSET(translation!C165, 0,LANG)","v":"percent of GDP"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C132, 0,LANG)","v":", non-guaranteed SOE debt"}]
[null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C160,IF(START!$L$10=\"French\",translation!D160,IF(START!$L$10=\"Portuguese\",translation!E160,translation!F160)))","v":"Total (2+3+4+5) (in percent of GDP)"},null,null,{"$f":"SUM(F21:F24)","v":9.3754801017404734}]
[null,{"$f":"++IF(START!$L$10=\"English\",translation!C161,IF(START!$L$10=\"French\",translation!D161,IF(START!$L$10=\"Portuguese\",translation!E161,translation!F161)))","v":"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C134, 0,LANG)","v":"SOE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C135, 0,LANG)","v":"The entire public sector, including SOEs"}]
[]
[]
[]
[null,{"$f":"++OFFSET(translation!C167, 0,LANG)","v":"PPP: background information"}]
[null,null,{"$f":"++OFFSET(translation!C168, 0,LANG)","v":"1. PPP capital stock (from the World Bank's PPP database; percent of GDP):"},null,{"$f":"IF(ISERROR(VLOOKUP(Code, Trigger!$A$4:$J$58, 10, FALSE)), 0, VLOOKUP(Code, Trigger!$A$4:$J$58, 10, FALSE)*100)","v":6.7870860049727835},{"$f":"IF(E32>3,++OFFSET(translation!C176, 0,LANG), ++OFFSET(translation!C177, 0,LANG))","v":"Applicable"},{"$f":"++OFFSET(translation!C178, 0,LANG)","v":"PPP shock is applicable when PPP capital stock is larger than 3 percent of GDP; Please modify if updated information is available."}]
[null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C169,IF(START!$L$10=\"French\",translation!D169,IF(START!$L$10=\"Portuguese\",I44,J44)))","v":"2. Size of the shock (percentage) to PPP capital stock:"},null,0.35,null,{"$f":"++OFFSET(translation!C179, 0,LANG)","v":"Please change if a different size of shock is more appropriate "}]
[null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C170,IF(START!$L$10=\"French\",translation!D170,IF(START!$L$10=\"Portuguese\",I45,J45)))","v":"3. Size of PPP shock in percent of GDP (1 * 2):"},null,{"$f":"E33*E32","v":2.3754801017404739}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K7","v":"Lookup terms"}]
[null,{"$f":"++OFFSET(translation!C180, 0,LANG)","v":"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector)."},null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C185, 0,LANG)","v":"No - default"}]
[null,{"$f":"++OFFSET(translation!C181, 0,LANG)","v":"    Other parts of General Government"},null,null,{"$f":"IF('Input 2 - Debt Coverage'!F21=$D$21, $M$36, $M$37)","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C186, 0,LANG)","v":"Yes - larger than default"}]
[null,{"$f":"++OFFSET(translation!C182, 0,LANG)","v":"    SOEs"},null,null,{"$f":"IF(F22=0,$M$38,IF(F22>$D$22,$M$37,IF(F22=$D$22,$M$36,$M$39)))","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C187, 0,LANG)","v":"Yes - SOEs already covered in debt definition; otherwise please justify"}]
[null,{"$f":"++OFFSET(translation!C183, 0,LANG)","v":"    PPPs"},null,null,{"$f":"IF(AND(E32>3,E33=35%),$M$36,IF(AND(E32>3,E33>35%),$M$37, IF(AND(E32>3,E33<35%),$M$39,$M$40)))","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C188, 0,LANG)","v":"Yes - smaller than default; please justify"}]
[null,{"$f":"++OFFSET(translation!C184, 0,LANG)","v":"    Additional Financial sector "},null,null,{"$f":"IF(F24=$D$24,$M$36,IF(F24>$D$24,$M$37))","v":"No - default"},null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C189, 0,LANG)","v":"No"}]

{"sheet":"Input 3 - Macro-Debt data(DMX)","index":15,"n_rows":214,"n_cols":68,"rows_kept":214,"cut":false,"hidden":false,"merged":[[132,0,132,8],[9,0,9,8],[48,0,48,8],[62,0,62,8],[97,0,97,8]]}
[]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C227, 0,LANG), OFFSET(translation!J227, 0,LANG))","v":"To download from DMX or EcXL: please check and fill in the series codes (rows 11 to 182) and enter the file path of the database where your macro framework is saved."}]
[]
[]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C228, 0,LANG), OFFSET(translation!C228, 0,LANG))","v":"Enter the file path of the Database:"},"[insert filepath]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[]
["Database","DSA descriptor","Descriptor","Series_Code","Indicator","Units","Scale","Retrieve_Scale","Series_Apply","Series Code",{"$f":"L7-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"ProjectionYear","v":2024},{"$f":"X7+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[]
[{"$f":"++OFFSET(translation!C229, 0,LANG)","v":"I. Macroeconomic indicators"},null,null,null,null,"# of Million"]
[{"$f":"IF(Int_Ext=0,++OFFSET(translation!C230, 0,LANG), OFFSET(translation!J230, 0,LANG))","v":"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that DMX codes in \"Series codes\" column are consistent with those in your DMX sector files (please note pre-populated codes are merely suggestions for your consideration). If these codes do not exist in your DMX database, it will return an error (#TSREF!). Ensure that the \"DSA descriptor\" and \"Descriptor\" columns are conceptually consistent (the \"Descriptor\" column comes from your DMX sector files). Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Refresh DMX (please check if zero entries are indeed zeros, or go back to step 1 to re-enter your correct DMX codes).\n3. When updating DMX, refresh the entire worksheet, not by range, to ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab."}]
[{"$f":"++OFFSET(translation!C231, 0,LANG)","v":"Real sector"},null,null,null,null,"# of Billion"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C232, 0,LANG)","v":"Gross Domestic Product (US Dollars)"},{"$f":"B12","v":"Gross Domestic Product (US Dollars)"},{"$f":"'Input 1 - Basics'!$C$8&J12","v":"652NGDPD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"NGDPD",14450.5977985193,17460.9989915484,20400.9429453339,24757.5530544678,28528.014586360001,25589.562458234599,32174.2108297251,39564.983872474295,41939.3397240185,47806.292728194298,38774.100589752605,36892.586239755503,42777.871848343901,45464.086073205704,49226.313751753405,52863.269804134099,56415.209666761199,60448.752194078399,65126.708119121904,70162.382047382795,75256.297224897091,80534.234262341008,86156.090139593798,92097.963503505205,98436.301756162997,105250.818711609,112543.336660972,120402.58032738499,128803.299738773,137770.805397494,147422.427493269,157736.34939089199,168339.123209307,179965.47711998099,192435.68141044799,206187.86000836402,220922.821086134,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C233, 0,LANG)","v":"Real gross Domestic Product"},{"$f":"B13","v":"Real gross Domestic Product"},{"$f":"'Input 1 - Basics'!$C$8&J13","v":"652NGDP_R"},"n.a.","Index, National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"NGDP_R",16628.9844564536,17604.805663266103,18705.084635650797,19518.160803372,21304.0333012751,22336.104423102999,24100.592347123402,27486.032308808499,30040.251421730802,32236.952342529399,33522.390497231499,34808.121883282998,36015.669018167602,38137.242038196404,41515.957828597398,43984.7922772764,46233.016975433195,48646.580287032302,51255.854080113502,53991.696073598097,56520.923298997201,59006.297199832901,61651.778830431896,64411.112057415397,67366.980416293998,70501.109907124104,73785.6410255792,77289.492974479406,80954.8654682466,84773.539444989598,88830.267095563395,93060.554640321498,97066.969366064412,101524.940551457,106223.78199079601,111534.971090336,117111.719644853,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C234, 0,LANG)","v":"Public Investment, constant prices"},"Public Investment, constant prices",{"$f":"'Input 1 - Basics'!$C$8&J14","v":"652DSA_NFIG_R"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DSA_NFIG_R",464.741151985172,468.24160670454904,1449.244657,2010.4706720530401,2054.8732080193299,1670.5720300959101,1877.7224302644702,1872.29334893701,1810.61182499449,1619.27012976525,1496.86432245069,1658.2564698741701,1577.20635239731,1085.7249740484099,1190.50581814012,1320.10584821262,1486.2836348063299,1590.299772391,1590.299772391,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C235, 0,LANG)","v":"Private Investment, constant price"},"Private Investment, constant price",{"$f":"'Input 1 - Basics'!$C$8&J15","v":"652DSA_NFIP_R"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DSA_NFIP_R",3629.75121194843,4095.5972947371502,2597.7252193033301,2789.1974193804303,4101.2006851304695,3171.4196573230902,4175.0661797740304,1898.6105928505799,3557.3061439696498,2345.3664412851699,3247.1648826589299,3400.4654470086198,2875.49196994555,3340.35638988234,3964.6366617005901,4543.0844578945198,5136.7125677624599,5834.7191780159201,5834.7191780159201,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C236, 0,LANG)","v":"Public Investment in percent of GDP (real), previous DSA vintage"},"Public Investment in percent of GDP (real), previous DSA vintage",{"$f":"'Input 1 - Basics'!$C$8&J16","v":"652DSA_NFIG_R_GDP_T_1"},"n.a.","Percent of GDP","Unit",{"$f":"G16","v":"Unit"},null,"DSA_NFIG_R_GDP_T_1",null,null,null,10.075709939043637,9.6110665182762069,7.4525716507202358,7.7634017810561877,6.9708742769618857,6.1567736580922166,5.1549559447728281,4.5781460844511175,4.8797238812541295,4.4726384387334068,4.643502801479551,4.6652883738223627,4.5938098713451074,4.6342003488823407,4.6310995313499363,4.6197032505257951,4.6283343769193577,4.6263790529316964,4.6248055601256164,4.6265063299922238,4.6258969810165125,4.6257362903781178,4.626046533795618,4.6258932683967497,4.6258920308568285,4.6259439443497321,4.6259097478677704,4.625915241024777,4.6259229777474262,4.6259159888799912,4.6259180692173985,4.6259190119482723,4.6259176900152212,4.6259182570602979]
["[insert filepath]",{"$f":"++OFFSET(translation!C237, 0,LANG)","v":"Private Investment in percent of GDP (real), previous DSA vintage"},"Private Investment in percent of GDP (real), previous DSA vintage",{"$f":"'Input 1 - Basics'!$C$8&J17","v":"652DSA_NFIP_R_GDP_T_1"},"n.a.","Percent of GDP","Unit",{"$f":"G17","v":"Unit"},null,"DSA_NFIP_R_GDP_T_1",null,null,null,13.978390508779755,19.182162887598516,14.147987518590272,17.261718608495269,7.0688579603103268,12.096203315709921,7.4664878064084563,9.9314246255621264,10.006493416791299,8.1543140474290468,9.3640773632608241,9.1749616091603912,8.8977843399500873,9.1456077707904342,9.0727845733003036,9.0387255613469417,9.0857059684792265,9.0657387010421573,9.0633900769561091,9.0716115821591643,9.0669134533858102,9.0673050375003612,9.0686100243484447,9.0676095050782042,9.0678415223090028,9.0680203505785499,9.0678237926552523,9.0678952218476017,9.0679131216938007,9.0678773787322182,9.0678952407578723,9.0678952470612959,9.067889288850461,9.0678932588898764]
["[insert filepath]",{"$f":"++OFFSET(translation!C238, 0,LANG)","v":"U.S. Deflator"},"U.S. Deflator",{"$f":"'Input 1 - Basics'!$C$8&J18","v":"652W111NGDP_D"},"n.a.","Index Number","Unit",{"$f":"G18","v":"Unit"},null,"W111NGDP_D",89.120029622154206,91.987284191299196,94.813806128453905,97.336750987477899,99.246141786704698,99.999826614651099,101.22160743516601,103.31112490700301,105.21422698372599,106.913354481358,108.82760562499,109.998353377406,111.445135967255,113.521109194902,115.618434136304,118.014354060641,120.346757380939,122.714997949477,125.223498958104,127.78327794754399,130.395383125992,133.06088412878299,135.78087245639799,138.55646192142299,141.388789104648,144.27901382048501,147.228319591907,150.237914135084,153.30902985393899,156.442924344803,159.640880911392,162.90420909030999,166.23424518729001,169.63235282440499,173.09992349845601,176.63837715077901,180.2491627487,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C239, 0,LANG)","v":"National Currency per U.S. Dollar (e.o.p.)"},"National Currency per U.S. Dollar (e.o.p.)",{"$f":"'Input 1 - Basics'!$C$8&J19","v":"652ENDE"},"n.a.","National Currency per US Dollar","Unit",{"$f":"G19","v":"Unit"},null,"ENDE",0.90542599999999995,0.91308199999999995,0.92352999999999996,0.97040000000000004,1.2141,1.4186000000000001,1.4738,1.5505,1.88,2.2000000000000002,3.1955,3.7949999999999999,4.2001999999999997,4.7032579654818703,5.1105475181203301,5.4574049224511096,5.7262512089379198,5.9526864934779198,6.1834476111432197,6.4231543861154101,6.6721536046532597,6.9308054964892296,7.1994842559775902,7.4785785834452403,7.7684922475285498,8.0696446693096195,8.3824715290966907,8.7074253967279205,9.0449763863084591,9.3956128363294198,9.7598420161522199,10.1381908598804,10.5312067286808,10.939458202656001,11.3635359034157,11.804053348534801,12.2616478391356,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C240, 0,LANG)","v":"National Currency per U.S. Dollar (p.a.)"},"National Currency per U.S. Dollar (p.a.)",{"$f":"'Input 1 - Basics'!$C$8&J20","v":"652ENDA"},"n.a.","National Currency per US Dollar","Unit","Unit",null,"ENDA",0.89995330165305598,0.90676633819274899,0.91689198896198398,0.93524784557480201,1.05785833333333,1.4301765422077899,1.431025,1.5118499999999999,1.7958166666666699,1.9540500000000001,2.9231727743271199,3.7123275303643699,3.91126214574899,4.4516289827409397,4.9069027418011002,5.2839762202857203,5.5918280656945196,5.8394688512079203,6.0680670523105702,6.3033009986293198,6.5476539953843398,6.8014795505712504,7.0651448762334104,7.3390314197114197,7.6235354154869004,7.9190684584190798,8.2260580992031507,8.5449484629123003,8.8762008915181898,9.2202946113189395,9.5777274262408199,9.9490164380163293,10.3346987942806,10.735332465668399,11.151497053035801,11.583794625975299,12.0328505938352,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C241, 0,LANG)","v":"Fiscal sector"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C242, 0,LANG)","v":"Government revenue and grants"},{"$f":"B22","v":"Government revenue and grants"},{"$f":"'Input 1 - Basics'!$C$8&J22","v":"652GRG"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GRG",2288.1673839854102,2621.0458163082599,3177.6539859999998,4028.5432519999999,4813.2333364305296,6016.5019607492304,7693.8460721299998,11440.8640632065,13935.165633607201,15629.5695523346,20873.833027376302,26824.022058421699,28865.206216213701,38157.593601341301,45003.581920048106,52991.590019669704,60099.567986484297,66661.036271233403,74083.454897305302,81847.781502810103,90025.058675198699,98970.822817364809,109019.08124527,120236.919841932,132896.99319368901,146973.12721549202,162613.40787026501,180117.16962081299,199772.08908643798,221345.90533245701,245471.02637848901,272229.05541670404,300720.24086882302,333151.74163195299,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C243, 0,LANG)","v":"Government grants"},"Government grants",{"$f":"'Input 1 - Basics'!$C$8&J23","v":"652GRGG"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GRGG",507.98363420702901,510.01160128325699,634.85599999999999,857.22368700000004,820.77062523999996,1101.1843911999999,1080.23288705,1210.2703174999999,1160.32134292675,437.63056,814.13660800115701,2688.7563660640703,1140.7268499213098,1493.3884541517898,1090.8338428039101,924.39993588166499,782.60541529989007,653.81122477166002,543.52482426850293,451.67603298476303,375.34852073669202,311.91938852326899,259.208973957784,215.405949910148,179.005080527226,148.755495695105,123.617706460185,102.72788429812101,85.368176732570603,70.942039237312798,58.953735733567299,48.991303242877102,40.712395297265999,33.832517633256401,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C244, 0,LANG)","v":"Government PRIMARY expenditures (this used to be total expenditure)"},"Government PRIMARY expenditures (this used to be total expenditure)",{"$f":"'Input 1 - Basics'!$C$8&J24","v":"652GE"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GE",2342.5015811173503,2726.6964053054398,3678.9676085563597,5287.3351675148697,6260.1275040734199,7085.2300543159399,9429.5633551818009,12627.133914361501,19686.8126354327,20821.930797895999,25246.931147607898,27334.755959195001,32944.2835411052,37795.678762011805,39809.112225318,46840.463485232496,53821.676209666002,60371.200612990098,67837.078362679706,75784.969690459708,85537.520551030597,96193.389708736606,106506.54193534399,118380.786920666,131636.734491982,145659.21903419899,161247.538120096,178647.93054717898,198189.58712693499,218754.19889651099,243130.90886491799,268821.56169496401,296672.498317733,328132.31993176899,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C245, 0,LANG)","v":"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)"},"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)",{"$f":"'Input 1 - Basics'!$C$8&J25","v":"652PBA"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PBA","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",103.808031713437,123.551915728731,1019.42848198041,3707.3102201912398,5340.6854538996004,8770.3909441866799,16826.531390923399,27264.367682100899,38923.4356987133,50791.019076767196,60522.2829815656,68736.107426073693,75682.754947190508,82661.874183520908,88950.7311654636,95288.8802924466,101672.68163381799,108056.06045447501,114566.592127921,120694.82168814501,126710.69834480601,132236.11158328998,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C246, 0,LANG)","v":"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)"},"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)",{"$f":"'Input 1 - Basics'!$C$8&J26","v":"652PBAF"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PBAF"]
["[insert filepath]",{"$f":"++OFFSET(translation!C247, 0,LANG)","v":"Privatization Proceeds"},"Privatization Proceeds",{"$f":"'Input 1 - Basics'!$C$8&J27","v":"652GCFP"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GCFP",28.570270000000001,23.27159,0.6,115.1837,707.39329999999995,5.5,-445,-572,0,0,0,0,0,2329.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C248, 0,LANG)","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},"Recognition of contingent liabilities (e.g., bank recapitalization)",{"$f":"'Input 1 - Basics'!$C$8&J28","v":"652G_CL"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_CL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C249, 0,LANG)","v":"Debt relief (non-multilateral HIPC)"},"Debt relief (non-multilateral HIPC)",{"$f":"'Input 1 - Basics'!$C$8&J29","v":"652GCDRNM"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GCDRNM",106.482965792971,119.347426365125,92.700816000000003,91.78,77.537739959999996,58.700014969999998,121.655,115.92971637399501,44.244601542405206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C250, 0,LANG)","v":"Other debt creating or reducing flow (please specify)"},"Other debt creating or reducing flow (please specify)",{"$f":"'Input 1 - Basics'!$C$8&J30","v":"652G_DCF"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_DCF",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C251, 0,LANG)","v":"PV of contingent liabilities (e.g., pension liabilities)"},"PV of contingent liabilities (e.g., pension liabilities)",{"$f":"'Input 1 - Basics'!$C$8&J31","v":"652PV_CL"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PV_CL"]
["[insert filepath]",{"$f":"++OFFSET(translation!C252, 0,LANG)","v":"Concessional loans"},"Concessional loans",{"$f":"'Input 1 - Basics'!$C$8&J32","v":"652G_DCL"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_DCL",106.482965792971,119.347426365125,92.700816000000003,91.78,77.537739959999996,58.700014969999998,121.655,115.92971637399501,44.244601542405206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C253, 0,LANG)","v":"External sector"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C254, 0,LANG)","v":"Current Account"},"Current Account",{"$f":"'Input 1 - Basics'!$C$8&J34","v":"652BCA"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BCA",-684.72931465559395,-1218.79302024242,-1878.2685760771201,-2357.7727091343399,-3400.4781494277499,-497.3893304618,-1869.68816034478,-5045.4635137438199,-5113.7236790745601,-5604.0645496667403,-3698.2197462333697,-2835.7087553419701,-2866.1903525869398,-2643.0066464346301,-2676.6263472215601,-2662.9069099826497,-2664.0680939724998,-2729.8983666437002,-2828.9259136858,-3006.0769607531902,-3248.9073515329201,-3533.4332670918102,-3848.09126823819,-3971.24941316083,-4191.7301551255205,-4348.3149061654394,-4557.8172934307295,-4641.6214715104197,-4820.0964548318998,-5125.4485642110594,-5224.8988853749797,-5486.1191341233398,-5911.27788331788,-6042.40699906187,-4509.4178893451499,-3436.6780788097903,-1462.4656137198701,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C255, 0,LANG)","v":"Exports of goods and services"},"Exports of goods and services",{"$f":"'Input 1 - Basics'!$C$8&J35","v":"652BX"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BX",3406.7507846670601,3909.58638531416,4745.9988012700005,5803.9180508435602,7070.6292518841201,8509.3966820134501,10337.37418206688,13095.519045752,16612.023075635199,16305.962419183901,15257.8157813977,16499.9031431818,17469.860326451402,18710.3528219949,20529.677235928699,21890.818914227599,23039.778308123499,24487.397854648701,26197.6270691102,27780.492571316699,29223.1940871347,30683.451826927299,32403.559300972302,34357.968597494597,36587.088266144099,38955.793609807901,41436.453726687403,44073.001211192997,46801.552506565204,49675.486649836697,52875.942812873196,56137.516710472199,59454.419618061504,63184.432806203396,67240.399022938698,71986.178155147296,77835.605457053796,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C256, 0,LANG)","v":"Exports - commodity (fuel)"},"Exports - commodity (fuel)",{"$f":"'Input 1 - Basics'!$C$8&J36","v":"652Com_fuel_ex"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_fuel_ex",0,0,0,0,0,0,0,2778.53,2976.06,3885.0682220100002,3724.9757221579998,1931.2821433880001,1345.2114285,2122.35426654504,3313.3862957725801,3602.18781240314,3575.9180143080303,3561.0990238092299,3589.1399906691199,3550.2318928603099,3211.0333101217998,2732.5863706276305,2368.64794396667,2065.8999292854101,1936.6085217735299,1825.0944632235701,1693.24727830282,1615.6382049435501,1516.24431534518,1404.31332067625,1344.7692592108901,1231.77521802154,782.57535839880393,391.287679199401,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C257, 0,LANG)","v":"Exports - commodity (non_fuel)"},"Exports - commodity (non_fuel)",{"$f":"'Input 1 - Basics'!$C$8&J37","v":"652Com_nfuel_ex"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_nfuel_ex",1865.8833036170599,1854.1821170241599,2464.6726729899997,2866.4270010800001,3733.2451079499997,4417.3858113199994,6023.0568679263397,7791.09,8471.8875348000001,7232.9986307993404,7000.94014490482,5976.5226376459996,7491.6323735063397,7471.4587412751398,7608.33376282269,8112.6065947422403,8629.5953912043806,9166.5569796618602,9749.0014601469702,10207.647461581899,10718.7200073851,11255.3814172005,11818.912933237301,12410.6599516632,13032.035234992001,13684.5222853293,14369.678886533002,15089.140823744801,15844.625789178301,16637.937483486799,17470.969922507898,18345.7119596669,19264.252034841098,20228.7831610229,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C258, 0,LANG)","v":"Imports of goods and services (enter as a positive number)"},"Imports of goods and services (enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J38","v":"652BM"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BM",5300,6551.4998525568026,8200.2763102181234,9959.9534343707201,12435.778249773552,10875.002866573162,13848.896505638984,19305.278881470982,21770.145131206806,22263.926732756488,19046.786971475227,20557.641652733659,20322.735474472967,21789.009519538788,23232.299534506026,24454.330801757969,25579.537363026117,27051.061020785997,29145.321799929927,30944.531495706706,32823.47960793168,34741.155318420431,36861.419120003091,39090.245767104439,41517.314016013668,44023.235953354582,46682.029703049302,49393.186007459655,52248.390281603999,55377.219931650798,58621.545291764996,62073.639574494358,65832.633353507161,69777.476942022899,-73186.388875732999,-76902.784082724698,-80814.643696823696,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C259, 0,LANG)","v":"Imports - commodity (fuel; enter as a positive number)"},"Imports - commodity (fuel; enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J39","v":"652Com_fuel_im"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_fuel_im",774.91378734,1129.4280240000001,1646.17674225,2095.0008251449999,2356.745187562,1488.9714484400001,2235.9166843039998,3165.4487704799999,3330.6033865500003,3550.44720035926,986.3090882186151,814.76080137791007,883.16517813159999,979.52,3693.9528870377203,461.82210324744,595.92999999999995,538.12,450.84,2046.7121032474402,2046.7121032474402,416.87217990950001,488.89772928385003,530.27470383000002,388.944000025653,1824.9886822400001,1824.9886130489999,436.364743561625,457.830095338646,457.830095338646,471.109063821061,1823.1339980599798,1823.1339980599798,1859.85774392752,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C260, 0,LANG)","v":"Imports - commodity (non_fuel; enter as a positive number)"},"Imports - commodity (non_fuel; enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J40","v":"652Com_nfuel_im"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_nfuel_im",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C261, 0,LANG)","v":"Current transfers (net)"},"Current transfers (net)",{"$f":"'Input 1 - Basics'!$C$8&J41","v":"652BIT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BIT",1400,1607.8775836773889,1713.6187098306282,1956.4542940532097,2117.6258799917273,1989.7829034556196,2223.8504888630114,2487.1659320634908,2303.2275300480319,1857.1176871634209,1923.2075061074499,2461.1481971645799,1394.7959996826387,2037.0350334454317,2226.7556385715511,2289.9820715241481,2358.6815336698724,2429.4419796799671,2694.9029593858641,2748.8010185735816,2803.7770389450552,2859.8525797239581,2917.0496313184285,2975.3906239447965,3034.8984364237017,3095.596405152176,3157.5083332552149,3220.6584999203242,3281.8510114188093,3344.2061806357606,3407.7460980678411,3472.493273931133,3538.4706461358232,3605.701588412398,3837.08029586359,3909.9848214850003,3984.2745330932103,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C262, 0,LANG)","v":"Official grants (net)"},"Official grants (net)",{"$f":"'Input 1 - Basics'!$C$8&J42","v":"652BITG"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BITG",183.62,139.76,145,209.37,241.11,289.62,199.74,228.65,257.82,80.290000000000006,9.57,194.91,25.6,16.571560192051201,3.6259840806044097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C263, 0,LANG)","v":"Foreign direct investment"},"Foreign direct investment",{"$f":"'Input 1 - Basics'!$C$8&J43","v":"652BFD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BFD",140,145.72987721691678,639.34372083004234,859.86357435197817,1815.5668844690169,2905.3391394660434,2540.6004164572414,3239.132763696417,3310.6928986860057,3243.2411861851083,3374.5854973951436,2986.4659633689153,3488.8602871095645,2970.6554409863706,2969.0603540944071,2657.0179408985382,2551.9912465038778,2582.5380595588872,2618.7230951897986,2644.8804893283582,2628.8639764423438,2590.6036439670238,2533.2748554723689,2453.3887025059566,2622.2350794526092,2803.7663346023423,3054.5976346555358,3267.9094825699335,3236.9609326179711,3116.0913118554281,2963.90318791666,3171.5413258784752,3393.7256867101878,3177.5409009578634,3382.41623541745,3619.3735732269702,3872.9311092480102,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C264, 0,LANG)","v":"Exceptional Financing"},"Exceptional Financing",{"$f":"'Input 1 - Basics'!$C$8&J44","v":"652BE"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BE",496.09272825262201,289.09343454435003,3510.8956253885199,574.30849353798601,66.793723531696102,0,0,-18.4399999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C328, 0,LANG)","v":"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)"},{"$f":"B45","v":"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)"},{"$f":"Code&J45","v":"652BITOW"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BITOW",0,0,0,0,0,1465.86447343795,1739.89825454019,1941.6,1760.2388359152201,1523.88377758924,1638.4235826422,1966.1082991706401,1572.8866393365099,2320.0077930213502,2552.0085723234902,2628.5688294931902,2707.4258943779901,2788.6486712093301,2872.30813134561,2929.7542939725199,2988.3493798519698,3048.1163674490099,3109.07869479799,3171.2602686939499,3234.68547406783,3299.3791835491902,3365.36676722017,3432.6741025645802,3497.8949105133001,3564.3549138130502,3632.0776571755,3701.0871326618399,3771.4077881824101,3843.06453615788,3916.0827623448799,3990.4883348294302,4066.3076131911898]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C265, 0,LANG)","v":"Change in Reserves, Gross (-: increase)"},"Change in Reserves, Gross (-: increase)",{"$f":"'Input 1 - Basics'!$C$8&J46","v":"652BFRA_CD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BFRA_CD",-307.13,-162.12,-374.91,-566.9,800.43,-1131.29,-1512.5,-702.79999999999905,-59.480000000000501,-189.85549941293999,718.97686705522392,-16.916068826585402,-637.13619328152004,-920.54838791972008,-535.93100035307702,-478.35095561784203,-685.73494843008996,-662.61736422558204,-619.55775282601599,-399.743671552281,-398.75795191621899,-329.52886996899599,-199.55748104198901,-48.521711439280303,48.643802696151894,-321.554510184685,-301.80003760420698,-592.42851121582794,-326.82342889678301,-61.986236799836703,92.219280663302001,88.58020254606069,-805.04414611555194,-1615.52067433617,-4536.6839943409796,-7361.5605505766198,-9943.6674062008806,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C266, 0,LANG)","v":"II. Aggregate external debt"}]
[{"$f":"++OFFSET(translation!C267, 0,LANG)","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. Section II, III, and IV below should NOT include locally-issued debt (regardless of currency denomination or residency of holders), which will be dealt with in Sections V, VI, and VII below.\n4. Private debt dynamics, unlike the external PPG debt, should be projected in the macro framework (outside this template) and include both existing and projected debt. "}]
[{"$f":"++OFFSET(translation!C268, 0,LANG)","v":"PPG external debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C269, 0,LANG)","v":"PPG MLT external debt outstanding"},{"$f":"B51","v":"PPG MLT external debt outstanding"},{"$f":"'Input 1 - Basics'!$C$8&J51","v":"652PPG_X_MLT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PPG_X_MLT",6474.8840346672296,6394.80484176555,2242.3638022611899,4022.4578842699998,4398.30754634,5345.5586178200001,6254.5515951220505,7672.8907735500006,9354.8170848582995,12102.4306096781,14068.761626232501,15973.0617455103,16721.401507777799,16351.1960346448,16695.126919260598,16865.182801650401,17042.9261065801,17320.680484451401,17792.717068026101,18225.618924745202,18956.517971306301,19947.529001379698,20972.898833674499,22031.733026048303,23087.194157960097,24097.601654755297,25077.9175887251,26045.8320580256,26950.292724030103,27707.928561818699,28354.310168197702,28916.276807018599,30381.455490521799,32764.3374102046,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C270, 0,LANG)","v":"PPG ST external debt outstanding"},"PPG ST external debt outstanding",{"$f":"'Input 1 - Basics'!$C$8&J52","v":"652PPG_X_ST"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PPG_X_ST",0,0,0,0,0,0,0,0,0,0,0,0,150,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C271, 0,LANG)","v":"PPG external debt interest due"},"PPG external debt interest due",{"$f":"'Input 1 - Basics'!$C$8&J53","v":"652X_PPG_INT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_PPG_INT",144.02693521780898,159.83536523759298,109.571323863704,91.466359481693402,122.3,118.605353060548,107.579587358992,138.04259612893699,132.90826607275602,190.28835162306498,407.73293883794395,401.76278478838498,544.88021371443199,1138.8783353111501,1362.2955562023001,1373.9751645781,1401.3161534610501,1458.2545934718801,1463.0568061049401,1335.4939448212199,1257.69240543417,1244.4667432363401,1246.56006082574,1212.27852557712,1259.45881832445,1289.90739583452,1312.5160063296801,1342.23043264121,1438.35819588502,1542.38366802579,1643.49208219195,1773.2978707007501,1903.55114516252,2046.9505250535701,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C272, 0,LANG)","v":"PPG TOTAL external debt amortization due"},"PPG TOTAL external debt amortization due",{"$f":"'Input 1 - Basics'!$C$8&J54","v":"652X_PPG_AMT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_PPG_AMT",349.8,360.2,2972.92,619.42999999999995,231.25,160.02000000000001,178.23,239.17,360,316.43,472.52073395489299,730.29,1177.4864,2045.6931313452799,1820.22545973091,1463.18113369255,1717.76565420765,2341.3127786937998,3123.8456366543001,3143.6352590158899,2544.3027209901702,2907.9786944381099,2925.4422308870603,3707.26723581944,3377.2609998667999,3278.3578501341699,3617.0224469580899,3634.43884826873,3890.2934353497099,4393.8859743721996,4823.9193626626193,4952.4526312902799,4995.5110416961497,5106.43447225609,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C273, 0,LANG)","v":"PPG External arrears"},"PPG External arrears",{"$f":"Code&J55","v":"652EXT_ARREARS"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"EXT_ARREARS","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C274, 0,LANG)","v":"Private external debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C275, 0,LANG)","v":"Private sector MLT external debt outstanding"},{"$f":"B57","v":"Private sector MLT external debt outstanding"},{"$f":"'Input 1 - Basics'!$C$8&J57","v":"652P_X_MLT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"P_X_MLT",1012.88414175559,1474.55336324719,1911.1633632471901,2171.499273511,2040.2592735109999,1802.7771330312301,2122.8632951116201,2285.25592548541,1402.0366010523101,2126.5696209626999,1679.45635451473,1475.7034495902199,1711.11487393376,1818.56344292823,1969.0525500701399,2114.5307921653698,2256.6083866704503,2417.9500877631303,2605.0683247648803,2806.4952818953097,3010.2518889958801,3221.36937049364,3446.2436055837497,3683.9185401402101,3937.4520702465202,4210.0327484643503,4501.7334664389,4816.1032130953899,5152.1319895509096,5510.8322158997398,5896.8970997307597,6309.4539756356698,6733.5649283722896,7197.6190847992602,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C276, 0,LANG)","v":"Private sector ST external debt outstanding"},"Private sector ST external debt outstanding",{"$f":"'Input 1 - Basics'!$C$8&J58","v":"652P_X_ST"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"P_X_ST",27,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C277, 0,LANG)","v":"Private external debt interest due"},"Private external debt interest due",{"$f":"'Input 1 - Basics'!$C$8&J59","v":"652X_P_INT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_P_INT",0,51.9942070877795,76.077668162359501,95.558168162359507,108.57496367554999,102.01296367555,90.138856651561497,106.14316475558101,114.262796274271,70.101830052615497,106.328481048135,83.972817725736505,73.78517247951099,85.555743696687998,90.928172146411498,98.452627503507003,105.72653960826901,112.83041933352301,120.89750438815699,130.253416238244,140.32476409476598,150.51259444979399,161.06846852468198,172.312180279187,184.19592700701099,196.87260351232601,210.501637423218,225.086673321945,240.80516065476999,257.60659947754601,275.54161079498704,294.844854986538,315.47269878178298,336.67824641861398,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C278, 0,LANG)","v":"Private MLT external debt amortization due"},"Private MLT external debt amortization due",{"$f":"'Input 1 - Basics'!$C$8&J60","v":"652X_P_AMT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_P_AMT",0,207.976828351118,304.310672649438,382.23267264943803,434.29985470219998,408.05185470219999,360.55542660624599,424.57265902232405,457.051185097082,280.40732021046199,425.31392419254001,335.89127090294602,295.14068991804396,342.22297478675199,363.71268858564599,393.81051001402801,422.90615843307398,451.32167733409,483.59001755262602,521.013664952976,561.29905637906211,602.05037779917598,644.2738740987279,689.24872111674995,736.78370802804193,787.49041404930404,842.00654969287007,900.34669328778,963.22064261907803,1030.42639791018,1102.16644317995,1179.3794199461502,1261.8907951271301,1346.71298567446,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C279, 0,LANG)","v":"III. Old (Existing) Medium and Long-term external debt service due (scheduled) by main creditors (principal and interest):"}]
[{"$f":"IF('Input-INSTRUCTIONS'!D1=0, ++OFFSET(translation!C280, 0,LANG), ++OFFSET(translation!J280, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your DMX files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below)."}]
[{"$f":"'Input 4 - External Financing'!B9","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[{"$f":"$B$5","v":"[insert filepath]"},"IMF",{"$f":"B65","v":"IMF"},{"$f":"Code&J65","v":"652OLD_IMF"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J10)","v":"OLD_IMF"},"n.a.","n.a.","n.a.","n.a.",0,0.81535306054833101,2.9587358992341401E-2,25.867895326248401,25.867895326248401,32.282044381423603,43.739386355479297,62.540952788368799,64.530604983917897,74.544429651731591,109.255118712504,109.41897013094101,90.8633475260593,117.26226113486101,126.87893209781299,93.849382699835402,93.849382699835402,82.345175397979901,36.3144856998329,1.78800330354139,1.78800330354139,1.78800330354139,1.78800330354139,1.78800330354139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","IDA","IDA","652OLD_IDA1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J11)","v":"OLD_IDA1"},"n.a.","n.a.","n.a.","n.a.",9.5,11.08,7.0049999999999999,27.21868124273,27.117805361865699,27.015516156032202,37.343988676140299,54.870728411349496,43.169277432030199,76.319182293898805,85.924741191718098,99.460541370228,121.740740734059,141.813213036848,146.12775806188199,145.04149142137598,143.95522478087,142.86895814036302,141.78269149985701,140.696424859351,139.61015821884502,154.74772709899301,153.53978169208199,152.33183628517099,151.12389087826,149.915945471349,148.70800006443798,146.69686757795102,145.494946074137,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16]
["[insert filepath]","IDA","IDA","652OLD_IDA2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J12)","v":"OLD_IDA2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","Multilateral1","Multilateral1","652OLD_IDA3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J13)","v":"OLD_IDA3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","Multilateral2","Multilateral2","652OLD_MULTI2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J18)","v":"OLD_MULTI2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","Multilateral3","Multilateral3","652OLD_MULTI3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J19)","v":"OLD_MULTI3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B20","v":"Other Multilaterals"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral1",{"$f":"B72","v":"Other Multilateral1"},{"$f":"Code&J72","v":"652OLD_OTH_MULTI1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J21)","v":"OLD_OTH_MULTI1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral2",{"$f":"B73","v":"Other Multilateral2"},{"$f":"Code&J73","v":"652OLD_OTH_MULTI2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J22)","v":"OLD_OTH_MULTI2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral3","Other Multilateral3",{"$f":"Code&J74","v":"652OLD_OTH_MULTI3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J23)","v":"OLD_OTH_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B24","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B25","v":"   Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club1",{"$f":"B77","v":"Paris Club1"},{"$f":"Code&J77","v":"652OLD_PC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J26)","v":"OLD_PC1"},"n.a.","n.a.","n.a.","n.a.",96.010255491670407,78.285255491670398,78.760000000000005,11.109725962670401,11.2149706318928,170.65109382609,62.654705038830301,143.432744901543,39.98136701,23.284042912694101,40.782585676218602,34.899856546086298,52.06,19.36,10.46,0.46,0.46,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club2","Paris Club2",{"$f":"Code&J78","v":"652OLD_PC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J27)","v":"OLD_PC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club3","Paris Club3",{"$f":"Code&J79","v":"652OLD_PC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J28)","v":"OLD_PC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club4","Paris Club4",{"$f":"Code&J80","v":"652OLD_PC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J29)","v":"OLD_PC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club5","Paris Club5",{"$f":"Code&J81","v":"652OLD_PC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J30)","v":"OLD_PC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B31","v":"   Non-Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club1",{"$f":"B83","v":"Non-Paris Club1"},{"$f":"Code&J83","v":"652OLD_NPC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J32)","v":"OLD_NPC1"},"n.a.","n.a.","n.a.","n.a.",21.68,18.503685000000001,27.751666666666701,13.897879721131,28.362390444844802,136.437750545612,80.81503614076,187.09141064546299,118.12479814,58.988397861240095,291.438729881342,299.977168677267,77.81,10.5,7.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club2","Non-Paris Club2",{"$f":"Code&J84","v":"652OLD_NPC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J33)","v":"OLD_NPC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club3","Non-Paris Club3",{"$f":"Code&J85","v":"652OLD_NPC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J34)","v":"OLD_NPC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club4","Non-Paris Club4",{"$f":"Code&J86","v":"652OLD_NPC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J35)","v":"OLD_NPC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club5","Non-Paris Club5",{"$f":"Code&J87","v":"652OLD_NPC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J36)","v":"OLD_NPC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B37","v":"Commercial"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial1",{"$f":"B89","v":"Commercial1"},{"$f":"Code&J89","v":"652OLD_COM1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J38)","v":"OLD_COM1"},"n.a.","n.a.","n.a.","n.a.",138.032950508624,120.73099999999999,111.104536405083,256.38184065611301,272.88495312247301,671.111302675611,606.72824209303496,618.86134141735192,0,0,0,0,250,250,250,1000,333.33333333333303,333.33333333333303,333.33333333333303,0,333.33333333333303,333.33333333333303,333.33333333333303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial2","Commercial2",{"$f":"Code&J90","v":"652OLD_COM2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J39)","v":"OLD_COM2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",1349.0689366571901,1409.7420422826199,1164.6117750235901,1112.7602402760101,1171.54313358728,1109.65526548598,917.74761103048604,1515.8894784439099,771.50469621215404,648.40936261365493,582.88825087650093,204.14878938962599,521.735060380238,474.90672117241701,437.98327180441601,41.2846331094132,38.067549864050299,27.2577090186874,10.655309961862201,5.2588165141696903,5.1929760360848398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial3","Commercial3",{"$f":"Code&J91","v":"652OLD_COM3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J40)","v":"OLD_COM3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",16.987665168777802,37.458033990155599,41.946536144866698,34.871866666666705,33.658133333333296,32.444400000000002,16.2306666666667,15.7669333333333,15.3032,14.8394666666667,14.375733333333301,13.912000000000001,13.448266666666699,12.984533333333301,12.520799999999999,12.057066666666699,5.9126000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial4","Commercial4",{"$f":"Code&J92","v":"652OLD_COM4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J41)","v":"OLD_COM4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial5","Commercial5",{"$f":"Code&J93","v":"652OLD_COM5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J42)","v":"OLD_COM5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal payments "]
[{"$f":"$B$5","v":"[insert filepath]"},"Total principal payment",{"$f":"B95","v":"Total principal payment"},{"$f":"Code&J95","v":"652OLD_TOTAL_P"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"OLD_TOTAL_P","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",1187.34075388889,1237.91413292886,1098.0617457490901,1045.8219639087199,1199.8500284035699,1236.9599813298601,1091.2494703448501,1689.86673307704,1007.4214483057999,904.41585819053898,794.124908114238,356.32470102459803,646.17422810059497,630.85057526197397,625.467410239213,256.77136609928903,245.14840214182001,227.873167235681,209.534630518726,200.08147642301199,197.49241551404899,190.30988035655901,189.11215825853199,184.56141966425201,174.735874783659,160.26240220755199,151.02908717080101,145.22952054897698,137.27574145808899,105.794078104904,90.085816644294198,60.3771079512304,51.970814227089896,33.5008160080708,30.299874312985402,26.478970316246201,22.127841031223699,15.491713657980698,12.378413892258999,11.404714813577799,8.3421760866341206,5.2963883037350294,4.8695963015645605,4,2.5158262627500001,2.5158262627500001]
[]
[{"$f":"++OFFSET(translation!C290, 0,LANG)&\" \"&X7&\" \"&OFFSET(translation!C292, 0,LANG)","v":"IV. New Medium and Long-term external debt disbursements (from 2024 onwards) by main creditors"}]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C293, 0,LANG), OFFSET(translation!J293, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively."}]
[{"$f":"++IF(START!L10=\"English\",translation!C294,IF(START!L10=\"French\",translation!D294,IF(START!L10=\"Portuguese\",translation!E294,translation!F294)))","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[{"$f":"$B$5","v":"[insert filepath]"},"IMF",{"$f":"B100","v":"IMF"},{"$f":"Code&J100","v":"652NEW_IMF"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J10)","v":"NEW_IMF"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",184.32033843051201,184.22759545276799,92.251942067747208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","IDA - regular","IDA - regular","652NEW_IDA1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J11)","v":"NEW_IDA1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",150,115,114.697960357341,105.62,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","IDA - 50Y loans","IDA - 50Y loans","652NEW_IDA2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J12)","v":"NEW_IDA2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","IDA - SML","IDA - SML","652NEW_IDA3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J13)","v":"NEW_IDA3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","IDA NEW 40-year credits",null,{"$f":"Code&J104","v":"652NEW_IDA4"},null,"US Dollars",null,{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J14)","v":"NEW_IDA4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0]
["[insert filepath]","IDA NEW Regular",null,"652NEW_IDA5",null,"US Dollars",null,{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J15)","v":"NEW_IDA5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0]
["[insert filepath]","IDA NEW Blend",null,"652NEW_IDA6",null,"US Dollars",null,{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J16)","v":"NEW_IDA6"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0]
["[insert filepath]","IDA NEW 60-year credits",null,"652NEW_IDA7",null,"US Dollars",null,{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J17)","v":"NEW_IDA7"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0]
["[insert filepath]","Multilateral2","Multilateral2","652NEW_MULTI2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J18)","v":"NEW_MULTI2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",89.673851579888805,148.64750276264598,88.719977087075804,31.65,8.0299999999999994,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","Multilateral3","Multilateral3","652NEW_MULTI3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J19)","v":"NEW_MULTI3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"'Input 4 - External Financing'!B20","v":"Other Multilaterals"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral1",{"$f":"B111","v":"Other multilateral1"},{"$f":"Code&J111","v":"652NEW_OTH_MULTI1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J21)","v":"NEW_OTH_MULTI1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral2","Other multilateral2",{"$f":"Code&J112","v":"652NEW_OTH_MULTI2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J22)","v":"NEW_OTH_MULTI2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral3","Other multilateral3",{"$f":"Code&J113","v":"652NEW_OTH_MULTI3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J23)","v":"NEW_OTH_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B24","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B25","v":"   Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club1",{"$f":"B116","v":"Paris Club1"},{"$f":"Code&J116","v":"652NEW_PC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J26)","v":"NEW_PC1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",266.10594089106098,525.78770706632702,535.58193940799299,677.87,558.92999999999995,322.48,300.45999999999998,500.46,500.49,500,500,500,500,500,500,500,400,300,200,100,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club2","Paris Club2",{"$f":"Code&J117","v":"652NEW_PC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J27)","v":"NEW_PC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club3","Paris Club3",{"$f":"Code&J118","v":"652NEW_PC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J28)","v":"NEW_PC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club4","Paris Club4",{"$f":"Code&J119","v":"652NEW_PC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J29)","v":"NEW_PC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club5","Paris Club5",{"$f":"Code&J120","v":"652NEW_PC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J30)","v":"NEW_PC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"'Input 4 - External Financing'!B31","v":"   Non-Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club1",{"$f":"B122","v":"Non-Paris Club1"},{"$f":"Code&J122","v":"652NEW_NPC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J32)","v":"NEW_NPC1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",60.057250635012998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club2","Non-Paris Club2",{"$f":"Code&J123","v":"652NEW_NPC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J33)","v":"NEW_NPC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club3","Non-Paris Club3",{"$f":"Code&J124","v":"652NEW_NPC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J34)","v":"NEW_NPC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club4","Non-Paris Club4",{"$f":"Code&J125","v":"652NEW_NPC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J35)","v":"NEW_NPC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club5","Non-Paris Club5",{"$f":"Code&J126","v":"652NEW_NPC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J36)","v":"NEW_NPC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"'Input 4 - External Financing'!B37","v":"Commercial"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial1",{"$f":"B128","v":"Commercial1"},{"$f":"Code&J128","v":"652NEW_COM1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J38)","v":"NEW_COM1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,250,250,250,1000,333.33333333333303,333.33333333333303,333.33333333333303,0,333.33333333333303,333.33333333333303,416.66666666666697,166.66666666666703,250,500,527.77777777777806,555.55555555555611,333.33333333333303,222.222222222222,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial2","Commercial2",{"$f":"Code&J129","v":"652NEW_COM2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J39)","v":"NEW_COM2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",245.78076719021101,298.60474753383301,265.39880821661399,335.86,665,1015,1052.43573071074,1128.8444583734602,1408.01351393512,1492.34135209391,1581.4694525525802,1676.5445263424499,1778.7622806741299,1888.1500499145898,2006.0387049107699,2132.04949608159,2266.5620809624002,2411.33641239903,2566.0452408633801,2725.0868481396096,2899.4821567997196,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial3","Commercial3",{"$f":"Code&J130","v":"652NEW_COM3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J40)","v":"NEW_COM3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial4","Commercial4",{"$f":"Code&J131","v":"652NEW_COM4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J41)","v":"NEW_COM4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial5","Commercial5",{"$f":"Code&J132","v":"652NEW_COM5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J42)","v":"NEW_COM5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"IF(Int_Ext=0,++OFFSET(translation!C295, 0,LANG), OFFSET(translation!J295, 0,LANG))","v":"Instructions: \nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab."}]
[{"$f":"++OFFSET(translation!C296, 0,LANG)","v":"V. Locally-issued debt"},{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, \"- \"&lookup!AP4,\"\")","v":"- Held by residents"}]
[{"$f":"++OFFSET(translation!C299, 0,LANG)","v":"Old (existing) debt outstanding"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C300, 0,LANG)","v":"Outstanding of existing debt in local currency"},{"$f":"B136","v":"Outstanding of existing debt in local currency"},{"$f":"Code&J136","v":"652D_dom_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_lc","n.a.",1823.7431004376599,2832.9479053825999,3282.6885280000001,4461.7708799562197,5614.9930284941101,6793.8623502607006,9652.9284720966389,13854.8173167358,21794.4623051622,28933.297453005198,32519.3270788146,41734.1280452625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C301, 0,LANG)","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J137","v":"652D_dom_lc_st"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_lc_st","n.a.",321.65809771136998,354.91654747734702,379.29054400000001,1516.8382632,2398.94513560428,1996.3399582722002,2530.9912763396901,4708.8096371954498,6741.0026635944696,12376.244267530599,17461.530947896597,17661.420979999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C302, 0,LANG)","v":"Outstanding of existing debt in foreign currency "},"Outstanding of existing debt in foreign currency ",{"$f":"Code&J138","v":"652D_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B137","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J139","v":"652D_dom_fc_st"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_fc_st","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C303, 0,LANG)","v":"Old (existing) debt service"},{"$f":"++OFFSET(translation!C304, 0,LANG)","v":"- Input debt service associated with EXISTING debt including short-term debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C305, 0,LANG)","v":"Interest payment from existing debt in local currency"},{"$f":"B141","v":"Interest payment from existing debt in local currency"},{"$f":"Code&J141","v":"652DS_dom_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_lc","n.a.",338.18124674093201,364.74862008753098,566.58958107652109,656.53770559999998,892.35417599124298,1122.99860569882,1358.7724700521401,1930.5856944193299,2770.9634633471601,4358.8924610324402,5988.1232124201097,6893.7025988269397,7043.6440713331203,3894.3664492807002,2590.4898034296898,2187.8148367861399,1843.0492866168499,1315.9206803523,1281.2824036022998,1364.5100036023,1395.1000036022999,1395.1000036022999,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C306, 0,LANG)","v":"Interest payment from existing debt in foreign currency"},"Interest payment from existing debt in foreign currency",{"$f":"Code&J142","v":"652DS_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C307, 0,LANG)","v":"Principal payment from existing debt in local currency"},"Principal payment from existing debt in local currency",{"$f":"Code&J143","v":"652DS_p_dom_lc"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_lc","n.a.",848.48862736699607,655.45476498387802,907.24627699468101,1034.12359682386,2201.58803541114,3155.5274568574901,3146.2208785778398,4221.1647602229596,7016.2873055639602,10402.6317380823,17191.7344502573,19717.458747793302,26881.836584771401,6075.6674139259394,3146.5643153299998,1034.4833920000001,3055.4005830000001,483.87495200000001,114.4,114.4,114.4,713.44,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C308, 0,LANG)","v":"Principal payment from existing debt in foreign currency"},"Principal payment from existing debt in foreign currency",{"$f":"Code&J144","v":"652DS_p_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C309, 0,LANG)","v":"Disbursements"},{"$f":"IF(Int_Ext=0,++OFFSET(translation!C310, 0,LANG), OFFSET(translation!J310, 0,LANG))","v":"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your DMX files."}]
[{"$f":"++OFFSET(translation!C311, 0,LANG)","v":"Central bank"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C312, 0,LANG)","v":"New gross disbursement_Central bank"},{"$f":"B147","v":"New gross disbursement_Central bank"},{"$f":"Code&J147","v":"652New_dom_cb"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_cb","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C313, 0,LANG)","v":"Short term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C314, 0,LANG)","v":"New gross disbursement_T-bills_in local currency"},{"$f":"B149","v":"New gross disbursement_T-bills_in local currency"},{"$f":"Code&J149","v":"652New_dom_tbill_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_tbill_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,12115.347656276199,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C315, 0,LANG)","v":"New gross disbursement_T-bills_in foreign currency "},"New gross disbursement_T-bills_in foreign currency ",{"$f":"Code&J150","v":"652New_dom_tbill_fc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_tbill_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C316, 0,LANG)","v":"ML term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C317, 0,LANG)","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"B152","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"Code&J152","v":"652New_dom_1_3_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_1_3_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,9595.9638560513304,7750,5500,6700,6960,6700,7800,8000,7150,8400,9100,9300,9500,9700,9900,10100,10300,10500,10700,10900,11100,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C318, 0,LANG)","v":"New gross disbursement_Bonds (4-7 years) in local currency "},"New gross disbursement_Bonds (4-7 years) in local currency ","652New_dom_4_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_4_7_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,3362.3911450266701,1400,2000,800,2400,2400,2400,2400,2600,3200,4160,4800,5200,5400,5600,5800,6000,6200,6400,6600,6800,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C319, 0,LANG)","v":"New gross disbursement_Bonds (beyond 7 years) in local currency "},"New gross disbursement_Bonds (beyond 7 years) in local currency ","652New_dom_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_7_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,1326.8282176989999,2913.8157353314,3126.24884569914,993.11006809149796,2575.10191077117,2239.8489284662001,1713.7926676842599,3164.83055645684,3119.9351264029001,4106.48569370731,4863.1151072382499,7224.9427463077,7003.3040973482503,7423.2955452584101,9409.3443011173895,12580.223219907801,12677.472733868601,16262.445379094499,17846.158034611599,20874.407555535399,24145.0677120701,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C320, 0,LANG)","v":"New gross disbursement_Bonds (1-3 years) in foreign currency "},"New gross disbursement_Bonds (1-3 years) in foreign currency ","652New_dom_1_3_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_1_3_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C321, 0,LANG)","v":"New gross disbursement_Bonds (4-7 years) in foreign currency"},"New gross disbursement_Bonds (4-7 years) in foreign currency","652New_dom_4_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_4_7_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C322, 0,LANG)","v":"New gross disbursement_Bonds (beyond 7 years) in foreign currency "},"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","652New_dom_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_7_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C323, 0,LANG)","v":"VI. Locally-issued debt"},{"$f":"++OFFSET(translation!C324, 0,LANG)","v":"- Held by non-residents - populate here when a DSA is conducted on a residency-basis only"}]
[{"$f":"A135","v":"Old (existing) debt outstanding"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B136","v":"Outstanding of existing debt in local currency"},{"$f":"B161","v":"Outstanding of existing debt in local currency"},{"$f":"Code&J161","v":"652D_dom_nr_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_lc",0,0,60.761184261817903,423.60871200000003,441.01089810000002,479.02945289299203,1581.3839643332201,2281.4701180744801,4939.9229237152904,5836.3249493087596,5947.5034027133106,6715.1380891921099,11594.28404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B139","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J162","v":"652D_dom_nr_lc_st"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_lc_st","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B138","v":"Outstanding of existing debt in foreign currency "},"Outstanding of existing debt in foreign currency ",{"$f":"Code&J163","v":"652D_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B139","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J164","v":"652D_dom_nr_fc_st"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_fc_st","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"A140","v":"Old (existing) debt service"},{"$f":"B140","v":"- Input debt service associated with EXISTING debt including short-term debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B141","v":"Interest payment from existing debt in local currency"},{"$f":"B166","v":"Interest payment from existing debt in local currency"},{"$f":"Code&J166","v":"652DS_dom_nr_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_nr_lc",0,0,0,12.152236852363599,84.721742400000011,88.20217962000001,95.805890578598394,316.27679286664403,456.29402361489599,987.98458474305801,1167.2649898617499,1230.91338757989,1423.5277619598601,2488.9067270656301,1621.89588646843,937.07085701333301,703.92630901333291,564.00555901333291,65.417000000000002,65.417000000000002,65.417000000000002,65.417000000000002,65.417000000000002,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Interest payment from existing debt in foreign currency","Interest payment from existing debt in foreign currency",{"$f":"Code&J167","v":"652DS_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_nr_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Principal payment from existing debt in local currency","Principal payment from existing debt in local currency",{"$f":"Code&J168","v":"652DS_p_dom_nr_lc"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_nr_lc",0,0,0,11.8463909642385,84.501768509468903,67.6821199791341,64.545977809635204,267.65382554362401,399.47258585704304,822.72913235497197,980.54527904026202,2127.6407119999999,1905.0884779999999,3595.932401,3543.5871081666696,1478.7691981666701,603.41499999999996,2028.41033266667,0,0,0,0,344.16999999999899,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B144","v":"Principal payment from existing debt in foreign currency"},"Principal payment from existing debt in foreign currency",{"$f":"Code&J169","v":"652DS_p_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_nr_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"A145","v":"Disbursements"},{"$f":"B145","v":"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your DMX files."}]
[{"$f":"A148","v":"Short term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B149","v":"New gross disbursement_T-bills_in local currency"},{"$f":"B172","v":"New gross disbursement_T-bills_in local currency"},{"$f":"Code&J172","v":"652New_dom_nr_tbill_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_tbill_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B150","v":"New gross disbursement_T-bills_in foreign currency "},"New gross disbursement_T-bills_in foreign currency ",{"$f":"Code&J173","v":"652New_dom_nr_tbill_fc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_tbill_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"A151","v":"ML term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B152","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"B175","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"Code&J175","v":"652New_dom_nr_1_3_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_1_3_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,1523.8037730000001,3750,4500,4300,6040,7300,6700,7000,8350,7600,7400,7700,8000,8300,8600,8900,9200,9500,9800,10100,10400,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (4-7 years) in local currency ","New gross disbursement_Bonds (4-7 years) in local currency ","652New_dom_nr_4_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_4_7_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,5088.3090963333298,2600,2000,3200,3600,3600,3600,3600,3900,4800,6240,7200,7800,8100,8400,8700,9000,9300,9600,9900,10200,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (beyond 7 years) in local currency ","New gross disbursement_Bonds (beyond 7 years) in local currency ","652New_dom_nr_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_7_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,8263.49,5411.3720799011699,3126.24884569914,3972.44027236599,3862.6528661567604,3359.7733926992996,2570.6890015263803,4747.24583468525,4679.9026896043497,6159.72854056097,7294.6726608573799,10837.414119461599,10504.956146022399,11134.943317887601,14114.0164516761,18870.334829861698,19016.2091008028,24393.6680686418,26769.2370519174,31311.611333303201,36217.601568105099,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (1-3 years) in foreign currency ","New gross disbursement_Bonds (1-3 years) in foreign currency ","652New_dom_nr_1_3_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_1_3_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (4-7 years) in foreign currency","New gross disbursement_Bonds (4-7 years) in foreign currency","652New_dom_nr_4_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_4_7_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"B157","v":"New gross disbursement_Bonds (beyond 7 years) in foreign currency "},"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","652New_dom_nr_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_7_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C325, 0,LANG)","v":"For probability approach only - Please fill out these lines when users want to conduct the probability approach"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C329, 0,LANG)","v":"World Economic Growth (real)"},{"$f":"B183","v":"World Economic Growth (real)"},"001NGDP_RPCH.A","n.a.",null,"Units",null,null,"NGDP_RPCH",null,null,null,null,null,null,null,null,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C327, 0,LANG)","v":"Stock of Reserves"},"Stock of Reserves",{"$f":"Code&J184","v":"652RES"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"RES",1732.72,1894.84,2069.75,2436.65,1636.22,3667.51,6044.34,5282.22,5048.1899999999996,4386.8740229649202,4149.47,4203.070925,5112.07,6482.6183879197197,7218.5493882728006,7746.9003438906402,8232.6352923207305,8995.2526565463104,9614.8104093723305,10014.55408092461,10213.312032840829,10542.840902809819,10742.398383851802,10440.9200952911,10392.276292594901,10713.830802779599,11015.630840383801,11608.059351599701,11934.8827804964,11996.869017296302,11904.649736632999,11816.069534086901,12621.113680202499,12721.113680202499,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[]
[{"$f":"++OFFSET(translation!C330, 0,LANG)","v":"Transition formula - these will be used to adjust external debt and inform domestic debt in \"Macro-Debt_Data\" tab depending on the definition of external debt."}]
[]
[null,null,null,null,null,null,"Locally-issued debt (domestic debt) - LCU"]
[null,null,null,null,null,null,"Outstanding",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L136),L136,0)+IF(ISNUMBER(L138),L138,0)*L$19,IF(ISNUMBER(L136),L136,0))","v":1823.7431004376599},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M136),M136,0)+IF(ISNUMBER(M138),M138,0)*M$19,IF(ISNUMBER(M136),M136,0))","v":2832.9479053825999},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N136),N136,0)+IF(ISNUMBER(N138),N138,0)*N$19,IF(ISNUMBER(N136),N136,0))","v":3282.6885280000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O136),O136,0)+IF(ISNUMBER(O138),O138,0)*O$19,IF(ISNUMBER(O136),O136,0))","v":4461.7708799562197},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P136),P136,0)+IF(ISNUMBER(P138),P138,0)*P$19,IF(ISNUMBER(P136),P136,0))","v":5614.9930284941101},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q136),Q136,0)+IF(ISNUMBER(Q138),Q138,0)*Q$19,IF(ISNUMBER(Q136),Q136,0))","v":6793.8623502607006},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R136),R136,0)+IF(ISNUMBER(R138),R138,0)*R$19,IF(ISNUMBER(R136),R136,0))","v":9652.9284720966389},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S136),S136,0)+IF(ISNUMBER(S138),S138,0)*S$19,IF(ISNUMBER(S136),S136,0))","v":13854.8173167358},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T136),T136,0)+IF(ISNUMBER(T138),T138,0)*T$19,IF(ISNUMBER(T136),T136,0))","v":21794.4623051622},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U136),U136,0)+IF(ISNUMBER(U138),U138,0)*U$19,IF(ISNUMBER(U136),U136,0))","v":28933.297453005198},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V136),V136,0)+IF(ISNUMBER(V138),V138,0)*V$19,IF(ISNUMBER(V136),V136,0))","v":32519.3270788146},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W136),W136,0)+IF(ISNUMBER(W138),W138,0)*W$19,IF(ISNUMBER(W136),W136,0))","v":41734.1280452625}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L190-L192","v":1502.08500272629},{"$f":"M190-M192","v":2478.0313579052527},2903.3979840000002,2944.9326167562194,3216.0478928898301,4797.5223919885002,7121.9371957569492,9146.0076795403511,15053.45964156773,16557.0531854746,15057.796130918003,{"$f":"W190-W192","v":24072.707065262501}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)+IF(ISNUMBER(L139),L139,0)*L$19,IF(ISNUMBER(L137),L137,0))","v":321.65809771136998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)+IF(ISNUMBER(M139),M139,0)*M$19,IF(ISNUMBER(M137),M137,0))","v":354.91654747734702},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)+IF(ISNUMBER(N139),N139,0)*N$19,IF(ISNUMBER(N137),N137,0))","v":379.29054400000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)+IF(ISNUMBER(O139),O139,0)*O$19,IF(ISNUMBER(O137),O137,0))","v":1516.8382632},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)+IF(ISNUMBER(P139),P139,0)*P$19,IF(ISNUMBER(P137),P137,0))","v":2398.94513560428},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)+IF(ISNUMBER(Q139),Q139,0)*Q$19,IF(ISNUMBER(Q137),Q137,0))","v":1996.3399582722002},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)+IF(ISNUMBER(R139),R139,0)*R$19,IF(ISNUMBER(R137),R137,0))","v":2530.9912763396901},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)+IF(ISNUMBER(S139),S139,0)*S$19,IF(ISNUMBER(S137),S137,0))","v":4708.8096371954498},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)+IF(ISNUMBER(T139),T139,0)*T$19,IF(ISNUMBER(T137),T137,0))","v":6741.0026635944696},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)+IF(ISNUMBER(U139),U139,0)*U$19,IF(ISNUMBER(U137),U137,0))","v":12376.244267530599},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)+IF(ISNUMBER(V139),V139,0)*V$19,IF(ISNUMBER(V137),V137,0))","v":17461.530947896597},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W137),W137,0)+IF(ISNUMBER(W139),W139,0)*W$19,IF(ISNUMBER(W137),W137,0))","v":17661.420979999999}]
[null,null,null,null,null,null,"Interest",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L141),L141,0)+IF(ISNUMBER(L142),L142,0)*L$20,IF(ISNUMBER(L141),L141,0))","v":338.18124674093201},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M141),M141,0)+IF(ISNUMBER(M142),M142,0)*M$20,IF(ISNUMBER(M141),M141,0))","v":364.74862008753098},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N141),N141,0)+IF(ISNUMBER(N142),N142,0)*N$20,IF(ISNUMBER(N141),N141,0))","v":566.58958107652109},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O141),O141,0)+IF(ISNUMBER(O142),O142,0)*O$20,IF(ISNUMBER(O141),O141,0))","v":656.53770559999998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P141),P141,0)+IF(ISNUMBER(P142),P142,0)*P$20,IF(ISNUMBER(P141),P141,0))","v":892.35417599124298},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q141),Q141,0)+IF(ISNUMBER(Q142),Q142,0)*Q$20,IF(ISNUMBER(Q141),Q141,0))","v":1122.99860569882},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R141),R141,0)+IF(ISNUMBER(R142),R142,0)*R$20,IF(ISNUMBER(R141),R141,0))","v":1358.7724700521401},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S141),S141,0)+IF(ISNUMBER(S142),S142,0)*S$20,IF(ISNUMBER(S141),S141,0))","v":1930.5856944193299},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T141),T141,0)+IF(ISNUMBER(T142),T142,0)*T$20,IF(ISNUMBER(T141),T141,0))","v":2770.9634633471601},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U141),U141,0)+IF(ISNUMBER(U142),U142,0)*U$20,IF(ISNUMBER(U141),U141,0))","v":4358.8924610324402},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V141),V141,0)+IF(ISNUMBER(V142),V142,0)*V$20,IF(ISNUMBER(V141),V141,0))","v":5988.1232124201097},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W141),W141,0)+IF(ISNUMBER(W142),W142,0)*W$20,IF(ISNUMBER(W141),W141,0))","v":6893.7025988269397}]
[null,null,null,null,null,null,"Principal",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L143),L143,0)+IF(ISNUMBER(L144),L144,0)*L$20,IF(ISNUMBER(L143),L143,0))","v":848.48862736699607},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M143),M143,0)+IF(ISNUMBER(M144),M144,0)*M$20,IF(ISNUMBER(M143),M143,0))","v":655.45476498387802},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N143),N143,0)+IF(ISNUMBER(N144),N144,0)*N$20,IF(ISNUMBER(N143),N143,0))","v":907.24627699468101},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O143),O143,0)+IF(ISNUMBER(O144),O144,0)*O$20,IF(ISNUMBER(O143),O143,0))","v":1034.12359682386},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P143),P143,0)+IF(ISNUMBER(P144),P144,0)*P$20,IF(ISNUMBER(P143),P143,0))","v":2201.58803541114},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q143),Q143,0)+IF(ISNUMBER(Q144),Q144,0)*Q$20,IF(ISNUMBER(Q143),Q143,0))","v":3155.5274568574901},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R143),R143,0)+IF(ISNUMBER(R144),R144,0)*R$20,IF(ISNUMBER(R143),R143,0))","v":3146.2208785778398},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S143),S143,0)+IF(ISNUMBER(S144),S144,0)*S$20,IF(ISNUMBER(S143),S143,0))","v":4221.1647602229596},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T143),T143,0)+IF(ISNUMBER(T144),T144,0)*T$20,IF(ISNUMBER(T143),T143,0))","v":7016.2873055639602},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U143),U143,0)+IF(ISNUMBER(U144),U144,0)*U$20,IF(ISNUMBER(U143),U143,0))","v":10402.6317380823},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V143),V143,0)+IF(ISNUMBER(V144),V144,0)*V$20,IF(ISNUMBER(V143),V143,0))","v":17191.7344502573},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W143),W143,0)+IF(ISNUMBER(W144),W144,0)*W$20,IF(ISNUMBER(W143),W143,0))","v":19717.458747793302}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,null,{"$f":"M194-M196","v":333.79666727250805},552.32972951733404,654.83305282386004,684.74977221114,756.58232125321001,1149.8809203056396,1690.1734838832695,2307.4776683685104,3661.6290744878306,4815.4901827267004,{"$f":"W194-W196","v":2255.9277998967045}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)+IF(ISNUMBER(L139),L139,0)*M$20,IF(ISNUMBER(L137),L137,0))","v":321.65809771136998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)+IF(ISNUMBER(M139),M139,0)*N$20,IF(ISNUMBER(M137),M137,0))","v":354.91654747734702},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)+IF(ISNUMBER(N139),N139,0)*O$20,IF(ISNUMBER(N137),N137,0))","v":379.29054400000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)+IF(ISNUMBER(O139),O139,0)*P$20,IF(ISNUMBER(O137),O137,0))","v":1516.8382632},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)+IF(ISNUMBER(P139),P139,0)*Q$20,IF(ISNUMBER(P137),P137,0))","v":2398.94513560428},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)+IF(ISNUMBER(Q139),Q139,0)*R$20,IF(ISNUMBER(Q137),Q137,0))","v":1996.3399582722002},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)+IF(ISNUMBER(R139),R139,0)*S$20,IF(ISNUMBER(R137),R137,0))","v":2530.9912763396901},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)+IF(ISNUMBER(S139),S139,0)*T$20,IF(ISNUMBER(S137),S137,0))","v":4708.8096371954498},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)+IF(ISNUMBER(T139),T139,0)*U$20,IF(ISNUMBER(T137),T137,0))","v":6741.0026635944696},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)+IF(ISNUMBER(U139),U139,0)*V$20,IF(ISNUMBER(U137),U137,0))","v":12376.244267530599},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)+IF(ISNUMBER(V139),V139,0)*W$20,IF(ISNUMBER(V137),V137,0))","v":17461.530947896597}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check"]
[null,null,null,null,null,null,"Locally-issued debt (domestic debt) - USD"]
[null,null,null,null,null,null,"Outstanding ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L136),L136,0)/L$19+IF(ISNUMBER(L138),L138,0),IF(ISNUMBER(L136),L136,0)/L$19)","v":1997.3486504362806},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M136),M136,0)/M$19+IF(ISNUMBER(M138),M138,0),IF(ISNUMBER(M136),M136,0)/M$19)","v":3067.5212558147541},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N136),N136,0)/N$19+IF(ISNUMBER(N138),N138,0),IF(ISNUMBER(N136),N136,0)/N$19)","v":3382.82},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O136),O136,0)/O$19+IF(ISNUMBER(O138),O138,0),IF(ISNUMBER(O136),O136,0)/O$19)","v":3674.9616011500038},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P136),P136,0)/P$19+IF(ISNUMBER(P138),P138,0),IF(ISNUMBER(P136),P136,0)/P$19)","v":3958.1228172100027},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q136),Q136,0)/Q$19+IF(ISNUMBER(Q138),Q138,0),IF(ISNUMBER(Q136),Q136,0)/Q$19)","v":4609.7586852087807},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R136),R136,0)/R$19+IF(ISNUMBER(R138),R138,0),IF(ISNUMBER(R136),R136,0)/R$19)","v":6225.6875021584256},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S136),S136,0)/S$19+IF(ISNUMBER(S138),S138,0),IF(ISNUMBER(S136),S136,0)/S$19)","v":7369.5836791147876},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T136),T136,0)/T$19+IF(ISNUMBER(T138),T138,0),IF(ISNUMBER(T136),T136,0)/T$19)","v":9906.5737750737262},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U136),U136,0)/U$19+IF(ISNUMBER(U138),U138,0),IF(ISNUMBER(U136),U136,0)/U$19)","v":9054.3881874527306},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V136),V136,0)/V$19+IF(ISNUMBER(V138),V138,0),IF(ISNUMBER(V136),V136,0)/V$19)","v":8568.9926426388938},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W136),W136,0)/W$19+IF(ISNUMBER(W138),W138,0),IF(ISNUMBER(W136),W136,0)/W$19)","v":9936.2240001101145},{"$f":"W190/W$19","v":9936.2240001101145}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L199-L201","v":1645.0713109296755},{"$f":"M199-M201","v":2683.216958740109},2991.96,2425.609601150004,2267.0575869800014,3255.2058569605788,4593.3164758187349,4864.8977018831647,6842.4816552580578,5181.3654155764671,3967.798716974441,{"$f":"W199-W201","v":5731.3240001101149},{"$f":"W191/W$19","v":5731.324000110114}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)/L$19+IF(ISNUMBER(L139),L139,0),IF(ISNUMBER(L137),L137,0)/L$19)","v":352.27733950660507},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)/M$19+IF(ISNUMBER(M139),M139,0),IF(ISNUMBER(M137),M137,0)/M$19)","v":384.30429707464515},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)/N$19+IF(ISNUMBER(N139),N139,0),IF(ISNUMBER(N137),N137,0)/N$19)","v":390.86},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)/O$19+IF(ISNUMBER(O139),O139,0),IF(ISNUMBER(O137),O137,0)/O$19)","v":1249.3520000000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)/P$19+IF(ISNUMBER(P139),P139,0),IF(ISNUMBER(P137),P137,0)/P$19)","v":1691.0652302300014},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)/Q$19+IF(ISNUMBER(Q139),Q139,0),IF(ISNUMBER(Q137),Q137,0)/Q$19)","v":1354.5528282482021},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)/R$19+IF(ISNUMBER(R139),R139,0),IF(ISNUMBER(R137),R137,0)/R$19)","v":1632.3710263396904},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)/S$19+IF(ISNUMBER(S139),S139,0),IF(ISNUMBER(S137),S137,0)/S$19)","v":2504.6859772316225},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)/T$19+IF(ISNUMBER(T139),T139,0),IF(ISNUMBER(T137),T137,0)/T$19)","v":3064.092119815668},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)/U$19+IF(ISNUMBER(U139),U139,0),IF(ISNUMBER(U137),U137,0)/U$19)","v":3873.0227718762631},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)/V$19+IF(ISNUMBER(V139),V139,0),IF(ISNUMBER(V137),V137,0)/V$19)","v":4601.1939256644528},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W137),W137,0)/W$19+IF(ISNUMBER(W139),W139,0),IF(ISNUMBER(W137),W137,0)/W$19)","v":4204.8999999999996},{"$f":"W192/W$19","v":4204.8999999999996}]
[null,null,null,null,null,null,"Interest ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L141),L141,0)/L$20+IF(ISNUMBER(L142),L142,0),IF(ISNUMBER(L141),L141,0)/L$20)","v":372.95302273235211},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M141),M141,0)/M$20+IF(ISNUMBER(M142),M142,0),IF(ISNUMBER(M141),M141,0)/M$20)","v":397.8098014581455},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N141),N141,0)/N$20+IF(ISNUMBER(N142),N142,0),IF(ISNUMBER(N141),N141,0)/N$20)","v":605.81757419424571},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O141),O141,0)/O$20+IF(ISNUMBER(O142),O142,0),IF(ISNUMBER(O141),O141,0)/O$20)","v":620.62913805408925},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P141),P141,0)/P$20+IF(ISNUMBER(P142),P142,0),IF(ISNUMBER(P141),P141,0)/P$20)","v":623.9468692541268},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q141),Q141,0)/Q$20+IF(ISNUMBER(Q142),Q142,0),IF(ISNUMBER(Q141),Q141,0)/Q$20)","v":784.75121377950768},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R141),R141,0)/R$20+IF(ISNUMBER(R142),R142,0),IF(ISNUMBER(R141),R141,0)/R$20)","v":898.74820256780777},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S141),S141,0)/S$20+IF(ISNUMBER(S142),S142,0),IF(ISNUMBER(S141),S141,0)/S$20)","v":1075.0460947680219},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T141),T141,0)/T$20+IF(ISNUMBER(T142),T142,0),IF(ISNUMBER(T141),T141,0)/T$20)","v":1418.0616992129987},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U141),U141,0)/U$20+IF(ISNUMBER(U142),U142,0),IF(ISNUMBER(U141),U141,0)/U$20)","v":1491.1511557970796},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V141),V141,0)/V$20+IF(ISNUMBER(V142),V142,0),IF(ISNUMBER(V141),V141,0)/V$20)","v":1613.0374174803394},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W141),W141,0)/W$20+IF(ISNUMBER(W142),W142,0),IF(ISNUMBER(W141),W141,0)/W$20)","v":1762.5263513261204},{"$f":"W193/W$20","v":1762.5263513261204}]
[null,null,null,null,null,null,"Principal ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L143),L143,0)/L$20+IF(ISNUMBER(L144),L144,0),IF(ISNUMBER(L143),L143,0)/L$20)","v":935.73017835895337},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M143),M143,0)/M$20+IF(ISNUMBER(M144),M144,0),IF(ISNUMBER(M143),M143,0)/M$20)","v":714.86584338676596},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N143),N143,0)/N$20+IF(ISNUMBER(N144),N144,0),IF(ISNUMBER(N143),N143,0)/N$20)","v":970.05973474024813},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O143),O143,0)/O$20+IF(ISNUMBER(O144),O144,0),IF(ISNUMBER(O143),O143,0)/O$20)","v":977.56340734710534},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P143),P143,0)/P$20+IF(ISNUMBER(P144),P144,0),IF(ISNUMBER(P143),P143,0)/P$20)","v":1539.382006652485},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q143),Q143,0)/Q$20+IF(ISNUMBER(Q144),Q144,0),IF(ISNUMBER(Q143),Q143,0)/Q$20)","v":2205.0819914798763},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R143),R143,0)/R$20+IF(ISNUMBER(R144),R144,0),IF(ISNUMBER(R143),R143,0)/R$20)","v":2081.0403668206768},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S143),S143,0)/S$20+IF(ISNUMBER(S144),S144,0),IF(ISNUMBER(S143),S143,0)/S$20)","v":2350.5543959886136},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T143),T143,0)/T$20+IF(ISNUMBER(T144),T144,0),IF(ISNUMBER(T143),T143,0)/T$20)","v":3590.6385740200917},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U143),U143,0)/U$20+IF(ISNUMBER(U144),U144,0),IF(ISNUMBER(U143),U143,0)/U$20)","v":3558.6783748958746},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V143),V143,0)/V$20+IF(ISNUMBER(V144),V144,0),IF(ISNUMBER(V143),V143,0)/V$20)","v":4630.9853615125139},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W143),W143,0)/W$20+IF(ISNUMBER(W144),W144,0),IF(ISNUMBER(W143),W143,0)/W$20)","v":5041.2010274543982},{"$f":"W194/W$20","v":5041.2010274543982}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,null,{"$f":"M203-M205","v":364.05233254398934},590.57043769811935,619.01771928238225,478.78688539673499,528.69958334285548,760.57870840734199,941.1726237180485,1180.8693065011184,1252.6215031305137,1297.1619942850393,{"$f":"W203-W205","v":576.77744825889295},{"$f":"W195/W$20","v":576.77744825889295}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)/M$20+IF(ISNUMBER(L139),L139,0),IF(ISNUMBER(L137),L137,0)/M$20)","v":350.81351084277662},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)/N$20+IF(ISNUMBER(M139),M139,0),IF(ISNUMBER(M137),M137,0)/N$20)","v":379.48929704212878},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)/O$20+IF(ISNUMBER(N139),N139,0),IF(ISNUMBER(N137),N137,0)/O$20)","v":358.54568806472309},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)/P$20+IF(ISNUMBER(O139),O139,0),IF(ISNUMBER(O137),O137,0)/P$20)","v":1060.59512125575},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)/Q$20+IF(ISNUMBER(P139),P139,0),IF(ISNUMBER(P137),P137,0)/Q$20)","v":1676.3824081370208},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)/R$20+IF(ISNUMBER(Q139),Q139,0),IF(ISNUMBER(Q137),Q137,0)/R$20)","v":1320.4616584133348},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)/S$20+IF(ISNUMBER(R139),R139,0),IF(ISNUMBER(R137),R137,0)/S$20)","v":1409.3817722705651},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)/T$20+IF(ISNUMBER(S139),S139,0),IF(ISNUMBER(S137),S137,0)/T$20)","v":2409.7692675189733},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)/U$20+IF(ISNUMBER(T139),T139,0),IF(ISNUMBER(T137),T137,0)/U$20)","v":2306.0568717653609},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)/V$20+IF(ISNUMBER(U139),U139,0),IF(ISNUMBER(U137),U137,0)/V$20)","v":3333.8233672274746},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)/W$20+IF(ISNUMBER(V139),V139,0),IF(ISNUMBER(V137),V137,0)/W$20)","v":4464.4235791955052},{"$f":"W196/W$20","v":4464.4235791955052}]
[]
[null,null,null,null,null,null,"Locally-issued debt (external debt) - USD"]
[null,null,null,null,null,null,"Outstanding",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L161),L161,0)/L$19+IF(ISNUMBER(L163),L163,0),IF(ISNUMBER(L138),L138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M161),M161,0)/M$19+IF(ISNUMBER(M163),M163,0),IF(ISNUMBER(M138),M138,0))","v":65.792323218323077},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N161),N161,0)/N$19+IF(ISNUMBER(N163),N163,0),IF(ISNUMBER(N138),N138,0))","v":436.53000000000003},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O161),O161,0)/O$19+IF(ISNUMBER(O163),O163,0),IF(ISNUMBER(O138),O138,0))","v":363.24100000000004},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P161),P161,0)/P$19+IF(ISNUMBER(P163),P163,0),IF(ISNUMBER(P138),P138,0))","v":337.67760671999997},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q161),Q161,0)/Q$19+IF(ISNUMBER(Q163),Q163,0),IF(ISNUMBER(Q138),Q138,0))","v":1072.9976688378479},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R161),R161,0)/R$19+IF(ISNUMBER(R163),R163,0),IF(ISNUMBER(R138),R138,0))","v":1471.4415466459079},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S161),S161,0)/S$19+IF(ISNUMBER(S163),S163,0),IF(ISNUMBER(S138),S138,0))","v":2627.6185764443035},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T161),T161,0)/T$19+IF(ISNUMBER(T163),T163,0),IF(ISNUMBER(T138),T138,0))","v":2652.874976958527},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U161),U161,0)/U$19+IF(ISNUMBER(U163),U163,0),IF(ISNUMBER(U138),U138,0))","v":1861.2121429238962},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V161),V161,0)/V$19+IF(ISNUMBER(V163),V163,0),IF(ISNUMBER(V138),V138,0))","v":1769.4698522245349},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W161),W161,0)/W$19+IF(ISNUMBER(W163),W163,0),IF(ISNUMBER(W138),W138,0))","v":2760.4123708394841}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L208-L210","v":0},65.792323218323077,436.53000000000003,363.24100000000004,337.67760671999997,1072.9976688378479,1471.4415466459079,2627.6185764443035,2652.874976958527,1861.2121429238962,1769.4698522245349,{"$f":"W208-W210","v":2760.4123708394841}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L162),L162,0)/L$19+IF(ISNUMBER(L164),L164,0),IF(ISNUMBER(L139),L139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M162),M162,0)/M$19+IF(ISNUMBER(M164),M164,0),IF(ISNUMBER(M139),M139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N162),N162,0)/N$19+IF(ISNUMBER(N164),N164,0),IF(ISNUMBER(N139),N139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O162),O162,0)/O$19+IF(ISNUMBER(O164),O164,0),IF(ISNUMBER(O139),O139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P162),P162,0)/P$19+IF(ISNUMBER(P164),P164,0),IF(ISNUMBER(P139),P139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q162),Q162,0)/Q$19+IF(ISNUMBER(Q164),Q164,0),IF(ISNUMBER(Q139),Q139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R162),R162,0)/R$19+IF(ISNUMBER(R164),R164,0),IF(ISNUMBER(R139),R139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S162),S162,0)/S$19+IF(ISNUMBER(S164),S164,0),IF(ISNUMBER(S139),S139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T162),T162,0)/T$19+IF(ISNUMBER(T164),T164,0),IF(ISNUMBER(T139),T139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U162),U162,0)/U$19+IF(ISNUMBER(U164),U164,0),IF(ISNUMBER(U139),U139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V162),V162,0)/V$19+IF(ISNUMBER(V164),V164,0),IF(ISNUMBER(V139),V139,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W162),W162,0)/W$19+IF(ISNUMBER(W164),W164,0),IF(ISNUMBER(W139),W139,0))","v":0}]
[null,null,null,null,null,null,"Interest",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L166),L166,0)/L$20+IF(ISNUMBER(L167),L167,0),IF(ISNUMBER(L142),L142,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M166),M166,0)/M$20+IF(ISNUMBER(M167),M167,0),IF(ISNUMBER(M142),M142,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N166),N166,0)/N$20+IF(ISNUMBER(N167),N167,0),IF(ISNUMBER(N142),N142,0))","v":12.993600476988911},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O166),O166,0)/O$20+IF(ISNUMBER(O167),O167,0),IF(ISNUMBER(O142),O142,0))","v":80.087985064162922},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P166),P166,0)/P$20+IF(ISNUMBER(P167),P167,0),IF(ISNUMBER(P142),P142,0))","v":61.672232075517528},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q166),Q166,0)/Q$20+IF(ISNUMBER(Q167),Q167,0),IF(ISNUMBER(Q142),Q142,0))","v":66.949138260057225},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R166),R166,0)/R$20+IF(ISNUMBER(R167),R167,0),IF(ISNUMBER(R142),R142,0))","v":209.19852688206109},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S166),S166,0)/S$20+IF(ISNUMBER(S167),S167,0),IF(ISNUMBER(S142),S142,0))","v":254.08719725374445},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T166),T166,0)/T$20+IF(ISNUMBER(T167),T167,0),IF(ISNUMBER(T142),T142,0))","v":505.60865113126994},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U166),U166,0)/U$20+IF(ISNUMBER(U167),U167,0),IF(ISNUMBER(U142),U142,0))","v":399.31440252635787},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V166),V166,0)/V$20+IF(ISNUMBER(V167),V167,0),IF(ISNUMBER(V142),V142,0))","v":331.57456542070634},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W166),W166,0)/W$20+IF(ISNUMBER(W167),W167,0),IF(ISNUMBER(W142),W142,0))","v":363.95611158588315}]
[null,null,null,null,null,null,"Principal",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L168),L168,0)/L$20+IF(ISNUMBER(L169),L169,0),IF(ISNUMBER(L144),L144,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M168),M168,0)/M$20+IF(ISNUMBER(M169),M169,0),IF(ISNUMBER(M144),M144,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N168),N168,0)/N$20+IF(ISNUMBER(N169),N169,0),IF(ISNUMBER(N144),N144,0))","v":12.666579260557103},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O168),O168,0)/O$20+IF(ISNUMBER(O169),O169,0),IF(ISNUMBER(O144),O144,0))","v":79.880042390177479},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P168),P168,0)/P$20+IF(ISNUMBER(P169),P169,0),IF(ISNUMBER(P144),P144,0))","v":47.324311357150329},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q168),Q168,0)/Q$20+IF(ISNUMBER(Q169),Q169,0),IF(ISNUMBER(Q144),Q144,0))","v":45.104717115099461},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R168),R168,0)/R$20+IF(ISNUMBER(R169),R169,0),IF(ISNUMBER(R144),R144,0))","v":177.0372891117664},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S168),S168,0)/S$20+IF(ISNUMBER(S169),S169,0),IF(ISNUMBER(S144),S144,0))","v":222.44619580156231},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T168),T168,0)/T$20+IF(ISNUMBER(T169),T169,0),IF(ISNUMBER(T144),T144,0))","v":421.03791221052273},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U168),U168,0)/U$20+IF(ISNUMBER(U169),U169,0),IF(ISNUMBER(U144),U144,0))","v":335.43870128099837},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V168),V168,0)/V$20+IF(ISNUMBER(V169),V169,0),IF(ISNUMBER(V144),V144,0))","v":573.12850081177214},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W168),W168,0)/W$20+IF(ISNUMBER(W169),W169,0),IF(ISNUMBER(W144),W144,0))","v":487.07767646578532}]
[]
[null,null,null,null,null,null,"Foreign currency-denominated debt (including locally-issued debt)",null,null,null,null,{"$f":"IF(ISNUMBER(L51),L51,0)+IF(ISNUMBER(L52),L52,0)+IF(ISNUMBER(L138),L138,0)+IF(ISNUMBER(L163),L163,0)","v":6394.80484176555},2242.3638022611899,4022.4578842699998,4398.30754634,5345.5586178200001,6254.5515951220505,7672.8907735500006,9354.8170848582995,12102.4306096781,14068.761626232501,15973.0617455103,{"$f":"IF(ISNUMBER(W51),W51,0)+IF(ISNUMBER(W52),W52,0)+IF(ISNUMBER(W138),W138,0)+IF(ISNUMBER(W163),W163,0)","v":16871.401507777799}]

{"sheet":"Input 4 - External Financing","index":16,"n_rows":75,"n_cols":68,"rows_kept":75,"cut":false,"hidden":false,"merged":[[135,12,135,14],[7,1,7,8],[89,12,89,14],[1,1,1,8],[56,1,56,8],[46,1,46,8],[64,5,65,5],[42,5,42,6],[64,3,65,3],[64,4,65,4],[51,1,51,8],[2,1,2,8],[3,1,3,8]]}
[null,{"$f":"++IF(START!L10=\"English\",translation!C438,IF(START!L10=\"French\",translation!D438,IF(START!L10=\"Portuguese\",translation!E438,translation!F438)))","v":"Borrowing terms: New external PPG debt under the baseline"}]
[null,{"$f":"++OFFSET(translation!C439, 0,LANG)","v":"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column B correspond to column B  in \"Input 3\" sheet. "}]
[null,{"$f":"++OFFSET(translation!C445, 0,LANG)","v":"- Disbursement amounts are linked from Input 3. If adjustments to the disbursements are needed, the amounts can be modified on this sheet (light yellow cells). "}]
[null,{"$f":"++OFFSET(translation!C447, 0,LANG)","v":"- Both grace period and loan maturity should be integers."}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C449,IF(START!L10=\"French\",translation!F449,IF(START!L10=\"Portuguese\",translation!E449,translation!D449)))","v":"Discount rate"},{"$f":"++IF(START!L10=\"English\",translation!C450,IF(START!L10=\"French\",translation!F450,IF(START!L10=\"Portuguese\",translation!E450,translation!D450)))","v":"Interest rate"},{"$f":"++IF(START!L10=\"English\",translation!C451,IF(START!L10=\"French\",translation!F451,IF(START!L10=\"Portuguese\",translation!E451,translation!D451)))","v":"Grace period"},{"$f":"++IF(START!L10=\"English\",translation!C452,IF(START!L10=\"French\",translation!F452,IF(START!L10=\"Portuguese\",translation!E452,translation!D452)))","v":"Loan Maturity"},{"$f":"++IF(START!L10=\"English\",translation!C453,IF(START!L10=\"French\",translation!F453,IF(START!L10=\"Portuguese\",translation!E453,translation!D453)))","v":"Grant Element, %"},"Hide this column; used for lookup only ",null,{"$f":"+'Macro-Debt_Data'!U5","v":2024},{"$f":"L6+1","v":2025},{"$f":"M6+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,"For IDA NEW Blend the team needs to choose floating or fixed (cell D16). If Blend floating is selected the country team needs to update information in \"BLEND floating calculations WB\"",null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C482, 0,LANG)","v":"Total"},{"$f":"SUM(L10:L42)","v":1071.9439587162851},984.39245460016002,1210.678707981948,1594.35,1673.9299999999998,1787.48,2352.8957307107403,1962.6377917067932,2241.8368472684533,2325.6746854272433,2081.4694525525802,2509.8778596757829,2612.0956140074632,2804.8167165812565,2672.7053715774368,2882.04949608159,3166.5620809624002,3239.1141901768078,3321.6007964189362,3158.4201814729427,3121.7043790219418]
[null,{"$f":"++IF(START!L10=\"English\",translation!C294,IF(START!L10=\"French\",translation!D294,IF(START!L10=\"Portuguese\",translation!E294,translation!F294)))","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!B100","v":"IMF"},null,null,{"$f":"'Input 1 - Basics'!C25","v":0.05},2.5000000000000001E-3,5,10,{"$f":"+PV_Base!D15","v":30.547093087474142},"IMF",null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA100), 'Input 3 - Macro-Debt data(DMX)'!AA100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB100), 'Input 3 - Macro-Debt data(DMX)'!AB100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC100), 'Input 3 - Macro-Debt data(DMX)'!AC100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD100), 'Input 3 - Macro-Debt data(DMX)'!AD100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE100), 'Input 3 - Macro-Debt data(DMX)'!AE100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF100), 'Input 3 - Macro-Debt data(DMX)'!AF100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG100), 'Input 3 - Macro-Debt data(DMX)'!AG100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH100), 'Input 3 - Macro-Debt data(DMX)'!AH100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI100), 'Input 3 - Macro-Debt data(DMX)'!AI100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ100), 'Input 3 - Macro-Debt data(DMX)'!AJ100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK100), 'Input 3 - Macro-Debt data(DMX)'!AK100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL100), 'Input 3 - Macro-Debt data(DMX)'!AL100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM100), 'Input 3 - Macro-Debt data(DMX)'!AM100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN100), 'Input 3 - Macro-Debt data(DMX)'!AN100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO100), 'Input 3 - Macro-Debt data(DMX)'!AO100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP100), 'Input 3 - Macro-Debt data(DMX)'!AP100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ100), 'Input 3 - Macro-Debt data(DMX)'!AQ100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR100), 'Input 3 - Macro-Debt data(DMX)'!AR100, 0)","v":0}]
[null,"IDA - regular",null,{"$f":"++OFFSET(translation!C446, 0,LANG)","v":"IDA Information"},{"$f":"+E$10","v":0.05},{"$f":"IF(B11=$B$74,VLOOKUP($D11,$B$83:$D$85,3,FALSE),VLOOKUP($B11,'Input 4 - External Financing'!$B$67:$F$75,3,FALSE))","v":7.4999999999999997E-3},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":6},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":38},{"$f":"+PV_Base!D57","v":53.676967055282198},"IDA1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X101), 'Input 3 - Macro-Debt data(DMX)'!X101, 0)","v":150},20,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z101), 'Input 3 - Macro-Debt data(DMX)'!Z101, 0)","v":114.697960357341},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA101), 'Input 3 - Macro-Debt data(DMX)'!AA101, 0)","v":105.62},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB101), 'Input 3 - Macro-Debt data(DMX)'!AB101, 0)","v":200},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC101), 'Input 3 - Macro-Debt data(DMX)'!AC101, 0)","v":200},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD101), 'Input 3 - Macro-Debt data(DMX)'!AD101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE101), 'Input 3 - Macro-Debt data(DMX)'!AE101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF101), 'Input 3 - Macro-Debt data(DMX)'!AF101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG101), 'Input 3 - Macro-Debt data(DMX)'!AG101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH101), 'Input 3 - Macro-Debt data(DMX)'!AH101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI101), 'Input 3 - Macro-Debt data(DMX)'!AI101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ101), 'Input 3 - Macro-Debt data(DMX)'!AJ101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK101), 'Input 3 - Macro-Debt data(DMX)'!AK101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL101), 'Input 3 - Macro-Debt data(DMX)'!AL101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM101), 'Input 3 - Macro-Debt data(DMX)'!AM101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN101), 'Input 3 - Macro-Debt data(DMX)'!AN101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO101), 'Input 3 - Macro-Debt data(DMX)'!AO101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP101), 'Input 3 - Macro-Debt data(DMX)'!AP101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ101), 'Input 3 - Macro-Debt data(DMX)'!AQ101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR101), 'Input 3 - Macro-Debt data(DMX)'!AR101, 0)","v":0}]
[null,"IDA - 50Y loans",null,null,{"$f":"+E$10","v":0.05},{"$f":"IF(B12=$B$74,VLOOKUP($D12,$B$83:$D$85,3,FALSE),VLOOKUP($B12,'Input 4 - External Financing'!$B$67:$F$75,3,FALSE))","v":0},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":10},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":50},{"$f":"+PV_Base!D83","v":73.664523671581094},"IDA2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X102), 'Input 3 - Macro-Debt data(DMX)'!X102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y102), 'Input 3 - Macro-Debt data(DMX)'!Y102, 0)","v":100},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z102), 'Input 3 - Macro-Debt data(DMX)'!Z102, 0)","v":100},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA102), 'Input 3 - Macro-Debt data(DMX)'!AA102, 0)","v":100},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB102), 'Input 3 - Macro-Debt data(DMX)'!AB102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC102), 'Input 3 - Macro-Debt data(DMX)'!AC102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD102), 'Input 3 - Macro-Debt data(DMX)'!AD102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE102), 'Input 3 - Macro-Debt data(DMX)'!AE102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF102), 'Input 3 - Macro-Debt data(DMX)'!AF102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG102), 'Input 3 - Macro-Debt data(DMX)'!AG102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH102), 'Input 3 - Macro-Debt data(DMX)'!AH102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI102), 'Input 3 - Macro-Debt data(DMX)'!AI102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ102), 'Input 3 - Macro-Debt data(DMX)'!AJ102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK102), 'Input 3 - Macro-Debt data(DMX)'!AK102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL102), 'Input 3 - Macro-Debt data(DMX)'!AL102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM102), 'Input 3 - Macro-Debt data(DMX)'!AM102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN102), 'Input 3 - Macro-Debt data(DMX)'!AN102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO102), 'Input 3 - Macro-Debt data(DMX)'!AO102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP102), 'Input 3 - Macro-Debt data(DMX)'!AP102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ102), 'Input 3 - Macro-Debt data(DMX)'!AQ102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR102), 'Input 3 - Macro-Debt data(DMX)'!AR102, 0)","v":0}]
[null,"IDA - SML",null,null,{"$f":"+E$10","v":0.05},{"$f":"IF(B13=$B$74,VLOOKUP($D13,$B$83:$D$85,3,FALSE),VLOOKUP($B13,'Input 4 - External Financing'!$B$67:$F$75,3,FALSE))","v":0},{"$f":"VLOOKUP($B13,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":6},{"$f":"VLOOKUP($B13,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":12},{"$f":"+PV_Base!D108","v":36.874007180310642},"IDA3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X103), 'Input 3 - Macro-Debt data(DMX)'!X103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y103), 'Input 3 - Macro-Debt data(DMX)'!Y103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z103), 'Input 3 - Macro-Debt data(DMX)'!Z103, 0)","v":5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA103), 'Input 3 - Macro-Debt data(DMX)'!AA103, 0)","v":5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB103), 'Input 3 - Macro-Debt data(DMX)'!AB103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC103), 'Input 3 - Macro-Debt data(DMX)'!AC103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD103), 'Input 3 - Macro-Debt data(DMX)'!AD103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE103), 'Input 3 - Macro-Debt data(DMX)'!AE103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF103), 'Input 3 - Macro-Debt data(DMX)'!AF103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG103), 'Input 3 - Macro-Debt data(DMX)'!AG103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH103), 'Input 3 - Macro-Debt data(DMX)'!AH103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI103), 'Input 3 - Macro-Debt data(DMX)'!AI103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ103), 'Input 3 - Macro-Debt data(DMX)'!AJ103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK103), 'Input 3 - Macro-Debt data(DMX)'!AK103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL103), 'Input 3 - Macro-Debt data(DMX)'!AL103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM103), 'Input 3 - Macro-Debt data(DMX)'!AM103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN103), 'Input 3 - Macro-Debt data(DMX)'!AN103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO103), 'Input 3 - Macro-Debt data(DMX)'!AO103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP103), 'Input 3 - Macro-Debt data(DMX)'!AP103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ103), 'Input 3 - Macro-Debt data(DMX)'!AQ103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR103), 'Input 3 - Macro-Debt data(DMX)'!AR103, 0)","v":0}]
[null,"IDA NEW 40-year credits",null,null,{"$f":"+E$10","v":0.05},{"$f":"IF(B14=$B$74,VLOOKUP($D14,$B$83:$D$85,3,FALSE),VLOOKUP($B14,'Input 4 - External Financing'!$B$67:$F$75,3,FALSE))","v":0},{"$f":"VLOOKUP($B14,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":11},{"$f":"VLOOKUP($B14,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":40},{"$f":"PV_Base!D132","v":69.473544359575229},"IDA4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X104), 'Input 3 - Macro-Debt data(DMX)'!X104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y104), 'Input 3 - Macro-Debt data(DMX)'!Y104, 0)","v":0},10,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA104), 'Input 3 - Macro-Debt data(DMX)'!AA104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB104), 'Input 3 - Macro-Debt data(DMX)'!AB104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC104), 'Input 3 - Macro-Debt data(DMX)'!AC104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD104), 'Input 3 - Macro-Debt data(DMX)'!AD104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE104), 'Input 3 - Macro-Debt data(DMX)'!AE104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF104), 'Input 3 - Macro-Debt data(DMX)'!AF104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG104), 'Input 3 - Macro-Debt data(DMX)'!AG104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH104), 'Input 3 - Macro-Debt data(DMX)'!AH104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI104), 'Input 3 - Macro-Debt data(DMX)'!AI104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ104), 'Input 3 - Macro-Debt data(DMX)'!AJ104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK104), 'Input 3 - Macro-Debt data(DMX)'!AK104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL104), 'Input 3 - Macro-Debt data(DMX)'!AL104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM104), 'Input 3 - Macro-Debt data(DMX)'!AM104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN104), 'Input 3 - Macro-Debt data(DMX)'!AN104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO104), 'Input 3 - Macro-Debt data(DMX)'!AO104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP104), 'Input 3 - Macro-Debt data(DMX)'!AP104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ104), 'Input 3 - Macro-Debt data(DMX)'!AQ104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR104), 'Input 3 - Macro-Debt data(DMX)'!AR104, 0)","v":0}]
[null,"IDA NEW Regular",null,null,0.05,{"$f":"IF(B15=$B$74,VLOOKUP($D15,$B$83:$D$85,3,FALSE),VLOOKUP($B15,'Input 4 - External Financing'!$B$67:$F$75,3,FALSE))","v":7.4999999999999997E-3},{"$f":"VLOOKUP($B15,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":6},{"$f":"VLOOKUP($B15,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":31},{"$f":"PV_Base!D156","v":49.241797322612548},"IDA5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X105), 'Input 3 - Macro-Debt data(DMX)'!X105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y105), 'Input 3 - Macro-Debt data(DMX)'!Y105, 0)","v":0},100,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA105), 'Input 3 - Macro-Debt data(DMX)'!AA105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB105), 'Input 3 - Macro-Debt data(DMX)'!AB105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC105), 'Input 3 - Macro-Debt data(DMX)'!AC105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD105), 'Input 3 - Macro-Debt data(DMX)'!AD105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE105), 'Input 3 - Macro-Debt data(DMX)'!AE105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF105), 'Input 3 - Macro-Debt data(DMX)'!AF105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG105), 'Input 3 - Macro-Debt data(DMX)'!AG105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH105), 'Input 3 - Macro-Debt data(DMX)'!AH105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI105), 'Input 3 - Macro-Debt data(DMX)'!AI105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ105), 'Input 3 - Macro-Debt data(DMX)'!AJ105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK105), 'Input 3 - Macro-Debt data(DMX)'!AK105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL105), 'Input 3 - Macro-Debt data(DMX)'!AL105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM105), 'Input 3 - Macro-Debt data(DMX)'!AM105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN105), 'Input 3 - Macro-Debt data(DMX)'!AN105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO105), 'Input 3 - Macro-Debt data(DMX)'!AO105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP105), 'Input 3 - Macro-Debt data(DMX)'!AP105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ105), 'Input 3 - Macro-Debt data(DMX)'!AQ105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR105), 'Input 3 - Macro-Debt data(DMX)'!AR105, 0)","v":0}]
[null,"IDA NEW Blend (also enter) -->",null,"IDA NEW Blend floating",0.05,{"$f":"VLOOKUP($D16,'BLEND floating calculations WB'!$B$5:$D$6,3,FALSE)","v":3.24000001E-2},{"$f":"VLOOKUP($B16,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":5},{"$f":"VLOOKUP($B16,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":25},{"$f":"PV_Base!D180","v":18.014536401716221},"IDA6",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X106), 'Input 3 - Macro-Debt data(DMX)'!X106, 0)","v":0},20,40,60,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB106), 'Input 3 - Macro-Debt data(DMX)'!AB106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC106), 'Input 3 - Macro-Debt data(DMX)'!AC106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD106), 'Input 3 - Macro-Debt data(DMX)'!AD106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE106), 'Input 3 - Macro-Debt data(DMX)'!AE106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF106), 'Input 3 - Macro-Debt data(DMX)'!AF106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG106), 'Input 3 - Macro-Debt data(DMX)'!AG106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH106), 'Input 3 - Macro-Debt data(DMX)'!AH106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI106), 'Input 3 - Macro-Debt data(DMX)'!AI106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ106), 'Input 3 - Macro-Debt data(DMX)'!AJ106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK106), 'Input 3 - Macro-Debt data(DMX)'!AK106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL106), 'Input 3 - Macro-Debt data(DMX)'!AL106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM106), 'Input 3 - Macro-Debt data(DMX)'!AM106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN106), 'Input 3 - Macro-Debt data(DMX)'!AN106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO106), 'Input 3 - Macro-Debt data(DMX)'!AO106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP106), 'Input 3 - Macro-Debt data(DMX)'!AP106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ106), 'Input 3 - Macro-Debt data(DMX)'!AQ106, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR106), 'Input 3 - Macro-Debt data(DMX)'!AR106, 0)","v":0}]
[null,"IDA NEW 60-year credits",null,null,0.05,{"$f":"IF(B17=$B$74,VLOOKUP($D17,$B$83:$D$85,3,FALSE),VLOOKUP($B17,'Input 4 - External Financing'!$B$67:$F$75,3,FALSE))","v":0},{"$f":"VLOOKUP($B17,'Input 4 - External Financing'!$B$67:$F$75,4,FALSE)","v":20},{"$f":"VLOOKUP($B17,'Input 4 - External Financing'!$B$67:$F$75,5,FALSE)","v":60},{"$f":"PV_Base!D204","v":83.832302043674716},"IDA7",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X107), 'Input 3 - Macro-Debt data(DMX)'!X107, 0)","v":0},20,40,60,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB107), 'Input 3 - Macro-Debt data(DMX)'!AB107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC107), 'Input 3 - Macro-Debt data(DMX)'!AC107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD107), 'Input 3 - Macro-Debt data(DMX)'!AD107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE107), 'Input 3 - Macro-Debt data(DMX)'!AE107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF107), 'Input 3 - Macro-Debt data(DMX)'!AF107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG107), 'Input 3 - Macro-Debt data(DMX)'!AG107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH107), 'Input 3 - Macro-Debt data(DMX)'!AH107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI107), 'Input 3 - Macro-Debt data(DMX)'!AI107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ107), 'Input 3 - Macro-Debt data(DMX)'!AJ107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK107), 'Input 3 - Macro-Debt data(DMX)'!AK107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL107), 'Input 3 - Macro-Debt data(DMX)'!AL107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM107), 'Input 3 - Macro-Debt data(DMX)'!AM107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN107), 'Input 3 - Macro-Debt data(DMX)'!AN107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO107), 'Input 3 - Macro-Debt data(DMX)'!AO107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP107), 'Input 3 - Macro-Debt data(DMX)'!AP107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ107), 'Input 3 - Macro-Debt data(DMX)'!AQ107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR107), 'Input 3 - Macro-Debt data(DMX)'!AR107, 0)","v":0}]
[null,"MULTI1",null,null,{"$f":"+E$10","v":0.05},7.4999999999999997E-3,5,30,{"$f":"+PV_Base!D238","v":47.453887188743181},"MULTI2",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD108), 'Input 3 - Macro-Debt data(DMX)'!AD108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE108), 'Input 3 - Macro-Debt data(DMX)'!AE108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF108), 'Input 3 - Macro-Debt data(DMX)'!AF108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG108), 'Input 3 - Macro-Debt data(DMX)'!AG108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH108), 'Input 3 - Macro-Debt data(DMX)'!AH108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI108), 'Input 3 - Macro-Debt data(DMX)'!AI108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ108), 'Input 3 - Macro-Debt data(DMX)'!AJ108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK108), 'Input 3 - Macro-Debt data(DMX)'!AK108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL108), 'Input 3 - Macro-Debt data(DMX)'!AL108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM108), 'Input 3 - Macro-Debt data(DMX)'!AM108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN108), 'Input 3 - Macro-Debt data(DMX)'!AN108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO108), 'Input 3 - Macro-Debt data(DMX)'!AO108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP108), 'Input 3 - Macro-Debt data(DMX)'!AP108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ108), 'Input 3 - Macro-Debt data(DMX)'!AQ108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR108), 'Input 3 - Macro-Debt data(DMX)'!AR108, 0)","v":0}]
[null,"MULTI2",null,null,{"$f":"+E$10","v":0.05},0,5,30,{"$f":"PV_Base!D264","v":55.828102574991981},"MULTI3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X109), 'Input 3 - Macro-Debt data(DMX)'!X109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y109), 'Input 3 - Macro-Debt data(DMX)'!Y109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z109), 'Input 3 - Macro-Debt data(DMX)'!Z109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA109), 'Input 3 - Macro-Debt data(DMX)'!AA109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB109), 'Input 3 - Macro-Debt data(DMX)'!AB109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC109), 'Input 3 - Macro-Debt data(DMX)'!AC109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD109), 'Input 3 - Macro-Debt data(DMX)'!AD109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE109), 'Input 3 - Macro-Debt data(DMX)'!AE109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF109), 'Input 3 - Macro-Debt data(DMX)'!AF109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG109), 'Input 3 - Macro-Debt data(DMX)'!AG109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH109), 'Input 3 - Macro-Debt data(DMX)'!AH109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI109), 'Input 3 - Macro-Debt data(DMX)'!AI109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ109), 'Input 3 - Macro-Debt data(DMX)'!AJ109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK109), 'Input 3 - Macro-Debt data(DMX)'!AK109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL109), 'Input 3 - Macro-Debt data(DMX)'!AL109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM109), 'Input 3 - Macro-Debt data(DMX)'!AM109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN109), 'Input 3 - Macro-Debt data(DMX)'!AN109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO109), 'Input 3 - Macro-Debt data(DMX)'!AO109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP109), 'Input 3 - Macro-Debt data(DMX)'!AP109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ109), 'Input 3 - Macro-Debt data(DMX)'!AQ109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR109), 'Input 3 - Macro-Debt data(DMX)'!AR109, 0)","v":0}]
[null,{"$f":"++OFFSET(translation!C459, 0,LANG)","v":"Other Multilaterals"}]
[null,"OTH_MULTI1",null,null,{"$f":"+$E$10","v":0.05},2.5000000000000001E-2,5,20,{"$f":"+PV_Base!D290","v":22.890887760302803},"OTH_MULTI1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X111), 'Input 3 - Macro-Debt data(DMX)'!X111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y111), 'Input 3 - Macro-Debt data(DMX)'!Y111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z111), 'Input 3 - Macro-Debt data(DMX)'!Z111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA111), 'Input 3 - Macro-Debt data(DMX)'!AA111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB111), 'Input 3 - Macro-Debt data(DMX)'!AB111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC111), 'Input 3 - Macro-Debt data(DMX)'!AC111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD111), 'Input 3 - Macro-Debt data(DMX)'!AD111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE111), 'Input 3 - Macro-Debt data(DMX)'!AE111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF111), 'Input 3 - Macro-Debt data(DMX)'!AF111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG111), 'Input 3 - Macro-Debt data(DMX)'!AG111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH111), 'Input 3 - Macro-Debt data(DMX)'!AH111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI111), 'Input 3 - Macro-Debt data(DMX)'!AI111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ111), 'Input 3 - Macro-Debt data(DMX)'!AJ111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK111), 'Input 3 - Macro-Debt data(DMX)'!AK111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL111), 'Input 3 - Macro-Debt data(DMX)'!AL111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM111), 'Input 3 - Macro-Debt data(DMX)'!AM111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN111), 'Input 3 - Macro-Debt data(DMX)'!AN111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO111), 'Input 3 - Macro-Debt data(DMX)'!AO111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP111), 'Input 3 - Macro-Debt data(DMX)'!AP111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ111), 'Input 3 - Macro-Debt data(DMX)'!AQ111, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR111), 'Input 3 - Macro-Debt data(DMX)'!AR111, 0)","v":0}]
[null,"OTH_MULTI2",null,null,{"$f":"+$E$10","v":0.05},0.02,5,25,{"$f":"+PV_Base!D316","v":30.706596313758226},"OTH_MULTI2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X112), 'Input 3 - Macro-Debt data(DMX)'!X112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y112), 'Input 3 - Macro-Debt data(DMX)'!Y112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z112), 'Input 3 - Macro-Debt data(DMX)'!Z112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA112), 'Input 3 - Macro-Debt data(DMX)'!AA112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB112), 'Input 3 - Macro-Debt data(DMX)'!AB112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC112), 'Input 3 - Macro-Debt data(DMX)'!AC112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD112), 'Input 3 - Macro-Debt data(DMX)'!AD112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE112), 'Input 3 - Macro-Debt data(DMX)'!AE112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF112), 'Input 3 - Macro-Debt data(DMX)'!AF112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG112), 'Input 3 - Macro-Debt data(DMX)'!AG112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH112), 'Input 3 - Macro-Debt data(DMX)'!AH112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI112), 'Input 3 - Macro-Debt data(DMX)'!AI112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ112), 'Input 3 - Macro-Debt data(DMX)'!AJ112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK112), 'Input 3 - Macro-Debt data(DMX)'!AK112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL112), 'Input 3 - Macro-Debt data(DMX)'!AL112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM112), 'Input 3 - Macro-Debt data(DMX)'!AM112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN112), 'Input 3 - Macro-Debt data(DMX)'!AN112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO112), 'Input 3 - Macro-Debt data(DMX)'!AO112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP112), 'Input 3 - Macro-Debt data(DMX)'!AP112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ112), 'Input 3 - Macro-Debt data(DMX)'!AQ112, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR112), 'Input 3 - Macro-Debt data(DMX)'!AR112, 0)","v":0}]
[null,"OTH_MULTI3",null,null,{"$f":"+$E$10","v":0.05},0.02,5,30,{"$f":"+PV_Base!D342","v":33.496861544995191},"OTH_MULTI3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X113), 'Input 3 - Macro-Debt data(DMX)'!X113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y113), 'Input 3 - Macro-Debt data(DMX)'!Y113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z113), 'Input 3 - Macro-Debt data(DMX)'!Z113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA113), 'Input 3 - Macro-Debt data(DMX)'!AA113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB113), 'Input 3 - Macro-Debt data(DMX)'!AB113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC113), 'Input 3 - Macro-Debt data(DMX)'!AC113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD113), 'Input 3 - Macro-Debt data(DMX)'!AD113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE113), 'Input 3 - Macro-Debt data(DMX)'!AE113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF113), 'Input 3 - Macro-Debt data(DMX)'!AF113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG113), 'Input 3 - Macro-Debt data(DMX)'!AG113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH113), 'Input 3 - Macro-Debt data(DMX)'!AH113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI113), 'Input 3 - Macro-Debt data(DMX)'!AI113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ113), 'Input 3 - Macro-Debt data(DMX)'!AJ113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK113), 'Input 3 - Macro-Debt data(DMX)'!AK113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL113), 'Input 3 - Macro-Debt data(DMX)'!AL113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM113), 'Input 3 - Macro-Debt data(DMX)'!AM113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN113), 'Input 3 - Macro-Debt data(DMX)'!AN113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO113), 'Input 3 - Macro-Debt data(DMX)'!AO113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP113), 'Input 3 - Macro-Debt data(DMX)'!AP113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ113), 'Input 3 - Macro-Debt data(DMX)'!AQ113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR113), 'Input 3 - Macro-Debt data(DMX)'!AR113, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C460,IF(START!L10=\"French\",translation!D460,IF(START!L10=\"Portuguese\",translation!E460,translation!F460)))","v":"Official Bilaterals"}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C461,IF(START!L10=\"French\",translation!D461,IF(START!L10=\"Portuguese\",translation!E461,translation!F461)))","v":"   Paris Club"}]
[null,"Export Credit Agencies",null,null,{"$f":"+$E$10","v":0.05},1.77E-2,7,20,{"$f":"+PV_Base!D368","v":31.426225641830808},"PC1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X116), 'Input 3 - Macro-Debt data(DMX)'!X116, 0)","v":266.10594089106098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y116), 'Input 3 - Macro-Debt data(DMX)'!Y116, 0)","v":525.78770706632702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z116), 'Input 3 - Macro-Debt data(DMX)'!Z116, 0)","v":535.58193940799299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA116), 'Input 3 - Macro-Debt data(DMX)'!AA116, 0)","v":677.87},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB116), 'Input 3 - Macro-Debt data(DMX)'!AB116, 0)","v":558.92999999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC116), 'Input 3 - Macro-Debt data(DMX)'!AC116, 0)","v":322.48},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD116), 'Input 3 - Macro-Debt data(DMX)'!AD116, 0)","v":300.45999999999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE116), 'Input 3 - Macro-Debt data(DMX)'!AE116, 0)","v":500.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF116), 'Input 3 - Macro-Debt data(DMX)'!AF116, 0)","v":500.49},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG116), 'Input 3 - Macro-Debt data(DMX)'!AG116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH116), 'Input 3 - Macro-Debt data(DMX)'!AH116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI116), 'Input 3 - Macro-Debt data(DMX)'!AI116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ116), 'Input 3 - Macro-Debt data(DMX)'!AJ116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK116), 'Input 3 - Macro-Debt data(DMX)'!AK116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL116), 'Input 3 - Macro-Debt data(DMX)'!AL116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM116), 'Input 3 - Macro-Debt data(DMX)'!AM116, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN116), 'Input 3 - Macro-Debt data(DMX)'!AN116, 0)","v":400},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO116), 'Input 3 - Macro-Debt data(DMX)'!AO116, 0)","v":300},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP116), 'Input 3 - Macro-Debt data(DMX)'!AP116, 0)","v":200},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ116), 'Input 3 - Macro-Debt data(DMX)'!AQ116, 0)","v":100},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR116), 'Input 3 - Macro-Debt data(DMX)'!AR116, 0)","v":0}]
[null,"PC2",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D394","v":0},"PC2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X117), 'Input 3 - Macro-Debt data(DMX)'!X117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y117), 'Input 3 - Macro-Debt data(DMX)'!Y117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z117), 'Input 3 - Macro-Debt data(DMX)'!Z117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA117), 'Input 3 - Macro-Debt data(DMX)'!AA117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB117), 'Input 3 - Macro-Debt data(DMX)'!AB117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC117), 'Input 3 - Macro-Debt data(DMX)'!AC117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD117), 'Input 3 - Macro-Debt data(DMX)'!AD117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE117), 'Input 3 - Macro-Debt data(DMX)'!AE117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF117), 'Input 3 - Macro-Debt data(DMX)'!AF117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG117), 'Input 3 - Macro-Debt data(DMX)'!AG117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH117), 'Input 3 - Macro-Debt data(DMX)'!AH117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI117), 'Input 3 - Macro-Debt data(DMX)'!AI117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ117), 'Input 3 - Macro-Debt data(DMX)'!AJ117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK117), 'Input 3 - Macro-Debt data(DMX)'!AK117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL117), 'Input 3 - Macro-Debt data(DMX)'!AL117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM117), 'Input 3 - Macro-Debt data(DMX)'!AM117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN117), 'Input 3 - Macro-Debt data(DMX)'!AN117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO117), 'Input 3 - Macro-Debt data(DMX)'!AO117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP117), 'Input 3 - Macro-Debt data(DMX)'!AP117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ117), 'Input 3 - Macro-Debt data(DMX)'!AQ117, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR117), 'Input 3 - Macro-Debt data(DMX)'!AR117, 0)","v":0}]
[null,"PC3",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D420","v":0},"PC3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X118), 'Input 3 - Macro-Debt data(DMX)'!X118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y118), 'Input 3 - Macro-Debt data(DMX)'!Y118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z118), 'Input 3 - Macro-Debt data(DMX)'!Z118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA118), 'Input 3 - Macro-Debt data(DMX)'!AA118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB118), 'Input 3 - Macro-Debt data(DMX)'!AB118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC118), 'Input 3 - Macro-Debt data(DMX)'!AC118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD118), 'Input 3 - Macro-Debt data(DMX)'!AD118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE118), 'Input 3 - Macro-Debt data(DMX)'!AE118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF118), 'Input 3 - Macro-Debt data(DMX)'!AF118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG118), 'Input 3 - Macro-Debt data(DMX)'!AG118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH118), 'Input 3 - Macro-Debt data(DMX)'!AH118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI118), 'Input 3 - Macro-Debt data(DMX)'!AI118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ118), 'Input 3 - Macro-Debt data(DMX)'!AJ118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK118), 'Input 3 - Macro-Debt data(DMX)'!AK118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL118), 'Input 3 - Macro-Debt data(DMX)'!AL118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM118), 'Input 3 - Macro-Debt data(DMX)'!AM118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN118), 'Input 3 - Macro-Debt data(DMX)'!AN118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO118), 'Input 3 - Macro-Debt data(DMX)'!AO118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP118), 'Input 3 - Macro-Debt data(DMX)'!AP118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ118), 'Input 3 - Macro-Debt data(DMX)'!AQ118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR118), 'Input 3 - Macro-Debt data(DMX)'!AR118, 0)","v":0}]
[null,"PC4",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D446","v":0},"PC4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X119), 'Input 3 - Macro-Debt data(DMX)'!X119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y119), 'Input 3 - Macro-Debt data(DMX)'!Y119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z119), 'Input 3 - Macro-Debt data(DMX)'!Z119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA119), 'Input 3 - Macro-Debt data(DMX)'!AA119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB119), 'Input 3 - Macro-Debt data(DMX)'!AB119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC119), 'Input 3 - Macro-Debt data(DMX)'!AC119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD119), 'Input 3 - Macro-Debt data(DMX)'!AD119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE119), 'Input 3 - Macro-Debt data(DMX)'!AE119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF119), 'Input 3 - Macro-Debt data(DMX)'!AF119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG119), 'Input 3 - Macro-Debt data(DMX)'!AG119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH119), 'Input 3 - Macro-Debt data(DMX)'!AH119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI119), 'Input 3 - Macro-Debt data(DMX)'!AI119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ119), 'Input 3 - Macro-Debt data(DMX)'!AJ119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK119), 'Input 3 - Macro-Debt data(DMX)'!AK119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL119), 'Input 3 - Macro-Debt data(DMX)'!AL119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM119), 'Input 3 - Macro-Debt data(DMX)'!AM119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN119), 'Input 3 - Macro-Debt data(DMX)'!AN119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO119), 'Input 3 - Macro-Debt data(DMX)'!AO119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP119), 'Input 3 - Macro-Debt data(DMX)'!AP119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ119), 'Input 3 - Macro-Debt data(DMX)'!AQ119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR119), 'Input 3 - Macro-Debt data(DMX)'!AR119, 0)","v":0}]
[null,"PC5",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D472","v":0},"PC5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X120), 'Input 3 - Macro-Debt data(DMX)'!X120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y120), 'Input 3 - Macro-Debt data(DMX)'!Y120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z120), 'Input 3 - Macro-Debt data(DMX)'!Z120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA120), 'Input 3 - Macro-Debt data(DMX)'!AA120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB120), 'Input 3 - Macro-Debt data(DMX)'!AB120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC120), 'Input 3 - Macro-Debt data(DMX)'!AC120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD120), 'Input 3 - Macro-Debt data(DMX)'!AD120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE120), 'Input 3 - Macro-Debt data(DMX)'!AE120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF120), 'Input 3 - Macro-Debt data(DMX)'!AF120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG120), 'Input 3 - Macro-Debt data(DMX)'!AG120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH120), 'Input 3 - Macro-Debt data(DMX)'!AH120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI120), 'Input 3 - Macro-Debt data(DMX)'!AI120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ120), 'Input 3 - Macro-Debt data(DMX)'!AJ120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK120), 'Input 3 - Macro-Debt data(DMX)'!AK120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL120), 'Input 3 - Macro-Debt data(DMX)'!AL120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM120), 'Input 3 - Macro-Debt data(DMX)'!AM120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN120), 'Input 3 - Macro-Debt data(DMX)'!AN120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO120), 'Input 3 - Macro-Debt data(DMX)'!AO120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP120), 'Input 3 - Macro-Debt data(DMX)'!AP120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ120), 'Input 3 - Macro-Debt data(DMX)'!AQ120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR120), 'Input 3 - Macro-Debt data(DMX)'!AR120, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C465,IF(START!L10=\"French\",translation!D465,IF(START!L10=\"Portuguese\",translation!E465,translation!F465)))","v":"   Non-Paris Club"}]
[null,"Export Import Bank of NPC",null,null,{"$f":"+$E$10","v":0.05},3.1800000000000002E-2,5,15,{"$f":"+PV_Base!D498","v":14.377339822118874},"NPC1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X122), 'Input 3 - Macro-Debt data(DMX)'!X122, 0)","v":60.057250635012998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y122), 'Input 3 - Macro-Debt data(DMX)'!Y122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z122), 'Input 3 - Macro-Debt data(DMX)'!Z122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA122), 'Input 3 - Macro-Debt data(DMX)'!AA122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB122), 'Input 3 - Macro-Debt data(DMX)'!AB122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC122), 'Input 3 - Macro-Debt data(DMX)'!AC122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD122), 'Input 3 - Macro-Debt data(DMX)'!AD122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE122), 'Input 3 - Macro-Debt data(DMX)'!AE122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF122), 'Input 3 - Macro-Debt data(DMX)'!AF122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG122), 'Input 3 - Macro-Debt data(DMX)'!AG122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH122), 'Input 3 - Macro-Debt data(DMX)'!AH122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI122), 'Input 3 - Macro-Debt data(DMX)'!AI122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ122), 'Input 3 - Macro-Debt data(DMX)'!AJ122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK122), 'Input 3 - Macro-Debt data(DMX)'!AK122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL122), 'Input 3 - Macro-Debt data(DMX)'!AL122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM122), 'Input 3 - Macro-Debt data(DMX)'!AM122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN122), 'Input 3 - Macro-Debt data(DMX)'!AN122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO122), 'Input 3 - Macro-Debt data(DMX)'!AO122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP122), 'Input 3 - Macro-Debt data(DMX)'!AP122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ122), 'Input 3 - Macro-Debt data(DMX)'!AQ122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR122), 'Input 3 - Macro-Debt data(DMX)'!AR122, 0)","v":0}]
[null,"NPC2",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"+PV_Base!D524","v":39.498186324502292},"NPC2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X123), 'Input 3 - Macro-Debt data(DMX)'!X123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y123), 'Input 3 - Macro-Debt data(DMX)'!Y123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z123), 'Input 3 - Macro-Debt data(DMX)'!Z123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA123), 'Input 3 - Macro-Debt data(DMX)'!AA123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB123), 'Input 3 - Macro-Debt data(DMX)'!AB123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC123), 'Input 3 - Macro-Debt data(DMX)'!AC123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD123), 'Input 3 - Macro-Debt data(DMX)'!AD123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE123), 'Input 3 - Macro-Debt data(DMX)'!AE123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF123), 'Input 3 - Macro-Debt data(DMX)'!AF123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG123), 'Input 3 - Macro-Debt data(DMX)'!AG123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH123), 'Input 3 - Macro-Debt data(DMX)'!AH123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI123), 'Input 3 - Macro-Debt data(DMX)'!AI123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ123), 'Input 3 - Macro-Debt data(DMX)'!AJ123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK123), 'Input 3 - Macro-Debt data(DMX)'!AK123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL123), 'Input 3 - Macro-Debt data(DMX)'!AL123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM123), 'Input 3 - Macro-Debt data(DMX)'!AM123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN123), 'Input 3 - Macro-Debt data(DMX)'!AN123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO123), 'Input 3 - Macro-Debt data(DMX)'!AO123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP123), 'Input 3 - Macro-Debt data(DMX)'!AP123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ123), 'Input 3 - Macro-Debt data(DMX)'!AQ123, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR123), 'Input 3 - Macro-Debt data(DMX)'!AR123, 0)","v":0}]
[null,"NPC3",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"+PV_Base!D550","v":39.498186324502292},"NPC3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X124), 'Input 3 - Macro-Debt data(DMX)'!X124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y124), 'Input 3 - Macro-Debt data(DMX)'!Y124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z124), 'Input 3 - Macro-Debt data(DMX)'!Z124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA124), 'Input 3 - Macro-Debt data(DMX)'!AA124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB124), 'Input 3 - Macro-Debt data(DMX)'!AB124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC124), 'Input 3 - Macro-Debt data(DMX)'!AC124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD124), 'Input 3 - Macro-Debt data(DMX)'!AD124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE124), 'Input 3 - Macro-Debt data(DMX)'!AE124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF124), 'Input 3 - Macro-Debt data(DMX)'!AF124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG124), 'Input 3 - Macro-Debt data(DMX)'!AG124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH124), 'Input 3 - Macro-Debt data(DMX)'!AH124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI124), 'Input 3 - Macro-Debt data(DMX)'!AI124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ124), 'Input 3 - Macro-Debt data(DMX)'!AJ124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK124), 'Input 3 - Macro-Debt data(DMX)'!AK124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL124), 'Input 3 - Macro-Debt data(DMX)'!AL124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM124), 'Input 3 - Macro-Debt data(DMX)'!AM124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN124), 'Input 3 - Macro-Debt data(DMX)'!AN124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO124), 'Input 3 - Macro-Debt data(DMX)'!AO124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP124), 'Input 3 - Macro-Debt data(DMX)'!AP124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ124), 'Input 3 - Macro-Debt data(DMX)'!AQ124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR124), 'Input 3 - Macro-Debt data(DMX)'!AR124, 0)","v":0}]
[null,"NPC4",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"PV_Base!D576","v":39.498186324502292},"NPC4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X125), 'Input 3 - Macro-Debt data(DMX)'!X125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y125), 'Input 3 - Macro-Debt data(DMX)'!Y125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z125), 'Input 3 - Macro-Debt data(DMX)'!Z125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA125), 'Input 3 - Macro-Debt data(DMX)'!AA125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB125), 'Input 3 - Macro-Debt data(DMX)'!AB125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC125), 'Input 3 - Macro-Debt data(DMX)'!AC125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD125), 'Input 3 - Macro-Debt data(DMX)'!AD125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE125), 'Input 3 - Macro-Debt data(DMX)'!AE125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF125), 'Input 3 - Macro-Debt data(DMX)'!AF125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG125), 'Input 3 - Macro-Debt data(DMX)'!AG125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH125), 'Input 3 - Macro-Debt data(DMX)'!AH125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI125), 'Input 3 - Macro-Debt data(DMX)'!AI125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ125), 'Input 3 - Macro-Debt data(DMX)'!AJ125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK125), 'Input 3 - Macro-Debt data(DMX)'!AK125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL125), 'Input 3 - Macro-Debt data(DMX)'!AL125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM125), 'Input 3 - Macro-Debt data(DMX)'!AM125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN125), 'Input 3 - Macro-Debt data(DMX)'!AN125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO125), 'Input 3 - Macro-Debt data(DMX)'!AO125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP125), 'Input 3 - Macro-Debt data(DMX)'!AP125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ125), 'Input 3 - Macro-Debt data(DMX)'!AQ125, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR125), 'Input 3 - Macro-Debt data(DMX)'!AR125, 0)","v":0}]
[null,"NPC5",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"PV_Base!D602","v":39.498186324502292},"NPC5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X126), 'Input 3 - Macro-Debt data(DMX)'!X126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y126), 'Input 3 - Macro-Debt data(DMX)'!Y126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z126), 'Input 3 - Macro-Debt data(DMX)'!Z126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA126), 'Input 3 - Macro-Debt data(DMX)'!AA126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB126), 'Input 3 - Macro-Debt data(DMX)'!AB126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC126), 'Input 3 - Macro-Debt data(DMX)'!AC126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD126), 'Input 3 - Macro-Debt data(DMX)'!AD126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE126), 'Input 3 - Macro-Debt data(DMX)'!AE126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF126), 'Input 3 - Macro-Debt data(DMX)'!AF126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG126), 'Input 3 - Macro-Debt data(DMX)'!AG126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH126), 'Input 3 - Macro-Debt data(DMX)'!AH126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI126), 'Input 3 - Macro-Debt data(DMX)'!AI126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ126), 'Input 3 - Macro-Debt data(DMX)'!AJ126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK126), 'Input 3 - Macro-Debt data(DMX)'!AK126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL126), 'Input 3 - Macro-Debt data(DMX)'!AL126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM126), 'Input 3 - Macro-Debt data(DMX)'!AM126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN126), 'Input 3 - Macro-Debt data(DMX)'!AN126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO126), 'Input 3 - Macro-Debt data(DMX)'!AO126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP126), 'Input 3 - Macro-Debt data(DMX)'!AP126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ126), 'Input 3 - Macro-Debt data(DMX)'!AQ126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR126), 'Input 3 - Macro-Debt data(DMX)'!AR126, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C469,IF(START!L10=\"French\",translation!D469,IF(START!L10=\"Portuguese\",translation!E469,translation!F469)))","v":"Commercial"}]
[null,"Eurobond",null,null,{"$f":"+$E$10","v":0.05},0.09,9,12,{"$f":"+PV_Base!D628","v":0},"COM1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X128), 'Input 3 - Macro-Debt data(DMX)'!X128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y128), 'Input 3 - Macro-Debt data(DMX)'!Y128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z128), 'Input 3 - Macro-Debt data(DMX)'!Z128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA128), 'Input 3 - Macro-Debt data(DMX)'!AA128, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB128), 'Input 3 - Macro-Debt data(DMX)'!AB128, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC128), 'Input 3 - Macro-Debt data(DMX)'!AC128, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD128), 'Input 3 - Macro-Debt data(DMX)'!AD128, 0)","v":1000},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE128), 'Input 3 - Macro-Debt data(DMX)'!AE128, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF128), 'Input 3 - Macro-Debt data(DMX)'!AF128, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG128), 'Input 3 - Macro-Debt data(DMX)'!AG128, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH128), 'Input 3 - Macro-Debt data(DMX)'!AH128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI128), 'Input 3 - Macro-Debt data(DMX)'!AI128, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ128), 'Input 3 - Macro-Debt data(DMX)'!AJ128, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK128), 'Input 3 - Macro-Debt data(DMX)'!AK128, 0)","v":416.66666666666697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL128), 'Input 3 - Macro-Debt data(DMX)'!AL128, 0)","v":166.66666666666703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM128), 'Input 3 - Macro-Debt data(DMX)'!AM128, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN128), 'Input 3 - Macro-Debt data(DMX)'!AN128, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO128), 'Input 3 - Macro-Debt data(DMX)'!AO128, 0)","v":527.77777777777806},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP128), 'Input 3 - Macro-Debt data(DMX)'!AP128, 0)","v":555.55555555555611},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ128), 'Input 3 - Macro-Debt data(DMX)'!AQ128, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR128), 'Input 3 - Macro-Debt data(DMX)'!AR128, 0)","v":222.222222222222}]
[null,"Commecial Bank",null,null,{"$f":"+$E$10","v":0.05},0.05,3,12,{"$f":"+PV_Base!D654","v":0},"COM2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X129), 'Input 3 - Macro-Debt data(DMX)'!X129, 0)","v":245.78076719021101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y129), 'Input 3 - Macro-Debt data(DMX)'!Y129, 0)","v":298.60474753383301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z129), 'Input 3 - Macro-Debt data(DMX)'!Z129, 0)","v":265.39880821661399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA129), 'Input 3 - Macro-Debt data(DMX)'!AA129, 0)","v":335.86},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB129), 'Input 3 - Macro-Debt data(DMX)'!AB129, 0)","v":665},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC129), 'Input 3 - Macro-Debt data(DMX)'!AC129, 0)","v":1015},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD129), 'Input 3 - Macro-Debt data(DMX)'!AD129, 0)","v":1052.43573071074},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE129), 'Input 3 - Macro-Debt data(DMX)'!AE129, 0)","v":1128.8444583734602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF129), 'Input 3 - Macro-Debt data(DMX)'!AF129, 0)","v":1408.01351393512},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG129), 'Input 3 - Macro-Debt data(DMX)'!AG129, 0)","v":1492.34135209391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH129), 'Input 3 - Macro-Debt data(DMX)'!AH129, 0)","v":1581.4694525525802},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI129), 'Input 3 - Macro-Debt data(DMX)'!AI129, 0)","v":1676.5445263424499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ129), 'Input 3 - Macro-Debt data(DMX)'!AJ129, 0)","v":1778.7622806741299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK129), 'Input 3 - Macro-Debt data(DMX)'!AK129, 0)","v":1888.1500499145898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL129), 'Input 3 - Macro-Debt data(DMX)'!AL129, 0)","v":2006.0387049107699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM129), 'Input 3 - Macro-Debt data(DMX)'!AM129, 0)","v":2132.04949608159},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN129), 'Input 3 - Macro-Debt data(DMX)'!AN129, 0)","v":2266.5620809624002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO129), 'Input 3 - Macro-Debt data(DMX)'!AO129, 0)","v":2411.33641239903},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP129), 'Input 3 - Macro-Debt data(DMX)'!AP129, 0)","v":2566.0452408633801},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ129), 'Input 3 - Macro-Debt data(DMX)'!AQ129, 0)","v":2725.0868481396096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR129), 'Input 3 - Macro-Debt data(DMX)'!AR129, 0)","v":2899.4821567997196}]
[null,"COM3",null,null,{"$f":"+$E$10","v":0.05},0.05,1,5,{"$f":"+PV_Base!D680","v":0},"COM3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X130), 'Input 3 - Macro-Debt data(DMX)'!X130, 0)","v":350},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y130), 'Input 3 - Macro-Debt data(DMX)'!Y130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z130), 'Input 3 - Macro-Debt data(DMX)'!Z130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA130), 'Input 3 - Macro-Debt data(DMX)'!AA130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB130), 'Input 3 - Macro-Debt data(DMX)'!AB130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC130), 'Input 3 - Macro-Debt data(DMX)'!AC130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD130), 'Input 3 - Macro-Debt data(DMX)'!AD130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE130), 'Input 3 - Macro-Debt data(DMX)'!AE130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF130), 'Input 3 - Macro-Debt data(DMX)'!AF130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG130), 'Input 3 - Macro-Debt data(DMX)'!AG130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH130), 'Input 3 - Macro-Debt data(DMX)'!AH130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI130), 'Input 3 - Macro-Debt data(DMX)'!AI130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ130), 'Input 3 - Macro-Debt data(DMX)'!AJ130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK130), 'Input 3 - Macro-Debt data(DMX)'!AK130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL130), 'Input 3 - Macro-Debt data(DMX)'!AL130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM130), 'Input 3 - Macro-Debt data(DMX)'!AM130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN130), 'Input 3 - Macro-Debt data(DMX)'!AN130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO130), 'Input 3 - Macro-Debt data(DMX)'!AO130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP130), 'Input 3 - Macro-Debt data(DMX)'!AP130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ130), 'Input 3 - Macro-Debt data(DMX)'!AQ130, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR130), 'Input 3 - Macro-Debt data(DMX)'!AR130, 0)","v":0}]
[null,"COM4",null,null,{"$f":"+$E$10","v":0.05},0.03,1,5,{"$f":"PV_Base!D706","v":6.2290428175013401},"COM4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X131), 'Input 3 - Macro-Debt data(DMX)'!X131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y131), 'Input 3 - Macro-Debt data(DMX)'!Y131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z131), 'Input 3 - Macro-Debt data(DMX)'!Z131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA131), 'Input 3 - Macro-Debt data(DMX)'!AA131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB131), 'Input 3 - Macro-Debt data(DMX)'!AB131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC131), 'Input 3 - Macro-Debt data(DMX)'!AC131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD131), 'Input 3 - Macro-Debt data(DMX)'!AD131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE131), 'Input 3 - Macro-Debt data(DMX)'!AE131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF131), 'Input 3 - Macro-Debt data(DMX)'!AF131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG131), 'Input 3 - Macro-Debt data(DMX)'!AG131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH131), 'Input 3 - Macro-Debt data(DMX)'!AH131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI131), 'Input 3 - Macro-Debt data(DMX)'!AI131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ131), 'Input 3 - Macro-Debt data(DMX)'!AJ131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK131), 'Input 3 - Macro-Debt data(DMX)'!AK131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL131), 'Input 3 - Macro-Debt data(DMX)'!AL131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM131), 'Input 3 - Macro-Debt data(DMX)'!AM131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN131), 'Input 3 - Macro-Debt data(DMX)'!AN131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO131), 'Input 3 - Macro-Debt data(DMX)'!AO131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP131), 'Input 3 - Macro-Debt data(DMX)'!AP131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ131), 'Input 3 - Macro-Debt data(DMX)'!AQ131, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR131), 'Input 3 - Macro-Debt data(DMX)'!AR131, 0)","v":0}]
[null,"COM5",null,null,{"$f":"+$E$10","v":0.05},0.03,1,5,{"$f":"PV_Base!D732","v":6.2290428175013401},"COM5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X132), 'Input 3 - Macro-Debt data(DMX)'!X132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y132), 'Input 3 - Macro-Debt data(DMX)'!Y132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z132), 'Input 3 - Macro-Debt data(DMX)'!Z132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA132), 'Input 3 - Macro-Debt data(DMX)'!AA132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB132), 'Input 3 - Macro-Debt data(DMX)'!AB132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC132), 'Input 3 - Macro-Debt data(DMX)'!AC132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD132), 'Input 3 - Macro-Debt data(DMX)'!AD132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE132), 'Input 3 - Macro-Debt data(DMX)'!AE132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF132), 'Input 3 - Macro-Debt data(DMX)'!AF132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG132), 'Input 3 - Macro-Debt data(DMX)'!AG132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH132), 'Input 3 - Macro-Debt data(DMX)'!AH132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI132), 'Input 3 - Macro-Debt data(DMX)'!AI132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ132), 'Input 3 - Macro-Debt data(DMX)'!AJ132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK132), 'Input 3 - Macro-Debt data(DMX)'!AK132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL132), 'Input 3 - Macro-Debt data(DMX)'!AL132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM132), 'Input 3 - Macro-Debt data(DMX)'!AM132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN132), 'Input 3 - Macro-Debt data(DMX)'!AN132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO132), 'Input 3 - Macro-Debt data(DMX)'!AO132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP132), 'Input 3 - Macro-Debt data(DMX)'!AP132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ132), 'Input 3 - Macro-Debt data(DMX)'!AQ132, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR132), 'Input 3 - Macro-Debt data(DMX)'!AR132, 0)","v":0}]
[]
[null,{"$f":"++OFFSET(translation!C473, 0,LANG)","v":"Short-Term debt assumption"},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C481, 0,LANG)","v":"grace period in commercial PPG should be at minimum 1"}]
[null,{"$f":"++OFFSET(translation!C474, 0,LANG)","v":"PPG ST external debt"},null,null,null,0.1,null,null,null,"PPG_X_ST",null,"(KN) really?"]
[]
[null,{"$f":"++OFFSET(translation!C475, 0,LANG)","v":"Local currency-denominated locally-issued debt held by non-residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A27","v":"T-bills (denominated in local currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I27:S27)","v":0.15363636363636368},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I31:S31)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C31","v":1},{"$f":"'Input 5 - Local-debt Financing'!D31","v":2},0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I32:S32)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C32","v":3},{"$f":"'Input 5 - Local-debt Financing'!D32","v":5},0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I33:S33)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C33","v":6},{"$f":"'Input 5 - Local-debt Financing'!D33","v":7},0]
[null,{"$f":"++OFFSET(translation!C476, 0,LANG)","v":"Foreign currency-denominated locally-issued debt held by non-residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A28","v":"T-bills (denominated in foreign currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I28:S28)","v":1.9090909090909096E-2},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I35:S35)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C35","v":1},{"$f":"'Input 5 - Local-debt Financing'!D35","v":2},{"$f":"PV_Base!D758","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I36:S36)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C36","v":3},{"$f":"'Input 5 - Local-debt Financing'!D36","v":5},{"$f":"PV_Base!D784","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I37:S37)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C37","v":6},{"$f":"'Input 5 - Local-debt Financing'!D37","v":7},{"$f":"PV_Base!D810","v":0}]
[null,{"$f":"++OFFSET(translation!C477, 0,LANG)","v":"Foreign currency-denominated locally-issued debt held by residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A13","v":"T-bills (denominated in foreign currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I13:S13)","v":1.9090909090909096E-2},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I20:S20)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C20","v":1},{"$f":"'Input 5 - Local-debt Financing'!D20","v":2},{"$f":"PV_Base!D836","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I21:S21)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C21","v":3},{"$f":"'Input 5 - Local-debt Financing'!D21","v":5},{"$f":"PV_Base!D862","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I22:S22)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C22","v":6},{"$f":"'Input 5 - Local-debt Financing'!D22","v":7},{"$f":"PV_Base!D888","v":0}]
[]
[]
[null,{"$f":"++OFFSET(translation!C478, 0,LANG)","v":"IDA's lending terms and repayment schedule"}]
[null,"As of April 2018",null,{"$f":"++OFFSET(translation!C479, 0,LANG)","v":"Service fee and interest"},{"$f":"G6","v":"Grace period"},{"$f":"H6","v":"Loan Maturity"},null,{"$f":"++OFFSET(translation!C480, 0,LANG)","v":"Year"}]
[null,null,null,null,null,null,null,0,{"$f":"H66+1","v":1},{"$f":"I66+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AN66+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,{"$f":"BH66+1","v":53},{"$f":"BI66+1","v":54},{"$f":"BJ66+1","v":55},{"$f":"BK66+1","v":56},{"$f":"BL66+1","v":57},{"$f":"BM66+1","v":58},{"$f":"BN66+1","v":59},{"$f":"BO66+1","v":60}]
[null,"IDA - small economy",null,7.4999999999999997E-3,10,40,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"IDA - regular",null,7.4999999999999997E-3,6,38,null,null,null,null,null,null,null,null,3.125E-2,{"$f":"$O$68","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2]
[null,"IDA - blend",null,0.02,5,30,null,null,null,null,null,null,null,3.3000000000000002E-2,{"$f":"$N$69","v":3.3000000000000002E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,6.8000000000000005E-2,{"$f":"$AH$69","v":6.8000000000000005E-2},{"$f":"$AH$69","v":6.8000000000000005E-2},{"$f":"$AH$69","v":6.8000000000000005E-2},{"$f":"$AH$69","v":6.8000000000000005E-2}]
[null,"IDA - SML",null,0,6,12,null,null,null,null,null,null,null,null,0.16666666666666669,{"$f":"+O70","v":0.16666666666666669},{"$f":"+P70","v":0.16666666666666669},0.16666666666666669,0.16666666666666669,{"$f":"+S70","v":0.16666666666666669}]
[null,"IDA - 50Y loans",null,0,10,50,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+U71","v":2.5000000000000001E-2},{"$f":"+V71","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["IDA21","IDA NEW 40-year credits",null,0,11,40,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100%/29","v":3.4482758620689655E-2},{"$f":"100%/29","v":3.4482758620689655E-2},3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2]
["As of July 1, 2025","IDA NEW Regular",null,7.4999999999999997E-3,6,31,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"IDA NEW Blend (also enter) -->","IDA NEW Blend fixed",{"$f":"VLOOKUP(C74,$B$83:$D$84,3,FALSE)","v":{"$error":"#N/A"}},5,25,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"IDA NEW 60-year credits",null,0,20,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]

{"sheet":"BLEND floating calculations WB","index":17,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":false,"merged":[[7,12,7,14]]}
[]
["INSTRUCTIONS"]
["I.","Terms for IDA New Blend loans are displayed below. Please choose the applicable currency for IDA New Blend FLOATING loans:",null,null,null,null,null,null,null,"Calculations of interest rate for IDA New Blend FLOATING loans"]
[null,"Terms","Currency","Interest rate","Grace","Maturity",null,null,null,"Calculated Blend rate --->",null,{"$f":"$L$5+$L$6-2.5%","v":3.24000001E-2}]
[null,"IDA NEW Blend fixed",null,1.4999999999999999E-2,5,25,null,null,null,{"$f":"_xlfn.XLOOKUP(C6,$A$45:$A$48,B45:$B$48)","v":"SOFR"},null,{"$f":"_xlfn.XLOOKUP(F6,$M$10:$M$39,$O$10:$O$39)","v":4.4000000099999999E-2}]
[null,"IDA NEW Blend floating","USD",{"$f":"IF($L$4<=0.75%,0.75%,IF($L$4>=5%,5%,$L$4))","v":3.24000001E-2},5,25,null,null,null,"Entrer manually IBRD group A pricing -->",null,1.34E-2]
[]
["II.","For IDA New Blend FIXED loans, no further action is needed. For IDA New Blend FLOATING loans, the WB team needs to follow 2 steps",null,null,null,null,null,null,null,{"$f":"J5&\" swap rates\"","v":"SOFR swap rates"},null,null,"Linear interpolation swap curve"]
[null,"below aimed at computing the applicable interest rate. These calculations are based on this formula:",null,null,null,null,null,null,"Update the date==>","Date","2025-07-21",null,"Year",{"$f":"J5&\" Swap rate\"","v":"SOFR Swap rate"},"Linear interpolation"]
[null,"i = Swap rate (e.g., SOFR swap rate) + IBRD group A pricing - 2.5%, with floor of 0.75% and ceiling of 5%. ",null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J10,1))","v":1},"1 Year",4.2799999999999998E-2,null,1,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(M10,$I$10:$I$39,$K$10:$K$39),\"\")","v":4.2799999999999998E-2},{"$f":"IF(N10=\"\",O9+(INDEX(N11:N$39,MATCH(TRUE,INDEX((N11:N$39<>0),0),0))-LOOKUP(2,1/(N9:N$10<>0),N9:N$10))/(_xlfn.XLOOKUP(INDEX(N11:N$39,MATCH(TRUE,INDEX((N11:N$39<>0),0),0)),N11:$N$39,M11:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N9:N$10<>0),N9:N$10),$N9:N$10,$M9:M$10)),N10)","v":4.2799999999999998E-2}]
[null,null,null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J11,1))","v":2},"2 Year",3.9E-2,null,2,3.9E-2,{"$f":"IF(N11=\"\",O10+(INDEX(N12:N$39,MATCH(TRUE,INDEX((N12:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N10<>0),N$10:N10))/(_xlfn.XLOOKUP(INDEX(N12:N$39,MATCH(TRUE,INDEX((N12:N$39<>0),0),0)),N12:$N$39,M12:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N10<>0),N$10:N10),$N$10:N10,$M$10:M10)),N11)","v":3.9E-2}]
[null,"Steps:",null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J12,1))","v":3},"3 Year",3.7999999999999999E-2,null,3,3.7999999999999999E-2,{"$f":"IF(N12=\"\",O11+(INDEX(N13:N$39,MATCH(TRUE,INDEX((N13:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N11<>0),N$10:N11))/(_xlfn.XLOOKUP(INDEX(N13:N$39,MATCH(TRUE,INDEX((N13:N$39<>0),0),0)),N13:$N$39,M13:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N11<>0),N$10:N11),$N$10:N11,$M$10:M11)),N12)","v":3.7999999999999999E-2}]
[null,{"$f":"\"Find \"&J5&\" swap rate\"","v":"Find SOFR swap rate"},null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J13,1))","v":4},"4 Year",3.7900000000000003E-2,null,4,3.7900000000000003E-2,{"$f":"IF(N13=\"\",O12+(INDEX(N14:N$39,MATCH(TRUE,INDEX((N14:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N12<>0),N$10:N12))/(_xlfn.XLOOKUP(INDEX(N14:N$39,MATCH(TRUE,INDEX((N14:N$39<>0),0),0)),N14:$N$39,M14:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N12<>0),N$10:N12),$N$10:N12,$M$10:M12)),N13)","v":3.7900000000000003E-2}]
[null,{"$f":"\"1. Find the applicable \"&J5&\" swap rate from the link below, and update the data in cells \"&CELL(\"address\",K10)&\"-\"&CELL(\"address\",K24)","v":"1. Find the applicable SOFR swap rate from the link below, and update the data in cells $K$10-$K$24"},null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J14,1))","v":5},"5 Year",3.8199999999999998E-2,null,5,3.8199999999999998E-2,{"$f":"IF(N14=\"\",O13+(INDEX(N15:N$39,MATCH(TRUE,INDEX((N15:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N13<>0),N$10:N13))/(_xlfn.XLOOKUP(INDEX(N15:N$39,MATCH(TRUE,INDEX((N15:N$39<>0),0),0)),N15:$N$39,M15:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N13<>0),N$10:N13),$N$10:N13,$M$10:M13)),N14)","v":3.8199999999999998E-2}]
[null,{"$f":"_xlfn.XLOOKUP($C$6,$A$45:$A$49,$C$45:$C$49)","v":"https://www.bluegamma.io/usd-swap-rates"},null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J15,2))","v":6},"6 Year",3.8800000000000001E-2,null,6,3.8800000000000001E-2,{"$f":"IF(N15=\"\",O14+(INDEX(N16:N$39,MATCH(TRUE,INDEX((N16:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N14<>0),N$10:N14))/(_xlfn.XLOOKUP(INDEX(N16:N$39,MATCH(TRUE,INDEX((N16:N$39<>0),0),0)),N16:$N$39,M16:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N14<>0),N$10:N14),$N$10:N14,$M$10:M14)),N15)","v":3.8800000000000001E-2}]
[null,null,null,null,null,null,null,null,{"$f":"_xlfn.NUMBERVALUE(LEFT(J16,2))","v":7},"7 Year",3.9399999999999998E-2,null,7,3.9399999999999998E-2,{"$f":"IF(N16=\"\",O15+(INDEX(N17:N$39,MATCH(TRUE,INDEX((N17:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N15<>0),N$10:N15))/(_xlfn.XLOOKUP(INDEX(N17:N$39,MATCH(TRUE,INDEX((N17:N$39<>0),0),0)),N17:$N$39,M17:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N15<>0),N$10:N15),$N$10:N15,$M$10:M15)),N16)","v":3.9399999999999998E-2}]
[null,{"$f":"\"2. Ensure that cell \"&CELL(\"address\",L5)&\" is selecting the corresponding applicable swap rate to the respective maturity\"","v":"2. Ensure that cell $L$5 is selecting the corresponding applicable swap rate to the respective maturity"},null,null,null,null,null,null,8,"8 Year",0.04,null,8,0.04,{"$f":"IF(N17=\"\",O16+(INDEX(N18:N$39,MATCH(TRUE,INDEX((N18:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N16<>0),N$10:N16))/(_xlfn.XLOOKUP(INDEX(N18:N$39,MATCH(TRUE,INDEX((N18:N$39<>0),0),0)),N18:$N$39,M18:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N16<>0),N$10:N16),$N$10:N16,$M$10:M16)),N17)","v":0.04}]
[null,null,null,null,null,null,null,null,9,"9 Year",4.0599999999999997E-2,null,9,4.0599999999999997E-2,{"$f":"IF(N18=\"\",O17+(INDEX(N19:N$39,MATCH(TRUE,INDEX((N19:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N17<>0),N$10:N17))/(_xlfn.XLOOKUP(INDEX(N19:N$39,MATCH(TRUE,INDEX((N19:N$39<>0),0),0)),N19:$N$39,M19:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N17<>0),N$10:N17),$N$10:N17,$M$10:M17)),N18)","v":4.0599999999999997E-2}]
[null,"Update IBRD Group A pricing",null,null,null,null,null,null,10,"10 Year",4.1099999999999998E-2,null,10,4.1099999999999998E-2,{"$f":"IF(N19=\"\",O18+(INDEX(N20:N$39,MATCH(TRUE,INDEX((N20:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N18<>0),N$10:N18))/(_xlfn.XLOOKUP(INDEX(N20:N$39,MATCH(TRUE,INDEX((N20:N$39<>0),0),0)),N20:$N$39,M20:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N18<>0),N$10:N18),$N$10:N18,$M$10:M18)),N19)","v":4.1099999999999998E-2}]
[null,{"$f":"\"3. Find the IBRD group A pricing in the link below, and update if needed in cell \"&CELL(\"address\",L6)&\"\"","v":"3. Find the IBRD group A pricing in the link below, and update if needed in cell $L$6"},null,null,null,null,null,null,12,"12 Year",4.2099999999999999E-2,null,11,null,{"$f":"IF(N20=\"\",O19+(INDEX(N21:N$39,MATCH(TRUE,INDEX((N21:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N19<>0),N$10:N19))/(_xlfn.XLOOKUP(INDEX(N21:N$39,MATCH(TRUE,INDEX((N21:N$39<>0),0),0)),N21:$N$39,M21:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N19<>0),N$10:N19),$N$10:N19,$M$10:M19)),N20)","v":4.1599999999999998E-2}]
[null,"https://treasury.worldbank.org/en/about/unit/treasury/ibrd-financial-products/ibrd-flexible-loan",null,null,null,null,null,null,15,"15 Year",4.3200000000000002E-2,null,12,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(M21,$I$10:$I$39,$K$10:$K$39),\"\")","v":4.2099999999999999E-2},{"$f":"IF(N21=\"\",O20+(INDEX(N22:N$39,MATCH(TRUE,INDEX((N22:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N20<>0),N$10:N20))/(_xlfn.XLOOKUP(INDEX(N22:N$39,MATCH(TRUE,INDEX((N22:N$39<>0),0),0)),N22:$N$39,M22:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N20<>0),N$10:N20),$N$10:N20,$M$10:M20)),N21)","v":4.2099999999999999E-2}]
[null,"--> In the link above, please locate PRODUCT NOTES on the right hand side, and click IBRD Flexible Loan Princing Basics.",null,null,null,null,null,null,20,"20 Year",4.3999999999999997E-2,null,13,null,{"$f":"IF(N22=\"\",O21+(INDEX(N23:N$39,MATCH(TRUE,INDEX((N23:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N21<>0),N$10:N21))/(_xlfn.XLOOKUP(INDEX(N23:N$39,MATCH(TRUE,INDEX((N23:N$39<>0),0),0)),N23:$N$39,M23:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N21<>0),N$10:N21),$N$10:N21,$M$10:M21)),N22)","v":4.2466666666666666E-2}]
[null,"In table called \"Variable Spread as of\" consider the block for average maturity greater than 15 and up to 18 years.",null,null,null,null,null,null,25,"25 Year",4.3999999999999997E-2,null,14,null,{"$f":"IF(N23=\"\",O22+(INDEX(N24:N$39,MATCH(TRUE,INDEX((N24:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N22<>0),N$10:N22))/(_xlfn.XLOOKUP(INDEX(N24:N$39,MATCH(TRUE,INDEX((N24:N$39<>0),0),0)),N24:$N$39,M24:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N22<>0),N$10:N22),$N$10:N22,$M$10:M22)),N23)","v":4.2833333333333334E-2}]
[null,"Then locate the currency of the loan, and consider the rate for Group A, in the part \"Total Spread (in percentages)\".",null,null,null,null,null,null,30,"30 Year",4.36E-2,null,15,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(M24,$I$10:$I$39,$K$10:$K$39),\"\")","v":4.3200000000000002E-2},{"$f":"IF(N24=\"\",O23+(INDEX(N25:N$39,MATCH(TRUE,INDEX((N25:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N23<>0),N$10:N23))/(_xlfn.XLOOKUP(INDEX(N25:N$39,MATCH(TRUE,INDEX((N25:N$39<>0),0),0)),N25:$N$39,M25:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N23<>0),N$10:N23),$N$10:N23,$M$10:M23)),N24)","v":4.3200000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,{"$f":"IF(N25=\"\",O24+(INDEX(N26:N$39,MATCH(TRUE,INDEX((N26:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N24<>0),N$10:N24))/(_xlfn.XLOOKUP(INDEX(N26:N$39,MATCH(TRUE,INDEX((N26:N$39<>0),0),0)),N26:$N$39,M26:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N24<>0),N$10:N24),$N$10:N24,$M$10:M24)),N25)","v":4.3360000000000003E-2}]
[null,{"$f":"\"Finally, cell \"&CELL(\"address\",L4)&\" adds both of the inputs above and deducts 2.5 percent\"","v":"Finally, cell $L$4 adds both of the inputs above and deducts 2.5 percent"},null,null,null,null,null,null,null,null,null,null,17,null,{"$f":"IF(N26=\"\",O25+(INDEX(N27:N$39,MATCH(TRUE,INDEX((N27:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N25<>0),N$10:N25))/(_xlfn.XLOOKUP(INDEX(N27:N$39,MATCH(TRUE,INDEX((N27:N$39<>0),0),0)),N27:$N$39,M27:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N25<>0),N$10:N25),$N$10:N25,$M$10:M25)),N26)","v":4.3520000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,{"$f":"IF(N27=\"\",O26+(INDEX(N28:N$39,MATCH(TRUE,INDEX((N28:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N26<>0),N$10:N26))/(_xlfn.XLOOKUP(INDEX(N28:N$39,MATCH(TRUE,INDEX((N28:N$39<>0),0),0)),N28:$N$39,M28:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N26<>0),N$10:N26),$N$10:N26,$M$10:M26)),N27)","v":4.3680000000000004E-2}]
[null,"Please see the latest IDA term sheet for the complete list of terms also for borrowing in USD, EUR, JPY and GBP.",null,null,null,null,null,null,null,null,null,null,19,null,{"$f":"IF(N28=\"\",O27+(INDEX(N29:N$39,MATCH(TRUE,INDEX((N29:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N27<>0),N$10:N27))/(_xlfn.XLOOKUP(INDEX(N29:N$39,MATCH(TRUE,INDEX((N29:N$39<>0),0),0)),N29:$N$39,M29:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N27<>0),N$10:N27),$N$10:N27,$M$10:M27)),N28)","v":4.3840000000000004E-2}]
[null,"http://ida.worldbank.org/financing/ida-lending-terms",null,null,null,null,null,null,null,null,null,null,20,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(M29,$I$10:$I$39,$K$10:$K$39),\"\")","v":4.3999999999999997E-2},{"$f":"IF(N29=\"\",O28+(INDEX(N30:N$39,MATCH(TRUE,INDEX((N30:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N28<>0),N$10:N28))/(_xlfn.XLOOKUP(INDEX(N30:N$39,MATCH(TRUE,INDEX((N30:N$39<>0),0),0)),N30:$N$39,M30:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N28<>0),N$10:N28),$N$10:N28,$M$10:M28)),N29)","v":4.3999999999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,{"$f":"IF(N30=\"\",O29+(INDEX(N31:N$39,MATCH(TRUE,INDEX((N31:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N29<>0),N$10:N29))/(_xlfn.XLOOKUP(INDEX(N31:N$39,MATCH(TRUE,INDEX((N31:N$39<>0),0),0)),N31:$N$39,M31:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N29<>0),N$10:N29),$N$10:N29,$M$10:M29)),N30)","v":4.4000000019999999E-2}]
[null,"Click on the link for the country's IDA status and information on eligible lending terms.",null,null,null,null,null,null,null,null,null,null,22,null,{"$f":"IF(N31=\"\",O30+(INDEX(N32:N$39,MATCH(TRUE,INDEX((N32:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N30<>0),N$10:N30))/(_xlfn.XLOOKUP(INDEX(N32:N$39,MATCH(TRUE,INDEX((N32:N$39<>0),0),0)),N32:$N$39,M32:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N30<>0),N$10:N30),$N$10:N30,$M$10:M30)),N31)","v":4.4000000040000001E-2}]
[null,"http://ida.worldbank.org/about/borrowing-countries",null,null,null,null,null,null,null,null,null,null,23,null,{"$f":"IF(N32=\"\",O31+(INDEX(N33:N$39,MATCH(TRUE,INDEX((N33:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N31<>0),N$10:N31))/(_xlfn.XLOOKUP(INDEX(N33:N$39,MATCH(TRUE,INDEX((N33:N$39<>0),0),0)),N33:$N$39,M33:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N31<>0),N$10:N31),$N$10:N31,$M$10:M31)),N32)","v":4.4000000060000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,{"$f":"IF(N33=\"\",O32+(INDEX(N34:N$39,MATCH(TRUE,INDEX((N34:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N32<>0),N$10:N32))/(_xlfn.XLOOKUP(INDEX(N34:N$39,MATCH(TRUE,INDEX((N34:N$39<>0),0),0)),N34:$N$39,M34:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N32<>0),N$10:N32),$N$10:N32,$M$10:M32)),N33)","v":4.4000000080000004E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(M34,$I$10:$I$39,$K$10:$K$39),\"\")+0.0000000001","v":4.4000000099999999E-2},{"$f":"IF(N34=\"\",O33+(INDEX(N35:N$39,MATCH(TRUE,INDEX((N35:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N33<>0),N$10:N33))/(_xlfn.XLOOKUP(INDEX(N35:N$39,MATCH(TRUE,INDEX((N35:N$39<>0),0),0)),N35:$N$39,M35:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N33<>0),N$10:N33),$N$10:N33,$M$10:M33)),N34)","v":4.4000000099999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,{"$f":"IF(N35=\"\",O34+(INDEX(N36:N$39,MATCH(TRUE,INDEX((N36:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N34<>0),N$10:N34))/(_xlfn.XLOOKUP(INDEX(N36:N$39,MATCH(TRUE,INDEX((N36:N$39<>0),0),0)),N36:$N$39,M36:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N34<>0),N$10:N34),$N$10:N34,$M$10:M34)),N35)","v":4.392000008E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,{"$f":"IF(N36=\"\",O35+(INDEX(N37:N$39,MATCH(TRUE,INDEX((N37:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N35<>0),N$10:N35))/(_xlfn.XLOOKUP(INDEX(N37:N$39,MATCH(TRUE,INDEX((N37:N$39<>0),0),0)),N37:$N$39,M37:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N35<>0),N$10:N35),$N$10:N35,$M$10:M35)),N36)","v":4.3840000060000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,28,null,{"$f":"IF(N37=\"\",O36+(INDEX(N38:N$39,MATCH(TRUE,INDEX((N38:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N36<>0),N$10:N36))/(_xlfn.XLOOKUP(INDEX(N38:N$39,MATCH(TRUE,INDEX((N38:N$39<>0),0),0)),N38:$N$39,M38:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N36<>0),N$10:N36),$N$10:N36,$M$10:M36)),N37)","v":4.3760000040000004E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,{"$f":"IF(N38=\"\",O37+(INDEX(N39:N$39,MATCH(TRUE,INDEX((N39:N$39<>0),0),0))-LOOKUP(2,1/(N$10:N37<>0),N$10:N37))/(_xlfn.XLOOKUP(INDEX(N39:N$39,MATCH(TRUE,INDEX((N39:N$39<>0),0),0)),N39:$N$39,M39:$M$39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N37<>0),N$10:N37),$N$10:N37,$M$10:M37)),N38)","v":4.3680000020000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(M39,$I$10:$I$39,$K$10:$K$39),\"\")","v":4.36E-2},{"$f":"IF(N39=\"\",O38+(INDEX(N$39:N39,MATCH(TRUE,INDEX((N$39:N39<>0),0),0))-LOOKUP(2,1/(N$10:N38<>0),N$10:N38))/(_xlfn.XLOOKUP(INDEX(N$39:N39,MATCH(TRUE,INDEX((N$39:N39<>0),0),0)),N$39:$N39,M$39:$M39)-_xlfn.XLOOKUP(LOOKUP(2,1/(N$10:N38<>0),N$10:N38),$N$10:N38,$M$10:M38)),N39)","v":4.36E-2}]
[]
[]
[]
["Other inputs (do not modify)"]
["Currency of NEW IDA Blend","Base rate and swap","Link to swap data"]
["USD","SOFR","https://www.bluegamma.io/usd-swap-rates"]
["EUR","EURIBOR","https://www.bluegamma.io/euribor-swap-rates"]
["JPY","TONA","https://www.bluegamma.io/swap-rates/tona-swap-rates"]
["GBP","SONIA","https://www.bluegamma.io/sonia-swap-rates-uk"]
["SDR"]

{"sheet":"Input 5 - Local-debt Financing","index":18,"n_rows":651,"n_cols":73,"rows_kept":651,"cut":false,"hidden":false,"merged":[[74,2,74,7],[75,2,75,7],[6,8,6,13],[143,32,144,40],[223,1,223,4],[115,1,115,2],[112,0,113,4],[80,2,80,5]]}
[{"$f":"++OFFSET(translation!C486, 0,LANG)","v":"Borrowing Terms: New Domestic Financing under the baseline"}]
[]
[{"$f":"'Input 1 - Basics'!B3","v":"Please fill out the yellow cells"},null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[{"$f":"'Input 1 - Basics'!B4","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"},null,null,null,null,null,null,{"$f":"I5-1","v":2023},{"$f":"ProjectionYear","v":2024},{"$f":"I5+1","v":2025},2026,2027,2028,2029,{"$f":"N5+1","v":2030},{"$f":"O5+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB5+1","v":2044}]
[]
[{"$f":"++OFFSET(translation!C487, 0,LANG)","v":"Assumptions on domestic financial instruments"},null,{"$f":"'Input 4 - External Financing'!G6","v":"Grace period"},{"$f":"++OFFSET(translation!C494, 0,LANG)","v":"Maturity"},null,null,null,null,{"$f":"++OFFSET(translation!C497, 0,LANG)","v":"Interest rate on domestic debt"}]
[{"$f":"++OFFSET(translation!C493, 0,LANG)","v":"Locally-issued debt"}]
[{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, lookup!AP4, \"\")","v":"Held by residents"}]
[{"$f":"++OFFSET(translation!C498, 0,LANG)","v":"Central bank financing"},null,0,1,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"N10","v":0.1},{"$f":"O10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"++OFFSET(translation!C499, 0,LANG)","v":"Short-term debt"}]
[{"$f":"++OFFSET(translation!C500, 0,LANG)","v":"T-bills (denominated in local currency)"},null,0,1,null,null,null,null,0.19,0.18,0.17,0.16,0.15,0.14000000000000001,{"$f":"N12","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[{"$f":"++OFFSET(translation!C501, 0,LANG)","v":"T-bills (denominated in foreign currency)"},null,0,1,null,null,null,null,0.05,0.04,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[{"$f":"++OFFSET(translation!C502, 0,LANG)","v":"MLT debt"}]
[{"$f":"++OFFSET(translation!C503, 0,LANG)","v":"Denominated in local currency (LC)"}]
[{"$f":"++OFFSET(translation!C504, 0,LANG)","v":"Bonds (1 to 3 years)-LC"},null,1,2,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"++OFFSET(translation!C505, 0,LANG)","v":"Bonds (4 to 7 years)-LC"},null,3,5,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"++OFFSET(translation!C506, 0,LANG)","v":"Bonds (beyond 7 years)-LC"},null,6,7,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"IF($B$116=lookup!$X$4,lookup!$AP$29,lookup!AP30)","v":"Denominated in foreign currency (FX)"}]
[{"$f":"++OFFSET(translation!C508, 0,LANG)","v":"Bonds (1 to 3 years)-FX"},null,1,2,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[{"$f":"++OFFSET(translation!C509, 0,LANG)","v":"Bonds (4 to 7 years)-FX"},null,3,5,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[{"$f":"++OFFSET(translation!C510, 0,LANG)","v":"Bonds (beyond 7 years)-FX"},null,6,7,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[{"$f":"A8","v":"Locally-issued debt"}]
[{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, lookup!AP7, lookup!AP8)","v":"Held by non-residents - External debt on a residency basis"}]
[{"$f":"A11","v":"Short-term debt"}]
["T-bills (denominated in local currency)",null,0,1,null,null,null,null,{"$f":"I12","v":0.19},0.18,0.17,0.16,0.15,0.14000000000000001,{"$f":"N27","v":0.14000000000000001},{"$f":"O27","v":0.14000000000000001},{"$f":"P27","v":0.14000000000000001},{"$f":"Q27","v":0.14000000000000001},{"$f":"R27","v":0.14000000000000001},{"$f":"S27","v":0.14000000000000001},{"$f":"T27","v":0.14000000000000001},{"$f":"U27","v":0.14000000000000001},{"$f":"V27","v":0.14000000000000001},{"$f":"W27","v":0.14000000000000001},{"$f":"X27","v":0.14000000000000001},{"$f":"Y27","v":0.14000000000000001},{"$f":"Z27","v":0.14000000000000001},{"$f":"AA27","v":0.14000000000000001},{"$f":"AB27","v":0.14000000000000001}]
["T-bills (denominated in foreign currency)",null,0,1,null,null,null,null,0.05,0.04,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["MLT debt"]
["Denominated in local currency (LC)"]
["Bonds (1 to 3 years)-LC",null,{"$f":"C16","v":1},{"$f":"D16","v":2},null,null,null,null,{"$f":"I16","v":0.15},{"$f":"J16","v":0.14000000000000001},0.13,0.11,0.1,0.09,0.09,{"$f":"O31","v":0.09},{"$f":"P31","v":0.09},{"$f":"Q31","v":0.09},{"$f":"R31","v":0.09},{"$f":"S31","v":0.09},{"$f":"T31","v":0.09},{"$f":"U31","v":0.09},{"$f":"V31","v":0.09},{"$f":"W31","v":0.09},{"$f":"X31","v":0.09},{"$f":"Y31","v":0.09},{"$f":"Z31","v":0.09},{"$f":"AA31","v":0.09},{"$f":"AB31","v":0.09}]
["Bonds (4 to 7 years)-LC",null,{"$f":"C17","v":3},5,null,null,null,null,{"$f":"I17","v":0.15},0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Bonds (beyond 7 years)-LC",null,{"$f":"C18","v":6},7,null,null,null,null,{"$f":"I18","v":0.15},0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Denominated in foreign currency (FX)"]
["Bonds (1 to 3 years)-FX",null,{"$f":"C20","v":1},{"$f":"D20","v":2},null,null,null,null,{"$f":"I20","v":0.08},{"$f":"J20","v":7.0000000000000007E-2},0.06,0.06,0.06,0.06,0.06,{"$f":"O35","v":0.06},{"$f":"P35","v":0.06},{"$f":"Q35","v":0.06},{"$f":"R35","v":0.06},{"$f":"S35","v":0.06},{"$f":"T35","v":0.06},{"$f":"U35","v":0.06},{"$f":"V35","v":0.06},{"$f":"W35","v":0.06},{"$f":"X35","v":0.06},{"$f":"Y35","v":0.06},{"$f":"Z35","v":0.06},{"$f":"AA35","v":0.06},{"$f":"AB35","v":0.06}]
["Bonds (4 to 7 years)-FX",null,{"$f":"C21","v":3},5,null,null,null,null,{"$f":"I21","v":0.08},7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Bonds (beyond 7 years)-FX",null,{"$f":"C22","v":6},7,null,null,null,null,{"$f":"I22","v":0.08},7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[{"$f":"++OFFSET(translation!C517, 0,LANG)","v":"Identifying Public GFNs"}]
[{"$f":"++OFFSET(translation!C518, 0,LANG)","v":"(1) Primary deficit"},null,null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!U48-'Macro-Debt_Data'!U45","v":-361.91483932949632},{"$f":"'Macro-Debt_Data'!V48-'Macro-Debt_Data'!V45","v":-5194.4696947301054},{"$f":"'Macro-Debt_Data'!W48-'Macro-Debt_Data'!W45","v":-6151.1265344372077},{"$f":"'Macro-Debt_Data'!X48-'Macro-Debt_Data'!X45","v":-6277.8917768182946},{"$f":"'Macro-Debt_Data'!Y48-'Macro-Debt_Data'!Y45","v":-6289.8356582433044},{"$f":"'Macro-Debt_Data'!Z48-'Macro-Debt_Data'!Z45","v":-6246.3765346255968},{"$f":"'Macro-Debt_Data'!AA48-'Macro-Debt_Data'!AA45","v":-6062.8118123503955},{"$f":"'Macro-Debt_Data'!AB48-'Macro-Debt_Data'!AB45","v":-4487.5381241681025},{"$f":"'Macro-Debt_Data'!AC48-'Macro-Debt_Data'!AC45","v":-2777.4331086282036},{"$f":"'Macro-Debt_Data'!AD48-'Macro-Debt_Data'!AD45","v":-2512.5393099260109},{"$f":"'Macro-Debt_Data'!AE48-'Macro-Debt_Data'!AE45","v":-1856.1329212660057},{"$f":"'Macro-Debt_Data'!AF48-'Macro-Debt_Data'!AF45","v":-1260.2587017070036},{"$f":"'Macro-Debt_Data'!AG48-'Macro-Debt_Data'!AG45","v":-1313.9081812930235},{"$f":"'Macro-Debt_Data'!AH48-'Macro-Debt_Data'!AH45","v":-1365.8697501690185},{"$f":"'Macro-Debt_Data'!AI48-'Macro-Debt_Data'!AI45","v":-1469.2390736340021},{"$f":"'Macro-Debt_Data'!AJ48-'Macro-Debt_Data'!AJ45","v":-1582.501959502988},{"$f":"'Macro-Debt_Data'!AK48-'Macro-Debt_Data'!AK45","v":-2591.7064359460201},{"$f":"'Macro-Debt_Data'!AL48-'Macro-Debt_Data'!AL45","v":-2340.1175135710218},{"$f":"'Macro-Debt_Data'!AM48-'Macro-Debt_Data'!AM45","v":-3407.4937217400293},{"$f":"'Macro-Debt_Data'!AN48-'Macro-Debt_Data'!AN45","v":-4047.7425510900212},{"$f":"'Macro-Debt_Data'!AO48-'Macro-Debt_Data'!AO45","v":-5019.4217001840007}]
[]
[{"$f":"++OFFSET(translation!C520, 0,LANG)","v":"(2) Debt services from existing debt"},null,null,null,null,null,null,null,{"$f":"I43+I44","v":47490.552796739168},23643.887416959689,17090.151546338493,14581.931041906451,17307.218097113884,10817.21937723245,18927.592396015149,10438.698409760258,9888.272251823586,10351.214232442986,2646.0526798446213,7699.1214113998003,7742.9508960809972,7725.6274187862955,1772.7481619086016,1731.782660375696,1633.5932917621662,1526.3383451754139,1511.8095988825255,1557.3142869451588,1544.7777114911389]
[{"$f":"++OFFSET(translation!C521, 0,LANG)","v":"Domestic (including ST debt from previous year)"},null,null,null,null,null,null,null,{"$f":"I140","v":33925.480656104519},9970.0338632066396,5737.05411875969,3222.29822878614,4898.4498696168503,1799.7956323522999,1395.6824036022999,1478.9100036023001,1509.5000036023,2108.5400036023002,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C522, 0,LANG)","v":"External debt (MLT)"},null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F61)*I219","v":13565.072140634649},{"$f":"(Ext_Debt_Data!G61)*J219","v":13673.85355375305},{"$f":"(Ext_Debt_Data!H61)*K219","v":11353.097427578801},{"$f":"(Ext_Debt_Data!I61)*L219","v":11359.632813120312},{"$f":"(Ext_Debt_Data!J61)*M219","v":12408.768227497034},{"$f":"(Ext_Debt_Data!K61)*N219","v":9017.4237448801505},{"$f":"(Ext_Debt_Data!L61)*O219","v":17531.90999241285},{"$f":"(Ext_Debt_Data!M61)*P219","v":8959.7884061579589},{"$f":"(Ext_Debt_Data!N61)*Q219","v":8378.7722482212866},{"$f":"(Ext_Debt_Data!O61)*R219","v":8242.6742288406858},{"$f":"(Ext_Debt_Data!P61)*S219","v":2646.0526798446213},{"$f":"(Ext_Debt_Data!Q61)*T219","v":7699.1214113998003},{"$f":"(Ext_Debt_Data!R61)*U219","v":7742.9508960809972},{"$f":"(Ext_Debt_Data!S61)*V219","v":7725.6274187862955},{"$f":"(Ext_Debt_Data!T61)*W219","v":1772.7481619086016},{"$f":"(Ext_Debt_Data!U61)*X219","v":1731.782660375696},{"$f":"(Ext_Debt_Data!V61)*Y219","v":1633.5932917621662},{"$f":"(Ext_Debt_Data!W61)*Z219","v":1526.3383451754139},{"$f":"(Ext_Debt_Data!X61)*AA219","v":1511.8095988825255},{"$f":"(Ext_Debt_Data!Y61)*AB219","v":1557.3142869451588},{"$f":"(Ext_Debt_Data!Z61)*AC219","v":1544.7777114911389}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F12*I219","v":331.84414353954145},{"$f":"Ext_Debt_Data!G12*J219","v":536.10424156619058},{"$f":"Ext_Debt_Data!H12*K219","v":578.16723622004577},{"$f":"Ext_Debt_Data!I12*L219","v":508.09221683917309},{"$f":"Ext_Debt_Data!J12*M219","v":684.74932131922992},{"$f":"Ext_Debt_Data!K12*N219","v":769.90986749508909},{"$f":"Ext_Debt_Data!L12*O219","v":591.56090769261766},{"$f":"Ext_Debt_Data!M12*P219","v":614.49328559893127},{"$f":"Ext_Debt_Data!N12*Q219","v":560.06902655756312},{"$f":"Ext_Debt_Data!O12*R219","v":256.56710257522587},{"$f":"Ext_Debt_Data!P12*S219","v":13.122212423238077},{"$f":"Ext_Debt_Data!Q12*T219","v":13.630906507555361},{"$f":"Ext_Debt_Data!R12*U219","v":14.159320564623737},{"$f":"Ext_Debt_Data!S12*V219","v":14.70821905649864},{"$f":"Ext_Debt_Data!T12*W219","v":15.278396080278116},{"$f":"Ext_Debt_Data!U12*X219","v":0},{"$f":"Ext_Debt_Data!V12*Y219","v":0},{"$f":"Ext_Debt_Data!W12*Z219","v":0},{"$f":"Ext_Debt_Data!X12*AA219","v":0},{"$f":"Ext_Debt_Data!Y12*AB219","v":0},{"$f":"Ext_Debt_Data!Z12*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C524, 0,LANG)","v":"(3) Debt services from new debt"},null,null,null,null,null,null,null,{"$f":"I48+I49","v":0},17439.170787300904,28161.721332954938,35023.935384701101,41105.310022183563,47835.85381275574,46662.20748526002,63659.020394309468,73740.67425741037,84045.042572518869,92261.763976578251,94979.09225332315,95335.006834218832,98164.385341237823,107837.90251498755,113514.04114422845,118829.00971782072,127057.45061765143,136465.27898720896,142404.481909358,147231.31675309944]
[{"$f":"A43","v":"Domestic (including ST debt from previous year)"},null,null,null,null,null,null,null,{"$f":"I171","v":0},15023.654992836116,21967.02605123019,25415.003636506532,26973.408315804481,31589.623201509832,29760.011695794488,35382.505496038364,47535.126200791739,57764.301106933395,61322.269364756008,62280.209438275298,59448.134363237827,57777.012444750988,59070.378506762027,58386.365951356893,54106.919034933439,55519.328474937916,55529.429179881459,58312.100288600312,57281.750161688877]
[{"$f":"A44","v":"External debt (MLT)"},null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F140*I219","v":0},{"$f":"Ext_Debt_Data!G140*J219","v":2415.5157944647881},{"$f":"Ext_Debt_Data!H140*K219","v":6194.6952817247466},{"$f":"Ext_Debt_Data!I140*L219","v":9608.9317481945691},{"$f":"Ext_Debt_Data!J140*M219","v":14131.901706379078},{"$f":"Ext_Debt_Data!K140*N219","v":16246.230611245912},{"$f":"Ext_Debt_Data!L140*O219","v":16902.195789465528},{"$f":"Ext_Debt_Data!M140*P219","v":28276.514898271103},{"$f":"Ext_Debt_Data!N140*Q219","v":26205.548056618627},{"$f":"Ext_Debt_Data!O140*R219","v":26280.741465585474},{"$f":"Ext_Debt_Data!P140*S219","v":30939.49461182224},{"$f":"Ext_Debt_Data!Q140*T219","v":32698.882815047848},{"$f":"Ext_Debt_Data!R140*U219","v":35886.872470980998},{"$f":"Ext_Debt_Data!S140*V219","v":40387.372896486842},{"$f":"Ext_Debt_Data!T140*W219","v":48767.524008225526},{"$f":"Ext_Debt_Data!U140*X219","v":55127.67519287156},{"$f":"Ext_Debt_Data!V140*Y219","v":64722.090682887283},{"$f":"Ext_Debt_Data!W140*Z219","v":71538.122142713517},{"$f":"Ext_Debt_Data!X140*AA219","v":80935.849807327497},{"$f":"Ext_Debt_Data!Y140*AB219","v":84092.381620757689},{"$f":"Ext_Debt_Data!Z140*AC219","v":89949.566591410563}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F144+Ext_Debt_Data!F194)*I219","v":0},{"$f":"(Ext_Debt_Data!G144+Ext_Debt_Data!G194)*J219","v":0},{"$f":"(Ext_Debt_Data!H144+Ext_Debt_Data!H194)*K219","v":0},{"$f":"(Ext_Debt_Data!I144+Ext_Debt_Data!I194)*L219","v":0},{"$f":"(Ext_Debt_Data!J144+Ext_Debt_Data!J194)*M219","v":0},{"$f":"(Ext_Debt_Data!K144+Ext_Debt_Data!K194)*N219","v":0},{"$f":"(Ext_Debt_Data!L144+Ext_Debt_Data!L194)*O219","v":0},{"$f":"(Ext_Debt_Data!M144+Ext_Debt_Data!M194)*P219","v":0},{"$f":"(Ext_Debt_Data!N144+Ext_Debt_Data!N194)*Q219","v":0},{"$f":"(Ext_Debt_Data!O144+Ext_Debt_Data!O194)*R219","v":0},{"$f":"(Ext_Debt_Data!P144+Ext_Debt_Data!P194)*S219","v":0},{"$f":"(Ext_Debt_Data!Q144+Ext_Debt_Data!Q194)*T219","v":0},{"$f":"(Ext_Debt_Data!R144+Ext_Debt_Data!R194)*U219","v":0},{"$f":"(Ext_Debt_Data!S144+Ext_Debt_Data!S194)*V219","v":0},{"$f":"(Ext_Debt_Data!T144+Ext_Debt_Data!T194)*W219","v":0},{"$f":"(Ext_Debt_Data!U144+Ext_Debt_Data!U194)*X219","v":0},{"$f":"(Ext_Debt_Data!V144+Ext_Debt_Data!V194)*Y219","v":0},{"$f":"(Ext_Debt_Data!W144+Ext_Debt_Data!W194)*Z219","v":0},{"$f":"(Ext_Debt_Data!X144+Ext_Debt_Data!X194)*AA219","v":0},{"$f":"(Ext_Debt_Data!Y144+Ext_Debt_Data!Y194)*AB219","v":0},{"$f":"(Ext_Debt_Data!Z144+Ext_Debt_Data!Z194)*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C528, 0,LANG)","v":"(4) Debt services from ST external debt"},null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F387+Ext_Debt_Data!F388)*I219","v":734.51878215225508},{"$f":"(Ext_Debt_Data!G387+Ext_Debt_Data!G388)*J219","v":539.75930159812106},{"$f":"(Ext_Debt_Data!H387+Ext_Debt_Data!H388)*K219","v":0},{"$f":"(Ext_Debt_Data!I387+Ext_Debt_Data!I388)*L219","v":0},{"$f":"(Ext_Debt_Data!J387+Ext_Debt_Data!J388)*M219","v":0},{"$f":"(Ext_Debt_Data!K387+Ext_Debt_Data!K388)*N219","v":0},{"$f":"(Ext_Debt_Data!L387+Ext_Debt_Data!L388)*O219","v":0},{"$f":"(Ext_Debt_Data!M387+Ext_Debt_Data!M388)*P219","v":0},{"$f":"(Ext_Debt_Data!N387+Ext_Debt_Data!N388)*Q219","v":0},{"$f":"(Ext_Debt_Data!O387+Ext_Debt_Data!O388)*R219","v":0},{"$f":"(Ext_Debt_Data!P387+Ext_Debt_Data!P388)*S219","v":0},{"$f":"(Ext_Debt_Data!Q387+Ext_Debt_Data!Q388)*T219","v":0},{"$f":"(Ext_Debt_Data!R387+Ext_Debt_Data!R388)*U219","v":0},{"$f":"(Ext_Debt_Data!S387+Ext_Debt_Data!S388)*V219","v":0},{"$f":"(Ext_Debt_Data!T387+Ext_Debt_Data!T388)*W219","v":0},{"$f":"(Ext_Debt_Data!U387+Ext_Debt_Data!U388)*X219","v":0},{"$f":"(Ext_Debt_Data!V387+Ext_Debt_Data!V388)*Y219","v":0},{"$f":"(Ext_Debt_Data!W387+Ext_Debt_Data!W388)*Z219","v":0},{"$f":"(Ext_Debt_Data!X387+Ext_Debt_Data!X388)*AA219","v":0},{"$f":"(Ext_Debt_Data!Y387+Ext_Debt_Data!Y388)*AB219","v":0},{"$f":"(Ext_Debt_Data!Z387+Ext_Debt_Data!Z388)*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C530, 0,LANG)","v":"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))"},null,null,null,null,null,null,null,{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[]
[{"$f":"++OFFSET(translation!C532, 0,LANG)","v":"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)"},null,null,null,null,null,null,null,{"$f":"I40+I42+I47+I52+I54","v":45533.956739561931},36428.347811128602,39100.746344856219,43327.974649789256,52122.692461054146,52406.696655362597,59526.988068924773,69610.180679901619,80851.513400605749,91883.717495035846,93051.683735156868,101417.95496301595,101764.0495490068,104524.14300985511,108141.41160326215,113663.32184510116,117870.89657363687,126243.67144925582,134569.59486435147,139914.05364521313,143756.67276440657]
["(in % of GDP)",null,null,null,null,null,null,null,{"$f":"I56/I218","v":0.22498209890617138},0.15081158663249203,0.13998134762606512,0.13734674533555633,0.14766111892632244,0.13261030919370395,0.13459890828185664,0.14126812900611205,0.14760607201139511,0.15094943926599416,0.13766877939716002,0.13514598187261745,0.12209413451485975,0.11290288928845919,0.10511066705819148,9.9418277022126231E-2,9.2790730049404274E-2,8.9409483270948623E-2,8.5750174223571549E-2,8.0422663979551459E-2,7.4408630539843104E-2]
[{"$f":"++OFFSET(translation!C533, 0,LANG)","v":"(7) External financing (MLT)- excluding locally-issued debt"},null,null,null,null,null,null,null,{"$f":"'Input 4 - External Financing'!L8*I219","v":4771.896794495472},{"$f":"'Input 4 - External Financing'!M8*J219","v":4830.3180344858401},{"$f":"'Input 4 - External Financing'!N8*K219","v":6397.197503382853},{"$f":"'Input 4 - External Financing'!O8*L219","v":8915.3310765400565},{"$f":"'Input 4 - External Financing'!P8*M219","v":9774.8620941024728},{"$f":"'Input 4 - External Financing'!Q8*N219","v":10846.548494664097},{"$f":"'Input 4 - External Financing'!R8*O219","v":14831.010009059672},{"$f":"'Input 4 - External Financing'!S8*P219","v":12850.673178361283},{"$f":"'Input 4 - External Financing'!T8*Q219","v":15247.807472413509},{"$f":"'Input 4 - External Financing'!U8*R219","v":16431.228587532038},{"$f":"'Input 4 - External Financing'!V8*S219","v":15275.969711452914},{"$f":"'Input 4 - External Financing'!W8*T219","v":19134.142751784791},{"$f":"'Input 4 - External Financing'!X8*U219","v":20685.36398726132},{"$f":"'Input 4 - External Financing'!Y8*V219","v":23072.585268213632},{"$f":"'Input 4 - External Financing'!Z8*W219","v":22838.129656678066},{"$f":"'Input 4 - External Financing'!AA8*X219","v":25581.650306518957},{"$f":"'Input 4 - External Financing'!AB8*Y219","v":29196.635291504506},{"$f":"'Input 4 - External Financing'!AC8*Z219","v":31023.352815982234},{"$f":"'Input 4 - External Financing'!AD8*AA219","v":33046.660924100128},{"$f":"'Input 4 - External Financing'!AE8*AB219","v":32641.321241299935},{"$f":"'Input 4 - External Financing'!AF8*AC219","v":33512.534368333465}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F72*I219","v":0},{"$f":"Ext_Debt_Data!G72*J219","v":0},{"$f":"Ext_Debt_Data!H72*K219","v":0},{"$f":"Ext_Debt_Data!I72*L219","v":0},{"$f":"Ext_Debt_Data!J72*M219","v":0},{"$f":"Ext_Debt_Data!K72*N219","v":0},{"$f":"Ext_Debt_Data!L72*O219","v":0},{"$f":"Ext_Debt_Data!M72*P219","v":0},{"$f":"Ext_Debt_Data!N72*Q219","v":0},{"$f":"Ext_Debt_Data!O72*R219","v":0},{"$f":"Ext_Debt_Data!P72*S219","v":0},{"$f":"Ext_Debt_Data!Q72*T219","v":0},{"$f":"Ext_Debt_Data!R72*U219","v":0},{"$f":"Ext_Debt_Data!S72*V219","v":0},{"$f":"Ext_Debt_Data!T72*W219","v":0},{"$f":"Ext_Debt_Data!U72*X219","v":0},{"$f":"Ext_Debt_Data!V72*Y219","v":0},{"$f":"Ext_Debt_Data!W72*Z219","v":0},{"$f":"Ext_Debt_Data!X72*AA219","v":0},{"$f":"Ext_Debt_Data!Y72*AB219","v":0},{"$f":"Ext_Debt_Data!Z72*AC219","v":0}]
[{"$f":"++OFFSET(translation!C534, 0,LANG)","v":"(8) External financing (ST) - excluding locally-issued debt"},null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F379*I219","v":445.16289827409395},{"$f":"Ext_Debt_Data!G379*J219","v":0},{"$f":"Ext_Debt_Data!H379*K219","v":0},{"$f":"Ext_Debt_Data!I379*L219","v":0},{"$f":"Ext_Debt_Data!J379*M219","v":0},{"$f":"Ext_Debt_Data!K379*N219","v":0},{"$f":"Ext_Debt_Data!L379*O219","v":0},{"$f":"Ext_Debt_Data!M379*P219","v":0},{"$f":"Ext_Debt_Data!N379*Q219","v":0},{"$f":"Ext_Debt_Data!O379*R219","v":0},{"$f":"Ext_Debt_Data!P379*S219","v":0},{"$f":"Ext_Debt_Data!Q379*T219","v":0},{"$f":"Ext_Debt_Data!R379*U219","v":0},{"$f":"Ext_Debt_Data!S379*V219","v":0},{"$f":"Ext_Debt_Data!T379*W219","v":0},{"$f":"Ext_Debt_Data!U379*X219","v":0},{"$f":"Ext_Debt_Data!V379*Y219","v":0},{"$f":"Ext_Debt_Data!W379*Z219","v":0},{"$f":"Ext_Debt_Data!X379*AA219","v":0},{"$f":"Ext_Debt_Data!Y379*AB219","v":0},{"$f":"Ext_Debt_Data!Z379*AC219","v":0}]
[{"$f":"++OFFSET(translation!C535,0,LANG)","v":"(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing) - users can manually adjust when needed; please make sure total changes in liquid assets are consistent with the macroframework"},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!X26), -'Input 3 - Macro-Debt data(DMX)'!X26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!Y26), -'Input 3 - Macro-Debt data(DMX)'!Y26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!Z26), -'Input 3 - Macro-Debt data(DMX)'!Z26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AA26), -'Input 3 - Macro-Debt data(DMX)'!AA26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AB26), -'Input 3 - Macro-Debt data(DMX)'!AB26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AC26), -'Input 3 - Macro-Debt data(DMX)'!AC26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AD26), -'Input 3 - Macro-Debt data(DMX)'!AD26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AE26), -'Input 3 - Macro-Debt data(DMX)'!AE26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AF26), -'Input 3 - Macro-Debt data(DMX)'!AF26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AG26), -'Input 3 - Macro-Debt data(DMX)'!AG26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AH26), -'Input 3 - Macro-Debt data(DMX)'!AH26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AI26), -'Input 3 - Macro-Debt data(DMX)'!AI26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AJ26), -'Input 3 - Macro-Debt data(DMX)'!AJ26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AK26), -'Input 3 - Macro-Debt data(DMX)'!AK26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AL26), -'Input 3 - Macro-Debt data(DMX)'!AL26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AM26), -'Input 3 - Macro-Debt data(DMX)'!AM26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AN26), -'Input 3 - Macro-Debt data(DMX)'!AN26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AO26), -'Input 3 - Macro-Debt data(DMX)'!AO26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AP26), -'Input 3 - Macro-Debt data(DMX)'!AP26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AQ26), -'Input 3 - Macro-Debt data(DMX)'!AQ26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AR26), -'Input 3 - Macro-Debt data(DMX)'!AR26, 0)","v":0}]
[{"$f":"++OFFSET(translation!C536,0,LANG)","v":"(10) Drawdown of reserves to repay the IMF - when purchases from the Fund are used for BoP (not budget) support."},null,null,null,null,null,null,null,{"$f":"I45+I50-I59","v":331.84414353954145},{"$f":"J45+J50-J59","v":536.10424156619058},578.16723622004577,508.09221683917309,684.74932131922992,769.90986749508909,591.56090769261766,614.49328559893127,560.06902655756312,256.56710257522587,13.122212423238077,13.630906507555361,14.159320564623737,14.70821905649864,15.278396080278116,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C537,0,LANG)","v":"(11) Other adjustment (including disbursements / debt service associated with SoEs) - when users want to remove impacts of SoEs' debt on a government's domestic borrowing"}]
[{"$f":"\"(12) \"&++OFFSET(translation!C538,0,LANG)&\" (= 6 - (7 + 8 + 9 + 10+11))\"","v":"(12) Domestic financing (= 6 - (7 + 8 + 9 + 10+11))"},null,null,null,null,null,null,null,{"$f":"I56-(I58+I60+I61+I62+I63)","v":39985.052903252821},{"$f":"J56-(J58+J60+J61+J62+J63)","v":31061.925535076571},32125.381605253322,33904.551356410026,41663.08104563244,40790.238293203409,44104.417152172486,56145.014215941403,65043.636901634673,75195.921804928585,77762.591811280712,82270.181304723606,81064.526241180851,81436.849522584977,85288.00355050381,88081.671538582203,88674.261282132356,95220.318633273593,101522.93394025134,107272.73240391319,110244.1383960731]
[]
[null,null,null,{"$f":"++OFFSET(translation!C539,0,LANG)","v":"Checking GFN with the formula in \"Data-Input\" of the old template"},{"$f":"++OFFSET(translation!C540,0,LANG)","v":"Primary balance"},null,null,null,{"$f":"-'Macro-Debt_Data'!U44","v":-361.91483932949632},{"$f":"-'Macro-Debt_Data'!V44","v":-5194.4696947301054},{"$f":"-'Macro-Debt_Data'!W44","v":-6151.1265344372077},{"$f":"-'Macro-Debt_Data'!X44","v":-6277.8917768182946},{"$f":"-'Macro-Debt_Data'!Y44","v":-6289.8356582433044},{"$f":"-'Macro-Debt_Data'!Z44","v":-6246.3765346255968},{"$f":"-'Macro-Debt_Data'!AA44","v":-6062.8118123503955},{"$f":"-'Macro-Debt_Data'!AB44","v":-4487.5381241681025},{"$f":"-'Macro-Debt_Data'!AC44","v":-2777.4331086282036},{"$f":"-'Macro-Debt_Data'!AD44","v":-2512.5393099260109},{"$f":"-'Macro-Debt_Data'!AE44","v":-1856.1329212660057},{"$f":"-'Macro-Debt_Data'!AF44","v":-1260.2587017070036},{"$f":"-'Macro-Debt_Data'!AG44","v":-1313.9081812930235},{"$f":"-'Macro-Debt_Data'!AH44","v":-1365.8697501690185},{"$f":"-'Macro-Debt_Data'!AI44","v":-1469.2390736340021},{"$f":"-'Macro-Debt_Data'!AJ44","v":-1582.501959502988},{"$f":"-'Macro-Debt_Data'!AK44","v":-2591.7064359460201},{"$f":"-'Macro-Debt_Data'!AL44","v":-2340.1175135710218},{"$f":"-'Macro-Debt_Data'!AM44","v":-3407.4937217400293},{"$f":"-'Macro-Debt_Data'!AN44","v":-4047.7425510900212},{"$f":"-'Macro-Debt_Data'!AO44","v":-5019.4217001840007}]
[null,null,null,null,{"$f":"++OFFSET(translation!C541,0,LANG)","v":"Interest"},null,null,null,{"$f":"'Macro-Debt_Data'!U49","v":11568.823813418152},{"$f":"'Macro-Debt_Data'!V49","v":15300.523703560391},{"$f":"'Macro-Debt_Data'!W49","v":16281.587709680241},{"$f":"'Macro-Debt_Data'!X49","v":17396.444101552795},{"$f":"'Macro-Debt_Data'!Y49","v":17270.753357547401},{"$f":"'Macro-Debt_Data'!Z49","v":17198.750157380888},{"$f":"'Macro-Debt_Data'!AA49","v":22028.043313462444},{"$f":"'Macro-Debt_Data'!AB49","v":19566.778992968484},{"$f":"'Macro-Debt_Data'!AC49","v":20700.105589509458},{"$f":"'Macro-Debt_Data'!AD49","v":22401.366010376092},{"$f":"'Macro-Debt_Data'!AE49","v":20766.478354993586},{"$f":"'Macro-Debt_Data'!AF49","v":24917.012624803938},{"$f":"'Macro-Debt_Data'!AG49","v":26962.901510745141},{"$f":"'Macro-Debt_Data'!AH49","v":29249.639835694237},{"$f":"'Macro-Debt_Data'!AI49","v":28985.532286987454},{"$f":"'Macro-Debt_Data'!AJ49","v":31417.035275379505},{"$f":"'Macro-Debt_Data'!AK49","v":33904.144082929153},{"$f":"'Macro-Debt_Data'!AL49","v":36914.74780806138},{"$f":"'Macro-Debt_Data'!AM49","v":40198.701514589011},{"$f":"'Macro-Debt_Data'!AN49","v":44018.06441599784},{"$f":"'Macro-Debt_Data'!AO49","v":48026.311350123739}]
[null,null,null,null,{"$f":"++OFFSET(translation!C542,0,LANG)","v":"MLT domestic amortization"},null,null,null,{"$f":"'Macro-Debt_Data'!U26*'Macro-Debt_Data'!U60","v":9220.4156047714023},{"$f":"'Macro-Debt_Data'!V26*'Macro-Debt_Data'!V60","v":6075.6674139259394},{"$f":"'Macro-Debt_Data'!W26*'Macro-Debt_Data'!W60","v":12742.528171381331},{"$f":"'Macro-Debt_Data'!X26*'Macro-Debt_Data'!X60","v":8784.4833920000019},{"$f":"'Macro-Debt_Data'!Y26*'Macro-Debt_Data'!Y60","v":10236.596155513333},{"$f":"'Macro-Debt_Data'!Z26*'Macro-Debt_Data'!Z60","v":9565.0705245133322},{"$f":"'Macro-Debt_Data'!AA26*'Macro-Debt_Data'!AA60","v":8774.4000000000015},{"$f":"'Macro-Debt_Data'!AB26*'Macro-Debt_Data'!AB60","v":9541.2282176990011},{"$f":"'Macro-Debt_Data'!AC26*'Macro-Debt_Data'!AC60","v":12428.215735331403},{"$f":"'Macro-Debt_Data'!AD26*'Macro-Debt_Data'!AD60","v":14239.688845699144},{"$f":"'Macro-Debt_Data'!AE26*'Macro-Debt_Data'!AE60","v":10543.110068091497},{"$f":"'Macro-Debt_Data'!AF26*'Macro-Debt_Data'!AF60","v":13375.101910771169},{"$f":"'Macro-Debt_Data'!AG26*'Macro-Debt_Data'!AG60","v":13839.848928466199},{"$f":"'Macro-Debt_Data'!AH26*'Macro-Debt_Data'!AH60","v":13913.792667684262},{"$f":"'Macro-Debt_Data'!AI26*'Macro-Debt_Data'!AI60","v":16344.830556456836},{"$f":"'Macro-Debt_Data'!AJ26*'Macro-Debt_Data'!AJ60","v":17299.935126402896},{"$f":"'Macro-Debt_Data'!AK26*'Macro-Debt_Data'!AK60","v":19006.485693707305},{"$f":"'Macro-Debt_Data'!AL26*'Macro-Debt_Data'!AL60","v":20263.115107238249},{"$f":"'Macro-Debt_Data'!AM26*'Macro-Debt_Data'!AM60","v":23024.942746307701},{"$f":"'Macro-Debt_Data'!AN26*'Macro-Debt_Data'!AN60","v":23203.304097348246},{"$f":"'Macro-Debt_Data'!AO26*'Macro-Debt_Data'!AO60","v":24023.295545258414}]
[null,null,null,null,{"$f":"++OFFSET(translation!C543,0,LANG)","v":"MLT external"},null,null,null,{"$f":"'Macro-Debt_Data'!U24*'Macro-Debt_Data'!U60","v":9774.4111807018744},{"$f":"'Macro-Debt_Data'!V24*'Macro-Debt_Data'!V60","v":9422.3595732298927},{"$f":"'Macro-Debt_Data'!W24*'Macro-Debt_Data'!W60","v":8991.0192783878592},{"$f":"'Macro-Debt_Data'!X24*'Macro-Debt_Data'!X60","v":11552.055019199717},{"$f":"'Macro-Debt_Data'!Y24*'Macro-Debt_Data'!Y60","v":16966.177590284165},{"$f":"'Macro-Debt_Data'!Z24*'Macro-Debt_Data'!Z60","v":15663.926239389464},{"$f":"'Macro-Debt_Data'!AA24*'Macro-Debt_Data'!AA60","v":19596.740595774812},{"$f":"'Macro-Debt_Data'!AB24*'Macro-Debt_Data'!AB60","v":25669.776110440394},{"$f":"'Macro-Debt_Data'!AC24*'Macro-Debt_Data'!AC60","v":23267.68735959378},{"$f":"'Macro-Debt_Data'!AD24*'Macro-Debt_Data'!AD60","v":22511.402863259194},{"$f":"'Macro-Debt_Data'!AE24*'Macro-Debt_Data'!AE60","v":22668.520662677471},{"$f":"'Macro-Debt_Data'!AF24*'Macro-Debt_Data'!AF60","v":25681.295085962753},{"$f":"'Macro-Debt_Data'!AG24*'Macro-Debt_Data'!AG60","v":27067.382852134164},{"$f":"'Macro-Debt_Data'!AH24*'Macro-Debt_Data'!AH60","v":29670.314258835417},{"$f":"'Macro-Debt_Data'!AI24*'Macro-Debt_Data'!AI60","v":32901.677174012904},{"$f":"'Macro-Debt_Data'!AJ24*'Macro-Debt_Data'!AJ60","v":37264.210605111417},{"$f":"'Macro-Debt_Data'!AK24*'Macro-Debt_Data'!AK60","v":44420.859744133733},{"$f":"'Macro-Debt_Data'!AL24*'Macro-Debt_Data'!AL60","v":48925.346600066267},{"$f":"'Macro-Debt_Data'!AM24*'Macro-Debt_Data'!AM60","v":55689.239139657475},{"$f":"'Macro-Debt_Data'!AN24*'Macro-Debt_Data'!AN60","v":56332.888829234726},{"$f":"'Macro-Debt_Data'!AO24*'Macro-Debt_Data'!AO60","v":59139.774054133843}]
[null,null,null,null,{"$f":"++OFFSET(translation!C544,0,LANG)","v":"ST domestic"},null,null,null,{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"'Macro-Debt_Data'!V16","v":7236.7377198439972},{"$f":"'Macro-Debt_Data'!W16","v":11872.883913855039},{"$f":"'Macro-Debt_Data'!X16","v":13939.001015952541},{"$f":"'Macro-Debt_Data'!Y16","v":16225.326268704506},{"$f":"'Macro-Debt_Data'!Z16","v":15190.615972037907},{"$f":"'Macro-Debt_Data'!AA16","v":19319.935482961846},{"$f":"'Macro-Debt_Data'!AB16","v":27232.937824799308},{"$f":"'Macro-Debt_Data'!AC16","v":35243.799085627426},{"$f":"'Macro-Debt_Data'!AD16","v":40929.707570660306},{"$f":"'Macro-Debt_Data'!AE16","v":38704.804043185082},{"$f":"'Macro-Debt_Data'!AF16","v":35207.824438954311},{"$f":"'Macro-Debt_Data'!AG16","v":33056.265997810202},{"$f":"'Macro-Debt_Data'!AH16","v":31378.610659438964},{"$f":"'Macro-Debt_Data'!AI16","v":29264.64279771033},{"$f":"'Macro-Debt_Data'!AJ16","v":23131.113488812698},{"$f":"'Macro-Debt_Data'!AK16","v":22480.579447460957},{"$f":"'Macro-Debt_Data'!AL16","v":19064.205185537299},{"$f":"'Macro-Debt_Data'!AM16","v":20407.538853722348},{"$f":"'Macro-Debt_Data'!AN16","v":17586.713515074589}]
[null,null,null,null,{"$f":"++OFFSET(translation!C545,0,LANG)","v":"Others"},null,null,null,{"$f":"I54","v":-2329.1999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++OFFSET(translation!C546,0,LANG)","v":"Public GFN"},null,null,null,{"$f":"SUM(I66:I71)","v":45533.956739561938},36428.347811128609,39100.746344856219,43327.974649789263,52122.692461054132,52406.696655362597,59526.988068924766,69610.180679901619,80851.513400605734,91883.717495035846,93051.683735156854,101417.95496301595,101764.04954900678,104524.14300985509,108141.41160326215,113663.32184510115,117870.89657363687,126243.67144925582,134569.59486435144,139914.05364521313,143756.6727644066]
[]
[null,null,{"$f":"++OFFSET(translation!C547,0,LANG)","v":"Instruction:"}]
[null,null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C549,0,LANG), translation!J549)","v":"- Users can either import new domestic disbursements on a instrument-by-instrument basis from the DMX files (Input 3) or design them below. "}]
[null,null,{"$f":"++OFFSET(translation!C550,0,LANG)&\" \"&++OFFSET(translation!C551,0,LANG)&++OFFSET(translation!C552,0,LANG)","v":"- In the latter case, users can i) override manually in yellow-shaded cells or ii) select 1 in cell C78 below and populate percentage shares over the domestic instruments so that GFNs are automatically alloacated over these instruments using the percentage shares."}]
[{"$f":"++OFFSET(translation!C556,0,LANG)","v":"GFNs to be financed with domestic debt"},null,null,null,null,null,null,null,{"$f":"I64","v":39985.052903252821},31061.925535076571,32125.381605253322,33904.551356410026,41663.08104563244,40790.238293203409,44104.417152172486,56145.014215941403,65043.636901634673,75195.921804928585,77762.591811280712,82270.181304723606,81064.526241180851,81436.849522584977,85288.00355050381,88081.671538582203,88674.261282132356,95220.318633273593,101522.93394025134,107272.73240391319,110244.1383960731]
[null,null,0,{"$f":"++OFFSET(translation!C553,0,LANG)","v":"Domestic financing (from macro-framework: 0, input here: 1)"}]
[{"$f":"++OFFSET(translation!C555,0,LANG)","v":"NEW Issuance of locally-issued debt"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I81+I97,I81)","v":41276.133744386527},{"$f":"IF($B$116=lookup!$X$4,J81+J97,J81)","v":34825.572161662574},{"$f":"IF($B$116=lookup!$X$4,K81+K97,K81)","v":31252.882037828284},{"$f":"IF($B$116=lookup!$X$4,L81+L97,L81)","v":30965.934686887485},{"$f":"IF($B$116=lookup!$X$4,M81+M97,M81)","v":36438.139123357934},{"$f":"IF($B$116=lookup!$X$4,N81+N97,N81)","v":36600.006667595502},{"$f":"IF($B$116=lookup!$X$4,O81+O97,O81)","v":35784.86601564064},{"$f":"IF($B$116=lookup!$X$4,P81+P97,P81)","v":39912.460737572095},{"$f":"IF($B$116=lookup!$X$4,Q81+Q97,Q81)","v":40800.222162437247},{"$f":"IF($B$116=lookup!$X$4,R81+R97,R81)","v":45266.598580698279},{"$f":"IF($B$116=lookup!$X$4,S81+S97,S81)","v":50058.172114525631},{"$f":"IF($B$116=lookup!$X$4,T81+T97,T81)","v":58062.741212199297},{"$f":"IF($B$116=lookup!$X$4,U81+U97,U81)","v":59008.64458980065},{"$f":"IF($B$116=lookup!$X$4,V81+V97,V81)","v":61058.623209576013},{"$f":"IF($B$116=lookup!$X$4,W81+W97,W81)","v":67023.745099223481},{"$f":"IF($B$116=lookup!$X$4,X81+X97,X81)","v":75950.942396199505},{"$f":"IF($B$116=lookup!$X$4,Y81+Y97,Y81)","v":77194.0661811014},{"$f":"IF($B$116=lookup!$X$4,Z81+Z97,Z81)","v":87156.497794166295},{"$f":"IF($B$116=lookup!$X$4,AA81+AA97,AA81)","v":92115.779432958996},{"$f":"IF($B$116=lookup!$X$4,AB81+AB97,AB81)","v":100686.4032352686},{"$f":"IF($B$116=lookup!$X$4,AC81+AC97,AC81)","v":109863.05362660519}]
[{"$f":"++OFFSET(translation!C558,0,LANG)","v":"Note: Residual financing needs are assumed to be filled by LC-denominated T-bills (line 111)"}]
[{"$f":"A8","v":"Locally-issued debt"},null,{"$f":"++OFFSET(translation!C554,0,LANG)","v":"Financing strategy"},null,null,null,null,null,{"$f":"I83+I84+I87","v":26400.530875053199},23064.200081761403,21626.633192129142,19493.494414521498,22935.48625720117,22340.2332748962,22914.177014114262,24565.214902886841,23870.3194728329,26706.87004013731,29123.49945366825,32325.327092737702,32703.68844377825,33523.679891688415,35909.728647547388,39480.6075663378,39977.8570802986,43962.829725524498,45946.542381041596,49374.7919019654,53045.452058500101]
["Held by residents",null,{"$f":"I5&\"-\"&RIGHT(N5,2)","v":"2024-29"},{"$f":"O5&\"-\"&RIGHT(S5,2)","v":"2030-34"},{"$f":"T5&\"-\"&RIGHT(X5,2)","v":"2035-39"},{"$f":"Y5&\"-\"&RIGHT(AC5,2)","v":"2040-44"}]
["Central bank financing",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X147), 'Input 3 - Macro-Debt data(DMX)'!X147, 0),$C83*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y147), 'Input 3 - Macro-Debt data(DMX)'!Y147, 0),$C83*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z147), 'Input 3 - Macro-Debt data(DMX)'!Z147, 0),$C83*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA147), 'Input 3 - Macro-Debt data(DMX)'!AA147, 0),$C83*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB147), 'Input 3 - Macro-Debt data(DMX)'!AB147, 0),$C83*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC147), 'Input 3 - Macro-Debt data(DMX)'!AC147, 0),$C83*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD147), 'Input 3 - Macro-Debt data(DMX)'!AD147, 0),$D83*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE147), 'Input 3 - Macro-Debt data(DMX)'!AE147, 0),$D83*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF147), 'Input 3 - Macro-Debt data(DMX)'!AF147, 0),$D83*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG147), 'Input 3 - Macro-Debt data(DMX)'!AG147, 0),$D83*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH147), 'Input 3 - Macro-Debt data(DMX)'!AH147, 0),$D83*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI147), 'Input 3 - Macro-Debt data(DMX)'!AI147, 0),$E83*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ147), 'Input 3 - Macro-Debt data(DMX)'!AJ147, 0),$E83*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK147), 'Input 3 - Macro-Debt data(DMX)'!AK147, 0),$E83*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL147), 'Input 3 - Macro-Debt data(DMX)'!AL147, 0),$E83*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM147), 'Input 3 - Macro-Debt data(DMX)'!AM147, 0),$E83*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN147), 'Input 3 - Macro-Debt data(DMX)'!AN147, 0),$F83*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO147), 'Input 3 - Macro-Debt data(DMX)'!AO147, 0),$F83*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP147), 'Input 3 - Macro-Debt data(DMX)'!AP147, 0),$F83*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ147), 'Input 3 - Macro-Debt data(DMX)'!AQ147, 0),$F83*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR147), 'Input 3 - Macro-Debt data(DMX)'!AR147, 0),$F83*AC$77)","v":0}]
["Short-term debt",null,null,null,null,null,null,null,{"$f":"SUM(I85:I86)","v":12115.347656276199},11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001]
["T-bills (denominated in local currency)",null,{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-C83-C86-C89-C90-C91-C93-C94-C95-C100-C101-C104-C105-C106-C108-C109-C110,1-C83-C86-C89-C90-C91-C93-C94-C95)","v":0.65},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-D83-D86-D89-D90-D91-D93-D94-D95-D100-D101-D104-D105-D106-D108-D109-D110,1-D83-D86-D89-D90-D91-D93-D94-D95)","v":0.65},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-E83-E86-E89-E90-E91-E93-E94-E95-E100-E101-E104-E105-E106-E108-E109-E110,1-E83-E86-E89-E90-E91-E93-E94-E95)","v":0.56000000000000005},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-F83-F86-F89-F90-F91-F93-F94-F95-F100-F101-F104-F105-F106-F108-F109-F110,1-F83-F86-F89-F90-F91-F93-F94-F95)","v":0.4200000000000001},null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X149), 'Input 3 - Macro-Debt data(DMX)'!X149, 0),$C85*I$77)","v":12115.347656276199},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y149), 'Input 3 - Macro-Debt data(DMX)'!Y149, 0),$C85*J$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z149), 'Input 3 - Macro-Debt data(DMX)'!Z149, 0),$C85*K$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA149), 'Input 3 - Macro-Debt data(DMX)'!AA149, 0),$C85*L$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB149), 'Input 3 - Macro-Debt data(DMX)'!AB149, 0),$C85*M$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC149), 'Input 3 - Macro-Debt data(DMX)'!AC149, 0),$C85*N$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD149), 'Input 3 - Macro-Debt data(DMX)'!AD149, 0),$D85*O$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE149), 'Input 3 - Macro-Debt data(DMX)'!AE149, 0),$D85*P$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF149), 'Input 3 - Macro-Debt data(DMX)'!AF149, 0),$D85*Q$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG149), 'Input 3 - Macro-Debt data(DMX)'!AG149, 0),$D85*R$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH149), 'Input 3 - Macro-Debt data(DMX)'!AH149, 0),$D85*S$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI149), 'Input 3 - Macro-Debt data(DMX)'!AI149, 0),$E85*T$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ149), 'Input 3 - Macro-Debt data(DMX)'!AJ149, 0),$E85*U$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK149), 'Input 3 - Macro-Debt data(DMX)'!AK149, 0),$E85*V$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL149), 'Input 3 - Macro-Debt data(DMX)'!AL149, 0),$E85*W$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM149), 'Input 3 - Macro-Debt data(DMX)'!AM149, 0),$E85*X$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN149), 'Input 3 - Macro-Debt data(DMX)'!AN149, 0),$F85*Y$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO149), 'Input 3 - Macro-Debt data(DMX)'!AO149, 0),$F85*Z$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP149), 'Input 3 - Macro-Debt data(DMX)'!AP149, 0),$F85*AA$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ149), 'Input 3 - Macro-Debt data(DMX)'!AQ149, 0),$F85*AB$77)","v":11000.384346430001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR149), 'Input 3 - Macro-Debt data(DMX)'!AR149, 0),$F85*AC$77)","v":11000.384346430001}]
["T-bills (denominated in foreign currency)",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X150), 'Input 3 - Macro-Debt data(DMX)'!X150, 0),$C86*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y150), 'Input 3 - Macro-Debt data(DMX)'!Y150, 0),$C86*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z150), 'Input 3 - Macro-Debt data(DMX)'!Z150, 0),$C86*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA150), 'Input 3 - Macro-Debt data(DMX)'!AA150, 0),$C86*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB150), 'Input 3 - Macro-Debt data(DMX)'!AB150, 0),$C86*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC150), 'Input 3 - Macro-Debt data(DMX)'!AC150, 0),$C86*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD150), 'Input 3 - Macro-Debt data(DMX)'!AD150, 0),$D86*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE150), 'Input 3 - Macro-Debt data(DMX)'!AE150, 0),$D86*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF150), 'Input 3 - Macro-Debt data(DMX)'!AF150, 0),$D86*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG150), 'Input 3 - Macro-Debt data(DMX)'!AG150, 0),$D86*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH150), 'Input 3 - Macro-Debt data(DMX)'!AH150, 0),$D86*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI150), 'Input 3 - Macro-Debt data(DMX)'!AI150, 0),$E86*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ150), 'Input 3 - Macro-Debt data(DMX)'!AJ150, 0),$E86*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK150), 'Input 3 - Macro-Debt data(DMX)'!AK150, 0),$E86*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL150), 'Input 3 - Macro-Debt data(DMX)'!AL150, 0),$E86*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM150), 'Input 3 - Macro-Debt data(DMX)'!AM150, 0),$E86*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN150), 'Input 3 - Macro-Debt data(DMX)'!AN150, 0),$F86*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO150), 'Input 3 - Macro-Debt data(DMX)'!AO150, 0),$F86*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP150), 'Input 3 - Macro-Debt data(DMX)'!AP150, 0),$F86*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ150), 'Input 3 - Macro-Debt data(DMX)'!AQ150, 0),$F86*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR150), 'Input 3 - Macro-Debt data(DMX)'!AR150, 0),$F86*AC$77)","v":0}]
["MLT debt",null,null,null,null,null,null,null,{"$f":"I88+I92","v":14285.183218777},12063.8157353314,10626.24884569914,8493.1100680914988,11935.101910771169,11339.848928466199,11913.79266768426,13564.83055645684,12869.935126402899,15706.485693707309,18123.115107238249,21324.942746307701,21703.304097348249,22523.29554525841,24909.344301117388,28480.223219907799,28977.472733868599,32962.445379094497,34946.158034611595,38374.407555535399,42045.0677120701]
["Denominated in local currency (LC)",null,null,null,null,null,null,null,{"$f":"SUM(I89:I91)","v":14285.183218777},12063.8157353314,10626.24884569914,8493.1100680914988,11935.101910771169,11339.848928466199,11913.79266768426,13564.83055645684,12869.935126402899,15706.485693707309,18123.115107238249,21324.942746307701,21703.304097348249,22523.29554525841,24909.344301117388,28480.223219907799,28977.472733868599,32962.445379094497,34946.158034611595,38374.407555535399,42045.0677120701]
["Bonds (1 to 3 years)-LC",null,0.2,0.2,0.19,0.18,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X152), 'Input 3 - Macro-Debt data(DMX)'!X152, 0),$C89*I$77)","v":9595.9638560513304},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y152), 'Input 3 - Macro-Debt data(DMX)'!Y152, 0),$C89*J$77)","v":7750},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z152), 'Input 3 - Macro-Debt data(DMX)'!Z152, 0),$C89*K$77)","v":5500},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA152), 'Input 3 - Macro-Debt data(DMX)'!AA152, 0),$C89*L$77)","v":6700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB152), 'Input 3 - Macro-Debt data(DMX)'!AB152, 0),$C89*M$77)","v":6960},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC152), 'Input 3 - Macro-Debt data(DMX)'!AC152, 0),$C89*N$77)","v":6700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD152), 'Input 3 - Macro-Debt data(DMX)'!AD152, 0),$D89*O$77)","v":7800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE152), 'Input 3 - Macro-Debt data(DMX)'!AE152, 0),$D89*P$77)","v":8000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF152), 'Input 3 - Macro-Debt data(DMX)'!AF152, 0),$D89*Q$77)","v":7150},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG152), 'Input 3 - Macro-Debt data(DMX)'!AG152, 0),$D89*R$77)","v":8400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH152), 'Input 3 - Macro-Debt data(DMX)'!AH152, 0),$D89*S$77)","v":9100},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI152), 'Input 3 - Macro-Debt data(DMX)'!AI152, 0),$E89*T$77)","v":9300},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ152), 'Input 3 - Macro-Debt data(DMX)'!AJ152, 0),$E89*U$77)","v":9500},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK152), 'Input 3 - Macro-Debt data(DMX)'!AK152, 0),$E89*V$77)","v":9700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL152), 'Input 3 - Macro-Debt data(DMX)'!AL152, 0),$E89*W$77)","v":9900},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM152), 'Input 3 - Macro-Debt data(DMX)'!AM152, 0),$E89*X$77)","v":10100},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN152), 'Input 3 - Macro-Debt data(DMX)'!AN152, 0),$F89*Y$77)","v":10300},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO152), 'Input 3 - Macro-Debt data(DMX)'!AO152, 0),$F89*Z$77)","v":10500},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP152), 'Input 3 - Macro-Debt data(DMX)'!AP152, 0),$F89*AA$77)","v":10700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ152), 'Input 3 - Macro-Debt data(DMX)'!AQ152, 0),$F89*AB$77)","v":10900},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR152), 'Input 3 - Macro-Debt data(DMX)'!AR152, 0),$F89*AC$77)","v":11100}]
["Bonds (4 to 7 years)-LC",null,0.1,0.1,0.15,0.2,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X153), 'Input 3 - Macro-Debt data(DMX)'!X153, 0),$C90*I$77)","v":3362.3911450266701},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y153), 'Input 3 - Macro-Debt data(DMX)'!Y153, 0),$C90*J$77)","v":1400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z153), 'Input 3 - Macro-Debt data(DMX)'!Z153, 0),$C90*K$77)","v":2000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA153), 'Input 3 - Macro-Debt data(DMX)'!AA153, 0),$C90*L$77)","v":800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB153), 'Input 3 - Macro-Debt data(DMX)'!AB153, 0),$C90*M$77)","v":2400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC153), 'Input 3 - Macro-Debt data(DMX)'!AC153, 0),$C90*N$77)","v":2400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD153), 'Input 3 - Macro-Debt data(DMX)'!AD153, 0),$D90*O$77)","v":2400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE153), 'Input 3 - Macro-Debt data(DMX)'!AE153, 0),$D90*P$77)","v":2400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF153), 'Input 3 - Macro-Debt data(DMX)'!AF153, 0),$D90*Q$77)","v":2600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG153), 'Input 3 - Macro-Debt data(DMX)'!AG153, 0),$D90*R$77)","v":3200},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH153), 'Input 3 - Macro-Debt data(DMX)'!AH153, 0),$D90*S$77)","v":4160},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI153), 'Input 3 - Macro-Debt data(DMX)'!AI153, 0),$E90*T$77)","v":4800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ153), 'Input 3 - Macro-Debt data(DMX)'!AJ153, 0),$E90*U$77)","v":5200},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK153), 'Input 3 - Macro-Debt data(DMX)'!AK153, 0),$E90*V$77)","v":5400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL153), 'Input 3 - Macro-Debt data(DMX)'!AL153, 0),$E90*W$77)","v":5600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM153), 'Input 3 - Macro-Debt data(DMX)'!AM153, 0),$E90*X$77)","v":5800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN153), 'Input 3 - Macro-Debt data(DMX)'!AN153, 0),$F90*Y$77)","v":6000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO153), 'Input 3 - Macro-Debt data(DMX)'!AO153, 0),$F90*Z$77)","v":6200},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP153), 'Input 3 - Macro-Debt data(DMX)'!AP153, 0),$F90*AA$77)","v":6400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ153), 'Input 3 - Macro-Debt data(DMX)'!AQ153, 0),$F90*AB$77)","v":6600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR153), 'Input 3 - Macro-Debt data(DMX)'!AR153, 0),$F90*AC$77)","v":6800}]
["Bonds (beyond 7 years)-LC",null,0.05,0.05,0.1,0.2,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X154), 'Input 3 - Macro-Debt data(DMX)'!X154, 0),$C91*I$77)","v":1326.8282176989999},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y154), 'Input 3 - Macro-Debt data(DMX)'!Y154, 0),$C91*J$77)","v":2913.8157353314},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z154), 'Input 3 - Macro-Debt data(DMX)'!Z154, 0),$C91*K$77)","v":3126.24884569914},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA154), 'Input 3 - Macro-Debt data(DMX)'!AA154, 0),$C91*L$77)","v":993.11006809149796},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB154), 'Input 3 - Macro-Debt data(DMX)'!AB154, 0),$C91*M$77)","v":2575.10191077117},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC154), 'Input 3 - Macro-Debt data(DMX)'!AC154, 0),$C91*N$77)","v":2239.8489284662001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD154), 'Input 3 - Macro-Debt data(DMX)'!AD154, 0),$D91*O$77)","v":1713.7926676842599},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE154), 'Input 3 - Macro-Debt data(DMX)'!AE154, 0),$D91*P$77)","v":3164.83055645684},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF154), 'Input 3 - Macro-Debt data(DMX)'!AF154, 0),$D91*Q$77)","v":3119.9351264029001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG154), 'Input 3 - Macro-Debt data(DMX)'!AG154, 0),$D91*R$77)","v":4106.48569370731},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH154), 'Input 3 - Macro-Debt data(DMX)'!AH154, 0),$D91*S$77)","v":4863.1151072382499},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI154), 'Input 3 - Macro-Debt data(DMX)'!AI154, 0),$E91*T$77)","v":7224.9427463077},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ154), 'Input 3 - Macro-Debt data(DMX)'!AJ154, 0),$E91*U$77)","v":7003.3040973482503},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK154), 'Input 3 - Macro-Debt data(DMX)'!AK154, 0),$E91*V$77)","v":7423.2955452584101},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL154), 'Input 3 - Macro-Debt data(DMX)'!AL154, 0),$E91*W$77)","v":9409.3443011173895},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM154), 'Input 3 - Macro-Debt data(DMX)'!AM154, 0),$E91*X$77)","v":12580.223219907801},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN154), 'Input 3 - Macro-Debt data(DMX)'!AN154, 0),$F91*Y$77)","v":12677.472733868601},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO154), 'Input 3 - Macro-Debt data(DMX)'!AO154, 0),$F91*Z$77)","v":16262.445379094499},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP154), 'Input 3 - Macro-Debt data(DMX)'!AP154, 0),$F91*AA$77)","v":17846.158034611599},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ154), 'Input 3 - Macro-Debt data(DMX)'!AQ154, 0),$F91*AB$77)","v":20874.407555535399},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR154), 'Input 3 - Macro-Debt data(DMX)'!AR154, 0),$F91*AC$77)","v":24145.0677120701}]
["Denominated in foreign currency (FX)",null,null,null,null,null,null,null,{"$f":"SUM(I93:I95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X155), 'Input 3 - Macro-Debt data(DMX)'!X155, 0),$C93*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y155), 'Input 3 - Macro-Debt data(DMX)'!Y155, 0),$C93*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z155), 'Input 3 - Macro-Debt data(DMX)'!Z155, 0),$C93*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA155), 'Input 3 - Macro-Debt data(DMX)'!AA155, 0),$C93*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB155), 'Input 3 - Macro-Debt data(DMX)'!AB155, 0),$C93*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC155), 'Input 3 - Macro-Debt data(DMX)'!AC155, 0),$C93*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD155), 'Input 3 - Macro-Debt data(DMX)'!AD155, 0),$D93*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE155), 'Input 3 - Macro-Debt data(DMX)'!AE155, 0),$D93*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF155), 'Input 3 - Macro-Debt data(DMX)'!AF155, 0),$D93*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG155), 'Input 3 - Macro-Debt data(DMX)'!AG155, 0),$D93*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH155), 'Input 3 - Macro-Debt data(DMX)'!AH155, 0),$D93*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI155), 'Input 3 - Macro-Debt data(DMX)'!AI155, 0),$E93*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ155), 'Input 3 - Macro-Debt data(DMX)'!AJ155, 0),$E93*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK155), 'Input 3 - Macro-Debt data(DMX)'!AK155, 0),$E93*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL155), 'Input 3 - Macro-Debt data(DMX)'!AL155, 0),$E93*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM155), 'Input 3 - Macro-Debt data(DMX)'!AM155, 0),$E93*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN155), 'Input 3 - Macro-Debt data(DMX)'!AN155, 0),$F93*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO155), 'Input 3 - Macro-Debt data(DMX)'!AO155, 0),$F93*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP155), 'Input 3 - Macro-Debt data(DMX)'!AP155, 0),$F93*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ155), 'Input 3 - Macro-Debt data(DMX)'!AQ155, 0),$F93*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR155), 'Input 3 - Macro-Debt data(DMX)'!AR155, 0),$F93*AC$77)","v":0}]
["Bonds (4 to 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X156), 'Input 3 - Macro-Debt data(DMX)'!X156, 0),$C94*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y156), 'Input 3 - Macro-Debt data(DMX)'!Y156, 0),$C94*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z156), 'Input 3 - Macro-Debt data(DMX)'!Z156, 0),$C94*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA156), 'Input 3 - Macro-Debt data(DMX)'!AA156, 0),$C94*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB156), 'Input 3 - Macro-Debt data(DMX)'!AB156, 0),$C94*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC156), 'Input 3 - Macro-Debt data(DMX)'!AC156, 0),$C94*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD156), 'Input 3 - Macro-Debt data(DMX)'!AD156, 0),$D94*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE156), 'Input 3 - Macro-Debt data(DMX)'!AE156, 0),$D94*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF156), 'Input 3 - Macro-Debt data(DMX)'!AF156, 0),$D94*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG156), 'Input 3 - Macro-Debt data(DMX)'!AG156, 0),$D94*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH156), 'Input 3 - Macro-Debt data(DMX)'!AH156, 0),$D94*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI156), 'Input 3 - Macro-Debt data(DMX)'!AI156, 0),$E94*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ156), 'Input 3 - Macro-Debt data(DMX)'!AJ156, 0),$E94*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK156), 'Input 3 - Macro-Debt data(DMX)'!AK156, 0),$E94*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL156), 'Input 3 - Macro-Debt data(DMX)'!AL156, 0),$E94*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM156), 'Input 3 - Macro-Debt data(DMX)'!AM156, 0),$E94*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN156), 'Input 3 - Macro-Debt data(DMX)'!AN156, 0),$F94*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO156), 'Input 3 - Macro-Debt data(DMX)'!AO156, 0),$F94*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP156), 'Input 3 - Macro-Debt data(DMX)'!AP156, 0),$F94*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ156), 'Input 3 - Macro-Debt data(DMX)'!AQ156, 0),$F94*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR156), 'Input 3 - Macro-Debt data(DMX)'!AR156, 0),$F94*AC$77)","v":0}]
["Bonds (beyond 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X157), 'Input 3 - Macro-Debt data(DMX)'!X157, 0),$C95*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y157), 'Input 3 - Macro-Debt data(DMX)'!Y157, 0),$C95*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z157), 'Input 3 - Macro-Debt data(DMX)'!Z157, 0),$C95*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA157), 'Input 3 - Macro-Debt data(DMX)'!AA157, 0),$C95*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB157), 'Input 3 - Macro-Debt data(DMX)'!AB157, 0),$C95*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC157), 'Input 3 - Macro-Debt data(DMX)'!AC157, 0),$C95*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD157), 'Input 3 - Macro-Debt data(DMX)'!AD157, 0),$D95*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE157), 'Input 3 - Macro-Debt data(DMX)'!AE157, 0),$D95*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF157), 'Input 3 - Macro-Debt data(DMX)'!AF157, 0),$D95*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG157), 'Input 3 - Macro-Debt data(DMX)'!AG157, 0),$D95*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH157), 'Input 3 - Macro-Debt data(DMX)'!AH157, 0),$D95*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI157), 'Input 3 - Macro-Debt data(DMX)'!AI157, 0),$E95*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ157), 'Input 3 - Macro-Debt data(DMX)'!AJ157, 0),$E95*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK157), 'Input 3 - Macro-Debt data(DMX)'!AK157, 0),$E95*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL157), 'Input 3 - Macro-Debt data(DMX)'!AL157, 0),$E95*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM157), 'Input 3 - Macro-Debt data(DMX)'!AM157, 0),$E95*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN157), 'Input 3 - Macro-Debt data(DMX)'!AN157, 0),$F95*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO157), 'Input 3 - Macro-Debt data(DMX)'!AO157, 0),$F95*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP157), 'Input 3 - Macro-Debt data(DMX)'!AP157, 0),$F95*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ157), 'Input 3 - Macro-Debt data(DMX)'!AQ157, 0),$F95*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR157), 'Input 3 - Macro-Debt data(DMX)'!AR157, 0),$F95*AC$77)","v":0}]
[]
[{"$f":"A24","v":"Locally-issued debt"},null,null,null,null,null,null,null,{"$f":"I99+I102","v":14875.60286933333},11761.37207990117,9626.2488456991396,11472.44027236599,13502.652866156761,14259.773392699299,12870.68900152638,15347.245834685251,16929.902689604351,18559.728540560969,20934.672660857381,25737.414119461599,26304.956146022399,27534.943317887599,31114.0164516761,36470.334829861698,37216.2091008028,43193.668068641797,46169.2370519174,51311.611333303197,56817.601568105099]
[{"$f":"A25","v":"Held by non-residents - External debt on a residency basis"}]
[{"$f":"A11","v":"Short-term debt"},null,null,null,null,null,null,null,{"$f":"SUM(I100:I101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A27","v":"T-bills (denominated in local currency)"},null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X172), 'Input 3 - Macro-Debt data(DMX)'!X172, 0),$C100*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y172), 'Input 3 - Macro-Debt data(DMX)'!Y172, 0),$C100*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z172), 'Input 3 - Macro-Debt data(DMX)'!Z172, 0),$C100*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA172), 'Input 3 - Macro-Debt data(DMX)'!AA172, 0),$C100*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB172), 'Input 3 - Macro-Debt data(DMX)'!AB172, 0),$C100*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC172), 'Input 3 - Macro-Debt data(DMX)'!AC172, 0),$C100*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD172), 'Input 3 - Macro-Debt data(DMX)'!AD172, 0),$D100*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE172), 'Input 3 - Macro-Debt data(DMX)'!AE172, 0),$D100*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF172), 'Input 3 - Macro-Debt data(DMX)'!AF172, 0),$D100*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG172), 'Input 3 - Macro-Debt data(DMX)'!AG172, 0),$D100*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH172), 'Input 3 - Macro-Debt data(DMX)'!AH172, 0),$D100*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI172), 'Input 3 - Macro-Debt data(DMX)'!AI172, 0),$E100*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ172), 'Input 3 - Macro-Debt data(DMX)'!AJ172, 0),$E100*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK172), 'Input 3 - Macro-Debt data(DMX)'!AK172, 0),$E100*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL172), 'Input 3 - Macro-Debt data(DMX)'!AL172, 0),$E100*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM172), 'Input 3 - Macro-Debt data(DMX)'!AM172, 0),$E100*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN172), 'Input 3 - Macro-Debt data(DMX)'!AN172, 0),$F100*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO172), 'Input 3 - Macro-Debt data(DMX)'!AO172, 0),$F100*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP172), 'Input 3 - Macro-Debt data(DMX)'!AP172, 0),$F100*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ172), 'Input 3 - Macro-Debt data(DMX)'!AQ172, 0),$F100*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR172), 'Input 3 - Macro-Debt data(DMX)'!AR172, 0),$F100*AC$77)","v":0}]
[{"$f":"A28","v":"T-bills (denominated in foreign currency)"},null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X173), 'Input 3 - Macro-Debt data(DMX)'!X173, 0),$C101*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y173), 'Input 3 - Macro-Debt data(DMX)'!Y173, 0),$C101*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z173), 'Input 3 - Macro-Debt data(DMX)'!Z173, 0),$C101*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA173), 'Input 3 - Macro-Debt data(DMX)'!AA173, 0),$C101*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB173), 'Input 3 - Macro-Debt data(DMX)'!AB173, 0),$C101*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC173), 'Input 3 - Macro-Debt data(DMX)'!AC173, 0),$C101*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD173), 'Input 3 - Macro-Debt data(DMX)'!AD173, 0),$D101*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE173), 'Input 3 - Macro-Debt data(DMX)'!AE173, 0),$D101*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF173), 'Input 3 - Macro-Debt data(DMX)'!AF173, 0),$D101*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG173), 'Input 3 - Macro-Debt data(DMX)'!AG173, 0),$D101*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH173), 'Input 3 - Macro-Debt data(DMX)'!AH173, 0),$D101*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI173), 'Input 3 - Macro-Debt data(DMX)'!AI173, 0),$E101*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ173), 'Input 3 - Macro-Debt data(DMX)'!AJ173, 0),$E101*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK173), 'Input 3 - Macro-Debt data(DMX)'!AK173, 0),$E101*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL173), 'Input 3 - Macro-Debt data(DMX)'!AL173, 0),$E101*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM173), 'Input 3 - Macro-Debt data(DMX)'!AM173, 0),$E101*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN173), 'Input 3 - Macro-Debt data(DMX)'!AN173, 0),$F101*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO173), 'Input 3 - Macro-Debt data(DMX)'!AO173, 0),$F101*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP173), 'Input 3 - Macro-Debt data(DMX)'!AP173, 0),$F101*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ173), 'Input 3 - Macro-Debt data(DMX)'!AQ173, 0),$F101*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR173), 'Input 3 - Macro-Debt data(DMX)'!AR173, 0),$F101*AC$77)","v":0}]
[{"$f":"A14","v":"MLT debt"},null,null,null,null,null,null,null,{"$f":"I103+I107","v":14875.60286933333},11761.37207990117,9626.2488456991396,11472.44027236599,13502.652866156761,14259.773392699299,12870.68900152638,15347.245834685251,16929.902689604351,18559.728540560969,20934.672660857381,25737.414119461599,26304.956146022399,27534.943317887599,31114.0164516761,36470.334829861698,37216.2091008028,43193.668068641797,46169.2370519174,51311.611333303197,56817.601568105099]
[{"$f":"A30","v":"Denominated in local currency (LC)"},null,null,null,null,null,null,null,{"$f":"SUM(I104:I106)","v":14875.60286933333},11761.37207990117,9626.2488456991396,11472.44027236599,13502.652866156761,14259.773392699299,12870.68900152638,15347.245834685251,16929.902689604351,18559.728540560969,20934.672660857381,25737.414119461599,26304.956146022399,27534.943317887599,31114.0164516761,36470.334829861698,37216.2091008028,43193.668068641797,46169.2370519174,51311.611333303197,56817.601568105099]
["Bonds (1 to 3 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X175), 'Input 3 - Macro-Debt data(DMX)'!X175, 0),$C104*I$77)","v":1523.8037730000001},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y175), 'Input 3 - Macro-Debt data(DMX)'!Y175, 0),$C104*J$77)","v":3750},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z175), 'Input 3 - Macro-Debt data(DMX)'!Z175, 0),$C104*K$77)","v":4500},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA175), 'Input 3 - Macro-Debt data(DMX)'!AA175, 0),$C104*L$77)","v":4300},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB175), 'Input 3 - Macro-Debt data(DMX)'!AB175, 0),$C104*M$77)","v":6040},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC175), 'Input 3 - Macro-Debt data(DMX)'!AC175, 0),$C104*N$77)","v":7300},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD175), 'Input 3 - Macro-Debt data(DMX)'!AD175, 0),$D104*O$77)","v":6700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE175), 'Input 3 - Macro-Debt data(DMX)'!AE175, 0),$D104*P$77)","v":7000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF175), 'Input 3 - Macro-Debt data(DMX)'!AF175, 0),$D104*Q$77)","v":8350},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG175), 'Input 3 - Macro-Debt data(DMX)'!AG175, 0),$D104*R$77)","v":7600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH175), 'Input 3 - Macro-Debt data(DMX)'!AH175, 0),$D104*S$77)","v":7400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI175), 'Input 3 - Macro-Debt data(DMX)'!AI175, 0),$E104*T$77)","v":7700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ175), 'Input 3 - Macro-Debt data(DMX)'!AJ175, 0),$E104*U$77)","v":8000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK175), 'Input 3 - Macro-Debt data(DMX)'!AK175, 0),$E104*V$77)","v":8300},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL175), 'Input 3 - Macro-Debt data(DMX)'!AL175, 0),$E104*W$77)","v":8600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM175), 'Input 3 - Macro-Debt data(DMX)'!AM175, 0),$E104*X$77)","v":8900},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN175), 'Input 3 - Macro-Debt data(DMX)'!AN175, 0),$F104*Y$77)","v":9200},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO175), 'Input 3 - Macro-Debt data(DMX)'!AO175, 0),$F104*Z$77)","v":9500},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP175), 'Input 3 - Macro-Debt data(DMX)'!AP175, 0),$F104*AA$77)","v":9800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ175), 'Input 3 - Macro-Debt data(DMX)'!AQ175, 0),$F104*AB$77)","v":10100},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR175), 'Input 3 - Macro-Debt data(DMX)'!AR175, 0),$F104*AC$77)","v":10400}]
["Bonds (4 to 7 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X176), 'Input 3 - Macro-Debt data(DMX)'!X176, 0),$C105*I$77)","v":5088.3090963333298},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y176), 'Input 3 - Macro-Debt data(DMX)'!Y176, 0),$C105*J$77)","v":2600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z176), 'Input 3 - Macro-Debt data(DMX)'!Z176, 0),$C105*K$77)","v":2000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA176), 'Input 3 - Macro-Debt data(DMX)'!AA176, 0),$C105*L$77)","v":3200},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB176), 'Input 3 - Macro-Debt data(DMX)'!AB176, 0),$C105*M$77)","v":3600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC176), 'Input 3 - Macro-Debt data(DMX)'!AC176, 0),$C105*N$77)","v":3600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD176), 'Input 3 - Macro-Debt data(DMX)'!AD176, 0),$D105*O$77)","v":3600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE176), 'Input 3 - Macro-Debt data(DMX)'!AE176, 0),$D105*P$77)","v":3600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF176), 'Input 3 - Macro-Debt data(DMX)'!AF176, 0),$D105*Q$77)","v":3900},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG176), 'Input 3 - Macro-Debt data(DMX)'!AG176, 0),$D105*R$77)","v":4800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH176), 'Input 3 - Macro-Debt data(DMX)'!AH176, 0),$D105*S$77)","v":6240},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI176), 'Input 3 - Macro-Debt data(DMX)'!AI176, 0),$E105*T$77)","v":7200},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ176), 'Input 3 - Macro-Debt data(DMX)'!AJ176, 0),$E105*U$77)","v":7800},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK176), 'Input 3 - Macro-Debt data(DMX)'!AK176, 0),$E105*V$77)","v":8100},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL176), 'Input 3 - Macro-Debt data(DMX)'!AL176, 0),$E105*W$77)","v":8400},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM176), 'Input 3 - Macro-Debt data(DMX)'!AM176, 0),$E105*X$77)","v":8700},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN176), 'Input 3 - Macro-Debt data(DMX)'!AN176, 0),$F105*Y$77)","v":9000},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO176), 'Input 3 - Macro-Debt data(DMX)'!AO176, 0),$F105*Z$77)","v":9300},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP176), 'Input 3 - Macro-Debt data(DMX)'!AP176, 0),$F105*AA$77)","v":9600},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ176), 'Input 3 - Macro-Debt data(DMX)'!AQ176, 0),$F105*AB$77)","v":9900},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR176), 'Input 3 - Macro-Debt data(DMX)'!AR176, 0),$F105*AC$77)","v":10200}]
["Bonds (beyond 7 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X177), 'Input 3 - Macro-Debt data(DMX)'!X177, 0),$C106*I$77)","v":8263.49},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y177), 'Input 3 - Macro-Debt data(DMX)'!Y177, 0),$C106*J$77)","v":5411.3720799011699},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z177), 'Input 3 - Macro-Debt data(DMX)'!Z177, 0),$C106*K$77)","v":3126.24884569914},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA177), 'Input 3 - Macro-Debt data(DMX)'!AA177, 0),$C106*L$77)","v":3972.44027236599},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB177), 'Input 3 - Macro-Debt data(DMX)'!AB177, 0),$C106*M$77)","v":3862.6528661567604},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC177), 'Input 3 - Macro-Debt data(DMX)'!AC177, 0),$C106*N$77)","v":3359.7733926992996},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD177), 'Input 3 - Macro-Debt data(DMX)'!AD177, 0),$D106*O$77)","v":2570.6890015263803},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE177), 'Input 3 - Macro-Debt data(DMX)'!AE177, 0),$D106*P$77)","v":4747.24583468525},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF177), 'Input 3 - Macro-Debt data(DMX)'!AF177, 0),$D106*Q$77)","v":4679.9026896043497},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG177), 'Input 3 - Macro-Debt data(DMX)'!AG177, 0),$D106*R$77)","v":6159.72854056097},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH177), 'Input 3 - Macro-Debt data(DMX)'!AH177, 0),$D106*S$77)","v":7294.6726608573799},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI177), 'Input 3 - Macro-Debt data(DMX)'!AI177, 0),$E106*T$77)","v":10837.414119461599},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ177), 'Input 3 - Macro-Debt data(DMX)'!AJ177, 0),$E106*U$77)","v":10504.956146022399},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK177), 'Input 3 - Macro-Debt data(DMX)'!AK177, 0),$E106*V$77)","v":11134.943317887601},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL177), 'Input 3 - Macro-Debt data(DMX)'!AL177, 0),$E106*W$77)","v":14114.0164516761},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM177), 'Input 3 - Macro-Debt data(DMX)'!AM177, 0),$E106*X$77)","v":18870.334829861698},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN177), 'Input 3 - Macro-Debt data(DMX)'!AN177, 0),$F106*Y$77)","v":19016.2091008028},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO177), 'Input 3 - Macro-Debt data(DMX)'!AO177, 0),$F106*Z$77)","v":24393.6680686418},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP177), 'Input 3 - Macro-Debt data(DMX)'!AP177, 0),$F106*AA$77)","v":26769.2370519174},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ177), 'Input 3 - Macro-Debt data(DMX)'!AQ177, 0),$F106*AB$77)","v":31311.611333303201},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR177), 'Input 3 - Macro-Debt data(DMX)'!AR177, 0),$F106*AC$77)","v":36217.601568105099}]
["Denominated in foreign currency (FX)",null,null,null,null,null,null,null,{"$f":"SUM(I108:I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X178), 'Input 3 - Macro-Debt data(DMX)'!X178, 0),$C108*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y178), 'Input 3 - Macro-Debt data(DMX)'!Y178, 0),$C108*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z178), 'Input 3 - Macro-Debt data(DMX)'!Z178, 0),$C108*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA178), 'Input 3 - Macro-Debt data(DMX)'!AA178, 0),$C108*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB178), 'Input 3 - Macro-Debt data(DMX)'!AB178, 0),$C108*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC178), 'Input 3 - Macro-Debt data(DMX)'!AC178, 0),$C108*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD178), 'Input 3 - Macro-Debt data(DMX)'!AD178, 0),$D108*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE178), 'Input 3 - Macro-Debt data(DMX)'!AE178, 0),$D108*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF178), 'Input 3 - Macro-Debt data(DMX)'!AF178, 0),$D108*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG178), 'Input 3 - Macro-Debt data(DMX)'!AG178, 0),$D108*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH178), 'Input 3 - Macro-Debt data(DMX)'!AH178, 0),$D108*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI178), 'Input 3 - Macro-Debt data(DMX)'!AI178, 0),$E108*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ178), 'Input 3 - Macro-Debt data(DMX)'!AJ178, 0),$E108*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK178), 'Input 3 - Macro-Debt data(DMX)'!AK178, 0),$E108*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL178), 'Input 3 - Macro-Debt data(DMX)'!AL178, 0),$E108*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM178), 'Input 3 - Macro-Debt data(DMX)'!AM178, 0),$E108*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN178), 'Input 3 - Macro-Debt data(DMX)'!AN178, 0),$F108*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO178), 'Input 3 - Macro-Debt data(DMX)'!AO178, 0),$F108*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP178), 'Input 3 - Macro-Debt data(DMX)'!AP178, 0),$F108*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ178), 'Input 3 - Macro-Debt data(DMX)'!AQ178, 0),$F108*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR178), 'Input 3 - Macro-Debt data(DMX)'!AR178, 0),$F108*AC$77)","v":0}]
["Bonds (4 to 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X179), 'Input 3 - Macro-Debt data(DMX)'!X179, 0),$C109*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y179), 'Input 3 - Macro-Debt data(DMX)'!Y179, 0),$C109*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z179), 'Input 3 - Macro-Debt data(DMX)'!Z179, 0),$C109*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA179), 'Input 3 - Macro-Debt data(DMX)'!AA179, 0),$C109*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB179), 'Input 3 - Macro-Debt data(DMX)'!AB179, 0),$C109*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC179), 'Input 3 - Macro-Debt data(DMX)'!AC179, 0),$C109*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD179), 'Input 3 - Macro-Debt data(DMX)'!AD179, 0),$D109*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE179), 'Input 3 - Macro-Debt data(DMX)'!AE179, 0),$D109*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF179), 'Input 3 - Macro-Debt data(DMX)'!AF179, 0),$D109*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG179), 'Input 3 - Macro-Debt data(DMX)'!AG179, 0),$D109*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH179), 'Input 3 - Macro-Debt data(DMX)'!AH179, 0),$D109*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI179), 'Input 3 - Macro-Debt data(DMX)'!AI179, 0),$E109*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ179), 'Input 3 - Macro-Debt data(DMX)'!AJ179, 0),$E109*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK179), 'Input 3 - Macro-Debt data(DMX)'!AK179, 0),$E109*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL179), 'Input 3 - Macro-Debt data(DMX)'!AL179, 0),$E109*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM179), 'Input 3 - Macro-Debt data(DMX)'!AM179, 0),$E109*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN179), 'Input 3 - Macro-Debt data(DMX)'!AN179, 0),$F109*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO179), 'Input 3 - Macro-Debt data(DMX)'!AO179, 0),$F109*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP179), 'Input 3 - Macro-Debt data(DMX)'!AP179, 0),$F109*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ179), 'Input 3 - Macro-Debt data(DMX)'!AQ179, 0),$F109*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR179), 'Input 3 - Macro-Debt data(DMX)'!AR179, 0),$F109*AC$77)","v":0}]
["Bonds (beyond 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X180), 'Input 3 - Macro-Debt data(DMX)'!X180, 0),$C110*I$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y180), 'Input 3 - Macro-Debt data(DMX)'!Y180, 0),$C110*J$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z180), 'Input 3 - Macro-Debt data(DMX)'!Z180, 0),$C110*K$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA180), 'Input 3 - Macro-Debt data(DMX)'!AA180, 0),$C110*L$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB180), 'Input 3 - Macro-Debt data(DMX)'!AB180, 0),$C110*M$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC180), 'Input 3 - Macro-Debt data(DMX)'!AC180, 0),$C110*N$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD180), 'Input 3 - Macro-Debt data(DMX)'!AD180, 0),$D110*O$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE180), 'Input 3 - Macro-Debt data(DMX)'!AE180, 0),$D110*P$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF180), 'Input 3 - Macro-Debt data(DMX)'!AF180, 0),$D110*Q$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG180), 'Input 3 - Macro-Debt data(DMX)'!AG180, 0),$D110*R$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH180), 'Input 3 - Macro-Debt data(DMX)'!AH180, 0),$D110*S$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI180), 'Input 3 - Macro-Debt data(DMX)'!AI180, 0),$E110*T$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ180), 'Input 3 - Macro-Debt data(DMX)'!AJ180, 0),$E110*U$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK180), 'Input 3 - Macro-Debt data(DMX)'!AK180, 0),$E110*V$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL180), 'Input 3 - Macro-Debt data(DMX)'!AL180, 0),$E110*W$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM180), 'Input 3 - Macro-Debt data(DMX)'!AM180, 0),$E110*X$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN180), 'Input 3 - Macro-Debt data(DMX)'!AN180, 0),$F110*Y$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO180), 'Input 3 - Macro-Debt data(DMX)'!AO180, 0),$F110*Z$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP180), 'Input 3 - Macro-Debt data(DMX)'!AP180, 0),$F110*AA$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ180), 'Input 3 - Macro-Debt data(DMX)'!AQ180, 0),$F110*AB$77)","v":0},{"$f":"IF($C$78=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR180), 'Input 3 - Macro-Debt data(DMX)'!AR180, 0),$F110*AC$77)","v":0}]
[]
[{"$f":"++OFFSET(translation!C559,0,LANG)","v":"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)"},null,null,null,null,null,null,null,{"$f":"I77-I79","v":-1291.0808411337057},-3763.6466265860035,872.49956742503855,2938.6166695225402,5224.9419222745055,4190.2316256079066,8319.5511365318453,16232.553478369307,24243.414739197426,29929.323224230306,27704.419696755082,24207.44009252431,22055.881651380201,20378.226313008963,18264.25845128033,12130.729142382697,11480.195101030957,8063.8208391072985,9407.1545072923473,6586.3291686445882,381.08476946791052]
[{"$f":"++OFFSET(translation!C560,0,LANG)","v":"Note: Minimize this line by (i) changing financing assumptions here and / or (ii) revisiting assumptions on domestic financing amounts by instrument in \"Input 3 - Macro-Debt data\"; any over-financing should be reflected in asset accumulation (line 61)"},null,null,null,null,null,null,"Check for overfinancing based on fin. Strategy",{"$f":"IF(I85+I112>=0,\"0\",\"Over-financing\")","v":"0"},{"$f":"IF(J85+J112>=0,\"0\",\"Over-financing\")","v":"0"},{"$f":"IF(K85+K112>=0,0,\"Over-financing\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Check for overall overfinancing",{"$f":"IF(I112<0, \"Overfinancing\", \"0\")","v":"Overfinancing"},{"$f":"IF(J112<0, \"Overfinancing\", \"0\")","v":"Overfinancing"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0"]
[]
[{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[{"$f":"++OFFSET(translation!C580,0,LANG)","v":"Public domestic ST disbursements"},null,null,null,null,null,null,null,{"$f":"IF($D$10=1,I83,0)+I84+I112","v":10824.266815142493},{"$f":"IF($D$10=1,J83,0)+J84+J112","v":7236.7377198439972},11872.883913855039,13939.001015952541,16225.326268704506,15190.615972037907,19319.935482961846,27232.937824799308,35243.799085627426,40929.707570660306,38704.804043185082,35207.824438954311,33056.265997810202,31378.610659438964,29264.64279771033,23131.113488812698,22480.579447460957,19064.205185537299,20407.538853722348,17586.713515074589,11381.469115897911]
[{"$f":"++OFFSET(translation!C581,0,LANG)","v":"Public domestic MLT disbursements"},null,null,null,null,null,null,null,{"$f":"IF($D$10=1,0,I83)+I87+I102","v":29160.78608811033},{"$f":"IF($D$10=1,0,J83)+J87+J102","v":23825.18781523257},20252.497691398279,19965.550340457488,25437.75477692793,25599.622321165498,24784.48166921064,28912.076391142091,29799.83781600725,34266.214234268278,39057.78776809563,47062.356865769296,48008.260243370649,50058.238863146005,56023.360752793487,64950.558049769497,66193.681834671399,76156.113447736294,81115.395086528995,89686.018888838589,98862.669280175207]
[{"$f":"++OFFSET(translation!C582,0,LANG)","v":"Total public new domestic disbursements"},null,null,null,null,null,null,null,{"$f":"SUM(I117:I118)","v":39985.052903252821},31061.925535076567,32125.381605253318,33904.551356410026,41663.08104563244,40790.238293203409,44104.417152172486,56145.014215941395,65043.636901634673,75195.921804928585,77762.591811280712,82270.181304723606,81064.526241180851,81436.849522584962,85288.00355050381,88081.671538582188,88674.261282132356,95220.318633273593,101522.93394025134,107272.73240391318,110244.13839607312]
[null,null,null,null,null,null,null,"check",{"$f":"I119-(I79+I112)","v":0},{"$f":"J119-(J79+J112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"(\"&B116&\")\"","v":"(Residency-based)"}]
[{"$f":"A117","v":"Public domestic ST disbursements"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,I83,0)+I84+I112,IF($D$10=1,I83,0)+I85+I112)","v":10824.266815142493},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,J83,0)+J84+J112,IF($D$10=1,J83,0)+J85+J112)","v":7236.7377198439972},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,K83,0)+K84+K112,IF($D$10=1,K83,0)+K85+K112)","v":11872.883913855039},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,L83,0)+L84+L112,IF($D$10=1,L83,0)+L85+L112)","v":13939.001015952541},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,M83,0)+M84+M112,IF($D$10=1,M83,0)+M85+M112)","v":16225.326268704506},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,N83,0)+N84+N112,IF($D$10=1,N83,0)+N85+N112)","v":15190.615972037907},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,O83,0)+O84+O112,IF($D$10=1,O83,0)+O85+O112)","v":19319.935482961846},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,P83,0)+P84+P112,IF($D$10=1,P83,0)+P85+P112)","v":27232.937824799308},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Q83,0)+Q84+Q112,IF($D$10=1,Q83,0)+Q85+Q112)","v":35243.799085627426},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,R83,0)+R84+R112,IF($D$10=1,R83,0)+R85+R112)","v":40929.707570660306},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,S83,0)+S84+S112,IF($D$10=1,S83,0)+S85+S112)","v":38704.804043185082},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,T83,0)+T84+T112,IF($D$10=1,T83,0)+T85+T112)","v":35207.824438954311},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,U83,0)+U84+U112,IF($D$10=1,U83,0)+U85+U112)","v":33056.265997810202},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,V83,0)+V84+V112,IF($D$10=1,V83,0)+V85+V112)","v":31378.610659438964},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,W83,0)+W84+W112,IF($D$10=1,W83,0)+W85+W112)","v":29264.64279771033},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,X83,0)+X84+X112,IF($D$10=1,X83,0)+X85+X112)","v":23131.113488812698},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Y83,0)+Y84+Y112,IF($D$10=1,Y83,0)+Y85+Y112)","v":22480.579447460957},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Z83,0)+Z84+Z112,IF($D$10=1,Z83,0)+Z85+Z112)","v":19064.205185537299},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AA83,0)+AA84+AA112,IF($D$10=1,AA83,0)+AA85+AA112)","v":20407.538853722348},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AB83,0)+AB84+AB112,IF($D$10=1,AB83,0)+AB85+AB112)","v":17586.713515074589},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AC83,0)+AC84+AC112,IF($D$10=1,AC83,0)+AC85+AC112)","v":11381.469115897911}]
[{"$f":"A118","v":"Public domestic MLT disbursements"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,I83)+I87,IF($D$10=1,0,I83)+I88)","v":14285.183218777},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,J83)+J87,IF($D$10=1,0,J83)+J88)","v":12063.8157353314},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,K83)+K87,IF($D$10=1,0,K83)+K88)","v":10626.24884569914},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,L83)+L87,IF($D$10=1,0,L83)+L88)","v":8493.1100680914988},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,M83)+M87,IF($D$10=1,0,M83)+M88)","v":11935.101910771169},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,N83)+N87,IF($D$10=1,0,N83)+N88)","v":11339.848928466199},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,O83)+O87,IF($D$10=1,0,O83)+O88)","v":11913.79266768426},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,P83)+P87,IF($D$10=1,0,P83)+P88)","v":13564.83055645684},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Q83)+Q87,IF($D$10=1,0,Q83)+Q88)","v":12869.935126402899},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,R83)+R87,IF($D$10=1,0,R83)+R88)","v":15706.485693707309},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,S83)+S87,IF($D$10=1,0,S83)+S88)","v":18123.115107238249},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,T83)+T87,IF($D$10=1,0,T83)+T88)","v":21324.942746307701},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,U83)+U87,IF($D$10=1,0,U83)+U88)","v":21703.304097348249},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,V83)+V87,IF($D$10=1,0,V83)+V88)","v":22523.29554525841},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,W83)+W87,IF($D$10=1,0,W83)+W88)","v":24909.344301117388},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,X83)+X87,IF($D$10=1,0,X83)+X88)","v":28480.223219907799},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Y83)+Y87,IF($D$10=1,0,Y83)+Y88)","v":28977.472733868599},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Z83)+Z87,IF($D$10=1,0,Z83)+Z88)","v":32962.445379094497},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AA83)+AA87,IF($D$10=1,0,AA83)+AA88)","v":34946.158034611595},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AB83)+AB87,IF($D$10=1,0,AB83)+AB88)","v":38374.407555535399},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AC83)+AC87,IF($D$10=1,0,AC83)+AC88)","v":42045.0677120701}]
["Total public new domestic disbursements",null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I81+I112,I83+I85+I88+I112)","v":25109.450033919493},{"$f":"IF($B$116=lookup!$X$4,J81+J112,J83+J85+J88+J112)","v":19300.553455175399},{"$f":"IF($B$116=lookup!$X$4,K81+K112,K83+K85+K88+K112)","v":22499.132759554181},{"$f":"IF($B$116=lookup!$X$4,L81+L112,L83+L85+L88+L112)","v":22432.111084044038},{"$f":"IF($B$116=lookup!$X$4,M81+M112,M83+M85+M88+M112)","v":28160.428179475675},{"$f":"IF($B$116=lookup!$X$4,N81+N112,N83+N85+N88+N112)","v":26530.464900504106},{"$f":"IF($B$116=lookup!$X$4,O81+O112,O83+O85+O88+O112)","v":31233.728150646108},{"$f":"IF($B$116=lookup!$X$4,P81+P112,P83+P85+P88+P112)","v":40797.768381256144},{"$f":"IF($B$116=lookup!$X$4,Q81+Q112,Q83+Q85+Q88+Q112)","v":48113.734212030322},{"$f":"IF($B$116=lookup!$X$4,R81+R112,R83+R85+R88+R112)","v":56636.193264367612},{"$f":"IF($B$116=lookup!$X$4,S81+S112,S83+S85+S88+S112)","v":56827.919150423331},{"$f":"IF($B$116=lookup!$X$4,T81+T112,T83+T85+T88+T112)","v":56532.767185262011},{"$f":"IF($B$116=lookup!$X$4,U81+U112,U83+U85+U88+U112)","v":54759.570095158451},{"$f":"IF($B$116=lookup!$X$4,V81+V112,V83+V85+V88+V112)","v":53901.906204697378},{"$f":"IF($B$116=lookup!$X$4,W81+W112,W83+W85+W88+W112)","v":54173.987098827718},{"$f":"IF($B$116=lookup!$X$4,X81+X112,X83+X85+X88+X112)","v":51611.336708720497},{"$f":"IF($B$116=lookup!$X$4,Y81+Y112,Y83+Y85+Y88+Y112)","v":51458.052181329556},{"$f":"IF($B$116=lookup!$X$4,Z81+Z112,Z83+Z85+Z88+Z112)","v":52026.650564631796},{"$f":"IF($B$116=lookup!$X$4,AA81+AA112,AA83+AA85+AA88+AA112)","v":55353.696888333943},{"$f":"IF($B$116=lookup!$X$4,AB81+AB112,AB83+AB85+AB88+AB112)","v":55961.121070609988},{"$f":"IF($B$116=lookup!$X$4,AC81+AC112,AC83+AC85+AC88+AC112)","v":53426.536827968011}]
[null,null,null,null,null,null,null,"check",{"$f":"SUM(I122:I123)-I124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Ext_Debt_Data!A130","v":"Terms of residual financing under stress tests"}]
[{"$f":"++OFFSET(translation!C604,0,LANG)","v":"Domestic MLT debt"}]
[{"$f":"++OFFSET(translation!C583,0,LANG)","v":"Average nominal interest rate on new debt"},null,null,null,null,null,null,null,{"$f":"IF(I123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, I83*I10)+SUMPRODUCT(I16:I18, I89:I91)+SUMPRODUCT(I20:I22, I93:I95))/I123*100,(IF($D$10=1, 0, I83*I10)+SUMPRODUCT(I16:I18, I89:I91))/I123*100))","v":15.000000000000002},{"$f":"IF(J123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, J83*J10)+SUMPRODUCT(J16:J18, J89:J91)+SUMPRODUCT(J20:J22, J93:J95))/J123*100,(IF($D$10=1, 0, J83*J10)+SUMPRODUCT(J16:J18, J89:J91))/J123*100))","v":14.000000000000002},{"$f":"IF(K123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, K83*K10)+SUMPRODUCT(K16:K18, K89:K91)+SUMPRODUCT(K20:K22, K93:K95))/K123*100,(IF($D$10=1, 0, K83*K10)+SUMPRODUCT(K16:K18, K89:K91))/K123*100))","v":13},{"$f":"IF(L123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, L83*L10)+SUMPRODUCT(L16:L18, L89:L91)+SUMPRODUCT(L20:L22, L93:L95))/L123*100,(IF($D$10=1, 0, L83*L10)+SUMPRODUCT(L16:L18, L89:L91))/L123*100))","v":10.999999999999998},{"$f":"IF(M123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, M83*M10)+SUMPRODUCT(M16:M18, M89:M91)+SUMPRODUCT(M20:M22, M93:M95))/M123*100,(IF($D$10=1, 0, M83*M10)+SUMPRODUCT(M16:M18, M89:M91))/M123*100))","v":10},{"$f":"IF(N123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, N83*N10)+SUMPRODUCT(N16:N18, N89:N91)+SUMPRODUCT(N20:N22, N93:N95))/N123*100,(IF($D$10=1, 0, N83*N10)+SUMPRODUCT(N16:N18, N89:N91))/N123*100))","v":9.0000000000000018},{"$f":"IF(O123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, O83*O10)+SUMPRODUCT(O16:O18, O89:O91)+SUMPRODUCT(O20:O22, O93:O95))/O123*100,(IF($D$10=1, 0, O83*O10)+SUMPRODUCT(O16:O18, O89:O91))/O123*100))","v":9},{"$f":"IF(P123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, P83*P10)+SUMPRODUCT(P16:P18, P89:P91)+SUMPRODUCT(P20:P22, P93:P95))/P123*100,(IF($D$10=1, 0, P83*P10)+SUMPRODUCT(P16:P18, P89:P91))/P123*100))","v":9},{"$f":"IF(Q123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Q83*Q10)+SUMPRODUCT(Q16:Q18, Q89:Q91)+SUMPRODUCT(Q20:Q22, Q93:Q95))/Q123*100,(IF($D$10=1, 0, Q83*Q10)+SUMPRODUCT(Q16:Q18, Q89:Q91))/Q123*100))","v":9},{"$f":"IF(R123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, R83*R10)+SUMPRODUCT(R16:R18, R89:R91)+SUMPRODUCT(R20:R22, R93:R95))/R123*100,(IF($D$10=1, 0, R83*R10)+SUMPRODUCT(R16:R18, R89:R91))/R123*100))","v":9},{"$f":"IF(S123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, S83*S10)+SUMPRODUCT(S16:S18, S89:S91)+SUMPRODUCT(S20:S22, S93:S95))/S123*100,(IF($D$10=1, 0, S83*S10)+SUMPRODUCT(S16:S18, S89:S91))/S123*100))","v":9},{"$f":"IF(T123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, T83*T10)+SUMPRODUCT(T16:T18, T89:T91)+SUMPRODUCT(T20:T22, T93:T95))/T123*100,(IF($D$10=1, 0, T83*T10)+SUMPRODUCT(T16:T18, T89:T91))/T123*100))","v":9},{"$f":"IF(U123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, U83*U10)+SUMPRODUCT(U16:U18, U89:U91)+SUMPRODUCT(U20:U22, U93:U95))/U123*100,(IF($D$10=1, 0, U83*U10)+SUMPRODUCT(U16:U18, U89:U91))/U123*100))","v":9.0000000000000018},{"$f":"IF(V123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, V83*V10)+SUMPRODUCT(V16:V18, V89:V91)+SUMPRODUCT(V20:V22, V93:V95))/V123*100,(IF($D$10=1, 0, V83*V10)+SUMPRODUCT(V16:V18, V89:V91))/V123*100))","v":9.0000000000000018},{"$f":"IF(W123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, W83*W10)+SUMPRODUCT(W16:W18, W89:W91)+SUMPRODUCT(W20:W22, W93:W95))/W123*100,(IF($D$10=1, 0, W83*W10)+SUMPRODUCT(W16:W18, W89:W91))/W123*100))","v":9.0000000000000018},{"$f":"IF(X123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, X83*X10)+SUMPRODUCT(X16:X18, X89:X91)+SUMPRODUCT(X20:X22, X93:X95))/X123*100,(IF($D$10=1, 0, X83*X10)+SUMPRODUCT(X16:X18, X89:X91))/X123*100))","v":9},{"$f":"IF(Y123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Y83*Y10)+SUMPRODUCT(Y16:Y18, Y89:Y91)+SUMPRODUCT(Y20:Y22, Y93:Y95))/Y123*100,(IF($D$10=1, 0, Y83*Y10)+SUMPRODUCT(Y16:Y18, Y89:Y91))/Y123*100))","v":9.0000000000000018},{"$f":"IF(Z123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Z83*Z10)+SUMPRODUCT(Z16:Z18, Z89:Z91)+SUMPRODUCT(Z20:Z22, Z93:Z95))/Z123*100,(IF($D$10=1, 0, Z83*Z10)+SUMPRODUCT(Z16:Z18, Z89:Z91))/Z123*100))","v":9},{"$f":"IF(AA123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AA83*AA10)+SUMPRODUCT(AA16:AA18, AA89:AA91)+SUMPRODUCT(AA20:AA22, AA93:AA95))/AA123*100,(IF($D$10=1, 0, AA83*AA10)+SUMPRODUCT(AA16:AA18, AA89:AA91))/AA123*100))","v":9.0000000000000018},{"$f":"IF(AB123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AB83*AB10)+SUMPRODUCT(AB16:AB18, AB89:AB91)+SUMPRODUCT(AB20:AB22, AB93:AB95))/AB123*100,(IF($D$10=1, 0, AB83*AB10)+SUMPRODUCT(AB16:AB18, AB89:AB91))/AB123*100))","v":9},{"$f":"IF(AC123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AC83*AC10)+SUMPRODUCT(AC16:AC18, AC89:AC91)+SUMPRODUCT(AC20:AC22, AC93:AC95))/AC123*100,(IF($D$10=1, 0, AC83*AC10)+SUMPRODUCT(AC16:AC18, AC89:AC91))/AC123*100))","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IR_AVG"]
[{"$f":"++OFFSET(translation!C584,0,LANG)","v":"GDP deflator"},null,null,{"$f":"++OFFSET(translation!C978,0,LANG)","v":"Average"},null,null,null,null,{"$f":"+'Macro-Debt_Data'!U109","v":14.23351229391676},{"$f":"+'Macro-Debt_Data'!V109","v":9.6355904574467068},{"$f":"+'Macro-Debt_Data'!W109","v":9.1497205879727659},{"$f":"+'Macro-Debt_Data'!X109","v":7.4448118683587028},{"$f":"+'Macro-Debt_Data'!Y109","v":6.3434116848293476},{"$f":"+'Macro-Debt_Data'!Z109","v":6.2570251534134202},{"$f":"+'Macro-Debt_Data'!AA109","v":6.2378755511387496},{"$f":"+'Macro-Debt_Data'!AB109","v":6.4324156123796161},{"$f":"+'Macro-Debt_Data'!AC109","v":6.4795600025597144},{"$f":"+'Macro-Debt_Data'!AD109","v":6.359398871704447},{"$f":"+'Macro-Debt_Data'!AE109","v":6.283668146418675},{"$f":"+'Macro-Debt_Data'!AF109","v":6.1540707386788629},{"$f":"+'Macro-Debt_Data'!AG109","v":6.1302033261304345},{"$f":"+'Macro-Debt_Data'!AH109","v":6.1294903912954224},{"$f":"+'Macro-Debt_Data'!AI109","v":6.0925966296538014},{"$f":"+'Macro-Debt_Data'!AJ109","v":6.0929127172868469},{"$f":"+'Macro-Debt_Data'!AK109","v":6.1036985235262797},{"$f":"+'Macro-Debt_Data'!AL109","v":6.077526454475457},{"$f":"+'Macro-Debt_Data'!AM109","v":6.0916573167311805},{"$f":"+'Macro-Debt_Data'!AN109","v":6.2833211809789402},{"$f":"+'Macro-Debt_Data'!AO109","v":6.17457784109392}]
[{"$f":"++OFFSET(translation!C585,0,LANG)","v":"Average real interest rate on new debt"},null,{"$f":"+D130","v":2.9220917972600997},{"$f":"IF(SUM(I130:S130)=0, 0, AVERAGE(I130:S130))","v":2.9220917972600997},null,null,null,null,{"$f":"IF(ISNUMBER(I128), I128-I129, \"\")","v":0.76648770608324135},4.3644095425532949,3.8502794120272341,3.5551881316412954,3.6565883151706524,2.7429748465865815,2.7621244488612504,2.5675843876203839,2.5204399974402856,2.640601128295553,2.716331853581325,2.8459292613211371,2.8697966738695673,2.8705096087045794,2.9074033703462003,2.9070872827131531,2.896301476473722,2.922473545524543,2.9083426832688213,2.7166788190210598,2.82542215890608]
[{"$f":"Ext_Debt_Data!A132","v":"Average grace period on new debt"},null,{"$f":"ROUNDDOWN(+D131,0)","v":2},{"$f":"IF(SUM(I131:S131)=0, 0, AVERAGE(I131:S131))","v":2.4237689611320983},null,null,null,null,{"$f":"IF(I123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,I83*$C$10)+SUMPRODUCT($C$16:$C$18,I89:I91)+SUMPRODUCT($C$20:$C$22,I93:I95))/I123,(IF($D$10=1,0,I83*$C$10)+SUMPRODUCT($C$16:$C$18,I89:I91))/I123))","v":1.9351594007551023},{"$f":"IF(J123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,J83*$C$10)+SUMPRODUCT($C$16:$C$18,J89:J91)+SUMPRODUCT($C$20:$C$22,J93:J95))/J123,(IF($D$10=1,0,J83*$C$10)+SUMPRODUCT($C$16:$C$18,J89:J91))/J123))","v":2.4397665761578264},{"$f":"IF(K123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,K83*$C$10)+SUMPRODUCT($C$16:$C$18,K89:K91)+SUMPRODUCT($C$20:$C$22,K93:K95))/K123,(IF($D$10=1,0,K83*$C$10)+SUMPRODUCT($C$16:$C$18,K89:K91))/K123))","v":2.847429371696037},{"$f":"IF(L123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,L83*$C$10)+SUMPRODUCT($C$16:$C$18,L89:L91)+SUMPRODUCT($C$20:$C$22,L93:L95))/L123,(IF($D$10=1,0,L83*$C$10)+SUMPRODUCT($C$16:$C$18,L89:L91))/L123))","v":1.7730443015361563},{"$f":"IF(M123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,M83*$C$10)+SUMPRODUCT($C$16:$C$18,M89:M91)+SUMPRODUCT($C$20:$C$22,M93:M95))/M123,(IF($D$10=1,0,M83*$C$10)+SUMPRODUCT($C$16:$C$18,M89:M91))/M123))","v":2.4809684647857169},{"$f":"IF(N123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,N83*$C$10)+SUMPRODUCT($C$16:$C$18,N89:N91)+SUMPRODUCT($C$20:$C$22,N93:N95))/N123,(IF($D$10=1,0,N83*$C$10)+SUMPRODUCT($C$16:$C$18,N89:N91))/N123))","v":2.410886930086733},{"$f":"IF(O123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,O83*$C$10)+SUMPRODUCT($C$16:$C$18,O89:O91)+SUMPRODUCT($C$20:$C$22,O93:O95))/O123,(IF($D$10=1,0,O83*$C$10)+SUMPRODUCT($C$16:$C$18,O89:O91))/O123))","v":2.1221416816060716},{"$f":"IF(P123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,P83*$C$10)+SUMPRODUCT($C$16:$C$18,P89:P91)+SUMPRODUCT($C$20:$C$22,P93:P95))/P123,(IF($D$10=1,0,P83*$C$10)+SUMPRODUCT($C$16:$C$18,P89:P91))/P123))","v":2.5204135942905039},{"$f":"IF(Q123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Q83*$C$10)+SUMPRODUCT($C$16:$C$18,Q89:Q91)+SUMPRODUCT($C$20:$C$22,Q93:Q95))/Q123,(IF($D$10=1,0,Q83*$C$10)+SUMPRODUCT($C$16:$C$18,Q89:Q91))/Q123))","v":2.6161445592172101},{"$f":"IF(R123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,R83*$C$10)+SUMPRODUCT($C$16:$C$18,R89:R91)+SUMPRODUCT($C$20:$C$22,R93:R95))/R123,(IF($D$10=1,0,R83*$C$10)+SUMPRODUCT($C$16:$C$18,R89:R91))/R123))","v":2.7147329449595996},{"$f":"IF(S123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,S83*$C$10)+SUMPRODUCT($C$16:$C$18,S89:S91)+SUMPRODUCT($C$20:$C$22,S93:S95))/S123,(IF($D$10=1,0,S83*$C$10)+SUMPRODUCT($C$16:$C$18,S89:S91))/S123))","v":2.8007707473621255},{"$f":"IF(T123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,T83*$C$10)+SUMPRODUCT($C$16:$C$18,T89:T91)+SUMPRODUCT($C$20:$C$22,T93:T95))/T123,(IF($D$10=1,0,T83*$C$10)+SUMPRODUCT($C$16:$C$18,T89:T91))/T123))","v":3.1441892846092396},{"$f":"IF(U123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,U83*$C$10)+SUMPRODUCT($C$16:$C$18,U89:U91)+SUMPRODUCT($C$20:$C$22,U93:U95))/U123,(IF($D$10=1,0,U83*$C$10)+SUMPRODUCT($C$16:$C$18,U89:U91))/U123))","v":3.092608585449915},{"$f":"IF(V123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,V83*$C$10)+SUMPRODUCT($C$16:$C$18,V89:V91)+SUMPRODUCT($C$20:$C$22,V93:V95))/V123,(IF($D$10=1,0,V83*$C$10)+SUMPRODUCT($C$16:$C$18,V89:V91))/V123))","v":3.1274185933407685},{"$f":"IF(W123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,W83*$C$10)+SUMPRODUCT($C$16:$C$18,W89:W91)+SUMPRODUCT($C$20:$C$22,W93:W95))/W123,(IF($D$10=1,0,W83*$C$10)+SUMPRODUCT($C$16:$C$18,W89:W91))/W123))","v":3.3383482439950902},{"$f":"IF(X123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,X83*$C$10)+SUMPRODUCT($C$16:$C$18,X89:X91)+SUMPRODUCT($C$20:$C$22,X93:X95))/X123,(IF($D$10=1,0,X83*$C$10)+SUMPRODUCT($C$16:$C$18,X89:X91))/X123))","v":3.6158894726450881},{"$f":"IF(Y123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Y83*$C$10)+SUMPRODUCT($C$16:$C$18,Y89:Y91)+SUMPRODUCT($C$20:$C$22,Y93:Y95))/Y123,(IF($D$10=1,0,Y83*$C$10)+SUMPRODUCT($C$16:$C$18,Y89:Y91))/Y123))","v":3.6015851817619335},{"$f":"IF(Z123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Z83*$C$10)+SUMPRODUCT($C$16:$C$18,Z89:Z91)+SUMPRODUCT($C$20:$C$22,Z93:Z95))/Z123,(IF($D$10=1,0,Z83*$C$10)+SUMPRODUCT($C$16:$C$18,Z89:Z91))/Z123))","v":3.8429998386863264},{"$f":"IF(AA123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AA83*$C$10)+SUMPRODUCT($C$16:$C$18,AA89:AA91)+SUMPRODUCT($C$20:$C$22,AA93:AA95))/AA123,(IF($D$10=1,0,AA83*$C$10)+SUMPRODUCT($C$16:$C$18,AA89:AA91))/AA123))","v":3.9196568639105913},{"$f":"IF(AB123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AB83*$C$10)+SUMPRODUCT($C$16:$C$18,AB89:AB91)+SUMPRODUCT($C$20:$C$22,AB93:AB95))/AB123,(IF($D$10=1,0,AB83*$C$10)+SUMPRODUCT($C$16:$C$18,AB89:AB91))/AB123))","v":4.063813756799421},{"$f":"IF(AC123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AC83*$C$10)+SUMPRODUCT($C$16:$C$18,AC89:AC91)+SUMPRODUCT($C$20:$C$22,AC93:AC95))/AC123,(IF($D$10=1,0,AC83*$C$10)+SUMPRODUCT($C$16:$C$18,AC89:AC91))/AC123))","v":4.1947942022647524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG"]
[{"$f":"Ext_Debt_Data!A133","v":"Average maturity of new debt"},null,{"$f":"MAX(ROUNDDOWN(D132,0),C131+1)","v":3},{"$f":"IF(SUM(I132:S132)=0, 0, AVERAGE(I132:S132))","v":3.6110633700718013},null,null,null,null,{"$f":"IF(I123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,I83*$D$10)+SUMPRODUCT($D$16:$D$18,I89:I91)+SUMPRODUCT($D$20:$D$22,I93:I95))/I123,(IF($D$10=1,0,I83*$D$10)+SUMPRODUCT($D$16:$D$18,I89:I91))/I123))","v":3.1705355309406094},{"$f":"IF(J123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,J83*$D$10)+SUMPRODUCT($D$16:$D$18,J89:J91)+SUMPRODUCT($D$20:$D$22,J93:J95))/J123,(IF($D$10=1,0,J83*$D$10)+SUMPRODUCT($D$16:$D$18,J89:J91))/J123))","v":3.5558160940479087},{"$f":"IF(K123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,K83*$D$10)+SUMPRODUCT($D$16:$D$18,K89:K91)+SUMPRODUCT($D$20:$D$22,K93:K95))/K123,(IF($D$10=1,0,K83*$D$10)+SUMPRODUCT($D$16:$D$18,K89:K91))/K123))","v":4.0356425435350793},{"$f":"IF(L123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,L83*$D$10)+SUMPRODUCT($D$16:$D$18,L89:L91)+SUMPRODUCT($D$20:$D$22,L93:L95))/L123,(IF($D$10=1,0,L83*$D$10)+SUMPRODUCT($D$16:$D$18,L89:L91))/L123))","v":2.8672383003877182},{"$f":"IF(M123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,M83*$D$10)+SUMPRODUCT($D$16:$D$18,M89:M91)+SUMPRODUCT($D$20:$D$22,M93:M95))/M123,(IF($D$10=1,0,M83*$D$10)+SUMPRODUCT($D$16:$D$18,M89:M91))/M123))","v":3.6820559810836757},{"$f":"IF(N123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,N83*$D$10)+SUMPRODUCT($D$16:$D$18,N89:N91)+SUMPRODUCT($D$20:$D$22,N93:N95))/N123,(IF($D$10=1,0,N83*$D$10)+SUMPRODUCT($D$16:$D$18,N89:N91))/N123))","v":3.6225299612364097},{"$f":"IF(O123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,O83*$D$10)+SUMPRODUCT($D$16:$D$18,O89:O91)+SUMPRODUCT($D$20:$D$22,O93:O95))/O123,(IF($D$10=1,0,O83*$D$10)+SUMPRODUCT($D$16:$D$18,O89:O91))/O123))","v":3.3235888669771843},{"$f":"IF(P123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,P83*$D$10)+SUMPRODUCT($D$16:$D$18,P89:P91)+SUMPRODUCT($D$20:$D$22,P93:P95))/P123,(IF($D$10=1,0,P83*$D$10)+SUMPRODUCT($D$16:$D$18,P89:P91))/P123))","v":3.6973417166147153},{"$f":"IF(Q123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Q83*$D$10)+SUMPRODUCT($D$16:$D$18,Q89:Q91)+SUMPRODUCT($D$20:$D$22,Q93:Q95))/Q123,(IF($D$10=1,0,Q83*$D$10)+SUMPRODUCT($D$16:$D$18,Q89:Q91))/Q123))","v":3.8181657795624511},{"$f":"IF(R123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,R83*$D$10)+SUMPRODUCT($D$16:$D$18,R89:R91)+SUMPRODUCT($D$20:$D$22,R93:R95))/R123,(IF($D$10=1,0,R83*$D$10)+SUMPRODUCT($D$16:$D$18,R89:R91))/R123))","v":3.9184704367450505},{"$f":"IF(S123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,S83*$D$10)+SUMPRODUCT($D$16:$D$18,S89:S91)+SUMPRODUCT($D$20:$D$22,S93:S95))/S123,(IF($D$10=1,0,S83*$D$10)+SUMPRODUCT($D$16:$D$18,S89:S91))/S123))","v":4.0303118596590144},{"$f":"IF(T123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,T83*$D$10)+SUMPRODUCT($D$16:$D$18,T89:T91)+SUMPRODUCT($D$20:$D$22,T93:T95))/T123,(IF($D$10=1,0,T83*$D$10)+SUMPRODUCT($D$16:$D$18,T89:T91))/T123))","v":4.3692778139011219},{"$f":"IF(U123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,U83*$D$10)+SUMPRODUCT($D$16:$D$18,U89:U91)+SUMPRODUCT($D$20:$D$22,U93:U95))/U123,(IF($D$10=1,0,U83*$D$10)+SUMPRODUCT($D$16:$D$18,U89:U91))/U123))","v":4.3322034405316963},{"$f":"IF(V123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,V83*$D$10)+SUMPRODUCT($D$16:$D$18,V89:V91)+SUMPRODUCT($D$20:$D$22,V93:V95))/V123,(IF($D$10=1,0,V83*$D$10)+SUMPRODUCT($D$16:$D$18,V89:V91))/V123))","v":4.3671703645302564},{"$f":"IF(W123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,W83*$D$10)+SUMPRODUCT($D$16:$D$18,W89:W91)+SUMPRODUCT($D$20:$D$22,W93:W95))/W123,(IF($D$10=1,0,W83*$D$10)+SUMPRODUCT($D$16:$D$18,W89:W91))/W123))","v":4.5631634752715229},{"$f":"IF(X123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,X83*$D$10)+SUMPRODUCT($D$16:$D$18,X89:X91)+SUMPRODUCT($D$20:$D$22,X93:X95))/X123,(IF($D$10=1,0,X83*$D$10)+SUMPRODUCT($D$16:$D$18,X89:X91))/X123))","v":4.8195395618742269},{"$f":"IF(Y123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Y83*$D$10)+SUMPRODUCT($D$16:$D$18,Y89:Y91)+SUMPRODUCT($D$20:$D$22,Y93:Y95))/Y123,(IF($D$10=1,0,Y83*$D$10)+SUMPRODUCT($D$16:$D$18,Y89:Y91))/Y123))","v":4.8086425761421987},{"$f":"IF(Z123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Z83*$D$10)+SUMPRODUCT($D$16:$D$18,Z89:Z91)+SUMPRODUCT($D$20:$D$22,Z93:Z95))/Z123,(IF($D$10=1,0,Z83*$D$10)+SUMPRODUCT($D$16:$D$18,Z89:Z91))/Z123))","v":5.0310926797572799},{"$f":"IF(AA123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AA83*$D$10)+SUMPRODUCT($D$16:$D$18,AA89:AA91)+SUMPRODUCT($D$20:$D$22,AA93:AA95))/AA123,(IF($D$10=1,0,AA83*$D$10)+SUMPRODUCT($D$16:$D$18,AA89:AA91))/AA123))","v":5.1027957369638548},{"$f":"IF(AB123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AB83*$D$10)+SUMPRODUCT($D$16:$D$18,AB89:AB91)+SUMPRODUCT($D$20:$D$22,AB93:AB95))/AB123,(IF($D$10=1,0,AB83*$D$10)+SUMPRODUCT($D$16:$D$18,AB89:AB91))/AB123))","v":5.235803382709566},{"$f":"IF(AC123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AC83*$D$10)+SUMPRODUCT($D$16:$D$18,AC89:AC91)+SUMPRODUCT($D$20:$D$22,AC93:AC95))/AC123,(IF($D$10=1,0,AC83*$D$10)+SUMPRODUCT($D$16:$D$18,AC89:AC91))/AC123))","v":5.3565254199801631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG"]
[]
[{"$f":"++OFFSET(translation!C608, 0,LANG)","v":"Domestic short-term debt"}]
[{"$f":"A128","v":"Average nominal interest rate on new debt"},null,null,null,null,null,null,null,{"$f":"IF(I122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,I83*I10,0)+SUMPRODUCT(I12:I13,I85:I86))/I122*100,(IF($D$10=1,I83*I10,0)+SUMPRODUCT(I12,I85))/I122*100))","v":21.266253816584015},{"$f":"IF(J122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,J83*J10,0)+SUMPRODUCT(J12:J13,J85:J86))/J122*100,(IF($D$10=1,J83*J10,0)+SUMPRODUCT(J12,J85))/J122*100))","v":27.361350639084435},{"$f":"IF(K122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,K83*K10,0)+SUMPRODUCT(K12:K13,K85:K86))/K122*100,(IF($D$10=1,K83*K10,0)+SUMPRODUCT(K12,K85))/K122*100))","v":15.75072537103501},{"$f":"IF(L122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,L83*L10,0)+SUMPRODUCT(L12:L13,L85:L86))/L122*100,(IF($D$10=1,L83*L10,0)+SUMPRODUCT(L12,L85))/L122*100))","v":12.626884045811398},{"$f":"IF(M122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,M83*M10,0)+SUMPRODUCT(M12:M13,M85:M86))/M122*100,(IF($D$10=1,M83*M10,0)+SUMPRODUCT(M12,M85))/M122*100))","v":10.169642351951589},{"$f":"IF(N122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,N83*N10,0)+SUMPRODUCT(N12:N13,N85:N86))/N122*100,(IF($D$10=1,N83*N10,0)+SUMPRODUCT(N12,N85))/N122*100))","v":10.138191968877699},{"$f":"IF(O122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,O83*O10,0)+SUMPRODUCT(O12:O13,O85:O86))/O122*100,(IF($D$10=1,O83*O10,0)+SUMPRODUCT(O12,O85))/O122*100))","v":7.9713196240140967},{"$f":"IF(P122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,P83*P10,0)+SUMPRODUCT(P12:P13,P85:P86))/P122*100,(IF($D$10=1,P83*P10,0)+SUMPRODUCT(P12,P85))/P122*100))","v":5.6551144735393581},{"$f":"IF(Q122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Q83*Q10,0)+SUMPRODUCT(Q12:Q13,Q85:Q86))/Q122*100,(IF($D$10=1,Q83*Q10,0)+SUMPRODUCT(Q12,Q85))/Q122*100))","v":4.3697156619197752},{"$f":"IF(R122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,R83*R10,0)+SUMPRODUCT(R12:R13,R85:R86))/R122*100,(IF($D$10=1,R83*R10,0)+SUMPRODUCT(R12,R85))/R122*100))","v":3.7626797255794688},{"$f":"IF(S122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,S83*S10,0)+SUMPRODUCT(S12:S13,S85:S86))/S122*100,(IF($D$10=1,S83*S10,0)+SUMPRODUCT(S12,S85))/S122*100))","v":3.9789732736584251},{"$f":"IF(T122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,T83*T10,0)+SUMPRODUCT(T12:T13,T85:T86))/T122*100,(IF($D$10=1,T83*T10,0)+SUMPRODUCT(T12,T85))/T122*100))","v":4.3741805494697603},{"$f":"IF(U122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,U83*U10,0)+SUMPRODUCT(U12:U13,U85:U86))/U122*100,(IF($D$10=1,U83*U10,0)+SUMPRODUCT(U12,U85))/U122*100))","v":4.6588861809201934},{"$f":"IF(V122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,V83*V10,0)+SUMPRODUCT(V12:V13,V85:V86))/V122*100,(IF($D$10=1,V83*V10,0)+SUMPRODUCT(V12,V85))/V122*100))","v":4.9079732216790752},{"$f":"IF(W122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,W83*W10,0)+SUMPRODUCT(W12:W13,W85:W86))/W122*100,(IF($D$10=1,W83*W10,0)+SUMPRODUCT(W12,W85))/W122*100))","v":5.2625067701858095},{"$f":"IF(X122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,X83*X10,0)+SUMPRODUCT(X12:X13,X85:X86))/X122*100,(IF($D$10=1,X83*X10,0)+SUMPRODUCT(X12,X85))/X122*100))","v":6.6579320067970054},{"$f":"IF(Y122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Y83*Y10,0)+SUMPRODUCT(Y12:Y13,Y85:Y86))/Y122*100,(IF($D$10=1,Y83*Y10,0)+SUMPRODUCT(Y12,Y85))/Y122*100))","v":6.8505965875988117},{"$f":"IF(Z122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Z83*Z10,0)+SUMPRODUCT(Z12:Z13,Z85:Z86))/Z122*100,(IF($D$10=1,Z83*Z10,0)+SUMPRODUCT(Z12,Z85))/Z122*100))","v":8.0782481803570434},{"$f":"IF(AA122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AA83*AA10,0)+SUMPRODUCT(AA12:AA13,AA85:AA86))/AA122*100,(IF($D$10=1,AA83*AA10,0)+SUMPRODUCT(AA12,AA85))/AA122*100))","v":7.5464945554632292},{"$f":"IF(AB122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AB83*AB10,0)+SUMPRODUCT(AB12:AB13,AB85:AB86))/AB122*100,(IF($D$10=1,AB83*AB10,0)+SUMPRODUCT(AB12,AB85))/AB122*100))","v":8.7569164482046684},{"$f":"IF(AC122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AC83*AC10,0)+SUMPRODUCT(AC12:AC13,AC85:AC86))/AC122*100,(IF($D$10=1,AC83*AC10,0)+SUMPRODUCT(AC12,AC85))/AC122*100))","v":13.531239182022784}]
[{"$f":"A129","v":"GDP deflator"},null,null,null,null,null,null,null,{"$f":"I129","v":14.23351229391676},{"$f":"J129","v":9.6355904574467068},9.1497205879727659,7.4448118683587028,6.3434116848293476,6.2570251534134202,6.2378755511387496,6.4324156123796161,6.4795600025597144,6.359398871704447,6.283668146418675,6.1540707386788629,6.1302033261304345,6.1294903912954224,6.0925966296538014,6.0929127172868469,6.1036985235262797,6.077526454475457,6.0916573167311805,6.2833211809789402,6.17457784109392]
["Average real interest rate on new debt",null,{"$f":"D137","v":3.4721691565378507},{"$f":"IF(SUM(I137:S137)=0, 0, AVERAGE(I137:S137))","v":3.4721691565378507},null,null,null,null,{"$f":"IF(ISNUMBER(I135), I135-I136, \"\")","v":7.0327415226672549},17.725760181637728,6.601004783062244,5.182072177452695,3.8262306671222417,3.8811668154642787,1.7334440728753471,-0.77730113884025798,-2.1098443406399392,-2.5967191461249781,-2.3046948727602499,-1.7798901892091026,-1.4713171452102412,-1.2215171696163472,-0.83008985946799196,0.56501928951015845,0.74689806407253201,2.0007217258815864,1.4548372387320487,2.4735952672257282,7.3566613409288637]
[]
["Debt service from OLD debt",null,null,null,null,null,null,{"$f":"H142+H150","v":29939.777586580101},{"$f":"I142+I150","v":40010.319784170148},{"$f":"J142+J150","v":15135.51685784174},8152.8941739396923,4529.6395377994731,7490.8657612968536,1865.2126323522998,1461.0994036022998,1544.3270036023,1574.9170036022999,2518.1270036022988,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"(\"&B116&\")\"","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"H143+H151","v":26611.16134662024},{"$f":"I143+I151","v":33925.480656104519},{"$f":"J143+J151","v":9970.0338632066396},5737.05411875969,3222.29822878614,4898.4498696168503,1799.7956323522999,1395.6824036022999,1478.9100036023001,1509.5000036023,2108.5400036023002,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest payment on OLD debt",null,null,null,null,null,null,{"$f":"SUM(H144:H148)","v":8317.2303607867998},{"$f":"SUM(I144:I148)","v":9532.55079839875},5516.2623357491302,3527.5606604430227,2891.7411457994731,2407.0548456301831,1381.3376803522999,1346.6994036022998,1429.9270036022999,1460.5170036022998,1460.5170036022998,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A140","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H144+H145,H144)","v":6893.7025988269397},{"$f":"IF($B$116=lookup!$X$4,I144+I145,I144)","v":7043.6440713331203},{"$f":"IF($B$116=lookup!$X$4,J144+J145,J144)","v":3894.3664492807002},{"$f":"IF($B$116=lookup!$X$4,K144+K145,K144)","v":2590.4898034296898},{"$f":"IF($B$116=lookup!$X$4,L144+L145,L144)","v":2187.8148367861399},{"$f":"IF($B$116=lookup!$X$4,M144+M145,M144)","v":1843.0492866168499},{"$f":"IF($B$116=lookup!$X$4,N144+N145,N144)","v":1315.9206803523},{"$f":"IF($B$116=lookup!$X$4,O144+O145,O144)","v":1281.2824036022998},{"$f":"IF($B$116=lookup!$X$4,P144+P145,P144)","v":1364.5100036023},{"$f":"IF($B$116=lookup!$X$4,Q144+Q145,Q144)","v":1395.1000036022999},{"$f":"IF($B$116=lookup!$X$4,R144+R145,R144)","v":1395.1000036022999},{"$f":"IF($B$116=lookup!$X$4,S144+S145,S144)","v":0},{"$f":"IF($B$116=lookup!$X$4,T144+T145,T144)","v":0},{"$f":"IF($B$116=lookup!$X$4,U144+U145,U144)","v":0},{"$f":"IF($B$116=lookup!$X$4,V144+V145,V144)","v":0},{"$f":"IF($B$116=lookup!$X$4,W144+W145,W144)","v":0},{"$f":"IF($B$116=lookup!$X$4,X144+X145,X144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y144+Y145,Y144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z144+Z145,Z144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA144+AA145,AA144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB144+AB145,AB144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC144+AC145,AC144)","v":0}]
[{"$f":"lookup!AP14&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on OLD debt denominated in local currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W141), 'Input 3 - Macro-Debt data(DMX)'!W141, 0)","v":6893.7025988269397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X141), 'Input 3 - Macro-Debt data(DMX)'!X141, 0)","v":7043.6440713331203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y141), 'Input 3 - Macro-Debt data(DMX)'!Y141, 0)","v":3894.3664492807002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z141), 'Input 3 - Macro-Debt data(DMX)'!Z141, 0)","v":2590.4898034296898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA141), 'Input 3 - Macro-Debt data(DMX)'!AA141, 0)","v":2187.8148367861399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB141), 'Input 3 - Macro-Debt data(DMX)'!AB141, 0)","v":1843.0492866168499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC141), 'Input 3 - Macro-Debt data(DMX)'!AC141, 0)","v":1315.9206803523},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD141), 'Input 3 - Macro-Debt data(DMX)'!AD141, 0)","v":1281.2824036022998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE141), 'Input 3 - Macro-Debt data(DMX)'!AE141, 0)","v":1364.5100036023},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF141), 'Input 3 - Macro-Debt data(DMX)'!AF141, 0)","v":1395.1000036022999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG141), 'Input 3 - Macro-Debt data(DMX)'!AG141, 0)","v":1395.1000036022999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH141), 'Input 3 - Macro-Debt data(DMX)'!AH141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI141), 'Input 3 - Macro-Debt data(DMX)'!AI141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ141), 'Input 3 - Macro-Debt data(DMX)'!AJ141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK141), 'Input 3 - Macro-Debt data(DMX)'!AK141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL141), 'Input 3 - Macro-Debt data(DMX)'!AL141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM141), 'Input 3 - Macro-Debt data(DMX)'!AM141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN141), 'Input 3 - Macro-Debt data(DMX)'!AN141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO141), 'Input 3 - Macro-Debt data(DMX)'!AO141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP141), 'Input 3 - Macro-Debt data(DMX)'!AP141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ141), 'Input 3 - Macro-Debt data(DMX)'!AQ141, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR141), 'Input 3 - Macro-Debt data(DMX)'!AR141, 0)","v":0}]
[{"$f":"lookup!AP15&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on OLD debt denominated in foreign currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W142), 'Input 3 - Macro-Debt data(DMX)'!W142*H219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X142), 'Input 3 - Macro-Debt data(DMX)'!X142*I219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y142), 'Input 3 - Macro-Debt data(DMX)'!Y142*J219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z142), 'Input 3 - Macro-Debt data(DMX)'!Z142*K219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA142), 'Input 3 - Macro-Debt data(DMX)'!AA142*L219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB142), 'Input 3 - Macro-Debt data(DMX)'!AB142*M219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC142), 'Input 3 - Macro-Debt data(DMX)'!AC142*N219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD142), 'Input 3 - Macro-Debt data(DMX)'!AD142*O219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE142), 'Input 3 - Macro-Debt data(DMX)'!AE142*P219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF142), 'Input 3 - Macro-Debt data(DMX)'!AF142*Q219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG142), 'Input 3 - Macro-Debt data(DMX)'!AG142*R219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH142), 'Input 3 - Macro-Debt data(DMX)'!AH142*S219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI142), 'Input 3 - Macro-Debt data(DMX)'!AI142*T219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ142), 'Input 3 - Macro-Debt data(DMX)'!AJ142*U219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK142), 'Input 3 - Macro-Debt data(DMX)'!AK142*V219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL142), 'Input 3 - Macro-Debt data(DMX)'!AL142*W219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM142), 'Input 3 - Macro-Debt data(DMX)'!AM142*X219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN142), 'Input 3 - Macro-Debt data(DMX)'!AN142*Y219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO142), 'Input 3 - Macro-Debt data(DMX)'!AO142*Z219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP142), 'Input 3 - Macro-Debt data(DMX)'!AP142*AA219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ142), 'Input 3 - Macro-Debt data(DMX)'!AQ142*AB219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR142), 'Input 3 - Macro-Debt data(DMX)'!AR142*AC219, 0)","v":0}]
[]
[{"$f":"lookup!AP14&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on OLD debt denominated in local currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W166),'Input 3 - Macro-Debt data(DMX)'!W166, 0)","v":1423.5277619598601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X166),'Input 3 - Macro-Debt data(DMX)'!X166, 0)","v":2488.9067270656301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y166),'Input 3 - Macro-Debt data(DMX)'!Y166, 0)","v":1621.89588646843},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z166),'Input 3 - Macro-Debt data(DMX)'!Z166, 0)","v":937.07085701333301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA166),'Input 3 - Macro-Debt data(DMX)'!AA166, 0)","v":703.92630901333291},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB166),'Input 3 - Macro-Debt data(DMX)'!AB166, 0)","v":564.00555901333291},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC166),'Input 3 - Macro-Debt data(DMX)'!AC166, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD166),'Input 3 - Macro-Debt data(DMX)'!AD166, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE166),'Input 3 - Macro-Debt data(DMX)'!AE166, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF166),'Input 3 - Macro-Debt data(DMX)'!AF166, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG166),'Input 3 - Macro-Debt data(DMX)'!AG166, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH166),'Input 3 - Macro-Debt data(DMX)'!AH166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI166),'Input 3 - Macro-Debt data(DMX)'!AI166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ166),'Input 3 - Macro-Debt data(DMX)'!AJ166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK166),'Input 3 - Macro-Debt data(DMX)'!AK166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL166),'Input 3 - Macro-Debt data(DMX)'!AL166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM166),'Input 3 - Macro-Debt data(DMX)'!AM166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN166),'Input 3 - Macro-Debt data(DMX)'!AN166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO166),'Input 3 - Macro-Debt data(DMX)'!AO166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP166),'Input 3 - Macro-Debt data(DMX)'!AP166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ166),'Input 3 - Macro-Debt data(DMX)'!AQ166, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR166),'Input 3 - Macro-Debt data(DMX)'!AR166, 0)","v":0}]
[{"$f":"lookup!AP15&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on OLD debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W167),'Input 3 - Macro-Debt data(DMX)'!W167*H219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X167),'Input 3 - Macro-Debt data(DMX)'!X167*I219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y167),'Input 3 - Macro-Debt data(DMX)'!Y167*J219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z167),'Input 3 - Macro-Debt data(DMX)'!Z167*K219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA167),'Input 3 - Macro-Debt data(DMX)'!AA167*L219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB167),'Input 3 - Macro-Debt data(DMX)'!AB167*M219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC167),'Input 3 - Macro-Debt data(DMX)'!AC167*N219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD167),'Input 3 - Macro-Debt data(DMX)'!AD167*O219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE167),'Input 3 - Macro-Debt data(DMX)'!AE167*P219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF167),'Input 3 - Macro-Debt data(DMX)'!AF167*Q219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG167),'Input 3 - Macro-Debt data(DMX)'!AG167*R219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH167),'Input 3 - Macro-Debt data(DMX)'!AH167*S219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI167),'Input 3 - Macro-Debt data(DMX)'!AI167*T219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ167),'Input 3 - Macro-Debt data(DMX)'!AJ167*U219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK167),'Input 3 - Macro-Debt data(DMX)'!AK167*V219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL167),'Input 3 - Macro-Debt data(DMX)'!AL167*W219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM167),'Input 3 - Macro-Debt data(DMX)'!AM167*X219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN167),'Input 3 - Macro-Debt data(DMX)'!AN167*Y219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO167),'Input 3 - Macro-Debt data(DMX)'!AO167*Z219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP167),'Input 3 - Macro-Debt data(DMX)'!AP167*AA219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ167),'Input 3 - Macro-Debt data(DMX)'!AQ167*AB219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR167),'Input 3 - Macro-Debt data(DMX)'!AR167*AC219, 0)","v":0}]
[]
["Principal payment on OLD debt ",null,null,null,null,null,null,{"$f":"H152+H153+H156+H157","v":21622.547225793303},{"$f":"I152+I153+I156+I157","v":30477.768985771399},9619.2545220926095,4625.3335134966701,1637.8983920000001,5083.8109156666706,483.87495200000001,114.4,114.4,114.4,1057.609999999999,0,0,0,0,0,0,0,0,0,0,0,null,"Total principal payments",null,{"$f":"\"Outstanding as of \"&H5","v":"Outstanding as of 2023"}]
[{"$f":"A143","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H152+H153,H152)","v":19717.458747793302},{"$f":"IF($B$116=lookup!$X$4,I152+I153,I152)","v":26881.836584771401},{"$f":"IF($B$116=lookup!$X$4,J152+J153,J152)","v":6075.6674139259394},{"$f":"IF($B$116=lookup!$X$4,K152+K153,K152)","v":3146.5643153299998},{"$f":"IF($B$116=lookup!$X$4,L152+L153,L152)","v":1034.4833920000001},{"$f":"IF($B$116=lookup!$X$4,M152+M153,M152)","v":3055.4005830000001},{"$f":"IF($B$116=lookup!$X$4,N152+N153,N152)","v":483.87495200000001},{"$f":"IF($B$116=lookup!$X$4,O152+O153,O152)","v":114.4},{"$f":"IF($B$116=lookup!$X$4,P152+P153,P152)","v":114.4},{"$f":"IF($B$116=lookup!$X$4,Q152+Q153,Q152)","v":114.4},{"$f":"IF($B$116=lookup!$X$4,R152+R153,R152)","v":713.44},{"$f":"IF($B$116=lookup!$X$4,S152+S153,S152)","v":0},{"$f":"IF($B$116=lookup!$X$4,T152+T153,T152)","v":0},{"$f":"IF($B$116=lookup!$X$4,U152+U153,U152)","v":0},{"$f":"IF($B$116=lookup!$X$4,V152+V153,V152)","v":0},{"$f":"IF($B$116=lookup!$X$4,W152+W153,W152)","v":0},{"$f":"IF($B$116=lookup!$X$4,X152+X153,X152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y152+Y153,Y152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z152+Z153,Z152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA152+AA153,AA152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB152+AB153,AB152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC152+AC153,AC152)","v":0}]
[{"$f":"lookup!AP16&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on OLD debt denominated in local currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W143),'Input 3 - Macro-Debt data(DMX)'!W143, 0)","v":19717.458747793302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X143),'Input 3 - Macro-Debt data(DMX)'!X143, 0)","v":26881.836584771401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y143),'Input 3 - Macro-Debt data(DMX)'!Y143, 0)","v":6075.6674139259394},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z143),'Input 3 - Macro-Debt data(DMX)'!Z143, 0)","v":3146.5643153299998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA143),'Input 3 - Macro-Debt data(DMX)'!AA143, 0)","v":1034.4833920000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB143),'Input 3 - Macro-Debt data(DMX)'!AB143, 0)","v":3055.4005830000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC143),'Input 3 - Macro-Debt data(DMX)'!AC143, 0)","v":483.87495200000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD143),'Input 3 - Macro-Debt data(DMX)'!AD143, 0)","v":114.4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE143),'Input 3 - Macro-Debt data(DMX)'!AE143, 0)","v":114.4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF143),'Input 3 - Macro-Debt data(DMX)'!AF143, 0)","v":114.4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG143),'Input 3 - Macro-Debt data(DMX)'!AG143, 0)","v":713.44},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH143),'Input 3 - Macro-Debt data(DMX)'!AH143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI143),'Input 3 - Macro-Debt data(DMX)'!AI143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ143),'Input 3 - Macro-Debt data(DMX)'!AJ143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK143),'Input 3 - Macro-Debt data(DMX)'!AK143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL143),'Input 3 - Macro-Debt data(DMX)'!AL143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM143),'Input 3 - Macro-Debt data(DMX)'!AM143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN143),'Input 3 - Macro-Debt data(DMX)'!AN143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO143),'Input 3 - Macro-Debt data(DMX)'!AO143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP143),'Input 3 - Macro-Debt data(DMX)'!AP143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ143),'Input 3 - Macro-Debt data(DMX)'!AQ143, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR143),'Input 3 - Macro-Debt data(DMX)'!AR143, 0)","v":0},null,{"$f":"SUM(I152:AC152)","v":41734.467241027349},null,{"$f":"H162","v":41734.1280452625},null,{"$f":"AG152-AE152","v":-0.33919576484913705}]
[{"$f":"lookup!AP17&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on OLD debt denominated in foreign currency (residents)"},null,null,null,null,null,null,{"$f":"H154*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I154:AC154)","v":0},null,{"$f":"H164","v":0},null,{"$f":"AG153-AE153","v":0}]
["(hide) in USD",null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W144),'Input 3 - Macro-Debt data(DMX)'!W144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X144),'Input 3 - Macro-Debt data(DMX)'!X144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y144),'Input 3 - Macro-Debt data(DMX)'!Y144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z144),'Input 3 - Macro-Debt data(DMX)'!Z144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA144),'Input 3 - Macro-Debt data(DMX)'!AA144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB144),'Input 3 - Macro-Debt data(DMX)'!AB144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC144),'Input 3 - Macro-Debt data(DMX)'!AC144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD144),'Input 3 - Macro-Debt data(DMX)'!AD144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE144),'Input 3 - Macro-Debt data(DMX)'!AE144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF144),'Input 3 - Macro-Debt data(DMX)'!AF144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG144),'Input 3 - Macro-Debt data(DMX)'!AG144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH144),'Input 3 - Macro-Debt data(DMX)'!AH144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI144),'Input 3 - Macro-Debt data(DMX)'!AI144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ144),'Input 3 - Macro-Debt data(DMX)'!AJ144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK144),'Input 3 - Macro-Debt data(DMX)'!AK144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL144),'Input 3 - Macro-Debt data(DMX)'!AL144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM144),'Input 3 - Macro-Debt data(DMX)'!AM144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN144),'Input 3 - Macro-Debt data(DMX)'!AN144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO144),'Input 3 - Macro-Debt data(DMX)'!AO144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP144),'Input 3 - Macro-Debt data(DMX)'!AP144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ144),'Input 3 - Macro-Debt data(DMX)'!AQ144, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR144),'Input 3 - Macro-Debt data(DMX)'!AR144, 0)","v":0}]
[null,null,null,null,null,"principal payments in USD",null,{"$f":"H152/H219","v":5041.2010274543982},6038.6516237073783,1238.1878617989153,595.49176304958007,184.99914157706039,523.23261941331816,79.741200588044322,18.149220547277814,17.471906744101688,16.819869728255178,100.98023642798266,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP16&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on OLD debt denominated in local currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W168),'Input 3 - Macro-Debt data(DMX)'!W168, 0)","v":1905.0884779999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X168),'Input 3 - Macro-Debt data(DMX)'!X168, 0)","v":3595.932401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y168),'Input 3 - Macro-Debt data(DMX)'!Y168, 0)","v":3543.5871081666696},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z168),'Input 3 - Macro-Debt data(DMX)'!Z168, 0)","v":1478.7691981666701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA168),'Input 3 - Macro-Debt data(DMX)'!AA168, 0)","v":603.41499999999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB168),'Input 3 - Macro-Debt data(DMX)'!AB168, 0)","v":2028.41033266667},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC168),'Input 3 - Macro-Debt data(DMX)'!AC168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD168),'Input 3 - Macro-Debt data(DMX)'!AD168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE168),'Input 3 - Macro-Debt data(DMX)'!AE168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF168),'Input 3 - Macro-Debt data(DMX)'!AF168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG168),'Input 3 - Macro-Debt data(DMX)'!AG168, 0)","v":344.16999999999899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH168),'Input 3 - Macro-Debt data(DMX)'!AH168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI168),'Input 3 - Macro-Debt data(DMX)'!AI168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ168),'Input 3 - Macro-Debt data(DMX)'!AJ168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK168),'Input 3 - Macro-Debt data(DMX)'!AK168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL168),'Input 3 - Macro-Debt data(DMX)'!AL168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM168),'Input 3 - Macro-Debt data(DMX)'!AM168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN168),'Input 3 - Macro-Debt data(DMX)'!AN168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO168),'Input 3 - Macro-Debt data(DMX)'!AO168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP168),'Input 3 - Macro-Debt data(DMX)'!AP168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ168),'Input 3 - Macro-Debt data(DMX)'!AQ168, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR168),'Input 3 - Macro-Debt data(DMX)'!AR168, 0)","v":0},null,{"$f":"SUM(I156:AC156)","v":11594.28404000001},null,{"$f":"H166","v":11594.28404},null,{"$f":"AG156-AE156","v":0}]
[{"$f":"lookup!AP17&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on OLD debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,{"$f":"H158*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I158:AC158)","v":0},null,{"$f":"H168","v":0},null,{"$f":"AG157-AE157","v":0}]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W169),'Input 3 - Macro-Debt data(DMX)'!W169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X169),'Input 3 - Macro-Debt data(DMX)'!X169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y169),'Input 3 - Macro-Debt data(DMX)'!Y169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z169),'Input 3 - Macro-Debt data(DMX)'!Z169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA169),'Input 3 - Macro-Debt data(DMX)'!AA169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB169),'Input 3 - Macro-Debt data(DMX)'!AB169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC169),'Input 3 - Macro-Debt data(DMX)'!AC169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD169),'Input 3 - Macro-Debt data(DMX)'!AD169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE169),'Input 3 - Macro-Debt data(DMX)'!AE169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF169),'Input 3 - Macro-Debt data(DMX)'!AF169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG169),'Input 3 - Macro-Debt data(DMX)'!AG169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH169),'Input 3 - Macro-Debt data(DMX)'!AH169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI169),'Input 3 - Macro-Debt data(DMX)'!AI169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ169),'Input 3 - Macro-Debt data(DMX)'!AJ169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK169),'Input 3 - Macro-Debt data(DMX)'!AK169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL169),'Input 3 - Macro-Debt data(DMX)'!AL169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM169),'Input 3 - Macro-Debt data(DMX)'!AM169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN169),'Input 3 - Macro-Debt data(DMX)'!AN169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO169),'Input 3 - Macro-Debt data(DMX)'!AO169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP169),'Input 3 - Macro-Debt data(DMX)'!AP169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ169),'Input 3 - Macro-Debt data(DMX)'!AQ169, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR169),'Input 3 - Macro-Debt data(DMX)'!AR169, 0)","v":0}]
[null,null,null,null,null,"principal payments in USD",null,{"$f":"H156/H219","v":487.07767646578532},807.77899841642386,722.1637139818223,279.85916978383159,107.91014904444388,347.36212904827539,0,0,0,0,48.71379229005759,0,0,0,0,0,0,0,0,0,0,0]
["Outstanding of OLD debt",null,null,null,null,null,null,{"$f":"H162+H163+H166+H167","v":53328.412085262498},{"$f":"I162+I163+I166+I167","v":22850.643099491099},13231.388577398489,8606.0550639018184,6968.1566719018192,1884.3457562351491,1400.470804235149,1286.0708042351489,1171.670804235149,1057.2708042351492,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897]
[{"$f":"A151","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H162+H163,H162)","v":41734.1280452625},{"$f":"IF($B$116=lookup!$X$4,I162+I163,I162)","v":14852.291460491098},{"$f":"IF($B$116=lookup!$X$4,J162+J163,J162)","v":8776.624046565159},{"$f":"IF($B$116=lookup!$X$4,K162+K163,K162)","v":5630.0597312351592},{"$f":"IF($B$116=lookup!$X$4,L162+L163,L162)","v":4595.5763392351591},{"$f":"IF($B$116=lookup!$X$4,M162+M163,M162)","v":1540.175756235159},{"$f":"IF($B$116=lookup!$X$4,N162+N163,N162)","v":1056.3008042351589},{"$f":"IF($B$116=lookup!$X$4,O162+O163,O162)","v":941.90080423515894},{"$f":"IF($B$116=lookup!$X$4,P162+P163,P162)","v":827.50080423515897},{"$f":"IF($B$116=lookup!$X$4,Q162+Q163,Q162)","v":713.10080423515899},{"$f":"IF($B$116=lookup!$X$4,R162+R163,R162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,S162+S163,S162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,T162+T163,T162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,U162+U163,U162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,V162+V163,V162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,W162+W163,W162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,X162+X163,X162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,Y162+Y163,Y162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,Z162+Z163,Z162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,AA162+AA163,AA162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,AB162+AB163,AB162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,AC162+AC163,AC162)","v":-0.33919576484106528}]
[{"$f":"lookup!AP18&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Outstanding from OLD debt in local currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W136), 'Input 3 - Macro-Debt data(DMX)'!W136,0)","v":41734.1280452625},{"$f":"H162-I152","v":14852.291460491098},{"$f":"I162-J152","v":8776.624046565159},5630.0597312351592,4595.5763392351591,1540.175756235159,1056.3008042351589,941.90080423515894,827.50080423515897,713.10080423515899,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528]
[{"$f":"lookup!AP19&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Outstanding from OLD debt in foreign currency (residents)"},null,null,null,null,null,null,{"$f":"H164*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W138),'Input 3 - Macro-Debt data(DMX)'!W138,0)","v":0},{"$f":"H164-I154","v":0},{"$f":"I164-J154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP18&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Outstanding from OLD debt in local currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W161),'Input 3 - Macro-Debt data(DMX)'!W161, 0)","v":11594.28404},{"$f":"H166-I156","v":7998.3516390000004},{"$f":"I166-J156","v":4454.7645308333304},2975.99533266666,2372.5803326666601,344.16999999999007,344.16999999999007,344.16999999999007,344.16999999999007,344.16999999999007,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12]
[{"$f":"lookup!AP19&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Outstanding from OLD debt in foreign currency (non-residents)"},null,null,null,null,null,null,{"$f":"H168*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W163),'Input 3 - Macro-Debt data(DMX)'!W163, 0)","v":0},{"$f":"H168-I158","v":0},{"$f":"I168-J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"check",null,{"$f":"SUM(AI152:AI157)","v":-0.33919576484913705}]
["Debt services from NEW debt",null,null,null,null,"Initial debt stock - total principal repayments",null,null,{"$f":"I173+I184","v":0},{"$f":"J173+J184","v":17254.995423236116},27368.762345816354,34065.77794208358,39655.305599508458,45755.162589604486,44368.152958840408,60056.49876922166,68735.730178997881,76986.881001815738,83033.00390501479,83502.808681841765,81039.956117482696,80541.31625562202,86643.522039264441,88548.375694307571,88338.093521463918,92981.53033218655,98848.782082434918,103508.35928163558,105756.09529344462]
[{"$f":"A161","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"I174+I185","v":0},{"$f":"J174+J185","v":15023.654992836116},21967.02605123019,25415.003636506532,26973.408315804481,31589.623201509832,29760.011695794488,35382.505496038364,47535.126200791739,57764.301106933395,61322.269364756008,62280.209438275298,59448.134363237827,57777.012444750988,59070.378506762027,58386.365951356893,54106.919034933439,55519.328474937916,55529.429179881459,58312.100288600312,57281.750161688877]
[]
["Interest payment on NEW debt",null,null,null,null,null,null,null,{"$f":"I175+I176+I179+I181","v":0},6430.7286080936228,9012.2569969210272,10692.894028228542,11490.954462875918,12304.486200219977,12177.536986802505,13146.245068560813,13677.604538965996,14490.584224790025,15637.745993896999,16360.249861728749,17482.509357362884,18950.568588601171,20652.834988683382,22283.895080589999,23940.765798382934,26093.16311662997,28472.220031128316,31342.560184542592,34361.142915224031]
[{"$f":"A161","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I175+I176,I175)","v":0},{"$f":"IF($B$116=lookup!$X$4,J175+J176,J175)","v":4199.3881776936232},{"$f":"IF($B$116=lookup!$X$4,K175+K176,K175)","v":5134.3244753348645},{"$f":"IF($B$116=lookup!$X$4,L175+L176,L175)","v":5792.1197226514905},{"$f":"IF($B$116=lookup!$X$4,M175+M176,M175)","v":5853.2117273386066},{"$f":"IF($B$116=lookup!$X$4,N175+N176,N175)","v":6283.101360291992},{"$f":"IF($B$116=lookup!$X$4,O175+O176,O175)","v":5909.395723756581},{"$f":"IF($B$116=lookup!$X$4,P175+P176,P175)","v":6635.7417953775157},{"$f":"IF($B$116=lookup!$X$4,Q175+Q176,Q175)","v":7988.3726406610258},{"$f":"IF($B$116=lookup!$X$4,R175+R176,R175)","v":8994.2531756068274},{"$f":"IF($B$116=lookup!$X$4,S175+S176,S175)","v":9849.4517260042012},{"$f":"IF($B$116=lookup!$X$4,T175+T176,T175)","v":10200.303484319047},{"$f":"IF($B$116=lookup!$X$4,U175+U176,U175)","v":10400.460995817315},{"$f":"IF($B$116=lookup!$X$4,V175+V176,V175)","v":10806.953779256524},{"$f":"IF($B$116=lookup!$X$4,W175+W176,W175)","v":11346.937290866226},{"$f":"IF($B$116=lookup!$X$4,X175+X176,X175)","v":11821.788027243665},{"$f":"IF($B$116=lookup!$X$4,Y175+Y176,Y175)","v":11969.319852413437},{"$f":"IF($B$116=lookup!$X$4,Z175+Z176,Z175)","v":12775.633920238712},{"$f":"IF($B$116=lookup!$X$4,AA175+AA176,AA175)","v":13440.281248036461},{"$f":"IF($B$116=lookup!$X$4,AB175+AB176,AB175)","v":14701.257337529716},{"$f":"IF($B$116=lookup!$X$4,AC175+AC176,AC175)","v":15671.741101355874}]
[{"$f":"lookup!AP20&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on NEW debt denominated in local currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA230:BA250,BA254:BA274,BA327:BA392,BA302:BA322)","v":0},4199.3881776936232,5134.3244753348645,5792.1197226514905,5853.2117273386066,6283.101360291992,5909.395723756581,6635.7417953775157,7988.3726406610258,8994.2531756068274,9849.4517260042012,10200.303484319047,10400.460995817315,10806.953779256524,11346.937290866226,11821.788027243665,11969.319852413437,12775.633920238712,13440.281248036461,14701.257337529716,15671.741101355874]
[{"$f":"lookup!AP21&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on NEW debt denominated in foreign currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA278:BA298,BA397:BA463)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!$AP$22","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA278:BA298)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP20&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on NEW debt denominated in local currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA468:BA488,BA517:BA581)","v":0},2231.3404303999996,3877.9325215861636,4900.7743055770516,5637.7427355373102,6021.3848399279859,6268.1412630459236,6510.503273183298,5689.2318983049709,5496.331049183198,5788.2942678927975,6159.9463774097021,7082.0483615455687,8143.6148093446482,9305.8976978171577,10462.107053346333,11971.445945969495,13317.529196391259,15031.938783091857,16641.302847012877,18689.401813868153]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA468:BA488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP21&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on NEW debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA492:BA512,BA587:BA651)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA492:BA512)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Principal payment on NEW debt ",null,null,null,null,null,null,null,{"$f":"I186+I187+I190+I192","v":0},10824.266815142493,18356.505348895327,23372.883913855039,28164.35113663254,33450.676389384505,32190.615972037907,46910.253700660847,55058.125640031882,62496.296777025709,67395.257911117791,67142.558820113016,63557.446760119812,61590.747667020842,65990.687050581051,66264.480613717576,64397.327723080976,66888.367215556587,70376.562051306595,72165.799097092997,71394.952378220594]
[{"$f":"A174","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I186+I187,I186)","v":0},{"$f":"IF($B$116=lookup!$X$4,J186+J187,J186)","v":10824.266815142493},{"$f":"IF($B$116=lookup!$X$4,K186+K187,K186)","v":16832.701575895328},{"$f":"IF($B$116=lookup!$X$4,L186+L187,L186)","v":19622.883913855039},{"$f":"IF($B$116=lookup!$X$4,M186+M187,M186)","v":21120.196588465875},{"$f":"IF($B$116=lookup!$X$4,N186+N187,N186)","v":25306.52184121784},{"$f":"IF($B$116=lookup!$X$4,O186+O187,O186)","v":23850.615972037907},{"$f":"IF($B$116=lookup!$X$4,P186+P187,P186)","v":28746.763700660846},{"$f":"IF($B$116=lookup!$X$4,Q186+Q187,Q186)","v":39546.75356013071},{"$f":"IF($B$116=lookup!$X$4,R186+R187,R186)","v":48770.047931326568},{"$f":"IF($B$116=lookup!$X$4,S186+S187,S186)","v":51472.817638751803},{"$f":"IF($B$116=lookup!$X$4,T186+T187,T186)","v":52079.905953956251},{"$f":"IF($B$116=lookup!$X$4,U186+U187,U186)","v":49047.67336742051},{"$f":"IF($B$116=lookup!$X$4,V186+V187,V186)","v":46970.058665494464},{"$f":"IF($B$116=lookup!$X$4,W186+W187,W186)","v":47723.4412158958},{"$f":"IF($B$116=lookup!$X$4,X186+X187,X186)","v":46564.577924113226},{"$f":"IF($B$116=lookup!$X$4,Y186+Y187,Y186)","v":42137.599182520004},{"$f":"IF($B$116=lookup!$X$4,Z186+Z187,Z186)","v":42743.694554699206},{"$f":"IF($B$116=lookup!$X$4,AA186+AA187,AA186)","v":42089.147931845},{"$f":"IF($B$116=lookup!$X$4,AB186+AB187,AB186)","v":43610.842951070597},{"$f":"IF($B$116=lookup!$X$4,AC186+AC187,AC186)","v":41610.009060333003}]
[{"$f":"lookup!AP23&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on NEW debt denominated in local currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE230:AE250,AE254:AE274,AE327:AE392,AE302:AE322)","v":0},10824.266815142493,16832.701575895328,19622.883913855039,21120.196588465875,25306.52184121784,23850.615972037907,28746.763700660846,39546.75356013071,48770.047931326568,51472.817638751803,52079.905953956251,49047.67336742051,46970.058665494464,47723.4412158958,46564.577924113226,42137.599182520004,42743.694554699206,42089.147931845,43610.842951070597,41610.009060333003]
[{"$f":"lookup!AP24&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on NEW debt denominated in foreign currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE298,AE397:AE461)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE298)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP23&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on NEW debt denominated in local currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE468:AE488,AE517:AE581)","v":0},0,1523.8037730000001,3750,7044.1545481666653,8144.1545481666653,8340,18163.489999999998,15511.37207990117,13726.24884569914,15922.44027236599,15062.652866156761,14509.773392699299,14620.68900152638,18267.245834685251,19699.902689604351,22259.728540560969,24144.672660857381,28287.414119461599,28554.956146022399,29784.943317887599]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE468:AE488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP24&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on NEW debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE492:AE512,AE587:AE651)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE492:AE512)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Outstanding of NEW debt ",null,null,null,null,null,null,null,{"$f":"I199+I200+I203+I205","v":39985.052903252821},60222.7116231869,73991.587879544895,84523.255322099896,98021.985231099767,105361.54713491868,117275.34831505326,126510.1088303338,136495.62009193661,149195.2451198395,159562.57902000239,174690.20150461298,192197.28098567406,212043.38284123817,231340.69934116094,253157.89026602556,277434.82382507698,305766.77524279396,336913.14713173872,372020.08043855894,410869.26645641145]
["(% of GDP)",null,null,null,null,null,null,null,{"$f":"I195/I218*100","v":19.75651090130734},24.931909452202117,26.489116327912914,26.79329951951291,27.769164130227125,26.660767104959039,26.517608842065787,25.674184724506777,24.919239580219752,24.510260583665492,23.607080075701106,23.278598759436321,23.059381758146841,22.904096496650979,22.485720192619002,22.143045668772626,21.840319020373471,21.655302845712388,21.468713711949857,21.383731757656456,21.266643739059187]
[{"$f":"A185","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I199+I200,I199)","v":25109.450033919493},{"$f":"IF($B$116=lookup!$X$4,J199+J200,J199)","v":33585.7366739524},{"$f":"IF($B$116=lookup!$X$4,K199+K200,K199)","v":39252.167857611254},{"$f":"IF($B$116=lookup!$X$4,L199+L200,L199)","v":42061.395027800259},{"$f":"IF($B$116=lookup!$X$4,M199+M200,M199)","v":49101.626618810049},{"$f":"IF($B$116=lookup!$X$4,N199+N200,N199)","v":50325.569678096319},{"$f":"IF($B$116=lookup!$X$4,O199+O200,O199)","v":57708.681856704519},{"$f":"IF($B$116=lookup!$X$4,P199+P200,P199)","v":69759.686537299815},{"$f":"IF($B$116=lookup!$X$4,Q199+Q200,Q199)","v":78326.667189199448},{"$f":"IF($B$116=lookup!$X$4,R199+R200,R199)","v":86192.812522240492},{"$f":"IF($B$116=lookup!$X$4,S199+S200,S199)","v":91547.91403391202},{"$f":"IF($B$116=lookup!$X$4,T199+T200,T199)","v":96000.775265217773},{"$f":"IF($B$116=lookup!$X$4,U199+U200,U199)","v":101712.67199295571},{"$f":"IF($B$116=lookup!$X$4,V199+V200,V199)","v":108644.51953215864},{"$f":"IF($B$116=lookup!$X$4,W199+W200,W199)","v":115095.06541509055},{"$f":"IF($B$116=lookup!$X$4,X199+X200,X199)","v":120141.82419969782},{"$f":"IF($B$116=lookup!$X$4,Y199+Y200,Y199)","v":129462.27719850738},{"$f":"IF($B$116=lookup!$X$4,Z199+Z200,Z199)","v":138745.23320843998},{"$f":"IF($B$116=lookup!$X$4,AA199+AA200,AA199)","v":152009.78216492894},{"$f":"IF($B$116=lookup!$X$4,AB199+AB200,AB199)","v":164360.06028446832},{"$f":"IF($B$116=lookup!$X$4,AC199+AC200,AC199)","v":176176.58805210333}]
[{"$f":"A196","v":"(% of GDP)"},null,null,null,null,null,null,null,{"$f":"I197/I218*100","v":12.406514117194185},13.904331490083333,14.052343925848776,13.333177371053544,13.910258248944949,12.734420944806391,13.048746170902509,14.15715388312814,14.299660193441641,14.16002429341639,13.544397130175753,12.792723969322406,12.203249292072758,11.735355877905276,11.186943948234365,10.508485029591752,10.191573632090844,9.8263457209894103,9.686337628844905,9.4474240117685646,9.1189218545859614]
[{"$f":"lookup!AP26&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Debt stock on NEW debt denominated in local currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I230:I274,I302:I322,I327:I391)","v":25109.450033919493},{"$f":"SUM(J230:J274,J302:J322,J327:J391)","v":33585.7366739524},39252.167857611254,42061.395027800259,49101.626618810049,50325.569678096319,57708.681856704519,69759.686537299815,78326.667189199448,86192.812522240492,91547.91403391202,96000.775265217773,101712.67199295571,108644.51953215864,115095.06541509055,120141.82419969782,129462.27719850738,138745.23320843998,152009.78216492894,164360.06028446832,176176.58805210333]
[{"$f":"lookup!AP27&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Debt stock on NEW debt denominated in foreign currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I278:I298,I397:I461)*I220","v":0},{"$f":"SUM(J278:J298,J397:J461)*J220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP26&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Debt stock on NEW debt denominated in local currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I468:I488,I517:I581)","v":14875.60286933333},26636.9749492345,34739.420021933642,42461.860294299629,48920.358612289725,55035.977456822358,59566.666458348736,56750.422293033989,58168.952902737168,63002.432597599,68014.664986090385,78689.426239395223,90484.608992718335,103398.86330907955,116245.6339260704,133016.06606632774,147972.54662656959,167021.542034354,184903.36496680981,207660.0201540906,234692.6784043081]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP27&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Debt stock on NEW debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I492:I512,I587:I651)*I220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summary of total (OLD + NEW) domestic debt"]
[{"$f":"A197","v":"(Residency-based)"}]
["Outstanding stock",null,null,null,null,null,null,null,{"$f":"I197+I161","v":39961.741494410591},42362.360720517558,44882.227588846414,46656.971367035418,50641.802375045205,51381.870482331477,58650.582660939675,70587.187341534969,79039.767993434609,86192.473326475651,91547.574838147179,96000.436069452931,101712.33279719087,108644.18033639379,115094.7262193257,120141.48500393298,129461.93800274254,138744.89401267515,152009.44296916411,164359.72108870349,176176.2488563385]
["(% of GDP)",null,null,null,null,null,null,null,{"$f":"I210/I218*100","v":19.74499279467808},17.537811121391282,16.067915039102516,14.789943947928631,14.346582745571457,13.001708114559438,13.26172321555503,14.325088356539306,14.429847006568789,14.159968569277337,13.544346946594921,12.792678769293767,12.203208596155562,11.735319239306019,11.18691097927957,10.508455361042596,10.191546929805915,9.8263216981471455,9.686316014678674,9.4474045147800148,9.1189042977714774]
["MLT",null,null,null,null,null,null,null,{"$f":"I210-I213","v":29137.474679268096},35125.623000673557,33009.343674991374,32717.970351082877,34416.476106340699,36191.254510293569,39330.647177977829,43354.249516735661,43795.968907807182,45262.765755815344,52842.770794962096,60792.611630498621,68656.066799380671,77265.569676954823,85830.083421615374,97010.371515120278,106981.35855528158,119680.68882713786,131601.90411544178,146773.00757362891,164794.7797404406]
["Short-term",null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,I83,0)+I84+I112,IF($D$10=1,I83,0)+I85+I112)","v":10824.266815142493},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,J83,0)+J84+J112,IF($D$10=1,J83,0)+J85+J112)","v":7236.7377198439972},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,K83,0)+K84+K112,IF($D$10=1,K83,0)+K85+K112)","v":11872.883913855039},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,L83,0)+L84+L112,IF($D$10=1,L83,0)+L85+L112)","v":13939.001015952541},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,M83,0)+M84+M112,IF($D$10=1,M83,0)+M85+M112)","v":16225.326268704506},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,N83,0)+N84+N112,IF($D$10=1,N83,0)+N85+N112)","v":15190.615972037907},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,O83,0)+O84+O112,IF($D$10=1,O83,0)+O85+O112)","v":19319.935482961846},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,P83,0)+P84+P112,IF($D$10=1,P83,0)+P85+P112)","v":27232.937824799308},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Q83,0)+Q84+Q112,IF($D$10=1,Q83,0)+Q85+Q112)","v":35243.799085627426},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,R83,0)+R84+R112,IF($D$10=1,R83,0)+R85+R112)","v":40929.707570660306},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,S83,0)+S84+S112,IF($D$10=1,S83,0)+S85+S112)","v":38704.804043185082},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,T83,0)+T84+T112,IF($D$10=1,T83,0)+T85+T112)","v":35207.824438954311},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,U83,0)+U84+U112,IF($D$10=1,U83,0)+U85+U112)","v":33056.265997810202},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,V83,0)+V84+V112,IF($D$10=1,V83,0)+V85+V112)","v":31378.610659438964},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,W83,0)+W84+W112,IF($D$10=1,W83,0)+W85+W112)","v":29264.64279771033},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,X83,0)+X84+X112,IF($D$10=1,X83,0)+X85+X112)","v":23131.113488812698},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Y83,0)+Y84+Y112,IF($D$10=1,Y83,0)+Y85+Y112)","v":22480.579447460957},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Z83,0)+Z84+Z112,IF($D$10=1,Z83,0)+Z85+Z112)","v":19064.205185537299},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AA83,0)+AA84+AA112,IF($D$10=1,AA83,0)+AA85+AA112)","v":20407.538853722348},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AB83,0)+AB84+AB112,IF($D$10=1,AB83,0)+AB85+AB112)","v":17586.713515074589},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AC83,0)+AC84+AC112,IF($D$10=1,AC83,0)+AC85+AC112)","v":11381.469115897911}]
["Interest payment",null,null,null,null,null,null,null,{"$f":"I143+I174","v":7043.6440713331203},8093.7546269743234,7724.8142787645538,7979.93455943763,7696.2610139554563,7599.0220406442922,7190.6781273588804,8000.2517989798162,9383.4726442633255,10389.353179209127,9849.4517260042012,10200.303484319047,10400.460995817315,10806.953779256524,11346.937290866226,11821.788027243665,11969.319852413437,12775.633920238712,13440.281248036461,14701.257337529716,15671.741101355874]
["Principal payment",null,null,null,null,null,null,null,{"$f":"I151+I185","v":26881.836584771401},16899.934229068433,19979.265891225328,20657.367305855041,24175.597171465874,25790.396793217838,23965.015972037909,28861.163700660847,39661.153560130711,49483.48793132657,51472.817638751803,52079.905953956251,49047.67336742051,46970.058665494464,47723.4412158958,46564.577924113226,42137.599182520004,42743.694554699206,42089.147931845,43610.842951070597,41610.009060333003]
[]
["Economic indicators"]
["Nominal GDP in LCU",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"'Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60","v":241548.73391724},{"$f":"'Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60","v":279328.26057159272},{"$f":"'Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60","v":315464.15274663601},{"$f":"'Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60","v":352988.60553170723},{"$f":"'Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60","v":395193.23176309094},{"$f":"'Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60","v":442254.61282547982},{"$f":"'Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60","v":492752.19520242885},{"$f":"'Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60","v":547751.94745622692},{"$f":"'Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60","v":608705.25880605495},{"$f":"'Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60","v":675909.84784366027},{"$f":"'Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60","v":750432.63260766398},{"$f":"'Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60","v":833488.43868188746},{"$f":"'Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60","v":925788.0260513355},{"$f":"'Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60","v":1028833.8436991632},{"$f":"'Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60","v":1143283.9639717815},{"$f":"'Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60","v":1270287.4146035842},{"$f":"'Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60","v":1411971.8270452812},{"$f":"'Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60","v":1569321.5329626715},{"$f":"'Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60","v":1739734.1336614783},{"$f":"'Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60","v":1931989.2292256355}]
["Nominal Exchange Rate -- average (LCU/USD)",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T60","v":3.91126214574899},{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]
["Nominal Exchange Rate -- end of period (LCU/USD)",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"'Macro-Debt_Data'!AO59","v":10.939458202656001}]
[]
["Debt dynamics calculations per debt types",null,null,null,null,null,null,null,{"$f":"I5","v":2024},{"$f":"I222+1","v":2025},{"$f":"J222+1","v":2026},{"$f":"K222+1","v":2027},{"$f":"L222+1","v":2028},{"$f":"M222+1","v":2029},{"$f":"N222+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB222+1","v":2044},null,{"$f":"I222","v":2024},{"$f":"AE222+1","v":2025},{"$f":"AF222+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,{"$f":"AE222","v":2024},{"$f":"BA222+1","v":2025},{"$f":"BB222+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"BT222+1","v":2044}]
[]
[null,"Terms and Conditions",null,null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Grace","Maturity","Interest"]
[{"$f":"A79","v":"NEW Issuance of locally-issued debt"}]
[{"$f":"A84","v":"Short-term debt"}]
[{"$f":"A83","v":"Central bank financing"},"Calculations in LCU"]
[]
[{"$f":"A228","v":"Central bank financing"},{"$f":"$I$5","v":2024},{"$f":"$C10","v":0},{"$f":"$D10","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$228,$A$5:$A$22,0),MATCH(B230,$A$5:$AC$5,0))","v":0.1},null,null,null,{"$f":"I$83","v":0},{"$f":"I230-AF230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B230+$C230,AE$222<=$B230+$D230),$I230/($D230-$C230),0)","v":0},{"$f":"IF(AND(AF$222>$B230+$C230,AF$222<=$B230+$D230),$I230/($D230-$C230),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B230,0,(H230*$E230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A230","v":"Central bank financing"},{"$f":"B230+1","v":2025},{"$f":"C230","v":0},{"$f":"D230","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$228,$A$5:$A$22,0),MATCH(B231,$A$5:$AC$5,0))","v":0.1},null,null,null,null,{"$f":"J$83","v":0},{"$f":"J231-AG231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B231+$C231,AF$222<=$B231+$D231),$J231/($D231-$C231),0)","v":0},{"$f":"IF(AND(AG$222>$B231+$C231,AG$222<=$B231+$D231),$J231/($D231-$C231),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B231,0,(I231*$E231))","v":0},{"$f":"IF(BC$222=$B231,0,(J231*$E231))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B231+1","v":2026},{"$f":"C231","v":0},1,0.1,null,null,null,null,null,{"$f":"K$83","v":0},{"$f":"K232-AH232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B232+$C232,AG$222<=$B232+$D232),$K232/($D232-$C232),0)","v":0},{"$f":"IF(AND(AH$222>$B232+$C232,AH$222<=$B232+$D232),$K232/($D232-$C232),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(BD$222=$B232,0,(K232*$E232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B232+1","v":2027},0,1,0.1,null,null,null,null,null,null,{"$f":"L$83","v":0},{"$f":"L233-AI233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B233+$C233,AH$222<=$B233+$D233),$L233/($D233-$C233),0)","v":0},{"$f":"IF(AND(AI$222>$B233+$C233,AI$222<=$B233+$D233),$L233/($D233-$C233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B233,0,(K233*$E233))","v":0},{"$f":"IF(BE$222=$B233,0,(L233*$E233))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B233+1","v":2028},0,1,0.1,null,null,null,null,null,null,null,{"$f":"M$83","v":0},{"$f":"M234-AJ234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B234+$C234,AI$222<=$B234+$D234),$M234/($D234-$C234),0)","v":0},{"$f":"IF(AND(AJ$222>$B234+$C234,AJ$222<=$B234+$D234),$M234/($D234-$C234),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B234,0,(L234*$E234))","v":0},{"$f":"IF(BF$222=$B234,0,(M234*$E234))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B234+1","v":2029},0,1,0.1,null,null,null,null,null,null,null,null,{"$f":"N$83","v":0},{"$f":"N235-AK235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B235+$C235,AJ$222<=$B235+$D235),$N235/($D235-$C235),0)","v":0},{"$f":"IF(AND(AK$222>$B235+$C235,AK$222<=$B235+$D235),$N235/($D235-$C235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B235,0,(M235*$E235))","v":0},{"$f":"IF(BG$222=$B235,0,(N235*$E235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B235+1","v":2030},0,1,0.1,null,null,null,null,null,null,null,null,null,{"$f":"O$83","v":0},{"$f":"O236-AL236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B236+$C236,AK$222<=$B236+$D236),$O236/($D236-$C236),0)","v":0},{"$f":"IF(AND(AL$222>$B236+$C236,AL$222<=$B236+$D236),$O236/($D236-$C236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B236,0,(N236*$E236))","v":0},{"$f":"IF(BH$222=$B236,0,(O236*$E236))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2031,0,1,0.1,null,null,null,null,null,null,null,null,null,null,{"$f":"P$83","v":0},{"$f":"P237-AM237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B237+$C237,AL$222<=$B237+$D237),$P237/($D237-$C237),0)","v":0},{"$f":"IF(AND(AM$222>$B237+$C237,AM$222<=$B237+$D237),$P237/($D237-$C237),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B237,0,(O237*$E237))","v":0},{"$f":"IF(BI$222=$B237,0,(P237*$E237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2032,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$83","v":0},{"$f":"Q238-AN238","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B238+$C238,AM$222<=$B238+$D238),$Q238/($D238-$C238),0)","v":0},{"$f":"IF(AND(AN$222>$B238+$C238,AN$222<=$B238+$D238),$Q238/($D238-$C238),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B238,0,(P238*$E238))","v":0},{"$f":"IF(BJ$222=$B238,0,(Q238*$E238))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2033,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$83","v":0},{"$f":"R239-AO239","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B239+$C239,AN$222<=$B239+$D239),$R239/($D239-$C239),0)","v":0},{"$f":"IF(AND(AO$222>$B239+$C239,AO$222<=$B239+$D239),$R239/($D239-$C239),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B239,0,(Q239*$E239))","v":0},{"$f":"IF(BK$222=$B239,0,(R239*$E239))","v":0},0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2034,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$83","v":0},{"$f":"S240-AP240","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B240+$C240,AO$222<=$B240+$D240),$S240/($D240-$C240),0)","v":0},{"$f":"IF(AND(AP$222>$B240+$C240,AP$222<=$B240+$D240),$S240/($D240-$C240),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B240,0,(R240*$E240))","v":0},{"$f":"IF(BL$222=$B240,0,(S240*$E240))","v":0},0,0,0,0,0,0,0,0,0]
["Central bank financing",2035,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$83","v":0},{"$f":"T241-AQ241","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B241+$C241,AP$222<=$B241+$D241),$T241/($D241-$C241),0)","v":0},{"$f":"IF(AND(AQ$222>$B241+$C241,AQ$222<=$B241+$D241),$T241/($D241-$C241),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B241,0,(S241*$E241))","v":0},{"$f":"IF(BM$222=$B241,0,(T241*$E241))","v":0},0,0,0,0,0,0,0,0]
["Central bank financing",2036,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$83","v":0},{"$f":"U242-AR242","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B242+$C242,AQ$222<=$B242+$D242),$U242/($D242-$C242),0)","v":0},{"$f":"IF(AND(AR$222>$B242+$C242,AR$222<=$B242+$D242),$U242/($D242-$C242),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B242,0,(T242*$E242))","v":0},{"$f":"IF(BN$222=$B242,0,(U242*$E242))","v":0},0,0,0,0,0,0,0]
["Central bank financing",2037,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$83","v":0},{"$f":"V243-AS243","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B243+$C243,AR$222<=$B243+$D243),$V243/($D243-$C243),0)","v":0},{"$f":"IF(AND(AS$222>$B243+$C243,AS$222<=$B243+$D243),$V243/($D243-$C243),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B243,0,(U243*$E243))","v":0},{"$f":"IF(BO$222=$B243,0,(V243*$E243))","v":0},0,0,0,0,0,0]
["Central bank financing",2038,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$83","v":0},{"$f":"W244-AT244","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B244+$C244,AS$222<=$B244+$D244),$W244/($D244-$C244),0)","v":0},{"$f":"IF(AND(AT$222>$B244+$C244,AT$222<=$B244+$D244),$W244/($D244-$C244),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B244,0,(V244*$E244))","v":0},{"$f":"IF(BP$222=$B244,0,(W244*$E244))","v":0},0,0,0,0,0]
["Central bank financing",2039,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$83","v":0},{"$f":"X245-AU245","v":0},{"$f":"Y245-AV245","v":0},{"$f":"Z245-AW245","v":0},{"$f":"AA245-AX245","v":0},{"$f":"AB245-AY245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B245+$C245,AT$222<=$B245+$D245),$X245/($D245-$C245),0)","v":0},{"$f":"IF(AND(AU$222>$B245+$C245,AU$222<=$B245+$D245),$X245/($D245-$C245),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B245,0,(W245*$E245))","v":0},{"$f":"IF(BQ$222=$B245,0,(X245*$E245))","v":0},{"$f":"IF(BR$222=$B245,0,(Y245*$E245))","v":0},{"$f":"IF(BS$222=$B245,0,(Z245*$E245))","v":0},{"$f":"IF(BT$222=$B245,0,(AA245*$E245))","v":0},{"$f":"IF(BU$222=$B245,0,(AB245*$E245))","v":0}]
["Central bank financing",2040,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$83","v":0},{"$f":"Y246-AV246","v":0},{"$f":"Z246-AW246","v":0},{"$f":"AA246-AX246","v":0},{"$f":"AB246-AY246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B246+$C246,AU$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AV$222>$B246+$C246,AV$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AW$222>$B246+$C246,AW$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AX$222>$B246+$C246,AX$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AY$222>$B246+$C246,AY$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B246,0,(X246*$E246))","v":0},{"$f":"IF(BR$222=$B246,0,(Y246*$E246))","v":0},{"$f":"IF(BS$222=$B246,0,(Z246*$E246))","v":0},{"$f":"IF(BT$222=$B246,0,(AA246*$E246))","v":0},{"$f":"IF(BU$222=$B246,0,(AB246*$E246))","v":0}]
["Central bank financing",2041,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$83","v":0},{"$f":"Z247-AW247","v":0},{"$f":"AA247-AX247","v":0},{"$f":"AB247-AY247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B247+$C247,AV$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AW$222>$B247+$C247,AW$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AX$222>$B247+$C247,AX$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AY$222>$B247+$C247,AY$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B247,0,(Y247*$E247))","v":0},{"$f":"IF(BS$222=$B247,0,(Z247*$E247))","v":0},{"$f":"IF(BT$222=$B247,0,(AA247*$E247))","v":0},{"$f":"IF(BU$222=$B247,0,(AB247*$E247))","v":0}]
["Central bank financing",2042,{"$f":"C247","v":0},1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$83","v":0},{"$f":"AA248-AX248","v":0},{"$f":"AB248-AY248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B248+$C248,AW$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},{"$f":"IF(AND(AX$222>$B248+$C248,AX$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},{"$f":"IF(AND(AY$222>$B248+$C248,AY$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B248,0,(Z248*$E248))","v":0},{"$f":"IF(BT$222=$B248,0,(AA248*$E248))","v":0},{"$f":"IF(BU$222=$B248,0,(AB248*$E248))","v":0}]
["Central bank financing",2043,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$83","v":0},{"$f":"AB249-AY249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B249+$C249,AX$222<=$B249+$D249),$AB249/($D249-$C249),0)","v":0},{"$f":"IF(AND(AY$222>$B249+$C249,AY$222<=$B249+$D249),$AB249/($D249-$C249),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B249,0,(AA249*$E249))","v":0},{"$f":"IF(BU$222=$B249,0,(AB249*$E249))","v":0}]
["Central bank financing",2044,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B250+$C250,AY$222<=$B250+$D250),$AC250/($D250-$C250),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B250,0,(AB250*$E250))","v":0}]
[]
[{"$f":"A85","v":"T-bills (denominated in local currency)"},"Calculations in LCU"]
[]
[null,{"$f":"$I$5","v":2024},{"$f":"$C12","v":0},{"$f":"$D12","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$252,$A$5:$A$22,0),MATCH(B254,$A$5:$AC$5,0))","v":0.19},null,null,null,{"$f":"I$85","v":12115.347656276199},{"$f":"I254-AF254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I254","v":12115.347656276199},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B254,0,(H254*$E254))","v":0},2301.9160546924777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B254+1","v":2025},{"$f":"C254","v":0},{"$f":"D254","v":1},0.18,null,null,null,null,{"$f":"J$85","v":11000.384346430001},{"$f":"J255-AG255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J255","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B255,0,(I255*$E255))","v":0},{"$f":"IF(BC$222=$B255,0,(J255*$E255))","v":1980.0691823574},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B255+1","v":2026},{"$f":"C255","v":0},1,0.17,null,null,null,null,null,{"$f":"K$85","v":11000.384346430001},{"$f":"K256-AH256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K256","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B256,0,(J256*$E256))","v":0},{"$f":"IF(BD$222=$B256,0,(K256*$E256))","v":1870.0653388931003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B256+1","v":2027},{"$f":"C256","v":0},1,0.16,null,null,null,null,null,null,{"$f":"L$85","v":11000.384346430001},{"$f":"L257-AI257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L257","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B257,0,(K257*$E257))","v":0},{"$f":"IF(BE$222=$B257,0,(L257*$E257))","v":1760.0614954288001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B257+1","v":2028},{"$f":"C257","v":0},1,0.15,null,null,null,null,null,null,null,{"$f":"M$85","v":11000.384346430001},{"$f":"M258-AJ258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M258","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B258,0,(L258*$E258))","v":0},{"$f":"IF(BF$222=$B258,0,(M258*$E258))","v":1650.0576519645001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B258+1","v":2029},{"$f":"C258","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"N$85","v":11000.384346430001},{"$f":"N259-AK259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N259","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B259,0,(M259*$E259))","v":0},{"$f":"IF(BG$222=$B259,0,(N259*$E259))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B259+1","v":2030},{"$f":"C259","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"O$85","v":11000.384346430001},{"$f":"O260-AL260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O260","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B260,0,(N260*$E260))","v":0},{"$f":"IF(BH$222=$B260,0,(O260*$E260))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2031,{"$f":"C260","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"P$85","v":11000.384346430001},{"$f":"P261-AM261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P261","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B261,0,(O261*$E261))","v":0},{"$f":"IF(BI$222=$B261,0,(P261*$E261))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2032,{"$f":"C261","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$85","v":11000.384346430001},{"$f":"Q262-AN262","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q262","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B262,0,(P262*$E262))","v":0},{"$f":"IF(BJ$222=$B262,0,(Q262*$E262))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0]
[null,2033,{"$f":"C262","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$85","v":11000.384346430001},{"$f":"R263-AO263","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R263","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B263,0,(Q263*$E263))","v":0},{"$f":"IF(BK$222=$B263,0,(R263*$E263))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0]
[null,2034,{"$f":"C263","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$85","v":11000.384346430001},{"$f":"S264-AP264","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S264","v":11000.384346430001},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B264,0,(R264*$E264))","v":0},{"$f":"IF(BL$222=$B264,0,(S264*$E264))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0]
[null,2035,{"$f":"C264","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$85","v":11000.384346430001},{"$f":"T265-AQ265","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T265","v":11000.384346430001},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B265,0,(S265*$E265))","v":0},{"$f":"IF(BM$222=$B265,0,(T265*$E265))","v":1540.0538085002001},0,0,0,0,0,0,0,0]
[null,2036,{"$f":"C265","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$85","v":11000.384346430001},{"$f":"U266-AR266","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U266","v":11000.384346430001},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B266,0,(T266*$E266))","v":0},{"$f":"IF(BN$222=$B266,0,(U266*$E266))","v":1540.0538085002001},0,0,0,0,0,0,0]
[null,2037,{"$f":"C266","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$85","v":11000.384346430001},{"$f":"V267-AS267","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V267","v":11000.384346430001},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B267,0,(U267*$E267))","v":0},{"$f":"IF(BO$222=$B267,0,(V267*$E267))","v":1540.0538085002001},0,0,0,0,0,0]
[null,2038,{"$f":"C267","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$85","v":11000.384346430001},{"$f":"W268-AT268","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W268","v":11000.384346430001},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B268,0,(V268*$E268))","v":0},{"$f":"IF(BP$222=$B268,0,(W268*$E268))","v":1540.0538085002001},0,0,0,0,0]
[null,2039,{"$f":"C268","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$85","v":11000.384346430001},{"$f":"X269-AU269","v":0},{"$f":"Y269-AV269","v":0},{"$f":"Z269-AW269","v":0},{"$f":"AA269-AX269","v":0},{"$f":"AB269-AY269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X269","v":11000.384346430001},{"$f":"Y269","v":0},{"$f":"Z269","v":0},{"$f":"AA269","v":0},{"$f":"AB269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B269,0,(W269*$E269))","v":0},{"$f":"IF(BQ$222=$B269,0,(X269*$E269))","v":1540.0538085002001},{"$f":"IF(BR$222=$B269,0,(Y269*$E269))","v":0},{"$f":"IF(BS$222=$B269,0,(Z269*$E269))","v":0},{"$f":"IF(BT$222=$B269,0,(AA269*$E269))","v":0},{"$f":"IF(BU$222=$B269,0,(AB269*$E269))","v":0}]
[null,2040,{"$f":"C269","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$85","v":11000.384346430001},{"$f":"Y270-AV270","v":0},{"$f":"Z270-AW270","v":0},{"$f":"AA270-AX270","v":0},{"$f":"AB270-AY270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y270","v":11000.384346430001},{"$f":"Z270","v":0},{"$f":"AA270","v":0},{"$f":"AB270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B270,0,(X270*$E270))","v":0},{"$f":"IF(BR$222=$B270,0,(Y270*$E270))","v":1540.0538085002001},{"$f":"IF(BS$222=$B270,0,(Z270*$E270))","v":0},{"$f":"IF(BT$222=$B270,0,(AA270*$E270))","v":0},{"$f":"IF(BU$222=$B270,0,(AB270*$E270))","v":0}]
[null,2041,{"$f":"C270","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$85","v":11000.384346430001},{"$f":"Z271-AW271","v":0},{"$f":"AA271-AX271","v":0},{"$f":"AB271-AY271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z271","v":11000.384346430001},{"$f":"AA271","v":0},{"$f":"AB271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B271,0,(Y271*$E271))","v":0},{"$f":"IF(BS$222=$B271,0,(Z271*$E271))","v":1540.0538085002001},{"$f":"IF(BT$222=$B271,0,(AA271*$E271))","v":0},{"$f":"IF(BU$222=$B271,0,(AB271*$E271))","v":0}]
[null,2042,{"$f":"C271","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$85","v":11000.384346430001},{"$f":"AA272-AX272","v":0},{"$f":"AB272-AY272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA272","v":11000.384346430001},{"$f":"AB272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B272,0,(Z272*$E272))","v":0},{"$f":"IF(BT$222=$B272,0,(AA272*$E272))","v":1540.0538085002001},{"$f":"IF(BU$222=$B272,0,(AB272*$E272))","v":0}]
[null,2043,{"$f":"C272","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$85","v":11000.384346430001},{"$f":"AB273-AY273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB273","v":11000.384346430001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B273,0,(AA273*$E273))","v":0},{"$f":"IF(BU$222=$B273,0,(AB273*$E273))","v":1540.0538085002001}]
[null,2044,{"$f":"C273","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$85","v":11000.384346430001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B274,0,(AB274*$E274))","v":0}]
[]
[{"$f":"A86","v":"T-bills (denominated in foreign currency)"},"Calculations in USD"]
[]
[null,{"$f":"$I$5","v":2024},{"$f":"$C13","v":0},{"$f":"$D13","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$276,$A$5:$A$22,0),MATCH(B278,$A$5:$AC$5,0))","v":0.05},null,null,null,{"$f":"$I$86/I$219","v":0},{"$f":"I278-AF278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B278,0,(H278*$E278))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B278+1","v":2025},{"$f":"C278","v":0},{"$f":"D278","v":1},0.04,null,null,null,null,{"$f":"$J$86/J$219","v":0},{"$f":"J279-AG279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B279,0,(I279*$E279))","v":0},{"$f":"IF(BC$222=$B279,0,(J279*$E279))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B279+1","v":2026},{"$f":"C279","v":0},1,0.03,null,null,null,null,null,{"$f":"$K$86/K$219","v":0},{"$f":"K280-AH280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B280,0,(J280*$E280))","v":0},{"$f":"IF(BD$222=$B280,0,(K280*$E280))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B280+1","v":2027},0,1,0.02,null,null,null,null,null,null,{"$f":"$L$86/L$219","v":0},{"$f":"L281-AI281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B281,0,(K281*$E281))","v":0},{"$f":"IF(BE$222=$B281,0,(L281*$E281))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B281+1","v":2028},0,1,0.01,null,null,null,null,null,null,null,{"$f":"$M$86/M$219","v":0},{"$f":"M282-AJ282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B282,0,(L282*$E282))","v":0},{"$f":"IF(BF$222=$B282,0,(M282*$E282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B282+1","v":2029},0,1,0.01,null,null,null,null,null,null,null,null,{"$f":"N$86/N$219","v":0},{"$f":"N283-AK283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B283,0,(M283*$E283))","v":0},{"$f":"IF(BG$222=$B283,0,(N283*$E283))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B283+1","v":2030},0,1,0.01,null,null,null,null,null,null,null,null,null,{"$f":"O$86/O$219","v":0},{"$f":"O284-AL284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"N284","v":0},{"$f":"O284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B284,0,(N284*$E284))","v":0},{"$f":"IF(BH$222=$B284,0,(O284*$E284))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2031,0,1,0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"P$86/P$219","v":0},{"$f":"P285-AM285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"O285","v":0},{"$f":"P285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B285,0,(O285*$E285))","v":0},{"$f":"IF(BI$222=$B285,0,(P285*$E285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2032,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$86/Q$219","v":0},{"$f":"Q286-AN286","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"P286","v":0},{"$f":"Q286","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B286,0,(P286*$E286))","v":0},{"$f":"IF(BJ$222=$B286,0,(Q286*$E286))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2033,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$86/R$219","v":0},{"$f":"R287-AO287","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Q287","v":0},{"$f":"R287","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B287,0,(Q287*$E287))","v":0},{"$f":"IF(BK$222=$B287,0,(R287*$E287))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2034,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$86/S$219","v":0},{"$f":"S288-AP288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R288","v":0},{"$f":"S288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B288,0,(R288*$E288))","v":0},{"$f":"IF(BL$222=$B288,0,(S288*$E288))","v":0},0,0,0,0,0,0,0,0,0]
[null,2035,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$86/T$219","v":0},{"$f":"T289-AQ289","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S289","v":0},{"$f":"T289","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B289,0,(S289*$E289))","v":0},{"$f":"IF(BM$222=$B289,0,(T289*$E289))","v":0},0,0,0,0,0,0,0,0]
[null,2036,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$86/U$219","v":0},{"$f":"U290-AR290","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T290","v":0},{"$f":"U290","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B290,0,(T290*$E290))","v":0},{"$f":"IF(BN$222=$B290,0,(U290*$E290))","v":0},0,0,0,0,0,0,0]
[null,2037,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$86/V$219","v":0},{"$f":"V291-AS291","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U291","v":0},{"$f":"V291","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B291,0,(U291*$E291))","v":0},{"$f":"IF(BO$222=$B291,0,(V291*$E291))","v":0},0,0,0,0,0,0]
[null,2038,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$86/W$219","v":0},{"$f":"W292-AT292","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V292","v":0},{"$f":"W292","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B292,0,(V292*$E292))","v":0},{"$f":"IF(BP$222=$B292,0,(W292*$E292))","v":0},0,0,0,0,0]
[null,2039,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$86/X$219","v":0},{"$f":"X293-AU293","v":0},{"$f":"Y293-AV293","v":0},{"$f":"Z293-AW293","v":0},{"$f":"AA293-AX293","v":0},{"$f":"AB293-AY293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W293","v":0},{"$f":"X293","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B293,0,(W293*$E293))","v":0},{"$f":"IF(BQ$222=$B293,0,(X293*$E293))","v":0},{"$f":"IF(BR$222=$B293,0,(Y293*$E293))","v":0},{"$f":"IF(BS$222=$B293,0,(Z293*$E293))","v":0},{"$f":"IF(BT$222=$B293,0,(AA293*$E293))","v":0},{"$f":"IF(BU$222=$B293,0,(AB293*$E293))","v":0}]
[null,2040,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$86/Y$219","v":0},{"$f":"Y294-AV294","v":0},{"$f":"Z294-AW294","v":0},{"$f":"AA294-AX294","v":0},{"$f":"AB294-AY294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X294","v":0},{"$f":"Y294","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B294,0,(X294*$E294))","v":0},{"$f":"IF(BR$222=$B294,0,(Y294*$E294))","v":0},{"$f":"IF(BS$222=$B294,0,(Z294*$E294))","v":0},{"$f":"IF(BT$222=$B294,0,(AA294*$E294))","v":0},{"$f":"IF(BU$222=$B294,0,(AB294*$E294))","v":0}]
[null,2041,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$86/Z$219","v":0},{"$f":"Z295-AW295","v":0},{"$f":"AA295-AX295","v":0},{"$f":"AB295-AY295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y295","v":0},{"$f":"Z295","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B295,0,(Y295*$E295))","v":0},{"$f":"IF(BS$222=$B295,0,(Z295*$E295))","v":0},{"$f":"IF(BT$222=$B295,0,(AA295*$E295))","v":0},{"$f":"IF(BU$222=$B295,0,(AB295*$E295))","v":0}]
[null,2042,{"$f":"C295","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$86/AA$219","v":0},{"$f":"AA296-AX296","v":0},{"$f":"AB296-AY296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z296","v":0},{"$f":"AA296","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B296,0,(Z296*$E296))","v":0},{"$f":"IF(BT$222=$B296,0,(AA296*$E296))","v":0},{"$f":"IF(BU$222=$B296,0,(AB296*$E296))","v":0}]
[null,2043,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$86/AB$219","v":0},{"$f":"AB297-AY297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA297","v":0},{"$f":"AB297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B297,0,(AA297*$E297))","v":0},{"$f":"IF(BU$222=$B297,0,(AB297*$E297))","v":0}]
[null,2044,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$86/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B298,0,(AB298*$E298))","v":0}]
[]
["Residual financing (T-bills denominated in local currency)","Calculations in LCU"]
["Note: first-year interest is set at zero to avoid a circulation error"]
[null,{"$f":"B254","v":2024},{"$f":"C254","v":0},1,{"$f":"E254","v":0.19},null,null,null,{"$f":"$I$112","v":-1291.0808411337057},{"$f":"I302-AF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I302","v":-1291.0808411337057},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B302,0,(H302*$E302))","v":0},-245.30535981540407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B255","v":2025},0,1,0.18,null,null,null,null,{"$f":"$J$112","v":-3763.6466265860035},{"$f":"J303-AG303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J303","v":-3763.6466265860035},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B303,0,(I303*$E303))","v":0},{"$f":"IF(BC$222=$B303,0,(J303*$E303))","v":-677.4563927854806},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B256","v":2026},0,1,0.17,null,null,null,null,null,{"$f":"$K$112","v":872.49956742503855},{"$f":"K304-AH304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K304","v":872.49956742503855},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B304,0,(J304*$E304))","v":0},{"$f":"IF(BD$222=$B304,0,(K304*$E304))","v":148.32492646225657},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B257","v":2027},0,1,0.16,null,null,null,null,null,null,{"$f":"$L$112","v":2938.6166695225402},{"$f":"L305-AI305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L305","v":2938.6166695225402},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B305,0,(K305*$E305))","v":0},{"$f":"IF(BE$222=$B305,0,(L305*$E305))","v":470.17866712360643},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B258","v":2028},0,1,0.15,null,null,null,null,null,null,null,{"$f":"$M$112","v":5224.9419222745055},{"$f":"M306-AJ306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M306","v":5224.9419222745055},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B306,0,(L306*$E306))","v":0},{"$f":"IF(BF$222=$B306,0,(M306*$E306))","v":783.74128834117585},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B259","v":2029},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"$N$112","v":4190.2316256079066},{"$f":"N307-AK307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N307","v":4190.2316256079066},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B307,0,(M307*$E307))","v":0},{"$f":"IF(BG$222=$B307,0,(N307*$E307))","v":586.63242758510694},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B260","v":2030},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"$O$112","v":8319.5511365318453},{"$f":"O308-AL308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O308","v":8319.5511365318453},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B308,0,(N308*$E308))","v":0},{"$f":"IF(BH$222=$B308,0,(O308*$E308))","v":1164.7371591144583},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B261","v":2031},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$112","v":16232.553478369307},{"$f":"P309-AM309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P309","v":16232.553478369307},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B309,0,(O309*$E309))","v":0},{"$f":"IF(BI$222=$B309,0,(P309*$E309))","v":2272.5574869717034},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B262","v":2032},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$112","v":24243.414739197426},{"$f":"Q310-AN310","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q310","v":24243.414739197426},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B310,0,(P310*$E310))","v":0},{"$f":"IF(BJ$222=$B310,0,(Q310*$E310))","v":3394.0780634876401},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B263","v":2033},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$112","v":29929.323224230306},{"$f":"R311-AO311","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R311","v":29929.323224230306},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B311,0,(Q311*$E311))","v":0},{"$f":"IF(BK$222=$B311,0,(R311*$E311))","v":4190.1052513922432},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B264","v":2034},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$112","v":27704.419696755082},{"$f":"S312-AP312","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S312","v":27704.419696755082},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B312,0,(R312*$E312))","v":0},{"$f":"IF(BL$222=$B312,0,(S312*$E312))","v":3878.6187575457116},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B265","v":2035},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$112","v":24207.44009252431},{"$f":"T313-AQ313","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T313","v":24207.44009252431},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B313,0,(S313*$E313))","v":0},{"$f":"IF(BM$222=$B313,0,(T313*$E313))","v":3389.0416129534037},0,0,0,0,0,0,0,0]
[null,{"$f":"B266","v":2036},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$112","v":22055.881651380201},{"$f":"U314-AR314","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U314","v":22055.881651380201},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B314,0,(T314*$E314))","v":0},{"$f":"IF(BN$222=$B314,0,(U314*$E314))","v":3087.8234311932283},0,0,0,0,0,0,0]
[null,{"$f":"B267","v":2037},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$112","v":20378.226313008963},{"$f":"V315-AS315","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V315","v":20378.226313008963},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B315,0,(U315*$E315))","v":0},{"$f":"IF(BO$222=$B315,0,(V315*$E315))","v":2852.9516838212553},0,0,0,0,0,0]
[null,{"$f":"B268","v":2038},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$112","v":18264.25845128033},{"$f":"W316-AT316","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W316","v":18264.25845128033},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B316,0,(V316*$E316))","v":0},{"$f":"IF(BP$222=$B316,0,(W316*$E316))","v":2556.9961831792466},0,0,0,0,0]
[null,{"$f":"B269","v":2039},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$112","v":12130.729142382697},{"$f":"X317-AU317","v":0},{"$f":"Y317-AV317","v":0},{"$f":"Z317-AW317","v":0},{"$f":"AA317-AX317","v":0},{"$f":"AB317-AY317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X317","v":12130.729142382697},{"$f":"Y317","v":0},{"$f":"Z317","v":0},{"$f":"AA317","v":0},{"$f":"AB317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B317,0,(W317*$E317))","v":0},{"$f":"IF(BQ$222=$B317,0,(X317*$E317))","v":1698.3020799335777},{"$f":"IF(BR$222=$B317,0,(Y317*$E317))","v":0},{"$f":"IF(BS$222=$B317,0,(Z317*$E317))","v":0},{"$f":"IF(BT$222=$B317,0,(AA317*$E317))","v":0},{"$f":"IF(BU$222=$B317,0,(AB317*$E317))","v":0}]
[null,{"$f":"B270","v":2040},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$112","v":11480.195101030957},{"$f":"Y318-AV318","v":0},{"$f":"Z318-AW318","v":0},{"$f":"AA318-AX318","v":0},{"$f":"AB318-AY318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y318","v":11480.195101030957},{"$f":"Z318","v":0},{"$f":"AA318","v":0},{"$f":"AB318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B318,0,(X318*$E318))","v":0},{"$f":"IF(BR$222=$B318,0,(Y318*$E318))","v":1607.2273141443341},{"$f":"IF(BS$222=$B318,0,(Z318*$E318))","v":0},{"$f":"IF(BT$222=$B318,0,(AA318*$E318))","v":0},{"$f":"IF(BU$222=$B318,0,(AB318*$E318))","v":0}]
[null,{"$f":"B271","v":2041},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$112","v":8063.8208391072985},{"$f":"Z319-AW319","v":0},{"$f":"AA319-AX319","v":0},{"$f":"AB319-AY319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z319","v":8063.8208391072985},{"$f":"AA319","v":0},{"$f":"AB319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B319,0,(Y319*$E319))","v":0},{"$f":"IF(BS$222=$B319,0,(Z319*$E319))","v":1128.9349174750218},{"$f":"IF(BT$222=$B319,0,(AA319*$E319))","v":0},{"$f":"IF(BU$222=$B319,0,(AB319*$E319))","v":0}]
[null,{"$f":"B272","v":2042},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$112","v":9407.1545072923473},{"$f":"AA320-AX320","v":0},{"$f":"AB320-AY320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA320","v":9407.1545072923473},{"$f":"AB320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B320,0,(Z320*$E320))","v":0},{"$f":"IF(BT$222=$B320,0,(AA320*$E320))","v":1317.0016310209287},{"$f":"IF(BU$222=$B320,0,(AB320*$E320))","v":0}]
[null,{"$f":"B273","v":2043},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$112","v":6586.3291686445882},{"$f":"AB321-AY321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB321","v":6586.3291686445882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B321,0,(AA321*$E321))","v":0},{"$f":"IF(BU$222=$B321,0,(AB321*$E321))","v":922.08608361024244}]
[null,{"$f":"B274","v":2044},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$112","v":381.08476946791052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B322,0,(AB322*$E322))","v":0}]
[]
[{"$f":"A87","v":"MLT debt"}]
[{"$f":"A88","v":"Denominated in local currency (LC)"},"Calculations in LCU"]
[]
[{"$f":"A89","v":"Bonds (1 to 3 years)-LC"},{"$f":"$I$5","v":2024},{"$f":"$C16","v":1},{"$f":"$D16","v":2},{"$f":"INDEX($A$5:$AC$22,MATCH(A327,$A$5:$A$22,0),MATCH(B327,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$89","v":9595.9638560513304},{"$f":"I327-AF327","v":9595.9638560513304},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B327+$C327,AE$222<=$B327+$D327),$I327/($D327-$C327),0)","v":0},0,{"$f":"IF(AND(AG$222>$B327+$C327,AG$222<=$B327+$D327),$I327/($D327-$C327),0)","v":9595.9638560513304},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B327,0,(H327*$E327))","v":0},{"$f":"IF(BB$222=$B327,0,(I327*$E327))","v":1439.3945784076996},1439.3945784076996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A327","v":"Bonds (1 to 3 years)-LC"},{"$f":"B327+1","v":2025},{"$f":"C327","v":1},{"$f":"D327","v":2},0.14000000000000001,null,null,null,null,{"$f":"J$89","v":7750},{"$f":"J328-AG328","v":7750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B328+$C328,AF$222<=$B328+$D328),$J328/($D328-$C328),0)","v":0},0,{"$f":"IF(AND(AH$222>$B328+$C328,AH$222<=$B328+$D328),$J328/($D328-$C328),0)","v":7750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B328,0,(I328*$E328))","v":0},{"$f":"IF(BC$222=$B328,0,(J328*$E328))","v":1085},1085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B328+1","v":2026},{"$f":"C328","v":1},2,0.13,null,null,null,null,null,{"$f":"K$89","v":5500},{"$f":"K329-AH329","v":5500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B329+$C329,AG$222<=$B329+$D329),$K329/($D329-$C329),0)","v":0},0,{"$f":"IF(AND(AI$222>$B329+$C329,AI$222<=$B329+$D329),$K329/($D329-$C329),0)","v":5500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B329,0,(J329*$E329))","v":0},{"$f":"IF(BD$222=$B329,0,(K329*$E329))","v":715},715,0,{"$f":"IF(BG$222=$B329,0,(N329*$E329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B329+1","v":2027},1,2,0.11,null,null,null,null,null,null,{"$f":"L$89","v":6700},{"$f":"L330-AI330","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B330+$C330,AH$222<=$B330+$D330),$L330/($D330-$C330),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B330+$C330,AJ$222<=$B330+$D330),$L330/($D330-$C330),0)","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B330,0,(K330*$E330))","v":0},{"$f":"IF(BE$222=$B330,0,(L330*$E330))","v":737},737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B330+1","v":2028},1,2,0.1,null,null,null,null,null,null,null,{"$f":"M$89","v":6960},{"$f":"M331-AJ331","v":6960},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B331+$C331,AI$222<=$B331+$D331),$M331/($D331-$C331),0)","v":0},0,{"$f":"IF(AND(AK$222>$B331+$C331,AK$222<=$B331+$D331),$M331/($D331-$C331),0)","v":6960},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B331,0,(L331*$E331))","v":0},{"$f":"IF(BF$222=$B331,0,(M331*$E331))","v":696},696,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B331+1","v":2029},1,2,0.09,null,null,null,null,null,null,null,null,{"$f":"N$89","v":6700},{"$f":"N332-AK332","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B332+$C332,AJ$222<=$B332+$D332),$N332/($D332-$C332),0)","v":0},0,{"$f":"IF(AND(AL$222>$B332+$C332,AL$222<=$B332+$D332),$N332/($D332-$C332),0)","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B332,0,(M332*$E332))","v":0},{"$f":"IF(BG$222=$B332,0,(N332*$E332))","v":603},603,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B332+1","v":2030},1,2,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$89","v":7800},{"$f":"O333-AL333","v":7800},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B333+$C333,AK$222<=$B333+$D333),$O333/($D333-$C333),0)","v":0},0,{"$f":"IF(AND(AM$222>$B333+$C333,AM$222<=$B333+$D333),$O333/($D333-$C333),0)","v":7800},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B333,0,(N333*$E333))","v":0},{"$f":"IF(BH$222=$B333,0,(O333*$E333))","v":702},702,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2031,1,2,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$89","v":8000},{"$f":"P334-AM334","v":8000},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B334+$C334,AL$222<=$B334+$D334),$P334/($D334-$C334),0)","v":0},0,{"$f":"IF(AND(AN$222>$B334+$C334,AN$222<=$B334+$D334),$P334/($D334-$C334),0)","v":8000},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B334,0,(O334*$E334))","v":0},{"$f":"IF(BI$222=$B334,0,(P334*$E334))","v":720},720,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2032,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$89","v":7150},{"$f":"Q335-AN335","v":7150},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B335+$C335,AM$222<=$B335+$D335),$Q335/($D335-$C335),0)","v":0},0,{"$f":"IF(AND(AO$222>$B335+$C335,AO$222<=$B335+$D335),$Q335/($D335-$C335),0)","v":7150},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B335,0,(P335*$E335))","v":0},{"$f":"IF(BJ$222=$B335,0,(Q335*$E335))","v":643.5},643.5,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2033,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$89","v":8400},{"$f":"R336-AO336","v":8400},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B336+$C336,AN$222<=$B336+$D336),$R336/($D336-$C336),0)","v":0},0,{"$f":"IF(AND(AP$222>$B336+$C336,AP$222<=$B336+$D336),$R336/($D336-$C336),0)","v":8400},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B336,0,(Q336*$E336))","v":0},{"$f":"IF(BK$222=$B336,0,(R336*$E336))","v":756},756,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2034,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$89","v":9100},{"$f":"S337-AP337","v":9100},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B337+$C337,AO$222<=$B337+$D337),$S337/($D337-$C337),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B337+$C337,AQ$222<=$B337+$D337),$S337/($D337-$C337),0)","v":9100},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B337,0,(R337*$E337))","v":0},{"$f":"IF(BL$222=$B337,0,(S337*$E337))","v":819},819,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2035,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$89","v":9300},{"$f":"T338-AQ338","v":9300},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B338+$C338,AP$222<=$B338+$D338),$T338/($D338-$C338),0)","v":0},0,{"$f":"IF(AND(AR$222>$B338+$C338,AR$222<=$B338+$D338),$T338/($D338-$C338),0)","v":9300},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B338,0,(S338*$E338))","v":0},{"$f":"IF(BM$222=$B338,0,(T338*$E338))","v":837},837,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2036,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$89","v":9500},{"$f":"U339-AR339","v":9500},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B339+$C339,AQ$222<=$B339+$D339),$U339/($D339-$C339),0)","v":0},0,{"$f":"IF(AND(AS$222>$B339+$C339,AS$222<=$B339+$D339),$U339/($D339-$C339),0)","v":9500},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B339,0,(T339*$E339))","v":0},{"$f":"IF(BN$222=$B339,0,(U339*$E339))","v":855},855,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2037,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$89","v":9700},{"$f":"V340-AS340","v":9700},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B340+$C340,AR$222<=$B340+$D340),$V340/($D340-$C340),0)","v":0},0,{"$f":"IF(AND(AT$222>$B340+$C340,AT$222<=$B340+$D340),$V340/($D340-$C340),0)","v":9700},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B340,0,(U340*$E340))","v":0},{"$f":"IF(BO$222=$B340,0,(V340*$E340))","v":873},873,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2038,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$89","v":9900},{"$f":"W341-AT341","v":9900},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B341+$C341,AS$222<=$B341+$D341),$W341/($D341-$C341),0)","v":0},0,{"$f":"IF(AND(AU$222>$B341+$C341,AU$222<=$B341+$D341),$W341/($D341-$C341),0)","v":9900},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B341,0,(V341*$E341))","v":0},{"$f":"IF(BP$222=$B341,0,(W341*$E341))","v":891},891,0,0,0,0]
["Bonds (1 to 3 years)-LC",2039,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$89","v":10100},{"$f":"X342-AU342","v":10100},{"$f":"Y342-AV342","v":0},{"$f":"Z342-AW342","v":0},{"$f":"AA342-AX342","v":0},{"$f":"AB342-AY342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B342+$C342,AT$222<=$B342+$D342),$X342/($D342-$C342),0)","v":0},0,{"$f":"IF(AND(AV$222>$B342+$C342,AV$222<=$B342+$D342),$X342/($D342-$C342),0)","v":10100},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B342,0,(W342*$E342))","v":0},{"$f":"IF(BQ$222=$B342,0,(X342*$E342))","v":909},{"$f":"IF(BR$222=$B342,0,(Y342*$E342))","v":909},{"$f":"IF(BS$222=$B342,0,(Z342*$E342))","v":0},{"$f":"IF(BT$222=$B342,0,(AA342*$E342))","v":0},{"$f":"IF(BU$222=$B342,0,(AB342*$E342))","v":0}]
["Bonds (1 to 3 years)-LC",2040,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$89","v":10300},{"$f":"Y343-AV343","v":10300},{"$f":"Z343-AW343","v":0},{"$f":"AA343-AX343","v":0},{"$f":"AB343-AY343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B343+$C343,AU$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AV$222>$B343+$C343,AV$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AW$222>$B343+$C343,AW$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":10300},{"$f":"IF(AND(AX$222>$B343+$C343,AX$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AY$222>$B343+$C343,AY$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B343,0,(X343*$E343))","v":0},{"$f":"IF(BR$222=$B343,0,(Y343*$E343))","v":927},{"$f":"IF(BS$222=$B343,0,(Z343*$E343))","v":927},{"$f":"IF(BT$222=$B343,0,(AA343*$E343))","v":0},{"$f":"IF(BU$222=$B343,0,(AB343*$E343))","v":0}]
["Bonds (1 to 3 years)-LC",2041,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$89","v":10500},{"$f":"Z344-AW344","v":10500},{"$f":"AA344-AX344","v":0},{"$f":"AB344-AY344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B344+$C344,AV$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AW$222>$B344+$C344,AW$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AX$222>$B344+$C344,AX$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":10500},{"$f":"IF(AND(AY$222>$B344+$C344,AY$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B344,0,(Y344*$E344))","v":0},{"$f":"IF(BS$222=$B344,0,(Z344*$E344))","v":945},{"$f":"IF(BT$222=$B344,0,(AA344*$E344))","v":945},{"$f":"IF(BU$222=$B344,0,(AB344*$E344))","v":0}]
["Bonds (1 to 3 years)-LC",2042,{"$f":"C344","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$89","v":10700},{"$f":"AA345-AX345","v":10700},{"$f":"AB345-AY345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B345+$C345,AW$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},{"$f":"IF(AND(AX$222>$B345+$C345,AX$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},{"$f":"IF(AND(AY$222>$B345+$C345,AY$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":10700},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B345,0,(Z345*$E345))","v":0},{"$f":"IF(BT$222=$B345,0,(AA345*$E345))","v":963},{"$f":"IF(BU$222=$B345,0,(AB345*$E345))","v":963}]
["Bonds (1 to 3 years)-LC",2043,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$89","v":10900},{"$f":"AB346-AY346","v":10900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B346+$C346,AX$222<=$B346+$D346),$AB346/($D346-$C346),0)","v":0},{"$f":"IF(AND(AY$222>$B346+$C346,AY$222<=$B346+$D346),$AB346/($D346-$C346),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B346,0,(AA346*$E346))","v":0},{"$f":"IF(BU$222=$B346,0,(AB346*$E346))","v":981}]
["Bonds (1 to 3 years)-LC",2044,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$89","v":11100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B347+$C347,AY$222<=$B347+$D347),$AC347/($D347-$C347),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B347,0,(AB347*$E347))","v":0}]
[]
[{"$f":"A90","v":"Bonds (4 to 7 years)-LC"},{"$f":"$I$5","v":2024},{"$f":"$C17","v":3},{"$f":"$D17","v":5},{"$f":"INDEX($A$5:$AC$22,MATCH(A349,$A$5:$A$22,0),MATCH(B349,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$90","v":3362.3911450266701},{"$f":"I349-AF349","v":3362.3911450266701},3362.3911450266701,3362.3911450266701,1681.195572513335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B349+$C349,AE$222<=$B349+$D349),$I349/($D349-$C349),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B349+$C349,AI$222<=$B349+$D349),$I349/($D349-$C349),0)","v":1681.195572513335},{"$f":"IF(AND(AJ$222>$B349+$C349,AJ$222<=$B349+$D349),$I349/($D349-$C349),0)","v":1681.195572513335},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B349,0,(H349*$E349))","v":0},504.35867175400051,504.35867175400051,504.35867175400051,504.35867175400051,252.17933587700026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A349","v":"Bonds (4 to 7 years)-LC"},{"$f":"B349+1","v":2025},{"$f":"C349","v":3},5,0.14000000000000001,null,null,null,null,{"$f":"J$90","v":1400},{"$f":"J350-AG350","v":1400},1400,1400,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B350+$C350,AF$222<=$B350+$D350),$J350/($D350-$C350),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B350+$C350,AJ$222<=$B350+$D350),$J350/($D350-$C350),0)","v":700},{"$f":"IF(AND(AK$222>$B350+$C350,AK$222<=$B350+$D350),$J350/($D350-$C350),0)","v":700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B350,0,(I350*$E350))","v":0},{"$f":"IF(BC$222=$B350,0,(J350*$E350))","v":196.00000000000003},196.00000000000003,196.00000000000003,196.00000000000003,98.000000000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B350+1","v":2026},3,5,0.13,null,null,null,null,null,{"$f":"K$90","v":2000},{"$f":"K351-AH351","v":2000},2000,2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B351+$C351,AG$222<=$B351+$D351),$K351/($D351-$C351),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B351+$C351,AK$222<=$B351+$D351),$K351/($D351-$C351),0)","v":1000},{"$f":"IF(AND(AL$222>$B351+$C351,AL$222<=$B351+$D351),$K351/($D351-$C351),0)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B351,0,(J351*$E351))","v":0},{"$f":"IF(BD$222=$B351,0,(K351*$E351))","v":260},260,260,260,130,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B351+1","v":2027},3,5,0.11,null,null,null,null,null,null,{"$f":"L$90","v":800},{"$f":"L352-AI352","v":800},800,800,400,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B352+$C352,AH$222<=$B352+$D352),$L352/($D352-$C352),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B352+$C352,AL$222<=$B352+$D352),$L352/($D352-$C352),0)","v":400},{"$f":"IF(AND(AM$222>$B352+$C352,AM$222<=$B352+$D352),$L352/($D352-$C352),0)","v":400},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B352,0,(K352*$E352))","v":0},{"$f":"IF(BE$222=$B352,0,(L352*$E352))","v":88},88,88,88,44,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B352+1","v":2028},3,5,0.1,null,null,null,null,null,null,null,{"$f":"M$90","v":2400},{"$f":"M353-AJ353","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B353+$C353,AI$222<=$B353+$D353),$M353/($D353-$C353),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B353+$C353,AM$222<=$B353+$D353),$M353/($D353-$C353),0)","v":1200},{"$f":"IF(AND(AN$222>$B353+$C353,AN$222<=$B353+$D353),$M353/($D353-$C353),0)","v":1200},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B353,0,(L353*$E353))","v":0},{"$f":"IF(BF$222=$B353,0,(M353*$E353))","v":240},240,240,240,120,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B353+1","v":2029},3,5,0.09,null,null,null,null,null,null,null,null,{"$f":"N$90","v":2400},{"$f":"N354-AK354","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B354+$C354,AJ$222<=$B354+$D354),$N354/($D354-$C354),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B354+$C354,AN$222<=$B354+$D354),$N354/($D354-$C354),0)","v":1200},{"$f":"IF(AND(AO$222>$B354+$C354,AO$222<=$B354+$D354),$N354/($D354-$C354),0)","v":1200},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B354,0,(M354*$E354))","v":0},{"$f":"IF(BG$222=$B354,0,(N354*$E354))","v":216},216,216,216,108,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B354+1","v":2030},3,5,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$90","v":2400},{"$f":"O355-AL355","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B355+$C355,AK$222<=$B355+$D355),$O355/($D355-$C355),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B355+$C355,AO$222<=$B355+$D355),$O355/($D355-$C355),0)","v":1200},{"$f":"IF(AND(AP$222>$B355+$C355,AP$222<=$B355+$D355),$O355/($D355-$C355),0)","v":1200},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B355,0,(N355*$E355))","v":0},{"$f":"IF(BH$222=$B355,0,(O355*$E355))","v":216},216,216,216,108,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2031,3,5,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$90","v":2400},{"$f":"P356-AM356","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B356+$C356,AL$222<=$B356+$D356),$P356/($D356-$C356),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B356+$C356,AP$222<=$B356+$D356),$P356/($D356-$C356),0)","v":1200},{"$f":"IF(AND(AQ$222>$B356+$C356,AQ$222<=$B356+$D356),$P356/($D356-$C356),0)","v":1200},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B356,0,(O356*$E356))","v":0},{"$f":"IF(BI$222=$B356,0,(P356*$E356))","v":216},216,216,216,108,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2032,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$90","v":2600},{"$f":"Q357-AN357","v":2600},2600,2600,1300,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B357+$C357,AM$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B357+$C357,AQ$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":1300},{"$f":"IF(AND(AR$222>$B357+$C357,AR$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":1300},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B357,0,(P357*$E357))","v":0},{"$f":"IF(BJ$222=$B357,0,(Q357*$E357))","v":234},234,234,234,117,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2033,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$90","v":3200},{"$f":"R358-AO358","v":3200},3200,3200,1600,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B358+$C358,AN$222<=$B358+$D358),$R358/($D358-$C358),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B358+$C358,AR$222<=$B358+$D358),$R358/($D358-$C358),0)","v":1600},{"$f":"IF(AND(AS$222>$B358+$C358,AS$222<=$B358+$D358),$R358/($D358-$C358),0)","v":1600},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B358,0,(Q358*$E358))","v":0},{"$f":"IF(BK$222=$B358,0,(R358*$E358))","v":288},288,288,288,144,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2034,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$90","v":4160},{"$f":"S359-AP359","v":4160},4160,4160,2080,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B359+$C359,AO$222<=$B359+$D359),$S359/($D359-$C359),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B359+$C359,AS$222<=$B359+$D359),$S359/($D359-$C359),0)","v":2080},{"$f":"IF(AND(AT$222>$B359+$C359,AT$222<=$B359+$D359),$S359/($D359-$C359),0)","v":2080},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B359,0,(R359*$E359))","v":0},{"$f":"IF(BL$222=$B359,0,(S359*$E359))","v":374.4},374.4,374.4,374.4,187.2,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2035,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$90","v":4800},{"$f":"T360-AQ360","v":4800},4800,4800,2400,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B360+$C360,AP$222<=$B360+$D360),$T360/($D360-$C360),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B360+$C360,AT$222<=$B360+$D360),$T360/($D360-$C360),0)","v":2400},{"$f":"IF(AND(AU$222>$B360+$C360,AU$222<=$B360+$D360),$T360/($D360-$C360),0)","v":2400},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B360,0,(S360*$E360))","v":0},{"$f":"IF(BM$222=$B360,0,(T360*$E360))","v":432},432,432,432,216,0,0,0,0]
["Bonds (4 to 7 years)-LC",2036,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$90","v":5200},{"$f":"U361-AR361","v":5200},5200,5200,2600,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B361+$C361,AQ$222<=$B361+$D361),$U361/($D361-$C361),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B361+$C361,AU$222<=$B361+$D361),$U361/($D361-$C361),0)","v":2600},{"$f":"IF(AND(AV$222>$B361+$C361,AV$222<=$B361+$D361),$U361/($D361-$C361),0)","v":2600},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B361,0,(T361*$E361))","v":0},{"$f":"IF(BN$222=$B361,0,(U361*$E361))","v":468},468,468,468,234,0,0,0]
["Bonds (4 to 7 years)-LC",2037,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$90","v":5400},{"$f":"V362-AS362","v":5400},5400,5400,2700,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B362+$C362,AR$222<=$B362+$D362),$V362/($D362-$C362),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B362+$C362,AV$222<=$B362+$D362),$V362/($D362-$C362),0)","v":2700},{"$f":"IF(AND(AW$222>$B362+$C362,AW$222<=$B362+$D362),$V362/($D362-$C362),0)","v":2700},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B362,0,(U362*$E362))","v":0},{"$f":"IF(BO$222=$B362,0,(V362*$E362))","v":486},486,486,486,243,0,0]
["Bonds (4 to 7 years)-LC",2038,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$90","v":5600},{"$f":"W363-AT363","v":5600},5600,5600,2800,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B363+$C363,AS$222<=$B363+$D363),$W363/($D363-$C363),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B363+$C363,AW$222<=$B363+$D363),$W363/($D363-$C363),0)","v":2800},{"$f":"IF(AND(AX$222>$B363+$C363,AX$222<=$B363+$D363),$W363/($D363-$C363),0)","v":2800},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B363,0,(V363*$E363))","v":0},{"$f":"IF(BP$222=$B363,0,(W363*$E363))","v":504},504,504,504,252,0]
["Bonds (4 to 7 years)-LC",2039,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$90","v":5800},{"$f":"X364-AU364","v":5800},{"$f":"Y364-AV364","v":5800},{"$f":"Z364-AW364","v":5800},{"$f":"AA364-AX364","v":2900},{"$f":"AB364-AY364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B364+$C364,AT$222<=$B364+$D364),$X364/($D364-$C364),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B364+$C364,AX$222<=$B364+$D364),$X364/($D364-$C364),0)","v":2900},{"$f":"IF(AND(AY$222>$B364+$C364,AY$222<=$B364+$D364),$X364/($D364-$C364),0)","v":2900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B364,0,(W364*$E364))","v":0},{"$f":"IF(BQ$222=$B364,0,(X364*$E364))","v":522},{"$f":"IF(BR$222=$B364,0,(Y364*$E364))","v":522},{"$f":"IF(BS$222=$B364,0,(Z364*$E364))","v":522},{"$f":"IF(BT$222=$B364,0,(AA364*$E364))","v":522},{"$f":"IF(BU$222=$B364,0,(AB364*$E364))","v":261}]
["Bonds (4 to 7 years)-LC",2040,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$90","v":6000},{"$f":"Y365-AV365","v":6000},{"$f":"Z365-AW365","v":6000},{"$f":"AA365-AX365","v":6000},{"$f":"AB365-AY365","v":3000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B365+$C365,AU$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AV$222>$B365+$C365,AV$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AW$222>$B365+$C365,AW$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AX$222>$B365+$C365,AX$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AY$222>$B365+$C365,AY$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":3000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B365,0,(X365*$E365))","v":0},{"$f":"IF(BR$222=$B365,0,(Y365*$E365))","v":540},{"$f":"IF(BS$222=$B365,0,(Z365*$E365))","v":540},{"$f":"IF(BT$222=$B365,0,(AA365*$E365))","v":540},{"$f":"IF(BU$222=$B365,0,(AB365*$E365))","v":540}]
["Bonds (4 to 7 years)-LC",2041,{"$f":"C365","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$90","v":6200},{"$f":"Z366-AW366","v":6200},{"$f":"AA366-AX366","v":6200},{"$f":"AB366-AY366","v":6200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B366+$C366,AV$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AW$222>$B366+$C366,AW$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AX$222>$B366+$C366,AX$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AY$222>$B366+$C366,AY$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B366,0,(Y366*$E366))","v":0},{"$f":"IF(BS$222=$B366,0,(Z366*$E366))","v":558},{"$f":"IF(BT$222=$B366,0,(AA366*$E366))","v":558},{"$f":"IF(BU$222=$B366,0,(AB366*$E366))","v":558}]
["Bonds (4 to 7 years)-LC",2042,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$90","v":6400},{"$f":"AA367-AX367","v":6400},{"$f":"AB367-AY367","v":6400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B367+$C367,AW$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},{"$f":"IF(AND(AX$222>$B367+$C367,AX$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},{"$f":"IF(AND(AY$222>$B367+$C367,AY$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B367,0,(Z367*$E367))","v":0},{"$f":"IF(BT$222=$B367,0,(AA367*$E367))","v":576},{"$f":"IF(BU$222=$B367,0,(AB367*$E367))","v":576}]
["Bonds (4 to 7 years)-LC",2043,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$90","v":6600},{"$f":"AB368-AY368","v":6600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B368+$C368,AX$222<=$B368+$D368),$AB368/($D368-$C368),0)","v":0},{"$f":"IF(AND(AY$222>$B368+$C368,AY$222<=$B368+$D368),$AB368/($D368-$C368),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B368,0,(AA368*$E368))","v":0},{"$f":"IF(BU$222=$B368,0,(AB368*$E368))","v":594}]
["Bonds (4 to 7 years)-LC",2044,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$90","v":6800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B369+$C369,AY$222<=$B369+$D369),$AC369/($D369-$C369),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B369,0,(AB369*$E369))","v":0}]
[]
[{"$f":"A91","v":"Bonds (beyond 7 years)-LC"},{"$f":"$I$5","v":2024},{"$f":"$C18","v":6},{"$f":"$D18","v":7},{"$f":"INDEX($A$5:$AC$22,MATCH(A371,$A$5:$A$22,0),MATCH(B371,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$91","v":1326.8282176989999},{"$f":"I371-AF371","v":1326.8282176989999},1326.8282176989999,1326.8282176989999,1326.8282176989999,1326.8282176989999,1326.8282176989999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B371+$C371,AE$222<=$B371+$D371),$I371/($D371-$C371),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B371+$C371,AL$222<=$B371+$D371),$I371/($D371-$C371),0)","v":1326.8282176989999},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B371,0,(H371*$E371))","v":0},199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A371","v":"Bonds (beyond 7 years)-LC"},{"$f":"B371+1","v":2025},{"$f":"C371","v":6},7,0.14000000000000001,null,null,null,null,{"$f":"J$91","v":2913.8157353314},{"$f":"J372-AG372","v":2913.8157353314},2913.8157353314,2913.8157353314,2913.8157353314,2913.8157353314,2913.8157353314,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B372+$C372,AF$222<=$B372+$D372),$J372/($D372-$C372),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B372+$C372,AM$222<=$B372+$D372),$J372/($D372-$C372),0)","v":2913.8157353314},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B372,0,(I372*$E372))","v":0},{"$f":"IF(BC$222=$B372,0,(J372*$E372))","v":407.93420294639606},407.93420294639606,407.93420294639606,407.93420294639606,407.93420294639606,407.93420294639606,407.93420294639606,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B372+1","v":2026},6,7,0.13,null,null,null,null,null,{"$f":"K$91","v":3126.24884569914},{"$f":"K373-AH373","v":3126.24884569914},3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B373+$C373,AG$222<=$B373+$D373),$K373/($D373-$C373),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B373+$C373,AN$222<=$B373+$D373),$K373/($D373-$C373),0)","v":3126.24884569914},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B373,0,(J373*$E373))","v":0},{"$f":"IF(BD$222=$B373,0,(K373*$E373))","v":406.41234994088819},406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B373+1","v":2027},6,7,0.11,null,null,null,null,null,null,{"$f":"L$91","v":993.11006809149796},{"$f":"L374-AI374","v":993.11006809149796},993.11006809149796,993.11006809149796,993.11006809149796,993.11006809149796,993.11006809149796,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B374+$C374,AH$222<=$B374+$D374),$L374/($D374-$C374),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B374+$C374,AO$222<=$B374+$D374),$L374/($D374-$C374),0)","v":993.11006809149796},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B374,0,(K374*$E374))","v":0},{"$f":"IF(BE$222=$B374,0,(L374*$E374))","v":109.24210749006478},109.24210749006478,109.24210749006478,109.24210749006478,109.24210749006478,109.24210749006478,109.24210749006478,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B374+1","v":2028},6,7,0.1,null,null,null,null,null,null,null,{"$f":"M$91","v":2575.10191077117},{"$f":"M375-AJ375","v":2575.10191077117},2575.10191077117,2575.10191077117,2575.10191077117,2575.10191077117,2575.10191077117,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B375+$C375,AI$222<=$B375+$D375),$M375/($D375-$C375),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B375+$C375,AP$222<=$B375+$D375),$M375/($D375-$C375),0)","v":2575.10191077117},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B375,0,(L375*$E375))","v":0},{"$f":"IF(BF$222=$B375,0,(M375*$E375))","v":257.51019107711699},257.51019107711699,257.51019107711699,257.51019107711699,257.51019107711699,257.51019107711699,257.51019107711699,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B375+1","v":2029},6,7,0.09,null,null,null,null,null,null,null,null,{"$f":"N$91","v":2239.8489284662001},{"$f":"N376-AK376","v":2239.8489284662001},2239.8489284662001,2239.8489284662001,2239.8489284662001,2239.8489284662001,2239.8489284662001,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B376+$C376,AJ$222<=$B376+$D376),$N376/($D376-$C376),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B376+$C376,AQ$222<=$B376+$D376),$N376/($D376-$C376),0)","v":2239.8489284662001},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B376,0,(M376*$E376))","v":0},{"$f":"IF(BG$222=$B376,0,(N376*$E376))","v":201.58640356195801},201.58640356195801,201.58640356195801,201.58640356195801,201.58640356195801,201.58640356195801,201.58640356195801,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B376+1","v":2030},6,7,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$91","v":1713.7926676842599},{"$f":"O377-AL377","v":1713.7926676842599},1713.7926676842599,1713.7926676842599,1713.7926676842599,1713.7926676842599,1713.7926676842599,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B377+$C377,AK$222<=$B377+$D377),$O377/($D377-$C377),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B377+$C377,AR$222<=$B377+$D377),$O377/($D377-$C377),0)","v":1713.7926676842599},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B377,0,(N377*$E377))","v":0},{"$f":"IF(BH$222=$B377,0,(O377*$E377))","v":154.2413400915834},154.2413400915834,154.2413400915834,154.2413400915834,154.2413400915834,154.2413400915834,154.2413400915834,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2031,6,7,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$91","v":3164.83055645684},{"$f":"P378-AM378","v":3164.83055645684},3164.83055645684,3164.83055645684,3164.83055645684,3164.83055645684,3164.83055645684,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B378+$C378,AL$222<=$B378+$D378),$P378/($D378-$C378),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B378+$C378,AS$222<=$B378+$D378),$P378/($D378-$C378),0)","v":3164.83055645684},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B378,0,(O378*$E378))","v":0},{"$f":"IF(BI$222=$B378,0,(P378*$E378))","v":284.8347500811156},284.8347500811156,284.8347500811156,284.8347500811156,284.8347500811156,284.8347500811156,284.8347500811156,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2032,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$91","v":3119.9351264029001},{"$f":"Q379-AN379","v":3119.9351264029001},3119.9351264029001,3119.9351264029001,3119.9351264029001,3119.9351264029001,3119.9351264029001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B379+$C379,AM$222<=$B379+$D379),$Q379/($D379-$C379),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B379+$C379,AT$222<=$B379+$D379),$Q379/($D379-$C379),0)","v":3119.9351264029001},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B379,0,(P379*$E379))","v":0},{"$f":"IF(BJ$222=$B379,0,(Q379*$E379))","v":280.794161376261},280.794161376261,280.794161376261,280.794161376261,280.794161376261,280.794161376261,280.794161376261,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2033,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$91","v":4106.48569370731},{"$f":"R380-AO380","v":4106.48569370731},4106.48569370731,4106.48569370731,4106.48569370731,4106.48569370731,4106.48569370731,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B380+$C380,AN$222<=$B380+$D380),$R380/($D380-$C380),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B380+$C380,AU$222<=$B380+$D380),$R380/($D380-$C380),0)","v":4106.48569370731},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B380,0,(Q380*$E380))","v":0},{"$f":"IF(BK$222=$B380,0,(R380*$E380))","v":369.58371243365787},369.58371243365787,369.58371243365787,369.58371243365787,369.58371243365787,369.58371243365787,369.58371243365787,0,0,0,0]
["Bonds (beyond 7 years)-LC",2034,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$91","v":4863.1151072382499},{"$f":"S381-AP381","v":4863.1151072382499},4863.1151072382499,4863.1151072382499,4863.1151072382499,4863.1151072382499,4863.1151072382499,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B381+$C381,AO$222<=$B381+$D381),$S381/($D381-$C381),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B381+$C381,AV$222<=$B381+$D381),$S381/($D381-$C381),0)","v":4863.1151072382499},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B381,0,(R381*$E381))","v":0},{"$f":"IF(BL$222=$B381,0,(S381*$E381))","v":437.68035965144247},437.68035965144247,437.68035965144247,437.68035965144247,437.68035965144247,437.68035965144247,437.68035965144247,0,0,0]
["Bonds (beyond 7 years)-LC",2035,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$91","v":7224.9427463077},{"$f":"T382-AQ382","v":7224.9427463077},7224.9427463077,7224.9427463077,7224.9427463077,7224.9427463077,7224.9427463077,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B382+$C382,AP$222<=$B382+$D382),$T382/($D382-$C382),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B382+$C382,AW$222<=$B382+$D382),$T382/($D382-$C382),0)","v":7224.9427463077},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B382,0,(S382*$E382))","v":0},{"$f":"IF(BM$222=$B382,0,(T382*$E382))","v":650.24484716769302},650.24484716769302,650.24484716769302,650.24484716769302,650.24484716769302,650.24484716769302,650.24484716769302,0,0]
["Bonds (beyond 7 years)-LC",2036,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$91","v":7003.3040973482503},{"$f":"U383-AR383","v":7003.3040973482503},7003.3040973482503,7003.3040973482503,7003.3040973482503,7003.3040973482503,7003.3040973482503,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B383+$C383,AQ$222<=$B383+$D383),$U383/($D383-$C383),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B383+$C383,AX$222<=$B383+$D383),$U383/($D383-$C383),0)","v":7003.3040973482503},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B383,0,(T383*$E383))","v":0},{"$f":"IF(BN$222=$B383,0,(U383*$E383))","v":630.29736876134245},630.29736876134245,630.29736876134245,630.29736876134245,630.29736876134245,630.29736876134245,630.29736876134245,0]
["Bonds (beyond 7 years)-LC",2037,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$91","v":7423.2955452584101},{"$f":"V384-AS384","v":7423.2955452584101},7423.2955452584101,7423.2955452584101,7423.2955452584101,7423.2955452584101,7423.2955452584101,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B384+$C384,AR$222<=$B384+$D384),$V384/($D384-$C384),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B384+$C384,AY$222<=$B384+$D384),$V384/($D384-$C384),0)","v":7423.2955452584101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B384,0,(U384*$E384))","v":0},{"$f":"IF(BO$222=$B384,0,(V384*$E384))","v":668.09659907325693},668.09659907325693,668.09659907325693,668.09659907325693,668.09659907325693,668.09659907325693,668.09659907325693]
["Bonds (beyond 7 years)-LC",2038,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$91","v":9409.3443011173895},{"$f":"W385-AT385","v":9409.3443011173895},9409.3443011173895,9409.3443011173895,9409.3443011173895,9409.3443011173895,9409.3443011173895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B385+$C385,AS$222<=$B385+$D385),$W385/($D385-$C385),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B385,0,(V385*$E385))","v":0},{"$f":"IF(BP$222=$B385,0,(W385*$E385))","v":846.84098710056503},846.84098710056503,846.84098710056503,846.84098710056503,846.84098710056503,846.84098710056503]
["Bonds (beyond 7 years)-LC",2039,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$91","v":12580.223219907801},{"$f":"X386-AU386","v":12580.223219907801},{"$f":"Y386-AV386","v":12580.223219907801},{"$f":"Z386-AW386","v":12580.223219907801},{"$f":"AA386-AX386","v":12580.223219907801},{"$f":"AB386-AY386","v":12580.223219907801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B386+$C386,AT$222<=$B386+$D386),$X386/($D386-$C386),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B386,0,(W386*$E386))","v":0},{"$f":"IF(BQ$222=$B386,0,(X386*$E386))","v":1132.2200897917021},{"$f":"IF(BR$222=$B386,0,(Y386*$E386))","v":1132.2200897917021},{"$f":"IF(BS$222=$B386,0,(Z386*$E386))","v":1132.2200897917021},{"$f":"IF(BT$222=$B386,0,(AA386*$E386))","v":1132.2200897917021},{"$f":"IF(BU$222=$B386,0,(AB386*$E386))","v":1132.2200897917021}]
["Bonds (beyond 7 years)-LC",2040,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$91","v":12677.472733868601},{"$f":"Y387-AV387","v":12677.472733868601},{"$f":"Z387-AW387","v":12677.472733868601},{"$f":"AA387-AX387","v":12677.472733868601},{"$f":"AB387-AY387","v":12677.472733868601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B387+$C387,AU$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AV$222>$B387+$C387,AV$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AW$222>$B387+$C387,AW$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AX$222>$B387+$C387,AX$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AY$222>$B387+$C387,AY$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B387,0,(X387*$E387))","v":0},{"$f":"IF(BR$222=$B387,0,(Y387*$E387))","v":1140.9725460481741},{"$f":"IF(BS$222=$B387,0,(Z387*$E387))","v":1140.9725460481741},{"$f":"IF(BT$222=$B387,0,(AA387*$E387))","v":1140.9725460481741},{"$f":"IF(BU$222=$B387,0,(AB387*$E387))","v":1140.9725460481741}]
["Bonds (beyond 7 years)-LC",2041,{"$f":"C387","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$91","v":16262.445379094499},{"$f":"Z388-AW388","v":16262.445379094499},{"$f":"AA388-AX388","v":16262.445379094499},{"$f":"AB388-AY388","v":16262.445379094499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B388+$C388,AV$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AW$222>$B388+$C388,AW$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AX$222>$B388+$C388,AX$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AY$222>$B388+$C388,AY$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B388,0,(Y388*$E388))","v":0},{"$f":"IF(BS$222=$B388,0,(Z388*$E388))","v":1463.6200841185048},{"$f":"IF(BT$222=$B388,0,(AA388*$E388))","v":1463.6200841185048},{"$f":"IF(BU$222=$B388,0,(AB388*$E388))","v":1463.6200841185048}]
["Bonds (beyond 7 years)-LC",2042,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$91","v":17846.158034611599},{"$f":"AA389-AX389","v":17846.158034611599},{"$f":"AB389-AY389","v":17846.158034611599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B389+$C389,AW$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},{"$f":"IF(AND(AX$222>$B389+$C389,AX$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},{"$f":"IF(AND(AY$222>$B389+$C389,AY$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B389,0,(Z389*$E389))","v":0},{"$f":"IF(BT$222=$B389,0,(AA389*$E389))","v":1606.1542231150438},{"$f":"IF(BU$222=$B389,0,(AB389*$E389))","v":1606.1542231150438}]
["Bonds (beyond 7 years)-LC",2043,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$91","v":20874.407555535399},{"$f":"AB390-AY390","v":20874.407555535399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B390+$C390,AX$222<=$B390+$D390),$AB390/($D390-$C390),0)","v":0},{"$f":"IF(AND(AY$222>$B390+$C390,AY$222<=$B390+$D390),$AB390/($D390-$C390),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B390,0,(AA390*$E390))","v":0},{"$f":"IF(BU$222=$B390,0,(AB390*$E390))","v":1878.6966799981858}]
["Bonds (beyond 7 years)-LC",2044,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$91","v":24145.0677120701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B391+$C391,AY$222<=$B391+$D391),$AC391/($D391-$C391),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B391,0,(AB391*$E391))","v":0}]
[]
[]
[]
[{"$f":"A92","v":"Denominated in foreign currency (FX)"},"Calculations in USD"]
[]
[{"$f":"A93","v":"Bonds (1 to 3 years)-FX"},{"$f":"$I$5","v":2024},{"$f":"$C20","v":1},{"$f":"$D20","v":2},{"$f":"INDEX($A$5:$AC$22,MATCH(A397,$A$5:$A$22,0),MATCH(B397,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$93/I$219","v":0},{"$f":"I397-AF397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B397+$C397,AE$222<=$B397+$D397),$I397/($D397-$C397),0)","v":0},0,{"$f":"IF(AND(AG$222>$B397+$C397,AG$222<=$B397+$D397),$I397/($D397-$C397),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B397+$C397,AY$222<=$B397+$D397), $I397/($D397-$C397),0)","v":0},null,{"$f":"IF(BA$222=$B397,0,(H397*$E397))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A397","v":"Bonds (1 to 3 years)-FX"},{"$f":"B397+1","v":2025},{"$f":"C397","v":1},2,7.0000000000000007E-2,null,null,null,null,{"$f":"J$93/J$219","v":0},{"$f":"J398-AG398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B398+$C398,AF$222<=$B398+$D398),$J398/($D398-$C398),0)","v":0},0,{"$f":"IF(AND(AH$222>$B398+$C398,AH$222<=$B398+$D398),$J398/($D398-$C398),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B398,0,(I398*$E398))","v":0},{"$f":"IF(BC$222=$B398,0,(J398*$E398))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B398+1","v":2026},1,2,0.06,null,null,null,null,null,{"$f":"K$93/K$219","v":0},{"$f":"K399-AH399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B399+$C399,AG$222<=$B399+$D399),$K399/($D399-$C399),0)","v":0},0,{"$f":"IF(AND(AI$222>$B399+$C399,AI$222<=$B399+$D399),$K399/($D399-$C399),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B399,0,(J399*$E399))","v":0},{"$f":"IF(BD$222=$B399,0,(K399*$E399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B399+1","v":2027},1,2,0.06,null,null,null,null,null,null,{"$f":"L$93/L$219","v":0},{"$f":"L400-AI400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B400+$C400,AH$222<=$B400+$D400),$L400/($D400-$C400),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B400+$C400,AJ$222<=$B400+$D400),$L400/($D400-$C400),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B400,0,(K400*$E400))","v":0},{"$f":"IF(BE$222=$B400,0,(L400*$E400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B400+1","v":2028},1,2,0.06,null,null,null,null,null,null,null,{"$f":"M$93/M$219","v":0},{"$f":"M401-AJ401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B401+$C401,AI$222<=$B401+$D401),$M401/($D401-$C401),0)","v":0},0,{"$f":"IF(AND(AK$222>$B401+$C401,AK$222<=$B401+$D401),$M401/($D401-$C401),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B401,0,(L401*$E401))","v":0},{"$f":"IF(BF$222=$B401,0,(M401*$E401))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B401+1","v":2029},1,2,0.06,null,null,null,null,null,null,null,null,{"$f":"N$93/N$219","v":0},{"$f":"N402-AK402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B402+$C402,AJ$222<=$B402+$D402),$N402/($D402-$C402),0)","v":0},0,{"$f":"IF(AND(AL$222>$B402+$C402,AL$222<=$B402+$D402),$N402/($D402-$C402),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B402,0,(M402*$E402))","v":0},{"$f":"IF(BG$222=$B402,0,(N402*$E402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B402+1","v":2030},1,2,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$93/O$219","v":0},{"$f":"O403-AL403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B403+$C403,AK$222<=$B403+$D403),$O403/($D403-$C403),0)","v":0},0,{"$f":"IF(AND(AM$222>$B403+$C403,AM$222<=$B403+$D403),$O403/($D403-$C403),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B403,0,(N403*$E403))","v":0},{"$f":"IF(BH$222=$B403,0,(O403*$E403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2031,1,2,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$93/P$219","v":0},{"$f":"P404-AM404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B404+$C404,AL$222<=$B404+$D404),$P404/($D404-$C404),0)","v":0},0,{"$f":"IF(AND(AN$222>$B404+$C404,AN$222<=$B404+$D404),$P404/($D404-$C404),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B404,0,(O404*$E404))","v":0},{"$f":"IF(BI$222=$B404,0,(P404*$E404))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2032,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$93/Q$219","v":0},{"$f":"Q405-AN405","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B405+$C405,AM$222<=$B405+$D405),$Q405/($D405-$C405),0)","v":0},0,{"$f":"IF(AND(AO$222>$B405+$C405,AO$222<=$B405+$D405),$Q405/($D405-$C405),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B405,0,(P405*$E405))","v":0},{"$f":"IF(BJ$222=$B405,0,(Q405*$E405))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2033,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$93/R$219","v":0},{"$f":"R406-AO406","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B406+$C406,AN$222<=$B406+$D406),$R406/($D406-$C406),0)","v":0},0,{"$f":"IF(AND(AP$222>$B406+$C406,AP$222<=$B406+$D406),$R406/($D406-$C406),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B406,0,(Q406*$E406))","v":0},{"$f":"IF(BK$222=$B406,0,(R406*$E406))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2034,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$93/S$219","v":0},{"$f":"S407-AP407","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B407+$C407,AO$222<=$B407+$D407),$S407/($D407-$C407),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B407+$C407,AQ$222<=$B407+$D407),$S407/($D407-$C407),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B407,0,(R407*$E407))","v":0},{"$f":"IF(BL$222=$B407,0,(S407*$E407))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2035,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$93/T$219","v":0},{"$f":"T408-AQ408","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B408+$C408,AP$222<=$B408+$D408),$T408/($D408-$C408),0)","v":0},0,{"$f":"IF(AND(AR$222>$B408+$C408,AR$222<=$B408+$D408),$T408/($D408-$C408),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B408,0,(S408*$E408))","v":0},{"$f":"IF(BM$222=$B408,0,(T408*$E408))","v":0},0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2036,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$93/U$219","v":0},{"$f":"U409-AR409","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B409+$C409,AQ$222<=$B409+$D409),$U409/($D409-$C409),0)","v":0},0,{"$f":"IF(AND(AS$222>$B409+$C409,AS$222<=$B409+$D409),$U409/($D409-$C409),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B409,0,(T409*$E409))","v":0},{"$f":"IF(BN$222=$B409,0,(U409*$E409))","v":0},0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2037,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$93/V$219","v":0},{"$f":"V410-AS410","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B410+$C410,AR$222<=$B410+$D410),$V410/($D410-$C410),0)","v":0},0,{"$f":"IF(AND(AT$222>$B410+$C410,AT$222<=$B410+$D410),$V410/($D410-$C410),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B410,0,(U410*$E410))","v":0},{"$f":"IF(BO$222=$B410,0,(V410*$E410))","v":0},0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2038,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$93/W$219","v":0},{"$f":"W411-AT411","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B411+$C411,AS$222<=$B411+$D411),$W411/($D411-$C411),0)","v":0},0,{"$f":"IF(AND(AU$222>$B411+$C411,AU$222<=$B411+$D411),$W411/($D411-$C411),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B411,0,(V411*$E411))","v":0},{"$f":"IF(BP$222=$B411,0,(W411*$E411))","v":0},0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2039,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$93/X$219","v":0},{"$f":"X412-AU412","v":0},{"$f":"Y412-AV412","v":0},{"$f":"Z412-AW412","v":0},{"$f":"AA412-AX412","v":0},{"$f":"AB412-AY412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B412+$C412,AT$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AU$222>$B412+$C412,AU$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AV$222>$B412+$C412,AV$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AW$222>$B412+$C412,AW$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AX$222>$B412+$C412,AX$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B412,0,(W412*$E412))","v":0},{"$f":"IF(BQ$222=$B412,0,(X412*$E412))","v":0},{"$f":"IF(BR$222=$B412,0,(Y412*$E412))","v":0},{"$f":"IF(BS$222=$B412,0,(Z412*$E412))","v":0},{"$f":"IF(BT$222=$B412,0,(AA412*$E412))","v":0},{"$f":"IF(BU$222=$B412,0,(AB412*$E412))","v":0}]
["Bonds (1 to 3 years)-FX",2040,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$93/Y$219","v":0},{"$f":"Y413-AV413","v":0},{"$f":"Z413-AW413","v":0},{"$f":"AA413-AX413","v":0},{"$f":"AB413-AY413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B413+$C413,AU$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AV$222>$B413+$C413,AV$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AW$222>$B413+$C413,AW$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AX$222>$B413+$C413,AX$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B413,0,(X413*$E413))","v":0},{"$f":"IF(BR$222=$B413,0,(Y413*$E413))","v":0},{"$f":"IF(BS$222=$B413,0,(Z413*$E413))","v":0},{"$f":"IF(BT$222=$B413,0,(AA413*$E413))","v":0},{"$f":"IF(BU$222=$B413,0,(AB413*$E413))","v":0}]
["Bonds (1 to 3 years)-FX",2041,{"$f":"C413","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$93/Z$219","v":0},{"$f":"Z414-AW414","v":0},{"$f":"AA414-AX414","v":0},{"$f":"AB414-AY414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B414+$C414,AV$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},{"$f":"IF(AND(AW$222>$B414+$C414,AW$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},{"$f":"IF(AND(AX$222>$B414+$C414,AX$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B414,0,(Y414*$E414))","v":0},{"$f":"IF(BS$222=$B414,0,(Z414*$E414))","v":0},{"$f":"IF(BT$222=$B414,0,(AA414*$E414))","v":0},{"$f":"IF(BU$222=$B414,0,(AB414*$E414))","v":0}]
["Bonds (1 to 3 years)-FX",2042,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$93/AA$219","v":0},{"$f":"AA415-AX415","v":0},{"$f":"AB415-AY415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B415+$C415,AW$222<=$B415+$D415),$AA415/($D415-$C415),0)","v":0},{"$f":"IF(AND(AX$222>$B415+$C415,AX$222<=$B415+$D415),$AA415/($D415-$C415),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B415,0,(Z415*$E415))","v":0},{"$f":"IF(BT$222=$B415,0,(AA415*$E415))","v":0},{"$f":"IF(BU$222=$B415,0,(AB415*$E415))","v":0}]
["Bonds (1 to 3 years)-FX",2043,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$93/AB$219","v":0},{"$f":"AB416-AY416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B416+$C416,AX$222<=$B416+$D416),$AB416/($D416-$C416),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B416,0,(AA416*$E416))","v":0},{"$f":"IF(BU$222=$B416,0,(AB416*$E416))","v":0}]
["Bonds (1 to 3 years)-FX",2044,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$93/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B417,0,(AB417*$E417))","v":0}]
[]
[{"$f":"A94","v":"Bonds (4 to 7 years)-FX"},{"$f":"$I$5","v":2024},{"$f":"$C21","v":3},{"$f":"$D21","v":5},{"$f":"INDEX($A$5:$AC$22,MATCH(A419,$A$5:$A$22,0),MATCH(B419,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$94/I$219","v":0},{"$f":"I419-AF419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B419+$C419,AE$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B419+$C419,AI$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},{"$f":"IF(AND(AJ$222>$B419+$C419,AJ$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B419+$C419,AY$222<=$B419+$D419), $I419/($D419-$C419),0)","v":0},null,{"$f":"IF(BA$222=$B419,0,(H419*$E419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A419","v":"Bonds (4 to 7 years)-FX"},{"$f":"B419+1","v":2025},{"$f":"C419","v":3},{"$f":"D419","v":5},7.0000000000000007E-2,null,null,null,null,{"$f":"J$94/J$219","v":0},{"$f":"J420-AG420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B420+$C420,AF$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B420+$C420,AJ$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},{"$f":"IF(AND(AK$222>$B420+$C420,AK$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B420,0,(I420*$E420))","v":0},{"$f":"IF(BC$222=$B420,0,(J420*$E420))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B420+1","v":2026},{"$f":"C420","v":3},5,0.06,null,null,null,null,null,{"$f":"K$94/K$219","v":0},{"$f":"K421-AH421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B421+$C421,AG$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B421+$C421,AK$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},{"$f":"IF(AND(AL$222>$B421+$C421,AL$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B421,0,(J421*$E421))","v":0},{"$f":"IF(BD$222=$B421,0,(K421*$E421))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B421+1","v":2027},3,5,0.06,null,null,null,null,null,null,{"$f":"L$94/L$219","v":0},{"$f":"L422-AI422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B422+$C422,AH$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B422+$C422,AL$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},{"$f":"IF(AND(AM$222>$B422+$C422,AM$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B422,0,(K422*$E422))","v":0},{"$f":"IF(BE$222=$B422,0,(L422*$E422))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B422+1","v":2028},3,5,0.06,null,null,null,null,null,null,null,{"$f":"M$94/M$219","v":0},{"$f":"M423-AJ423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B423+$C423,AI$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B423+$C423,AM$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},{"$f":"IF(AND(AN$222>$B423+$C423,AN$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B423,0,(L423*$E423))","v":0},{"$f":"IF(BF$222=$B423,0,(M423*$E423))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B423+1","v":2029},3,5,0.06,null,null,null,null,null,null,null,null,{"$f":"N$94/N$219","v":0},{"$f":"N424-AK424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B424+$C424,AJ$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B424+$C424,AN$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},{"$f":"IF(AND(AO$222>$B424+$C424,AO$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B424,0,(M424*$E424))","v":0},{"$f":"IF(BG$222=$B424,0,(N424*$E424))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B424+1","v":2030},3,5,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$94/O$219","v":0},{"$f":"O425-AL425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B425+$C425,AK$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B425+$C425,AO$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},{"$f":"IF(AND(AP$222>$B425+$C425,AP$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B425,0,(N425*$E425))","v":0},{"$f":"IF(BH$222=$B425,0,(O425*$E425))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2031,3,5,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$94/P$219","v":0},{"$f":"P426-AM426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B426+$C426,AL$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B426+$C426,AP$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},{"$f":"IF(AND(AQ$222>$B426+$C426,AQ$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B426,0,(O426*$E426))","v":0},{"$f":"IF(BI$222=$B426,0,(P426*$E426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2032,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$94/Q$219","v":0},{"$f":"Q427-AN427","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B427+$C427,AM$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B427+$C427,AQ$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},{"$f":"IF(AND(AR$222>$B427+$C427,AR$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B427,0,(P427*$E427))","v":0},{"$f":"IF(BJ$222=$B427,0,(Q427*$E427))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2033,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$94/R$219","v":0},{"$f":"R428-AO428","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B428+$C428,AN$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B428+$C428,AR$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},{"$f":"IF(AND(AS$222>$B428+$C428,AS$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B428,0,(Q428*$E428))","v":0},{"$f":"IF(BK$222=$B428,0,(R428*$E428))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2034,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$94/S$219","v":0},{"$f":"S429-AP429","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B429+$C429,AO$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B429+$C429,AS$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},{"$f":"IF(AND(AT$222>$B429+$C429,AT$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B429,0,(R429*$E429))","v":0},{"$f":"IF(BL$222=$B429,0,(S429*$E429))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2035,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$94/T$219","v":0},{"$f":"T430-AQ430","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B430+$C430,AP$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B430+$C430,AT$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},{"$f":"IF(AND(AU$222>$B430+$C430,AU$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B430,0,(S430*$E430))","v":0},{"$f":"IF(BM$222=$B430,0,(T430*$E430))","v":0},0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2036,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$94/U$219","v":0},{"$f":"U431-AR431","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B431+$C431,AQ$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B431+$C431,AU$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},{"$f":"IF(AND(AV$222>$B431+$C431,AV$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B431,0,(T431*$E431))","v":0},{"$f":"IF(BN$222=$B431,0,(U431*$E431))","v":0},0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2037,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$94/V$219","v":0},{"$f":"V432-AS432","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B432+$C432,AR$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B432+$C432,AV$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},{"$f":"IF(AND(AW$222>$B432+$C432,AW$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B432,0,(U432*$E432))","v":0},{"$f":"IF(BO$222=$B432,0,(V432*$E432))","v":0},0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2038,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$94/W$219","v":0},{"$f":"W433-AT433","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B433+$C433,AS$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B433+$C433,AW$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},{"$f":"IF(AND(AX$222>$B433+$C433,AX$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B433,0,(V433*$E433))","v":0},{"$f":"IF(BP$222=$B433,0,(W433*$E433))","v":0},0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2039,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$94/X$219","v":0},{"$f":"X434-AU434","v":0},{"$f":"Y434-AV434","v":0},{"$f":"Z434-AW434","v":0},{"$f":"AA434-AX434","v":0},{"$f":"AB434-AY434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B434+$C434,AT$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AU$222>$B434+$C434,AU$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AV$222>$B434+$C434,AV$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AW$222>$B434+$C434,AW$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AX$222>$B434+$C434,AX$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B434,0,(W434*$E434))","v":0},{"$f":"IF(BQ$222=$B434,0,(X434*$E434))","v":0},{"$f":"IF(BR$222=$B434,0,(Y434*$E434))","v":0},{"$f":"IF(BS$222=$B434,0,(Z434*$E434))","v":0},{"$f":"IF(BT$222=$B434,0,(AA434*$E434))","v":0},{"$f":"IF(BU$222=$B434,0,(AB434*$E434))","v":0}]
["Bonds (4 to 7 years)-FX",2040,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$94/Y$219","v":0},{"$f":"Y435-AV435","v":0},{"$f":"Z435-AW435","v":0},{"$f":"AA435-AX435","v":0},{"$f":"AB435-AY435","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B435+$C435,AU$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AV$222>$B435+$C435,AV$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AW$222>$B435+$C435,AW$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AX$222>$B435+$C435,AX$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B435,0,(X435*$E435))","v":0},{"$f":"IF(BR$222=$B435,0,(Y435*$E435))","v":0},{"$f":"IF(BS$222=$B435,0,(Z435*$E435))","v":0},{"$f":"IF(BT$222=$B435,0,(AA435*$E435))","v":0},{"$f":"IF(BU$222=$B435,0,(AB435*$E435))","v":0}]
["Bonds (4 to 7 years)-FX",2041,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$94/Z$219","v":0},{"$f":"Z436-AW436","v":0},{"$f":"AA436-AX436","v":0},{"$f":"AB436-AY436","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B436+$C436,AV$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},{"$f":"IF(AND(AW$222>$B436+$C436,AW$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},{"$f":"IF(AND(AX$222>$B436+$C436,AX$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B436,0,(Y436*$E436))","v":0},{"$f":"IF(BS$222=$B436,0,(Z436*$E436))","v":0},{"$f":"IF(BT$222=$B436,0,(AA436*$E436))","v":0},{"$f":"IF(BU$222=$B436,0,(AB436*$E436))","v":0}]
["Bonds (4 to 7 years)-FX",2042,{"$f":"C436","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$94/AA$219","v":0},{"$f":"AA437-AX437","v":0},{"$f":"AB437-AY437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B437+$C437,AW$222<=$B437+$D437),$AA437/($D437-$C437),0)","v":0},{"$f":"IF(AND(AX$222>$B437+$C437,AX$222<=$B437+$D437),$AA437/($D437-$C437),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B437,0,(Z437*$E437))","v":0},{"$f":"IF(BT$222=$B437,0,(AA437*$E437))","v":0},{"$f":"IF(BU$222=$B437,0,(AB437*$E437))","v":0}]
["Bonds (4 to 7 years)-FX",2043,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$94/AB$219","v":0},{"$f":"AB438-AY438","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B438+$C438,AX$222<=$B438+$D438),$AB438/($D438-$C438),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B438,0,(AA438*$E438))","v":0},{"$f":"IF(BU$222=$B438,0,(AB438*$E438))","v":0}]
["Bonds (4 to 7 years)-FX",2044,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$94/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B439,0,(AB439*$E439))","v":0}]
[]
[{"$f":"A95","v":"Bonds (beyond 7 years)-FX"},{"$f":"$I$5","v":2024},{"$f":"$C22","v":6},{"$f":"$D22","v":7},{"$f":"INDEX($A$5:$AC$22,MATCH(A441,$A$5:$A$22,0),MATCH(B441,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$95/I$219","v":0},{"$f":"I441-AF441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B441+$C441,AE$222<=$B441+$D441),$I441/($D441-$C441),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B441+$C441,AL$222<=$B441+$D441),$I441/($D441-$C441),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B441+$C441,AY$222<=$B441+$D441), $I441/($D441-$C441),0)","v":0},null,{"$f":"IF(BA$222=$B441,0,(H441*$E441))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A441","v":"Bonds (beyond 7 years)-FX"},{"$f":"B441+1","v":2025},{"$f":"C441","v":6},7,7.0000000000000007E-2,null,null,null,null,{"$f":"J$95/J$219","v":0},{"$f":"J442-AG442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B442+$C442,AF$222<=$B442+$D442),$J442/($D442-$C442),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B442+$C442,AM$222<=$B442+$D442),$J442/($D442-$C442),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B442,0,(I442*$E442))","v":0},{"$f":"IF(BC$222=$B442,0,(J442*$E442))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B442+1","v":2026},6,7,0.06,null,null,null,null,null,{"$f":"K$95/K$219","v":0},{"$f":"K443-AH443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B443+$C443,AG$222<=$B443+$D443),$K443/($D443-$C443),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B443+$C443,AN$222<=$B443+$D443),$K443/($D443-$C443),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B443,0,(J443*$E443))","v":0},{"$f":"IF(BD$222=$B443,0,(K443*$E443))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B443+1","v":2027},6,7,0.06,null,null,null,null,null,null,{"$f":"L$95/L$219","v":0},{"$f":"L444-AI444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B444+$C444,AH$222<=$B444+$D444),$L444/($D444-$C444),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B444+$C444,AO$222<=$B444+$D444),$L444/($D444-$C444),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B444,0,(K444*$E444))","v":0},{"$f":"IF(BE$222=$B444,0,(L444*$E444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B444+1","v":2028},6,7,0.06,null,null,null,null,null,null,null,{"$f":"M$95/M$219","v":0},{"$f":"M445-AJ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B445+$C445,AI$222<=$B445+$D445),$M445/($D445-$C445),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B445+$C445,AP$222<=$B445+$D445),$M445/($D445-$C445),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B445,0,(L445*$E445))","v":0},{"$f":"IF(BF$222=$B445,0,(M445*$E445))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B445+1","v":2029},6,7,0.06,null,null,null,null,null,null,null,null,{"$f":"N$95/N$219","v":0},{"$f":"N446-AK446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B446+$C446,AJ$222<=$B446+$D446),$N446/($D446-$C446),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B446+$C446,AQ$222<=$B446+$D446),$N446/($D446-$C446),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B446,0,(M446*$E446))","v":0},{"$f":"IF(BG$222=$B446,0,(N446*$E446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B446+1","v":2030},6,7,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$95/O$219","v":0},{"$f":"O447-AL447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B447+$C447,AK$222<=$B447+$D447),$O447/($D447-$C447),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B447+$C447,AR$222<=$B447+$D447),$O447/($D447-$C447),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B447,0,(N447*$E447))","v":0},{"$f":"IF(BH$222=$B447,0,(O447*$E447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2031,6,7,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$95/P$219","v":0},{"$f":"P448-AM448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B448+$C448,AL$222<=$B448+$D448),$P448/($D448-$C448),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B448+$C448,AS$222<=$B448+$D448),$P448/($D448-$C448),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B448,0,(O448*$E448))","v":0},{"$f":"IF(BI$222=$B448,0,(P448*$E448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2032,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$95/Q$219","v":0},{"$f":"Q449-AN449","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B449+$C449,AM$222<=$B449+$D449),$Q449/($D449-$C449),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B449+$C449,AT$222<=$B449+$D449),$Q449/($D449-$C449),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B449,0,(P449*$E449))","v":0},{"$f":"IF(BJ$222=$B449,0,(Q449*$E449))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2033,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$95/R$219","v":0},{"$f":"R450-AO450","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B450+$C450,AN$222<=$B450+$D450),$R450/($D450-$C450),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B450+$C450,AU$222<=$B450+$D450),$R450/($D450-$C450),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B450,0,(Q450*$E450))","v":0},{"$f":"IF(BK$222=$B450,0,(R450*$E450))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2034,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$95/S$219","v":0},{"$f":"S451-AP451","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B451+$C451,AO$222<=$B451+$D451),$S451/($D451-$C451),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B451+$C451,AV$222<=$B451+$D451),$S451/($D451-$C451),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B451,0,(R451*$E451))","v":0},{"$f":"IF(BL$222=$B451,0,(S451*$E451))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2035,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$95/T$219","v":0},{"$f":"T452-AQ452","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B452+$C452,AP$222<=$B452+$D452),$T452/($D452-$C452),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B452+$C452,AW$222<=$B452+$D452),$T452/($D452-$C452),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B452,0,(S452*$E452))","v":0},{"$f":"IF(BM$222=$B452,0,(T452*$E452))","v":0},0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2036,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$95/U$219","v":0},{"$f":"U453-AR453","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B453+$C453,AQ$222<=$B453+$D453),$U453/($D453-$C453),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B453+$C453,AX$222<=$B453+$D453),$U453/($D453-$C453),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B453,0,(T453*$E453))","v":0},{"$f":"IF(BN$222=$B453,0,(U453*$E453))","v":0},0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2037,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$95/V$219","v":0},{"$f":"V454-AS454","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B454+$C454,AR$222<=$B454+$D454),$V454/($D454-$C454),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B454,0,(U454*$E454))","v":0},{"$f":"IF(BO$222=$B454,0,(V454*$E454))","v":0},0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2038,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$95/W$219","v":0},{"$f":"W455-AT455","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B455+$C455,AS$222<=$B455+$D455),$W455/($D455-$C455),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B455,0,(V455*$E455))","v":0},{"$f":"IF(BP$222=$B455,0,(W455*$E455))","v":0},0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2039,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$95/X$219","v":0},{"$f":"X456-AU456","v":0},{"$f":"Y456-AV456","v":0},{"$f":"Z456-AW456","v":0},{"$f":"AA456-AX456","v":0},{"$f":"AB456-AY456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B456+$C456,AT$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AU$222>$B456+$C456,AU$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AV$222>$B456+$C456,AV$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AW$222>$B456+$C456,AW$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AX$222>$B456+$C456,AX$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B456,0,(W456*$E456))","v":0},{"$f":"IF(BQ$222=$B456,0,(X456*$E456))","v":0},{"$f":"IF(BR$222=$B456,0,(Y456*$E456))","v":0},{"$f":"IF(BS$222=$B456,0,(Z456*$E456))","v":0},{"$f":"IF(BT$222=$B456,0,(AA456*$E456))","v":0},{"$f":"IF(BU$222=$B456,0,(AB456*$E456))","v":0}]
["Bonds (beyond 7 years)-FX",2040,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$95/Y$219","v":0},{"$f":"Y457-AV457","v":0},{"$f":"Z457-AW457","v":0},{"$f":"AA457-AX457","v":0},{"$f":"AB457-AY457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B457+$C457,AU$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AV$222>$B457+$C457,AV$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AW$222>$B457+$C457,AW$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AX$222>$B457+$C457,AX$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B457,0,(X457*$E457))","v":0},{"$f":"IF(BR$222=$B457,0,(Y457*$E457))","v":0},{"$f":"IF(BS$222=$B457,0,(Z457*$E457))","v":0},{"$f":"IF(BT$222=$B457,0,(AA457*$E457))","v":0},{"$f":"IF(BU$222=$B457,0,(AB457*$E457))","v":0}]
["Bonds (beyond 7 years)-FX",2041,{"$f":"C457","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$95/Z$219","v":0},{"$f":"Z458-AW458","v":0},{"$f":"AA458-AX458","v":0},{"$f":"AB458-AY458","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B458+$C458,AV$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},{"$f":"IF(AND(AW$222>$B458+$C458,AW$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},{"$f":"IF(AND(AX$222>$B458+$C458,AX$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B458,0,(Y458*$E458))","v":0},{"$f":"IF(BS$222=$B458,0,(Z458*$E458))","v":0},{"$f":"IF(BT$222=$B458,0,(AA458*$E458))","v":0},{"$f":"IF(BU$222=$B458,0,(AB458*$E458))","v":0}]
["Bonds (beyond 7 years)-FX",2042,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$95/AA$219","v":0},{"$f":"AA459-AX459","v":0},{"$f":"AB459-AY459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B459+$C459,AW$222<=$B459+$D459),$AA459/($D459-$C459),0)","v":0},{"$f":"IF(AND(AX$222>$B459+$C459,AX$222<=$B459+$D459),$AA459/($D459-$C459),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B459,0,(Z459*$E459))","v":0},{"$f":"IF(BT$222=$B459,0,(AA459*$E459))","v":0},{"$f":"IF(BU$222=$B459,0,(AB459*$E459))","v":0}]
["Bonds (beyond 7 years)-FX",2043,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$95/AB$219","v":0},{"$f":"AB460-AY460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B460+$C460,AX$222<=$B460+$D460),$AB460/($D460-$C460),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B460,0,(AA460*$E460))","v":0},{"$f":"IF(BU$222=$B460,0,(AB460*$E460))","v":0}]
["Bonds (beyond 7 years)-FX",2044,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$95/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B461,0,(AB461*$E461))","v":0}]
[]
["Expand this when a DSA is conducted on a residency basis"]
["Domestic debt held by non-residents"]
[{"$f":"A26","v":"Short-term debt"}]
[{"$f":"A27","v":"T-bills (denominated in local currency)"},"Calculations in LCU"]
[]
[null,{"$f":"$I$5","v":2024},{"$f":"$C27","v":0},{"$f":"$D27","v":1},{"$f":"INDEX($A$26:$AC$37,MATCH(A$466,$A$26:$A$37,0),MATCH(B468,$A$5:$AC$5,0))","v":0.19},null,null,null,{"$f":"$I$100","v":0},{"$f":"I468-AF468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B468,0,H468*$E468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B468+1","v":2025},{"$f":"C468","v":0},{"$f":"D468","v":1},0.18,null,null,null,null,{"$f":"$J$100","v":0},{"$f":"J469-AG469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B469,0,I469*$E469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B469+1","v":2026},{"$f":"C469","v":0},1,0.17,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"K470-AH470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B470,0,J470*$E470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C470","v":0},1,0.16,null,null,null,null,null,null,{"$f":"$L$100","v":0},{"$f":"L471-AI471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B471,0,K471*$E471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C471","v":0},1,0.15,null,null,null,null,null,null,null,{"$f":"$M$100","v":0},{"$f":"M472-AJ472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B472,0,L472*$E472)","v":0},{"$f":"IF(BF$222=$B472,0,M472*$E472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C472","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"$N$100","v":0},{"$f":"N473-AK473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B473,0,M473*$E473)","v":0},{"$f":"IF(BG$222=$B473,0,N473*$E473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C473","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"$O$100","v":0},{"$f":"O474-AL474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B474,0,N474*$E474)","v":0},{"$f":"IF(BH$222=$B474,0,O474*$E474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2031,{"$f":"C474","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$100","v":0},{"$f":"P475-AM475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B475,0,O475*$E475)","v":0},{"$f":"IF(BI$222=$B475,0,P475*$E475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2032,{"$f":"C475","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$100","v":0},{"$f":"Q476-AN476","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q476","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B476,0,P476*$E476)","v":0},{"$f":"IF(BJ$222=$B476,0,Q476*$E476)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2033,{"$f":"C476","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$100","v":0},{"$f":"R477-AO477","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R477","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B477,0,Q477*$E477)","v":0},{"$f":"IF(BK$222=$B477,0,R477*$E477)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2034,{"$f":"C477","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$100","v":0},{"$f":"S478-AP478","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S478","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B478,0,R478*$E478)","v":0},{"$f":"IF(BL$222=$B478,0,S478*$E478)","v":0},0,0,0,0,0,0,0,0,0]
[null,2035,{"$f":"C478","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$100","v":0},{"$f":"T479-AQ479","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T479","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B479,0,S479*$E479)","v":0},{"$f":"IF(BM$222=$B479,0,T479*$E479)","v":0},0,0,0,0,0,0,0,0]
[null,2036,{"$f":"C479","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$100","v":0},{"$f":"U480-AR480","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U480","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B480,0,T480*$E480)","v":0},{"$f":"IF(BN$222=$B480,0,U480*$E480)","v":0},0,0,0,0,0,0,0]
[null,2037,{"$f":"C480","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$100","v":0},{"$f":"V481-AS481","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V481","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B481,0,U481*$E481)","v":0},{"$f":"IF(BO$222=$B481,0,V481*$E481)","v":0},0,0,0,0,0,0]
[null,2038,{"$f":"C481","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$100","v":0},{"$f":"W482-AT482","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W482","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B482,0,V482*$E482)","v":0},{"$f":"IF(BP$222=$B482,0,W482*$E482)","v":0},0,0,0,0,0]
[null,2039,{"$f":"C482","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$100","v":0},{"$f":"X483-AU483","v":0},{"$f":"Y483-AV483","v":0},{"$f":"Z483-AW483","v":0},{"$f":"AA483-AX483","v":0},{"$f":"AB483-AY483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X483","v":0},{"$f":"Y483","v":0},{"$f":"Z483","v":0},{"$f":"AA483","v":0},{"$f":"AB483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B483,0,W483*$E483)","v":0},{"$f":"IF(BQ$222=$B483,0,X483*$E483)","v":0},{"$f":"IF(BR$222=$B483,0,Y483*$E483)","v":0},{"$f":"IF(BS$222=$B483,0,Z483*$E483)","v":0},{"$f":"IF(BT$222=$B483,0,AA483*$E483)","v":0},{"$f":"IF(BU$222=$B483,0,AB483*$E483)","v":0}]
[null,2040,{"$f":"C483","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$100","v":0},{"$f":"Y484-AV484","v":0},{"$f":"Z484-AW484","v":0},{"$f":"AA484-AX484","v":0},{"$f":"AB484-AY484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y484","v":0},{"$f":"Z484","v":0},{"$f":"AA484","v":0},{"$f":"AB484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B484,0,X484*$E484)","v":0},{"$f":"IF(BR$222=$B484,0,Y484*$E484)","v":0},{"$f":"IF(BS$222=$B484,0,Z484*$E484)","v":0},{"$f":"IF(BT$222=$B484,0,AA484*$E484)","v":0},{"$f":"IF(BU$222=$B484,0,AB484*$E484)","v":0}]
[null,2041,{"$f":"C484","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$100","v":0},{"$f":"Z485-AW485","v":0},{"$f":"AA485-AX485","v":0},{"$f":"AB485-AY485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z485","v":0},{"$f":"AA485","v":0},{"$f":"AB485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B485,0,Y485*$E485)","v":0},{"$f":"IF(BS$222=$B485,0,Z485*$E485)","v":0},{"$f":"IF(BT$222=$B485,0,AA485*$E485)","v":0},{"$f":"IF(BU$222=$B485,0,AB485*$E485)","v":0}]
[null,2042,{"$f":"C485","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$100","v":0},{"$f":"AA486-AX486","v":0},{"$f":"AB486-AY486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA486","v":0},{"$f":"AB486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B486,0,Z486*$E486)","v":0},{"$f":"IF(BT$222=$B486,0,AA486*$E486)","v":0},{"$f":"IF(BU$222=$B486,0,AB486*$E486)","v":0}]
[null,2043,{"$f":"C486","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$100","v":0},{"$f":"AB487-AY487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B487,0,AA487*$E487)","v":0},{"$f":"IF(BU$222=$B487,0,AB487*$E487)","v":0}]
[null,2044,{"$f":"C487","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B488,0,AB488*$E488)","v":0}]
[]
[{"$f":"A28","v":"T-bills (denominated in foreign currency)"},"Calculations in USD"]
[]
[null,{"$f":"$I$5","v":2024},{"$f":"$C28","v":0},{"$f":"$D28","v":1},{"$f":"INDEX($A$26:$AC$37,MATCH(A$490,$A$26:$A$37,0),MATCH(B492,$A$5:$AC$5,0))","v":0.05},null,null,null,{"$f":"$I$101/I$219","v":0},{"$f":"I492-AF492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B492,0,H492*$E492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B492+1","v":2025},{"$f":"C492","v":0},{"$f":"D492","v":1},0.04,null,null,null,null,{"$f":"$J$101/J$219","v":0},{"$f":"J493-AG493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B493,0,I493*$E493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B493+1","v":2026},{"$f":"C493","v":0},1,0.03,null,null,null,null,null,{"$f":"$K$101/K$219","v":0},{"$f":"K494-AH494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B494,0,J494*$E494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C494","v":0},1,0.02,null,null,null,null,null,null,{"$f":"$L$101/L$219","v":0},{"$f":"L495-AI495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B495,0,K495*$E495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C495","v":0},1,0.01,null,null,null,null,null,null,null,{"$f":"$M$101/M$219","v":0},{"$f":"M496-AJ496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B496,0,L496*$E496)","v":0},{"$f":"IF(BF$222=$B496,0,M496*$E496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C496","v":0},1,0.01,null,null,null,null,null,null,null,null,{"$f":"N$101/N$219","v":0},{"$f":"N497-AK497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B497,0,M497*$E497)","v":0},{"$f":"IF(BG$222=$B497,0,N497*$E497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C497","v":0},1,0.01,null,null,null,null,null,null,null,null,null,{"$f":"O$101/O$219","v":0},{"$f":"O498-AL498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"N498","v":0},{"$f":"O498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B498,0,N498*$E498)","v":0},{"$f":"IF(BH$222=$B498,0,O498*$E498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2031,{"$f":"C498","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"P$101/P$219","v":0},{"$f":"P499-AM499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"O499","v":0},{"$f":"P499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B499,0,O499*$E499)","v":0},{"$f":"IF(BI$222=$B499,0,P499*$E499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2032,{"$f":"C499","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$101/Q$219","v":0},{"$f":"Q500-AN500","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"P500","v":0},{"$f":"Q500","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B500,0,P500*$E500)","v":0},{"$f":"IF(BJ$222=$B500,0,Q500*$E500)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2033,{"$f":"C500","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$101/R$219","v":0},{"$f":"R501-AO501","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},{"$f":"R501","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B501,0,Q501*$E501)","v":0},{"$f":"IF(BK$222=$B501,0,R501*$E501)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2034,{"$f":"C501","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$101/S$219","v":0},{"$f":"S502-AP502","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R502","v":0},{"$f":"S502","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B502,0,R502*$E502)","v":0},{"$f":"IF(BL$222=$B502,0,S502*$E502)","v":0},0,0,0,0,0,0,0,0,0]
[null,2035,{"$f":"C502","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$101/T$219","v":0},{"$f":"T503-AQ503","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S503","v":0},{"$f":"T503","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B503,0,S503*$E503)","v":0},{"$f":"IF(BM$222=$B503,0,T503*$E503)","v":0},0,0,0,0,0,0,0,0]
[null,2036,{"$f":"C503","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$101/U$219","v":0},{"$f":"U504-AR504","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T504","v":0},{"$f":"U504","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B504,0,T504*$E504)","v":0},{"$f":"IF(BN$222=$B504,0,U504*$E504)","v":0},0,0,0,0,0,0,0]
[null,2037,{"$f":"C504","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$101/V$219","v":0},{"$f":"V505-AS505","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U505","v":0},{"$f":"V505","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B505,0,U505*$E505)","v":0},{"$f":"IF(BO$222=$B505,0,V505*$E505)","v":0},0,0,0,0,0,0]
[null,2038,{"$f":"C505","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$101/W$219","v":0},{"$f":"W506-AT506","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V506","v":0},{"$f":"W506","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B506,0,V506*$E506)","v":0},{"$f":"IF(BP$222=$B506,0,W506*$E506)","v":0},0,0,0,0,0]
[null,2039,{"$f":"C506","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$101/X$219","v":0},{"$f":"X507-AU507","v":0},{"$f":"Y507-AV507","v":0},{"$f":"Z507-AW507","v":0},{"$f":"AA507-AX507","v":0},{"$f":"AB507-AY507","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W507","v":0},{"$f":"X507","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B507,0,W507*$E507)","v":0},{"$f":"IF(BQ$222=$B507,0,X507*$E507)","v":0},{"$f":"IF(BR$222=$B507,0,Y507*$E507)","v":0},{"$f":"IF(BS$222=$B507,0,Z507*$E507)","v":0},{"$f":"IF(BT$222=$B507,0,AA507*$E507)","v":0},{"$f":"IF(BU$222=$B507,0,AB507*$E507)","v":0}]
[null,2040,{"$f":"C507","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$101/Y$219","v":0},{"$f":"Y508-AV508","v":0},{"$f":"Z508-AW508","v":0},{"$f":"AA508-AX508","v":0},{"$f":"AB508-AY508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X508","v":0},{"$f":"Y508","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B508,0,X508*$E508)","v":0},{"$f":"IF(BR$222=$B508,0,Y508*$E508)","v":0},{"$f":"IF(BS$222=$B508,0,Z508*$E508)","v":0},{"$f":"IF(BT$222=$B508,0,AA508*$E508)","v":0},{"$f":"IF(BU$222=$B508,0,AB508*$E508)","v":0}]
[null,2041,{"$f":"C508","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$101/Z$219","v":0},{"$f":"Z509-AW509","v":0},{"$f":"AA509-AX509","v":0},{"$f":"AB509-AY509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y509","v":0},{"$f":"Z509","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B509,0,Y509*$E509)","v":0},{"$f":"IF(BS$222=$B509,0,Z509*$E509)","v":0},{"$f":"IF(BT$222=$B509,0,AA509*$E509)","v":0},{"$f":"IF(BU$222=$B509,0,AB509*$E509)","v":0}]
[null,2042,{"$f":"C509","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$101/AA$219","v":0},{"$f":"AA510-AX510","v":0},{"$f":"AB510-AY510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z510","v":0},{"$f":"AA510","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B510,0,Z510*$E510)","v":0},{"$f":"IF(BT$222=$B510,0,AA510*$E510)","v":0},{"$f":"IF(BU$222=$B510,0,AB510*$E510)","v":0}]
[null,2043,{"$f":"C510","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$101/AB$219","v":0},{"$f":"AB511-AY511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA511","v":0},{"$f":"AB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B511,0,AA511*$E511)","v":0},{"$f":"IF(BU$222=$B511,0,AB511*$E511)","v":0}]
[null,2044,{"$f":"C511","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$101/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB512","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B512,0,AB512*$E512)","v":0}]
[]
[{"$f":"A29","v":"MLT debt"}]
[{"$f":"A30","v":"Denominated in local currency (LC)"},"Calculations in LCU"]
[]
[{"$f":"A31","v":"Bonds (1 to 3 years)-LC"},{"$f":"$I$5","v":2024},{"$f":"$C31","v":1},{"$f":"$D31","v":2},{"$f":"INDEX($A$26:$AC$37,MATCH(A517,$A$26:$A$37,0),MATCH(B517,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$104","v":1523.8037730000001},{"$f":"I517-AF517","v":1523.8037730000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B517+$C517,AE$222<=$B517+$D517),$I517/($D517-$C517),0)","v":0},0,{"$f":"IF(AND(AG$222>$B517+$C517,AG$222<=$B517+$D517),$I517/($D517-$C517),0)","v":1523.8037730000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B517,0,H517*$E517)","v":0},228.57056595,228.57056595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A517","v":"Bonds (1 to 3 years)-LC"},{"$f":"B517+1","v":2025},{"$f":"C517","v":1},{"$f":"D517","v":2},0.14000000000000001,null,null,null,null,{"$f":"J$104","v":3750},{"$f":"J518-AG518","v":3750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B518+$C518,AF$222<=$B518+$D518),$J518/($D518-$C518),0)","v":0},0,{"$f":"IF(AND(AH$222>$B518+$C518,AH$222<=$B518+$D518),$J518/($D518-$C518),0)","v":3750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B518,0,I518*$E518)","v":0},525,525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B518+1","v":2026},{"$f":"C518","v":1},2,0.13,null,null,null,null,null,{"$f":"K$104","v":4500},{"$f":"K519-AH519","v":4500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B519+$C519,AG$222<=$B519+$D519),$K519/($D519-$C519),0)","v":0},0,{"$f":"IF(AND(AI$222>$B519+$C519,AI$222<=$B519+$D519),$K519/($D519-$C519),0)","v":4500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B519,0,J519*$E519)","v":0},585,585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2027,{"$f":"C519","v":1},2,0.11,null,null,null,null,null,null,{"$f":"L$104","v":4300},{"$f":"L520-AI520","v":4300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B520+$C520,AH$222<=$B520+$D520),$L520/($D520-$C520),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B520+$C520,AJ$222<=$B520+$D520),$L520/($D520-$C520),0)","v":4300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B520,0,K520*$E520)","v":0},473,473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2028,{"$f":"C520","v":1},2,0.1,null,null,null,null,null,null,null,{"$f":"M$104","v":6040},{"$f":"M521-AJ521","v":6040},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B521+$C521,AI$222<=$B521+$D521),$M521/($D521-$C521),0)","v":0},0,{"$f":"IF(AND(AK$222>$B521+$C521,AK$222<=$B521+$D521),$M521/($D521-$C521),0)","v":6040},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B521,0,L521*$E521)","v":0},{"$f":"IF(BF$222=$B521,0,M521*$E521)","v":604},604,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2029,{"$f":"C521","v":1},2,0.09,null,null,null,null,null,null,null,null,{"$f":"N$104","v":7300},{"$f":"N522-AK522","v":7300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B522+$C522,AJ$222<=$B522+$D522),$N522/($D522-$C522),0)","v":0},0,{"$f":"IF(AND(AL$222>$B522+$C522,AL$222<=$B522+$D522),$N522/($D522-$C522),0)","v":7300},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B522,0,M522*$E522)","v":0},{"$f":"IF(BG$222=$B522,0,N522*$E522)","v":657},657,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2030,{"$f":"C522","v":1},2,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$104","v":6700},{"$f":"O523-AL523","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B523+$C523,AK$222<=$B523+$D523),$O523/($D523-$C523),0)","v":0},0,{"$f":"IF(AND(AM$222>$B523+$C523,AM$222<=$B523+$D523),$O523/($D523-$C523),0)","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B523,0,N523*$E523)","v":0},{"$f":"IF(BH$222=$B523,0,O523*$E523)","v":603},603,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2031,{"$f":"C523","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$104","v":7000},{"$f":"P524-AM524","v":7000},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B524+$C524,AL$222<=$B524+$D524),$P524/($D524-$C524),0)","v":0},0,{"$f":"IF(AND(AN$222>$B524+$C524,AN$222<=$B524+$D524),$P524/($D524-$C524),0)","v":7000},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B524,0,O524*$E524)","v":0},{"$f":"IF(BI$222=$B524,0,P524*$E524)","v":630},630,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2032,{"$f":"C524","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$104","v":8350},{"$f":"Q525-AN525","v":8350},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B525+$C525,AM$222<=$B525+$D525),$Q525/($D525-$C525),0)","v":0},0,{"$f":"IF(AND(AO$222>$B525+$C525,AO$222<=$B525+$D525),$Q525/($D525-$C525),0)","v":8350},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B525,0,P525*$E525)","v":0},{"$f":"IF(BJ$222=$B525,0,Q525*$E525)","v":751.5},751.5,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2033,{"$f":"C525","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$104","v":7600},{"$f":"R526-AO526","v":7600},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B526+$C526,AN$222<=$B526+$D526),$R526/($D526-$C526),0)","v":0},0,{"$f":"IF(AND(AP$222>$B526+$C526,AP$222<=$B526+$D526),$R526/($D526-$C526),0)","v":7600},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B526,0,Q526*$E526)","v":0},{"$f":"IF(BK$222=$B526,0,R526*$E526)","v":684},684,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2034,{"$f":"C526","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$104","v":7400},{"$f":"S527-AP527","v":7400},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B527+$C527,AO$222<=$B527+$D527),$S527/($D527-$C527),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B527+$C527,AQ$222<=$B527+$D527),$S527/($D527-$C527),0)","v":7400},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B527,0,R527*$E527)","v":0},{"$f":"IF(BL$222=$B527,0,S527*$E527)","v":666},666,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2035,{"$f":"C527","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$104","v":7700},{"$f":"T528-AQ528","v":7700},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B528+$C528,AP$222<=$B528+$D528),$T528/($D528-$C528),0)","v":0},0,{"$f":"IF(AND(AR$222>$B528+$C528,AR$222<=$B528+$D528),$T528/($D528-$C528),0)","v":7700},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B528,0,S528*$E528)","v":0},{"$f":"IF(BM$222=$B528,0,T528*$E528)","v":693},693,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2036,{"$f":"C528","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$104","v":8000},{"$f":"U529-AR529","v":8000},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B529+$C529,AQ$222<=$B529+$D529),$U529/($D529-$C529),0)","v":0},0,{"$f":"IF(AND(AS$222>$B529+$C529,AS$222<=$B529+$D529),$U529/($D529-$C529),0)","v":8000},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B529,0,T529*$E529)","v":0},{"$f":"IF(BN$222=$B529,0,U529*$E529)","v":720},720,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2037,{"$f":"C529","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$104","v":8300},{"$f":"V530-AS530","v":8300},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B530+$C530,AR$222<=$B530+$D530),$V530/($D530-$C530),0)","v":0},0,{"$f":"IF(AND(AT$222>$B530+$C530,AT$222<=$B530+$D530),$V530/($D530-$C530),0)","v":8300},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B530,0,U530*$E530)","v":0},{"$f":"IF(BO$222=$B530,0,V530*$E530)","v":747},747,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2038,{"$f":"C530","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$104","v":8600},{"$f":"W531-AT531","v":8600},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B531+$C531,AS$222<=$B531+$D531),$W531/($D531-$C531),0)","v":0},0,{"$f":"IF(AND(AU$222>$B531+$C531,AU$222<=$B531+$D531),$W531/($D531-$C531),0)","v":8600},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B531,0,V531*$E531)","v":0},{"$f":"IF(BP$222=$B531,0,W531*$E531)","v":774},774,0,0,0,0]
["Bonds (1 to 3 years)-LC",2039,{"$f":"C531","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$104","v":8900},{"$f":"X532-AU532","v":8900},{"$f":"Y532-AV532","v":0},{"$f":"Z532-AW532","v":0},{"$f":"AA532-AX532","v":0},{"$f":"AB532-AY532","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B532+$C532,AT$222<=$B532+$D532),$X532/($D532-$C532),0)","v":0},0,{"$f":"IF(AND(AV$222>$B532+$C532,AV$222<=$B532+$D532),$X532/($D532-$C532),0)","v":8900},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B532,0,W532*$E532)","v":0},{"$f":"IF(BQ$222=$B532,0,X532*$E532)","v":801},{"$f":"IF(BR$222=$B532,0,Y532*$E532)","v":801},{"$f":"IF(BS$222=$B532,0,Z532*$E532)","v":0},{"$f":"IF(BT$222=$B532,0,AA532*$E532)","v":0},{"$f":"IF(BU$222=$B532,0,AB532*$E532)","v":0}]
["Bonds (1 to 3 years)-LC",2040,{"$f":"C532","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$104","v":9200},{"$f":"Y533-AV533","v":9200},{"$f":"Z533-AW533","v":0},{"$f":"AA533-AX533","v":0},{"$f":"AB533-AY533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B533+$C533,AU$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AV$222>$B533+$C533,AV$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AW$222>$B533+$C533,AW$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":9200},{"$f":"IF(AND(AX$222>$B533+$C533,AX$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AY$222>$B533+$C533,AY$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B533,0,X533*$E533)","v":0},{"$f":"IF(BR$222=$B533,0,Y533*$E533)","v":828},{"$f":"IF(BS$222=$B533,0,Z533*$E533)","v":828},{"$f":"IF(BT$222=$B533,0,AA533*$E533)","v":0},{"$f":"IF(BU$222=$B533,0,AB533*$E533)","v":0}]
["Bonds (1 to 3 years)-LC",2041,{"$f":"C533","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$104","v":9500},{"$f":"Z534-AW534","v":9500},{"$f":"AA534-AX534","v":0},{"$f":"AB534-AY534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B534+$C534,AV$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AW$222>$B534+$C534,AW$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AX$222>$B534+$C534,AX$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":9500},{"$f":"IF(AND(AY$222>$B534+$C534,AY$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B534,0,Y534*$E534)","v":0},{"$f":"IF(BS$222=$B534,0,Z534*$E534)","v":855},{"$f":"IF(BT$222=$B534,0,AA534*$E534)","v":855},{"$f":"IF(BU$222=$B534,0,AB534*$E534)","v":0}]
["Bonds (1 to 3 years)-LC",2042,{"$f":"C534","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$104","v":9800},{"$f":"AA535-AX535","v":9800},{"$f":"AB535-AY535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B535+$C535,AW$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},{"$f":"IF(AND(AX$222>$B535+$C535,AX$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},{"$f":"IF(AND(AY$222>$B535+$C535,AY$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":9800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B535,0,Z535*$E535)","v":0},{"$f":"IF(BT$222=$B535,0,AA535*$E535)","v":882},{"$f":"IF(BU$222=$B535,0,AB535*$E535)","v":882}]
["Bonds (1 to 3 years)-LC",2043,{"$f":"C535","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$104","v":10100},{"$f":"AB536-AY536","v":10100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B536+$C536,AX$222<=$B536+$D536),$AB536/($D536-$C536),0)","v":0},{"$f":"IF(AND(AY$222>$B536+$C536,AY$222<=$B536+$D536),$AB536/($D536-$C536),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B536,0,AA536*$E536)","v":0},{"$f":"IF(BU$222=$B536,0,AB536*$E536)","v":909}]
["Bonds (1 to 3 years)-LC",2044,{"$f":"C536","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$104","v":10400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B537+$C537,AY$222<=$B537+$D537),$AC537/($D537-$C537),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B537,0,AB537*$E537)","v":0}]
[]
[{"$f":"A32","v":"Bonds (4 to 7 years)-LC"},{"$f":"$I$5","v":2024},{"$f":"$C32","v":3},{"$f":"$D32","v":5},{"$f":"INDEX($A$26:$AC$37,MATCH(A539,$A$26:$A$37,0),MATCH(B539,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$105","v":5088.3090963333298},{"$f":"I539-AF539","v":5088.3090963333298},5088.3090963333298,5088.3090963333298,2544.1545481666649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B539+$C539,AE$222<=$B539+$D539),$I539/($D539-$C539),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B539+$C539,AI$222<=$B539+$D539),$I539/($D539-$C539),0)","v":2544.1545481666649},{"$f":"IF(AND(AJ$222>$B539+$C539,AJ$222<=$B539+$D539),$I539/($D539-$C539),0)","v":2544.1545481666649},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B539,0,H539*$E539)","v":0},763.24636444999942,763.24636444999942,763.24636444999942,763.24636444999942,381.62318222499971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A539","v":"Bonds (4 to 7 years)-LC"},{"$f":"B539+1","v":2025},{"$f":"C539","v":3},5,0.14000000000000001,null,null,null,null,{"$f":"J$105","v":2600},{"$f":"J540-AG540","v":2600},2600,2600,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B540+$C540,AF$222<=$B540+$D540),$J540/($D540-$C540),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B540+$C540,AJ$222<=$B540+$D540),$J540/($D540-$C540),0)","v":1300},{"$f":"IF(AND(AK$222>$B540+$C540,AK$222<=$B540+$D540),$J540/($D540-$C540),0)","v":1300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B540,0,I540*$E540)","v":0},364.00000000000006,364.00000000000006,364.00000000000006,364.00000000000006,182.00000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B540+1","v":2026},{"$f":"C540","v":3},5,0.13,null,null,null,null,null,{"$f":"K$105","v":2000},{"$f":"K541-AH541","v":2000},2000,2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B541+$C541,AG$222<=$B541+$D541),$K541/($D541-$C541),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B541+$C541,AK$222<=$B541+$D541),$K541/($D541-$C541),0)","v":1000},{"$f":"IF(AND(AL$222>$B541+$C541,AL$222<=$B541+$D541),$K541/($D541-$C541),0)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B541,0,J541*$E541)","v":0},260,260,260,260,130,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2027,{"$f":"C541","v":3},5,0.11,null,null,null,null,null,null,{"$f":"L$105","v":3200},{"$f":"L542-AI542","v":3200},3200,3200,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B542+$C542,AH$222<=$B542+$D542),$L542/($D542-$C542),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B542+$C542,AL$222<=$B542+$D542),$L542/($D542-$C542),0)","v":1600},{"$f":"IF(AND(AM$222>$B542+$C542,AM$222<=$B542+$D542),$L542/($D542-$C542),0)","v":1600},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B542,0,K542*$E542)","v":0},352,352,352,352,176,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2028,{"$f":"C542","v":3},5,0.1,null,null,null,null,null,null,null,{"$f":"M$105","v":3600},{"$f":"M543-AJ543","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B543+$C543,AI$222<=$B543+$D543),$M543/($D543-$C543),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B543+$C543,AM$222<=$B543+$D543),$M543/($D543-$C543),0)","v":1800},{"$f":"IF(AND(AN$222>$B543+$C543,AN$222<=$B543+$D543),$M543/($D543-$C543),0)","v":1800},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B543,0,L543*$E543)","v":0},{"$f":"IF(BF$222=$B543,0,M543*$E543)","v":360},360,360,360,180,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2029,{"$f":"C543","v":3},5,0.09,null,null,null,null,null,null,null,null,{"$f":"N$105","v":3600},{"$f":"N544-AK544","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B544+$C544,AJ$222<=$B544+$D544),$N544/($D544-$C544),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B544+$C544,AN$222<=$B544+$D544),$N544/($D544-$C544),0)","v":1800},{"$f":"IF(AND(AO$222>$B544+$C544,AO$222<=$B544+$D544),$N544/($D544-$C544),0)","v":1800},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B544,0,M544*$E544)","v":0},{"$f":"IF(BG$222=$B544,0,N544*$E544)","v":324},324,324,324,162,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2030,{"$f":"C544","v":3},5,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$105","v":3600},{"$f":"O545-AL545","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B545+$C545,AK$222<=$B545+$D545),$O545/($D545-$C545),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B545+$C545,AO$222<=$B545+$D545),$O545/($D545-$C545),0)","v":1800},{"$f":"IF(AND(AP$222>$B545+$C545,AP$222<=$B545+$D545),$O545/($D545-$C545),0)","v":1800},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B545,0,N545*$E545)","v":0},{"$f":"IF(BH$222=$B545,0,O545*$E545)","v":324},324,324,324,162,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2031,{"$f":"C545","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$105","v":3600},{"$f":"P546-AM546","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B546+$C546,AL$222<=$B546+$D546),$P546/($D546-$C546),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B546+$C546,AP$222<=$B546+$D546),$P546/($D546-$C546),0)","v":1800},{"$f":"IF(AND(AQ$222>$B546+$C546,AQ$222<=$B546+$D546),$P546/($D546-$C546),0)","v":1800},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B546,0,O546*$E546)","v":0},{"$f":"IF(BI$222=$B546,0,P546*$E546)","v":324},324,324,324,162,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2032,{"$f":"C546","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$105","v":3900},{"$f":"Q547-AN547","v":3900},3900,3900,1950,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B547+$C547,AM$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B547+$C547,AQ$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":1950},{"$f":"IF(AND(AR$222>$B547+$C547,AR$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":1950},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B547,0,P547*$E547)","v":0},{"$f":"IF(BJ$222=$B547,0,Q547*$E547)","v":351},351,351,351,175.5,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2033,{"$f":"C547","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$105","v":4800},{"$f":"R548-AO548","v":4800},4800,4800,2400,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B548+$C548,AN$222<=$B548+$D548),$R548/($D548-$C548),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B548+$C548,AR$222<=$B548+$D548),$R548/($D548-$C548),0)","v":2400},{"$f":"IF(AND(AS$222>$B548+$C548,AS$222<=$B548+$D548),$R548/($D548-$C548),0)","v":2400},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B548,0,Q548*$E548)","v":0},{"$f":"IF(BK$222=$B548,0,R548*$E548)","v":432},432,432,432,216,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2034,{"$f":"C548","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$105","v":6240},{"$f":"S549-AP549","v":6240},6240,6240,3120,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B549+$C549,AO$222<=$B549+$D549),$S549/($D549-$C549),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B549+$C549,AS$222<=$B549+$D549),$S549/($D549-$C549),0)","v":3120},{"$f":"IF(AND(AT$222>$B549+$C549,AT$222<=$B549+$D549),$S549/($D549-$C549),0)","v":3120},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B549,0,R549*$E549)","v":0},{"$f":"IF(BL$222=$B549,0,S549*$E549)","v":561.6},561.6,561.6,561.6,280.8,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2035,{"$f":"C549","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$105","v":7200},{"$f":"T550-AQ550","v":7200},7200,7200,3600,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B550+$C550,AP$222<=$B550+$D550),$T550/($D550-$C550),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B550+$C550,AT$222<=$B550+$D550),$T550/($D550-$C550),0)","v":3600},{"$f":"IF(AND(AU$222>$B550+$C550,AU$222<=$B550+$D550),$T550/($D550-$C550),0)","v":3600},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B550,0,S550*$E550)","v":0},{"$f":"IF(BM$222=$B550,0,T550*$E550)","v":648},648,648,648,324,0,0,0,0]
["Bonds (4 to 7 years)-LC",2036,{"$f":"C550","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$105","v":7800},{"$f":"U551-AR551","v":7800},7800,7800,3900,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B551+$C551,AQ$222<=$B551+$D551),$U551/($D551-$C551),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B551+$C551,AU$222<=$B551+$D551),$U551/($D551-$C551),0)","v":3900},{"$f":"IF(AND(AV$222>$B551+$C551,AV$222<=$B551+$D551),$U551/($D551-$C551),0)","v":3900},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B551,0,T551*$E551)","v":0},{"$f":"IF(BN$222=$B551,0,U551*$E551)","v":702},702,702,702,351,0,0,0]
["Bonds (4 to 7 years)-LC",2037,{"$f":"C551","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$105","v":8100},{"$f":"V552-AS552","v":8100},8100,8100,4050,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B552+$C552,AR$222<=$B552+$D552),$V552/($D552-$C552),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B552+$C552,AV$222<=$B552+$D552),$V552/($D552-$C552),0)","v":4050},{"$f":"IF(AND(AW$222>$B552+$C552,AW$222<=$B552+$D552),$V552/($D552-$C552),0)","v":4050},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B552,0,U552*$E552)","v":0},{"$f":"IF(BO$222=$B552,0,V552*$E552)","v":729},729,729,729,364.5,0,0]
["Bonds (4 to 7 years)-LC",2038,{"$f":"C552","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$105","v":8400},{"$f":"W553-AT553","v":8400},8400,8400,4200,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B553+$C553,AS$222<=$B553+$D553),$W553/($D553-$C553),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B553+$C553,AW$222<=$B553+$D553),$W553/($D553-$C553),0)","v":4200},{"$f":"IF(AND(AX$222>$B553+$C553,AX$222<=$B553+$D553),$W553/($D553-$C553),0)","v":4200},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B553,0,V553*$E553)","v":0},{"$f":"IF(BP$222=$B553,0,W553*$E553)","v":756},756,756,756,378,0]
["Bonds (4 to 7 years)-LC",2039,{"$f":"C553","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$105","v":8700},{"$f":"X554-AU554","v":8700},{"$f":"Y554-AV554","v":8700},{"$f":"Z554-AW554","v":8700},{"$f":"AA554-AX554","v":4350},{"$f":"AB554-AY554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B554+$C554,AT$222<=$B554+$D554),$X554/($D554-$C554),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B554+$C554,AX$222<=$B554+$D554),$X554/($D554-$C554),0)","v":4350},{"$f":"IF(AND(AY$222>$B554+$C554,AY$222<=$B554+$D554),$X554/($D554-$C554),0)","v":4350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B554,0,W554*$E554)","v":0},{"$f":"IF(BQ$222=$B554,0,X554*$E554)","v":783},{"$f":"IF(BR$222=$B554,0,Y554*$E554)","v":783},{"$f":"IF(BS$222=$B554,0,Z554*$E554)","v":783},{"$f":"IF(BT$222=$B554,0,AA554*$E554)","v":783},{"$f":"IF(BU$222=$B554,0,AB554*$E554)","v":391.5}]
["Bonds (4 to 7 years)-LC",2040,{"$f":"C554","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$105","v":9000},{"$f":"Y555-AV555","v":9000},{"$f":"Z555-AW555","v":9000},{"$f":"AA555-AX555","v":9000},{"$f":"AB555-AY555","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B555+$C555,AU$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AV$222>$B555+$C555,AV$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AW$222>$B555+$C555,AW$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AX$222>$B555+$C555,AX$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AY$222>$B555+$C555,AY$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B555,0,X555*$E555)","v":0},{"$f":"IF(BR$222=$B555,0,Y555*$E555)","v":810},{"$f":"IF(BS$222=$B555,0,Z555*$E555)","v":810},{"$f":"IF(BT$222=$B555,0,AA555*$E555)","v":810},{"$f":"IF(BU$222=$B555,0,AB555*$E555)","v":810}]
["Bonds (4 to 7 years)-LC",2041,{"$f":"C555","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$105","v":9300},{"$f":"Z556-AW556","v":9300},{"$f":"AA556-AX556","v":9300},{"$f":"AB556-AY556","v":9300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B556+$C556,AV$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AW$222>$B556+$C556,AW$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AX$222>$B556+$C556,AX$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AY$222>$B556+$C556,AY$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B556,0,Y556*$E556)","v":0},{"$f":"IF(BS$222=$B556,0,Z556*$E556)","v":837},{"$f":"IF(BT$222=$B556,0,AA556*$E556)","v":837},{"$f":"IF(BU$222=$B556,0,AB556*$E556)","v":837}]
["Bonds (4 to 7 years)-LC",2042,{"$f":"C556","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$105","v":9600},{"$f":"AA557-AX557","v":9600},{"$f":"AB557-AY557","v":9600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B557+$C557,AW$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},{"$f":"IF(AND(AX$222>$B557+$C557,AX$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},{"$f":"IF(AND(AY$222>$B557+$C557,AY$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B557,0,Z557*$E557)","v":0},{"$f":"IF(BT$222=$B557,0,AA557*$E557)","v":864},{"$f":"IF(BU$222=$B557,0,AB557*$E557)","v":864}]
["Bonds (4 to 7 years)-LC",2043,{"$f":"C557","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$105","v":9900},{"$f":"AB558-AY558","v":9900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B558+$C558,AX$222<=$B558+$D558),$AB558/($D558-$C558),0)","v":0},{"$f":"IF(AND(AY$222>$B558+$C558,AY$222<=$B558+$D558),$AB558/($D558-$C558),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B558,0,AA558*$E558)","v":0},{"$f":"IF(BU$222=$B558,0,AB558*$E558)","v":891}]
["Bonds (4 to 7 years)-LC",2044,{"$f":"C558","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$105","v":10200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B559+$C559,AY$222<=$B559+$D559),$AC559/($D559-$C559),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B559,0,AB559*$E559)","v":0}]
[]
[{"$f":"A33","v":"Bonds (beyond 7 years)-LC"},{"$f":"$I$5","v":2024},{"$f":"$C33","v":6},{"$f":"$D33","v":7},{"$f":"INDEX($A$26:$AC$37,MATCH(A561,$A$26:$A$37,0),MATCH(B561,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$106","v":8263.49},{"$f":"I561-AF561","v":8263.49},8263.49,8263.49,8263.49,8263.49,8263.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B561+$C561,AE$222<=$B561+$D561),$I561/($D561-$C561),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B561+$C561,AL$222<=$B561+$D561),$I561/($D561-$C561),0)","v":8263.49},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B561,0,H561*$E561)","v":0},1239.5235,1239.5235,1239.5235,1239.5235,1239.5235,1239.5235,1239.5235,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A561","v":"Bonds (beyond 7 years)-LC"},{"$f":"B561+1","v":2025},{"$f":"C561","v":6},7,0.14000000000000001,null,null,null,null,{"$f":"J$106","v":5411.3720799011699},{"$f":"J562-AG562","v":5411.3720799011699},5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B562+$C562,AF$222<=$B562+$D562),$J562/($D562-$C562),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B562+$C562,AM$222<=$B562+$D562),$J562/($D562-$C562),0)","v":5411.3720799011699},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B562,0,I562*$E562)","v":0},757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B562+1","v":2026},{"$f":"C562","v":6},7,0.13,null,null,null,null,null,{"$f":"K$106","v":3126.24884569914},{"$f":"K563-AH563","v":3126.24884569914},3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B563+$C563,AG$222<=$B563+$D563),$K563/($D563-$C563),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B563+$C563,AN$222<=$B563+$D563),$K563/($D563-$C563),0)","v":3126.24884569914},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B563,0,J563*$E563)","v":0},406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2027,{"$f":"C563","v":6},7,0.11,null,null,null,null,null,null,{"$f":"L$106","v":3972.44027236599},{"$f":"L564-AI564","v":3972.44027236599},3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B564+$C564,AH$222<=$B564+$D564),$L564/($D564-$C564),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B564+$C564,AO$222<=$B564+$D564),$L564/($D564-$C564),0)","v":3972.44027236599},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B564,0,K564*$E564)","v":0},436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2028,{"$f":"C564","v":6},7,0.1,null,null,null,null,null,null,null,{"$f":"M$106","v":3862.6528661567604},{"$f":"M565-AJ565","v":3862.6528661567604},3862.6528661567604,3862.6528661567604,3862.6528661567604,3862.6528661567604,3862.6528661567604,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B565+$C565,AI$222<=$B565+$D565),$M565/($D565-$C565),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B565+$C565,AP$222<=$B565+$D565),$M565/($D565-$C565),0)","v":3862.6528661567604},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B565,0,L565*$E565)","v":0},{"$f":"IF(BF$222=$B565,0,M565*$E565)","v":386.26528661567608},386.26528661567608,386.26528661567608,386.26528661567608,386.26528661567608,386.26528661567608,386.26528661567608,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2029,{"$f":"C565","v":6},7,0.09,null,null,null,null,null,null,null,null,{"$f":"N$106","v":3359.7733926992996},{"$f":"N566-AK566","v":3359.7733926992996},3359.7733926992996,3359.7733926992996,3359.7733926992996,3359.7733926992996,3359.7733926992996,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B566+$C566,AJ$222<=$B566+$D566),$N566/($D566-$C566),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B566+$C566,AQ$222<=$B566+$D566),$N566/($D566-$C566),0)","v":3359.7733926992996},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B566,0,M566*$E566)","v":0},{"$f":"IF(BG$222=$B566,0,N566*$E566)","v":302.37960534293694},302.37960534293694,302.37960534293694,302.37960534293694,302.37960534293694,302.37960534293694,302.37960534293694,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2030,{"$f":"C566","v":6},7,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$106","v":2570.6890015263803},{"$f":"O567-AL567","v":2570.6890015263803},2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B567+$C567,AK$222<=$B567+$D567),$O567/($D567-$C567),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B567+$C567,AR$222<=$B567+$D567),$O567/($D567-$C567),0)","v":2570.6890015263803},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B567,0,N567*$E567)","v":0},{"$f":"IF(BH$222=$B567,0,O567*$E567)","v":231.36201013737423},231.36201013737423,231.36201013737423,231.36201013737423,231.36201013737423,231.36201013737423,231.36201013737423,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2031,{"$f":"C567","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$106","v":4747.24583468525},{"$f":"P568-AM568","v":4747.24583468525},4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B568+$C568,AL$222<=$B568+$D568),$P568/($D568-$C568),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B568+$C568,AS$222<=$B568+$D568),$P568/($D568-$C568),0)","v":4747.24583468525},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B568,0,O568*$E568)","v":0},{"$f":"IF(BI$222=$B568,0,P568*$E568)","v":427.25212512167246},427.25212512167246,427.25212512167246,427.25212512167246,427.25212512167246,427.25212512167246,427.25212512167246,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2032,{"$f":"C568","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$106","v":4679.9026896043497},{"$f":"Q569-AN569","v":4679.9026896043497},4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B569+$C569,AM$222<=$B569+$D569),$Q569/($D569-$C569),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B569+$C569,AT$222<=$B569+$D569),$Q569/($D569-$C569),0)","v":4679.9026896043497},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B569,0,P569*$E569)","v":0},{"$f":"IF(BJ$222=$B569,0,Q569*$E569)","v":421.19124206439147},421.19124206439147,421.19124206439147,421.19124206439147,421.19124206439147,421.19124206439147,421.19124206439147,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2033,{"$f":"C569","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$106","v":6159.72854056097},{"$f":"R570-AO570","v":6159.72854056097},6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B570+$C570,AN$222<=$B570+$D570),$R570/($D570-$C570),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B570+$C570,AU$222<=$B570+$D570),$R570/($D570-$C570),0)","v":6159.72854056097},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B570,0,Q570*$E570)","v":0},{"$f":"IF(BK$222=$B570,0,R570*$E570)","v":554.37556865048725},554.37556865048725,554.37556865048725,554.37556865048725,554.37556865048725,554.37556865048725,554.37556865048725,0,0,0,0]
["Bonds (beyond 7 years)-LC",2034,{"$f":"C570","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$106","v":7294.6726608573799},{"$f":"S571-AP571","v":7294.6726608573799},7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B571+$C571,AO$222<=$B571+$D571),$S571/($D571-$C571),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B571+$C571,AV$222<=$B571+$D571),$S571/($D571-$C571),0)","v":7294.6726608573799},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B571,0,R571*$E571)","v":0},{"$f":"IF(BL$222=$B571,0,S571*$E571)","v":656.52053947716422},656.52053947716422,656.52053947716422,656.52053947716422,656.52053947716422,656.52053947716422,656.52053947716422,0,0,0]
["Bonds (beyond 7 years)-LC",2035,{"$f":"C571","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$106","v":10837.414119461599},{"$f":"T572-AQ572","v":10837.414119461599},10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B572+$C572,AP$222<=$B572+$D572),$T572/($D572-$C572),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B572+$C572,AW$222<=$B572+$D572),$T572/($D572-$C572),0)","v":10837.414119461599},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B572,0,S572*$E572)","v":0},{"$f":"IF(BM$222=$B572,0,T572*$E572)","v":975.36727075154386},975.36727075154386,975.36727075154386,975.36727075154386,975.36727075154386,975.36727075154386,975.36727075154386,0,0]
["Bonds (beyond 7 years)-LC",2036,{"$f":"C572","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$106","v":10504.956146022399},{"$f":"U573-AR573","v":10504.956146022399},10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B573+$C573,AQ$222<=$B573+$D573),$U573/($D573-$C573),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B573+$C573,AX$222<=$B573+$D573),$U573/($D573-$C573),0)","v":10504.956146022399},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B573,0,T573*$E573)","v":0},{"$f":"IF(BN$222=$B573,0,U573*$E573)","v":945.4460531420159},945.4460531420159,945.4460531420159,945.4460531420159,945.4460531420159,945.4460531420159,945.4460531420159,0]
["Bonds (beyond 7 years)-LC",2037,{"$f":"C573","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$106","v":11134.943317887601},{"$f":"V574-AS574","v":11134.943317887601},11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B574+$C574,AR$222<=$B574+$D574),$V574/($D574-$C574),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B574+$C574,AY$222<=$B574+$D574),$V574/($D574-$C574),0)","v":11134.943317887601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B574,0,U574*$E574)","v":0},{"$f":"IF(BO$222=$B574,0,V574*$E574)","v":1002.144898609884},1002.144898609884,1002.144898609884,1002.144898609884,1002.144898609884,1002.144898609884,1002.144898609884]
["Bonds (beyond 7 years)-LC",2038,{"$f":"C574","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$106","v":14114.0164516761},{"$f":"W575-AT575","v":14114.0164516761},14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B575+$C575,AS$222<=$B575+$D575),$W575/($D575-$C575),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B575,0,V575*$E575)","v":0},{"$f":"IF(BP$222=$B575,0,W575*$E575)","v":1270.2614806508489},1270.2614806508489,1270.2614806508489,1270.2614806508489,1270.2614806508489,1270.2614806508489]
["Bonds (beyond 7 years)-LC",2039,{"$f":"C575","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$106","v":18870.334829861698},{"$f":"X576-AU576","v":18870.334829861698},{"$f":"Y576-AV576","v":18870.334829861698},{"$f":"Z576-AW576","v":18870.334829861698},{"$f":"AA576-AX576","v":18870.334829861698},{"$f":"AB576-AY576","v":18870.334829861698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B576+$C576,AT$222<=$B576+$D576),$X576/($D576-$C576),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B576,0,W576*$E576)","v":0},{"$f":"IF(BQ$222=$B576,0,X576*$E576)","v":1698.3301346875528},{"$f":"IF(BR$222=$B576,0,Y576*$E576)","v":1698.3301346875528},{"$f":"IF(BS$222=$B576,0,Z576*$E576)","v":1698.3301346875528},{"$f":"IF(BT$222=$B576,0,AA576*$E576)","v":1698.3301346875528},{"$f":"IF(BU$222=$B576,0,AB576*$E576)","v":1698.3301346875528}]
["Bonds (beyond 7 years)-LC",2040,{"$f":"C576","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$106","v":19016.2091008028},{"$f":"Y577-AV577","v":19016.2091008028},{"$f":"Z577-AW577","v":19016.2091008028},{"$f":"AA577-AX577","v":19016.2091008028},{"$f":"AB577-AY577","v":19016.2091008028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B577+$C577,AU$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AV$222>$B577+$C577,AV$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AW$222>$B577+$C577,AW$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AX$222>$B577+$C577,AX$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AY$222>$B577+$C577,AY$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B577,0,X577*$E577)","v":0},{"$f":"IF(BR$222=$B577,0,Y577*$E577)","v":1711.458819072252},{"$f":"IF(BS$222=$B577,0,Z577*$E577)","v":1711.458819072252},{"$f":"IF(BT$222=$B577,0,AA577*$E577)","v":1711.458819072252},{"$f":"IF(BU$222=$B577,0,AB577*$E577)","v":1711.458819072252}]
["Bonds (beyond 7 years)-LC",2041,{"$f":"C577","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$106","v":24393.6680686418},{"$f":"Z578-AW578","v":24393.6680686418},{"$f":"AA578-AX578","v":24393.6680686418},{"$f":"AB578-AY578","v":24393.6680686418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B578+$C578,AV$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AW$222>$B578+$C578,AW$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AX$222>$B578+$C578,AX$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AY$222>$B578+$C578,AY$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B578,0,Y578*$E578)","v":0},{"$f":"IF(BS$222=$B578,0,Z578*$E578)","v":2195.4301261777618},{"$f":"IF(BT$222=$B578,0,AA578*$E578)","v":2195.4301261777618},{"$f":"IF(BU$222=$B578,0,AB578*$E578)","v":2195.4301261777618}]
["Bonds (beyond 7 years)-LC",2042,{"$f":"C578","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$106","v":26769.2370519174},{"$f":"AA579-AX579","v":26769.2370519174},{"$f":"AB579-AY579","v":26769.2370519174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B579+$C579,AW$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},{"$f":"IF(AND(AX$222>$B579+$C579,AX$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},{"$f":"IF(AND(AY$222>$B579+$C579,AY$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B579,0,Z579*$E579)","v":0},{"$f":"IF(BT$222=$B579,0,AA579*$E579)","v":2409.2313346725659},{"$f":"IF(BU$222=$B579,0,AB579*$E579)","v":2409.2313346725659}]
["Bonds (beyond 7 years)-LC",2043,{"$f":"C579","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$106","v":31311.611333303201},{"$f":"AB580-AY580","v":31311.611333303201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B580+$C580,AX$222<=$B580+$D580),$AB580/($D580-$C580),0)","v":0},{"$f":"IF(AND(AY$222>$B580+$C580,AY$222<=$B580+$D580),$AB580/($D580-$C580),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B580,0,AA580*$E580)","v":0},{"$f":"IF(BU$222=$B580,0,AB580*$E580)","v":2818.0450199972879}]
["Bonds (beyond 7 years)-LC",2044,{"$f":"C580","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$106","v":36217.601568105099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B581+$C581,AY$222<=$B581+$D581),$AC581/($D581-$C581),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B581,0,AB581*$E581)","v":0}]
[]
[]
[]
[{"$f":"A34","v":"Denominated in foreign currency (FX)"},"Calculations in USD"]
[]
[{"$f":"A35","v":"Bonds (1 to 3 years)-FX"},{"$f":"$I$5","v":2024},{"$f":"$C35","v":1},{"$f":"$D35","v":2},{"$f":"INDEX($A$26:$AC$37,MATCH(A587,$A$26:$A$37,0),MATCH(B587,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$108/I$219","v":0},{"$f":"I587-AF587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B587+$C587,AE$222<=$B587+$D587), $I587/($D587-$C587),0)","v":0},0,{"$f":"IF(AND(AG$222>$B587+$C587,AG$222<=$B587+$D587), $I587/($D587-$C587),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B587,0,H587*$E587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A587","v":"Bonds (1 to 3 years)-FX"},{"$f":"B587+1","v":2025},{"$f":"C587","v":1},2,7.0000000000000007E-2,null,null,null,null,{"$f":"J$108/J$219","v":0},{"$f":"J588-AG588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B588+$C588,AF$222<=$B588+$D588), $J588/($D588-$C588),0)","v":0},0,{"$f":"IF(AND(AH$222>$B588+$C588,AH$222<=$B588+$D588), $J588/($D588-$C588),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B588,0,I588*$E588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B588+1","v":2026},{"$f":"C588","v":1},2,0.06,null,null,null,null,null,{"$f":"K$108/K$219","v":0},{"$f":"K589-AH589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B589+$C589,AG$222<=$B589+$D589), $K589/($D589-$C589),0)","v":0},0,{"$f":"IF(AND(AI$222>$B589+$C589,AI$222<=$B589+$D589), $K589/($D589-$C589),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B589,0,J589*$E589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2027,{"$f":"C589","v":1},2,0.06,null,null,null,null,null,null,{"$f":"L$108/L$219","v":0},{"$f":"L590-AI590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B590+$C590,AH$222<=$B590+$D590), $L590/($D590-$C590),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B590+$C590,AJ$222<=$B590+$D590), $L590/($D590-$C590),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B590,0,K590*$E590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2028,{"$f":"C590","v":1},2,0.06,null,null,null,null,null,null,null,{"$f":"M$108/M$219","v":0},{"$f":"M591-AJ591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B591+$C591,AI$222<=$B591+$D591), $M591/($D591-$C591),0)","v":0},0,{"$f":"IF(AND(AK$222>$B591+$C591,AK$222<=$B591+$D591), $M591/($D591-$C591),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B591,0,L591*$E591)","v":0},{"$f":"IF(BF$222=$B591,0,M591*$E591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2029,{"$f":"C591","v":1},2,0.06,null,null,null,null,null,null,null,null,{"$f":"N$108/N$219","v":0},{"$f":"N592-AK592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B592+$C592,AJ$222<=$B592+$D592), $N592/($D592-$C592),0)","v":0},0,{"$f":"IF(AND(AL$222>$B592+$C592,AL$222<=$B592+$D592), $N592/($D592-$C592),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B592,0,M592*$E592)","v":0},{"$f":"IF(BG$222=$B592,0,N592*$E592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2030,{"$f":"C592","v":1},2,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$108/O$219","v":0},{"$f":"O593-AL593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B593+$C593,AK$222<=$B593+$D593), $O593/($D593-$C593),0)","v":0},0,{"$f":"IF(AND(AM$222>$B593+$C593,AM$222<=$B593+$D593), $O593/($D593-$C593),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B593,0,N593*$E593)","v":0},{"$f":"IF(BH$222=$B593,0,O593*$E593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2031,{"$f":"C593","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$108/P$219","v":0},{"$f":"P594-AM594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B594+$C594,AL$222<=$B594+$D594), $P594/($D594-$C594),0)","v":0},0,{"$f":"IF(AND(AN$222>$B594+$C594,AN$222<=$B594+$D594), $P594/($D594-$C594),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B594,0,O594*$E594)","v":0},{"$f":"IF(BI$222=$B594,0,P594*$E594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2032,{"$f":"C594","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$108/Q$219","v":0},{"$f":"Q595-AN595","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B595+$C595,AM$222<=$B595+$D595), $Q595/($D595-$C595),0)","v":0},{"$f":"IF(AND(AN$222>$B595+$C595,AN$222<=$B595+$D595), $I595/($D595-$C595),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B595,0,P595*$E595)","v":0},{"$f":"IF(BJ$222=$B595,0,Q595*$E595)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2033,{"$f":"C595","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$108/R$219","v":0},{"$f":"R596-AO596","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B596+$C596,AN$222<=$B596+$D596), $R596/($D596-$C596),0)","v":0},0,{"$f":"IF(AND(AP$222>$B596+$C596,AP$222<=$B596+$D596), $R596/($D596-$C596),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B596,0,Q596*$E596)","v":0},{"$f":"IF(BK$222=$B596,0,R596*$E596)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2034,{"$f":"C596","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$108/S$219","v":0},{"$f":"S597-AP597","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B597+$C597,AO$222<=$B597+$D597), $S597/($D597-$C597),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B597+$C597,AQ$222<=$B597+$D597), $S597/($D597-$C597),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B597,0,R597*$E597)","v":0},{"$f":"IF(BL$222=$B597,0,S597*$E597)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2035,{"$f":"C597","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$108/T$219","v":0},{"$f":"T598-AQ598","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B598+$C598,AP$222<=$B598+$D598), $T598/($D598-$C598),0)","v":0},0,{"$f":"IF(AND(AR$222>$B598+$C598,AR$222<=$B598+$D598), $T598/($D598-$C598),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B598,0,S598*$E598)","v":0},{"$f":"IF(BM$222=$B598,0,T598*$E598)","v":0},0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2036,{"$f":"C598","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$108/U$219","v":0},{"$f":"U599-AR599","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B599+$C599,AQ$222<=$B599+$D599), $U599/($D599-$C599),0)","v":0},0,{"$f":"IF(AND(AS$222>$B599+$C599,AS$222<=$B599+$D599), $U599/($D599-$C599),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B599,0,T599*$E599)","v":0},{"$f":"IF(BN$222=$B599,0,U599*$E599)","v":0},0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2037,{"$f":"C599","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$108/V$219","v":0},{"$f":"V600-AS600","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B600+$C600,AR$222<=$B600+$D600), $V600/($D600-$C600),0)","v":0},0,{"$f":"IF(AND(AT$222>$B600+$C600,AT$222<=$B600+$D600), $V600/($D600-$C600),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B600,0,U600*$E600)","v":0},{"$f":"IF(BO$222=$B600,0,V600*$E600)","v":0},0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2038,{"$f":"C600","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$108/W$219","v":0},{"$f":"W601-AT601","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B601+$C601,AS$222<=$B601+$D601), $W601/($D601-$C601),0)","v":0},0,{"$f":"IF(AND(AU$222>$B601+$C601,AU$222<=$B601+$D601), $W601/($D601-$C601),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B601,0,V601*$E601)","v":0},{"$f":"IF(BP$222=$B601,0,W601*$E601)","v":0},0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2039,{"$f":"C601","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$108/X$219","v":0},{"$f":"X602-AU602","v":0},{"$f":"Y602-AV602","v":0},{"$f":"Z602-AW602","v":0},{"$f":"AA602-AX602","v":0},{"$f":"AB602-AY602","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B602+$C602,AT$222<=$B602+$D602), $X602/($D602-$C602),0)","v":0},0,{"$f":"IF(AND(AV$222>$B602+$C602,AV$222<=$B602+$D602), $X602/($D602-$C602),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B602,0,W602*$E602)","v":0},{"$f":"IF(BQ$222=$B602,0,X602*$E602)","v":0},{"$f":"IF(BR$222=$B602,0,Y602*$E602)","v":0},{"$f":"IF(BS$222=$B602,0,Z602*$E602)","v":0},{"$f":"IF(BT$222=$B602,0,AA602*$E602)","v":0},{"$f":"IF(BU$222=$B602,0,AB602*$E602)","v":0}]
["Bonds (1 to 3 years)-FX",2040,{"$f":"C602","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$108/Y$219","v":0},{"$f":"Y603-AV603","v":0},{"$f":"Z603-AW603","v":0},{"$f":"AA603-AX603","v":0},{"$f":"AB603-AY603","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B603+$C603,AU$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AV$222>$B603+$C603,AV$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AW$222>$B603+$C603,AW$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AX$222>$B603+$C603,AX$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AY$222>$B603+$C603,AY$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B603,0,X603*$E603)","v":0},{"$f":"IF(BR$222=$B603,0,Y603*$E603)","v":0},{"$f":"IF(BS$222=$B603,0,Z603*$E603)","v":0},{"$f":"IF(BT$222=$B603,0,AA603*$E603)","v":0},{"$f":"IF(BU$222=$B603,0,AB603*$E603)","v":0}]
["Bonds (1 to 3 years)-FX",2041,{"$f":"C603","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$108/Z$219","v":0},{"$f":"Z604-AW604","v":0},{"$f":"AA604-AX604","v":0},{"$f":"AB604-AY604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B604+$C604,AV$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AW$222>$B604+$C604,AW$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AX$222>$B604+$C604,AX$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AY$222>$B604+$C604,AY$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B604,0,Y604*$E604)","v":0},{"$f":"IF(BS$222=$B604,0,Z604*$E604)","v":0},{"$f":"IF(BT$222=$B604,0,AA604*$E604)","v":0},{"$f":"IF(BU$222=$B604,0,AB604*$E604)","v":0}]
["Bonds (1 to 3 years)-FX",2042,{"$f":"C604","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$108/AA$219","v":0},{"$f":"AA605-AX605","v":0},{"$f":"AB605-AY605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B605+$C605,AW$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},{"$f":"IF(AND(AX$222>$B605+$C605,AX$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},{"$f":"IF(AND(AY$222>$B605+$C605,AY$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B605,0,Z605*$E605)","v":0},{"$f":"IF(BT$222=$B605,0,AA605*$E605)","v":0},{"$f":"IF(BU$222=$B605,0,AB605*$E605)","v":0}]
["Bonds (1 to 3 years)-FX",2043,{"$f":"C605","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$108/AB$219","v":0},{"$f":"AB606-AY606","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B606+$C606,AX$222<=$B606+$D606), $AB606/($D606-$C606),0)","v":0},{"$f":"IF(AND(AY$222>$B606+$C606,AY$222<=$B606+$D606), $AB606/($D606-$C606),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B606,0,AA606*$E606)","v":0},{"$f":"IF(BU$222=$B606,0,AB606*$E606)","v":0}]
["Bonds (1 to 3 years)-FX",2044,{"$f":"C606","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$108/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B607+$C607,AY$222<=$B607+$D607), $AC607/($D607-$C607),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B607,0,AB607*$E607)","v":0}]
[]
[{"$f":"A36","v":"Bonds (4 to 7 years)-FX"},{"$f":"$I$5","v":2024},{"$f":"$C36","v":3},{"$f":"$D36","v":5},{"$f":"INDEX($A$26:$AC$37,MATCH(A609,$A$26:$A$37,0),MATCH(B609,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$109/I$219","v":0},{"$f":"I609-AF609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B609+$C609,AE$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B609+$C609,AI$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},{"$f":"IF(AND(AJ$222>$B609+$C609,AJ$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B609,0,H609*$E609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A609","v":"Bonds (4 to 7 years)-FX"},{"$f":"B609+1","v":2025},{"$f":"C609","v":3},{"$f":"D609","v":5},7.0000000000000007E-2,null,null,null,null,{"$f":"J$109/J$219","v":0},{"$f":"J610-AG610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B610+$C610,AF$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B610+$C610,AJ$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},{"$f":"IF(AND(AK$222>$B610+$C610,AK$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B610,0,I610*$E610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B610+1","v":2026},{"$f":"C610","v":3},5,0.06,null,null,null,null,null,{"$f":"K$109/K$219","v":0},{"$f":"K611-AH611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B611+$C611,AG$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B611+$C611,AK$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},{"$f":"IF(AND(AL$222>$B611+$C611,AL$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B611,0,J611*$E611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2027,{"$f":"C611","v":3},5,0.06,null,null,null,null,null,null,{"$f":"L$109/L$219","v":0},{"$f":"L612-AI612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B612+$C612,AH$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B612+$C612,AL$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},{"$f":"IF(AND(AM$222>$B612+$C612,AM$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B612,0,K612*$E612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2028,{"$f":"C612","v":3},5,0.06,null,null,null,null,null,null,null,{"$f":"M$109/M$219","v":0},{"$f":"M613-AJ613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B613+$C613,AI$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B613+$C613,AM$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},{"$f":"IF(AND(AN$222>$B613+$C613,AN$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B613,0,L613*$E613)","v":0},{"$f":"IF(BF$222=$B613,0,M613*$E613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2029,{"$f":"C613","v":3},5,0.06,null,null,null,null,null,null,null,null,{"$f":"N$109/N$219","v":0},{"$f":"N614-AK614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B614+$C614,AJ$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B614+$C614,AN$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},{"$f":"IF(AND(AO$222>$B614+$C614,AO$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B614,0,M614*$E614)","v":0},{"$f":"IF(BG$222=$B614,0,N614*$E614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2030,{"$f":"C614","v":3},5,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$109/O$219","v":0},{"$f":"O615-AL615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B615+$C615,AK$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B615+$C615,AO$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},{"$f":"IF(AND(AP$222>$B615+$C615,AP$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B615,0,N615*$E615)","v":0},{"$f":"IF(BH$222=$B615,0,O615*$E615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2031,{"$f":"C615","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$109/P$219","v":0},{"$f":"P616-AM616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B616+$C616,AL$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B616+$C616,AP$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},{"$f":"IF(AND(AQ$222>$B616+$C616,AQ$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B616,0,O616*$E616)","v":0},{"$f":"IF(BI$222=$B616,0,P616*$E616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2032,{"$f":"C616","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$109/Q$219","v":0},{"$f":"Q617-AN617","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B617+$C617,AM$222<=$B617+$D617), $Q617/($D617-$C617),0)","v":0},{"$f":"IF(AND(AN$222>$B617+$C617,AN$222<=$B617+$D617), $I617/($D617-$C617),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B617,0,P617*$E617)","v":0},{"$f":"IF(BJ$222=$B617,0,Q617*$E617)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2033,{"$f":"C617","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$109/R$219","v":0},{"$f":"R618-AO618","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B618+$C618,AN$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B618+$C618,AR$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},{"$f":"IF(AND(AS$222>$B618+$C618,AS$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B618,0,Q618*$E618)","v":0},{"$f":"IF(BK$222=$B618,0,R618*$E618)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2034,{"$f":"C618","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$109/S$219","v":0},{"$f":"S619-AP619","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B619+$C619,AO$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B619+$C619,AS$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},{"$f":"IF(AND(AT$222>$B619+$C619,AT$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B619,0,R619*$E619)","v":0},{"$f":"IF(BL$222=$B619,0,S619*$E619)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2035,{"$f":"C619","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$109/T$219","v":0},{"$f":"T620-AQ620","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B620+$C620,AP$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B620+$C620,AT$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},{"$f":"IF(AND(AU$222>$B620+$C620,AU$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B620,0,S620*$E620)","v":0},{"$f":"IF(BM$222=$B620,0,T620*$E620)","v":0},0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2036,{"$f":"C620","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$109/U$219","v":0},{"$f":"U621-AR621","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B621+$C621,AQ$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B621+$C621,AU$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},{"$f":"IF(AND(AV$222>$B621+$C621,AV$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B621,0,T621*$E621)","v":0},{"$f":"IF(BN$222=$B621,0,U621*$E621)","v":0},0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2037,{"$f":"C621","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$109/V$219","v":0},{"$f":"V622-AS622","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B622+$C622,AR$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B622+$C622,AV$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},{"$f":"IF(AND(AW$222>$B622+$C622,AW$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B622,0,U622*$E622)","v":0},{"$f":"IF(BO$222=$B622,0,V622*$E622)","v":0},0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2038,{"$f":"C622","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$109/W$219","v":0},{"$f":"W623-AT623","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B623+$C623,AS$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B623+$C623,AW$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},{"$f":"IF(AND(AX$222>$B623+$C623,AX$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B623,0,V623*$E623)","v":0},{"$f":"IF(BP$222=$B623,0,W623*$E623)","v":0},0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2039,{"$f":"C623","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$109/X$219","v":0},{"$f":"X624-AU624","v":0},{"$f":"Y624-AV624","v":0},{"$f":"Z624-AW624","v":0},{"$f":"AA624-AX624","v":0},{"$f":"AB624-AY624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B624+$C624,AT$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B624+$C624,AX$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},{"$f":"IF(AND(AY$222>$B624+$C624,AY$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B624,0,W624*$E624)","v":0},{"$f":"IF(BQ$222=$B624,0,X624*$E624)","v":0},{"$f":"IF(BR$222=$B624,0,Y624*$E624)","v":0},{"$f":"IF(BS$222=$B624,0,Z624*$E624)","v":0},{"$f":"IF(BT$222=$B624,0,AA624*$E624)","v":0},{"$f":"IF(BU$222=$B624,0,AB624*$E624)","v":0}]
["Bonds (4 to 7 years)-FX",2040,{"$f":"C624","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$109/Y$219","v":0},{"$f":"Y625-AV625","v":0},{"$f":"Z625-AW625","v":0},{"$f":"AA625-AX625","v":0},{"$f":"AB625-AY625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B625+$C625,AU$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AV$222>$B625+$C625,AV$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AW$222>$B625+$C625,AW$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AX$222>$B625+$C625,AX$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AY$222>$B625+$C625,AY$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B625,0,X625*$E625)","v":0},{"$f":"IF(BR$222=$B625,0,Y625*$E625)","v":0},{"$f":"IF(BS$222=$B625,0,Z625*$E625)","v":0},{"$f":"IF(BT$222=$B625,0,AA625*$E625)","v":0},{"$f":"IF(BU$222=$B625,0,AB625*$E625)","v":0}]
["Bonds (4 to 7 years)-FX",2041,{"$f":"C625","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$109/Z$219","v":0},{"$f":"Z626-AW626","v":0},{"$f":"AA626-AX626","v":0},{"$f":"AB626-AY626","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B626+$C626,AV$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AW$222>$B626+$C626,AW$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AX$222>$B626+$C626,AX$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AY$222>$B626+$C626,AY$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B626,0,Y626*$E626)","v":0},{"$f":"IF(BS$222=$B626,0,Z626*$E626)","v":0},{"$f":"IF(BT$222=$B626,0,AA626*$E626)","v":0},{"$f":"IF(BU$222=$B626,0,AB626*$E626)","v":0}]
["Bonds (4 to 7 years)-FX",2042,{"$f":"C626","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$109/AA$219","v":0},{"$f":"AA627-AX627","v":0},{"$f":"AB627-AY627","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B627+$C627,AW$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},{"$f":"IF(AND(AX$222>$B627+$C627,AX$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},{"$f":"IF(AND(AY$222>$B627+$C627,AY$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B627,0,Z627*$E627)","v":0},{"$f":"IF(BT$222=$B627,0,AA627*$E627)","v":0},{"$f":"IF(BU$222=$B627,0,AB627*$E627)","v":0}]
["Bonds (4 to 7 years)-FX",2043,{"$f":"C627","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$109/AB$219","v":0},{"$f":"AB628-AY628","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B628+$C628,AX$222<=$B628+$D628), $AB628/($D628-$C628),0)","v":0},{"$f":"IF(AND(AY$222>$B628+$C628,AY$222<=$B628+$D628), $AB628/($D628-$C628),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B628,0,AA628*$E628)","v":0},{"$f":"IF(BU$222=$B628,0,AB628*$E628)","v":0}]
["Bonds (4 to 7 years)-FX",2044,{"$f":"C628","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$109/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B629+$C629,AY$222<=$B629+$D629), $AC629/($D629-$C629),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B629,0,AB629*$E629)","v":0}]
[]
[{"$f":"A37","v":"Bonds (beyond 7 years)-FX"},{"$f":"$I$5","v":2024},{"$f":"$C37","v":6},{"$f":"$D37","v":7},{"$f":"INDEX($A$26:$AC$37,MATCH(A631,$A$26:$A$37,0),MATCH(B631,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$110/I$219","v":0},{"$f":"I631-AF631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B631+$C631,AE$222<=$B631+$D631), $I631/($D631-$C631),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B631+$C631,AL$222<=$B631+$D631), $I631/($D631-$C631),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B631,0,H631*$E631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A631","v":"Bonds (beyond 7 years)-FX"},{"$f":"B631+1","v":2025},{"$f":"C631","v":6},7,7.0000000000000007E-2,null,null,null,null,{"$f":"J$110/J$219","v":0},{"$f":"J632-AG632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B632+$C632,AF$222<=$B632+$D632), $J632/($D632-$C632),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B632+$C632,AM$222<=$B632+$D632), $J632/($D632-$C632),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B632,0,I632*$E632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B632+1","v":2026},{"$f":"C632","v":6},7,0.06,null,null,null,null,null,{"$f":"K$110/K$219","v":0},{"$f":"K633-AH633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B633+$C633,AG$222<=$B633+$D633), $K633/($D633-$C633),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B633+$C633,AN$222<=$B633+$D633), $K633/($D633-$C633),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B633,0,J633*$E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2027,{"$f":"C633","v":6},7,0.06,null,null,null,null,null,null,{"$f":"L$110/L$219","v":0},{"$f":"L634-AI634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B634+$C634,AH$222<=$B634+$D634), $L634/($D634-$C634),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B634+$C634,AO$222<=$B634+$D634), $L634/($D634-$C634),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B634,0,K634*$E634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2028,{"$f":"C634","v":6},7,0.06,null,null,null,null,null,null,null,{"$f":"M$110/M$219","v":0},{"$f":"M635-AJ635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B635+$C635,AI$222<=$B635+$D635), $M635/($D635-$C635),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B635+$C635,AP$222<=$B635+$D635), $M635/($D635-$C635),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B635,0,L635*$E635)","v":0},{"$f":"IF(BF$222=$B635,0,M635*$E635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2029,{"$f":"C635","v":6},7,0.06,null,null,null,null,null,null,null,null,{"$f":"N$110/N$219","v":0},{"$f":"N636-AK636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B636+$C636,AJ$222<=$B636+$D636), $N636/($D636-$C636),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B636+$C636,AQ$222<=$B636+$D636), $N636/($D636-$C636),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B636,0,M636*$E636)","v":0},{"$f":"IF(BG$222=$B636,0,N636*$E636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2030,{"$f":"C636","v":6},7,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$110/O$219","v":0},{"$f":"O637-AL637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B637+$C637,AK$222<=$B637+$D637), $O637/($D637-$C637),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B637+$C637,AR$222<=$B637+$D637), $O637/($D637-$C637),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B637,0,N637*$E637)","v":0},{"$f":"IF(BH$222=$B637,0,O637*$E637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2031,{"$f":"C637","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$110/P$219","v":0},{"$f":"P638-AM638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B638+$C638,AL$222<=$B638+$D638), $P638/($D638-$C638),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B638+$C638,AS$222<=$B638+$D638), $P638/($D638-$C638),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B638,0,O638*$E638)","v":0},{"$f":"IF(BI$222=$B638,0,P638*$E638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2032,{"$f":"C638","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$110/Q$219","v":0},{"$f":"Q639-AN639","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B639+$C639,AM$222<=$B639+$D639), $Q639/($D639-$C639),0)","v":0},{"$f":"IF(AND(AN$222>$B639+$C639,AN$222<=$B639+$D639), $I639/($D639-$C639),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B639,0,P639*$E639)","v":0},{"$f":"IF(BJ$222=$B639,0,Q639*$E639)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2033,{"$f":"C639","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$110/R$219","v":0},{"$f":"R640-AO640","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B640+$C640,AN$222<=$B640+$D640), $R640/($D640-$C640),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B640+$C640,AU$222<=$B640+$D640), $R640/($D640-$C640),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B640,0,Q640*$E640)","v":0},{"$f":"IF(BK$222=$B640,0,R640*$E640)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2034,{"$f":"C640","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$110/S$219","v":0},{"$f":"S641-AP641","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B641+$C641,AO$222<=$B641+$D641), $S641/($D641-$C641),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B641+$C641,AV$222<=$B641+$D641), $S641/($D641-$C641),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B641,0,R641*$E641)","v":0},{"$f":"IF(BL$222=$B641,0,S641*$E641)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2035,{"$f":"C641","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$110/T$219","v":0},{"$f":"T642-AQ642","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B642+$C642,AP$222<=$B642+$D642), $T642/($D642-$C642),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B642+$C642,AW$222<=$B642+$D642), $T642/($D642-$C642),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B642,0,S642*$E642)","v":0},{"$f":"IF(BM$222=$B642,0,T642*$E642)","v":0},0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2036,{"$f":"C642","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$110/U$219","v":0},{"$f":"U643-AR643","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B643+$C643,AQ$222<=$B643+$D643), $U643/($D643-$C643),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B643+$C643,AX$222<=$B643+$D643), $U643/($D643-$C643),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B643,0,T643*$E643)","v":0},{"$f":"IF(BN$222=$B643,0,U643*$E643)","v":0},0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2037,{"$f":"C643","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$110/V$219","v":0},{"$f":"V644-AS644","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B644+$C644,AR$222<=$B644+$D644), $V644/($D644-$C644),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B644+$C644,AY$222<=$B644+$D644), $V644/($D644-$C644),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B644,0,U644*$E644)","v":0},{"$f":"IF(BO$222=$B644,0,V644*$E644)","v":0},0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2038,{"$f":"C644","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$110/W$219","v":0},{"$f":"W645-AT645","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B645+$C645,AS$222<=$B645+$D645), $W645/($D645-$C645),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B645,0,V645*$E645)","v":0},{"$f":"IF(BP$222=$B645,0,W645*$E645)","v":0},0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2039,{"$f":"C645","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$110/X$219","v":0},{"$f":"X646-AU646","v":0},{"$f":"Y646-AV646","v":0},{"$f":"Z646-AW646","v":0},{"$f":"AA646-AX646","v":0},{"$f":"AB646-AY646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B646+$C646,AT$222<=$B646+$D646), $X646/($D646-$C646),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B646,0,W646*$E646)","v":0},{"$f":"IF(BQ$222=$B646,0,X646*$E646)","v":0},{"$f":"IF(BR$222=$B646,0,Y646*$E646)","v":0},{"$f":"IF(BS$222=$B646,0,Z646*$E646)","v":0},{"$f":"IF(BT$222=$B646,0,AA646*$E646)","v":0},{"$f":"IF(BU$222=$B646,0,AB646*$E646)","v":0}]
["Bonds (beyond 7 years)-FX",2040,{"$f":"C646","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$110/Y$219","v":0},{"$f":"Y647-AV647","v":0},{"$f":"Z647-AW647","v":0},{"$f":"AA647-AX647","v":0},{"$f":"AB647-AY647","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B647+$C647,AU$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AV$222>$B647+$C647,AV$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AW$222>$B647+$C647,AW$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AX$222>$B647+$C647,AX$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AY$222>$B647+$C647,AY$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B647,0,X647*$E647)","v":0},{"$f":"IF(BR$222=$B647,0,Y647*$E647)","v":0},{"$f":"IF(BS$222=$B647,0,Z647*$E647)","v":0},{"$f":"IF(BT$222=$B647,0,AA647*$E647)","v":0},{"$f":"IF(BU$222=$B647,0,AB647*$E647)","v":0}]
["Bonds (beyond 7 years)-FX",2041,{"$f":"C647","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$110/Z$219","v":0},{"$f":"Z648-AW648","v":0},{"$f":"AA648-AX648","v":0},{"$f":"AB648-AY648","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B648+$C648,AV$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AW$222>$B648+$C648,AW$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AX$222>$B648+$C648,AX$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AY$222>$B648+$C648,AY$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B648,0,Y648*$E648)","v":0},{"$f":"IF(BS$222=$B648,0,Z648*$E648)","v":0},{"$f":"IF(BT$222=$B648,0,AA648*$E648)","v":0},{"$f":"IF(BU$222=$B648,0,AB648*$E648)","v":0}]
["Bonds (beyond 7 years)-FX",2042,{"$f":"C648","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$110/AA$219","v":0},{"$f":"AA649-AX649","v":0},{"$f":"AB649-AY649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B649+$C649,AW$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},{"$f":"IF(AND(AX$222>$B649+$C649,AX$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},{"$f":"IF(AND(AY$222>$B649+$C649,AY$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B649,0,Z649*$E649)","v":0},{"$f":"IF(BT$222=$B649,0,AA649*$E649)","v":0},{"$f":"IF(BU$222=$B649,0,AB649*$E649)","v":0}]
["Bonds (beyond 7 years)-FX",2043,{"$f":"C649","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$110/AB$219","v":0},{"$f":"AB650-AY650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B650+$C650,AX$222<=$B650+$D650), $AB650/($D650-$C650),0)","v":0},{"$f":"IF(AND(AY$222>$B650+$C650,AY$222<=$B650+$D650), $AB650/($D650-$C650),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B650,0,AA650*$E650)","v":0},{"$f":"IF(BU$222=$B650,0,AB650*$E650)","v":0}]
["Bonds (beyond 7 years)-FX",2044,{"$f":"C650","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$110/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B651+$C651,AY$222<=$B651+$D651), $AC651/($D651-$C651),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B651,0,AB651*$E651)","v":0}]

{"sheet":"Input 6(optional)-Standard Test","index":19,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[12,5,12,7],[10,0,10,7],[1,0,1,3],[35,0,37,0],[40,0,57,0],[16,0,17,0],[24,0,25,0],[28,0,32,0],[20,0,21,0],[12,1,12,3]]}
[{"$f":"++OFFSET(translation!C1541, 0,LANG)","v":"Standard stress tests"}]
[{"$f":"++OFFSET(translation!C1542, 0,LANG)","v":"Users are discouraged from changing these default settings, unless a strong case is made in the DSA write-up (LIC-DSF Guidance Note ¶66)"},null,null,null,null,null,"Setting for the output scenarios"]
[null,null,null,null,null,null,"Scenario",{"$f":"IF(AND($C$4=lookup!$AF$5,$C$8=lookup!$AH$5,'Input 6 - Tailored Tests'!$C$6=lookup!$AH$5),0,1)","v":1},"OLD:",0]
[{"$f":"++OFFSET(translation!C1538, 0,LANG)","v":"Override light yellow cells only if there is a strong case to do so."},{"$f":"++OFFSET(translation!C1539, 0,LANG)","v":"Size & Threshold "},"New",null,null,null,null,null,"NEW:",1]
[{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"},null,"Historical average only"]
[null,null,"Baseline projection only"]
[null,null,"Whichever is lower"]
[null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"},"On"]
[]
[]
[{"$f":"++OFFSET(translation!C1570, 0,LANG)","v":"Standardized Shocks"}]
[]
[{"$f":"++OFFSET(translation!C1540, 0,LANG)","v":"Stress tests"},{"$f":"++OFFSET(translation!C1571, 0,LANG)","v":"Size"},null,null,null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"}]
[null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"},null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"}]
[]
[{"$f":"++OFFSET(translation!C1121, 0,LANG)","v":"B1. Real GDP growth"}]
[{"$f":"++OFFSET(translation!C1546, 0,LANG)","v":"Real GDP growth set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower for the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1561, 0,LANG)","v":"Size of real GDP growth shock, # of standard deviations"},1,{"$f":"C17","v":1},null,{"$f":"++OFFSET(translation!C1574, 0,LANG)","v":"Inflation elasticity to real GDP growth"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.6, 0)","v":0.6},{"$f":"G17","v":0.6}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1122, 0,LANG)","v":"B2. Primary balance"},null,null,null,null,null,null,null,100]
[{"$f":"++OFFSET(translation!C1548, 0,LANG)","v":"Primary balance-to-GDP ratio set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1563, 0,LANG)","v":"Size of PB/GDP shock, # of standard deviations"},1,{"$f":"C21","v":1},null,{"$f":"++OFFSET(translation!C1575, 0,LANG)","v":"Additional domestic borrowing costs (bps/ppt)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 25,0)","v":25},{"$f":"G21","v":25},400]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower",null,{"$f":"++OFFSET(translation!C1576, 0,LANG)","v":"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", C7, 0)","v":"Whichever is lower"},"Whichever is lower","Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1125, 0,LANG)","v":"B3. Exports"}]
[{"$f":"++OFFSET(translation!C1550, 0,LANG)","v":"Nominal export growth (in USD) set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1564, 0,LANG)","v":"Size of exports growth shock, # of standard deviations"},1,{"$f":"C25","v":1},null,{"$f":"++OFFSET(translation!C1577, 0,LANG)","v":"Real GDP growth elasticity to exports growth"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.8, 0)","v":0.8},{"$f":"G25","v":0.8}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1136, 0,LANG)","v":"B4. Other (non-debt creating) flows"}]
[{"$f":"++OFFSET(translation!C1552, 0,LANG)","v":"Current transfers-to-GDP and FDI-to-GDP ratios set to their historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1565, 0,LANG)","v":"Other flows (current transfers) shock, # of standard deviations"},1,{"$f":"C29","v":1}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1566, 0,LANG)","v":"Other flows (FDI) shock, # of standard deviations"},1,{"$f":"C32","v":1}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1127, 0,LANG)","v":"B5. Depreciation"}]
[{"$f":"++OFFSET(translation!C1557, 0,LANG)","v":"One-time 30 percent nominal depreciation of the domestic currency in the first year of the projection period, or the size needed to close the estimated real exchange rate overvaluation gap, whichever is larger"},{"$f":"++OFFSET(translation!C1567, 0,LANG)","v":"Real overvaluation (EBA …)"},{"$f":"IF(C4=\"NEW\",'Input 1 - Basics'!C31,0)","v":20},null,null,{"$f":"++OFFSET(translation!C1578, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.3, 0)","v":0.3},{"$f":"G36","v":0.3}]
[null,{"$f":"++OFFSET(translation!C1568, 0,LANG)","v":"Nominal depreciation to close real overvaluation gap"},{"$f":"IF(C4=\"NEW\",C36+'Baseline - public'!P65-$G$38,0)","v":27.788070682246872},{"$f":"C36+'Baseline - public'!P65-$H$38","v":27.788070682246872},null,{"$f":"++OFFSET(translation!C1579, 0,LANG)","v":"Net exports elasticity to real depreciation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.15, 0)","v":0.15},{"$f":"G37","v":0.15}]
[null,{"$f":"++OFFSET(translation!C1569, 0,LANG)","v":"Size of FX depreciation shock"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", MAX(30,C37), 30+'Baseline - external'!O59)","v":30},{"$f":"MAX(30,D37)","v":30},null,{"$f":"++OFFSET(translation!C1580, 0,LANG)","v":"US inflation (GDP deflator; %)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 'Baseline - public'!P66, 0)","v":1.8475197751998351},1.8475197751998351]
[]
[{"$f":"++OFFSET(translation!C1137, 0,LANG)","v":"B6. Combination"}]
[{"$f":"++OFFSET(translation!C1560, 0,LANG)","v":"Apply all individual shocks (B1 through B5) at half their magnitudes in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1561, 0,LANG)","v":"Size of real GDP growth shock, # of standard deviations"},{"$f":"C17/2","v":0.5},{"$f":"D17/2","v":0.5},null,{"$f":"++OFFSET(translation!C1574, 0,LANG)","v":"Inflation elasticity to real GDP growth"},{"$f":"G17","v":0.6},{"$f":"H17","v":0.6}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1564, 0,LANG)","v":"Size of exports growth shock, # of standard deviations"},{"$f":"C25/2","v":0.5},{"$f":"D25/2","v":0.5},null,{"$f":"++OFFSET(translation!C1577, 0,LANG)","v":"Real GDP growth elasticity to exports growth"},{"$f":"G25","v":0.8},{"$f":"H25","v":0.8}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1563, 0,LANG)","v":"Size of PB/GDP shock, # of standard deviations"},{"$f":"C21/2","v":0.5},{"$f":"D21/2","v":0.5},null,{"$f":"++OFFSET(translation!C1575, 0,LANG)","v":"Additional domestic borrowing costs (bps/ppt)"},{"$f":"G21","v":25},{"$f":"H21","v":25}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower",null,{"$f":"++OFFSET(translation!C1576, 0,LANG)","v":"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)"},{"$f":"G22","v":"Whichever is lower"},{"$f":"H22","v":"Whichever is lower"}]
[]
[null,{"$f":"++OFFSET(translation!C1565, 0,LANG)","v":"Other flows (current transfers) shock, # of standard deviations"},{"$f":"C29/2","v":0.5},{"$f":"D29/2","v":0.5}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1566, 0,LANG)","v":"Other flows (FDI) shock, # of standard deviations"},{"$f":"C32/2","v":0.5},{"$f":"D32/2","v":0.5}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1567, 0,LANG)","v":"Real overvaluation (EBA …)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C36/2,0)","v":10},null,null,{"$f":"++OFFSET(translation!C1578, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\",G36,0)","v":0.3},{"$f":"H36","v":0.3}]
[null,{"$f":"++OFFSET(translation!C1568, 0,LANG)","v":"Nominal depreciation to close real overvaluation gap"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C37/2,0)","v":13.894035341123436},{"$f":"D37/2","v":13.894035341123436},null,{"$f":"++OFFSET(translation!C1579, 0,LANG)","v":"Net exports elasticity to real depreciation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\",G37,0)","v":0.15},{"$f":"H37","v":0.15}]
[null,{"$f":"++OFFSET(translation!C1569, 0,LANG)","v":"Size of FX depreciation shock"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C38/2,0)","v":15},15]

{"sheet":"Input 6 - Tailored Tests","index":20,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,10],[20,0,21,0],[25,0,45,0],[51,0,53,0],[14,2,14,7],[14,9,14,11],[12,0,12,11]]}
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"}]
[{"$f":"++OFFSET(translation!C1617, 0,LANG)","v":"Users are encouraged to customize scenarios for tailored stress tests reflecting country-specific circumstances (using yellow shaded cells under \"User defined\" column)."}]
[]
[{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"},"On"]
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"},"Off","On"]
[]
["Applicability of tailored stress tests"]
[{"$f":"++OFFSET(translation!C1620, 0,LANG)","v":"Natural disaster"},null,{"$f":"IF(IF(ISNA(MATCH(Country,Trigger!$W$5:$W$27,0)),0,MATCH(Country,Trigger!$W$5:$W$27,0))>0,\"Yes\",\"No\")","v":"No"}]
[{"$f":"++OFFSET(translation!C1621, 0,LANG)","v":"Commodity price"},null,{"$f":"IF(C6=\"On\", IF(H29>0.5,\"Yes\",\"No\"), \"No\")","v":"Yes"}]
[{"$f":"++OFFSET(translation!C1622, 0,LANG)","v":"Market Financing"},null,{"$f":"IF($C$6=\"On\", IFERROR(IF(INDEX(MktFin, MATCH(Country_Code, INDEX(MktFin,,1),0), COLUMNS(MktFin))=1, \"Yes\", \"No\"),\"No\"),\"No\")","v":"Yes"}]
[]
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"}]
[]
[{"$f":"++OFFSET(translation!C1540, 0,LANG)","v":"Stress tests"},null,{"$f":"++OFFSET(translation!C1571, 0,LANG)","v":"Size"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"},null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"}]
[]
[]
[]
[{"$f":"++OFFSET(translation!C1620, 0,LANG)","v":"Natural disaster"}]
[{"$f":"++OFFSET(translation!C1628, 0,LANG)","v":"One-off shock to external PPG debt-GDP ratio in the second year of the projection period"},null,{"$f":"++OFFSET(translation!C1631, 0,LANG)","v":"Size of shock, percent of GDP"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 10, 0)","v":10},{"$f":"G21","v":10},null,{"$f":"++OFFSET(translation!C1662, 0,LANG)","v":"Size of associated real GDP growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 1.5,0)","v":1.5},{"$f":"K21","v":1.5}]
[null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1663, 0,LANG)","v":"Size of associated exports growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 3.5, 0)","v":3.5},{"$f":"K22","v":3.5}]
[]
[]
[{"$f":"++OFFSET(translation!C1621, 0,LANG)","v":"Commodity price"}]
[{"$f":"++OFFSET(translation!C1629, 0,LANG)","v":"Export-GDP ratio shocked by a commodity price gap in first year of projection, reverting gradually to baseline. The price gap for fuel and non-fuel exports is multiplied by their respective shares in exports of goods and services"},null,{"$f":"++OFFSET(translation!C1632, 0,LANG)","v":"Close gap in years"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 6, 0)","v":6},{"$f":"G26","v":6},null,{"$f":"++OFFSET(translation!C1662, 0,LANG)","v":"Size of associated real GDP growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\",G46*0.5/-10%,0)","v":1.1670662664947784},{"$f":"K26","v":1.1670662664947784}]
[null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1664, 0,LANG)","v":"Revenue (fiscal-revenue to GDP) drop"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", G46*0.75/-10%, 0)","v":1.7505993997421676},{"$f":"K27","v":1.7505993997421676}]
[]
[null,null,{"$f":"++OFFSET(translation!C1633, 0,LANG)","v":"Share of commodities in total exports of goods and services"},null,null,null,{"$f":"G33+G43","v":0.56269195150802465},{"$f":"H33+H43","v":0.56269195150802465}]
[null,null,{"$f":"++OFFSET(translation!C1634, 0,LANG)","v":"Adjusted share of commodities in total exports of goods and services"},null,null,null,{"$f":"G34+G44","v":0.50783319933755644},{"$f":"H34+H44","v":0.50783319933755644}]
[]
[null,null,{"$f":"++OFFSET(translation!C1635, 0,LANG)","v":"Price shock fuel"},null,null,null,{"$f":"'Imported data'!H92","v":-0.30894975234112526},{"$f":"G32","v":-0.30894975234112526}]
[null,null,{"$f":"++OFFSET(translation!C1636, 0,LANG)","v":"Share of fuel in exports of G&S"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R37:T37)),AVERAGE('Macro-Debt_Data'!R37:T37),\"\")","v":0.14606183768004857},{"$f":"G33","v":0.14606183768004857}]
[null,null,{"$f":"++OFFSET(translation!C1637, 0,LANG)","v":"Adjusted share of fuel in exports of G&S"},null,null,null,{"$f":"MAX(0, G33-G49)","v":9.120308550958045E-2},{"$f":"MAX(0, H33-H49)","v":9.120308550958045E-2}]
[]
[null,null,{"$f":"++OFFSET(translation!C1639, 0,LANG)","v":"Price shock non-fuel"},null,null,null,{"$f":"IF(AND(G38=\"\",G39=\"\",G40=\"\",G41=\"\"),0,AVERAGE(G38:G41))","v":-0.21687781442263421},{"$f":"IF(AND(H38=\"\",H39=\"\",H40=\"\",H41=\"\"),0,AVERAGE(H38:H41))","v":-0.21687781442263421}]
[null,null,{"$f":"++OFFSET(translation!C1640, 0,LANG)","v":"Please select \"Yes\" for commodities relevant for your country"},null,"Yes / No"]
[null,null,{"$f":"++OFFSET(translation!C1641, 0,LANG)","v":"1) Base metal (e.g., iron, copper, nickel, bauxite, etc.)"},null,"No",null,{"$f":"IF(E38=\"Yes\",'Imported data'!H93,\"\")","v":""},{"$f":"G38","v":""}]
[null,null,{"$f":"++OFFSET(translation!C1642, 0,LANG)","v":"2) Precious metal (e.g., gold, silver, platinum, etc.)"},null,"Yes",null,{"$f":"IF(E39=\"Yes\",'Imported data'!H94,\"\")","v":-8.5953542233857358E-2},{"$f":"G39","v":-8.5953542233857358E-2}]
[null,null,{"$f":"++OFFSET(translation!C1643, 0,LANG)","v":"3) Grain (e.g., wheat, corn, soybeans, etc.)"},null,"No",null,{"$f":"IF(E40=\"Yes\",'Imported data'!H95,\"\")","v":""},""]
[null,null,{"$f":"++OFFSET(translation!C1644, 0,LANG)","v":"4) Other agricultural commodities (e.g., coffee, cocoa, tea, etc.)"},null,"Yes",null,{"$f":"IF(E41=\"Yes\",'Imported data'!H96,\"\")","v":-0.34780208661141104},-0.34780208661141104]
[]
[null,null,{"$f":"++OFFSET(translation!C1646, 0,LANG)","v":"Share of non-fuel in exports of G&S"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R38:T38)),AVERAGE('Macro-Debt_Data'!R38:T38),\"\")","v":0.41663011382797605},{"$f":"G43","v":0.41663011382797605}]
[null,null,{"$f":"++OFFSET(translation!C1647, 0,LANG)","v":"Adjusted share of non-fuel in exports of G&S"},null,null,null,{"$f":"MAX(0, G43-G50)","v":0.41663011382797605},{"$f":"MAX(0, H43-H50)","v":0.41663011382797605}]
[]
[null,null,{"$f":"++OFFSET(translation!C1649, 0,LANG)","v":"Average of prices shock (fuel and non-fuel)"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", IF(ISNUMBER((G32*G34+G36*G44)/(G34+G44)),(G32*G34+G36*G44)/(G34+G44), 0), 0)","v":-0.23341325329895568},{"$f":"G46","v":-0.23341325329895568}]
[]
[null,null,{"$f":"++OFFSET(translation!C1651, 0,LANG)","v":"Mitigating factor (defined as imports of similar commodities divided by exports of G&S)"}]
[null,null,{"$f":"++OFFSET(translation!C1652, 0,LANG)","v":"Fuel"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R41:T41)),AVERAGE('Macro-Debt_Data'!R41:T41),\"\")","v":5.4858752170468129E-2},{"$f":"G49","v":5.4858752170468129E-2}]
[null,null,{"$f":"++OFFSET(translation!C1653, 0,LANG)","v":"Non-fuel (these should correspond to the same non-fuel commodity export category)"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R42:T42)),AVERAGE('Macro-Debt_Data'!R42:T42),\"\")","v":0},{"$f":"G50","v":0}]
[{"$f":"++OFFSET(translation!C1622, 0,LANG)","v":"Market Financing"}]
[{"$f":"++OFFSET(translation!C1630, 0,LANG)","v":"A temporary increase in the cost of new commercial external borrowing, shortening of maturities of new commercial external borrowing, and FX depreciation"},null,{"$f":"++OFFSET(translation!C1655, 0,LANG)","v":"Increase in cost of new commercial borrowing, for 3 years, in bps"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 400,0)","v":400},{"$f":"G52","v":400}]
[null,null,{"$f":"++OFFSET(translation!C1656, 0,LANG)","v":"Shortening of maturity, for 3 years:"}]
[null,null,{"$f":"++OFFSET(translation!C1657, 0,LANG)","v":"If original maturity is greater than 5 years, new maturity is"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 5, 0)","v":5},{"$f":"G54","v":5}]
[null,null,{"$f":"++OFFSET(translation!C1658, 0,LANG)","v":"If original maturity is less than 5 years, new maturity is shortened by"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 2/3, 0)","v":0.66666666666666663},{"$f":"G55","v":0.66666666666666663}]
[null,null,{"$f":"++OFFSET(translation!C1659, 0,LANG)","v":"Shortening of grace period, for 3 years: shortened by"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 2/3, 0)","v":0.66666666666666663},{"$f":"G56","v":0.66666666666666663}]
[]
[null,null,{"$f":"++OFFSET(translation!C1661, 0,LANG)","v":"FX depreciation"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 15, 0)","v":15},{"$f":"G58","v":15},null,{"$f":"++OFFSET(translation!C1665, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 0.3, 0)","v":0.3},{"$f":"K58","v":0.3}]

{"sheet":"Input 7 - Residual Financing","index":21,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,1,4,8],[23,6,25,8],[17,1,19,3],[1,2,1,8],[2,2,2,8]]}
[null,{"$f":"CONCATENATE(IF(START!L10=\"English\",translation!C592,IF(START!L10=\"French\",D579,IF(START!L10=\"Portuguese\",E579,F579))))","v":"Borrowing assumptions on additional financing needs resulting from the stress tests"}]
[null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"},{"$f":"++OFFSET(translation!C590,0,LANG)","v":"Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so.\n"}]
[null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."},{"$f":"++OFFSET(translation!C591,0,LANG)","v":"Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline."}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C592,IF(START!L10=\"French\",translation!D592,IF(START!L10=\"Portuguese\",translation!D592,translation!D592)))","v":"Borrowing assumptions on additional financing needs resulting from the stress tests"}]
[]
[null,{"$f":"++OFFSET(translation!C2006,0,LANG)&\"*\"","v":"External DSA*"},{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},{"$f":"++OFFSET(translation!C1572,0,LANG)","v":"User defined"},{"$f":"++OFFSET(translation!C593,0,LANG)","v":"Value used for calculation"},null,{"$f":"++OFFSET(translation!C2007,0,LANG)&\"*\"","v":"Public DSA*"},{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},{"$f":"++OFFSET(translation!C1572,0,LANG)","v":"User defined"},{"$f":"++OFFSET(translation!C593,0,LANG)","v":"Value used for calculation"}]
[null,{"$f":"G8","v":"Shares of marginal debt"},null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C594,IF(START!L10=\"French\",translation!D594,IF(START!L10=\"Portuguese\",translation!E594,translation!FD593)))","v":"Shares of marginal debt"}]
[null,"External PPG MLT debt",1,{"$f":"C9","v":1},{"$f":"IF(ISNUMBER(D9), D9, C9)","v":1},null,{"$f":"++IF(START!$L$10=\"English\",translation!C595,IF(START!$L$10=\"French\",translation!D595,IF(START!$L$10=\"Portuguese\",translation!E595,translation!F595)))","v":"External PPG medium and long-term"},{"$f":"Ext_Debt_Data!C126","v":0.43439258967637839},{"$f":"H9","v":0.43439258967637839},{"$f":"IF(ISNUMBER(I9), I9, H9)","v":0.43439258967637839}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C596,IF(START!$L$10=\"French\",translation!D596,IF(START!$L$10=\"Portuguese\",translation!E596,translation!F596)))","v":"Domestic medium and long-term"},{"$f":"Ext_Debt_Data!C127","v":0.2275655436226405},{"$f":"H10","v":0.2275655436226405},{"$f":"IF(ISNUMBER(I10), I10, H10)","v":0.2275655436226405}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C597,IF(START!$L$10=\"French\",translation!D597,IF(START!$L$10=\"Portuguese\",translation!E597,translation!F597)))","v":"Domestic short-term"},{"$f":"Ext_Debt_Data!C128","v":0.33714656884731142},{"$f":"1-I9-I10","v":0.33804186670098113},0.33804186670098113]
[null,{"$f":"G12","v":"Terms of marginal debt"},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C598,IF(START!$L$10=\"French\",translation!D598,IF(START!$L$10=\"Portuguese\",translation!E598,translation!F598)))","v":"Terms of marginal debt"}]
[null,{"$f":"G13","v":"External MLT debt"},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C599,IF(START!$L$10=\"French\",translation!D599,IF(START!$L$10=\"Portuguese\",translation!E599,translation!F599)))","v":"External MLT debt"}]
[null,{"$f":"G14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"Ext_Debt_Data!C131/100","v":7.9823992917864212E-2},{"$f":"C14","v":7.9823992917864212E-2},{"$f":"IF(ISNUMBER(D14), D14, C14)","v":7.9823992917864212E-2},null,{"$f":"++IF(START!$L$10=\"English\",translation!C600,IF(START!$L$10=\"French\",translation!D600,IF(START!$L$10=\"Portuguese\",translation!E600,translation!F600)))","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"C14","v":7.9823992917864212E-2},{"$f":"H14","v":7.9823992917864212E-2},{"$f":"IF(ISNUMBER(I14), I14, H14)","v":7.9823992917864212E-2}]
[null,"USD Discount rate",{"$f":"'Input 1 - Basics'!C25","v":0.05},{"$f":"C15","v":0.05},0.05,null,{"$f":"++IF(START!$L$10=\"English\",translation!C601,IF(START!$L$10=\"French\",translation!D601,IF(START!$L$10=\"Portuguese\",translation!E601,translation!F601)))","v":"USD Discount rate"},{"$f":"C15","v":0.05},{"$f":"H15","v":0.05},0.05]
[null,"Avg. maturity (incl. grace period)",{"$f":"IF(Ext_Debt_Data!C133=Ext_Debt_Data!C132,Ext_Debt_Data!C133+1,Ext_Debt_Data!C133)","v":9},9,9,null,{"$f":"++IF(START!$L$10=\"English\",translation!C602,IF(START!$L$10=\"French\",translation!D602,IF(START!$L$10=\"Portuguese\",translation!E602,translation!F602)))","v":"Avg. maturity (incl. grace period)"},9,{"$f":"H16","v":9},9]
[null,"Avg. grace period",{"$f":"Ext_Debt_Data!C132","v":4},4,4,null,{"$f":"++IF(START!$L$10=\"English\",translation!C603,IF(START!$L$10=\"French\",translation!D603,IF(START!$L$10=\"Portuguese\",translation!E603,translation!F603)))","v":"Avg. grace period"},4,{"$f":"H17","v":4},4]
[null,{"$f":"\"* \"&++OFFSET(translation!C610, 0,LANG)","v":"* Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections."},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C604,IF(START!$L$10=\"French\",translation!D604,IF(START!$L$10=\"Portuguese\",translation!E604,translation!F604)))","v":"Domestic MLT debt"}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C605,IF(START!$L$10=\"French\",translation!D605,IF(START!$L$10=\"Portuguese\",translation!E605,translation!F605)))","v":"Avg. real interest rate on new borrowing"},{"$f":"'Input 5 - Local-debt Financing'!C130/100","v":2.9220917972600999E-2},{"$f":"H19","v":2.9220917972600999E-2},{"$f":"IF(ISNUMBER(I19), I19, H19)","v":2.9220917972600999E-2}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C606,IF(START!$L$10=\"French\",translation!D606,IF(START!$L$10=\"Portuguese\",translation!E606,translation!F606)))","v":"Avg. maturity (incl. grace period)"},{"$f":"'Input 5 - Local-debt Financing'!C132","v":3},{"$f":"H20","v":3},3]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C607,IF(START!$L$10=\"French\",translation!D607,IF(START!$L$10=\"Portuguese\",translation!E607,translation!F607)))","v":"Avg. grace period"},{"$f":"'Input 5 - Local-debt Financing'!C131","v":2},2,2]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C608,IF(START!$L$10=\"French\",translation!D608,IF(START!$L$10=\"Portuguese\",translation!E608,translation!F608)))","v":"Domestic short-term debt"}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C609,IF(START!$L$10=\"French\",translation!D609,IF(START!$L$10=\"Portuguese\",translation!E609,translation!F609)))","v":"Avg. real interest rate"},{"$f":"'Input 5 - Local-debt Financing'!C137/100","v":3.4721691565378507E-2},{"$f":"H23","v":3.4721691565378507E-2},{"$f":"IF(ISNUMBER(I23), I23, H23)","v":3.4721691565378507E-2}]
[null,null,null,null,null,null,{"$f":"\"* \"&IF(START!L$10=\"English\",translation!C611,IF(START!L$10=\"French\",translation!D611,IF(START!L$10=\"Portuguese\",translation!E611,translation!F611)))","v":"* Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections."}]

{"sheet":"Input 8 - SDR","index":22,"n_rows":47,"n_cols":24,"rows_kept":47,"cut":false,"hidden":false,"merged":[[19,1,19,22],[5,2,6,10]]}
["Please fill the yellow-shaded cells (if a pplicable)"]
[{"$f":"'Input 1 - Basics'!B3","v":"Please fill out the yellow cells"}]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"}]
[]
[]
[{"$f":"CONCATENATE(\"SDR allocation (in \",'Input 1 - Basics'!C19,\" of USD)\")","v":"SDR allocation (in Million of USD)"},0.25,"*Total stock, including increased SDR allocation"]
[{"$f":"CONCATENATE(\"SDR holdings (in \",'Input 1 - Basics'!C19,\" of USD)\")","v":"SDR holdings (in Million of USD)"},0.25]
[]
[null,null,{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"C9+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[{"$f":"CONCATENATE(\"Expected drawdown of SDR holdings (in \",'Macro-Debt_Data'!D6,\" of USD)\")","v":"Expected drawdown of SDR holdings (in Million of USD)"}]
[{"$f":"CONCATENATE(\"Possible reconsitution of SDR holdings (in \",'Macro-Debt_Data'!D7,\" of USD)\")","v":"Possible reconsitution of SDR holdings (in Million of USD)"}]
[]
["SDR interest rate",null,3.3836202945869446E-3,6.1497736091866706E-3,1.3078426140927201E-2,2.0672520777310424E-2,2.771360092141379E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2]
[]
[{"$f":"CONCATENATE(\"SDR allocation - holdings (in \",'Macro-Debt_Data'!D11,\" of USD)\")","v":"SDR allocation - holdings (in Million of USD)"},null,{"$f":"IF(B6-SUM(C12:C12)-(B7-SUM(C11:C11))<0,0,(B6-SUM(C12:C12)-(B7-SUM(C11:C11))))","v":0},{"$f":"IF(B6-SUM(C12:D12)-(B7-SUM(C11:D11))<0,0,(B6-SUM(C12:D12)-(B7-SUM(C11:D11))))","v":0},{"$f":"IF(B6-SUM(C12:E12)-(B7-SUM(C11:E11))<0,0,(B6-SUM(C12:E12)-(B7-SUM(C11:E11))))","v":0},{"$f":"IF(B6-SUM(C12:F12)-(B7-SUM(C11:F11))<0,0,(B6-SUM(C12:F12)-(B7-SUM(C11:F11))))","v":0},{"$f":"IF(B6-SUM(C12:G12)-(B7-SUM(C11:G11))<0,0,(B6-SUM(C12:G12)-(B7-SUM(C11:G11))))","v":0},{"$f":"IF(B6-SUM(C12:H12)-(B7-SUM(C11:H11))<0,0,(B6-SUM(C12:H12)-(B7-SUM(C11:H11))))","v":0},{"$f":"IF(B6-SUM(C12:I12)-(B7-SUM(C11:I11))<0,0,(B6-SUM(C12:I12)-(B7-SUM(C11:I11))))","v":0},{"$f":"IF(B6-SUM(C12:J12)-(B7-SUM(C11:J11))<0,0,(B6-SUM(C12:J12)-(B7-SUM(C11:J11))))","v":0},{"$f":"IF(B6-SUM(C12:K12)-(B7-SUM(C11:K11))<0,0,(B6-SUM(C12:K12)-(B7-SUM(C11:K11))))","v":0},{"$f":"IF(B6-SUM(C12:L12)-(B7-SUM(C11:L11))<0,0,(B6-SUM(C12:L12)-(B7-SUM(C11:L11))))","v":0},{"$f":"IF(B6-SUM(C12:M12)-(B7-SUM(C11:M11))<0,0,(B6-SUM(C12:M12)-(B7-SUM(C11:M11))))","v":0},{"$f":"IF(B6-SUM(C12:N12)-(B7-SUM(C11:N11))<0,0,(B6-SUM(C12:N12)-(B7-SUM(C11:N11))))","v":0},{"$f":"IF(B6-SUM(C12:O12)-(B7-SUM(C11:O11))<0,0,(B6-SUM(C12:O12)-(B7-SUM(C11:O11))))","v":0},{"$f":"IF(B6-SUM(C12:P12)-(B7-SUM(C11:P11))<0,0,(B6-SUM(C12:P12)-(B7-SUM(C11:P11))))","v":0},{"$f":"IF(B6-SUM(C12:Q12)-(B7-SUM(C11:Q11))<0,0,(B6-SUM(C12:Q12)-(B7-SUM(C11:Q11))))","v":0},{"$f":"IF(B6-SUM(C12:R12)-(B7-SUM(C11:R11))<0,0,(B6-SUM(C12:R12)-(B7-SUM(C11:R11))))","v":0},{"$f":"IF(B6-SUM(C12:S12)-(B7-SUM(C11:S11))<0,0,(B6-SUM(C12:S12)-(B7-SUM(C11:S11))))","v":0},{"$f":"IF(B6-SUM(C12:T12)-(B7-SUM(C11:T11))<0,0,(B6-SUM(C12:T12)-(B7-SUM(C11:T11))))","v":0},{"$f":"IF(B6-SUM(C12:U12)-(B7-SUM(C11:U11))<0,0,(B6-SUM(C12:U12)-(B7-SUM(C11:U11))))","v":0},{"$f":"IF(B6-SUM(C12:V12)-(B7-SUM(C11:V11))<0,0,(B6-SUM(C12:V12)-(B7-SUM(C11:V11))))","v":0},{"$f":"IF(B6-SUM(C12:W12)-(B7-SUM(C11:W11))<0,0,(B6-SUM(C12:W12)-(B7-SUM(C11:W11))))","v":0}]
[{"$f":"CONCATENATE(\"Interest payments (in \",'Macro-Debt_Data'!D12,\" of USD)\")","v":"Interest payments (in Million of USD)"},null,{"$f":"IF(B7<=B6,(B6-B7)*C14,0)","v":0},{"$f":"IF(C16<=B6,C16*D14,0)","v":0},{"$f":"IF(D16<=B6,D16*E14,0)","v":0},{"$f":"IF(E16<=B6,E16*F14,0)","v":0},{"$f":"IF(F16<=B6,F16*G14,0)","v":0},{"$f":"IF(G16<=B6,G16*H14,0)","v":0},{"$f":"IF(H16<=B6,H16*I14,0)","v":0},{"$f":"IF(I16<=B6,I16*J14,0)","v":0},{"$f":"IF(J16<=B6,J16*K14,0)","v":0},{"$f":"IF(K16<=B6,K16*L14,0)","v":0},{"$f":"IF(L16<=B6,L16*M14,0)","v":0},{"$f":"IF(M16<=B6,M16*N14,0)","v":0},{"$f":"IF(N16<=B6,N16*O14,0)","v":0},{"$f":"IF(O16<=B6,O16*P14,0)","v":0},{"$f":"IF(P16<=B6,P16*Q14,0)","v":0},{"$f":"IF(Q16<=B6,Q16*R14,0)","v":0},{"$f":"IF(R16<=B6,R16*S14,0)","v":0},{"$f":"IF(S16<=B6,S16*T14,0)","v":0},{"$f":"IF(T16<=B6,T16*U14,0)","v":0},{"$f":"IF(U16<=B6,U16*V14,0)","v":0},{"$f":"IF(V16<=B6,V16*W14,0)","v":0}]
[]
[]
["PV calculations","PV calculations are based only on interest payments"]
[]
[null,{"$f":"C9-1","v":2023},{"$f":"B22+1","v":2024},{"$f":"C22+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[]
[{"$f":"CONCATENATE(\"PV of interest payments (in \",'Macro-Debt_Data'!D19,\" of USD)\")","v":"PV of interest payments (in Million of USD)"},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!C26:W26)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!D27:X27)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!E28:Y28)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!F29:Z29)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!G30:AA30)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!H31:AA31)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!I32:AB32)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!J33:AC33)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!K34:AD34)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!L35:AE35)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!M36:AF36)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!N37:AG37)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!O38:AH38)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!P39:AI39)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!Q40:AJ40)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!R41:AK41)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!S42:AL42)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!T43:AM43)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!U44:AN44)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!V45:AO45)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!W46:AP46)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!X47:AQ47)","v":0}]
[]
[{"$f":"CONCATENATE(\"as of end\",\"-\",C9-1)","v":"as of end-2023"},null,{"$f":"IF(B7<B6,(B6-B7)*C14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*D14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*E14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*F14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*G14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*H14+(B6-B7)*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",C9)","v":"as of end-2024"},null,null,{"$f":"IF(C16>0,C16*D14,0)","v":0},{"$f":"IF(D16>0,C16*E14,0)","v":0},{"$f":"IF(E16>0,C16*F14,0)","v":0},{"$f":"IF(F16>0,C16*G14,0)","v":0},{"$f":"IF(C16>0,C16*H14+C16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",D9)","v":"as of end-2025"},null,null,null,{"$f":"IF(D16>0,D16*E14,0)","v":0},{"$f":"IF(E16>0,D16*F14,0)","v":0},{"$f":"IF(F16>0,D16*G14,0)","v":0},{"$f":"IF(D16>0,D16*H14+D16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",E9)","v":"as of end-2026"},null,null,null,null,{"$f":"IF(E16>0,E16*F14,0)","v":0},{"$f":"IF(F16>0,E16*G14,0)","v":0},{"$f":"IF(E16>0,E16*H14+E16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",F9)","v":"as of end-2027"},null,null,null,null,null,{"$f":"IF(F16>0,F16*G14,0)","v":0},{"$f":"IF(F16>0,F16*H14+F16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",G9)","v":"as of end-2028"},null,null,null,null,null,null,{"$f":"IF(G16>0,G16*H14+G16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",H9)","v":"as of end-2029"},null,null,null,null,null,null,null,{"$f":"IF(H16>0,H16*I14+H16*I14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",I9)","v":"as of end-2030"},null,null,null,null,null,null,null,null,{"$f":"IF(I16>0,I16*J14+I16*J14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",J9)","v":"as of end-2031"},null,null,null,null,null,null,null,null,null,{"$f":"IF(J16>0,J16*K14+J16*K14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",K9)","v":"as of end-2032"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K16>0,K16*L14+K16*L14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",L9)","v":"as of end-2033"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L16>0,L16*M14+L16*M14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",M9)","v":"as of end-2034"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M16>0,M16*N14+M16*N14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",N9)","v":"as of end-2035"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N16>0,N16*O14+N16*O14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",O9)","v":"as of end-2036"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O16>0,O16*P14+O16*P14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",P9)","v":"as of end-2037"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P16>0,P16*Q14+P16*Q14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",Q9)","v":"as of end-2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q16>0,Q16*R14+Q16*R14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",R9)","v":"as of end-2039"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R16>0,R16*S14+R16*S14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",S9)","v":"as of end-2040"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S16>0,S16*T14+S16*T14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",T9)","v":"as of end-2041"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T16>0,T16*U14+T16*U14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",U9)","v":"as of end-2042"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U16>0,U16*V14+U16*V14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",V9)","v":"as of end-2043"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16>0,V16*W14+V16*W14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",W9)","v":"as of end-2044"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W16>0,W16*W14+W16*W14/('Input 1 - Basics'!C25),0)","v":0}]

{"sheet":"Customized Scenario - public","index":23,"n_rows":234,"n_cols":67,"rows_kept":234,"cut":false,"hidden":false,"merged":[[3,0,3,12],[4,1,4,12],[5,1,5,12],[231,0,232,12],[233,0,234,12],[202,0,203,12],[111,1,111,8],[217,0,218,12],[219,0,220,12],[204,0,205,12],[210,0,211,12],[212,0,213,12],[214,0,215,12],[118,1,118,8],[112,1,112,8],[115,4,115,24],[200,0,201,12],[221,0,222,12],[224,0,225,12],[226,0,227,12],[228,0,229,12]]}
[null,null,"Please do not change these numbers:",0,1,{"$f":"E1+1","v":2},{"$f":"F1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
[null,{"$f":"IF(START!L10=\"English\",A195,IF(START!L10=\"French\",A196,IF(START!L10=\"Portuguese\",A197,A198)))","v":"To include the fiscal customized scenario in charts and tables?"},"Yes"]
[{"$f":"IF(START!L10=\"English\",C195,IF(START!L10=\"French\",C196,IF(START!L10=\"Portuguese\",C197,C198)))","v":"Customized public scenarios: INSTRUCTIONS"}]
[null,{"$f":"A201","v":"This sheet allows the user to model customized shocks to the main fiscal and external variables that determine public and external debt dynamics. Please add scenario's name in cell B7 and assign a short name in cell B54.  Fill in the yellow cells. Please do not fill in light yellow cells as they are linked to baseline numbers; instead, please make sure that they look correct."}]
[null,{"$f":"A213","v":"The user can enter alternative data in rows labeled “Delta” for any, a few, or all of the variables listed in rows 9 to 38. Please note that these new additions are changes by which the user can increase or decrease baseline numbers. All numbers are shown in percent of GDP. The user can also assume alternative terms for contracting new debt under the shock (cells A55 to A75).  Alternatively, if the goal is to shock a variable not listed in rows 9 to 38, then go directly to the summary table (row 120 and below) and make the changes as desired. \n\nWhen entering alternative data, please be careful to keep the overall consistency of the macroeconomic assumptions/framework.\n\nSelect \"Yes\" in cell C3 to display results for public debt dynamics in respective output tables and panel charts."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C725,IF(START!L10=\"French\",translation!D725,IF(START!L10=\"Portuguese\",translation!E725,translation!F725)))","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"+'Macro-Debt_Data'!T5","v":2023},{"$f":"E78","v":2024},{"$f":"F78","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,"Variables needed for the public debt scenario:"]
[null,{"$f":"+B128","v":"Revenue and grants"},null,null,{"$f":"'Baseline - public'!O24+E11","v":18.853568001437541},{"$f":"'Baseline - public'!P24+F11","v":18.631263840723481},{"$f":"'Baseline - public'!Q24+G11","v":18.971080803364607},{"$f":"'Baseline - public'!R24+H11","v":19.051156038877441},{"$f":"'Baseline - public'!S24+I11","v":18.884755832506769},{"$f":"'Baseline - public'!T24+J11","v":18.746134534438735},{"$f":"'Baseline - public'!U24+K11","v":18.506936757516296},{"$f":"'Baseline - public'!V24+L11","v":18.269844264867306},{"$f":"'Baseline - public'!W24+M11","v":18.068547866783067},{"$f":"'Baseline - public'!X24+N11","v":17.90999497180384},{"$f":"'Baseline - public'!Y24+O11","v":17.788898952356014},{"$f":"'Baseline - public'!Z24+P11","v":17.709383550111326},{"$f":"'Baseline - public'!AA24+Q11","v":17.633493206926936},{"$f":"'Baseline - public'!AB24+R11","v":17.564864017937516},{"$f":"'Baseline - public'!AC24+S11","v":17.50692502233434},{"$f":"'Baseline - public'!AD24+T11","v":17.473531981715851},{"$f":"'Baseline - public'!AE24+U11","v":17.424868009223875},{"$f":"'Baseline - public'!AF24+V11","v":17.38498047033745},{"$f":"'Baseline - public'!AG24+W11","v":17.346926662171747},{"$f":"'Baseline - public'!AH24+X11","v":17.285413618684444},{"$f":"'Baseline - public'!AI24+Y11","v":17.243975100497025}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B130","v":"Primary (noninterest) expenditure"},null,null,{"$f":"'Baseline - public'!O26+E13","v":18.674746818285463},{"$f":"'Baseline - public'!P26+F13","v":16.480778673407368},{"$f":"'Baseline - public'!Q26+G13","v":16.768966874093692},{"$f":"'Baseline - public'!R26+H13","v":17.06110686144828},{"$f":"'Baseline - public'!S26+I13","v":17.102875182628878},{"$f":"'Baseline - public'!T26+J13","v":17.165546601098281},{"$f":"'Baseline - public'!U26+K13","v":17.136049572503968},{"$f":"'Baseline - public'!V26+L13","v":17.359135359283524},{"$f":"'Baseline - public'!W26+M13","v":17.561487486345051},{"$f":"'Baseline - public'!X26+N13","v":17.497227171036979},{"$f":"'Baseline - public'!Y26+O13","v":17.51428645378278},{"$f":"'Baseline - public'!Z26+P13","v":17.541445930270921},{"$f":"'Baseline - public'!AA26+Q13","v":17.475853566073503},{"$f":"'Baseline - public'!AB26+R13","v":17.417328112121719},{"$f":"'Baseline - public'!AC26+S13","v":17.364118768182422},{"$f":"'Baseline - public'!AD26+T13","v":17.335114754730057},{"$f":"'Baseline - public'!AE26+U13","v":17.220842809402871},{"$f":"'Baseline - public'!AF26+V13","v":17.219246461432473},{"$f":"'Baseline - public'!AG26+W13","v":17.129795013228708},{"$f":"'Baseline - public'!AH26+X13","v":17.052749186069615},{"$f":"'Baseline - public'!AI26+Y13","v":16.984169216268786}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grants",null,null,{"$f":"'Baseline - public'!O25+E15","v":0.73787936071321703},{"$f":"'Baseline - public'!P25+F15","v":0.45159990082069901},{"$f":"'Baseline - public'!Q25+G15","v":0.33093677452831105},{"$f":"'Baseline - public'!R25+H15","v":0.24808061660445999},{"$f":"'Baseline - public'!S25+I15","v":0.18522162317019364},{"$f":"'Baseline - public'!T25+J15","v":0.13753394050896431},{"$f":"'Baseline - public'!U25+K15","v":0.10213031586015385},{"$f":"'Baseline - public'!V25+L15","v":7.6173891134567975E-2},{"$f":"'Baseline - public'!W25+M15","v":5.6945372804575144E-2},{"$f":"'Baseline - public'!X25+N15","v":4.2583659366802494E-2},{"$f":"'Baseline - public'!Y25+O15","v":3.1869035581794332E-2},{"$f":"'Baseline - public'!Z25+P15","v":2.3853584285801203E-2},{"$f":"'Baseline - public'!AA25+Q15","v":1.7847337622385377E-2},{"$f":"'Baseline - public'!AB25+R15","v":1.3352700940347906E-2},{"$f":"'Baseline - public'!AC25+S15","v":9.9848857934886539E-3},{"$f":"'Baseline - public'!AD25+T15","v":7.4669268023318178E-3},{"$f":"'Baseline - public'!AE25+U15","v":5.5847234587812966E-3},{"$f":"'Baseline - public'!AF25+V15","v":4.1752770561247661E-3},{"$f":"'Baseline - public'!AG25+W15","v":3.1218142499063275E-3},{"$f":"'Baseline - public'!AH25+X15","v":2.3401504005432085E-3},{"$f":"'Baseline - public'!AI25+Y15","v":1.7511752716559855E-3}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+\"\"&'Macro-Debt_Data'!E50","v":"Public Sector Assets (e.g. Deposits)"},{"$f":"+'Macro-Debt_Data'!S50","v":5340.6854538996004},{"$f":"+'Macro-Debt_Data'!T50","v":8770.3909441866799},{"$f":"+'Macro-Debt_Data'!U50+E17","v":16826.531390923399},{"$f":"+'Macro-Debt_Data'!V50+F17","v":27264.367682100899},{"$f":"+'Macro-Debt_Data'!W50+G17","v":38923.4356987133},{"$f":"+'Macro-Debt_Data'!X50+H17","v":50791.019076767196},{"$f":"+'Macro-Debt_Data'!Y50+I17","v":60522.2829815656},{"$f":"+'Macro-Debt_Data'!Z50+J17","v":68736.107426073693},{"$f":"+'Macro-Debt_Data'!AA50+K17","v":75682.754947190508},{"$f":"+'Macro-Debt_Data'!AB50+L17","v":82661.874183520908},{"$f":"+'Macro-Debt_Data'!AC50+M17","v":88950.7311654636},{"$f":"+'Macro-Debt_Data'!AD50+N17","v":95288.8802924466},{"$f":"+'Macro-Debt_Data'!AE50+O17","v":101672.68163381799},{"$f":"+'Macro-Debt_Data'!AF50+P17","v":108056.06045447501},{"$f":"+'Macro-Debt_Data'!AG50+Q17","v":114566.592127921},{"$f":"+'Macro-Debt_Data'!AH50+R17","v":120694.82168814501},{"$f":"+'Macro-Debt_Data'!AI50+S17","v":126710.69834480601},{"$f":"+'Macro-Debt_Data'!AJ50+T17","v":132236.11158328998},{"$f":"+'Macro-Debt_Data'!AK50+U17","v":0},{"$f":"+'Macro-Debt_Data'!AL50+V17","v":0},{"$f":"+'Macro-Debt_Data'!AM50+W17","v":0},{"$f":"+'Macro-Debt_Data'!AN50+X17","v":0},{"$f":"+'Macro-Debt_Data'!AO50+Y17","v":0}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Checkline (= 0)",null,null,{"$f":"+E127-(E130-E128)","v":0},{"$f":"+F127-(F130-F128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B152","v":"Real GDP growth (in percent)"},null,null,{"$f":"'Baseline - public'!O53+E20","v":5.8906944612318712},{"$f":"'Baseline - public'!P53+F20","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53+G20","v":5.9467120061924561},{"$f":"'Baseline - public'!R53+H20","v":5.1113682292374563},{"$f":"'Baseline - public'!S53+I20","v":5.2204322138042603},{"$f":"'Baseline - public'!T53+J20","v":5.3637352876307887},{"$f":"'Baseline - public'!U53+K20","v":5.337618585397963},{"$f":"'Baseline - public'!V53+L20","v":4.6844744828008711},{"$f":"'Baseline - public'!W53+M20","v":4.3972634482420059},{"$f":"'Baseline - public'!X53+N20","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53+O20","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53+P20","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53+Q20","v":4.65232295029816},{"$f":"'Baseline - public'!AB53+R20","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53+S20","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53+T20","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53+U20","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53+V20","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53+W20","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53+X20","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53+Y20","v":4.5926757727239087}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B164","v":"Inflation rate (GDP deflator, in percent)"},null,null,{"$f":"'Baseline - public'!O65+E22","v":14.23351229391676},{"$f":"'Baseline - public'!P65+F22","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65+G22","v":9.1497205879727659},{"$f":"'Baseline - public'!R65+H22","v":7.4448118683587028},{"$f":"'Baseline - public'!S65+I22","v":6.3434116848293476},{"$f":"'Baseline - public'!T65+J22","v":6.2570251534134202},{"$f":"'Baseline - public'!U65+K22","v":6.2378755511387496},{"$f":"'Baseline - public'!V65+L22","v":6.4324156123796161},{"$f":"'Baseline - public'!W65+M22","v":6.4795600025597144},{"$f":"'Baseline - public'!X65+N22","v":6.359398871704447},{"$f":"'Baseline - public'!Y65+O22","v":6.283668146418675},{"$f":"'Baseline - public'!Z65+P22","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65+Q22","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65+R22","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65+S22","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65+T22","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65+U22","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65+V22","v":6.077526454475457},{"$f":"'Baseline - public'!AG65+W22","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65+X22","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65+Y22","v":6.17457784109392}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B160","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"'Baseline - public'!N61","v":10.67720685111988},{"$f":"'Baseline - public'!O61+E24","v":11.977000273364858},{"$f":"'Baseline - public'!P61+F24","v":8.659732373338592},{"$f":"'Baseline - public'!Q61+G24","v":6.7870889195519091},{"$f":"'Baseline - public'!R61+H24","v":4.9262660606474107},{"$f":"'Baseline - public'!S61+I24","v":3.9543372492384599},{"$f":"'Baseline - public'!T61+J24","v":3.8765877880203137},{"$f":"'Baseline - public'!U61+K24","v":3.8765877880199584},{"$f":"'Baseline - public'!V61+L24","v":3.8765877880204469},{"$f":"'Baseline - public'!W61+M24","v":3.8765877880206911},{"$f":"'Baseline - public'!X61+N24","v":3.8765877880205801},{"$f":"'Baseline - public'!Y61+O24","v":3.8765877880200028},{"$f":"'Baseline - public'!Z61+P24","v":3.8765877880198918},{"$f":"'Baseline - public'!AA61+Q24","v":3.8765877880212463},{"$f":"'Baseline - public'!AB61+R24","v":3.8765877880200916},{"$f":"'Baseline - public'!AC61+S24","v":3.8765877880201582},{"$f":"'Baseline - public'!AD61+T24","v":3.8765877880203581},{"$f":"'Baseline - public'!AE61+U24","v":3.8765877880203803},{"$f":"'Baseline - public'!AF61+V24","v":3.8765877880201582},{"$f":"'Baseline - public'!AG61+W24","v":3.8765877880197808},{"$f":"'Baseline - public'!AH61+X24","v":3.8765877880211574},{"$f":"'Baseline - public'!AI61+Y24","v":3.8765877880201804}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Additional variables needed for the external debt scenario (detailed calculations are presented in sheet \"Customized Scenario-External\"):"]
[null,"Exports ",null,null,{"$f":"'Baseline - external'!N19+E28","v":41.154138217730193},{"$f":"'Baseline - external'!O19+F28","v":41.704681239101411},{"$f":"'Baseline - external'!P19+G28","v":41.410262731261575},{"$f":"'Baseline - external'!Q19+H28","v":40.839657326839848},{"$f":"'Baseline - external'!R19+I28","v":40.509352080633192},{"$f":"'Baseline - external'!S19+J28","v":40.22562758921066},{"$f":"'Baseline - external'!T19+K28","v":39.59456871426584},{"$f":"'Baseline - external'!U19+L28","v":38.831559835854868},{"$f":"'Baseline - external'!V19+M28","v":38.099886474335463},{"$f":"'Baseline - external'!W19+N28","v":37.610294580999046},{"$f":"'Baseline - external'!X19+O28","v":37.30589395300467},{"$f":"'Baseline - external'!Y19+P28","v":37.168288134974979},{"$f":"'Baseline - external'!Z19+Q28","v":37.01234259901404},{"$f":"'Baseline - external'!AA19+R28","v":36.818220390525191},{"$f":"'Baseline - external'!AB19+S28","v":36.604698247624519},{"$f":"'Baseline - external'!AC19+T28","v":36.335678201943431},{"$f":"'Baseline - external'!AD19+U28","v":36.056613377931427},{"$f":"'Baseline - external'!AE19+V28","v":35.866959805208339},{"$f":"'Baseline - external'!AF19+W28","v":35.589461102181239},{"$f":"'Baseline - external'!AG19+X28","v":35.318242417205624},{"$f":"'Baseline - external'!AH19+Y28","v":35.109196395528144}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imports ",null,null,{"$f":"'Baseline - external'!N20+E30","v":47.925761631839244},{"$f":"'Baseline - external'!O20+F30","v":47.19487965657089},{"$f":"'Baseline - external'!P20+G30","v":46.259587975478489},{"$f":"'Baseline - external'!Q20+H30","v":45.341562167581742},{"$f":"'Baseline - external'!R20+I30","v":44.7504043324751},{"$f":"'Baseline - external'!S20+J30","v":44.751719596545286},{"$f":"'Baseline - external'!T20+K30","v":44.104163217846455},{"$f":"'Baseline - external'!U20+L30","v":43.615592074429976},{"$f":"'Baseline - external'!V20+M30","v":43.138369212341175},{"$f":"'Baseline - external'!W20+N30","v":42.784461388949566},{"$f":"'Baseline - external'!X20+O30","v":42.444202108352464},{"$f":"'Baseline - external'!Y20+P30","v":42.176832403615073},{"$f":"'Baseline - external'!Z20+Q30","v":41.826977207635622},{"$f":"'Baseline - external'!AA20+R30","v":41.479159129318575},{"$f":"'Baseline - external'!AB20+S30","v":41.023361686398516},{"$f":"'Baseline - external'!AC20+T30","v":40.564481179883884},{"$f":"'Baseline - external'!AD20+U30","v":40.195177615371691},{"$f":"'Baseline - external'!AE20+V30","v":39.764333208013099},{"$f":"'Baseline - external'!AF20+W30","v":39.352780645802504},{"$f":"'Baseline - external'!AG20+X30","v":39.107149959224365},{"$f":"'Baseline - external'!AH20+Y30","v":38.772701330657448}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Current Transfers, Official",null,null,{"$f":"+'Baseline - external'!N22+E32","v":-3.6449781846198077E-2},{"$f":"+'Baseline - external'!O22+F32","v":-7.3659467960370166E-3},{"$f":"+'Baseline - external'!P22+G32","v":0},{"$f":"+'Baseline - external'!Q22+H32","v":0},{"$f":"+'Baseline - external'!R22+I32","v":0},{"$f":"+'Baseline - external'!S22+J32","v":0},{"$f":"+'Baseline - external'!T22+K32","v":0},{"$f":"+'Baseline - external'!U22+L32","v":0},{"$f":"+'Baseline - external'!V22+M32","v":0},{"$f":"+'Baseline - external'!W22+N32","v":0},{"$f":"+'Baseline - external'!X22+O32","v":0},{"$f":"+'Baseline - external'!Y22+P32","v":0},{"$f":"+'Baseline - external'!Z22+Q32","v":0},{"$f":"+'Baseline - external'!AA22+R32","v":0},{"$f":"+'Baseline - external'!AB22+S32","v":0},{"$f":"+'Baseline - external'!AC22+T32","v":0},{"$f":"+'Baseline - external'!AD22+U32","v":0},{"$f":"+'Baseline - external'!AE22+V32","v":0},{"$f":"+'Baseline - external'!AF22+W32","v":0},{"$f":"+'Baseline - external'!AG22+X32","v":0},{"$f":"+'Baseline - external'!AH22+Y32","v":0}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Current Transfers, Private",null,null,{"$f":"+'Baseline - external'!N21-+'Baseline - external'!N22+E34","v":-4.4440868557218005},{"$f":"+'Baseline - external'!O21-+'Baseline - external'!O22+F34","v":-4.5161408300895989},{"$f":"+'Baseline - external'!P21-+'Baseline - external'!P22+G34","v":-4.3318963810011297},{"$f":"+'Baseline - external'!Q21-+'Baseline - external'!Q22+H34","v":-4.1809319642741025},{"$f":"+'Baseline - external'!R21-+'Baseline - external'!R22+I34","v":-4.0190109663139699},{"$f":"+'Baseline - external'!S21-+'Baseline - external'!S22+J34","v":-4.137938239495651},{"$f":"+'Baseline - external'!T21-+'Baseline - external'!T22+K34","v":-3.9177703754659192},{"$f":"+'Baseline - external'!U21-+'Baseline - external'!U22+L34","v":-3.7256377769506841},{"$f":"+'Baseline - external'!V21-+'Baseline - external'!V22+M34","v":-3.5511017220427799},{"$f":"+'Baseline - external'!W21-+'Baseline - external'!W22+N34","v":-3.3857729924745881},{"$f":"+'Baseline - external'!X21-+'Baseline - external'!X22+O34","v":-3.2306801483526342},{"$f":"+'Baseline - external'!Y21-+'Baseline - external'!Y22+P34","v":-3.0831089570405257},{"$f":"+'Baseline - external'!Z21-+'Baseline - external'!Z22+Q34","v":-2.9411613544158937},{"$f":"+'Baseline - external'!AA21-+'Baseline - external'!AA22+R34","v":-2.8055933180361996},{"$f":"+'Baseline - external'!AB21-+'Baseline - external'!AB22+S34","v":-2.6749082047602935},{"$f":"+'Baseline - external'!AC21-+'Baseline - external'!AC22+T34","v":-2.5479556952925564},{"$f":"+'Baseline - external'!AD21-+'Baseline - external'!AD22+U34","v":-2.427369260843844},{"$f":"+'Baseline - external'!AE21-+'Baseline - external'!AE22+V34","v":-2.3115520182459561},{"$f":"+'Baseline - external'!AF21-+'Baseline - external'!AF22+W34","v":-2.2014540639113087},{"$f":"+'Baseline - external'!AG21-+'Baseline - external'!AG22+X34","v":-2.101989471417296},{"$f":"+'Baseline - external'!AH21-+'Baseline - external'!AH22+Y34","v":-2.0035518178903375}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net FDI (negative = inflow)",null,null,{"$f":"'Baseline - external'!N24+E36","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24+F36","v":-6.0314497020176558},{"$f":"'Baseline - external'!P24+G36","v":-5.026208085014729},{"$f":"'Baseline - external'!Q24+H36","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24+I36","v":-4.2722768722625082},{"$f":"'Baseline - external'!S24+J36","v":-4.0209664680117818},{"$f":"'Baseline - external'!T24+K36","v":-3.7696560637610474},{"$f":"'Baseline - external'!U24+L36","v":-3.4932146190852387},{"$f":"'Baseline - external'!V24+M36","v":-3.2167731744094179},{"$f":"'Baseline - external'!W24+N36","v":-2.9403317297336127},{"$f":"'Baseline - external'!X24+O36","v":-2.6638902850578035},{"$f":"'Baseline - external'!Y24+P36","v":-2.6638902850578026},{"$f":"'Baseline - external'!Z24+Q36","v":-2.6638902850577932},{"$f":"'Baseline - external'!AA24+R36","v":-2.7141523659079634},{"$f":"'Baseline - external'!AB24+S36","v":-2.7141523659079447},{"$f":"'Baseline - external'!AC24+T36","v":-2.5131040425073561},{"$f":"'Baseline - external'!AD24+U36","v":-2.2617936382566208},{"$f":"'Baseline - external'!AE24+V36","v":-2.0104832340058878},{"$f":"'Baseline - external'!AF24+W36","v":-2.0106597738096288},{"$f":"'Baseline - external'!AG24+X36","v":-2.0160053242587868},{"$f":"'Baseline - external'!AH24+Y36","v":-1.7656391391330195}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GDP deflator in US dollar terms (change in percent)",null,null,{"$f":"'Baseline - external'!N53+E38","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+F38","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53+G38","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53+H38","v":1.5295578182205949},{"$f":"'Baseline - external'!R53+I38","v":1.8335895289394832},{"$f":"'Baseline - external'!S53+J38","v":2.2540758459663079},{"$f":"'Baseline - external'!T53+K38","v":2.2731664693657283},{"$f":"'Baseline - external'!U53+L38","v":2.4604464574587981},{"$f":"'Baseline - external'!V53+M38","v":2.5058314582405927},{"$f":"'Baseline - external'!W53+N38","v":2.3901546407651963},{"$f":"'Baseline - external'!X53+O38","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53+P38","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53+Q38","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53+R38","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53+S38","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53+T38","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53+U38","v":2.143996816732896},{"$f":"'Baseline - external'!AE53+V38","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53+W38","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53+X38","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53+Y38","v":2.2122309771694493}]
[null,"     Delta",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Natural disaster tailored stress test"]
[null,"If you would like to apply the natural disaster shock to the customized scenario, please select the year of the projection period (1st, 2nd, 3rd…) in which the shock is to be"]
[null,"applied (otherwise, please leave at 0):",0,"(projection year (1st, 2nd, 3rd…) in which the shock is applied)"]
[null,"Note: The application of this shock will directly affect cells highlighted in turquoise."]
[]
[null,"Size:","User defined","Values from \"Input 6 - Tailored Tests\""]
[null,"Size of shock",{"$f":"D46","v":10},{"$f":"'Input 6 - Tailored Tests'!H21","v":10},"(one-off shock to public debt-GDP ratio)"]
[]
[null,"Interaction:"]
[null,"Size of associated real GDP growth shock",{"$f":"D49","v":1.5},{"$f":"'Input 6 - Tailored Tests'!L21","v":1.5}]
[null,"Size of associated exports growth shock",{"$f":"D50","v":3.5},{"$f":"'Input 6 - Tailored Tests'!L22","v":3.5}]
[]
[]
[null,{"$f":"+PV_ResFin_pub!A2","v":"Assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C726,IF(START!L10=\"French\",translation!D726,IF(START!L10=\"Portuguese\",translation!E726,translation!F726)))","v":"[Short Name]"}]
[null,{"$f":"+PV_ResFin_pub!A3","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!J9","v":0.43439258967637839},{"$f":"+PV_ResFin_pub!A4","v":"External PPG medium and long-term"}]
[{"$f":"+'Input 7 - Residual Financing'!J10","v":0.2275655436226405},{"$f":"+PV_ResFin_pub!A5","v":"Domestic medium and long-term"}]
[{"$f":"+'Input 7 - Residual Financing'!J11","v":0.33804186670098113},{"$f":"+PV_ResFin_pub!A6","v":"Domestic short-term"}]
[null,null,null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},{"$f":"+PV_ResFin_pub!D7","v":0},{"$f":"+PV_ResFin_pub!E7","v":1},{"$f":"+PV_ResFin_pub!F7","v":2},{"$f":"+PV_ResFin_pub!G7","v":3},{"$f":"+PV_ResFin_pub!H7","v":4},{"$f":"+PV_ResFin_pub!I7","v":5},{"$f":"+PV_ResFin_pub!J7","v":6},{"$f":"+PV_ResFin_pub!K7","v":7},{"$f":"+PV_ResFin_pub!L7","v":8},{"$f":"+PV_ResFin_pub!M7","v":9},{"$f":"+PV_ResFin_pub!N7","v":10},{"$f":"+PV_ResFin_pub!O7","v":11},{"$f":"+PV_ResFin_pub!P7","v":12},{"$f":"+PV_ResFin_pub!Q7","v":13},{"$f":"+PV_ResFin_pub!R7","v":14},{"$f":"+PV_ResFin_pub!S7","v":15},{"$f":"+PV_ResFin_pub!T7","v":16},{"$f":"+PV_ResFin_pub!U7","v":17},{"$f":"+PV_ResFin_pub!V7","v":18},{"$f":"+PV_ResFin_pub!W7","v":19},{"$f":"+PV_ResFin_pub!X7","v":20},{"$f":"+PV_ResFin_pub!Y7","v":21},{"$f":"+PV_ResFin_pub!Z7","v":22},{"$f":"+PV_ResFin_pub!AA7","v":23},{"$f":"+PV_ResFin_pub!AB7","v":24},{"$f":"+PV_ResFin_pub!AC7","v":25},{"$f":"+PV_ResFin_pub!AD7","v":26},{"$f":"+PV_ResFin_pub!AE7","v":27},{"$f":"+PV_ResFin_pub!AF7","v":28},{"$f":"+PV_ResFin_pub!AG7","v":29},{"$f":"+PV_ResFin_pub!AH7","v":30},{"$f":"+PV_ResFin_pub!AI7","v":31},{"$f":"+PV_ResFin_pub!AJ7","v":32},{"$f":"+PV_ResFin_pub!AK7","v":33},{"$f":"+PV_ResFin_pub!AL7","v":34},{"$f":"+PV_ResFin_pub!AM7","v":35},{"$f":"+PV_ResFin_pub!AN7","v":36},{"$f":"+PV_ResFin_pub!AO7","v":37},{"$f":"+PV_ResFin_pub!AP7","v":38},{"$f":"+PV_ResFin_pub!AQ7","v":39},{"$f":"+PV_ResFin_pub!AR7","v":40},{"$f":"+PV_ResFin_pub!AS7","v":41},{"$f":"+PV_ResFin_pub!AT7","v":42},{"$f":"+PV_ResFin_pub!AU7","v":43},{"$f":"+PV_ResFin_pub!AV7","v":44},{"$f":"+PV_ResFin_pub!AW7","v":45},{"$f":"+PV_ResFin_pub!AX7","v":46},{"$f":"+PV_ResFin_pub!AY7","v":47},{"$f":"+PV_ResFin_pub!AZ7","v":48},{"$f":"+PV_ResFin_pub!BA7","v":49},{"$f":"+PV_ResFin_pub!BB7","v":50},{"$f":"+PV_ResFin_pub!BC7","v":51},{"$f":"+PV_ResFin_pub!BD7","v":52},{"$f":"+PV_ResFin_pub!BE7","v":53},{"$f":"+PV_ResFin_pub!BF7","v":54},{"$f":"+PV_ResFin_pub!BG7","v":55},{"$f":"+PV_ResFin_pub!BH7","v":56},{"$f":"+PV_ResFin_pub!BI7","v":57},{"$f":"+PV_ResFin_pub!BJ7","v":58},{"$f":"+PV_ResFin_pub!BK7","v":59},{"$f":"+PV_ResFin_pub!BL7","v":60},{"$f":"+PV_ResFin_pub!BM7","v":61},{"$f":"+PV_ResFin_pub!BN7","v":62}]
[null,{"$f":"+PV_ResFin_pub!A8","v":"External MLT debt"},null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},{"$f":"+'Macro-Debt_Data'!U5","v":2024},{"$f":"E60+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"Y60+1","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086]
[{"$f":"+'Input 7 - Residual Financing'!J14","v":7.9823992917864212E-2},{"$f":"+PV_ResFin_pub!A9","v":"Avg. nominal interest rate on new borrowing in USD"},null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},100]
[{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05},{"$f":"+PV_ResFin_pub!A10","v":"USD Discount rate"},null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"E61-E63","v":100},{"$f":"E62-F63","v":100},{"$f":"F62-G63","v":100},{"$f":"G62-H63","v":100},100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Input 7 - Residual Financing'!J16","v":9},{"$f":"+PV_ResFin_pub!A11","v":"Avg. maturity (incl. grace period)"},null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(E59-E59-1<A64,0,IF(E59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(F59-E59-1<A64,0,IF(F59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(G59-E59-1<A64,0,IF(G59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(H59-E59-1<A64,0,IF(H59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(I59-E59-1<A64,0,IF(I59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(J59-E59-1<A64,0,IF(J59-E59-1<A63,E61/(A63-A64),0))","v":20},{"$f":"IF(K59-E59-1<A64,0,IF(K59-E59-1<A63,E61/(A63-A64),0))","v":20},{"$f":"IF(L59-E59-1<A64,0,IF(L59-E59-1<A63,E61/(A63-A64),0))","v":20},{"$f":"IF(M59-E59-1<A64,0,IF(M59-E59-1<A63,E61/(A63-A64),0))","v":20},{"$f":"IF(N59-E59-1<A64,0,IF(N59-E59-1<A63,E61/(A63-A64),0))","v":20},{"$f":"IF(O59-E59-1<A64,0,IF(O59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(P59-E59-1<A64,0,IF(P59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(Q59-E59-1<A64,0,IF(Q59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(R59-E59-1<A64,0,IF(R59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(S59-E59-1<A64,0,IF(S59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(T59-E59-1<A64,0,IF(T59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(U59-E59-1<A64,0,IF(U59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(V59-E59-1<A64,0,IF(V59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(W59-E59-1<A64,0,IF(W59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(X59-E59-1<A64,0,IF(X59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(Y59-E59-1<A64,0,IF(Y59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(Z59-E59-1<A64,0,IF(Z59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AA59-E59-1<A64,0,IF(AA59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AB59-E59-1<A64,0,IF(AB59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AC59-E59-1<A64,0,IF(AC59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AD59-E59-1<A64,0,IF(AD59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AE59-E59-1<A64,0,IF(AE59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AF59-E59-1<A64,0,IF(AF59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AG59-E59-1<A64,0,IF(AG59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AH59-E59-1<A64,0,IF(AH59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AI59-E59-1<A64,0,IF(AI59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AJ59-E59-1<A64,0,IF(AJ59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AK59-E59-1<A64,0,IF(AK59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AL59-E59-1<A64,0,IF(AL59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AM59-E59-1<A64,0,IF(AM59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AN59-E59-1<A64,0,IF(AN59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AO59-E59-1<A64,0,IF(AO59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AP59-E59-1<A64,0,IF(AP59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AQ59-E59-1<A64,0,IF(AQ59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AR59-E59-1<A64,0,IF(AR59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AS59-E59-1<A64,0,IF(AS59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AT59-E59-1<A64,0,IF(AT59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AU59-E59-1<A64,0,IF(AU59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AV59-E59-1<A64,0,IF(AV59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AW59-E59-1<A64,0,IF(AW59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AX59-E59-1<A64,0,IF(AX59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AY59-E59-1<A64,0,IF(AY59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(AZ59-E59-1<A64,0,IF(AZ59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(BA59-E59-1<A64,0,IF(BA59-E59-1<A63,E61/(A63-A64),0))","v":0},{"$f":"IF(BB59-E59-1<A64,0,IF(BB59-E59-1<A63,E61/(A63-A64),0))","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!J17","v":4},{"$f":"+PV_ResFin_pub!A12","v":"Avg. grace period"},null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},0,{"$f":"E62*A61","v":7.9823992917864208},{"$f":"F62*A61","v":7.9823992917864208},{"$f":"G62*A61","v":7.9823992917864208},{"$f":"H62*A61","v":7.9823992917864208},{"$f":"I62*A61","v":7.9823992917864208},{"$f":"J62*A61","v":6.3859194334291374},{"$f":"K62*A61","v":4.789439575071853},{"$f":"L62*A61","v":3.1929597167145687},{"$f":"M62*A61","v":1.5964798583572843},{"$f":"N62*A61","v":0},{"$f":"O62*A61","v":0},{"$f":"P62*A61","v":0},{"$f":"Q62*A61","v":0},{"$f":"R62*A61","v":0},{"$f":"S62*A61","v":0},{"$f":"T62*A61","v":0},{"$f":"U62*A61","v":0},{"$f":"V62*A61","v":0},{"$f":"W62*A61","v":0},{"$f":"X62*A61","v":0},{"$f":"Y62*A61","v":0},{"$f":"Z62*A61","v":0},{"$f":"AA62*A61","v":0},{"$f":"AB62*A61","v":0},{"$f":"AC62*A61","v":0},{"$f":"AD62*A61","v":0},{"$f":"AE62*A61","v":0},{"$f":"AF62*A61","v":0},{"$f":"AG62*A61","v":0},{"$f":"AH62*A61","v":0},{"$f":"AI62*A61","v":0},{"$f":"AJ62*A61","v":0},{"$f":"AK62*A61","v":0},{"$f":"AL62*A61","v":0},{"$f":"AM62*A61","v":0},{"$f":"AN62*A61","v":0},{"$f":"AO62*A61","v":0},{"$f":"AP62*A61","v":0},{"$f":"AQ62*A61","v":0},{"$f":"AR62*A61","v":0},{"$f":"AS62*A61","v":0},{"$f":"AT62*A61","v":0},{"$f":"AU62*A61","v":0},{"$f":"AV62*A61","v":0},{"$f":"AW62*A61","v":0},{"$f":"AX62*A61","v":0},{"$f":"AY62*A61","v":0},{"$f":"AZ62*A61","v":0},{"$f":"BA62*A61","v":0}]
[null,null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"E63+E64","v":0},7.9823992917864208,7.9823992917864208,7.9823992917864208,7.9823992917864208,27.982399291786422,26.385919433429137,24.789439575071853,23.192959716714569,21.596479858357284,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z63+Z64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($A$61>$A$62,E62,NPV($A$62,F65:$BB65))","v":100},{"$f":"IF($A$61>$A$62,F62,NPV($A$62,G65:$BB65))","v":100},{"$f":"IF($A$61>$A$62,G62,NPV($A$62,H65:$BB65))","v":100},{"$f":"IF($A$61>$A$62,H62,NPV($A$62,I65:$BB65))","v":100},{"$f":"IF($A$61>$A$62,I62,NPV($A$62,J65:$BB65))","v":100},{"$f":"IF($A$61>$A$62,J62,NPV($A$62,K65:$BB65))","v":80},{"$f":"IF($A$61>$A$62,K62,NPV($A$62,L65:$BB65))","v":60},{"$f":"IF($A$61>$A$62,L62,NPV($A$62,M65:$BB65))","v":40},{"$f":"IF($A$61>$A$62,M62,NPV($A$62,N65:$BB65))","v":20},{"$f":"IF($A$61>$A$62,N62,NPV($A$62,O65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,O62,NPV($A$62,P65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,P62,NPV($A$62,Q65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,Q62,NPV($A$62,R65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,R62,NPV($A$62,S65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,S62,NPV($A$62,T65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,T62,NPV($A$62,U65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,U62,NPV($A$62,V65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,V62,NPV($A$62,W65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,W62,NPV($A$62,X65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,X62,NPV($A$62,Y65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,Y62,NPV($A$62,Z65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,Z62,NPV($A$62,AA65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AA62,NPV($A$62,AB65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AB62,NPV($A$62,AC65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AC62,NPV($A$62,AD65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AD62,NPV($A$62,AE65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AE62,NPV($A$62,AF65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AF62,NPV($A$62,AG65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AG62,NPV($A$62,AH65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AH62,NPV($A$62,AI65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AI62,NPV($A$62,AJ65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AJ62,NPV($A$62,AK65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AK62,NPV($A$62,AL65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AL62,NPV($A$62,AM65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AM62,NPV($A$62,AN65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AN62,NPV($A$62,AO65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AO62,NPV($A$62,AP65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AP62,NPV($A$62,AQ65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AQ62,NPV($A$62,AR65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AR62,NPV($A$62,AS65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AS62,NPV($A$62,AT65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AT62,NPV($A$62,AU65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AU62,NPV($A$62,AV65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AV62,NPV($A$62,AW65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AW62,NPV($A$62,AX65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AX62,NPV($A$62,AY65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AY62,NPV($A$62,AZ65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,AZ62,NPV($A$62,BA65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,BA62,NPV($A$62,BB65:$BB65))","v":0},{"$f":"IF($A$61>$A$62,BB62,NPV($A$62,$BB65:BB65))","v":0}]
[null,null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"(1-E66/E62)*100","v":0}]
[null,{"$f":"+PV_ResFin_pub!A16","v":"Domestic MLT debt"},null,null,null,{"$f":"F69+F76","v":0.17155604091176863},{"$f":"G69+G76","v":0.12557682254706806},{"$f":"H69+H76","v":0.12071812385232866},0.10366903665618803,9.2655034820894475E-2,9.1791169506735201E-2,9.1599673483988495E-2,9.354507409639716E-2,9.4016517998198143E-2,9.2814906689645468E-2,9.2057599436787749E-2,9.0761625359389628E-2,9.0522951233905344E-2,9.0515821885555223E-2,9.0146884269139013E-2,9.0150045145469468E-2,9.0257903207863796E-2,8.9996182517355569E-2,9.0137491139912804E-2,9.2054129782390401E-2]
[{"$f":"+'Input 7 - Residual Financing'!J19","v":2.9220917972600999E-2},{"$f":"+PV_ResFin_pub!A17","v":"Avg. real interest rate on new borrowing"},null,null,null,{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2},{"$f":"A69","v":2.9220917972600999E-2}]
[{"$f":"+'Input 7 - Residual Financing'!J20","v":3},{"$f":"+PV_ResFin_pub!A18","v":"Avg. maturity (incl. grace period)"}]
[{"$f":"+'Input 7 - Residual Financing'!J21","v":2},{"$f":"+PV_ResFin_pub!A19","v":"Avg. grace period"}]
[]
[null,{"$f":"+PV_ResFin_pub!A21","v":"Domestic short-term debt"}]
[null,{"$f":"+PV_ResFin_pub!A22","v":"Avg. interest rate"},null,null,null,{"$f":"F75+F76","v":0.17705681450454613},{"$f":"G75+G76","v":0.13107759613984557},{"$f":"H75+H76","v":0.12621889744510617},0.10916981024896553,9.8155808413671983E-2,9.7291943099512709E-2,9.7100447076766003E-2,9.9045847689174668E-2,9.9517291590975651E-2,9.8315680282422976E-2,9.7558373029565257E-2,9.6262398952167136E-2,9.6023724826682852E-2,9.6016595478332731E-2,9.5647657861916521E-2,9.5650818738246976E-2,9.5758676800641304E-2,9.5496956110133077E-2,9.5638264732690312E-2,9.7554903375167909E-2]
[{"$f":"+'Input 7 - Residual Financing'!J23","v":3.4721691565378507E-2},{"$f":"+PV_ResFin_pub!A23","v":"Avg. real interest rate"},null,null,null,{"$f":"+A75","v":3.4721691565378507E-2},{"$f":"F75","v":3.4721691565378507E-2},{"$f":"G75","v":3.4721691565378507E-2},3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2]
[null,{"$f":"+PV_ResFin_pub!A24","v":"Inflation (GDP deflator)"},null,null,null,{"$f":"+E164/100","v":0.14233512293916761},{"$f":"+F164/100","v":9.6355904574467063E-2},9.1497205879727664E-2,7.4448118683587028E-2,6.3434116848293476E-2,6.2570251534134202E-2,6.2378755511387496E-2,6.4324156123796161E-2,6.4795600025597144E-2,6.359398871704447E-2,6.283668146418675E-2,6.1540707386788629E-2,6.1302033261304345E-2,6.1294903912954224E-2,6.0925966296538014E-2,6.0929127172868469E-2,6.1036985235262797E-2,6.077526454475457E-2,6.0916573167311805E-2,6.2833211809789402E-2]
[]
[{"$f":"+B7","v":"A2. Alternative Scenario :[Customize, enter title]"},null,null,null,{"$f":"+E60","v":2024},{"$f":"+F60","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+PV_ResFin_pub!C31","v":"New borrowing (gross, in LCU)"},null,null,{"$f":"E187-'Baseline - public'!O78+IF(E1=$C$42,$C$46/100*E151,0)","v":7.2759576141834259E-12},{"$f":"F187-'Baseline - public'!P78+IF(F1=$C$42,$C$46/100*F151,0)","v":7.2759576141834259E-12},{"$f":"G187-'Baseline - public'!Q78+IF(G1=$C$42,$C$46/100*G151,0)","v":7.2759576141834259E-12},{"$f":"H187-'Baseline - public'!R78+IF(H1=$C$42,$C$46/100*H151,0)","v":0},{"$f":"I187-'Baseline - public'!S78+IF(I1=$C$42,$C$46/100*I151,0)","v":7.2759576141834259E-12},{"$f":"J187-'Baseline - public'!T78+IF(J1=$C$42,$C$46/100*J151,0)","v":1.4551915228366852E-11},{"$f":"K187-'Baseline - public'!U78+IF(K1=$C$42,$C$46/100*K151,0)","v":7.2759576141834259E-12},{"$f":"L187-'Baseline - public'!V78+IF(L1=$C$42,$C$46/100*L151,0)","v":1.4551915228366852E-11},{"$f":"M187-'Baseline - public'!W78+IF(M1=$C$42,$C$46/100*M151,0)","v":2.9103830456733704E-11},{"$f":"N187-'Baseline - public'!X78+IF(N1=$C$42,$C$46/100*N151,0)","v":5.8207660913467407E-11},{"$f":"O187-'Baseline - public'!Y78+IF(O1=$C$42,$C$46/100*O151,0)","v":4.3655745685100555E-11},{"$f":"P187-'Baseline - public'!Z78+IF(P1=$C$42,$C$46/100*P151,0)","v":2.9103830456733704E-11},{"$f":"Q187-'Baseline - public'!AA78+IF(Q1=$C$42,$C$46/100*Q151,0)","v":1.4551915228366852E-11},{"$f":"R187-'Baseline - public'!AB78+IF(R1=$C$42,$C$46/100*R151,0)","v":1.4551915228366852E-11},{"$f":"S187-'Baseline - public'!AC78+IF(S1=$C$42,$C$46/100*S151,0)","v":7.2759576141834259E-11},{"$f":"T187-'Baseline - public'!AD78+IF(T1=$C$42,$C$46/100*T151,0)","v":5.8207660913467407E-11},{"$f":"U187-'Baseline - public'!AE78+IF(U1=$C$42,$C$46/100*U151,0)","v":4.3655745685100555E-11},{"$f":"V187-'Baseline - public'!AF78+IF(V1=$C$42,$C$46/100*V151,0)","v":1.0186340659856796E-10},{"$f":"W187-'Baseline - public'!AG78+IF(W1=$C$42,$C$46/100*W151,0)","v":8.7311491370201111E-11},{"$f":"X187-'Baseline - public'!AH78+IF(X1=$C$42,$C$46/100*X151,0)","v":1.1641532182693481E-10},{"$f":"Y187-'Baseline - public'!AI78+IF(Y1=$C$42,$C$46/100*Y151,0)","v":1.1641532182693481E-10}]
[]
[null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,null,{"$f":"E80*$A$56*(D161+E161)/2","v":7.1225009386944205E-13},{"$f":"F80*$A$56*(E161+F161)/2","v":6.4522886540505278E-13},5.9879727306316919E-13,0,5.4145517353397811E-13,1.0420996239049049E-12,5.0160466669905754E-13,9.657703961602527E-13,1.8594572977908868E-12,3.580127798547739E-12,2.5848903069383139E-12,1.658949568253228E-12,7.9851947564865259E-13,7.6871939351548474E-13,3.7001571282077646E-12,2.8496562753937449E-12,2.0574821064653679E-12,4.6216300361631481E-12,3.8135611288446579E-12,4.8949896026323602E-12,4.7123126653153925E-12]
[null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},null,null,{"$f":"SUM(E82:E82)","v":7.1225009386944205E-13},{"$f":"SUM(E82:F82)","v":1.3574789592744948E-12},{"$f":"SUM(E82:G82)","v":1.956276232337664E-12},{"$f":"SUM(E82:H82)","v":1.956276232337664E-12},{"$f":"SUM(E82:I82)","v":2.4977314058716423E-12},{"$f":"SUM(E82:J82)","v":3.5398310297765472E-12},{"$f":"SUM(E82:K82)","v":4.0414356964756045E-12},{"$f":"SUM(E82:L82)","v":5.0072060926358568E-12},{"$f":"SUM(E82:M82)","v":6.866663390426744E-12},{"$f":"SUM(E82:N82)","v":1.0446791188974483E-11},{"$f":"SUM(E82:O82)","v":1.3031681495912798E-11},{"$f":"SUM(E82:P82)","v":1.4690631064166024E-11},{"$f":"SUM(E82:Q82)","v":1.5489150539814678E-11},{"$f":"SUM(E82:R82)","v":1.6257869933330162E-11},{"$f":"SUM(E82:S82)","v":1.9958027061537927E-11},{"$f":"SUM(E82:T82)","v":2.2807683336931673E-11},{"$f":"SUM(E82:U82)","v":2.486516544339704E-11},{"$f":"SUM(E82:V82)","v":2.9486795479560187E-11},{"$f":"SUM(E82:W82)","v":3.3300356608404843E-11},{"$f":"SUM(E82:X82)","v":3.8195346211037203E-11},{"$f":"SUM(E82:Y82)","v":4.2907658876352599E-11}]
[null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},null,null,{"$f":"E82-E88","v":7.1225009386944205E-13},{"$f":"F82+E84-F88","v":1.3574789592744948E-12},{"$f":"G82+F84-G88","v":1.956276232337664E-12},1.956276232337664E-12,2.4977314058716423E-12,3.3973810110026589E-12,3.6274898858468176E-12,4.2020050355395377E-12,5.6702070868628911E-12,8.7507886042363022E-12,1.0770162723993195E-11,1.1892320944806202E-11,1.2080654448395216E-11,1.1867296410292885E-11,1.3977641581880079E-11,1.4928927764046574E-11,1.4856570796973859E-11,1.7381811943701242E-11,1.9317131763965217E-11,2.230987419208489E-11,2.5066986489196507E-11]
[null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},null,null,{"$f":"E82*E66/100","v":7.1225009386944195E-13},{"$f":"IF($A$61>$A$62,E85-F88+F82,E85*(1+$A$62)-F86+F82*$E$66/100)","v":1.3574789592744946E-12},{"$f":"IF($A$61>$A$62,F85-G88+G82,F85*(1+$A$62)-G86+G82*$E$66/100)","v":1.9562762323376636E-12},1.9562762323376636E-12,2.4977314058716415E-12,3.3973810110026581E-12,3.6274898858468168E-12,4.2020050355395369E-12,5.6702070868628902E-12,8.7507886042363006E-12,1.0770162723993193E-11,1.18923209448062E-11,1.2080654448395215E-11,1.1867296410292883E-11,1.3977641581880079E-11,1.4928927764046574E-11,1.4856570796973859E-11,1.7381811943701242E-11,1.9317131763965217E-11,2.230987419208489E-11,2.5066986489196507E-11]
[null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},null,null,{"$f":"E87+E88","v":0},{"$f":"F87+F88","v":5.6854646448782466E-14},{"$f":"G87+G88","v":1.0835939083127696E-13},1.5615778011550777E-13,1.5615778011550777E-13,3.418289128269134E-13,5.4268830961646153E-13,6.808159734249932E-13,7.2667606666527064E-13,9.5216485151889528E-13,1.2640390747517063E-12,1.3965087404444998E-12,1.5594785149348171E-12,1.9464035067496806E-12,2.5371069412299829E-12,3.0141212558676901E-12,3.3215256976466439E-12,3.2822996915171539E-12,3.265726942074339E-12,3.4442177636328977E-12,3.7360636077112004E-12]
[null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,null,{"$f":"+D84*A61","v":0},{"$f":"+E84*A61","v":5.6854646448782466E-14},{"$f":"+F84*A61","v":1.0835939083127696E-13},{"$f":"+G84*A61","v":1.5615778011550777E-13},{"$f":"+H84*A61","v":1.5615778011550777E-13},{"$f":"+I84*A61","v":1.99378894053025E-13},{"$f":"+J84*A61","v":2.7119251776156261E-13},{"$f":"+K84*A61","v":2.8956072695746041E-13},{"$f":"+L84*A61","v":3.354208201977378E-13},{"$f":"+M84*A61","v":4.5261857034456686E-13},{"$f":"+N84*A61","v":6.985228875702854E-13},{"$f":"+O84*A61","v":8.597173930042779E-13},{"$f":"+P84*A61","v":9.4929254287517849E-13},{"$f":"+Q84*A61","v":9.6432607513186457E-13},{"$f":"+R84*A61","v":9.4729498460941467E-13},{"$f":"+S84*A61","v":1.1157511626404398E-12},{"$f":"+T84*A61","v":1.19168662410856E-12},{"$f":"+U84*A61","v":1.1859108020813896E-12},{"$f":"+V84*A61","v":1.3874856334936556E-12},{"$f":"+W84*A61","v":1.5419705891202092E-12},{"$f":"+X84*A61","v":1.7808632395074258E-12}]
[null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},null,null,{"$f":"(E91-E93)/(A63-A64)","v":0},{"$f":"(F91-F93)/(A63-A64)","v":0},{"$f":"(G91-G93)/(A63-A64)","v":0},{"$f":"(H91-H93)/(A63-A64)","v":0},{"$f":"(I91-I93)/(A63-A64)","v":0},{"$f":"(J91-J93)/(A63-A64)","v":1.424500187738884E-13},{"$f":"(K91-K93)/(A63-A64)","v":2.7149579185489897E-13},{"$f":"(L91-L93)/(A63-A64)","v":3.9125524646753279E-13},{"$f":"(M91-M93)/(A63-A64)","v":3.9125524646753279E-13},{"$f":"(N91-N93)/(A63-A64)","v":4.9954628117432842E-13},{"$f":"(O91-O93)/(A63-A64)","v":5.6551618718142098E-13},{"$f":"(P91-P93)/(A63-A64)","v":5.3679134744022199E-13},{"$f":"(Q91-Q93)/(A63-A64)","v":6.1018597205963853E-13},{"$f":"(R91-R93)/(A63-A64)","v":9.82077431617816E-13},{"$f":"(S91-S93)/(A63-A64)","v":1.5898119566205682E-12},{"$f":"(T91-T93)/(A63-A64)","v":1.8983700932272501E-12},{"$f":"(U91-U93)/(A63-A64)","v":2.1298390735380839E-12},{"$f":"(V91-V93)/(A63-A64)","v":2.0963888894357645E-12},{"$f":"(W91-W93)/(A63-A64)","v":1.8782413085806836E-12},{"$f":"(X91-X93)/(A63-A64)","v":1.9022471745126887E-12},{"$f":"(Y91-Y93)/(A63-A64)","v":1.9552003682037748E-12}]
[]
[null,{"$f":"+PV_ResFin_pub!C44","v":"t-g>0"},null,null,{"$f":"IF(E59-A64>0,E59-A64,0)","v":0},{"$f":"IF(F59-A64>0,F59-A64,0)","v":0},{"$f":"IF(G59-A64>0,G59-A64,0)","v":0},{"$f":"IF(H59-A64>0,H59-A64,0)","v":0},{"$f":"IF(I59-A64>0,I59-A64,0)","v":0},{"$f":"IF(J59-A64>0,J59-A64,0)","v":1},{"$f":"IF(K59-A64>0,K59-A64,0)","v":2},{"$f":"IF(L59-A64>0,L59-A64,0)","v":3},{"$f":"IF(M59-A64>0,M59-A64,0)","v":4},{"$f":"IF(N59-A64>0,N59-A64,0)","v":5},{"$f":"IF(O59-A64>0,O59-A64,0)","v":6},{"$f":"IF(P59-A64>0,P59-A64,0)","v":7},{"$f":"IF(Q59-A64>0,Q59-A64,0)","v":8},{"$f":"IF(R59-A64>0,R59-A64,0)","v":9},{"$f":"IF(S59-A64>0,S59-A64,0)","v":10},{"$f":"IF(T59-A64>0,T59-A64,0)","v":11},{"$f":"IF(U59-A64>0,U59-A64,0)","v":12},{"$f":"IF(V59-A64>0,V59-A64,0)","v":13},{"$f":"IF(W59-A64>0,W59-A64,0)","v":14},{"$f":"IF(X59-A64>0,X59-A64,0)","v":15},{"$f":"IF(Y59-A64>0,Y59-A64,0)","v":16}]
[null,null,null,null,{"$f":"IF(E90=0,0,CHOOSE(E90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F90=0,0,CHOOSE(F90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G90=0,0,CHOOSE(G90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H90=0,0,CHOOSE(H90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I90=0,0,CHOOSE(I90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J90=0,0,CHOOSE(J90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":7.1225009386944205E-13},{"$f":"IF(K90=0,0,CHOOSE(K90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.3574789592744948E-12},{"$f":"IF(L90=0,0,CHOOSE(L90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.956276232337664E-12},{"$f":"IF(M90=0,0,CHOOSE(M90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.956276232337664E-12},{"$f":"IF(N90=0,0,CHOOSE(N90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":2.4977314058716423E-12},{"$f":"IF(O90=0,0,CHOOSE(O90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3.5398310297765472E-12},{"$f":"IF(P90=0,0,CHOOSE(P90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4.0414356964756045E-12},{"$f":"IF(Q90=0,0,CHOOSE(Q90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":5.0072060926358568E-12},{"$f":"IF(R90=0,0,CHOOSE(R90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":6.866663390426744E-12},{"$f":"IF(S90=0,0,CHOOSE(S90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.0446791188974483E-11},{"$f":"IF(T90=0,0,CHOOSE(T90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.3031681495912798E-11},{"$f":"IF(U90=0,0,CHOOSE(U90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.4690631064166024E-11},{"$f":"IF(V90=0,0,CHOOSE(V90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.5489150539814678E-11},{"$f":"IF(W90=0,0,CHOOSE(W90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.6257869933330162E-11},{"$f":"IF(X90=0,0,CHOOSE(X90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":1.9958027061537927E-11},{"$f":"IF(Y90=0,0,CHOOSE(Y90,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":2.2807683336931673E-11}]
[null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},null,null,{"$f":"IF(E59-A63>0,E59-A63,0)","v":0},{"$f":"IF(F59-A63>0,F59-A63,0)","v":0},{"$f":"IF(G59-A63>0,G59-A63,0)","v":0},{"$f":"IF(H59-A63>0,H59-A63,0)","v":0},{"$f":"IF(I59-A63>0,I59-A63,0)","v":0},{"$f":"IF(J59-A63>0,J59-A63,0)","v":0},{"$f":"IF(K59-A63>0,K59-A63,0)","v":0},{"$f":"IF(L59-A63>0,L59-A63,0)","v":0},{"$f":"IF(M59-A63>0,M59-A63,0)","v":0},{"$f":"IF(N59-A63>0,N59-A63,0)","v":0},{"$f":"IF(O59-A63>0,O59-A63,0)","v":1},{"$f":"IF(P59-A63>0,P59-A63,0)","v":2},{"$f":"IF(Q59-A63>0,Q59-A63,0)","v":3},{"$f":"IF(R59-A63>0,R59-A63,0)","v":4},{"$f":"IF(S59-A63>0,S59-A63,0)","v":5},{"$f":"IF(T59-A63>0,T59-A63,0)","v":6},{"$f":"IF(U59-A63>0,U59-A63,0)","v":7},{"$f":"IF(V59-A63>0,V59-A63,0)","v":8},{"$f":"IF(W59-A63>0,W59-A63,0)","v":9},{"$f":"IF(X59-A63>0,X59-A63,0)","v":10},{"$f":"IF(Y59-A63>0,Y59-A63,0)","v":11}]
[null,null,null,null,{"$f":"IF(E92=0,0,CHOOSE(E92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(F92=0,0,CHOOSE(F92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(G92=0,0,CHOOSE(G92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(H92=0,0,CHOOSE(H92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(I92=0,0,CHOOSE(I92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(J92=0,0,CHOOSE(J92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(K92=0,0,CHOOSE(K92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(L92=0,0,CHOOSE(L92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(M92=0,0,CHOOSE(M92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(N92=0,0,CHOOSE(N92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":0},{"$f":"IF(O92=0,0,CHOOSE(O92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":7.1225009386944205E-13},{"$f":"IF(P92=0,0,CHOOSE(P92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":1.3574789592744948E-12},{"$f":"IF(Q92=0,0,CHOOSE(Q92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":1.956276232337664E-12},{"$f":"IF(R92=0,0,CHOOSE(R92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":1.956276232337664E-12},{"$f":"IF(S92=0,0,CHOOSE(S92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":2.4977314058716423E-12},{"$f":"IF(T92=0,0,CHOOSE(T92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":3.5398310297765472E-12},{"$f":"IF(U92=0,0,CHOOSE(U92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":4.0414356964756045E-12},{"$f":"IF(V92=0,0,CHOOSE(V92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":5.0072060926358568E-12},{"$f":"IF(W92=0,0,CHOOSE(W92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":6.866663390426744E-12},{"$f":"IF(X92=0,0,CHOOSE(X92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":1.0446791188974483E-11},{"$f":"IF(Y92=0,0,CHOOSE(Y92,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,#REF!,Z83,AA83,AB83,AC83,AD142,AE142,AF142))","v":1.3031681495912798E-11}]
[]
[null,{"$f":"+PV_ResFin_pub!C49","v":"New domestic MLT borrowing (gross)"},null,null,{"$f":"E80*A57","v":1.6557572498469417E-12},{"$f":"F80*A57","v":1.6557572498469417E-12},{"$f":"G80*A57","v":1.6557572498469417E-12},{"$f":"H80*A57","v":0},{"$f":"I80*A57","v":1.6557572498469417E-12},{"$f":"J80*A57","v":3.3115144996938835E-12},{"$f":"K80*A57","v":1.6557572498469417E-12},{"$f":"L80*A57","v":3.3115144996938835E-12},{"$f":"M80*A57","v":6.6230289993877669E-12},{"$f":"N80*A57","v":1.3246057998775534E-11},{"$f":"O80*A57","v":9.9345434990816508E-12},{"$f":"P80*A57","v":6.6230289993877669E-12},{"$f":"Q80*A57","v":3.3115144996938835E-12},{"$f":"R80*A57","v":3.3115144996938835E-12},{"$f":"S80*A57","v":1.6557572498469419E-11},{"$f":"T80*A57","v":1.3246057998775534E-11},{"$f":"U80*A57","v":9.9345434990816508E-12},{"$f":"V80*A57","v":2.3180601497857185E-11},{"$f":"W80*A57","v":1.9869086998163302E-11},{"$f":"X80*A57","v":2.6492115997551068E-11},{"$f":"Y80*A57","v":2.6492115997551068E-11}]
[null,{"$f":"+PV_ResFin_pub!C50","v":"cumulative"},null,null,{"$f":"SUM(E95:E95)","v":1.6557572498469417E-12},{"$f":"SUM(E95:F95)","v":3.3115144996938835E-12},{"$f":"SUM(E95:G95)","v":4.9672717495408254E-12},{"$f":"SUM(E95:H95)","v":4.9672717495408254E-12},{"$f":"SUM(E95:I95)","v":6.6230289993877669E-12},{"$f":"SUM(E95:J95)","v":9.9345434990816508E-12},{"$f":"SUM(E95:K95)","v":1.1590300748928592E-11},{"$f":"SUM(E95:L95)","v":1.4901815248622477E-11},{"$f":"SUM(E95:M95)","v":2.1524844248010243E-11},{"$f":"SUM(E95:N95)","v":3.4770902246785779E-11},{"$f":"SUM(E95:O95)","v":4.4705445745867428E-11},{"$f":"SUM(E95:P95)","v":5.1328474745255194E-11},{"$f":"SUM(E95:Q95)","v":5.4639989244949077E-11},{"$f":"SUM(E95:R95)","v":5.795150374464296E-11},{"$f":"SUM(E95:S95)","v":7.4509076243112382E-11},{"$f":"SUM(E95:T95)","v":8.7755134241887914E-11},{"$f":"SUM(E95:U95)","v":9.7689677740969563E-11},{"$f":"SUM(E95:V95)","v":1.2087027923882674E-10},{"$f":"SUM(E95:W95)","v":1.4073936623699004E-10},{"$f":"SUM(E95:X95)","v":1.6723148223454111E-10},{"$f":"SUM(E95:Y95)","v":1.9372359823209217E-10}]
[null,{"$f":"+PV_ResFin_pub!C51","v":"Stock of new domestic MLT debt"},null,null,{"$f":"E95-E101","v":1.6557572498469417E-12},{"$f":"F95+E97-F101","v":3.3115144996938835E-12},{"$f":"G95+F97-G101","v":4.9672717495408254E-12},3.3115144996938839E-12,3.3115144996938839E-12,4.9672717495408262E-12,6.6230289993877677E-12,8.2787862492347093E-12,1.1590300748928594E-11,{"$f":"N95+M97-N101","v":2.3180601497857188E-11},2.9803630497244954E-11,2.9803630497244954E-11,1.9869086998163302E-11,1.3246057998775535E-11,2.3180601497857188E-11,3.3115144996938837E-11,3.9738173996326603E-11,4.6361202995714369E-11,5.2984231995102142E-11,6.9541804493571557E-11,7.285331899326544E-11]
[]
[null,{"$f":"+PV_ResFin_pub!C53","v":"Total debt service"},null,null,{"$f":"E100+E101","v":0},{"$f":"F100+F101","v":2.8405515849469942E-13},{"$f":"G100+G101","v":4.1584946869010169E-13},2.2553969761161842E-12,1.999058767903205E-12,1.9625857411259757E-12,4.5595168314811915E-13,2.2624245436658481E-12,4.0859541728067786E-12,2.7454369688131159E-12,5.4630198647273561E-12,9.3666796774651736E-12,1.5951083944316162E-11,1.1733151892478608E-11,7.8220068258906662E-12,5.4011735002102453E-12,6.2968463161666865E-12,2.014425676068712E-11,1.7418389285302016E-11,1.4710409241095254E-11,2.9582211794010036E-11]
[null,{"$f":"+PV_ResFin_pub!C54","v":"Interest"},null,null,0,{"$f":"+E97*F68","v":2.8405515849469942E-13},{"$f":"+F97*G68","v":4.1584946869010169E-13},5.9963972626924261E-13,3.4330151805626338E-13,3.0682849127903375E-13,4.5595168314811915E-13,6.0666729381890654E-13,7.7443967311289476E-13,1.0896797189661745E-12,2.151505365033471E-12,2.7436506780774074E-12,2.7050259455406256E-12,1.7986083933969593E-12,1.1989778265029005E-12,2.0896590005163623E-12,2.9853318164728035E-12,3.5866842622176966E-12,4.1723312865264825E-12,4.7758657420136042E-12,6.4016102961528565E-12]
[null,{"$f":"+PV_ResFin_pub!C55","v":"Amortization"},null,null,{"$f":"(E104-E106)/(A70-A71)","v":0},{"$f":"(F104-F106)/(A70-A71)","v":0},{"$f":"(G104-G106)/(A70-A71)","v":0},{"$f":"(H104-H106)/(A70-A71)","v":1.6557572498469417E-12},{"$f":"(I104-I106)/(A70-A71)","v":1.6557572498469417E-12},{"$f":"(J104-J106)/(A70-A71)","v":1.6557572498469419E-12},{"$f":"(K104-K106)/(A70-A71)","v":0},{"$f":"(L104-L106)/(A70-A71)","v":1.6557572498469415E-12},{"$f":"(M104-M106)/(A70-A71)","v":3.3115144996938839E-12},{"$f":"(N104-N106)/(A70-A71)","v":1.6557572498469415E-12},{"$f":"(O104-O106)/(A70-A71)","v":3.3115144996938847E-12},{"$f":"(P104-P106)/(A70-A71)","v":6.6230289993877661E-12},{"$f":"(Q104-Q106)/(A70-A71)","v":1.3246057998775535E-11},{"$f":"(R104-R106)/(A70-A71)","v":9.9345434990816492E-12},{"$f":"(S104-S106)/(A70-A71)","v":6.6230289993877661E-12},{"$f":"(T104-T106)/(A70-A71)","v":3.3115144996938831E-12},{"$f":"(U104-U106)/(A70-A71)","v":3.3115144996938831E-12},{"$f":"(V104-V106)/(A70-A71)","v":1.6557572498469422E-11},{"$f":"(W104-W106)/(A70-A71)","v":1.3246057998775532E-11},{"$f":"(X104-X106)/(A70-A71)","v":9.9345434990816492E-12},{"$f":"(Y104-Y106)/(A70-A71)","v":2.3180601497857181E-11}]
[]
[null,{"$f":"+PV_ResFin_pub!C57","v":"t-g>0"},null,null,{"$f":"IF(E59-A71>0,E59-A71,0)","v":0},{"$f":"IF(F59-A71>0,F59-A71,0)","v":0},{"$f":"IF(G59-A71>0,G59-A71,0)","v":0},{"$f":"IF(H59-A71>0,H59-A71,0)","v":1},{"$f":"IF(I59-A71>0,I59-A71,0)","v":2},{"$f":"IF(J59-A71>0,J59-A71,0)","v":3},{"$f":"IF(K59-A71>0,K59-A71,0)","v":4},{"$f":"IF(L59-A71>0,L59-A71,0)","v":5},{"$f":"IF(M59-A71>0,M59-A71,0)","v":6},{"$f":"IF(N59-A71>0,N59-A71,0)","v":7},{"$f":"IF(O59-A71>0,O59-A71,0)","v":8},{"$f":"IF(P59-A71>0,P59-A71,0)","v":9},{"$f":"IF(Q59-A71>0,Q59-A71,0)","v":10},{"$f":"IF(R59-A71>0,R59-A71,0)","v":11},{"$f":"IF(S59-A71>0,S59-A71,0)","v":12},{"$f":"IF(T59-A71>0,T59-A71,0)","v":13},{"$f":"IF(U59-A71>0,U59-A71,0)","v":14},{"$f":"IF(V59-A71>0,V59-A71,0)","v":15},{"$f":"IF(W59-A71>0,W59-A71,0)","v":16},{"$f":"IF(X59-A71>0,X59-A71,0)","v":17},{"$f":"IF(Y59-A71>0,Y59-A71,0)","v":18}]
[null,null,null,null,{"$f":"IF(E103=0,0,CHOOSE(E103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":0},{"$f":"IF(F103=0,0,CHOOSE(F103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":0},{"$f":"IF(G103=0,0,CHOOSE(G103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":0},{"$f":"IF(H103=0,0,CHOOSE(H103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":1.6557572498469417E-12},{"$f":"IF(I103=0,0,CHOOSE(I103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":3.3115144996938835E-12},{"$f":"IF(J103=0,0,CHOOSE(J103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":4.9672717495408254E-12},{"$f":"IF(K103=0,0,CHOOSE(K103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":4.9672717495408254E-12},{"$f":"IF(L103=0,0,CHOOSE(L103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":6.6230289993877669E-12},{"$f":"IF(M103=0,0,CHOOSE(M103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":9.9345434990816508E-12},{"$f":"IF(N103=0,0,CHOOSE(N103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":1.1590300748928592E-11},{"$f":"IF(O103=0,0,CHOOSE(O103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":1.4901815248622477E-11},{"$f":"IF(P103=0,0,CHOOSE(P103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":2.1524844248010243E-11},{"$f":"IF(Q103=0,0,CHOOSE(Q103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":3.4770902246785779E-11},{"$f":"IF(R103=0,0,CHOOSE(R103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":4.4705445745867428E-11},{"$f":"IF(S103=0,0,CHOOSE(S103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":5.1328474745255194E-11},{"$f":"IF(T103=0,0,CHOOSE(T103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":5.4639989244949077E-11},{"$f":"IF(U103=0,0,CHOOSE(U103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":5.795150374464296E-11},{"$f":"IF(V103=0,0,CHOOSE(V103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":7.4509076243112382E-11},{"$f":"IF(W103=0,0,CHOOSE(W103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":8.7755134241887914E-11},{"$f":"IF(X103=0,0,CHOOSE(X103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":9.7689677740969563E-11},{"$f":"IF(Y103=0,0,CHOOSE(Y103,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD96,AE96,AF96))","v":1.2087027923882674E-10}]
[null,{"$f":"+PV_ResFin_pub!C59","v":"t-m condition"},null,null,{"$f":"IF(E59-A70>0,E59-A70,0)","v":0},{"$f":"IF(F59-A70>0,F59-A70,0)","v":0},{"$f":"IF(G59-A70>0,G59-A70,0)","v":0},{"$f":"IF(H59-A70>0,H59-A70,0)","v":0},{"$f":"IF(I59-A70>0,I59-A70,0)","v":1},{"$f":"IF(J59-A70>0,J59-A70,0)","v":2},{"$f":"IF(K59-A70>0,K59-A70,0)","v":3},{"$f":"IF(L59-A70>0,L59-A70,0)","v":4},{"$f":"IF(M59-A70>0,M59-A70,0)","v":5},{"$f":"IF(N59-A70>0,N59-A70,0)","v":6},{"$f":"IF(O59-A70>0,O59-A70,0)","v":7},{"$f":"IF(P59-A70>0,P59-A70,0)","v":8},{"$f":"IF(Q59-A70>0,Q59-A70,0)","v":9},{"$f":"IF(R59-A70>0,R59-A70,0)","v":10},{"$f":"IF(S59-A70>0,S59-A70,0)","v":11},{"$f":"IF(T59-A70>0,T59-A70,0)","v":12},{"$f":"IF(U59-A70>0,U59-A70,0)","v":13},{"$f":"IF(V59-A70>0,V59-A70,0)","v":14},{"$f":"IF(W59-A70>0,W59-A70,0)","v":15},{"$f":"IF(X59-A70>0,X59-A70,0)","v":16},{"$f":"IF(Y59-A70>0,Y59-A70,0)","v":17}]
[null,null,null,null,{"$f":"IF(E105=0,0,CHOOSE(E105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":0},{"$f":"IF(F105=0,0,CHOOSE(F105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":0},{"$f":"IF(G105=0,0,CHOOSE(G105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":0},{"$f":"IF(H105=0,0,CHOOSE(H105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":0},{"$f":"IF(I105=0,0,CHOOSE(I105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":1.6557572498469417E-12},{"$f":"IF(J105=0,0,CHOOSE(J105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":3.3115144996938835E-12},{"$f":"IF(K105=0,0,CHOOSE(K105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":4.9672717495408254E-12},{"$f":"IF(L105=0,0,CHOOSE(L105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":4.9672717495408254E-12},{"$f":"IF(M105=0,0,CHOOSE(M105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":6.6230289993877669E-12},{"$f":"IF(N105=0,0,CHOOSE(N105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":9.9345434990816508E-12},{"$f":"IF(O105=0,0,CHOOSE(O105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":1.1590300748928592E-11},{"$f":"IF(P105=0,0,CHOOSE(P105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":1.4901815248622477E-11},{"$f":"IF(Q105=0,0,CHOOSE(Q105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":2.1524844248010243E-11},{"$f":"IF(R105=0,0,CHOOSE(R105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":3.4770902246785779E-11},{"$f":"IF(S105=0,0,CHOOSE(S105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":4.4705445745867428E-11},{"$f":"IF(T105=0,0,CHOOSE(T105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":5.1328474745255194E-11},{"$f":"IF(U105=0,0,CHOOSE(U105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":5.4639989244949077E-11},{"$f":"IF(V105=0,0,CHOOSE(V105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":5.795150374464296E-11},{"$f":"IF(W105=0,0,CHOOSE(W105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":7.4509076243112382E-11},{"$f":"IF(X105=0,0,CHOOSE(X105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":8.7755134241887914E-11},{"$f":"IF(Y105=0,0,CHOOSE(Y105,E96,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,#REF!,Z96,AA96,AB96,AC96,AD142,AE142,AF142))","v":9.7689677740969563E-11}]
[]
[null,{"$f":"+PV_ResFin_pub!C62","v":"New domestic short-term borrowing (gross; also stock of debt)"},null,null,{"$f":"E80*A58","v":2.4595782939357824E-12},{"$f":"F80*A58","v":2.4595782939357824E-12},{"$f":"G80*A58","v":2.4595782939357824E-12},{"$f":"H80*A58","v":0},{"$f":"I80*A58","v":2.4595782939357824E-12},{"$f":"J80*A58","v":4.9191565878715647E-12},{"$f":"K80*A58","v":2.4595782939357824E-12},{"$f":"L80*A58","v":4.9191565878715647E-12},{"$f":"M80*A58","v":9.8383131757431294E-12},{"$f":"N80*A58","v":1.9676626351486259E-11},{"$f":"O80*A58","v":1.4757469763614693E-11},{"$f":"P80*A58","v":9.8383131757431294E-12},{"$f":"Q80*A58","v":4.9191565878715647E-12},{"$f":"R80*A58","v":4.9191565878715647E-12},{"$f":"S80*A58","v":2.4595782939357825E-11},{"$f":"T80*A58","v":1.9676626351486259E-11},{"$f":"U80*A58","v":1.4757469763614693E-11},{"$f":"V80*A58","v":3.4434096115100951E-11},{"$f":"W80*A58","v":2.9514939527229385E-11},{"$f":"X80*A58","v":3.9353252702972518E-11},{"$f":"Y80*A58","v":3.9353252702972518E-11}]
[null,{"$f":"+PV_ResFin_pub!C63","v":"Interest"},null,null,null,{"$f":"E108*F74","v":4.3548509774879585E-13},3.2239561028684486E-13,3.1044526044048971E-13,0,2.4142189579798684E-13,4.7859430284479332E-13,2.3882615196147384E-13,4.872220341615272E-13,9.7908228107376672E-13,1.9345209054094218E-12,1.4397147401712524E-12,9.4705962793974758E-13,4.7235573857314323E-13,4.7232066819223958E-13,2.3525290314296609E-12,1.8820854205262263E-12,1.4131557774892157E-12,3.2883513653958993E-12,2.8227576000745095E-12,3.8391027649370494E-12]
[]
[]
[null,{"$f":"+B7","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[null,{"$f":"+'Baseline - public'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!O6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C117+1","v":2023},{"$f":"D117+1","v":2024},{"$f":"E117+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[]
[]
[null,{"$f":"+'Baseline - public'!B12","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*('Macro-Debt_Data'!S80+('Macro-Debt_Data'!S50-'Customized Scenario - public'!C16))/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*('Macro-Debt_Data'!T80+('Macro-Debt_Data'!T50-'Customized Scenario - public'!D16))/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"D121+E125+('Macro-Debt_Data'!U50-'Customized Scenario - public'!E16)/E151","v":69.803396055511485},{"$f":"E121+F125+('Macro-Debt_Data'!V50-'Customized Scenario - public'!F16)/F151","v":64.843625178081936},{"$f":"F121+G125+('Macro-Debt_Data'!W50-'Customized Scenario - public'!G16)/G151","v":61.119896208271776},{"$f":"G121+H125+('Macro-Debt_Data'!X50-'Customized Scenario - public'!H16)/H151","v":58.267947575848517},{"$f":"H121+I125+('Macro-Debt_Data'!Y50-'Customized Scenario - public'!I16)/I151","v":55.36548157213668},{"$f":"I121+J125+('Macro-Debt_Data'!Z50-'Customized Scenario - public'!J16)/J151","v":52.465075477456494},{"$f":"J121+K125+('Macro-Debt_Data'!AA50-'Customized Scenario - public'!K16)/K151","v":51.214688896015971},{"$f":"K121+L125+('Macro-Debt_Data'!AB50-'Customized Scenario - public'!L16)/L151","v":49.466680148687978},{"$f":"L121+M125+('Macro-Debt_Data'!AC50-'Customized Scenario - public'!M16)/M151","v":48.266787733500152},{"$f":"M121+N125+('Macro-Debt_Data'!AD50-'Customized Scenario - public'!N16)/N151","v":47.276752396673459},{"$f":"N121+O125+('Macro-Debt_Data'!AE50-'Customized Scenario - public'!O16)/O151","v":46.051215942273309},{"$f":"O121+P125+('Macro-Debt_Data'!AF50-'Customized Scenario - public'!P16)/P151","v":45.435668823440075},{"$f":"P121+Q125+('Macro-Debt_Data'!AG50-'Customized Scenario - public'!Q16)/Q151","v":44.806053988720116},{"$f":"Q121+R125+('Macro-Debt_Data'!AH50-'Customized Scenario - public'!R16)/R151","v":44.173281473145174},{"$f":"R121+S125+('Macro-Debt_Data'!AI50-'Customized Scenario - public'!S16)/S151","v":43.153646688558311},{"$f":"S121+T125+('Macro-Debt_Data'!AJ50-'Customized Scenario - public'!T16)/T151","v":42.174667316626284},{"$f":"T121+U125+('Macro-Debt_Data'!AK50-'Customized Scenario - public'!U16)/U151","v":41.16787918455524},{"$f":"U121+V125+('Macro-Debt_Data'!AL50-'Customized Scenario - public'!V16)/V151","v":40.218001338667939},{"$f":"V121+W125+('Macro-Debt_Data'!AM50-'Customized Scenario - public'!W16)/W151","v":39.261017479170498},{"$f":"W121+X125+('Macro-Debt_Data'!AN50-'Customized Scenario - public'!X16)/X151","v":38.424132123561989},{"$f":"X121+Y125+('Macro-Debt_Data'!AO50-'Customized Scenario - public'!Y16)/Y151","v":37.53249184925189}]
[null,{"$f":"+'Baseline - public'!B14","v":"of which: foreign-currency denominated"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C151*100,\"...\")","v":44.260321421712106},{"$f":"D180/D151*100","v":49.282677950163006},{"$f":"E180/E151*100","v":50.006978126692289},{"$f":"F180/F151*100","v":47.658351924504615},45.776583891972571,{"$f":"H180/H151*100","v":44.754696303190208},42.874716012937867,41.702553942624164,40.072067747940665,37.422044534167547,36.218116983030718,35.557307091946413,34.929454294962596,34.907790459245,34.690529878386769,34.34181732982811,33.771777071436048,33.356432510231471,32.521122498655892,31.785368916550951,30.800434639181184,30.041384556878764,29.302447180775243]
[null,{"$f":"'Baseline - public'!B42","v":"PV of public debt-to-GDP ratio 2/ "},{"$f":"(C188+C178)/C151*100","v":23.744124618443145},71.038281523528298,67.218151631989741,62.127513485097118,57.922930030265732,54.673544371666814,51.843547536104055,49.174429601832706,47.239627814898917,45.66164176379273,44.612135629691622,43.731903939826047,42.92293683635117,42.315042433643853,41.691795211502239,41.077547388371798,40.366973606769022,39.670179869710672,38.943450630331121,38.268084723687195,37.574914050798483,36.985577219666183,36.330537063902447]
[]
[null,{"$f":"+'Baseline - public'!B21","v":"Change in public sector debt"},null,{"$f":"D126+D142","v":1.3185219741871208},{"$f":"E126+E142","v":-4.4226585212741201},{"$f":"F126+F142","v":-4.9597708774295457},{"$f":"G126+G142","v":-3.7237289698101632},-2.8519486324232561,-2.9024660037118344,-2.9004060946801871,-1.2503865814405239,-1.7480087473279928,-1.199892415187827,-0.99003533682669542,-1.2255364544001472,-0.61554711883323088,-0.62961483471995883,-0.63277251557494152,-1.0196347845868645,-0.97897937193203011,-1.0067881320710454,-0.94987784588730306,-0.95698385949743847,-0.83688535560850896,-0.89164027431009574]
[null,{"$f":"+'Baseline - public'!B22","v":"Identified debt-creating flows"},null,{"$f":"D127+D131+D137","v":0.10270381633722581},{"$f":"E127+E131+E137","v":-3.4707584056685974},{"$f":"F127+F131+F137","v":-3.3803119915463333},{"$f":"G127+G131+G137","v":-2.2457932917343673},-1.4081589004029937,-1.4491247458669805,-1.610591627487814,-0.46457349870236875,-0.74944314584315874,-0.35058788872383573,-0.26488877346877326,-0.63081869193837747,-0.16387433533415502,-0.19411846511398168,-0.20658403915710694,-0.51923923467370492,-0.49968856718042215,-0.55499734839186776,-0.51560577819057563,-0.54703643403199909,-0.43915713297984849,-0.51706567013892268]
[null,{"$f":"+'Baseline - public'!B23","v":"Primary deficit"},{"$f":"C130-C128","v":-5.9871025058317446},{"$f":"D130-D128","v":2.4379558593757338},{"$f":"E130-E128","v":-0.17882118315207407},{"$f":"F130-F128","v":-2.1504851673161127},-2.2021139292709151,-1.9900491774291602,-1.7818806498778912,-1.5805879333404533,-1.3708871850123288,-0.91070890558378181,-0.50706038043801627,-0.41276780076686137,-0.27461249857323367,-0.16793761984040501,-0.15763964085343574,-0.14753590581579701,-0.1428062541519175,-0.13841722698579417,-0.20402519982100387,-0.1657340089049768,-0.21713164894303816,-0.23266443261482905,-0.25980588422823914]
[null,{"$f":"+'Baseline - public'!B24","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C151),100*('Macro-Debt_Data'!S45)/C151,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D151),100*('Macro-Debt_Data'!T45)/D151,\".\")","v":17.251964849374087},{"$f":"E10-E14+E129","v":18.853568001437537},{"$f":"F10-F14+F129","v":18.631263840723481},18.971080803364607,19.051156038877441,18.884755832506769,18.746134534438735,18.506936757516296,18.269844264867306,18.068547866783067,17.90999497180384,17.788898952356014,17.709383550111326,17.633493206926936,17.564864017937516,17.50692502233434,17.473531981715851,17.424868009223875,17.38498047033745,17.346926662171747,17.285413618684444,17.243975100497025]
[null,{"$f":"+'Baseline - public'!B25","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C151*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D151*100,\"...\")","v":0.68178205172584061},{"$f":"E14/100*E194/E151*100","v":0.73787936071321703},0.45159990082069901,0.33093677452831105,0.24808061660445999,0.18522162317019364,0.13753394050896431,0.10213031586015385,7.6173891134567975E-2,5.6945372804575144E-2,4.2583659366802487E-2,3.1869035581794332E-2,2.3853584285801203E-2,1.7847337622385377E-2,1.3352700940347906E-2,9.9848857934886539E-3,7.4669268023318178E-3,5.5847234587812974E-3,4.1752770561247661E-3,3.1218142499063275E-3,2.3401504005432085E-3,1.7511752716559855E-3]
[null,{"$f":"+'Baseline - public'!B26","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C151),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C151),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"E12/100*E194/E151*100","v":18.674746818285463},16.480778673407368,16.768966874093692,17.06110686144828,17.102875182628878,17.165546601098281,17.136049572503968,17.359135359283524,17.561487486345051,17.497227171036979,17.51428645378278,17.541445930270921,17.4758535660735,17.417328112121719,17.364118768182422,17.335114754730057,17.220842809402871,17.219246461432473,17.129795013228708,17.052749186069615,16.984169216268786]
[null,{"$f":"+'Baseline - public'!B27","v":"Automatic debt dynamics"},null,{"$f":"D132+D135","v":-2.335252043038508},{"$f":"E132+E135","v":-2.1410855454494278},{"$f":"F132+F135","v":-1.2298268242302206},{"$f":"G132+G135","v":-4.3679362463452068E-2},0.58189027702616658,0.33275590401091082,-3.0003694147360774E-2,0.90631368630996001,0.16126575974062307,0.15647249171418057,0.14787902729808811,-0.35620619336514381,4.0632845062499798E-3,-3.6478824260545932E-2,-5.9048133341309941E-2,-0.37643298052178742,-0.36127134019462798,-0.3509721485708639,-0.34987176928559888,-0.32990478508896087,-0.20649270036501946,-0.25725978591068355]
[null,{"$f":"+'Baseline - public'!B28","v":"Contribution from interest rate/growth differential"},null,{"$f":"D133+D134","v":-0.10341697650672943},{"$f":"E133+E134","v":-2.0693043098123245},{"$f":"F133+F134","v":-1.6832144296438716},{"$f":"G133+G134","v":2.1117382879355606E-2},0.77139858961927299,0.47641753028666844,7.2456716326712467E-2,1.0008540025520025,0.32342835246093626,0.3242046218751149,0.26948369145172002,-0.26278535598835284,5.4468723800164209E-2,6.1106530256749281E-3,-1.6936076401285804E-2,-0.34686566253717754,-0.33206898597083279,-0.31874259327433885,-0.3263694767645533,-0.30271496021205868,-0.12476348163623685,-0.20816860719331554]
[null,{"$f":"+'Baseline - public'!B29","v":"of which: contribution from average real interest rate"},null,{"$f":"D156/100*C121/D136","v":2.3410546800204255},2.059887691422936,{"$f":"F156/100*E121/F136","v":3.997633340991293},3.6607429745542071,3.7435442377657622,3.367337707644678,2.8909386770740175,3.6593397905684597,2.6152094829798518,2.407765218571646,2.3406145288634601,1.7625222281398158,2.0750629563231371,2.0259550183516777,1.9775831359494209,1.6556916375877397,1.6217875075592696,1.5810401173945028,1.5536977487882084,1.5254893826010394,1.4957251315705395,1.4790392148466105]
[null,{"$f":"+'Baseline - public'!B30","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D152/100)*(C121/D136)","v":-2.4444716565271549},-4.1291920012352605,-5.6808477706351646,-3.6396255916748514,-2.9721456481464892,-2.8909201773580095,-2.8184819607473051,-2.6584857880164572,-2.2917811305189155,-2.0835605966965312,-2.0711308374117401,-2.0253075841281687,-2.0205942325229729,-2.0198443653260028,-1.9945192123507067,-2.0025573001249173,-1.9538564935301024,-1.8997827106688416,-1.8800672255527617,-1.8282043428130981,-1.6204886132067764,-1.687207822039926]
[null,{"$f":"+'Baseline - public'!B31","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D163/100*C122*(1+(D158/100))/D136","v":-2.2318350665317785},-7.1781235637103064E-2,0.45338760541365086,-6.4796745342807674E-2,-0.18950831259310641,-0.14366162627575765,-0.10246041047407324,-9.4540316242042496E-2,-0.16216259272031319,-0.16773213016093433,-0.1216046641536319,-9.342083737679098E-2,-5.040543929391423E-2,-4.258947728622086E-2,-4.2112056940024137E-2,-2.9567317984609896E-2,-2.9202354223795173E-2,-3.2229555296525055E-2,-2.35022925210456E-2,-2.718982487690217E-2,-8.172921872878261E-2,-4.9091178717368032E-2]
[null,{"$f":"+'Baseline - public'!B32","v":"Denominator = 1+g"},null,{"$f":"1+D152/100","v":1.034691533744156},{"$f":"1+E152/100","v":1.0589069446123187},{"$f":"1+F152/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+'Baseline - public'!B33","v":"Other identified debt-creating flows"},{"$f":"SUM(C138:C141)","v":0},{"$f":"SUM(D138:D141)","v":0},{"$f":"SUM(E138:E141)","v":-1.1508516770670958},{"$f":"SUM(F138:F141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Baseline - public'!B34","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34/'Baseline - public'!M52*'Customized Scenario - public'!C151","v":0},{"$f":"+'Baseline - public'!N34/'Baseline - public'!N52*'Customized Scenario - public'!D151","v":0},{"$f":"+'Baseline - public'!O34/'Baseline - public'!O52*'Customized Scenario - public'!E151","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34/'Baseline - public'!P52*'Customized Scenario - public'!F151","v":0},{"$f":"+'Baseline - public'!Q34/'Baseline - public'!Q52*'Customized Scenario - public'!G151","v":0},{"$f":"+'Baseline - public'!R34/'Baseline - public'!R52*'Customized Scenario - public'!H151","v":0},{"$f":"+'Baseline - public'!S34/'Baseline - public'!S52*'Customized Scenario - public'!I151","v":0},{"$f":"+'Baseline - public'!T34/'Baseline - public'!T52*'Customized Scenario - public'!J151","v":0},{"$f":"+'Baseline - public'!U34/'Baseline - public'!U52*'Customized Scenario - public'!K151","v":0},{"$f":"+'Baseline - public'!V34/'Baseline - public'!V52*'Customized Scenario - public'!L151","v":0},{"$f":"+'Baseline - public'!W34/'Baseline - public'!W52*'Customized Scenario - public'!M151","v":0},{"$f":"+'Baseline - public'!X34/'Baseline - public'!X52*'Customized Scenario - public'!N151","v":0},{"$f":"+'Baseline - public'!Y34/'Baseline - public'!Y52*'Customized Scenario - public'!O151","v":0},{"$f":"+'Baseline - public'!Z34/'Baseline - public'!Z52*'Customized Scenario - public'!P151","v":0},{"$f":"+'Baseline - public'!AA34/'Baseline - public'!AA52*'Customized Scenario - public'!Q151","v":0},{"$f":"+'Baseline - public'!AB34/'Baseline - public'!AB52*'Customized Scenario - public'!R151","v":0},{"$f":"+'Baseline - public'!AC34/'Baseline - public'!AC52*'Customized Scenario - public'!S151","v":0},{"$f":"+'Baseline - public'!AD34/'Baseline - public'!AD52*'Customized Scenario - public'!T151","v":0},{"$f":"+'Baseline - public'!AE34/'Baseline - public'!AE52*'Customized Scenario - public'!U151","v":0},{"$f":"+'Baseline - public'!AF34/'Baseline - public'!AF52*'Customized Scenario - public'!V151","v":0},{"$f":"+'Baseline - public'!AG34/'Baseline - public'!AG52*'Customized Scenario - public'!W151","v":0},{"$f":"+'Baseline - public'!AH34/'Baseline - public'!AH52*'Customized Scenario - public'!X151","v":0},{"$f":"+'Baseline - public'!AI34/'Baseline - public'!AI52*'Customized Scenario - public'!Y151","v":0}]
[null,{"$f":"+'Baseline - public'!B35","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"+'Baseline - public'!M35/'Baseline - public'!M52*'Customized Scenario - public'!C151","v":0},{"$f":"+'Baseline - public'!N35/'Baseline - public'!N52*'Customized Scenario - public'!D151","v":0},{"$f":"+'Baseline - public'!O35/'Baseline - public'!O52*'Customized Scenario - public'!E151","v":0},{"$f":"+'Baseline - public'!P35/'Baseline - public'!P52*'Customized Scenario - public'!F151","v":0},{"$f":"+'Baseline - public'!Q35/'Baseline - public'!Q52*'Customized Scenario - public'!G151","v":0},{"$f":"+'Baseline - public'!R35/'Baseline - public'!R52*'Customized Scenario - public'!H151","v":0},{"$f":"+'Baseline - public'!S35/'Baseline - public'!S52*'Customized Scenario - public'!I151","v":0},{"$f":"+'Baseline - public'!T35/'Baseline - public'!T52*'Customized Scenario - public'!J151","v":0},{"$f":"+'Baseline - public'!U35/'Baseline - public'!U52*'Customized Scenario - public'!K151","v":0},{"$f":"+'Baseline - public'!V35/'Baseline - public'!V52*'Customized Scenario - public'!L151","v":0},{"$f":"+'Baseline - public'!W35/'Baseline - public'!W52*'Customized Scenario - public'!M151","v":0},{"$f":"+'Baseline - public'!X35/'Baseline - public'!X52*'Customized Scenario - public'!N151","v":0},{"$f":"+'Baseline - public'!Y35/'Baseline - public'!Y52*'Customized Scenario - public'!O151","v":0},{"$f":"+'Baseline - public'!Z35/'Baseline - public'!Z52*'Customized Scenario - public'!P151","v":0},{"$f":"+'Baseline - public'!AA35/'Baseline - public'!AA52*'Customized Scenario - public'!Q151","v":0},{"$f":"+'Baseline - public'!AB35/'Baseline - public'!AB52*'Customized Scenario - public'!R151","v":0},{"$f":"+'Baseline - public'!AC35/'Baseline - public'!AC52*'Customized Scenario - public'!S151","v":0},{"$f":"+'Baseline - public'!AD35/'Baseline - public'!AD52*'Customized Scenario - public'!T151","v":0},{"$f":"+'Baseline - public'!AE35/'Baseline - public'!AE52*'Customized Scenario - public'!U151","v":0},{"$f":"+'Baseline - public'!AF35/'Baseline - public'!AF52*'Customized Scenario - public'!V151","v":0},{"$f":"+'Baseline - public'!AG35/'Baseline - public'!AG52*'Customized Scenario - public'!W151","v":0},{"$f":"+'Baseline - public'!AH35/'Baseline - public'!AH52*'Customized Scenario - public'!X151","v":0},{"$f":"+'Baseline - public'!AI35/'Baseline - public'!AI52*'Customized Scenario - public'!Y151","v":0}]
[null,{"$f":"+'Baseline - public'!B36","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36/'Baseline - public'!M52*'Customized Scenario - public'!C151","v":0},{"$f":"+'Baseline - public'!N36/'Baseline - public'!N52*'Customized Scenario - public'!D151","v":0},{"$f":"+'Baseline - public'!O36/'Baseline - public'!O52*'Customized Scenario - public'!E151","v":0},{"$f":"+'Baseline - public'!P36/'Baseline - public'!P52*'Customized Scenario - public'!F151","v":0},{"$f":"+'Baseline - public'!Q36/'Baseline - public'!Q52*'Customized Scenario - public'!G151","v":0},{"$f":"+'Baseline - public'!R36/'Baseline - public'!R52*'Customized Scenario - public'!H151","v":0},{"$f":"+'Baseline - public'!S36/'Baseline - public'!S52*'Customized Scenario - public'!I151","v":0},{"$f":"+'Baseline - public'!T36/'Baseline - public'!T52*'Customized Scenario - public'!J151","v":0},{"$f":"+'Baseline - public'!U36/'Baseline - public'!U52*'Customized Scenario - public'!K151","v":0},{"$f":"+'Baseline - public'!V36/'Baseline - public'!V52*'Customized Scenario - public'!L151","v":0},{"$f":"+'Baseline - public'!W36/'Baseline - public'!W52*'Customized Scenario - public'!M151","v":0},{"$f":"+'Baseline - public'!X36/'Baseline - public'!X52*'Customized Scenario - public'!N151","v":0},{"$f":"+'Baseline - public'!Y36/'Baseline - public'!Y52*'Customized Scenario - public'!O151","v":0},{"$f":"+'Baseline - public'!Z36/'Baseline - public'!Z52*'Customized Scenario - public'!P151","v":0},{"$f":"+'Baseline - public'!AA36/'Baseline - public'!AA52*'Customized Scenario - public'!Q151","v":0},{"$f":"+'Baseline - public'!AB36/'Baseline - public'!AB52*'Customized Scenario - public'!R151","v":0},{"$f":"+'Baseline - public'!AC36/'Baseline - public'!AC52*'Customized Scenario - public'!S151","v":0},{"$f":"+'Baseline - public'!AD36/'Baseline - public'!AD52*'Customized Scenario - public'!T151","v":0},{"$f":"+'Baseline - public'!AE36/'Baseline - public'!AE52*'Customized Scenario - public'!U151","v":0},{"$f":"+'Baseline - public'!AF36/'Baseline - public'!AF52*'Customized Scenario - public'!V151","v":0},{"$f":"+'Baseline - public'!AG36/'Baseline - public'!AG52*'Customized Scenario - public'!W151","v":0},{"$f":"+'Baseline - public'!AH36/'Baseline - public'!AH52*'Customized Scenario - public'!X151","v":0},{"$f":"+'Baseline - public'!AI36/'Baseline - public'!AI52*'Customized Scenario - public'!Y151","v":0}]
[null,{"$f":"+'Baseline - public'!B37","v":"Other debt creating or reducing flow (please specify)"},{"$f":"+'Baseline - public'!M37/'Baseline - public'!M52*'Customized Scenario - public'!C151","v":0},{"$f":"+'Baseline - public'!N37/'Baseline - public'!N52*'Customized Scenario - public'!D151","v":0},{"$f":"+'Baseline - public'!O37/'Baseline - public'!O52*'Customized Scenario - public'!E151+IF(E1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!P37/'Baseline - public'!P52*'Customized Scenario - public'!F151+IF(F1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!Q37/'Baseline - public'!Q52*'Customized Scenario - public'!G151+IF(G1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!R37/'Baseline - public'!R52*'Customized Scenario - public'!H151+IF(H1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!S37/'Baseline - public'!S52*'Customized Scenario - public'!I151+IF(I1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!T37/'Baseline - public'!T52*'Customized Scenario - public'!J151+IF(J1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!U37/'Baseline - public'!U52*'Customized Scenario - public'!K151+IF(K1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!V37/'Baseline - public'!V52*'Customized Scenario - public'!L151+IF(L1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!W37/'Baseline - public'!W52*'Customized Scenario - public'!M151+IF(M1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!X37/'Baseline - public'!X52*'Customized Scenario - public'!N151+IF(N1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!Y37/'Baseline - public'!Y52*'Customized Scenario - public'!O151+IF(O1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!Z37/'Baseline - public'!Z52*'Customized Scenario - public'!P151+IF(P1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AA37/'Baseline - public'!AA52*'Customized Scenario - public'!Q151+IF(Q1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AB37/'Baseline - public'!AB52*'Customized Scenario - public'!R151+IF(R1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AC37/'Baseline - public'!AC52*'Customized Scenario - public'!S151+IF(S1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AD37/'Baseline - public'!AD52*'Customized Scenario - public'!T151+IF(T1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AE37/'Baseline - public'!AE52*'Customized Scenario - public'!U151+IF(U1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AF37/'Baseline - public'!AF52*'Customized Scenario - public'!V151+IF(V1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AG37/'Baseline - public'!AG52*'Customized Scenario - public'!W151+IF(W1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AH37/'Baseline - public'!AH52*'Customized Scenario - public'!X151+IF(X1=$C$42,$C$46,0)","v":0},{"$f":"+'Baseline - public'!AI37/'Baseline - public'!AI52*'Customized Scenario - public'!Y151+IF(Y1=$C$42,$C$46,0)","v":0}]
[null,{"$f":"+'Baseline - public'!B38","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C151","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D151","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E151","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F151","v":-1.5794588858832124},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G151","v":-1.4779356780757962},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H151","v":-1.4437897320202622},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I151","v":-1.4533412578448539},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J151","v":-1.289814467192373},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K151","v":-0.7858130827381552},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L151","v":-0.99856560148483398},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M151","v":-0.84930452646399135},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N151","v":-0.72514656335792216},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O151","v":-0.59471776246176988},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P151","v":-0.45167278349907591},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q151","v":-0.43549636960597721},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R151","v":-0.42618847641783464},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S151","v":-0.5003955499131596},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T151","v":-0.4792908047516079},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U151","v":-0.45179078367917769},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V151","v":-0.43427206769672744},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W151","v":-0.40994742546543939},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X151","v":-0.39772822262866053},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y151","v":-0.374574604171173}]
[]
[null,{"$f":"+translation!C1766","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C121/C128*100","v":372.24930055136377},{"$f":"D121/D128*100","v":430.24696157712475},{"$f":"E121/E128*100","v":370.23971298265212},{"$f":"F121/F128*100","v":348.03664277647823},322.17403342371449,305.84993087528073,293.1755224329392,279.87143366048247,276.73239265388389,270.75589387377437,267.13152650320649,263.96854086839471,258.87614554229702,256.56267873397803,254.09630107277343,251.48661229619952,246.49472499314041,241.36315062551455,236.25934591161882,231.33762736914534,226.3283764540642,222.29223419928999,217.65568339384859]
[]
[null,{"$f":"+'Baseline - public'!B47","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"+'Macro-Debt_Data'!T101/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)*100","v":24.358466103060621},{"$f":"E187/E151*100","v":22.49820989061714},15.081158663249205,13.998134762606519,13.734674533555632,14.766111892632248,13.261030919370404,13.459890828185669,14.126812900611213,14.76060720113952,15.094943926599424,13.766877939716007,13.514598187261747,12.209413451485974,11.290288928845916,10.51106670581915,9.9418277022126205,9.2790730049404271,8.9409483270948655,8.5750174223571616,8.0422663979551547,7.4408630539843159]
[null,{"$f":"+'Baseline - public'!B48","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D187/D159","v":9703.224191418205},9681.3649333599278,7128.0714408711792,7164.7141636861943,7566.5514957080504,8756.1628716987761,8475.3199106789962,9267.5630213094519,10432.94036746313,11665.529128116605,12762.541624943016,12442.429092225935,13055.037159273839,12610.722493895511,12469.370477076804,12419.447388420882,12566.458660650058,12545.312224645209,12935.011779937295,13273.531414453868,13285.662056577983,13141.114495917531]
[]
[null,{"$f":"+'Baseline - public'!B51","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"+'Baseline - public'!B52","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"D151*(1+E152/100)*(1+E164/100)","v":202389.24323731122},241548.73391723997,279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+'Baseline - public'!B53","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"+E19-IF(E1=$C$42,$C$49,0)","v":5.8906944612318712},{"$f":"+F19-IF(F1=$C$42,$C$49,0)","v":8.8593605877872239},5.9467120061924561,5.1113682292374563,5.2204322138042603,5.3637352876307887,5.337618585397963,4.6844744828008711,4.3972634482420059,4.4833886485703633,4.4756749591488898,4.5890658683920504,4.65232295029816,4.6588360421304431,4.7486908024361174,4.7423942798764163,4.7170407296159622,4.7853701486726852,4.7622141451034494,4.3051696191019673,4.5926757727239087]
[null,{"$f":"+'Baseline - public'!B54","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"E183/D177*100","v":9.3152975252445867},10.830345646604007,10.395004961099211,10.189737610874646,9.3957520030023787,8.8002927429588382,10.624197162832312,8.6387803018192493,8.4924153852818449,8.4730969397491496,7.2161934018494645,8.0050877392054129,7.90784209891609,7.832208582920404,7.0877772126472252,7.0762384021301781,7.0314842375170592,7.0589387913668675,7.0788956310339559,7.1442633876876913,7.1844293869896516]
[null,{"$f":"+'Baseline - public'!B55","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"E185/D180*100*'Macro-Debt_Data'!T59/'Macro-Debt_Data'!U60","v":5.1779332191736458},{"$f":"F185/E180*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G185/F180*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.1890718419317752},{"$f":"H185/G180*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1872716974265929},{"$f":"I185/H180*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.6500387509092294},{"$f":"J185/I180*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.2224244087948497},{"$f":"K185/J180*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.8317603179994535},{"$f":"L185/K180*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.4025281741261653},{"$f":"M185/L180*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.0203784166126502},{"$f":"N185/M180*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":5.9397563336144179},{"$f":"O185/N180*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":4.9480159696002328},{"$f":"P185/O180*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.1149480414220783},{"$f":"Q185/P180*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.202301863361936},{"$f":"R185/Q180*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.2571461521631289},{"$f":"S185/R180*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":5.4424167493317546},{"$f":"T185/S180*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":5.5324083885850577},{"$f":"U185/T180*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":5.6423898496314768},{"$f":"V185/U180*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":5.7321354003733349},{"$f":"W185/V180*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":5.8488410904085617},{"$f":"X185/W180*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":5.9499118224119556},{"$f":"Y185/X180*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.0728904357730409}]
[null,{"$f":"+'Baseline - public'!B56","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"+'Baseline - public'!N56","v":21.198786131457155},{"$f":"IF(D178=0,PV_ResFin_pub!D25*100,E184/D178*100)","v":16.877419994719848},{"$f":"IF(E178=0,PV_ResFin_pub!E25*100,F184/E178*100)","v":20.201145363440389},{"$f":"IF(F178=0,PV_ResFin_pub!F25*100,G184/F178*100)","v":18.609162975668969},{"$f":"IF(G178=0,PV_ResFin_pub!G25*100,H184/G178*100)","v":18.619384809126984},{"$f":"IF(H178=0,PV_ResFin_pub!H25*100,I184/H178*100)","v":18.053853737651455},{"$f":"IF(I178=0,PV_ResFin_pub!I25*100,J184/I178*100)","v":17.234867957343226},{"$f":"IF(J178=0,PV_ResFin_pub!J25*100,K184/J178*100)","v":16.906212269974642},{"$f":"IF(K178=0,PV_ResFin_pub!K25*100,L184/K178*100)","v":16.234687004304604},{"$f":"IF(L178=0,PV_ResFin_pub!L25*100,M184/L178*100)","v":15.810345429740524},{"$f":"IF(M178=0,PV_ResFin_pub!M25*100,N184/M178*100)","v":15.742200628842543},{"$f":"IF(N178=0,PV_ResFin_pub!N25*100,O184/N178*100)","v":13.806956154474944},{"$f":"IF(O178=0,PV_ResFin_pub!O25*100,P184/O178*100)","v":13.569090400469197},{"$f":"IF(P178=0,PV_ResFin_pub!P25*100,Q184/P178*100)","v":13.164368174855372},{"$f":"IF(Q178=0,PV_ResFin_pub!Q25*100,R184/Q178*100)","v":12.817854113483717},{"$f":"IF(R178=0,PV_ResFin_pub!R25*100,S184/R178*100)","v":12.466624992468693},{"$f":"IF(S178=0,PV_ResFin_pub!S25*100,T184/S178*100)","v":12.247530587139742},{"$f":"IF(T178=0,PV_ResFin_pub!T25*100,U184/T178*100)","v":11.87226828018353},{"$f":"IF(U178=0,PV_ResFin_pub!U25*100,V184/U178*100)","v":11.631272352696991},{"$f":"IF(V178=0,PV_ResFin_pub!V25*100,W184/V178*100)","v":11.288056006102389},{"$f":"IF(W178=0,PV_ResFin_pub!W25*100,X184/W178*100)","v":11.07241267442854},{"$f":"IF(X178=0,PV_ResFin_pub!X25*100,Y184/X178*100)","v":10.746028196370476}]
[null,{"$f":"+'Baseline - public'!B57","v":"Average real interest rate (in percent)"},null,{"$f":"((C122/C121)*D158+(1-C122/C121)*D157)","v":3.3223857274837147},2.9386303690879041,{"$f":"((E122/E121)*F158+(1-E122/E121)*F157)","v":6.2343644286110793},5.9812152788904154,6.4379863394627872,6.0807484002589609,5.501624637855473,7.3470996777446711,5.3455724576212358,5.0814831132629621,5.0667415210230509,3.894952383158345,4.7127723292256531,4.6663976640734806,4.6192764316428647,3.9261636361630434,3.936397491060474,3.9256229604705961,3.9546558368012943,3.9736844213209959,3.9737091285214174,4.026028969402133]
[null,{"$f":"+'Baseline - public'!B58","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"(E155-E164)/(1+E164/100)","v":2.3144764156427695},9.6369754218585921,8.6664833741576626,10.400290853000293,11.011911191572844,10.331404241818408,10.04193340980409,9.2098552264605775,8.7629827048087936,8.8217890065889328,7.078498643547027,6.985148671353361,6.6278633492385373,6.3020784303482005,6.0079860096791107,5.801158354708889,5.4367282544615447,5.2355537349421466,4.8980276308226838,4.5059671077597843,4.3055978636603696]
[null,{"$f":"+'Baseline - public'!B59","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D154),(D154-D165)/(1+D165/100),\"...\")","v":3.7576597014542279},{"$f":"IF(ISNUMBER(E154),(E154-E165)/(1+E165/100),\"...\")","v":3.2545325842540747},{"$f":"IF(ISNUMBER(F154),(F154-F165)/(1+F165/100),\"...\")","v":4.8873622342199772},5.0129261099870908,5.1099083031690178,4.5918310939279676,4.0945565486465165,6.6516217433719769,4.2710524410087904,3.896557980305853,3.817550934246845,2.8456773023088191,3.9892331683582904,4.0748371018812293,4.1285827394307297,3.330174151349111,3.4183630609250564,3.5261413523726328,3.6140891031296136,3.7284569225283404,3.8275029863566901,3.9480180686852773]
[null,{"$f":"+'Baseline - public'!B60","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"+D159*(1+E160/100)","v":4.7032579654818703},{"$f":"+E159*(1+F160/100)","v":5.1105475181203301},5.4574049224511105,5.7262512089379207,5.9526864934779207,6.1834476111432206,6.4231543861154101,6.6721536046532597,6.9308054964892305,7.1994842559775911,7.4785785834452412,7.7684922475285507,8.0696446693096195,8.3824715290966907,8.7074253967279205,9.0449763863084591,9.3956128363294198,9.7598420161522199,10.1381908598804,10.5312067286808,10.939458202655999]
[null,{"$f":"+'Baseline - public'!B61","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D159/C159-1)*100","v":10.67720685111988},{"$f":"+E23","v":11.977000273364858},8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+'Baseline - public'!B62","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C159","v":0.2635046113306983},{"$f":"1/D159","v":0.23808390076663016},{"$f":"1/E159","v":0.21261857362262404},{"$f":"1/F159","v":0.19567375050409511},0.18323727379768354,0.17463432244102953,0.16799137685071322,0.16172207850486114,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744549,0.1337152493407803,0.12872510754170316,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383006012E-2]
[null,{"$f":"+'Baseline - public'!B63","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D161/C161-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112958,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933877,-3.7319167586938207,-3.7319167586940649,-3.731916758693965,-3.731916758693421,-3.7319167586933211,-3.7319167586945645,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935875]
[null,{"$f":"+'Baseline - public'!B64","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D160)*(1+D165/100)/(1+D164/100)-100","v":-5.0284977655837935},{"$f":"(100+E160)*(1+E165/100)/(1+E164/100)-100","v":-0.14937066095500029},{"$f":"(100+F160)*(1+F165/100)/(1+F164/100)-100","v":0.94098271817028944},-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+'Baseline - public'!B65","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"+E21","v":14.23351229391676},9.6355904574467068,9.1497205879727659,7.4448118683587028,6.3434116848293476,6.2570251534134202,6.2378755511387496,6.4324156123796161,6.4795600025597144,6.359398871704447,6.283668146418675,6.1540707386788629,6.1302033261304345,6.1294903912954224,6.0925966296538014,6.0929127172868469,6.1036985235262797,6.077526454475457,6.0916573167311805,6.2833211809789402,6.17457784109392]
[null,{"$f":"+'Baseline - public'!B66","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"+'Macro-Debt_Data'!U112","v":1.8627759835628588},{"$f":"+'Macro-Debt_Data'!V112","v":1.8475197751998351},{"$f":"+'Macro-Debt_Data'!W112","v":2.0722646368938058},{"$f":"+'Macro-Debt_Data'!X112","v":1.9763725682890199},{"$f":"+'Macro-Debt_Data'!Y112","v":1.9678474269495316},{"$f":"+'Macro-Debt_Data'!Z112","v":2.0441682357846602},{"$f":"+'Macro-Debt_Data'!AA112","v":2.0441682357849045},{"$f":"+'Macro-Debt_Data'!AB112","v":2.0441682357845714},{"$f":"+'Macro-Debt_Data'!AC112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AD112","v":2.0441682357847935},{"$f":"+'Macro-Debt_Data'!AE112","v":2.0441682357846824},{"$f":"+'Macro-Debt_Data'!AF112","v":2.0441682357848157},{"$f":"+'Macro-Debt_Data'!AG112","v":2.0441682357841051},{"$f":"+'Macro-Debt_Data'!AH112","v":2.0441682357848601},{"$f":"+'Macro-Debt_Data'!AI112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AJ112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AK112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AL112","v":2.0441682357845936},{"$f":"+'Macro-Debt_Data'!AM112","v":2.0441682357849711},{"$f":"+'Macro-Debt_Data'!AN112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AO112","v":2.0441682357846602}]
[null,{"$f":"+'Baseline - public'!B67","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D172","v":49.817170274490422},{"$f":"E172","v":0.43117688113256669},{"$f":"F172","v":-3.9297803695374611},7.7993303142680936,6.9425623639669309,5.4780286782750709,5.7498279577344213,5.1566079354212535,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746648344,4.7512525656843163,4.2609986941137601,4.3083406648218414,4.4286871210322598,4.5674386801547229,4.0267528300325539,4.775656691856689,4.2179898787685799,3.8360292666303364,4.1720419812094622]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C744,IF(START!L10=\"French\",translation!D744,IF(START!L10=\"Portuguese\",translation!E744,translation!F744)))","v":"Nominal spending"},{"$f":"C130/100*C151","v":18624.244312549225},{"$f":"D130/100*D151","v":32944.2835411052},{"$f":"E130/100*E151","v":37795.678762011805},{"$f":"F130/100*F151","v":39809.112225317993},46840.463485232489,53821.676209666002,60371.200612990098,67837.078362679691,75784.969690459693,85537.520551030568,96193.389708736591,106506.54193534399,118380.78692066598,131636.73449198203,145659.21903419902,161247.53812009605,178647.9305471791,198189.5871269351,218754.19889651102,243130.90886491808,268821.56169496401,296672.498317733,328132.31993176899]
[null,{"$f":"+IF(START!L10=\"English\",translation!C745,IF(START!L10=\"French\",translation!D745,IF(START!L10=\"Portuguese\",translation!E745,translation!F745)))","v":"  Increase in percent"},null,{"$f":"(D170/C170-1)*100","v":76.889236353643469},14.726060789433859,5.3271525456234814,17.662667833729451,14.904234939166439,12.168934274380415,12.366621292741286,11.71614627223172,12.86871381014565,12.457538036011773,10.721269161877478,11.148840972163377,11.197718748228681,10.652409903917137,10.701910383191793,10.791105792959987,10.938641449638986,10.376232206591585,11.143424945154656,10.566592684568743,10.36038048702801,10.60422580199627]
[null,{"$f":"+IF(START!L10=\"English\",translation!C746,IF(START!L10=\"French\",translation!D746,IF(START!L10=\"Portuguese\",translation!E746,translation!F746)))","v":"Increase in real spending in percent"},null,{"$f":"((1+D171/100)/(1+D164/100)-1)*100","v":49.817170274490422},0.43117688113256669,-3.9297803695374611,7.7993303142680936,6.9425623639669309,5.4780286782750709,5.7498279577344213,5.1566079354212535,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746648344,4.7512525656843163,4.2609986941137601,4.3083406648218414,4.4286871210322598,4.5674386801547229,4.0267528300325539,4.775656691856689,4.2179898787685799,3.8360292666303364,4.1720419812094622]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C121/100*C151","v":99852.234492218297},{"$f":"D121/100*D151","v":124191.67269823082},{"$f":"E121/100*E151","v":141274.56503069284},{"$f":"F121/100*F151","v":156628.95564369755},170725.14294172835,183814.48714300458,195433.84134739955,207338.42732630516,226499.32408684937,243748.15232642402,264382.26978481025,287776.07803126896,311264.70360557496,340964.08569464099,373453.27982554701,408950.95059233118,443979.32192225137,482176.2082894367,522950.38814061403,567866.84830268554,616131.60136086086,668477.74211679283,725123.69998753618]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C177-C180","v":32519.327078814589},41734.128045262521,40065.820434232563,41510.809964234082,42858.207407185488,42629.463635815569,44090.979167650599,42532.756672702468,49278.75601703045,59350.206394682958,65996.828678285092,71336.879872772814,75173.082227872423,79004.634766161733,84311.723971707339,91018.517824359937,96523.849792682973,100817.46444689011,109838.6619523734,119066.39407857804,132773.74832209706,145837.52075626503,159003.57655542751]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"E108+'Macro-Debt_Data'!U16","v":10824.266815142495},{"$f":"F108+'Macro-Debt_Data'!V16","v":7236.7377198439999},{"$f":"G108+'Macro-Debt_Data'!W16","v":11872.883913855041},{"$f":"H108+'Macro-Debt_Data'!X16","v":13939.001015952541},{"$f":"I108+'Macro-Debt_Data'!Y16","v":16225.326268704508},{"$f":"J108+'Macro-Debt_Data'!Z16","v":15190.615972037913},{"$f":"K108+'Macro-Debt_Data'!AA16","v":19319.93548296185},{"$f":"L108+'Macro-Debt_Data'!AB16","v":27232.937824799312},{"$f":"M108+'Macro-Debt_Data'!AC16","v":35243.799085627434},{"$f":"N108+'Macro-Debt_Data'!AD16","v":40929.707570660328},{"$f":"O108+'Macro-Debt_Data'!AE16","v":38704.804043185097},{"$f":"P108+'Macro-Debt_Data'!AF16","v":35207.824438954318},{"$f":"Q108+'Macro-Debt_Data'!AG16","v":33056.265997810209},{"$f":"R108+'Macro-Debt_Data'!AH16","v":31378.610659438968},{"$f":"S108+'Macro-Debt_Data'!AI16","v":29264.642797710356},{"$f":"T108+'Macro-Debt_Data'!AJ16","v":23131.113488812716},{"$f":"U108+'Macro-Debt_Data'!AK16","v":22480.579447460972},{"$f":"V108+'Macro-Debt_Data'!AL16","v":19064.205185537332},{"$f":"W108+'Macro-Debt_Data'!AM16","v":20407.538853722377},{"$f":"X108+'Macro-Debt_Data'!AN16","v":17586.713515074629},{"$f":"Y108+'Macro-Debt_Data'!AO16","v":11381.469115897951}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81/'Macro-Debt_Data'!S59*C159","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D159","v":82457.544652968296},{"$f":"+('Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59+E84)*E159","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+F84)*F159","v":115118.14567946347},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+G84)*G159","v":127866.93553454286},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+H84)*H159","v":141185.02350718901},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+I84)*I159","v":151342.86217974895},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+J84)*J159","v":164805.67065360269},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+K84)*K159","v":177220.56806981892},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+L84)*L159","v":184397.94593174107},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+M84)*M159","v":198385.44110652516},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+N84)*N159","v":216439.19815849615},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+O84)*O159","v":236091.62137770254},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+P84)*P159","v":261959.45092847926},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+Q84)*Q159","v":289141.55585383967},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+R84)*R159","v":317932.43276797124},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+S84)*S159","v":347455.4721295684},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+T84)*T159","v":381358.7438425466},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+U84)*U159","v":413111.72618824063},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+V84)*V159","v":448800.4542241075},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+W84)*W159","v":483357.8530387638},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+X84)*X159","v":522640.22136052779},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+Y84)*Y159","v":566120.12343210867}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26+E88)*'Macro-Debt_Data'!U60+E101","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+F88)*'Macro-Debt_Data'!V60+F101","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+G88)*'Macro-Debt_Data'!W60+G101","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+H88)*'Macro-Debt_Data'!X60+H101","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+I88)*'Macro-Debt_Data'!Y60+I101","v":27202.773745797498},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+J88)*'Macro-Debt_Data'!Z60+J101","v":25228.996763902796},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+K88)*'Macro-Debt_Data'!AA60+K101","v":28371.140595774817},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+L88)*'Macro-Debt_Data'!AB60+L101","v":35211.004328139396},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+M88)*'Macro-Debt_Data'!AC60+M101","v":35695.903094925183},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+N88)*'Macro-Debt_Data'!AD60+N101","v":36751.091708958345},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+O88)*'Macro-Debt_Data'!AE60+O101","v":33211.630730768979},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+P88)*'Macro-Debt_Data'!AF60+P101","v":39056.396996733936},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+Q88)*'Macro-Debt_Data'!AG60+Q101","v":40907.231780600385},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+R88)*'Macro-Debt_Data'!AH60+R101","v":43584.106926519693},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+S88)*'Macro-Debt_Data'!AI60+S101","v":49246.507730469762},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+T88)*'Macro-Debt_Data'!AJ60+T101","v":54564.145731514334},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+U88)*'Macro-Debt_Data'!AK60+U101","v":63427.345437841061},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+V88)*'Macro-Debt_Data'!AL60+V101","v":69188.461707304552},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+W88)*'Macro-Debt_Data'!AM60+W101","v":78714.181885965212},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+X88)*'Macro-Debt_Data'!AN60+X101","v":79536.192926583011},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+Y88)*'Macro-Debt_Data'!AO60+Y101","v":83163.0695993923}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C184+C185","v":8710.5116466457766},{"$f":"D184+D185","v":10448.399714655678},{"$f":"E184+E185","v":11568.823813418152},{"$f":"F184+F185","v":15300.52370356039},16281.587709680243,17396.444101552795,17270.753357547401,17198.750157380891,22028.043313462447,19566.778992968484,20700.105589509461,22401.366010376099,20766.478354993596,24917.012624803952,26962.901510745156,29249.639835694245,28985.532286987465,31417.035275379516,33904.144082929168,36914.747808061402,40198.701514589025,44018.064415997862,48026.311350123768]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+('Macro-Debt_Data'!S21)*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+('Macro-Debt_Data'!T21)*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+('Macro-Debt_Data'!U21)*'Macro-Debt_Data'!U60+E109+E100","v":7043.6440713331203},{"$f":"+('Macro-Debt_Data'!V21)*'Macro-Debt_Data'!V60+F109+F100","v":8093.7546269743234},{"$f":"+('Macro-Debt_Data'!W21)*'Macro-Debt_Data'!W60+G109+G100","v":7724.8142787645538},{"$f":"+('Macro-Debt_Data'!X21)*'Macro-Debt_Data'!X60+H109+H100","v":7979.9345594376309},{"$f":"+('Macro-Debt_Data'!Y21)*'Macro-Debt_Data'!Y60+I109+I100","v":7696.2610139554563},{"$f":"+('Macro-Debt_Data'!Z21)*'Macro-Debt_Data'!Z60+J109+J100","v":7599.0220406442913},{"$f":"+('Macro-Debt_Data'!AA21)*'Macro-Debt_Data'!AA60+K109+K100","v":7190.6781273588822},{"$f":"+('Macro-Debt_Data'!AB21)*'Macro-Debt_Data'!AB60+L109+L100","v":8000.2517989798162},{"$f":"+('Macro-Debt_Data'!AC21)*'Macro-Debt_Data'!AC60+M109+M100","v":9383.4726442633255},{"$f":"+('Macro-Debt_Data'!AD21)*'Macro-Debt_Data'!AD60+N109+N100","v":10389.353179209131},{"$f":"+('Macro-Debt_Data'!AE21)*'Macro-Debt_Data'!AE60+O109+O100","v":9849.4517260042048},{"$f":"+('Macro-Debt_Data'!AF21)*'Macro-Debt_Data'!AF60+P109+P100","v":10200.303484319053},{"$f":"+('Macro-Debt_Data'!AG21)*'Macro-Debt_Data'!AG60+Q109+Q100","v":10400.460995817319},{"$f":"+('Macro-Debt_Data'!AH21)*'Macro-Debt_Data'!AH60+R109+R100","v":10806.953779256526},{"$f":"+('Macro-Debt_Data'!AI21)*'Macro-Debt_Data'!AI60+S109+S100","v":11346.937290866228},{"$f":"+('Macro-Debt_Data'!AJ21)*'Macro-Debt_Data'!AJ60+T109+T100","v":11821.788027243669},{"$f":"+('Macro-Debt_Data'!AK21)*'Macro-Debt_Data'!AK60+U109+U100","v":11969.319852413442},{"$f":"+('Macro-Debt_Data'!AL21)*'Macro-Debt_Data'!AL60+V109+V100","v":12775.633920238715},{"$f":"+('Macro-Debt_Data'!AM21)*'Macro-Debt_Data'!AM60+W109+W100","v":13440.281248036468},{"$f":"+('Macro-Debt_Data'!AN21)*'Macro-Debt_Data'!AN60+X109+X100","v":14701.257337529725},{"$f":"+('Macro-Debt_Data'!AO21)*'Macro-Debt_Data'!AO60+Y109+Y100","v":15671.741101355885}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+('Macro-Debt_Data'!S19)*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+('Macro-Debt_Data'!T19)*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+(('Macro-Debt_Data'!U19+E87)*'Macro-Debt_Data'!U60)","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+F87)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+G87)*'Macro-Debt_Data'!W60)","v":8556.7734309156895},{"$f":"+(('Macro-Debt_Data'!X19+H87)*'Macro-Debt_Data'!X60)","v":9416.5095421151655},{"$f":"+(('Macro-Debt_Data'!Y19+I87)*'Macro-Debt_Data'!Y60)","v":9574.4923435919463},{"$f":"+(('Macro-Debt_Data'!Z19+J87)*'Macro-Debt_Data'!Z60)","v":9599.7281167365982},{"$f":"+(('Macro-Debt_Data'!AA19+K87)*'Macro-Debt_Data'!AA60)","v":14837.365186103565},{"$f":"+(('Macro-Debt_Data'!AB19+L87)*'Macro-Debt_Data'!AB60)","v":11566.527193988668},{"$f":"+(('Macro-Debt_Data'!AC19+M87)*'Macro-Debt_Data'!AC60)","v":11316.632945246136},{"$f":"+(('Macro-Debt_Data'!AD19+N87)*'Macro-Debt_Data'!AD60)","v":12012.01283116697},{"$f":"+(('Macro-Debt_Data'!AE19+O87)*'Macro-Debt_Data'!AE60)","v":10917.026628989392},{"$f":"+(('Macro-Debt_Data'!AF19+P87)*'Macro-Debt_Data'!AF60)","v":14716.7091404849},{"$f":"+(('Macro-Debt_Data'!AG19+Q87)*'Macro-Debt_Data'!AG60)","v":16562.440514927835},{"$f":"+(('Macro-Debt_Data'!AH19+R87)*'Macro-Debt_Data'!AH60)","v":18442.68605643772},{"$f":"+(('Macro-Debt_Data'!AI19+S87)*'Macro-Debt_Data'!AI60)","v":17638.594996121235},{"$f":"+(('Macro-Debt_Data'!AJ19+T87)*'Macro-Debt_Data'!AJ60)","v":19595.247248135849},{"$f":"+(('Macro-Debt_Data'!AK19+U87)*'Macro-Debt_Data'!AK60)","v":21934.824230515729},{"$f":"+(('Macro-Debt_Data'!AL19+V87)*'Macro-Debt_Data'!AL60)","v":24139.113887822685},{"$f":"+(('Macro-Debt_Data'!AM19+W87)*'Macro-Debt_Data'!AM60)","v":26758.420266552559},{"$f":"+(('Macro-Debt_Data'!AN19+X87)*'Macro-Debt_Data'!AN60)","v":29316.807078468137},{"$f":"+(('Macro-Debt_Data'!AO19+Y87)*'Macro-Debt_Data'!AO60)","v":32354.570248767879}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D127/100*D151","v":4079.0773248915007},-361.91483932948898,-5194.4696947301099,-6151.1265344371996,-6277.8917768182991,-6289.8356582432898,-6246.3765346255859,-6062.8118123503918,-4487.538124168098,-2777.4331086281868,-2512.539309925985,-1856.1329212660175,-1260.2587017070023,-1313.9081812930367,-1365.8697501690251,-1469.2390736339694,-1582.5019595030071,-2591.7064359460278,-2340.1175135709905,-3407.4937217400129,-4047.7425510899893,-5019.4217001840043]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D186+D183+D182+C179+D189","v":40755.482248794739},45533.956739561938,36428.347811128609,39100.746344856227,43327.974649789256,52122.692461054146,52406.696655362612,59526.988068924788,69610.180679901634,80851.513400605778,91883.717495035904,93051.683735156897,101417.95496301597,101764.04954900683,104524.14300985512,108141.41160326223,113663.32184510121,117870.89657363691,126243.67144925593,134569.59486435156,139914.05364521325,143756.67276440669]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D159/'Baseline - public'!N60","v":77123.907159723589},{"$f":"('Macro-Debt_Data'!U92/'Baseline - public'!O60+E85)*E159","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+F85)*F159","v":108557.41227328053},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+G85)*G159","v":118936.90551845645},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+H85)*H159","v":129845.96989281925},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+I85)*I159","v":138910.83633821082},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+J85)*J159","v":151801.2608718462},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+K85)*K159","v":159640.67707594836},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+L85)*L159","v":165648.53576187469},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+M85)*M159","v":178367.01303516401},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+N85)*N159","v":194861.51918496069},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+O85)*O159","v":214947.27483273917},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+P85)*P159","v":238541.252157682},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+Q85)*Q159","v":263184.5689950927},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+R85)*R159","v":289272.49729274941},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+S85)*S159","v":318785.23635086569},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+T85)*T159","v":352725.34048227413},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+U85)*U159","v":384855.09021708323},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+V85)*V159","v":421268.18096970435},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+W85)*W159","v":456897.46886929998},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+X85)*X159","v":497613.19066599145},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+Y85)*Y159","v":542898.48643899523}]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D182+D183+C179)/(D128 *D151)","v":127.06094891261144},126.38394360695808,92.487788149406541,85.394442519080144,82.539472559542091,87.626192730676948,79.171622424053083,80.136319735218819,82.307881710365592,84.498586683024882,86.586912792440586,78.934005279902621,77.261502459333997,70.133880719001709,65.117639527304206,60.855192710195887,57.688651268365753,54.422783574266056,52.38247090088953,50.684188862532885,47.87233336218987,44.65715644643096]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D182+D183+C179)/(D151)","v":21.920510243684891},23.827882750836309,17.231643830565318,16.200248691877434,15.72472371098479,16.547992542510141,14.841618852710855,14.830778013197998,15.037521806194995,15.267667581577536,15.507711727366285,14.041490438289237,13.682535807102152,12.367053092339408,11.437824834661713,10.653872959971068,10.080244929198415,9.4830982047614309,9.1066823359998423,8.7921490713001997,8.2749308305699856,7.7006689382125559]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D123/D128*100","v":411.7692224842761},356.52748395881633,333.45839560975594,305.32224616318558,286.98281752611359,274.52590860012367,262.31770347904956,255.25362967328076,249.92901472947707,246.9049309253339,244.17596994680508,241.29057650679573,238.94136300062149,236.43525830222069,233.86202902807992,230.5771776326861,227.03011566992407,223.49351862933111,220.12152840194938,216.60847931488459,213.96987098814404,210.68539505635962]
[]
[null,"Nominal GDP (local currency) - Custom",null,null,{"$f":"D151*(1+E19/100)*(1+E164/100)","v":202389.24323731122},{"$f":"E194*(1+F19/100)*(1+F164/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
["To include the fiscal customized scenario in charts and tables?",null,"Customized public scenarios: INSTRUCTIONS"]
["Pour inclure le scénario budgétaire adapté dans les graphiques et tableaux",null,"Scénarios budgétaires adaptés: INSTRUCTIONS"]
["Incluir o cenário orçamental personalizado nos gráficos e tabelas?",null,"Cenários orçamentais personalizados: INSTRUÇÕES"]
["¿Para incluir el escenario fiscal individualizado en los gráficos y cuadros?",null,"Escenarios fiscales individualizados: INSTRUCCIONES"]
[]
["INSTRUCTIONS"]
[{"$f":"++IF(START!L10=\"English\",A211,IF(START!L10=\"French\",A218,IF(START!L10=\"Portuguese\",A225,A232)))","v":"This sheet allows the user to model customized shocks to the main fiscal and external variables that determine public and external debt dynamics. Please add scenario's name in cell B7 and assign a short name in cell B54.  Fill in the yellow cells. Please do not fill in light yellow cells as they are linked to baseline numbers; instead, please make sure that they look correct."}]
[]
[{"$f":"++IF(START!L10=\"English\",A213,IF(START!L10=\"French\",A220,IF(START!L10=\"Portuguese\",A227,A234)))","v":"The user can enter alternative data in rows labeled “Delta” for any, a few, or all of the variables listed in rows 9 to 38. Please note that these new additions are changes by which the user can increase or decrease baseline numbers. All numbers are shown in percent of GDP. The user can also assume alternative terms for contracting new debt under the shock (cells A55 to A75).  Alternatively, if the goal is to shock a variable not listed in rows 9 to 38, then go directly to the summary table (row 120 and below) and make the changes as desired. \n\nWhen entering alternative data, please be careful to keep the overall consistency of the macroeconomic assumptions/framework.\n\nSelect \"Yes\" in cell C3 to display results for public debt dynamics in respective output tables and panel charts."}]
[]
[]
[]
[]
[]
[]
[]
["This sheet allows the user to model customized shocks to the main fiscal and external variables that determine public and external debt dynamics. Please add scenario's name in cell B7 and assign a short name in cell B54.  Fill in the yellow cells. Please do not fill in light yellow cells as they are linked to baseline numbers; instead, please make sure that they look correct."]
[]
["The user can enter alternative data in rows labeled “Delta” for any, a few, or all of the variables listed in rows 9 to 38. Please note that these new additions are changes by which the user can increase or decrease baseline numbers. All numbers are shown in percent of GDP. The user can also assume alternative terms for contracting new debt under the shock (cells A55 to A75).  Alternatively, if the goal is to shock a variable not listed in rows 9 to 38, then go directly to the summary table (row 120 and below) and make the changes as desired. \n\nWhen entering alternative data, please be careful to keep the overall consistency of the macroeconomic assumptions/framework.\n\nSelect \"Yes\" in cell C3 to display results for public debt dynamics in respective output tables and panel charts."]
[]
[]
[]
["FRE"]
["La présente feuille permet aux usagers de définir leurs propres chocs aux principales variables budgétaires qui déterminent la dynamique de la dette publique. Le nom du scénario doit être inscrit dans la cellule B7 et son intitulé abrégé dans la cellule B19.  Les cellules ombrées en jaune doivent être remplies. "]
[]
["Les usagers peuvent saisir des données différentes pour une ou plusieurs des variables énumérées aux rangées 9 à 16, voire leur totalité, ou poser comme hypothèses d'autres conditions pour les nouveaux emprunts contractés compte tenu du choc (cellules A21 à A40). Les variables des rangées 9 à 12 doivent être saisies en pourcentage du PIB. Si les usagers veulent envisager un choc pour une variable qui ne figure pas aux rangées 9 à 16, ils peuvent aller directement au tableau synoptique (rangée 103-106 et 130) et apporter les changements souhaités. Veiller à préserver la cohérence d'ensemble des hypothèses macroéonomiques.\n\nChoisir \"Oui\" à la cellule C3 pour activer un scénario adapté. Les résultats correspondants seront affichés aux tableaux se rapportant aux tests de résistance budgétaires et au scénario de référence budgétaire, ainsi que dans les graphiques."]
[]
[]
[]
["POR"]
["Esta folha permite ao utilizador modelar choques personalizados nas principais variáveis orçamentais que determinam a dinâmica da dívida pública. Insira o nome do cenário na célula B7 e atribua um nome abreviado na célula B19. Preencha as células amarelas. \n"]
[]
["O utilizador pode inserir dados alternativos para uma, várias, ou todas as variáveis relacionadas nas fileiras 9 a 16 ou presumir condições alternativas de contratação de novas dívidas no contexto do choque (células A21 a A40). As variáveis nas linhas 9 a 12 devem ser preenchidas em percentagem do PIB. Como alternativa, se a meta for avaliar um choque numa variável diferente daquelas relacionadas nas fileiras 9 a 16, vá directamente à tabela-resumo (fileiras 103-106 e 130) e faça as mudanças necessárias. Tome o cuidado de manter a coerência global dos pressupostos macroeconómicos.\n\nSeleccione \"Sim\" na célula C3 para activar o cenário personalizado. Os resultados associados serão exibidos nas folhas Stress Test Fiscal, Table Baseline Fiscal e Panel Chart."]
[]
[]
[]
["SPA"]
["Esta hoja le permite al usuario modelizar los shocks individualizados de las principales variables fiscales que determinan la dinámica de la deuda pública. Indique el nombre del escenario en la celda B7 y asígnele un nombre corto en la celda B19. Rellene las celdas de color amarillo."]
[]
["El usuario puede ingresar datos alternativos para cualquiera, unas pocas o la totalidad de las variables enumeradas en las filas 9 a 16, o suponer condiciones alternativas para la contratación de deuda nueva bajo condiciones de shock (celdas A21 a A40). Las variables de las líneas 9 a 12 deben ingresarse en porcentaje del PIB. O, si el objetivo es someter a un shock a una variable no enumerada en la filas 9 a 16, diríjase directamente al cuadro resumido (filas 103-106 y 130) e introduzca los cambios necesarios. Asegúrese de preservar la coherencia general de los supuestos macroeconómicos.\n\nSeleccione “Yes” en la celda C3 para activar un escenario individualizado. Los resultados respectivos aparecerán en las hojas Stress Test Fiscal, Table Baseline Fiscal y Panel Chart."]

{"sheet":"Customized Scenario-External","index":24,"n_rows":160,"n_cols":54,"rows_kept":160,"cut":false,"hidden":false,"merged":[[53,3,53,15],[4,0,4,16],[49,16,49,30],[49,1,49,15],[50,1,50,15],[5,1,5,16]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C830,IF(START!L10=\"French\",translation!D830,IF(START!L10=\"Portuguese\",translation!E830,translation!F830)))","v":"To include the external customized scenario in charts and tables?"},null,{"$f":"'Customized Scenario - public'!C3","v":"Yes"}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C831,IF(START!L10=\"French\",translation!D831,IF(START!L10=\"Portuguese\",translation!E831,translation!F831)))","v":"Customized external scenarios: INSTRUCTIONS"}]
[null,{"$f":"translation!C827","v":"This sheet displays results for the external debt dynamics based on variables entered in the “Customized Scenario – public” sheet. Please note that relevant variables in this sheet are linked to the “Customized Scenario – public” sheet and, if users need to change them, please go to the “Customized Scenario – public” sheet and implement changes there. This will ensure consistency between the public and external debt dynamics.\n\nPlease do not fill in light yellow cells; instead, please make sure that they look correct.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions/framework.\n\nIf \"Yes\" is selected in cell D3, results for external debt dynamics will be displayed in relevant output tables and panel charts. This cell by default is linked to the “Customized Scenario – public” sheet, but users also have an option to manually select “Yes” or “No” from the dropdown menu."}]
[]
[null,{"$f":"'Customized Scenario - public'!B7","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"+D55","v":2024},{"$f":"+E55","v":2025},{"$f":"+F55","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"+IF(START!L10=\"English\",translation!C772,IF(START!L10=\"French\",translation!D772,IF(START!L10=\"Portuguese\",translation!E772,translation!F772)))","v":"Exports, Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Export/Imports to GDP in lines 101 and 102."}]
[null,{"$f":"+B66","v":"Exports "},null,{"$f":"'Customized Scenario - public'!E27","v":41.154138217730193},{"$f":"'Customized Scenario - public'!F27","v":41.704681239101411},{"$f":"'Customized Scenario - public'!G27","v":41.410262731261575},{"$f":"'Customized Scenario - public'!H27","v":40.839657326839848},{"$f":"'Customized Scenario - public'!I27","v":40.509352080633192},{"$f":"'Customized Scenario - public'!J27","v":40.22562758921066},{"$f":"'Customized Scenario - public'!K27","v":39.59456871426584},{"$f":"'Customized Scenario - public'!L27","v":38.831559835854868},{"$f":"'Customized Scenario - public'!M27","v":38.099886474335463},{"$f":"'Customized Scenario - public'!N27","v":37.610294580999046},{"$f":"'Customized Scenario - public'!O27","v":37.30589395300467},{"$f":"'Customized Scenario - public'!P27","v":37.168288134974979},{"$f":"'Customized Scenario - public'!Q27","v":37.01234259901404},{"$f":"'Customized Scenario - public'!R27","v":36.818220390525191},{"$f":"'Customized Scenario - public'!S27","v":36.604698247624519},{"$f":"'Customized Scenario - public'!T27","v":36.335678201943431},{"$f":"'Customized Scenario - public'!U27","v":36.056613377931427},{"$f":"'Customized Scenario - public'!V27","v":35.866959805208339},{"$f":"'Customized Scenario - public'!W27","v":35.589461102181239},{"$f":"'Customized Scenario - public'!X27","v":35.318242417205624},{"$f":"'Customized Scenario - public'!Y27","v":35.109196395528144}]
[null,{"$f":"+B67","v":"Imports "},null,{"$f":"'Customized Scenario - public'!E29","v":47.925761631839244},{"$f":"'Customized Scenario - public'!F29","v":47.19487965657089},{"$f":"'Customized Scenario - public'!G29","v":46.259587975478489},{"$f":"'Customized Scenario - public'!H29","v":45.341562167581742},{"$f":"'Customized Scenario - public'!I29","v":44.7504043324751},{"$f":"'Customized Scenario - public'!J29","v":44.751719596545286},{"$f":"'Customized Scenario - public'!K29","v":44.104163217846455},{"$f":"'Customized Scenario - public'!L29","v":43.615592074429976},{"$f":"'Customized Scenario - public'!M29","v":43.138369212341175},{"$f":"'Customized Scenario - public'!N29","v":42.784461388949566},{"$f":"'Customized Scenario - public'!O29","v":42.444202108352464},{"$f":"'Customized Scenario - public'!P29","v":42.176832403615073},{"$f":"'Customized Scenario - public'!Q29","v":41.826977207635622},{"$f":"'Customized Scenario - public'!R29","v":41.479159129318575},{"$f":"'Customized Scenario - public'!S29","v":41.023361686398516},{"$f":"'Customized Scenario - public'!T29","v":40.564481179883884},{"$f":"'Customized Scenario - public'!U29","v":40.195177615371691},{"$f":"'Customized Scenario - public'!V29","v":39.764333208013099},{"$f":"'Customized Scenario - public'!W29","v":39.352780645802504},{"$f":"'Customized Scenario - public'!X29","v":39.107149959224365},{"$f":"'Customized Scenario - public'!Y29","v":38.772701330657448}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C775,IF(START!L10=\"French\",translation!D775,IF(START!L10=\"Portuguese\",translation!E775,translation!F775)))","v":"Net Current Transfers, Official"},null,{"$f":"'Customized Scenario - public'!E31","v":-3.6449781846198077E-2},{"$f":"'Customized Scenario - public'!F31","v":-7.3659467960370166E-3},{"$f":"'Customized Scenario - public'!G31","v":0},{"$f":"'Customized Scenario - public'!H31","v":0},{"$f":"'Customized Scenario - public'!I31","v":0},{"$f":"'Customized Scenario - public'!J31","v":0},{"$f":"'Customized Scenario - public'!K31","v":0},{"$f":"'Customized Scenario - public'!L31","v":0},{"$f":"'Customized Scenario - public'!M31","v":0},{"$f":"'Customized Scenario - public'!N31","v":0},{"$f":"'Customized Scenario - public'!O31","v":0},{"$f":"'Customized Scenario - public'!P31","v":0},{"$f":"'Customized Scenario - public'!Q31","v":0},{"$f":"'Customized Scenario - public'!R31","v":0},{"$f":"'Customized Scenario - public'!S31","v":0},{"$f":"'Customized Scenario - public'!T31","v":0},{"$f":"'Customized Scenario - public'!U31","v":0},{"$f":"'Customized Scenario - public'!V31","v":0},{"$f":"'Customized Scenario - public'!W31","v":0},{"$f":"'Customized Scenario - public'!X31","v":0},{"$f":"'Customized Scenario - public'!Y31","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C776,IF(START!L10=\"French\",translation!D776,IF(START!L10=\"Portuguese\",translation!E776,translation!F776)))","v":"Net Current Transfers, Private"},null,{"$f":"'Customized Scenario - public'!E33","v":-4.4440868557218005},{"$f":"'Customized Scenario - public'!F33","v":-4.5161408300895989},{"$f":"'Customized Scenario - public'!G33","v":-4.3318963810011297},{"$f":"'Customized Scenario - public'!H33","v":-4.1809319642741025},{"$f":"'Customized Scenario - public'!I33","v":-4.0190109663139699},{"$f":"'Customized Scenario - public'!J33","v":-4.137938239495651},{"$f":"'Customized Scenario - public'!K33","v":-3.9177703754659192},{"$f":"'Customized Scenario - public'!L33","v":-3.7256377769506841},{"$f":"'Customized Scenario - public'!M33","v":-3.5511017220427799},{"$f":"'Customized Scenario - public'!N33","v":-3.3857729924745881},{"$f":"'Customized Scenario - public'!O33","v":-3.2306801483526342},{"$f":"'Customized Scenario - public'!P33","v":-3.0831089570405257},{"$f":"'Customized Scenario - public'!Q33","v":-2.9411613544158937},{"$f":"'Customized Scenario - public'!R33","v":-2.8055933180361996},{"$f":"'Customized Scenario - public'!S33","v":-2.6749082047602935},{"$f":"'Customized Scenario - public'!T33","v":-2.5479556952925564},{"$f":"'Customized Scenario - public'!U33","v":-2.427369260843844},{"$f":"'Customized Scenario - public'!V33","v":-2.3115520182459561},{"$f":"'Customized Scenario - public'!W33","v":-2.2014540639113087},{"$f":"'Customized Scenario - public'!X33","v":-2.101989471417296},{"$f":"'Customized Scenario - public'!Y33","v":-2.0035518178903375}]
[null,"Checkline (= 0)",null,{"$f":"+D64-D65-D68-D70","v":0},{"$f":"+E64-E65-E68-E70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B71","v":"Net FDI (negative = inflow)"},null,{"$f":"'Customized Scenario - public'!E35","v":-6.5340705105191343},{"$f":"'Customized Scenario - public'!F35","v":-6.0314497020176558},{"$f":"'Customized Scenario - public'!G35","v":-5.026208085014729},{"$f":"'Customized Scenario - public'!H35","v":-4.5235872765132417},{"$f":"'Customized Scenario - public'!I35","v":-4.2722768722625082},{"$f":"'Customized Scenario - public'!J35","v":-4.0209664680117818},{"$f":"'Customized Scenario - public'!K35","v":-3.7696560637610474},{"$f":"'Customized Scenario - public'!L35","v":-3.4932146190852387},{"$f":"'Customized Scenario - public'!M35","v":-3.2167731744094179},{"$f":"'Customized Scenario - public'!N35","v":-2.9403317297336127},{"$f":"'Customized Scenario - public'!O35","v":-2.6638902850578035},{"$f":"'Customized Scenario - public'!P35","v":-2.6638902850578026},{"$f":"'Customized Scenario - public'!Q35","v":-2.6638902850577932},{"$f":"'Customized Scenario - public'!R35","v":-2.7141523659079634},{"$f":"'Customized Scenario - public'!S35","v":-2.7141523659079447},{"$f":"'Customized Scenario - public'!T35","v":-2.5131040425073561},{"$f":"'Customized Scenario - public'!U35","v":-2.2617936382566208},{"$f":"'Customized Scenario - public'!V35","v":-2.0104832340058878},{"$f":"'Customized Scenario - public'!W35","v":-2.0106597738096288},{"$f":"'Customized Scenario - public'!X35","v":-2.0160053242587868},{"$f":"'Customized Scenario - public'!Y35","v":-1.7656391391330195}]
[null,{"$f":"+B97","v":"Real GDP growth (in percent)"},null,{"$f":"'Customized Scenario - public'!E19","v":5.8906944612318712},{"$f":"'Customized Scenario - public'!F19","v":8.8593605877872239},{"$f":"'Customized Scenario - public'!G19","v":5.9467120061924561},{"$f":"'Customized Scenario - public'!H19","v":5.1113682292374563},{"$f":"'Customized Scenario - public'!I19","v":5.2204322138042603},{"$f":"'Customized Scenario - public'!J19","v":5.3637352876307887},{"$f":"'Customized Scenario - public'!K19","v":5.337618585397963},{"$f":"'Customized Scenario - public'!L19","v":4.6844744828008711},{"$f":"'Customized Scenario - public'!M19","v":4.3972634482420059},{"$f":"'Customized Scenario - public'!N19","v":4.4833886485703633},{"$f":"'Customized Scenario - public'!O19","v":4.4756749591488898},{"$f":"'Customized Scenario - public'!P19","v":4.5890658683920504},{"$f":"'Customized Scenario - public'!Q19","v":4.65232295029816},{"$f":"'Customized Scenario - public'!R19","v":4.6588360421304431},{"$f":"'Customized Scenario - public'!S19","v":4.7486908024361174},{"$f":"'Customized Scenario - public'!T19","v":4.7423942798764163},{"$f":"'Customized Scenario - public'!U19","v":4.7170407296159622},{"$f":"'Customized Scenario - public'!V19","v":4.7853701486726852},{"$f":"'Customized Scenario - public'!W19","v":4.7622141451034494},{"$f":"'Customized Scenario - public'!X19","v":4.3051696191019673},{"$f":"'Customized Scenario - public'!Y19","v":4.5926757727239087}]
[null,{"$f":"+B98","v":"GDP deflator in US dollar terms (change in percent)"},null,{"$f":"'Customized Scenario - public'!E37","v":0.36712721194662734},{"$f":"'Customized Scenario - public'!F37","v":-0.53665260927052705},{"$f":"'Customized Scenario - public'!G37","v":1.3606119504804948},{"$f":"'Customized Scenario - public'!H37","v":1.5295578182205949},{"$f":"'Customized Scenario - public'!I37","v":1.8335895289394832},{"$f":"'Customized Scenario - public'!J37","v":2.2540758459663079},{"$f":"'Customized Scenario - public'!K37","v":2.2731664693657283},{"$f":"'Customized Scenario - public'!L37","v":2.4604464574587981},{"$f":"'Customized Scenario - public'!M37","v":2.5058314582405927},{"$f":"'Customized Scenario - public'!N37","v":2.3901546407651963},{"$f":"'Customized Scenario - public'!O37","v":2.3172501231080167},{"$f":"'Customized Scenario - public'!P37","v":2.1924891827468596},{"$f":"'Customized Scenario - public'!Q37","v":2.1695124821667244},{"$f":"'Customized Scenario - public'!R37","v":2.1688261534660969},{"$f":"'Customized Scenario - public'!S37","v":2.1333092362985973},{"$f":"'Customized Scenario - public'!T37","v":2.1336135278041235},{"$f":"'Customized Scenario - public'!U37","v":2.143996816732896},{"$f":"'Customized Scenario - public'!V37","v":2.1188014675131761},{"$f":"'Customized Scenario - public'!W37","v":2.1324049777523557},{"$f":"'Customized Scenario - public'!X37","v":2.3169161061297849},{"$f":"'Customized Scenario - public'!Y37","v":2.2122309771694493}]
[]
[null,{"$f":"+'Customized Scenario - public'!B53","v":"Assumptions"}]
[null,{"$f":"'Customized Scenario - public'!B54","v":"[Short Name]"}]
[null,{"$f":"+Ext_Debt_Data!A131","v":"Average interest rate on new debt"},{"$f":"+'Input 7 - Residual Financing'!J14","v":7.9823992917864212E-2}]
[null,{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05}]
[null,{"$f":"+Ext_Debt_Data!A132","v":"Average grace period on new debt"},{"$f":"+'Input 7 - Residual Financing'!J17","v":4}]
[null,{"$f":"+Ext_Debt_Data!A133","v":"Average maturity of new debt"},{"$f":"+'Input 7 - Residual Financing'!J16","v":9}]
[]
[null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},null,0,{"$f":"+D26+1","v":1},{"$f":"+E26+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},null,{"$f":"'Macro-Debt_Data'!U5","v":2024},{"$f":"D27+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},null,100]
[null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},null,{"$f":"D28-D30","v":100},{"$f":"D29-E30","v":100},100,100,100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},null,{"$f":"IF(D26-D26-1<C23,0,IF(D26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(E26-D26-1<C23,0,IF(E26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(F26-D26-1<C23,0,IF(F26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(G26-D26-1<C23,0,IF(G26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(H26-D26-1<C23,0,IF(H26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(I26-D26-1<C23,0,IF(I26-D26-1<C24,D28/(C24-C23),0))","v":20},{"$f":"IF(J26-D26-1<C23,0,IF(J26-D26-1<C24,D28/(C24-C23),0))","v":20},{"$f":"IF(K26-D26-1<C23,0,IF(K26-D26-1<C24,D28/(C24-C23),0))","v":20},{"$f":"IF(L26-D26-1<C23,0,IF(L26-D26-1<C24,D28/(C24-C23),0))","v":20},{"$f":"IF(M26-D26-1<C23,0,IF(M26-D26-1<C24,D28/(C24-C23),0))","v":20},{"$f":"IF(N26-D26-1<C23,0,IF(N26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(O26-D26-1<C23,0,IF(O26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(P26-D26-1<C23,0,IF(P26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(Q26-D26-1<C23,0,IF(Q26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(R26-D26-1<C23,0,IF(R26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(S26-D26-1<C23,0,IF(S26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(T26-D26-1<C23,0,IF(T26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(U26-D26-1<C23,0,IF(U26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(V26-D26-1<C23,0,IF(V26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(W26-D26-1<C23,0,IF(W26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(X26-D26-1<C23,0,IF(X26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(Y26-D26-1<C23,0,IF(Y26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(Z26-D26-1<C23,0,IF(Z26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AA26-D26-1<C23,0,IF(AA26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AB26-D26-1<C23,0,IF(AB26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AC26-D26-1<C23,0,IF(AC26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AD26-D26-1<C23,0,IF(AD26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AE26-D26-1<C23,0,IF(AE26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AF26-D26-1<C23,0,IF(AF26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AG26-D26-1<C23,0,IF(AG26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AH26-D26-1<C23,0,IF(AH26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AI26-D26-1<C23,0,IF(AI26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AJ26-D26-1<C23,0,IF(AJ26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AK26-D26-1<C23,0,IF(AK26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AL26-D26-1<C23,0,IF(AL26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AM26-D26-1<C23,0,IF(AM26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AN26-D26-1<C23,0,IF(AN26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AO26-D26-1<C23,0,IF(AO26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AP26-D26-1<C23,0,IF(AP26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AQ26-D26-1<C23,0,IF(AQ26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AR26-D26-1<C23,0,IF(AR26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AS26-D26-1<C23,0,IF(AS26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AT26-D26-1<C23,0,IF(AT26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AU26-D26-1<C23,0,IF(AU26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AV26-D26-1<C23,0,IF(AV26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AW26-D26-1<C23,0,IF(AW26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AX26-D26-1<C23,0,IF(AX26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AY26-D26-1<C23,0,IF(AY26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(AZ26-D26-1<C23,0,IF(AZ26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(BA26-D26-1<C23,0,IF(BA26-D26-1<C24,D28/(C24-C23),0))","v":0},{"$f":"IF(BB26-D26-1<C23,0,IF(BB26-D26-1<C24,D28/(C24-C23),0))","v":0}]
[null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,0,{"$f":"D29*C21","v":7.9823992917864208},{"$f":"E29*C21","v":7.9823992917864208},{"$f":"F29*C21","v":7.9823992917864208},{"$f":"G29*C21","v":7.9823992917864208},{"$f":"H29*C21","v":7.9823992917864208},{"$f":"I29*C21","v":6.3859194334291374},{"$f":"J29*C21","v":4.789439575071853},{"$f":"K29*C21","v":3.1929597167145687},{"$f":"L29*C21","v":1.5964798583572843},{"$f":"M29*C21","v":0},{"$f":"N29*C21","v":0},{"$f":"O29*C21","v":0},{"$f":"P29*C21","v":0},{"$f":"Q29*C21","v":0},{"$f":"R29*C21","v":0},{"$f":"S29*C21","v":0},{"$f":"T29*C21","v":0},{"$f":"U29*C21","v":0},{"$f":"V29*C21","v":0},{"$f":"W29*C21","v":0},{"$f":"X29*C21","v":0},{"$f":"Y29*C21","v":0},{"$f":"Z29*C21","v":0},{"$f":"AA29*C21","v":0},{"$f":"AB29*C21","v":0},{"$f":"AC29*C21","v":0},{"$f":"AD29*C21","v":0},{"$f":"AE29*C21","v":0},{"$f":"AF29*C21","v":0},{"$f":"AG29*C21","v":0},{"$f":"AH29*C21","v":0},{"$f":"AI29*C21","v":0},{"$f":"AJ29*C21","v":0},{"$f":"AK29*C21","v":0},{"$f":"AL29*C21","v":0},{"$f":"AM29*C21","v":0},{"$f":"AN29*C21","v":0},{"$f":"AO29*C21","v":0},{"$f":"AP29*C21","v":0},{"$f":"AQ29*C21","v":0},{"$f":"AR29*C21","v":0},{"$f":"AS29*C21","v":0},{"$f":"AT29*C21","v":0},{"$f":"AU29*C21","v":0},{"$f":"AV29*C21","v":0},{"$f":"AW29*C21","v":0},{"$f":"AX29*C21","v":0},{"$f":"AY29*C21","v":0},{"$f":"AZ29*C21","v":0},{"$f":"BA29*C21","v":0}]
[null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},null,{"$f":"D30+D31","v":0},7.9823992917864208,7.9823992917864208,7.9823992917864208,7.9823992917864208,27.982399291786422,26.385919433429137,24.789439575071853,23.192959716714569,21.596479858357284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},null,{"$f":"IF($C$21>$C$22,D29,NPV($C$22,E32:$BB32))","v":100},{"$f":"IF($C$21>$C$22,E29,NPV($C$22,F32:$BB32))","v":100},{"$f":"IF($C$21>$C$22,F29,NPV($C$22,G32:$BB32))","v":100},{"$f":"IF($C$21>$C$22,G29,NPV($C$22,H32:$BB32))","v":100},{"$f":"IF($C$21>$C$22,H29,NPV($C$22,I32:$BB32))","v":100},{"$f":"IF($C$21>$C$22,I29,NPV($C$22,J32:$BB32))","v":80},{"$f":"IF($C$21>$C$22,J29,NPV($C$22,K32:$BB32))","v":60},{"$f":"IF($C$21>$C$22,K29,NPV($C$22,L32:$BB32))","v":40},{"$f":"IF($C$21>$C$22,L29,NPV($C$22,M32:$BB32))","v":20},{"$f":"IF($C$21>$C$22,M29,NPV($C$22,N32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,N29,NPV($C$22,O32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,O29,NPV($C$22,P32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,P29,NPV($C$22,Q32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,Q29,NPV($C$22,R32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,R29,NPV($C$22,S32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,S29,NPV($C$22,T32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,T29,NPV($C$22,U32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,U29,NPV($C$22,V32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,V29,NPV($C$22,W32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,W29,NPV($C$22,X32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,X29,NPV($C$22,Y32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,Y29,NPV($C$22,Z32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,Z29,NPV($C$22,AA32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AA29,NPV($C$22,AB32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AB29,NPV($C$22,AC32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AC29,NPV($C$22,AD32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AD29,NPV($C$22,AE32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AE29,NPV($C$22,AF32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AF29,NPV($C$22,AG32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AG29,NPV($C$22,AH32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AH29,NPV($C$22,AI32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AI29,NPV($C$22,AJ32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AJ29,NPV($C$22,AK32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AK29,NPV($C$22,AL32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AL29,NPV($C$22,AM32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AM29,NPV($C$22,AN32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AN29,NPV($C$22,AO32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AO29,NPV($C$22,AP32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AP29,NPV($C$22,AQ32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AQ29,NPV($C$22,AR32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AR29,NPV($C$22,AS32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AS29,NPV($C$22,AT32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AT29,NPV($C$22,AU32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AU29,NPV($C$22,AV32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AV29,NPV($C$22,AW32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AW29,NPV($C$22,AX32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AX29,NPV($C$22,AY32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AY29,NPV($C$22,AZ32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,AZ29,NPV($C$22,BA32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,BA29,NPV($C$22,BB32:$BB32))","v":0},{"$f":"IF($C$21>$C$22,BB29,NPV($C$22,$BB32:BB32))","v":0}]
[null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},null,{"$f":"IF(D33<0.01,0,(1-D33/D29)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U33<0.01,0,(1-U33/U29)*100)","v":0},{"$f":"IF(V33<0.01,0,(1-V33/V29)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,{"$f":"+D149+'Customized Scenario - public'!E88","v":-3.637978807091713E-12},{"$f":"+E149+'Customized Scenario - public'!F88","v":7.2759576141834259E-12},{"$f":"+F149+'Customized Scenario - public'!G88","v":-3.637978807091713E-12},{"$f":"+G149+'Customized Scenario - public'!H88","v":3.637978807091713E-12},{"$f":"+H149+'Customized Scenario - public'!I88","v":-3.637978807091713E-12},{"$f":"+I149+'Customized Scenario - public'!J88","v":1.424500187738884E-13},{"$f":"+J149+'Customized Scenario - public'!K88","v":-7.004461822328527E-12},{"$f":"+K149+'Customized Scenario - public'!L88","v":1.8581149281926097E-11},{"$f":"+L149+'Customized Scenario - public'!M88","v":3.9125524646753279E-13},{"$f":"+M149+'Customized Scenario - public'!N88","v":-6.7764113330090973E-12},{"$f":"+N149+'Customized Scenario - public'!O88","v":4.2034949942731341E-12},{"$f":"+O149+'Customized Scenario - public'!P88","v":5.3679134744022199E-13},{"$f":"+P149+'Customized Scenario - public'!Q88","v":-6.6657716421237873E-12},{"$f":"+Q149+'Customized Scenario - public'!R88","v":9.82077431617816E-13},{"$f":"+R149+'Customized Scenario - public'!S88","v":-1.2962103271746283E-11},{"$f":"+S149+'Customized Scenario - public'!T88","v":9.1743277074106752E-12},{"$f":"+T149+'Customized Scenario - public'!U88","v":2.395771191608836E-11},{"$f":"+U149+'Customized Scenario - public'!V88","v":-1.9731483953114514E-11},{"$f":"+V149+'Customized Scenario - public'!W88","v":3.825802937949781E-11},{"$f":"+W149+'Customized Scenario - public'!X88","v":1.9022471745126887E-12},{"$f":"+X149+'Customized Scenario - public'!Y88","v":-3.4424587702713357E-11}]
[null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},null,{"$f":"D36","v":-3.637978807091713E-12},{"$f":"SUM(D36:E36)","v":3.637978807091713E-12},{"$f":"SUM(D36:F36)","v":0},{"$f":"SUM(D36:G36)","v":3.637978807091713E-12},{"$f":"SUM(D36:H36)","v":0},{"$f":"SUM(D36:I36)","v":1.424500187738884E-13},{"$f":"SUM(D36:J36)","v":-6.8620118035546382E-12},{"$f":"SUM(D36:K36)","v":1.1719137478371459E-11},{"$f":"SUM(D36:L36)","v":1.2110392724838991E-11},{"$f":"SUM(D36:M36)","v":5.3339813918298937E-12},{"$f":"SUM(D36:N36)","v":9.5374763861030271E-12},{"$f":"SUM(D36:O36)","v":1.0074267733543249E-11},{"$f":"SUM(D36:P36)","v":3.4084960914194613E-12},{"$f":"SUM(D36:Q36)","v":4.3905735230372777E-12},{"$f":"SUM(D36:R36)","v":-8.5715297487090055E-12},{"$f":"SUM(D36:S36)","v":6.0279795870166968E-13},{"$f":"SUM(D36:T36)","v":2.456050987479003E-11},{"$f":"SUM(D36:U36)","v":4.829025921675516E-12},{"$f":"SUM(D36:V36)","v":4.3087055301173323E-11},{"$f":"SUM(D36:W36)","v":4.4989302475686014E-11},{"$f":"SUM(D36:X36)","v":1.0564714772972657E-11}]
[null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},null,{"$f":"D36-D43","v":-3.637978807091713E-12},{"$f":"D38+E36-E43","v":3.637978807091713E-12},0,3.637978807091713E-12,0,8.7004578019223098E-13,-6.8620118035546382E-12,1.1719137478371459E-11,1.1382796963420648E-11,4.6063856304115505E-12,8.053794859511563E-12,1.0690584329081055E-11,1.6809851912829762E-12,9.6857983935133664E-13,-1.3060319710760925E-11,-5.7649972768160781E-12,1.4805458731852703E-11,-3.2638969438714109E-12,3.653809627598674E-11,4.1221445678607208E-11,8.583793661374123E-12]
[null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},null,{"$f":"D36*D33/100","v":-3.637978807091713E-12},{"$f":"IF($C$21>$C$22,D39-E43+E36,D39*(1+$C$22)-E41+E36*$D$33/100)","v":3.637978807091713E-12},{"$f":"IF($C$21>$C$22,E39-F43+F36,E39*(1+$C$22)-F41+F36*$D$33/100)","v":0},{"$f":"IF($C$21>$C$22,F39-G43+G36,F39*(1+$C$22)-G41+G36*$D$33/100)","v":3.637978807091713E-12},0,8.7004578019223098E-13,-6.8620118035546382E-12,1.1719137478371459E-11,1.1382796963420648E-11,4.6063856304115505E-12,8.0537948595115646E-12,1.0690584329081057E-11,1.6809851912829786E-12,9.6857983935133907E-13,-1.3060319710760924E-11,-5.7649972768160765E-12,1.4805458731852707E-11,-3.2638969438714085E-12,3.6538096275986747E-11,4.1221445678607214E-11,8.5837936613741295E-12]
[]
[null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},null,{"$f":"D42+D43","v":-1.4519899726631449E-13},-2.9039799453262899E-13,2.9039799453262899E-13,0,2.9039799453262899E-13,-7.2759576141834263E-13,7.9704628961462493E-13,-5.4775318160924608E-13,1.6630641084953429E-12,9.0862030419357608E-13,1.1237858591120433E-12,-1.457112058301688E-12,3.197192623446688E-12,1.8286657335534624E-12,1.144112188602746E-12,8.3647840536900537E-13,2.9270708056235042E-12,-4.8029744443325848E-13,-1.8045011268925728E-12,1.3551451025882671E-13,1.5035247024329944E-12]
[null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"D36*C21*0.5","v":-1.4519899726631449E-13},{"$f":"D38*C21","v":-2.9039799453262899E-13},{"$f":"E38*C21","v":2.9039799453262899E-13},{"$f":"F38*C21","v":0},{"$f":"G38*C21","v":2.9039799453262899E-13},{"$f":"H38*C21","v":0},{"$f":"I38*C21","v":6.9450528196282291E-14},{"$f":"J38*C21","v":-5.4775318160924608E-13},{"$f":"K38*C21","v":9.354683470770003E-13},{"$f":"L38*C21","v":9.0862030419357608E-13},{"$f":"M38*C21","v":3.6770009393892307E-13},{"$f":"N38*C21","v":6.4288606382758222E-13},{"$f":"O38*C21","v":8.5336512777239623E-13},{"$f":"P38*C21","v":1.3418295000400691E-13},{"$f":"Q38*C21","v":7.7315910236767157E-14},{"$f":"R38*C21","v":-1.0425268680968224E-12},{"$f":"S38*C21","v":-4.6018510179607304E-13},{"$f":"T38*C21","v":1.1818308329571411E-12},{"$f":"U38*C21","v":-2.6053728653223015E-13},{"$f":"V38*C21","v":2.9166167383666065E-12},{"$f":"W38*C21","v":3.2904603879132659E-12}]
[null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},null,{"$f":"(D46-D48)/(C24-C23)","v":0},{"$f":"(E46-E48)/(C24-C23)","v":0},{"$f":"(F46-F48)/(C24-C23)","v":0},{"$f":"(G46-G48)/(C24-C23)","v":0},{"$f":"(H46-H48)/(C24-C23)","v":0},{"$f":"(I46-I48)/(C24-C23)","v":-7.2759576141834263E-13},{"$f":"(J46-J48)/(C24-C23)","v":7.2759576141834263E-13},{"$f":"(K46-K48)/(C24-C23)","v":0},{"$f":"(L46-L48)/(C24-C23)","v":7.2759576141834263E-13},{"$f":"(M46-M48)/(C24-C23)","v":0},{"$f":"(N46-N48)/(C24-C23)","v":7.5608576517312032E-13},{"$f":"(O46-O48)/(C24-C23)","v":-2.0999981221292702E-12},{"$f":"(P46-P48)/(C24-C23)","v":2.3438274956742916E-12},{"$f":"(Q46-Q48)/(C24-C23)","v":1.6944827835494555E-12},{"$f":"(R46-R48)/(C24-C23)","v":1.0667962783659788E-12},{"$f":"(S46-S48)/(C24-C23)","v":1.8790052734658277E-12},{"$f":"(T46-T48)/(C24-C23)","v":3.3872559074195774E-12},{"$f":"(U46-U48)/(C24-C23)","v":-1.6621282773903996E-12},{"$f":"(V46-V48)/(C24-C23)","v":-1.5439638403603427E-12},{"$f":"(W46-W48)/(C24-C23)","v":-2.7811022281077798E-12},{"$f":"(X46-X48)/(C24-C23)","v":-1.7869356854802715E-12}]
[]
[null,"t-g>0",null,{"$f":"IF(D26-C23>0,D26-C23,0)","v":0},{"$f":"IF(E26-C23>0,E26-C23,0)","v":0},{"$f":"IF(F26-C23>0,F26-C23,0)","v":0},{"$f":"IF(G26-C23>0,G26-C23,0)","v":0},{"$f":"IF(H26-C23>0,H26-C23,0)","v":0},{"$f":"IF(I26-C23>0,I26-C23,0)","v":1},{"$f":"IF(J26-C23>0,J26-C23,0)","v":2},{"$f":"IF(K26-C23>0,K26-C23,0)","v":3},{"$f":"IF(L26-C23>0,L26-C23,0)","v":4},{"$f":"IF(M26-C23>0,M26-C23,0)","v":5},{"$f":"IF(N26-C23>0,N26-C23,0)","v":6},{"$f":"IF(O26-C23>0,O26-C23,0)","v":7},{"$f":"IF(P26-C23>0,P26-C23,0)","v":8},{"$f":"IF(Q26-C23>0,Q26-C23,0)","v":9},{"$f":"IF(R26-C23>0,R26-C23,0)","v":10},{"$f":"IF(S26-C23>0,S26-C23,0)","v":11},{"$f":"IF(T26-C23>0,T26-C23,0)","v":12},{"$f":"IF(U26-C23>0,U26-C23,0)","v":13},{"$f":"IF(V26-C23>0,V26-C23,0)","v":14},{"$f":"IF(W26-C23>0,W26-C23,0)","v":15},{"$f":"IF(X26-C23>0,X26-C23,0)","v":16}]
[null,null,null,{"$f":"IF(D45=0,0,CHOOSE(D45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E45=0,0,CHOOSE(E45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F45=0,0,CHOOSE(F45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G45=0,0,CHOOSE(G45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H45=0,0,CHOOSE(H45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I45=0,0,CHOOSE(I45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":-3.637978807091713E-12},{"$f":"IF(J45=0,0,CHOOSE(J45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3.637978807091713E-12},{"$f":"IF(K45=0,0,CHOOSE(K45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(L45=0,0,CHOOSE(L45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3.637978807091713E-12},{"$f":"IF(M45=0,0,CHOOSE(M45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(N45=0,0,CHOOSE(N45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1.424500187738884E-13},{"$f":"IF(O45=0,0,CHOOSE(O45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":-6.8620118035546382E-12},{"$f":"IF(P45=0,0,CHOOSE(P45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1.1719137478371459E-11},{"$f":"IF(Q45=0,0,CHOOSE(Q45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1.2110392724838991E-11},{"$f":"IF(R45=0,0,CHOOSE(R45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":5.3339813918298937E-12},{"$f":"IF(S45=0,0,CHOOSE(S45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":9.5374763861030271E-12},{"$f":"IF(T45=0,0,CHOOSE(T45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1.0074267733543249E-11},{"$f":"IF(U45=0,0,CHOOSE(U45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3.4084960914194613E-12},{"$f":"IF(V45=0,0,CHOOSE(V45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":4.3905735230372777E-12},{"$f":"IF(W45=0,0,CHOOSE(W45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":-8.5715297487090055E-12},{"$f":"IF(X45=0,0,CHOOSE(X45,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":6.0279795870166968E-13}]
[null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},null,{"$f":"IF(D26-C24>0,D26-C24,0)","v":0},{"$f":"IF(E26-C24>0,E26-C24,0)","v":0},{"$f":"IF(F26-C24>0,F26-C24,0)","v":0},{"$f":"IF(G26-C24>0,G26-C24,0)","v":0},{"$f":"IF(H26-C24>0,H26-C24,0)","v":0},{"$f":"IF(I26-C24>0,I26-C24,0)","v":0},{"$f":"IF(J26-C24>0,J26-C24,0)","v":0},{"$f":"IF(K26-C24>0,K26-C24,0)","v":0},{"$f":"IF(L26-C24>0,L26-C24,0)","v":0},{"$f":"IF(M26-C24>0,M26-C24,0)","v":0},{"$f":"IF(N26-C24>0,N26-C24,0)","v":1},{"$f":"IF(O26-C24>0,O26-C24,0)","v":2},{"$f":"IF(P26-C24>0,P26-C24,0)","v":3},{"$f":"IF(Q26-C24>0,Q26-C24,0)","v":4},{"$f":"IF(R26-C24>0,R26-C24,0)","v":5},{"$f":"IF(S26-C24>0,S26-C24,0)","v":6},{"$f":"IF(T26-C24>0,T26-C24,0)","v":7},{"$f":"IF(U26-C24>0,U26-C24,0)","v":8},{"$f":"IF(V26-C24>0,V26-C24,0)","v":9},{"$f":"IF(W26-C24>0,W26-C24,0)","v":10},{"$f":"IF(X26-C24>0,X26-C24,0)","v":11}]
[null,null,null,{"$f":"IF(D47=0,0,CHOOSE(D47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(E47=0,0,CHOOSE(E47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(F47=0,0,CHOOSE(F47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(G47=0,0,CHOOSE(G47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(H47=0,0,CHOOSE(H47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(I47=0,0,CHOOSE(I47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(J47=0,0,CHOOSE(J47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(K47=0,0,CHOOSE(K47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(L47=0,0,CHOOSE(L47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(M47=0,0,CHOOSE(M47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(N47=0,0,CHOOSE(N47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":-3.637978807091713E-12},{"$f":"IF(O47=0,0,CHOOSE(O47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":3.637978807091713E-12},{"$f":"IF(P47=0,0,CHOOSE(P47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(Q47=0,0,CHOOSE(Q47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":3.637978807091713E-12},{"$f":"IF(R47=0,0,CHOOSE(R47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":0},{"$f":"IF(S47=0,0,CHOOSE(S47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":1.424500187738884E-13},{"$f":"IF(T47=0,0,CHOOSE(T47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":-6.8620118035546382E-12},{"$f":"IF(U47=0,0,CHOOSE(U47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":1.1719137478371459E-11},{"$f":"IF(V47=0,0,CHOOSE(V47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":1.2110392724838991E-11},{"$f":"IF(W47=0,0,CHOOSE(W47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":5.3339813918298937E-12},{"$f":"IF(X47=0,0,CHOOSE(X47,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37))","v":9.5374763861030271E-12}]
[]
[null,{"$f":"+B8","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D55-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D55+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"C59+D62","v":54.83212872757678},{"$f":"D59+E62","v":53.446140043462393},{"$f":"E59+F62","v":52.35158983447581},{"$f":"F59+G62","v":51.90954243228186},50.416206743967031,49.506143536100829,48.127743241460713,45.702735811401659,44.64507507398492,44.088713040554808,43.546720996622632,43.599097780964684,43.465194353740053,43.208016017282702,42.729794405965123,42.405626873627305,41.668968553467607,41.024133937950239,40.13164924712175,39.471537939267733,38.821293779246304]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"'Customized Scenario - public'!D122","v":49.282677950163006},{"$f":"'Customized Scenario - public'!E122","v":50.006978126692289},{"$f":"'Customized Scenario - public'!F122","v":47.658351924504615},{"$f":"'Customized Scenario - public'!G122","v":45.776583891972571},{"$f":"'Customized Scenario - public'!H122","v":44.754696303190208},{"$f":"'Customized Scenario - public'!I122","v":42.874716012937867},{"$f":"'Customized Scenario - public'!J122","v":41.702553942624164},{"$f":"'Customized Scenario - public'!K122","v":40.072067747940665},{"$f":"'Customized Scenario - public'!L122","v":37.422044534167547},{"$f":"'Customized Scenario - public'!M122","v":36.218116983030718},{"$f":"'Customized Scenario - public'!N122","v":35.557307091946413},{"$f":"'Customized Scenario - public'!O122","v":34.929454294962596},{"$f":"'Customized Scenario - public'!P122","v":34.907790459245},{"$f":"'Customized Scenario - public'!Q122","v":34.690529878386769},{"$f":"'Customized Scenario - public'!R122","v":34.34181732982811},{"$f":"'Customized Scenario - public'!S122","v":33.771777071436048},{"$f":"'Customized Scenario - public'!T122","v":33.356432510231471},{"$f":"'Customized Scenario - public'!U122","v":32.521122498655892},{"$f":"'Customized Scenario - public'!V122","v":31.785368916550951},{"$f":"'Customized Scenario - public'!W122","v":30.800434639181184},{"$f":"'Customized Scenario - public'!X122","v":30.041384556878764},{"$f":"'Customized Scenario - public'!Y122","v":29.302447180775243}]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"D59-D60","v":4.8251506008844913},{"$f":"E59-E60","v":5.7877881189577778},6.575005942503239,7.1548461290916521,7.5414907310291639,7.8035895934766657,8.0556754935200487,8.2806912772341121,8.4269580909542015,8.5314059486083949,8.6172667016600357,8.6913073217196839,8.7746644753532834,8.8661986874545917,8.9580173345290746,9.0491943633958343,9.1478460548117155,9.2387650213992885,9.3312146079405665,9.4301533823889692,9.5188465984710611]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C63+C77","v":0.11926996600767836},{"$f":"D63+D77","v":1.5494507774137682},{"$f":"E63+E77","v":-1.3859886841143876},{"$f":"F63+F77","v":-1.09455020898658},-0.44204740219394845,-1.4933356883148279,-0.91006320786620254,-1.3784002946401142,-2.4250074300590558,-1.0576607374167413,-0.55636203343011559,-0.5419920439321757,5.2376784342053728E-2,-0.13390342722462778,-0.25717833645735322,-0.47822161131757879,-0.32416753233781503,-0.7366583201596959,-0.64483461551736587,-0.89248469082848958,-0.66011130785401329,-0.65024416002142982,{"$f":"Y63+Y77","v":0}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C64+C71+C72","v":-8.9951624424272651},-3.8688464257350397,{"$f":"E64+E71+E72","v":-4.7847245732771269},-3.6659171163091697,-3.0974273620589221,-3.2199724427855339,-3.298562408737574,-3.0383396761962413,-2.4337405772275877,-1.8244812418579404,-1.3870933119744018,-1.1963725842333748,-1.2095572241057502,-1.3553522496114385,-1.4807517625117161,-1.6794584200623104,-1.5577819939113047,-1.3017051994280275,-1.1943472295693423,-1.2150777754732875,-1.0321521043589899,-0.95809186533688162,{"$f":"Y64+Y71+Y72","v":0}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C65+C68+C70","v":4.4031382895454492},{"$f":"D65+D68+D70","v":3.3893317197875512},{"$f":"E65+E68+E70","v":2.2691074795855526},{"$f":"F65+F68+F70","v":1.7877682714578276},1.5498738987114278,1.6169911228785345,1.7289693499962224,0.74387380900362832,1.7833296513317154,2.134585351130593,2.3060976076201634,2.5097271683137405,2.1100988001185494,1.9572095453126099,1.8706857961127925,1.9537136498918737,1.8413152710222001,1.8065291792904921,1.6476590097317967,1.5860135955594732,1.6389949167217948,1.4957808476687626,{"$f":"-(Y71+Y72)","v":1.7656391391330195}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C67-C66","v":6.6690441220067669},{"$f":"D67-D66","v":6.771623414109051},{"$f":"E67-E66","v":5.490198417469486},4.8493252442169137,4.5019048407418865,4.2410522518418929,4.5260920073346114,4.5095945035806011,4.7840322385750866,5.0384827380056905,5.174166807950499,5.1383081553477723,5.0085442686400725,4.8146346086215601,4.6609387387933623,4.4186634387739687,4.2288029779404255,4.1385642374402352,3.8973734028047318,3.763319543621229,3.7889075420187055,3.663504935129275]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"D154","v":41.154138217730193},{"$f":"E154","v":41.704681239101404},41.410262731261575,40.839657326839856,40.509352080633207,40.225627589210674,39.594568714265854,38.83155983585489,38.099886474335484,37.610294580999067,37.305893953004691,37.168288134975001,37.012342599014062,36.818220390525212,36.604698247624547,36.335678201943459,36.056613377931455,35.866959805208367,35.589461102181275,35.31824241720566,35.109196395528173]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"+D11","v":47.925761631839244},47.19487965657089,46.259587975478489,45.341562167581742,44.7504043324751,44.751719596545286,44.104163217846455,43.615592074429976,43.138369212341175,42.784461388949566,42.444202108352464,42.176832403615073,41.826977207635622,41.479159129318575,41.023361686398516,40.564481179883884,40.195177615371691,39.764333208013099,39.352780645802504,39.107149959224365,38.772701330657448]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"D12+D13","v":-4.4805366375679982},{"$f":"E12+E13","v":-4.5235067768856361},-4.3318963810011297,-4.1809319642741025,-4.0190109663139699,-4.137938239495651,-3.9177703754659192,-3.7256377769506841,-3.5511017220427799,-3.3857729924745881,-3.2306801483526342,-3.0831089570405257,-2.9411613544158937,-2.8055933180361996,-2.6749082047602935,-2.5479556952925564,-2.427369260843844,-2.3115520182459561,-2.2014540639113087,-2.101989471417296,-2.0035518178903375]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"+D12","v":-3.6449781846198077E-2},-7.3659467960370166E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.3024158390017027},{"$f":"'Baseline - external'!P23","v":1.2703394082420436},{"$f":"'Baseline - external'!Q23","v":1.2289010222436438},{"$f":"'Baseline - external'!R23","v":1.3949498373506115},{"$f":"'Baseline - external'!S23","v":1.340815582157262},{"$f":"'Baseline - external'!T23","v":0.15204968088894644},{"$f":"'Baseline - external'!U23","v":0.72493518970731285},{"$f":"'Baseline - external'!V23","v":0.64720433516768239},{"$f":"'Baseline - external'!W23","v":0.51770379214425244},{"$f":"'Baseline - external'!X23","v":0.60209916131860242},{"$f":"'Baseline - external'!Y23","v":0.18466348851900261},{"$f":"'Baseline - external'!Z23","v":8.3736291106943472E-2},{"$f":"'Baseline - external'!AA23","v":1.5340375355629821E-2},{"$f":"'Baseline - external'!AB23","v":0.20995841587819841},{"$f":"'Baseline - external'!AC23","v":0.16046798837433096},{"$f":"'Baseline - external'!AD23","v":9.5334202694100867E-2},{"$f":"'Baseline - external'!AE23","v":6.1837625173021049E-2},{"$f":"'Baseline - external'!AF23","v":2.4148115849552898E-2},{"$f":"'Baseline - external'!AG23","v":-4.7923153879614766E-2},{"$f":"'Baseline - external'!AH23","v":-0.16417226957017483}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"+D15","v":-6.5340705105191343},-6.0314497020176558,-5.026208085014729,-4.5235872765132417,-4.2722768722625082,-4.0209664680117818,-3.7696560637610474,-3.4932146190852387,-3.2167731744094179,-2.9403317297336127,-2.6638902850578035,-2.6638902850578026,-2.6638902850577932,-2.7141523659079634,-2.7141523659079447,-2.5131040425073561,-2.2617936382566208,-2.0104832340058878,-2.0106597738096288,-2.0160053242587868,-1.7656391391330195,{"$f":"X71","v":-1.7656391391330195}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D74+D75+D76","v":-0.72410763500345632},-1.0223823508450238,-0.42747730275226836,-0.12371398425710822,-0.5646866934015603,-1.0065652907220146,-1.2557421438822214E-2,-0.72385560947406424,-0.74229341857911546,-0.75285918986095246,-1.0422094674893119,-0.65576573916649694,-0.6486715098662551,-0.63728519271654538,-0.91901970404623934,-0.88599322242614875,-0.84644074046189877,-0.83152300529525103,-0.79043159722313194,-0.65514169682199797,-0.68823357387262474,0]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D97/100+D98/100+D97/100*D98/100","v":1.0627944801551832},{"$f":"1+E97/100+E98/100+E97/100*E98/100","v":1.0827516398875765},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"(D99/100)*C59/D73","v":2.4240627080227721},{"$f":"(E99/100)*D59/E73","v":3.1682818823717485},{"$f":"(F99/100)*E59/F73","v":3.2495798151230773},3.1723776176949992,2.8990630015788357,2.6147568959418681,3.5405830082165823,2.5337939268106147,2.2529068743267238,2.1603205666532164,1.8022567910380507,2.1482185892413774,2.1741739055657687,2.1791472981029703,1.9013710658089171,1.9008997689709821,1.9137427240515565,1.8965092516499369,1.8920174070016031,1.8725345308730732,1.8617558842420012,0]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"-(D97/100)*C59/D73","v":-2.9532706627794774},{"$f":"-(E97/100)*D59/E73","v":-4.4865099464915916},{"$f":"-(F97/100)*E59/F73","v":-2.9596240297077645},-2.5074071513513583,-2.5290797702909305,-2.509953735806159,-2.4527960343581343,-2.1019280900278114,-1.8779628489997884,-1.8710030574967507,-1.8459584253127743,-1.8697110222898958,-1.8970429470731724,-1.8937591683495161,-1.9178834454469589,-1.8942498719011485,-1.8700917130447474,-1.8634679411474304,-1.8259131433848739,-1.6189148220076579,-1.6956870120084311,0]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"-(D98/100*(1+D97/100))*C59/D73","v":-0.19489968024675106},{"$f":"-(E98/100*(1+E97/100))*D59/E73","v":0.29584571327481934},{"$f":"-(F98/100*(1+F97/100))*E59/F73","v":-0.71743308816758111},-0.7886844506007491,-0.93466992468946553,-1.1113684508577237,-1.1003443952972702,-1.1557214462568675,-1.1172374439060508,-1.0421766990174182,-0.99850783321458836,-0.93427330611797854,-0.92580246835885138,-0.92267332246999956,-0.90250732440819759,-0.89264311949598241,-0.89009175146870789,-0.8645643157977575,-0.85653586083986122,-0.90876140568741326,-0.85430244610619488,0]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30+IF('Customized Scenario - public'!E1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":5.4182972031488079},{"$f":"'Baseline - external'!O30+IF('Customized Scenario - public'!F1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":3.3987358891627393},{"$f":"'Baseline - external'!P30+IF('Customized Scenario - public'!G1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":2.5713669073225898},{"$f":"'Baseline - external'!Q30+IF('Customized Scenario - public'!H1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":2.6553799598649737},{"$f":"'Baseline - external'!R30+IF('Customized Scenario - public'!I1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.726636754470706},{"$f":"'Baseline - external'!S30+IF('Customized Scenario - public'!J1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":2.3884992008713715},{"$f":"'Baseline - external'!T30+IF('Customized Scenario - public'!K1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.6599393815561272},{"$f":"'Baseline - external'!U30+IF('Customized Scenario - public'!L1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":8.7331471685319073E-3},{"$f":"'Baseline - external'!V30+IF('Customized Scenario - public'!M1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.76682050444119909},{"$f":"'Baseline - external'!W30+IF('Customized Scenario - public'!N1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.83073127854428619},{"$f":"'Baseline - external'!X30+IF('Customized Scenario - public'!O1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.65438054030119908},{"$f":"'Baseline - external'!Y30+IF('Customized Scenario - public'!P1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.2619340084478039},{"$f":"'Baseline - external'!Z30+IF('Customized Scenario - public'!Q1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.2214488223868107},{"$f":"'Baseline - external'!AA30+IF('Customized Scenario - public'!R1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.2235734260543629},{"$f":"'Baseline - external'!AB30+IF('Customized Scenario - public'!S1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.2012368087447316},{"$f":"'Baseline - external'!AC30+IF('Customized Scenario - public'!T1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":1.2336144615734896},{"$f":"'Baseline - external'!AD30+IF('Customized Scenario - public'!U1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.56504687926833164},{"$f":"'Baseline - external'!AE30+IF('Customized Scenario - public'!V1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.54951261405197638},{"$f":"'Baseline - external'!AF30+IF('Customized Scenario - public'!W1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.32259308464479797},{"$f":"'Baseline - external'!AG30+IF('Customized Scenario - public'!X1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.37204079650497657},{"$f":"'Baseline - external'!AH30+IF('Customized Scenario - public'!Y1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$46*'Customized Scenario - public'!$A$56,0)","v":0.3078477053154518},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"D128/D93*100","v":49.709774347697902},48.939172786219146,47.801502906999147,47.34890568833643,46.145799023477466,45.498747443233846,43.47912703975075,41.270418083378537,40.382802268656853,39.94652542937078,39.825045197529874,39.885336139657944,39.761735500024479,39.529243023980548,39.364952179931677,39.325454972611254,38.879216299922291,38.517500200732336,37.902284515930987,37.499266138731684,37.094995501406707]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"D80/D66*100","v":120.78924866486874},117.34695322484528,115.4339522480563,115.93854793982,113.91393999989188,113.10885664202172,109.81083631322721,106.28060849946013,105.99192282596212,106.21167920751142,106.75268966265392,107.3101241435067,107.42831365957272,107.36326363604741,107.54070942924999,108.22821237586776,107.82825300980268,107.38992211751126,106.49861881052185,106.17534614481133,105.65606538955549]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"D126/D93*100","v":44.884623746813403},43.151384667261375,41.226496964495915,40.194059559244778,38.604308292448302,37.695157849757173,35.423451546230709,32.989726806144418,31.955844177702648,31.415119480762382,31.207778495869835,31.194028817938257,30.987071024671192,30.663044336525957,30.406934845402606,30.27626060921542,29.731370245110579,29.278735179333044,28.57106990799042,28.069112756342712,27.57614890293565]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"D82/D66*100","v":109.06466686131706},103.46892335626718,99.556231343041119,98.419189068046393,95.297274109956277,93.709309484751884,89.465430983385602,84.955966089426965,83.873856682561154,83.527980386076209,83.653747944448597,83.926460924588497,83.720912670619853,83.282255392269789,83.068393679152535,83.323780117570649,82.457467465060773,81.631494105841043,80.279580030615577,79.474828970165689,78.543947837119958]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C82*C93/C142","v":259.04342764467685},247.7665886016176,237.3607389548485,221.17048506019339,213.76322041251478,206.44529355802553,202.56847181756129,192.46848185295644,181.32529681187148,177.41810695847798,175.82356465312432,175.74886477151981,176.38164577604266,175.90652795005656,174.70315679785003,173.78429947245658,173.34334043773737,170.68078954434841,168.45442345013421,164.73357581288656,162.40810876521601,159.93382885250523]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"D136/D141*100","v":19.45443838930181},18.722001734865383,17.4192104498775,18.570019384406383,20.864612738496994,18.199606763599228,22.008737870266188,21.861376608908749,19.024541635818522,17.565303820568694,15.827048713608574,17.000796404910652,16.669733856118441,16.65528790850156,15.973658750611397,16.259842009272369,17.080319605153509,17.032865301993581,17.388087231929219,16.592456327828572,16.152905349561571]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"D137/D141*100","v":17.168117428103439},16.507447382610891,15.170490840774175,16.275584555339677,18.560766082285156,15.892193499237061,19.664405495599613,19.46046239541861,16.571874391944309,15.079952334507579,13.31944731409288,14.483570578314108,14.142861916552057,14.115234181755602,13.420092313833534,13.687222643483278,14.487425032288847,14.427317333136333,14.7619926675117,13.939392848205051,13.488655379547126]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"D137/D142*100","v":39.001502597371982},{"$f":"E137/E142*100","v":37.868567507013424},33.702208014423547,35.350030838398332,40.208734597151228,34.353655668471887,42.304365280281857,41.535330387876058,35.054434118846785,31.742788009445345,27.982939226947533,30.438981784445335,29.715654734982426,29.609860574483331,28.075676419400498,28.474330989168799,29.987886106535726,29.772154116577767,30.291586444715072,28.485376554408205,27.466053850470896]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"(D64+D71)/100*D93+D136+C143","v":2360.2673115802945},2091.5041414437146,2101.2626397858107,2600.8646609673724,3504.1136294176758,3275.1628348236027,3991.1748835850508,5101.7964030044459,4965.8543913622079,5145.352317949807,5295.8713359369958,5674.9645293973754,5750.0398520347144,5952.0952459854825,6124.4829787370163,6744.5723905067143,7857.510373401301,8471.4038375173677,9091.4189960560234,9230.2925956351992,9720.4698650618921]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"C93*(1+D97/100)*(1+D98/100)","v":45464.086073205697},{"$f":"D93*(1+E97/100)*(1+E98/100)","v":49226.313751753398},{"$f":"E93*(1+F97/100)*(1+F98/100)","v":52863.269804134077},56415.209666761191,60448.75219407837,65126.708119121875,70162.382047382765,75256.297224897076,80534.234262340993,86156.090139593798,92097.963503505191,98436.301756162982,105250.81871160898,112543.33666097198,120402.58032738499,128803.29973877301,137770.80539749403,147422.427493269,157736.34939089199,168339.123209307,179965.47711998093]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D93/C93-1)*100","v":6.2794480155183185},8.2751639887576509,7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K93/J93-1)*100","v":7.260179926722321},{"$f":"(L93/K93-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218757,6.9961688143372225,6.7218328935329197,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C124","v":18361.960658950429},{"$f":"D126","v":20406.383973885771},{"$f":"E126","v":21241.836004532091},21793.674321134618,22675.56297393081,23335.822655940123,24549.615427853612,24853.937408235906,24826.846858913592,25735.394410579705,27066.03865730673,28741.728449380946,30706.248337130146,32614.145948214195,34509.213218159508,36610.73415233149,38996.822702179801,40961.148242399737,43163.422140698502,45066.962654783769,47251.298306659068,49627.547944484526]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D95-C95)/C93*100","v":4.7791608759389224},1.8376087650834676,1.1210230353331523,1.6682446168459006,1.1703575789390817,2.0079699379342921,0.46727677349462399,-3.8611216626053844E-2,1.2072711323425813,1.6522715574502627,{"$f":"(N95-M95)/M93*100","v":1.9449464214998511},{"$f":"(O95-N95)/N93*100","v":2.1330763602329079},1.9382052932160234,1.8005249680174609,1.8672992968945374,1.9817586494910082,1.5250583985067152,1.5985054975506612,1.2912150114826855,1.3848017025309873,1.411584896323187]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"+D16-IF('Customized Scenario - public'!E1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":5.8906944612318712},{"$f":"+E16-IF('Customized Scenario - public'!F1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":8.8593605877872239},{"$f":"+F16-IF('Customized Scenario - public'!G1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":5.9467120061924561},{"$f":"+G16-IF('Customized Scenario - public'!H1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":5.1113682292374563},{"$f":"+H16-IF('Customized Scenario - public'!I1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":5.2204322138042603},{"$f":"+I16-IF('Customized Scenario - public'!J1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":5.3637352876307887},{"$f":"+J16-IF('Customized Scenario - public'!K1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":5.337618585397963},{"$f":"+K16-IF('Customized Scenario - public'!L1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.6844744828008711},{"$f":"+L16-IF('Customized Scenario - public'!M1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.3972634482420059},{"$f":"+M16-IF('Customized Scenario - public'!N1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.4833886485703633},{"$f":"+N16-IF('Customized Scenario - public'!O1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.4756749591488898},{"$f":"+O16-IF('Customized Scenario - public'!P1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.5890658683920504},{"$f":"+P16-IF('Customized Scenario - public'!Q1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.65232295029816},{"$f":"+Q16-IF('Customized Scenario - public'!R1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.6588360421304431},{"$f":"+R16-IF('Customized Scenario - public'!S1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.7486908024361174},{"$f":"+S16-IF('Customized Scenario - public'!T1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.7423942798764163},{"$f":"+T16-IF('Customized Scenario - public'!U1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.7170407296159622},{"$f":"+U16-IF('Customized Scenario - public'!V1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.7853701486726852},{"$f":"+V16-IF('Customized Scenario - public'!W1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.7622141451034494},{"$f":"+W16-IF('Customized Scenario - public'!X1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.3051696191019673},{"$f":"+X16-IF('Customized Scenario - public'!Y1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$49,0)","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"+D17","v":0.36712721194662734},-0.53665260927052705,1.3606119504804948,1.5295578182205949,1.8335895289394832,2.2540758459663079,2.2731664693657283,2.4604464574587981,2.5058314582405927,2.3901546407651963,2.3172501231080167,2.1924891827468596,2.1695124821667244,2.1688261534660969,2.1333092362985973,2.1336135278041235,2.143996816732896,2.1188014675131761,2.1324049777523557,2.3169161061297849,2.2122309771694493]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"D140","v":4.8351182124260061},{"$f":"E140","v":6.2562998799622056},{"$f":"F140","v":6.5293142330585692},6.4669154977447949,5.9841378121296884,5.5876981440993649,7.7047913495777083,5.6469548369102833,5.2751975663663213,5.1766653544460848,4.3697168251437208,5.2726418618739945,5.3319610789037437,5.3609192463270832,4.7078060523749743,4.7590427877071679,4.8271442049545037,4.8702199587823021,4.9346224879579479,4.9796188554483294,5.0424642541532334]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"D152","v":7.1007579474762217},{"$f":"E152","v":9.7236243017026158},6.6301172817114562,5.2485902806914453,6.2831314050221687,6.9841198505982804,6.0420186073755877,5.193217910425374,4.9969135318971292,5.6059777229349184,6.0314648720199315,6.487926264686239,6.4741564740905755,6.3678849460146791,6.3628695203892915,6.1909813726941154,6.1406812153685486,6.4427273467828394,6.1683512843291544,5.9085315880574862,6.2737357661611703]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"D160","v":7.214944301703774},{"$f":"E160","v":6.6239358593744413},5.2600529940521001,4.6012568096415185,5.7527375764304889,7.7418803555790339,6.1732366797236926,6.0719875900711706,5.8423900616111135,6.1030319289884671,6.0465025501198033,6.2088845983968577,6.0358479269019272,6.0395236563524746,5.807708708589554,5.7805630795169538,5.9883752077017238,5.8585919699805977,5.8887807640483736,6.0557006239365663,5.9922311892534497]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"D68","v":-4.4805366375679982},{"$f":"E68","v":-4.5235067768856361},-4.3318963810011297,-4.1809319642741025,-4.0190109663139699,-4.137938239495651,-3.9177703754659192,-3.7256377769506841,-3.5511017220427799,-3.3857729924745881,-3.2306801483526342,-3.0831089570405257,-2.9411613544158937,-2.8055933180361996,-2.6749082047602935,-2.5479556952925564,-2.427369260843844,-2.3115520182459561,-2.2014540639113087,-2.101989471417296,-2.0035518178903375]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"-'Customized Scenario - public'!E162","v":10.695946707025449},{"$f":"-'Customized Scenario - public'!F162","v":7.9695874305902521},{"$f":"-'Customized Scenario - public'!G162","v":6.3557205166112958},{"$f":"-'Customized Scenario - public'!H162","v":4.6949789081411009},{"$f":"-'Customized Scenario - public'!I162","v":3.8039175217457588},{"$f":"-'Customized Scenario - public'!J162","v":3.7319167586937096},{"$f":"-'Customized Scenario - public'!K162","v":3.7319167586933877},{"$f":"-'Customized Scenario - public'!L162","v":3.7319167586938207},{"$f":"-'Customized Scenario - public'!M162","v":3.7319167586940649},{"$f":"-'Customized Scenario - public'!N162","v":3.731916758693965},{"$f":"-'Customized Scenario - public'!O162","v":3.731916758693421},{"$f":"-'Customized Scenario - public'!P162","v":3.7319167586933211},{"$f":"-'Customized Scenario - public'!Q162","v":3.7319167586945645},{"$f":"-'Customized Scenario - public'!R162","v":3.7319167586935098},{"$f":"-'Customized Scenario - public'!S162","v":3.7319167586935764},{"$f":"-'Customized Scenario - public'!T162","v":3.7319167586937652},{"$f":"-'Customized Scenario - public'!U162","v":3.7319167586937652},{"$f":"-'Customized Scenario - public'!V162","v":3.7319167586935653},{"$f":"-'Customized Scenario - public'!W162","v":3.73191675869321},{"$f":"-'Customized Scenario - public'!X162","v":3.7319167586944868},{"$f":"-'Customized Scenario - public'!Y162","v":3.7319167586935875}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C142/C93*100","v":16.570182797648243},18.115688640724322,18.179663939902781,18.6401440288363,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.193670373732736,18.011602493978494,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.49694013654085,17.466065054913518,17.419283285765093,17.380805193281326,17.343804847921842,17.283073468283902,17.242223925225368]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C796,IF(START!L10=\"French\",translation!D796,IF(START!L10=\"Portuguese\",translation!E796,translation!F796)))","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C797,IF(START!L10=\"French\",translation!D797,IF(START!L10=\"Portuguese\",translation!E797,translation!F797)))","v":"    "}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C799,IF(START!L10=\"French\",translation!D799,IF(START!L10=\"Portuguese\",translation!E799,translation!F799)))","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C800,IF(START!L10=\"French\",translation!D800,IF(START!L10=\"Portuguese\",translation!E800,translation!F800)))","v":"Increase"},null,{"$f":"D118-C118","v":1760.5833301702332},{"$f":"E118-D118","v":875.72337628482637},884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"+IF(START!L10=\"English\",translation!C801,IF(START!L10=\"French\",translation!D801,IF(START!L10=\"Portuguese\",translation!E801,translation!F801)))","v":"Nominal debt stress"},{"$f":"C59/100*C93","v":22793.195690886529},{"$f":"D59/100*D93","v":24928.926200476453},{"$f":"E59/100*E93","v":26309.564585996312},{"$f":"F59/100*F93","v":27674.762180952577},{"$f":"G59/100*G93","v":29284.87720022818},30475.967880314856,32241.721601789908,33767.571083857103,34394.186702137908,35954.569346681019,37985.111348607243,40105.643210442744,42917.339454634959,45747.472911903453,48627.742930857166,51447.775033368613,54619.846688143858,57407.673576940833,60478.774109416256,63302.198472767239,66446.040884192262,69864.926573970079]
[null,{"$f":"+IF(START!L10=\"English\",translation!C802,IF(START!L10=\"French\",translation!D802,IF(START!L10=\"Portuguese\",translation!E802,translation!F802)))","v":"Increase"},null,{"$f":"D120-C120","v":2135.7305095899246},{"$f":"E120-D120","v":1380.6383855198583},{"$f":"F120-E120","v":1365.1975949562657},1610.1150192756031,1191.090680086676,1765.7537214750519,1525.8494820671949,626.61561828080448,1560.3826445431114,2030.5420019262237,2120.5318618355013,2811.6962441922151,2830.1334572684937,2880.2700189537136,2820.0321025114463,3172.0716547752454,2787.8268887969753,3071.1005324754224,2823.4243633509832,3143.8424114250229,3418.8856897778169]
[null,{"$f":"+IF(START!L10=\"English\",translation!C803,IF(START!L10=\"French\",translation!D803,IF(START!L10=\"Portuguese\",translation!E803,translation!F803)))","v":"Residual gross borrowing"},null,{"$f":"D121-D119","v":375.14717941969138},{"$f":"E121-E119","v":504.9150092350319},{"$f":"F121-F119","v":481.1701502032447},418.58071953278704,360.97389758532154,336.3657366167572,368.40584177277196,375.93121650995454,343.72704878916193,338.86539400924448,348.32640808040014,365.54082976260543,407.42401952471118,451.20892037210433,492.99843243823852,533.94814642595156,588.70002005926654,630.88559487785824,686.14873554433871,731.80929207469308,791.94601962411252]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C805,IF(START!L10=\"French\",translation!D805,IF(START!L10=\"Portuguese\",translation!E805,translation!F805)))","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C806,IF(START!L10=\"French\",translation!D806,IF(START!L10=\"Portuguese\",translation!E806,translation!F806)))","v":"PV of additional borrowing"},null,{"$f":"+D39","v":-3.637978807091713E-12},3.637978807091713E-12,0,3.637978807091713E-12,0,8.7004578019223098E-13,-6.8620118035546382E-12,1.1719137478371459E-11,1.1382796963420648E-11,4.6063856304115505E-12,8.0537948595115646E-12,1.0690584329081057E-11,1.6809851912829786E-12,9.6857983935133907E-13,-1.3060319710760924E-11,-5.7649972768160765E-12,1.4805458731852707E-11,-3.2638969438714085E-12,3.6538096275986747E-11,4.1221445678607214E-11,8.5837936613741295E-12]
[null,{"$f":"+IF(START!L10=\"English\",translation!C807,IF(START!L10=\"French\",translation!D807,IF(START!L10=\"Portuguese\",translation!E807,translation!F807)))","v":"PV PPG stress"},null,{"$f":"D124+D125","v":20406.383973885771},{"$f":"E124+E125","v":21241.836004532091},{"$f":"F124+F125","v":21793.674321134618},22675.56297393081,23335.822655940123,24549.615427853612,24853.937408235906,24826.846858913592,25735.394410579705,27066.03865730673,28741.728449380946,30706.248337130146,32614.145948214195,34509.213218159508,36610.73415233149,38996.822702179801,40961.148242399737,43163.422140698502,45066.962654783769,47251.298306659068,49627.547944484526]
[null,{"$f":"+IF(START!L10=\"English\",translation!C808,IF(START!L10=\"French\",translation!D808,IF(START!L10=\"Portuguese\",translation!E808,translation!F808)))","v":"Private debt (=PV)"},null,{"$f":"D61/100*D93","v":2193.7106223479268},{"$f":"E61/100*E93","v":2849.1147387248616},3475.7631310233355,4036.4214450612026,4558.7370437392092,5082.2210173577178,5652.0538162609228,6231.7416398714295,6786.5861701583544,7350.3257992577164,7936.3271418945651,8555.4015017634756,9235.4061995060401,9978.3158378527005,10785.68401694744,11655.660939828889,12603.061186236984,13620.011664945863,14718.717276395084,15874.637521206398,17130.63769725752]
[null,{"$f":"+IF(START!L10=\"English\",translation!C809,IF(START!L10=\"French\",translation!D809,IF(START!L10=\"Portuguese\",translation!E809,translation!F809)))","v":"PV total"},null,{"$f":"D126+D127","v":22600.094596233699},{"$f":"E126+E127","v":24090.950743256952},25269.437452157952,26711.984418992011,27894.559699679332,29631.836445211331,30505.991224496829,31058.588498785022,32521.980580738062,34416.36445656445,36678.055591275508,39261.649838893623,41849.552147720235,44487.529056012208,47396.418169278928,50652.483642008694,53564.209428636721,56783.433805644367,59785.679931178849,63125.935827865469,66758.185641742049]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C811,IF(START!L10=\"French\",translation!D811,IF(START!L10=\"Portuguese\",translation!E811,translation!F811)))","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C812,IF(START!L10=\"French\",translation!D812,IF(START!L10=\"Portuguese\",translation!E812,translation!F812)))","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C813,IF(START!L10=\"French\",translation!D813,IF(START!L10=\"Portuguese\",translation!E813,translation!F813)))","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C815,IF(START!L10=\"French\",translation!D815,IF(START!L10=\"Portuguese\",translation!E815,translation!F815)))","v":"Additional debt service stress"},null,{"$f":"+D41","v":-1.4519899726631449E-13},-2.9039799453262899E-13,2.9039799453262899E-13,0,2.9039799453262899E-13,-7.2759576141834263E-13,7.9704628961462493E-13,-5.4775318160924608E-13,1.6630641084953429E-12,9.0862030419357608E-13,1.1237858591120433E-12,-1.457112058301688E-12,3.197192623446688E-12,1.8286657335534624E-12,1.144112188602746E-12,8.3647840536900537E-13,2.9270708056235042E-12,-4.8029744443325848E-13,-1.8045011268925728E-12,1.3551451025882671E-13,1.5035247024329944E-12]
[null,{"$f":"+IF(START!L10=\"English\",translation!C816,IF(START!L10=\"French\",translation!D816,IF(START!L10=\"Portuguese\",translation!E816,translation!F816)))","v":"o/w interest"},null,{"$f":"+D42","v":-1.4519899726631449E-13},-2.9039799453262899E-13,2.9039799453262899E-13,0,2.9039799453262899E-13,0,6.9450528196282291E-14,-5.4775318160924608E-13,9.354683470770003E-13,9.0862030419357608E-13,3.6770009393892307E-13,6.4288606382758222E-13,8.5336512777239623E-13,1.3418295000400691E-13,7.7315910236767157E-14,-1.0425268680968224E-12,-4.6018510179607304E-13,1.1818308329571411E-12,-2.6053728653223015E-13,2.9166167383666065E-12,3.2904603879132659E-12]
[null,{"$f":"+IF(START!L10=\"English\",translation!C817,IF(START!L10=\"French\",translation!D817,IF(START!L10=\"Portuguese\",translation!E817,translation!F817)))","v":"Total debt service stress"},null,{"$f":"D134+D130","v":3639.9940621759897},{"$f":"E134+E130","v":3843.5665282728337},3813.2078158708923,4278.4912979427918,5109.2007321074707,4767.8651079722813,6114.1357890898635,6388.5925165408726,5837.3860681201058,5691.7836398939316,5437.8524269318086,6220.0963866121147,6493.8271162937745,6901.360667252814,7040.0708146288016,7609.8584954541611,8484.7318852074804,9006.2881164758546,9761.2403754557581,9864.9486100908071,10206.121626843371]
[null,{"$f":"+IF(START!L10=\"English\",translation!C818,IF(START!L10=\"French\",translation!D818,IF(START!L10=\"Portuguese\",translation!E818,translation!F818)))","v":"PPG debt service stress"},null,{"$f":"D132+D134","v":3212.2153436925501},{"$f":"E132+E134","v":3388.925667540776},3320.9446783533572,3749.8585999014495,4545.0486354398581,4163.377586031499,5462.8687078986432,5686.9686960670451,5084.8230958711356,4886.4412972705222,4576.2915255358712,5299.1167515770621,5509.4640987321436,5848.8524801367257,5914.6374480190761,6405.8326921803136,7196.6988878197535,7628.580062500916,8287.0161005230693,8287.5851161818937,8522.7303947502969]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C820,IF(START!L10=\"French\",translation!D820,IF(START!L10=\"Portuguese\",translation!E820,translation!F820)))","v":"New interest payments"},null,{"$f":"D131+D135","v":1102.0779560439541},{"$f":"E131+E135","v":1559.6283799562752},1717.834145169194,1789.7034844440377,1752.4474097746006,1702.9050916446718,2484.157376929636,1906.8394886269868,1814.3612998826679,1861.2477347099284,1659.8418016496678,2114.6269328876297,2288.3358358221362,2452.4850800425011,2289.2998248322374,2448.4216271613377,2636.5787641617708,2795.8799764167666,2984.3991876445439,3152.2082110632418,3350.5178598854377]
[null,{"$f":"+IF(START!L10=\"English\",translation!C821,IF(START!L10=\"French\",translation!D821,IF(START!L10=\"Portuguese\",translation!E821,translation!F821)))","v":"Effective rate"},null,{"$f":"D139/C120*100","v":4.8351182124260061},{"$f":"E139/D120*100","v":6.2562998799622056},6.5293142330585692,6.4669154977447949,5.9841378121296884,5.5876981440993649,7.7047913495777083,5.6469548369102833,5.2751975663663213,5.1766653544460848,4.3697168251437208,5.2726418618739945,5.3319610789037437,5.3609192463270832,4.7078060523749743,4.7590427877071679,4.8271442049545037,4.8702199587823021,4.9346224879579479,4.9796188554483294,5.0424642541532334]
[null,{"$f":"+IF(START!L10=\"English\",translation!C822,IF(START!L10=\"French\",translation!D822,IF(START!L10=\"Portuguese\",translation!E822,translation!F822)))","v":"Exports"},null,{"$f":"D66/100*D93","v":18710.352821994897},{"$f":"E66/100*E93","v":20529.677235928695},{"$f":"F66/100*F93","v":21890.818914227588},{"$f":"G66/100*G93","v":23039.778308123503},{"$f":"H66/100*H93","v":24487.397854648694},26197.627069110196,27780.492571316699,29223.194087134711,30683.45182692731,32403.559300972316,34357.968597494611,36587.088266144114,38955.793609807915,41436.453726687425,44073.001211193026,46801.552506565247,49675.486649836748,52875.94281287324,56137.516710472257,59454.419618061562,63184.432806203426]
[null,{"$f":"+IF(START!L10=\"English\",translation!C823,IF(START!L10=\"French\",translation!D823,IF(START!L10=\"Portuguese\",translation!E823,translation!F823)))","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"('Customized Scenario - public'!E10-'Customized Scenario - public'!E14)/100*'Customized Scenario-External'!D93","v":8236.1322763728531},{"$f":"('Customized Scenario - public'!F10-'Customized Scenario - public'!F14)/100*'Customized Scenario-External'!E93","v":8949.1784100709174},{"$f":"('Customized Scenario - public'!G10-'Customized Scenario - public'!G14)/100*'Customized Scenario-External'!F93","v":9853.7896298429205},{"$f":"('Customized Scenario - public'!H10-'Customized Scenario - public'!H14)/100*'Customized Scenario-External'!G93","v":10607.794423274543},{"$f":"('Customized Scenario - public'!I10-'Customized Scenario - public'!I14)/100*'Customized Scenario-External'!H93","v":11303.635095648779},{"$f":"('Customized Scenario - public'!J10-'Customized Scenario - public'!J14)/100*'Customized Scenario-External'!I93","v":12119.168993861822},{"$f":"('Customized Scenario - public'!K10-'Customized Scenario - public'!K14)/100*'Customized Scenario-External'!J93","v":12913.250610676096},{"$f":"('Customized Scenario - public'!L10-'Customized Scenario - public'!L14)/100*'Customized Scenario-External'!K93","v":13691.882652574352},{"$f":"('Customized Scenario - public'!M10-'Customized Scenario - public'!M14)/100*'Customized Scenario-External'!L93","v":14505.506146902293},{"$f":"('Customized Scenario - public'!N10-'Customized Scenario - public'!N14)/100*'Customized Scenario-External'!M93","v":15393.862995955235},{"$f":"('Customized Scenario - public'!O10-'Customized Scenario - public'!O14)/100*'Customized Scenario-External'!N93","v":16353.862932057218},{"$f":"('Customized Scenario - public'!P10-'Customized Scenario - public'!P14)/100*'Customized Scenario-External'!O93","v":17408.98164433664},{"$f":"('Customized Scenario - public'!Q10-'Customized Scenario - public'!Q14)/100*'Customized Scenario-External'!P93","v":18540.611498780767},{"$f":"('Customized Scenario - public'!R10-'Customized Scenario - public'!R14)/100*'Customized Scenario-External'!Q93","v":19753.056470576721},{"$f":"('Customized Scenario - public'!S10-'Customized Scenario - public'!S14)/100*'Customized Scenario-External'!R93","v":21066.767402733061},{"$f":"('Customized Scenario - public'!T10-'Customized Scenario - public'!T14)/100*'Customized Scenario-External'!S93","v":22496.868125249348},{"$f":"('Customized Scenario - public'!U10-'Customized Scenario - public'!U14)/100*'Customized Scenario-External'!T93","v":23998.686877269633},{"$f":"('Customized Scenario - public'!V10-'Customized Scenario - public'!V14)/100*'Customized Scenario-External'!U93","v":25623.204933811496},{"$f":"('Customized Scenario - public'!W10-'Customized Scenario - public'!W14)/100*'Customized Scenario-External'!V93","v":27357.48461259246},{"$f":"('Customized Scenario - public'!X10-'Customized Scenario - public'!X14)/100*'Customized Scenario-External'!W93","v":29094.174340129488},{"$f":"('Customized Scenario - public'!Y10-'Customized Scenario - public'!Y14)/100*'Customized Scenario-External'!X93","v":31030.050553127337}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C824,IF(START!L10=\"French\",translation!D824,IF(START!L10=\"Portuguese\",translation!E824,translation!F824)))","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[null,"PPG nominal debt baseline",{"$f":"'Baseline - external'!M13/100*'Baseline - external'!M48","v":21082.080816952766},{"$f":"'Baseline - external'!N13/100*'Baseline - external'!N48","v":22735.215578128533},{"$f":"'Baseline - external'!O13/100*'Baseline - external'!O48","v":23460.449847271444},{"$f":"'Baseline - external'!P13/100*'Baseline - external'!P48","v":24198.99904992924},{"$f":"'Baseline - external'!Q13/100*'Baseline - external'!Q48","v":25248.455755166971},{"$f":"'Baseline - external'!R13/100*'Baseline - external'!R48","v":25917.230836575651},{"$f":"'Baseline - external'!S13/100*'Baseline - external'!S48","v":27159.500584432193},{"$f":"'Baseline - external'!T13/100*'Baseline - external'!T48","v":28115.517267596188},{"$f":"'Baseline - external'!U13/100*'Baseline - external'!U48","v":28162.44506226647},{"$f":"'Baseline - external'!V13/100*'Baseline - external'!V48","v":29167.983176522655},{"$f":"'Baseline - external'!W13/100*'Baseline - external'!W48","v":30634.785549349523},{"$f":"'Baseline - external'!X13/100*'Baseline - external'!X48","v":32169.316068548171},{"$f":"'Baseline - external'!Y13/100*'Baseline - external'!Y48","v":34361.937952871471},{"$f":"'Baseline - external'!Z13/100*'Baseline - external'!Z48","v":36512.066712397405},{"$f":"'Baseline - external'!AA13/100*'Baseline - external'!AA48","v":38649.427093004473},{"$f":"'Baseline - external'!AB13/100*'Baseline - external'!AB48","v":40662.091016421189},{"$f":"'Baseline - external'!AC13/100*'Baseline - external'!AC48","v":42964.185748314972},{"$f":"'Baseline - external'!AD13/100*'Baseline - external'!AD48","v":44804.612390703842},{"$f":"'Baseline - external'!AE13/100*'Baseline - external'!AE48","v":46858.762444470391},{"$f":"'Baseline - external'!AF13/100*'Baseline - external'!AF48","v":48583.481196372129},{"$f":"'Baseline - external'!AG13/100*'Baseline - external'!AG48","v":50571.403362985839},{"$f":"'Baseline - external'!AH13/100*'Baseline - external'!AH48","v":52734.288876712577}]
[null,"Increase",null,{"$f":"D145-C145","v":1653.1347611757665},{"$f":"E145-D145","v":725.23426914291122},738.54920265779583,1049.4567052377315,668.7750814086794,1242.2697478565424,956.01668316399446,46.92779467028231,1005.5381142561855,1466.8023728268672,1534.5305191986481,2192.6218843233,2150.1287595259346,2137.3603806070678,2012.663923416716,2302.0947318937833,1840.4266423888694,2054.1500537665488,1724.7187519017389,1987.9221666137091,2162.8855137267383]
[null,"PPG nominal debt stress",{"$f":"C60/100*C93","v":21082.080816952766},{"$f":"D60/100*D93","v":22735.215578128529},{"$f":"E60/100*E93","v":23460.449847271448},24198.99904992924,25248.455755166975,25917.230836575651,27159.500584432193,28115.51726759618,28162.445062266481,29167.983176522666,30634.785549349526,32169.316068548178,34361.937952871478,36512.066712397405,38649.427093004473,40662.091016421175,42964.185748314965,44804.612390703856,46858.762444470383,48583.481196372159,50571.403362985868,52734.28887671257]
[null,"Increase",null,{"$f":"D147-C147","v":1653.1347611757628},{"$f":"E147-D147","v":725.23426914291849},738.54920265779219,1049.4567052377352,668.77508140867576,1242.2697478565424,956.01668316398718,46.9277946703005,1005.5381142561855,1466.8023728268599,1534.5305191986517,2192.6218843233,2150.1287595259273,2137.3603806070678,2012.6639234167014,2302.0947318937906,1840.4266423888912,2054.150053766527,1724.7187519017752,1987.9221666137091,2162.8855137267019]
[null,"Residual gross borrowing",null,{"$f":"D148-D146","v":-3.637978807091713E-12},{"$f":"E148-E146","v":7.2759576141834259E-12},-3.637978807091713E-12,3.637978807091713E-12,-3.637978807091713E-12,0,-7.2759576141834259E-12,1.8189894035458565E-11,0,-7.2759576141834259E-12,3.637978807091713E-12,0,-7.2759576141834259E-12,0,-1.4551915228366852E-11,7.2759576141834259E-12,2.1827872842550278E-11,-2.1827872842550278E-11,3.637978807091713E-11,0,-3.637978807091713E-11]
[]
[null,"Exports in USD",{"$f":"C66/100*C93","v":17469.860326451402},{"$f":"D10/100*D156","v":18710.352821994897},{"$f":"E10/100*E156","v":20529.677235928695},21890.818914227588,23039.778308123499,24487.397854648691,26197.627069110189,27780.492571316689,29223.194087134696,30683.451826927292,32403.559300972302,34357.96859749459,36587.088266144092,38955.793609807894,41436.453726687396,44073.001211192997,46801.552506565211,49675.486649836705,52875.942812873196,56137.516710472206,59454.419618061504,63184.432806203367]
[null,"Exports growth",null,{"$f":"(D151/C151-1)*100-IF('Customized Scenario - public'!E1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":7.1007579474762217},{"$f":"(E151/D151-1)*100-IF('Customized Scenario - public'!F1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":9.7236243017026158},{"$f":"(F151/E151-1)*100-IF('Customized Scenario - public'!G1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.6301172817114562},{"$f":"(G151/F151-1)*100-IF('Customized Scenario - public'!H1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":5.2485902806914453},{"$f":"(H151/G151-1)*100-IF('Customized Scenario - public'!I1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.2831314050221687},{"$f":"(I151/H151-1)*100-IF('Customized Scenario - public'!J1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.9841198505982804},{"$f":"(J151/I151-1)*100-IF('Customized Scenario - public'!K1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.0420186073755877},{"$f":"(K151/J151-1)*100-IF('Customized Scenario - public'!L1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":5.193217910425374},{"$f":"(L151/K151-1)*100-IF('Customized Scenario - public'!M1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":4.9969135318971292},{"$f":"(M151/L151-1)*100-IF('Customized Scenario - public'!N1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":5.6059777229349184},{"$f":"(N151/M151-1)*100-IF('Customized Scenario - public'!O1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.0314648720199315},{"$f":"(O151/N151-1)*100-IF('Customized Scenario - public'!P1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.487926264686239},{"$f":"(P151/O151-1)*100-IF('Customized Scenario - public'!Q1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.4741564740905755},{"$f":"(Q151/P151-1)*100-IF('Customized Scenario - public'!R1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.3678849460146791},{"$f":"(R151/Q151-1)*100-IF('Customized Scenario - public'!S1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.3628695203892915},{"$f":"(S151/R151-1)*100-IF('Customized Scenario - public'!T1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.1909813726941154},{"$f":"(T151/S151-1)*100-IF('Customized Scenario - public'!U1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.1406812153685486},{"$f":"(U151/T151-1)*100-IF('Customized Scenario - public'!V1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.4427273467828394},{"$f":"(V151/U151-1)*100-IF('Customized Scenario - public'!W1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.1683512843291544},{"$f":"(W151/V151-1)*100-IF('Customized Scenario - public'!X1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":5.9085315880574862},{"$f":"(X151/W151-1)*100-IF('Customized Scenario - public'!Y1='Customized Scenario - public'!$C$42,'Customized Scenario - public'!$C$50,0)","v":6.2737357661611703}]
[null,"Exports in USD stress",null,{"$f":"C151*(1+D152/100)","v":18710.352821994897},{"$f":"D153*(1+E152/100)","v":20529.677235928695},{"$f":"E153*(1+F152/100)","v":21890.818914227588},23039.778308123503,24487.397854648698,26197.627069110196,27780.492571316699,29223.194087134711,30683.451826927307,32403.55930097232,34357.968597494611,36587.088266144114,38955.793609807915,41436.453726687425,44073.001211193034,46801.552506565247,49675.486649836748,52875.94281287324,56137.516710472257,59454.419618061562,63184.432806203433]
[null,"Exports in % of GDP stress",null,{"$f":"D153/D93*100","v":41.154138217730193},{"$f":"E153/E93*100","v":41.704681239101404},41.410262731261575,40.839657326839856,40.509352080633207,40.225627589210674,39.594568714265854,38.83155983585489,38.099886474335484,37.610294580999067,37.305893953004691,37.168288134975001,37.012342599014062,36.818220390525212,36.604698247624547,36.335678201943459,36.056613377931455,35.866959805208367,35.589461102181275,35.31824241720566,35.109196395528173]
[]
[null,"Nominal GDP (Million of US dollars)  ",{"$f":"C93","v":42777.871848343901},{"$f":"C156*(1+D16/100)*(1+D98/100)","v":45464.086073205697},{"$f":"D156*(1+E16/100)*(1+E98/100)","v":49226.313751753398},52863.269804134077,56415.209666761191,60448.75219407837,65126.708119121875,70162.382047382765,75256.297224897076,80534.234262340993,86156.090139593798,92097.963503505191,98436.301756162982,105250.81871160898,112543.33666097198,120402.58032738499,128803.29973877301,137770.80539749403,147422.427493269,157736.34939089199,168339.123209307,179965.47711998093]
[null,null,null,{"$f":"D156-D93","v":0},{"$f":"E156-E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Imports in USD",{"$f":"C67/100*C93","v":20322.735474472967},21789.009519538784,23232.299534506023,24454.330801757958,25579.537363026109,27051.061020785986,29145.321799929916,30944.531495706695,32823.479607931673,34741.155318420424,36861.419120003098,39090.245767104432,41517.314016013661,44023.235953354582,46682.029703049302,49393.186007459655,52248.390281604006,55377.219931650812,58621.545291764996,62073.639574494358,65832.633353507146,69777.476942022869]
[null,"Imports growth",null,{"$f":"(D159/C159-1)*100","v":7.214944301703774},{"$f":"(E159/D159-1)*100","v":6.6239358593744413},5.2600529940521001,4.6012568096415185,5.7527375764304889,7.7418803555790339,6.1732366797236926,6.0719875900711706,5.8423900616111135,6.1030319289884671,6.0465025501198033,6.2088845983968577,6.0358479269019272,6.0395236563524746,5.807708708589554,5.7805630795169538,5.9883752077017238,5.8585919699805977,5.8887807640483736,6.0557006239365663,5.9922311892534497]

{"sheet":"CI Summary","index":25,"n_rows":96,"n_cols":19,"rows_kept":96,"cut":false,"hidden":false,"merged":[[0,1,0,5],[32,7,32,9],[65,8,65,9],[64,8,64,9],[11,1,11,4],[85,2,85,3],[85,4,85,5],[84,2,84,5],[72,7,72,9],[66,8,66,9]]}
[null,"Debt Carrying Capacity and Thresholds"]
[]
[null,{"$f":"'Input 1 - Basics'!B7","v":"Country"},{"$f":"Country","v":"Ghana"},null,null,null,null,"Applicable thresholds"]
[null,{"$f":"'Input 1 - Basics'!B8","v":"Country Code"},{"$f":"'Input 1 - Basics'!C8","v":652}]
[]
[null,"Debt Carrying Capacity",{"$f":"IF('Input 6(optional)-Standard Test'!C4=lookup!$AF$4, 'CI Summary'!B9, 'CI Summary'!F68)","v":"Medium"},null,null,null,null,"APPLICABLE",null,null,{"$f":"H6","v":"APPLICABLE"}]
[]
[null,"Final","Classification based on current vintage","Classification based on the previous vintage","Classification based on the two previous vintage",null,null,{"$f":"++IF(START!L10=\"English\",translation!C196,IF(START!L10=\"French\",translation!D196,IF(START!L10=\"Portuguese\",translation!E196,translation!F196)))","v":"EXTERNAL debt burden thresholds"},null,null,{"$f":"IF(START!L10=\"English\",translation!C204,IF(START!L10=\"French\",translation!D204,IF(START!L10=\"Portuguese\",translation!E204,translation!F204)))","v":"TOTAL public debt benchmark"}]
[null,{"$f":"IF(C9=D9, C9, E9)","v":"Medium"},{"$f":"IF('Input 6(optional)-Standard Test'!C4=\"New\", 'CI Summary'!E27, 'CI Summary'!F68)","v":"Medium"},{"$f":"'Imported data'!Q79","v":"Medium"},{"$f":"'Imported data'!R79","v":"Medium"},null,null,{"$f":"++IF(START!L10=\"English\",translation!C197,IF(START!L10=\"French\",translation!D197,IF(START!L10=\"Portuguese\",translation!E197,translation!F197)))","v":"PV of debt in % of"},null,null,{"$f":"IF(START!L10=\"English\",translation!C205,IF(START!L10=\"French\",translation!D205,IF(START!L10=\"Portuguese\",translation!E205,translation!F205)))","v":"PV of total public debt in percent of GDP"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($H$32:$M$33, MATCH(K9, $H$32:$H$33, 0), MATCH($C$6, $H$32:$M$32, 0)), S67)","v":55}]
[null,null,{"$f":"IF('Input 6(optional)-Standard Test'!C4=\"New\", E25, F67)","v":2.7398858732625286},{"$f":"'Imported data'!Q77","v":2.7219219734135653},{"$f":"'Imported data'!R77","v":2.74961590133934},null,null,{"$f":"++IF(START!L10=\"English\",translation!C198,IF(START!L10=\"French\",translation!D198,IF(START!L10=\"Portuguese\",translation!E198,translation!F198)))","v":"Exports"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$32:$E$35, MATCH($H10, $B$32:$B$35, 0), MATCH($C$6, $B$32:$E$32, 0)), P68)","v":180}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C199,IF(START!L10=\"French\",translation!D199,IF(START!L10=\"Portuguese\",translation!E199,translation!F199)))","v":"GDP"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$32:$E$35, MATCH($H11, $B$32:$B$35, 0), MATCH($C$6, $B$32:$E$32, 0)), P69)","v":40}]
[null,{"$f":"'Imported data'!C83","v":0},null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C201,IF(START!L10=\"French\",translation!D201,IF(START!L10=\"Portuguese\",translation!E201,translation!F201)))","v":"Debt service in % of"}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C202,IF(START!L10=\"French\",translation!D202,IF(START!L10=\"Portuguese\",translation!E202,translation!F202)))","v":"Exports"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$36:$E$38, MATCH($H13, $B$36:$B$38, 0), MATCH($C$6, $B$32:$E$32, 0)), P71)","v":15}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C203,IF(START!L10=\"French\",translation!D203,IF(START!L10=\"Portuguese\",translation!E203,translation!F203)))","v":"Revenue"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$36:$E$38, MATCH($H14, $B$36:$B$38, 0), MATCH($C$6, $B$32:$E$32, 0)), P72)","v":18}]
[null,"Calculation of the CI Index"]
[]
[null,{"$f":"++OFFSET(translation!C1703, 0,LANG)","v":"Components"},{"$f":"++OFFSET(translation!C1705, 0,LANG)","v":"Coefficients (A)"},{"$f":"++OFFSET(translation!C1706, 0,LANG)","v":"10-year average values (B)"},{"$f":"++OFFSET(translation!C1707, 0,LANG)","v":"CI Score components \n(A*B) = (C)"},{"$f":"++OFFSET(translation!C1708, 0,LANG)","v":"Contribution of components"},null,"New framework"]
[null,{"$f":"++OFFSET(translation!C1709, 0,LANG)","v":"CPIA"},{"$f":"ROUND(-AVERAGE('CI Summary'!C88:F88), 3)","v":0.38500000000000001},{"$f":"AVERAGE(C46:L46)","v":3.445833533333333},{"$f":"C18*D18","v":1.3266459103333332},{"$f":"E18/$E$25","v":0.48419750737778905},null,null,"Cut-off values"]
[null,{"$f":"++OFFSET(translation!C1710, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"Real growth rate (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C89:F89), 3)","v":2.7189999999999999},{"$f":"AVERAGE(C47:L47)","v":3.9540382411368578},{"$f":"C19%*D19","v":0.10751029977651116},3.9238970070126646E-2,null,"Weak","CI <",2.69]
[null,{"$f":"++OFFSET(translation!C1711, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"Import coverage of reserves (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C90:F90), 3)","v":4.0519999999999996},{"$f":"AVERAGE(C48:L48)","v":27.068776614496205},{"$f":"C20%*D20","v":1.0968268284193861},0.40031843629798192,null,"Medium",{"$f":"J19","v":2.69},"≤ CI ≤ ",{"$f":"J21","v":3.05}]
[null,{"$f":"++OFFSET(translation!C1711, 0,LANG)&\"^2\"&\"  \"&++OFFSET(translation!C1714, 0,LANG)","v":"Import coverage of reserves^2  (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C91:F91), 3)","v":-3.99},{"$f":"AVERAGE(C48:L48)^2/100","v":7.3271866740549658},{"$f":"C21%*D21","v":-0.29235474829479319},-0.10670325766038961,null,"Strong","CI >",3.05]
[null,{"$f":"++OFFSET(translation!C1712, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"Remittances (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C92:F92), 3)","v":2.0219999999999998},{"$f":"AVERAGE(C50:L50)","v":5.340644124975678},{"$f":"C22%*D22","v":0.1079878242070082},3.9413256318746342E-2]
[null,{"$f":"++OFFSET(translation!C1713, 0,LANG)&\" \"&++OFFSET(translation!C1714, 0,LANG)","v":"World economic growth (in percent)"},{"$f":"ROUND(-AVERAGE('CI Summary'!C93:F93), 3)","v":13.52},{"$f":"AVERAGE(C51:L51)","v":2.9087999912802038},{"$f":"C23%*D23","v":0.3932697588210835},0.14353508759574579]
[]
[null,"CI Score",null,null,{"$f":"SUM(E18:E23)","v":2.7398858732625286},{"$f":"SUM(F18:F23)","v":1.0000000000000002}]
[]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C195,IF(START!$L$10=\"French\",translation!D195,IF(START!$L$10=\"Portuguese\",translation!E195,translation!F195)))","v":"CI rating"},null,null,{"$f":"IF(E25<J19,H19,IF(E25>J21,H21,H20))","v":"Medium"}]
[]
[]
[null,{"$f":"++OFFSET(translation!C1758, 0,LANG)","v":"Reference: Thresholds by Classiciation"}]
[]
[null,{"$f":"H8","v":"EXTERNAL debt burden thresholds"},"Weak","Medium","Strong",null,null,{"$f":"K8","v":"TOTAL public debt benchmark"},null,null,{"$f":"C32","v":"Weak"},{"$f":"D32","v":"Medium"},{"$f":"E32","v":"Strong"}]
[null,{"$f":"H9","v":"PV of debt in % of"},null,null,null,null,null,{"$f":"K9","v":"PV of total public debt in percent of GDP"},null,null,35,55,70]
[null,{"$f":"H10","v":"Exports"},140,180,240]
[null,{"$f":"H11","v":"GDP"},30,40,55]
[null,"Debt service in % of"]
[null,{"$f":"H13","v":"Exports"},10,15,21]
[null,{"$f":"H14","v":"Revenue"},14,18,23]
[]
[]
[]
[null,{"$f":"++OFFSET(translation!C1759, 0,LANG)","v":"Detailed data for the calculation of the CI Index"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C) = (A)*(B)","(C) = (A)*(B)"]
[null,"Components",{"$f":"D45-1","v":2019},{"$f":"E45-1","v":2020},2021,2022,{"$f":"H45-1","v":2023},{"$f":"'Imported data'!Q68","v":2024},{"$f":"H45+1","v":2025},{"$f":"I45+1","v":2026},2027,2028,"10-yr average","Weights","10-yr average","Contribution of components"]
[null,"CPIA",{"$f":"'Imported data'!L69","v":3.5333333333333301},{"$f":"'Imported data'!M69","v":3.5750000000000002},{"$f":"'Imported data'!N69","v":3.5750000000000002},{"$f":"'Imported data'!O69","v":3.5750000000000002},{"$f":"'Imported data'!P69","v":3.3666670000000001},{"$f":"'Imported data'!Q69","v":3.3666670000000001},{"$f":"'Imported data'!R69","v":3.3666670000000001},{"$f":"'Imported data'!S69","v":3.3666670000000001},{"$f":"'Imported data'!T69","v":3.3666670000000001},{"$f":"'Imported data'!U69","v":3.3666670000000001},{"$f":"AVERAGE(C46:L46)","v":3.445833533333333},{"$f":"ROUND(-AVERAGE('CI Summary'!C88:F88), 3)","v":0.38500000000000001},{"$f":"M46*N46","v":1.3266459103333332},{"$f":"O46/$O$53","v":0.48419750737778905}]
[null,"Real growth rate \n(in percent)",{"$f":"'Imported data'!L70","v":6.5077747875730241},{"$f":"'Imported data'!M70","v":0.51394165966490646},{"$f":"'Imported data'!N70","v":5.0764664678089026},{"$f":"'Imported data'!O70","v":3.0777305680083371},{"$f":"'Imported data'!P70","v":2.2590803840294842},{"$f":"'Imported data'!Q70","v":2.7790704101874897},{"$f":"'Imported data'!R70","v":4.3818170784131887},{"$f":"'Imported data'!S70","v":4.9445010556830953},{"$f":"'Imported data'!T70","v":5.0000000000001741},{"$f":"'Imported data'!U70","v":4.9999999999999707},{"$f":"AVERAGE(C47:L47)","v":3.9540382411368578},{"$f":"ROUND(-AVERAGE('CI Summary'!C89:F89), 3)","v":2.7189999999999999},{"$f":"M47%*N47","v":0.10751029977651115},3.9238970070126639E-2]
[null,"Import coverage of reserves\n(in percent)",{"$f":"'Imported data'!L71","v":28.881727409589097},{"$f":"'Imported data'!M71","v":32.769018910978986},{"$f":"'Imported data'!N71","v":35.231002146197469},{"$f":"'Imported data'!O71","v":9.5048071019451328},{"$f":"'Imported data'!P71","v":13.897015982635452},{"$f":"'Imported data'!Q71","v":19.282288248533451},{"$f":"'Imported data'!R71","v":24.646748479170498},{"$f":"'Imported data'!S71","v":31.315313695536741},{"$f":"'Imported data'!T71","v":35.559192284052763},{"$f":"'Imported data'!U71","v":39.600651886322495},27.068776614496205,{"$f":"ROUND(-AVERAGE('CI Summary'!C90:F90), 3)","v":4.0519999999999996},{"$f":"M48%*N48","v":1.0968268284193861},0.40031843629798192]
[null,"Import coverage of reserves^2\n(in percent)",{"$f":"C48^2/100","v":8.3415417816181012},{"$f":"D48^2/100","v":10.738086003880984},12.412235122253705,0.90341358045186637,1.931270532216252,3.7180664009953124,6.0746221059549326,9.8064887184987093,12.644561558942376,15.682116298216975,{"$f":"AVERAGE(C48:L48)^2/100","v":7.3271866740549658},{"$f":"ROUND(-AVERAGE('CI Summary'!C91:F91), 3)","v":-3.99},{"$f":"M49%*N49","v":-0.29235474829479313},-0.10670325766038959]
[null,"Remittances\n(in percent)",{"$f":"IF((C56/C57*100)>$C$58, $C$58, C56/C57*100)","v":4.9742049361256608},5.142251889619855,4.2714100722433939,4.9831955310611917,4.9818447704766342,5.1831631337760982,6.1826522923644349,6.0431497193052959,5.8989513179650173,5.7456175868192005,5.340644124975678,{"$f":"ROUND(-AVERAGE('CI Summary'!C92:F92), 3)","v":2.0219999999999998},{"$f":"M50%*N50","v":0.1079878242070082},3.9413256318746342E-2]
[null,"World economic growth \n(in percent)",{"$f":"'Imported data'!L74","v":2.8365122884450438},{"$f":"'Imported data'!M74","v":-2.6902774786379227},{"$f":"'Imported data'!N74","v":6.4718705989534708},{"$f":"'Imported data'!O74","v":3.4587118036553046},{"$f":"'Imported data'!P74","v":3.2139995926548743},{"$f":"'Imported data'!Q74","v":3.1794913240570724},{"$f":"'Imported data'!R74","v":3.2344619985070273},{"$f":"'Imported data'!S74","v":3.1565999835999987},{"$f":"'Imported data'!T74","v":3.1371464618457927},{"$f":"'Imported data'!U74","v":3.089483339721375},2.9087999912802038,{"$f":"ROUND(-AVERAGE('CI Summary'!C93:F93), 3)","v":13.52},{"$f":"M51%*N51","v":0.39326975882108356},0.14353508759574582]
[]
[null,"CI Score",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O46:O51)","v":2.7398858732625286},{"$f":"SUM(P46:P51)","v":1.0000000000000002}]
[]
[null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C1904, 0,LANG), translation!J1904)","v":"IMF teams to override the remittances data if the current values are not consistent with the macro framework used for the last WEO vintage"}]
[null,"Remittances \n(Gross, US dollars, billions)",{"$f":"'Imported data'!L75","v":3.4},{"$f":"'Imported data'!M75","v":3.6},{"$f":"'Imported data'!N75","v":3.4},{"$f":"'Imported data'!O75","v":3.6},{"$f":"'Imported data'!P75","v":3.8},{"$f":"'Imported data'!Q75","v":3.9},{"$f":"'Imported data'!R75","v":4.7},{"$f":"'Imported data'!S75","v":4.9000000000000004},{"$f":"'Imported data'!T75","v":5.0999999999999996},{"$f":"'Imported data'!U75","v":5.3}]
[null,"GDP (US dollars, billions)",{"$f":"'Imported data'!L76","v":68.352632102211146},{"$f":"'Imported data'!M76","v":70.008239138711915},{"$f":"'Imported data'!N76","v":79.599006943725286},{"$f":"'Imported data'!O76","v":72.242800379004308},{"$f":"'Imported data'!P76","v":76.276965161972271},{"$f":"'Imported data'!Q76","v":75.243628250587719},{"$f":"'Imported data'!R76","v":76.019154527006023},{"$f":"'Imported data'!S76","v":81.08354463478841},{"$f":"'Imported data'!T76","v":86.456044898491641},{"$f":"'Imported data'!U76","v":92.244217787110031}]
[null,"Higher cut-off \n(1 std. deviation from the 2000-2015 LIC sample average)",15.4937688076005]
[]
[]
[]
[null,"Old framework"]
[]
[null,null,null,null,null,null,null,null,"Cut-off values",null,null,null,null,null,"APPLICABLE",null,null,"APPLICABLE"]
[null,null,null,null,null,null,null,"Weak",{"$f":"\"CPIA  ≤  \"&3.25","v":"CPIA  ≤  3.25"}]
[null,null,null,null,null,null,null,"Medium","3.25 < CPIA < 3.75",null,null,null,null,null,"EXTERNAL debt burden thresholds",null,null,"TOTAL public debt benchmark"]
[null,"CPIA Rating",null,null,null,{"$f":"'Imported data'!R77","v":2.74961590133934},null,"Strong","CPIA  ≥ 3.75",null,null,null,null,null,"PV of debt in % of",null,null,"PV of total public debt in percent of GDP",{"$f":"INDEX($H$72:$M$73, MATCH($R$67, $H$72:$H$73, 0), MATCH($F$68, $H$72:$M$72, 0))","v":56}]
[null,"Performance Policy",null,null,null,{"$f":"'Imported data'!R79","v":"Medium"},null,null,null,null,null,null,null,null,"Exports",{"$f":"INDEX($B$72:$E$79, MATCH(O68, $B$72:$B$75, 0), MATCH($F$68, $B$72:$E$72, 0))","v":150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP",{"$f":"INDEX($B$72:$E$79, MATCH(O69, $B$72:$B$75, 0), MATCH($F$68, $B$72:$E$72, 0))","v":40}]
[null,"Old Thresholds by Classification",null,null,null,null,null,null,null,null,null,null,null,null,"Debt service in % of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports",{"$f":"INDEX($B$77:$E$79, MATCH(O71, $B$77:$B$79, 0), MATCH($F$68, $B$72:$E$72, 0))","v":20}]
[null,{"$f":"B32","v":"EXTERNAL debt burden thresholds"},{"$f":"C32","v":"Weak"},{"$f":"D32","v":"Medium"},{"$f":"E32","v":"Strong"},null,null,{"$f":"H32","v":"TOTAL public debt benchmark"},null,null,{"$f":"K32","v":"Weak"},{"$f":"L32","v":"Medium"},{"$f":"M32","v":"Strong"},null,"Revenue",{"$f":"INDEX($B$77:$E$79, MATCH(O72, $B$77:$B$79, 0), MATCH($F$68, $B$72:$E$72, 0))","v":20}]
[null,{"$f":"B33","v":"PV of debt in % of"},null,null,null,null,null,{"$f":"H33","v":"PV of total public debt in percent of GDP"},null,null,38,56,74]
[null,{"$f":"B34","v":"Exports"},100,150,200]
[null,{"$f":"B35","v":"GDP"},30,40,50]
[]
[null,{"$f":"B36","v":"Debt service in % of"}]
[null,{"$f":"B37","v":"Exports"},15,20,25]
[null,{"$f":"B38","v":"Revenue"},18,20,22]
[]
[]
[null,"Background information: the weights for the CI calculations are based on the probit regressions underlying the LIC DSF"]
[]
[null,"Weights"]
[null,null,"Probit Regressions, Summary of Baseline"]
[null,null,"PV of debt as a percent of",null,"Debt service as a percent of"]
[null,"Variable","GDP","Exports","Revenue","Exports"]
[null,"Governance",-0.4,-0.38100000000000001,-0.36199999999999999,-0.39500000000000002]
[null,"Growth",-3.081,-2.8530000000000002,-3.0009999999999999,-1.9419999999999999]
[null,"Reserves",-4.2229999999999999,-4.5910000000000002,-3.6960000000000002,-3.6989999999999998]
[null,"Reserves^2",3.9529999999999998,4.5819999999999999,3.7429999999999999,3.6829999999999998]
[null,"FX INCOME3",-2.2349999999999999,-2.282,-1.635,-1.9339999999999999]
[null,"World Growth",-12.4,-14.09,-13.84,-13.75]
[]
[null,"See Table AIII.2. of the Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms"]
[null,"http://www.imf.org/en/Publications/Policy-Papers/Issues/2017/10/02/pp082217LIC-DSF"]

{"sheet":"Dom_Debt_Indicators","index":26,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[21,1,21,4],[2,1,2,12],[3,1,3,11],[16,2,17,6],[19,1,19,4],[20,1,20,4],[28,1,28,4],[29,1,29,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1071,0,LANG)&\" 6. \"&Country&++OFFSET(translation!C1072,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Text figure 6. Ghana: Indicators of Public Domestic Debt 2024-2034"}]
[null,"(Percent)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"   Historical realizations",null,null,null,null,null,"As a ratio to GDP (LHS)"]
[null,null,"   Median of average projected values over the first five years of the forecast period \n   across countries using the LIC DSF with non-zero domestic debt, end-2023",null,null,null,null,null,"As a ratio to domestic debt stock in prev. year (RHS)"]
[]
[]
[null,"Borrowing Assumptions (average over 10-year projection)",null,null,null,"Value"]
[null,"Shares in new domestic debt issuance"]
[null,"Medium and long-term",null,null,null,{"$f":"'Input 7 - Residual Financing'!H10/('Input 7 - Residual Financing'!H10+'Input 7 - Residual Financing'!H11)","v":0.40297620433057235}]
[null,"Short-term",null,null,null,{"$f":"'Input 7 - Residual Financing'!H11/('Input 7 - Residual Financing'!H10+'Input 7 - Residual Financing'!H11)","v":0.59702379566942765}]
[null,"Borrowing terms"]
[null,{"$f":"'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},null,null,null,{"$f":"'Input 7 - Residual Financing'!H19","v":2.9220917972600999E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},null,null,null,{"$f":"'Input 7 - Residual Financing'!H20","v":3}]
[null,{"$f":"'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},null,null,null,{"$f":"'Input 7 - Residual Financing'!H21","v":2}]
[null,{"$f":"'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},null,null,null,{"$f":"'Input 7 - Residual Financing'!H23","v":3.4721691565378507E-2}]
[]
[null,{"$f":"'Output 3-2 Stress-public'!B102","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,"Note: 1/ Net domestic debt issuance is an estimate based on the calculated public gross financing need net of gross external financing, drawdown of assets,"]
[null,"other adjustments and domestic debt amortization. It excludes short-term debt that was issued and matured within the calendar year."]

{"sheet":"Imported data","index":27,"n_rows":270,"n_cols":42,"rows_kept":270,"cut":false,"hidden":true,"merged":[[97,3,101,7],[89,2,89,7]]}
[]
[null,"Country",null,{"$f":"'Input 1 - Basics'!C7","v":"Ghana"}]
[null,"Country code",null,{"$f":"'Input 1 - Basics'!C8","v":652}]
[null,null,null,"Year","Vintage date"]
[null,"Current vintage","Vintage ID",{"$f":"'Input 1 - Basics'!C17","v":2024}]
[null,"The latest vintage",{"$f":"D3&\".\"&1","v":"652.1"},{"$f":"LEFT(E6, 4)","v":"2024"},{"$f":"INDEX(DSF__LIST_DSA, MATCH('Imported data'!C6,INDEX(DSF__LIST_DSA,,1), 0), MATCH('Imported data'!$E$4,INDEX(DSF__LIST_DSA,1,), 0))","v":"2024-06-28"}]
[null,"5 years ago",{"$f":"D3&\".\"&5","v":"652.5"},{"$f":"LEFT(E7, 4)","v":"2019"},{"$f":"INDEX(DSF__LIST_DSA, MATCH('Imported data'!C7,INDEX(DSF__LIST_DSA,,1), 0), MATCH('Imported data'!$E$4,INDEX(DSF__LIST_DSA,1,), 0))","v":"2019-03-07"}]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"K10-1","v":2017},2018,2019,2020,2021,2022,{"$f":"Q10-1","v":2023},{"$f":"'Realism 1 - Forecast Error'!O11","v":2024},{"$f":"Q10+1","v":2025},{"$f":"R10+1","v":2026},2027,2028,{"$f":"U10+1","v":2029},{"$f":"V10+1","v":2030},2031,2032,2033,2034,null,"Scale"]
[null,"External debt"]
[]
[]
[null,{"$f":"$D$7","v":"2019"},{"$f":"'Realism 1 - Forecast Error'!C15","v":"NGDPD"},{"$f":"$D$3&\".\"&C14&\".\"&$E$7&\".A\"","v":"652.NGDPD.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E15","v":"Nominal GDP (in billions of US dollars)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D14, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC14","v":58.977652107721603},65.191254140465702,68.2576627612236,72.264398571622891,77.627850247645398,83.739632388601706,90.497387236727093,97.375422351799699,104.593825646461,112.26701308662,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D14, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC14","v":120.43284125364301},129.119706533136,138.413333595105,148.35147221506202,159.007881687338,170.54985807463902,183.15214546539201,196.51216067694901,null,1000000000]
[null,{"$f":"$D$7","v":"2019"},{"$f":"'Realism 1 - Forecast Error'!C16","v":"D_GDP"},{"$f":"$D$3&\".\"&C15&\".\"&$E$7&\".A\"","v":"652.D_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E16","v":"External debt (nominal; in percent of GDP)"},null,null,null,null,41.482304363251096,42.661158209494431,44.680886375390855,42.450288345376478,40.259983260652611,38.350976762242894,37.427528447044146,36.958177983262651,36.330011377079224,35.567767480326168,34.668311102563436,34.363624877100783,34.296921631530481,34.082359126571014,33.50490980303406,32.359793750426228,31.301818582905454,30.358362146626757,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C17","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C16&\".\"&$E$7&\".A\"","v":"652.D_PPG_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E17","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,null,null,37.482304363251103,38.661158209494431,40.680886375390862,38.450288345376471,36.259983260652604,34.350976762242894,33.427528447044153,32.958177983262651,32.330011377079202,31.567767480326161,30.668311102563447,30.363624877100793,30.296921631530488,30.082359126571021,29.504909803034057,28.359793750426213,27.301818582905451,26.358362146626767,null,1]
[]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C19","v":"BGS_GDP"},{"$f":"$D$3&\".\"&C18&\".\"&$E$7&\".A\"","v":"652.BGS_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E19","v":"Deficit in balance of goods and services (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D18, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC18","v":3.0867075922236538},1.1219292228840629,0.53395065002144548,1.0462155531603443,1.16877058851572,2.4074598025657394,2.5984969703635272,2.9669317278566893,3.2595642403554805,3.6709663959279872,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D18, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC18","v":4.0302432372216188},4.1731840495583583,4.2340827238349625,4.2883267639982989,4.1863255625640363,4.1177530020696622,4.0971072912632209,4.029083781105637,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C20","v":"NCTN_GDP"},{"$f":"$D$3&\".\"&C19&\".\"&$E$7&\".A\"","v":"652.NCTN_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E20","v":"Net current transfers (negative = inflow) (in percent of GDP)"},null,null,null,null,-4.187530102215506,-3.9598142677750747,-3.8522134890559419,-3.711398092364941,-3.5240701520394317,-4.1929511806954807,-3.9574459024751105,-3.7514731722653369,-3.5624216628432062,-3.3853172542767642,-3.2188947930038854,-3.0623819488692914,-2.9138965533537768,-2.7730670432351467,-2.6389657262927839,-2.5071205890177697,-2.3789688713602501,-2.2593604541238319,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C21","v":"NCTN_OTH_GDP"},{"$f":"$D$3&\".\"&C20&\".\"&$E$7&\".A\"","v":"652.NCTN_OTH_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E21","v":"Other noninterest current account flows (negative = net inflow)"},null,null,null,null,1.3997445368416943,3.6345171220824319,3.5131598240665896,3.1036631782254056,2.7190771797849838,2.059941460634545,1.805684409634817,1.4372735405625914,0.90203600221831115,0.36592069806667604,0.13810638971989553,1.1876284366485912E-2,-0.16826185142487704,-0.36443083193257797,-0.51408163986133104,-0.63411626995978843,-0.73062209184566118,-0.78992001435972448,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C22","v":"BFDIN_GDP"},{"$f":"$D$3&\".\"&C21&\".\"&$E$7&\".A\"","v":"652.BFDIN_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E22","v":"Net FDI (in percent of GDP)"},null,null,null,null,-5.492055131077497,-4.4609609177416045,-5,-4.1999999999999984,-4.6999999999999948,-4.899999999999995,-3.8,-2.9499999999999984,-2.9500000000000099,-2.9500000000000091,-2.6749999999999914,-2.6749999999999936,-2.6749999999999936,-2.6999999999999971,-2.7000000000000024,-2.5000000000000084,-2.25,-1.9999999999999949,null,1]
[]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C24","v":"DCIR_GDP"},{"$f":"$D$3&\".\"&C23&\".\"&$E$7&\".A\"","v":"652.DCIR_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E24","v":"Contribution from nominal interest rate (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D23, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC23","v":3.0951991399719021},2.3870631693684339,2.7861014689893553,3.0338256006715811,2.9763219529797751,2.8429106424118329,2.6460375172650661,2.4738353504063961,2.3733818304783489,2.2851162432981975,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D23, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC23","v":2.033854177437421},1.8828441818228343,1.9043918633181736,1.8921968982961679,1.8902705104770279,1.8446098757158382,1.7821918966153409,1.7204051077753573,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C25","v":"DCGDPR_GDP"},{"$f":"$D$3&\".\"&C24&\".\"&$E$7&\".A\"","v":"652.DCGDPR_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E25","v":"of which: contribution from real GDP growth (in percent of GDP)"},null,null,null,null,-3.1795432209012144,-2.1179033558571603,-3.5815494196156905,-2.4633623184827464,-1.7506254065151479,-1.6673464262306859,-1.780009890208575,-1.31424536517821,-1.2108797568593712,-1.268666290737708,-1.3440226008333047,-1.4044322500872315,-1.3835413207657894,-1.360452770104686,-1.3760769562765218,-1.4010053875355077,-1.4354322835384901,-1.3500187251473319,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C26","v":"DCPECH_GDP"},{"$f":"$D$3&\".\"&C25&\".\"&$E$7&\".A\"","v":"652.DCPECH_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E26","v":"Contribution from price and exchange rate changes (in percent of GDP)"},null,null,null,null,-0.19794850129419223,-2.2096012058508143,0.80033789728459481,-0.73725535607661519,-1.7279630562839592,-1.8036885367370328,-1.6411322127073991,-1.8580889023792184,-1.8696580744957192,-1.7218592671896413,-1.5398017253701211,-1.3611021325751715,-1.3245514823011768,-1.2856891501573688,-1.2091471397193785,-1.1337290341150175,-1.0355656106797875,-1.0099428293482828,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C27","v":"D_LCH_GDP"},{"$f":"$D$3&\".\"&C26&\".\"&$E$7&\".A\"","v":"652.D_LCH_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E27","v":"Change in external debt (in percent of GDP)"},null,null,null,null,-0.39385360173184125,1.1788538462433351,2.0197281658964243,-2.2305980300143773,-2.1903050847238674,-1.9090064984097168,-0.92344831519874759,-0.46935046378149536,-0.62816660618342723,-0.76224389675305559,-0.89945637776273202,-0.30468622546265323,-6.6703245570302272E-2,-0.21456250495946705,-0.57744932353695333,-1.1451160526078326,-1.0579751675207731,-0.94345643627869791,null,1]
[]
[]
[null,"Last vintage"]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C14","v":"NGDPD"},{"$f":"$D$3&\".\"&C30&\".\"&$E$6&\".A\"","v":"652.NGDPD.2024-06-28.A"},{"$f":"E14","v":"Nominal GDP (in billions of US dollars)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D30, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC30","v":60.385413187240601},67.273873199294499,68.352326909169491,70.005059471429504,79.5990069437252,73.956059966593301,76.402382398776879,75.307379054816394,75.761276040239096,81.0535943671143,86.817043767030697,92.777847885446207,99.054492473056698,106.12256258262599,113.733155372244,121.726306350526,130.15013585881701,139.17012026692001,null,1000000000]
[]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C16","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C32&\".\"&$E$6&\".A\"","v":"652.D_PPG_GDP.2024-06-28.A"},{"$f":"E16","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D32, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC32","v":38.620205832106308},36.436367097156591,39.045890479368232,43.172179920283121,43.208118313028798,43.02558401271007,44.3442736229376,48.328710576523449,48.48458387968909,46.438135516207957,45.065476025442948,43.66261170008238,41.455627384759907,39.374373321059011,38.436642538314182,37.464642865578256,36.659879212494339,35.78872021052495,null,1]
[]
[null,null,null,"652.NGDPD.2024-06-28.A"]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,"Public debt",null,null,null,null,null,null,null,{"$f":"K37-1","v":2017},2018,2019,2020,2021,2022,2023,{"$f":"Q10","v":2024},{"$f":"Q37+1","v":2025},{"$f":"R37+1","v":2026},{"$f":"S37+1","v":2027},{"$f":"T37+1","v":2028},{"$f":"U37+1","v":2029},{"$f":"V37+1","v":2030},2031,2032,2033,2034]
[]
[]
[null,{"$f":"$D$7","v":"2019"},{"$f":"'Realism 1 - Forecast Error'!C115","v":"NGDP"},{"$f":"$D$3&\".\"&C40&\".\"&$E$7&\".A\"","v":"652.NGDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E115","v":"Nominal GDP (in billions of local currency)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D40, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC40","v":256.67137472899105},299.09893291363602,347.239000010106,399.17541583485581,454.16320863252707,516.93466672888428,589.57320080513205,669.67859853320306,759.34386060138274,860.39916091963357,974.33457588219198,1102.7348110847533,1247.8772147084821,1411.8909650841822,1597.5090334510483,1808.8035646620756,2050.5361279502376,2322.5240399308655,null,1000000000]
[]
[null,{"$f":"$D$7","v":"2019"},{"$f":"'Realism 1 - Forecast Error'!C117","v":"DU_GDP"},{"$f":"$D$3&\".\"&C42&\".\"&$E$7&\".A\"","v":"652.DU_GDP.2019-03-07.A"},{"$f":"'Realism 1 - Forecast Error'!E117","v":"Public sector debt (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D42, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC42","v":57.668591159127011},59.767322184696511,62.386168573121793,60.44949675090124,58.613811121980739,56.703794717255569,54.035242804698171,51.087655016563488,48.560054607570002,46.128372616483738,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D42, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC42","v":43.625404270443418},41.474398782957799,39.597706392273643,37.845419270696681,36.177360883455492,34.526473352693444,32.944643745790835,31.480876932824675,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C118","v":"PB_GDP"},"652.PB_GDP.2019-03-07.A",{"$f":"'Realism 1 - Forecast Error'!E118","v":"Primary deficit (in percent of GDP)"},null,null,null,null,-0.54180899309268504,1.3938851008771795,-3.9851788221735518E-2,-1.6600520766068136,-1.6413747076579277,-1.2454320452564556,-1.296570183267626,-1.4409886827783733,-1.1856754916226695,-1.1616575831987088,-1.071559698869434,-0.74130748849414196,-0.75653668541383112,-0.76841256891555609,-0.78201707645265905,-0.79251104372022319,-0.75196704682986848,-0.70747544252877148,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C119","v":"DUCIR_GDP"},"652.DUCIR_GDP.2019-03-07.A",{"$f":"'Realism 1 - Forecast Error'!E119","v":"of which: contribution from average real interest rate (in percent of GDP)"},null,null,null,null,4.1364778668571978,2.0957766458504645,3.4257933846254209,2.6556895227434345,2.2266735663901058,2.0993204532395975,1.8508534313934315,1.3368439816468169,1.1346500293568242,1.0672804173134478,0.7989150758628919,0.68522954330652019,0.84176841214885645,0.84780840027934634,0.87947524842539326,0.87598796564369419,0.88843932269180359,0.85630103748356712,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C120","v":"DUCGDPR_GDP"},"652.DUCGDPR_GDP.2019-03-07.A",{"$f":"'Realism 1 - Forecast Error'!E120","v":"of which: contribution from real GDP growth (in percent of GDP)"},null,null,null,null,-4.3266002313129288,-3.0806464839937395,-4.8291898036111522,-3.4405735705716243,-2.564325051575544,-2.5065966322356186,-2.7083696655656095,-1.9672932156381957,-1.7367692142043503,-1.754391011726864,-1.797023187549869,-1.8158951754667223,-1.7159627473433927,-1.6148417749656307,-1.5698359487163305,-1.5529122949169549,-1.5699264754553084,-1.4570905990746912,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C121","v":"DUCER_GDP"},"652.DUCER_GDP.2019-03-07.A",{"$f":"'Realism 1 - Forecast Error'!E121","v":"Contribution from real exchange rate depreciation (in percent of GDP)"},null,null,null,null,-0.93760439944149332,0.35070684394936136,1.7355932782074435,-3.4013892492148569E-2,-0.25231772623477378,-0.23026805932202926,-0.13212390077980407,-0.31335851147497773,-0.32404799348587165,-0.25397251827347905,-0.17159303156314418,-9.5536150672354617E-2,-9.9750307323659054E-2,-0.11451873970750051,-0.10105233822048282,-8.1762507710514881E-2,-4.5363332226183162E-2,-5.3291251150499416E-2,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C122","v":"DU_LCH_GDP"},"652.DU_LCH_GDP.2019-03-07.A",{"$f":"'Realism 1 - Forecast Error'!E122","v":"Change in public sector debt (in percent of GDP)"},null,null,null,null,0.21214924886881192,2.0987310255694993,2.6188463884252826,-1.9366718222205535,-1.8356856289205012,-1.9100164047251695,-2.6685519125573975,-2.9475877881346833,-2.5276004089934858,-2.4316819910862648,-2.5029683460403191,-2.1510054874856195,-1.8766923906841555,-1.7522871215769626,-1.6680583872411887,-1.6508875307620485,-1.581829606902609,-1.4637668129661598,null,1]
[null,"2019",{"$f":"'Realism 1 - Forecast Error'!C123","v":"DU_OF_GDP"},"652.DU_OF_GDP.2019-03-07.A",{"$f":"'Realism 1 - Forecast Error'!E123","v":"Other identified debt-creating flows (in percent of GDP)"},null,null,null,null,0,1.2321675520869035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
[null,null,null,null,"Residual",null,null,null,null,null,{"$f":"K47-K44-K45-K46-K48-K43","v":0.10684136679932998},2.326501317425306,0.54227819470659799,0.39565829015763798,-2.7040121150663676E-2,-0.38234159433778991,-0.56279135988995321,-0.41575773903741853,-0.32894129520066095,-0.26170750392076392,-0.18349621615892087,-0.14621106275212903]
[]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C40","v":"NGDP"},{"$f":"$D$3&\".\"&C51&\".\"&$E$6&\".A\"","v":"652.NGDP.2024-06-28.A"},{"$f":"E40","v":"Nominal GDP (in billions of local currency)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D51, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC51","v":262.79796605056725},308.58739572588217,356.54426561466005,391.94073319745689,461.69493601541143,614.3362527183931,841.63293097850544,1020.1799054085093,1183.393572720111,1339.841959031676,1518.0458357627085,1715.7393945450317,1937.3511438169098,2195.1744154344842,2488.1441048801807,2816.4368822877955,3188.4806697681229,3610.0128590818304,null,1000000000]
[]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C42","v":"DU_GDP"},{"$f":"$D$3&\".\"&C53&\".\"&$E$6&\".A\"","v":"652.DU_GDP.2024-06-28.A"},{"$f":"E42","v":"Public sector debt (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D53, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC53","v":55.977579083338647},57.915542288199795,62.92992462484839,79.088927564046386,86.855384115896229,92.700228762419968,82.936476482036014,82.514791002199573,79.514743917406548,76.102859073027943,72.462003818187199,69.284179180480862,66.918784814861667,64.696295470513249,62.633069282127728,60.814393410723504,59.116701127737628,57.516373259316694,null,1]
[]
[]
[]
[null,"Investment Growth ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!C49","v":2014},{"$f":"'Realism 3 - Invest-Growth'!D49","v":2015},{"$f":"'Realism 3 - Invest-Growth'!E49","v":2016},{"$f":"'Realism 3 - Invest-Growth'!F49","v":2017},{"$f":"'Realism 3 - Invest-Growth'!G49","v":2018},{"$f":"'Realism 3 - Invest-Growth'!H49","v":2019},{"$f":"'Realism 3 - Invest-Growth'!I49","v":2020},{"$f":"'Realism 3 - Invest-Growth'!J49","v":2021},{"$f":"'Realism 3 - Invest-Growth'!K49","v":2022},{"$f":"'Realism 3 - Invest-Growth'!L49","v":2023},{"$f":"'Realism 3 - Invest-Growth'!M49","v":2024},{"$f":"'Realism 3 - Invest-Growth'!N49","v":2025},{"$f":"'Realism 3 - Invest-Growth'!O49","v":2026},{"$f":"'Realism 3 - Invest-Growth'!P49","v":2027},{"$f":"'Realism 3 - Invest-Growth'!Q49","v":2028},{"$f":"'Realism 3 - Invest-Growth'!R49","v":2029}]
[null,{"$f":"$D$6","v":"2024"},"NGDP_R_PCH",{"$f":"$D$3&\".\"&C60&\".\"&$E$6&\".A\"","v":"652.NGDP_R_PCH.2024-06-28.A"},null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D60, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(G$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC60","v":2.8562401989396635},2.120759310014031,3.3734657246651478,8.1288949158406112,6.2000776718421857,6.5077747875730285,0.51394165966489602,5.0764664678089044,3.8175046114998112,2.9447858073436084,3.1240730542184458,4.3678902613436099,4.8959768902903766,4.9701856198477223,5.0051656294184399,5.0000000000001599,null,null,null,null,null,null,1]
[null,2015,"Capital stock/GDP",{"$f":"'Realism 3 - Invest-Growth'!A70","v":"Actual Share of GDP (FAD Database, actual through 2015)"},null,null,{"$f":"IF(ISNUMBER(INDEX(DSF__FAD_DATA,MATCH(VALUE($D$3&G59),INDEX(DSF__FAD_DATA,,MATCH(\"DSA Template ID\",INDEX(DSF__FAD_DATA,1,),0)),0),MATCH($C$61,INDEX(DSF__FAD_DATA,1,),0))),INDEX(DSF__FAD_DATA,MATCH(VALUE($D$3&G59),INDEX(DSF__FAD_DATA,,MATCH(\"DSA Template ID\",INDEX(DSF__FAD_DATA,1,),0)),0),MATCH($C$61,INDEX(DSF__FAD_DATA,1,),0)),\"\")","v":0.26335102964881291},0.26622544023247746,0.26377790256788985,0.25197440300557378,0.24223230531931081,0.22701547568926142,"","","","","","","","","","",null,null,null,null,null,null,1]
[null,{"$f":"$D$6","v":"2024"},"NFIG_R_GDP",{"$f":"$D$3&\".\"&C62&\".\"&$E$6&\".A\"","v":"652.NFIG_R_GDP.2024-06-28.A"},null,null,{"$f":"IFERROR(INDEX(DSF__PREV_DSA_DATA, MATCH($D62, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(G$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC62,\"\")","v":3.7601480498346387},3.3670629184897729,3.7981424135558788,3.0279727049869121,1.7129173674920741,2.0436947053723777,3.7761940623261463,4.778699114903576,5.4360660950529578,4.104995672518073,{"$f":"IFERROR(INDEX(DSF__PREV_DSA_DATA, MATCH($D62, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(Q$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC62,\"\")","v":5.2313926996177367},5.809354284053347,6.5952804892940016,6.662447713627512,7.1986631626275779,7.7096363188550594,"","","","","",null,1]
[null,"2024","NFIP_R_GDP","652.NFIP_R_GDP.2024-06-28.A",null,null,20.804987319231316,20.032548161635248,21.606924738882974,20.708885549981908,23.57813415587928,19.322029399246414,17.856647112655931,17.006805062378046,15.713034218344507,13.414801405067564,14.889532114549178,16.364262824030916,17.838993533512618,19.477583210714428,21.116172887916314,22.754762565118142,"","","","","",null,1]
[]
[]
[null,"Composite indicator"]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L67+1","v":1},2,3,4,5,6,7,8,9]
[null,"Components",null,null,null,null,null,null,null,null,null,{"$f":"M68-1","v":2019},2020,2021,2022,{"$f":"Q68-1","v":2023},{"$f":"DSF__CLASSIFICATION_PROJECTION_YEAR","v":2024},{"$f":"Q68+1","v":2025},2026,2027,2028,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"CPIA",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG69, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":3.5333333333333301},3.5750000000000002,3.5750000000000002,3.5750000000000002,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,null,null,null,null,null,null,null,null,null,null,"CPIA.",{"$f":"$AF69&AG$68","v":"CPIA.2019"},{"$f":"$AF69&AH$68","v":"CPIA.2020"},"CPIA.2021","CPIA.2022","CPIA.2023","CPIA.2024","CPIA.2025","CPIA.2026","CPIA.2027","CPIA.2028"]
[null,"Real growth rate \n(in percent)",null,null,null,null,null,null,null,null,null,6.5077747875730241,0.51394165966490646,5.0764664678089026,3.0777305680083371,2.2590803840294842,2.7790704101874897,4.3818170784131887,4.9445010556830953,5.0000000000001741,4.9999999999999707,null,null,null,null,null,null,null,null,null,null,"Gr.A.",{"$f":"$AF70&AG$68","v":"Gr.A.2019"},"Gr.A.2020","Gr.A.2021","Gr.A.2022","Gr.A.2023","Gr.A.2024","Gr.A.2025","Gr.A.2026","Gr.A.2027","Gr.A.2028"]
[null,"Import coverage of reserves\n(in percent)",null,null,null,null,null,null,null,null,null,28.881727409589097,32.769018910978986,35.231002146197469,9.5048071019451328,13.897015982635452,19.282288248533451,24.646748479170498,31.315313695536741,35.559192284052763,39.600651886322495,null,null,null,null,null,null,null,null,null,null,"Res.A.","Res.A.2019","Res.A.2020","Res.A.2021","Res.A.2022","Res.A.2023","Res.A.2024","Res.A.2025","Res.A.2026","Res.A.2027","Res.A.2028"]
[]
[null,"Remittances\n(in percent)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG73, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":4.9742049361256608},5.142251889619855,4.2714100722433939,4.9831955310611917,4.9818447704766342,5.1831631337760982,6.1826522923644349,6.0431497193052959,5.8989513179650173,5.7456175868192005,null,null,null,null,null,null,null,null,null,null,"Rem.A.","Rem.A.2019","Rem.A.2020","Rem.A.2021","Rem.A.2022","Rem.A.2023","Rem.A.2024","Rem.A.2025","Rem.A.2026","Rem.A.2027","Rem.A.2028"]
[null,"World economic growth \n(in percent)",null,null,null,null,null,null,null,null,null,2.8365122884450438,-2.6902774786379227,6.4718705989534708,3.4587118036553046,3.2139995926548743,3.1794913240570724,3.2344619985070273,3.1565999835999987,3.1371464618457927,3.089483339721375,null,null,null,null,null,null,null,null,null,null,"WGr.","WGr.2019","WGr.2020","WGr.2021","WGr.2022","WGr.2023","WGr.2024","WGr.2025","WGr.2026","WGr.2027","WGr.2028"]
[null,"Remittances",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__DATA_REMGDP, MATCH($D$3,INDEX(DSF__DATA_REMGDP,,3), 0), MATCH(L$68, INDEX(DSF__DATA_REMGDP,1,), 0))","v":3.4},3.6,3.4,3.6,3.8,3.9,4.7,4.9000000000000004,5.0999999999999996,5.3]
[null,"GDP (USD, billions)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__DATA_GDPUSD, MATCH($D$3,INDEX(DSF__DATA_GDPUSD,,3), 0), MATCH(L$68, INDEX(DSF__DATA_GDPUSD,1,), 0))","v":68.352632102211146},70.008239138711915,79.599006943725286,72.242800379004308,76.276965161972271,75.243628250587719,76.019154527006023,81.08354463478841,86.456044898491641,92.244217787110031]
[null,"CPIA 3-yr avg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AF77, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":2.7219219734135653},{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG77, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":2.74961590133934},null,null,null,null,null,null,null,null,null,null,null,null,null,"CI Score\nt-1","CI Score\nt-2",null,"W","Weak"]
[null,"CPIA Rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AF78, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":"M"},{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG78, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":"M"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Classification t-1","Classification t-2",null,"M","Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q78, $AI$77:$AJ$79, 2, FALSE)","v":"Medium"},{"$f":"VLOOKUP(R78, $AI$77:$AJ$79, 2, FALSE)","v":"Medium"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Strong"]
[null,"For probability approach"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L81-1","v":2018},2019,2020,2021,2022,{"$f":"Q81-1","v":2023},{"$f":"'Probability approach'!H24","v":2024},{"$f":"Q81+1","v":2025},{"$f":"R81+1","v":2026},2027,2028,2029]
[null,"CPIA",null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(DSF__DATA_CPIA, MATCH($D$3,INDEX(DSF__DATA_CPIA,,3), 0), MATCH(K$81, INDEX(DSF__DATA_CPIA,1,), 0)),J82)","v":3.5333333333333301},3.5750000000000002,3.5750000000000002,3.5750000000000002,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001,3.3666670000000001]
[null,"Note:"]
[]
[]
[]
[null,"Commodities prices"]
[null,"As of:",{"$f":"DSF__COMMODITY_LATEST","v":"2024-02-23"}]
[]
[null,null,"Commodity prices (from commodity price team of RES)"]
[null,null,"ID","Commodity","Latest actual","1-year ahead 16th percentile price ","1-year ahead 50th percentile price (for information)","% change"]
[null,null,{"$f":"$C$88&D92","v":"45345Brent"},"Brent",{"$f":"IF(ISNUMBER(INDEX(DSF__COMMODITY_TABLE, MATCH($C92, INDEX(DSF__COMMODITY_TABLE,,2), 0), MATCH(E$91, INDEX(DSF__COMMODITY_TABLE,1,), 0))), INDEX(DSF__COMMODITY_TABLE, MATCH($C92, INDEX(DSF__COMMODITY_TABLE,,2), 0), MATCH(E$91, INDEX(DSF__COMMODITY_TABLE,1,), 0)), 0)","v":81.62},56.403521213917358,75.430000000000007,{"$f":"(F92-E92)/E92","v":-0.30894975234112526}]
[null,null,{"$f":"$C$88&D93","v":"45345Copper"},"Copper",388,303.21267556775717,395.45,{"$f":"(F93-E93)/E93","v":-0.21852403204186296}]
[null,null,"45345Gold","Gold",2038.6,1863.3751088020583,2169.8000000000002,{"$f":"(F94-E94)/E94","v":-8.5953542233857358E-2}]
[null,null,"45345Wheat","Wheat",573.5,453.09095054592399,603.75,{"$f":"(F95-E95)/E95","v":-0.20995475057380297}]
[null,null,"45345Coffee","Coffee",191,124.56980145722049,179.65,{"$f":"(F96-E96)/E96","v":-0.34780208661141104}]
[]
[null,null,null,"Price gap is defined as percent change from the baseline price projections, taking future price at the 68 percent confidence interval (equivalent to one standard deviation if the future distribution is Gaussian). See Annex III of the 2016 Guidance Note on the Assessment of Reserve Adequacy and Related Considerations, available here: https://www.imf.org/external/np/pp/eng/2016/060316.pdf"]
[]
[]
[]
[]
[]
[null,"Country Information"]
[null,null,{"$f":"Trigger!AC4","v":"Eurobond"},"PRGT market access"]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":512},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Afghanistan"},{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A106,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[513,"Bangladesh","",""]
[638,"Benin","Yes",""]
[514,"Bhutan","","Yes"]
[748,"Burkina Faso","",""]
[618,"Burundi","",""]
[522,"Cambodia","",""]
[622,"Cameroon","Yes","Yes"]
[624,"Cabo Verde","",""]
[626,"Central African Republic","",""]
[628,"Chad","",""]
[632,"Comoros","",""]
[636,"Congo, DR","",""]
[634,"Congo, Republic of","Yes","Yes"]
[662,"Cote d'Ivoire","Yes","Yes"]
[611,"Djibouti","",""]
[321,"Dominica","",""]
[643,"Eritrea","",""]
[644,"Ethiopia","Yes",""]
[648,"Gambia, The","",""]
[652,"Ghana",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A126,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":"Yes"},"Yes"]
[328,"Grenada","",""]
[656,"Guinea","",""]
[654,"Guinea-Bissau","",""]
[336,"Guyana","",""]
[263,"Haiti","",""]
[268,"Honduras","Yes","Yes"]
[664,"Kenya","Yes","Yes"]
[826,"Kiribati","",""]
[917,"Kyrgyz Republic","",""]
[544,"Lao PDR","","Yes"]
[666,"Lesotho","",""]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":668},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Liberia"},"",""]
[674,"Madagascar","",""]
[676,"Malawi","",""]
[556,"Maldives","","Yes"]
[678,"Mali","",""]
[867,"Marshall Islands","",""]
[682,"Mauritania","Yes",""]
[868,"Micronesia","",""]
[921,"Moldova",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A146,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":"Yes"},""]
[688,"Mozambique","Yes",""]
[518,"Myanmar","",""]
[558,"Nepal","",""]
[278,"Nicaragua","",""]
[692,"Niger","",""]
[853,"Papua New Guinea","Yes",""]
[714,"Rwanda","Yes",""]
[862,"Samoa","",""]
[716,"Sao Tome & Principe","",""]
[722,"Senegal","Yes",""]
[724,"Sierra Leone","",""]
[813,"Solomon Islands","",""]
[726,"Somalia","",""]
[733,"South Sudan","",""]
[362,"St. Lucia","",""]
[364,"St. Vincent & the Grenadines","",""]
[732,"Sudan","",""]
[923,"Tajikistan","Yes",""]
[738,"Tanzania","Yes",""]
[537,"Timor-Leste",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A166,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[742,"Togo","",""]
[866,"Tonga","",""]
[869,"Tuvalu","",""]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":746},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Uganda"},"",""]
[927,"Uzbekistan","Yes",""]
[846,"Vanuatu","",""]
[474,"Yemen, Republic of","",""]
[754,"Zambia","Yes","Yes"]
[698,"Zimbabwe","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A186,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[]
[]
[]
[null,"Probability apprroach"]
[]
[null,"CPIA"]
[]
[]
[]
[]
[]
[]
[null,"Trigger sheet"]
[]
[null,"ifscode","country","year","incgr","licdsf","kppp_rppp","GDP_rppp","PPP%GDP"]
[null,513,"Bangladesh",2017,1,1,8.7917401385133971,623.70474999999999,1.409599676531788E-2]
[null,638,"Benin",2017,1,1,1.7012651492472828,25.087716796875,6.7812673549439831E-2]
[null,514,"Bhutan",2017,1,1,0.40213602776542573,7.6759619140625004,5.2389007692795517E-2]
[null,748,"Burkina Faso",2017,1,1,0.49404034253483015,29.748945312499998,1.6606986813991111E-2]
[null,618,"Burundi",2017,1,1,"-",8.2212265625000001,{"$error":"#VALUE!"}]
[null,624,"Cabo Verde",2017,2,1,0.11604388776148777,3.5000559082031248,3.3154866894987096E-2]
[null,522,"Cambodia",2017,1,1,6.1529335302890011,55.0894609375,0.11168984821379205]
[null,622,"Cameroon",2017,1,1,1.5297017223942266,76.432968750000001,2.0013637405576067E-2]
[null,626,"Central African Republic",2017,1,1,0,3.097774169921875,0]
[null,628,"Chad",2017,1,1,0.25850366814967418,24.849611328125,1.0402724804677228E-2]
[null,632,"Comoros",2017,1,1,6.6906610593392305E-4,2.3489470214843751,2.8483660968697312E-4]
[null,634,"Congo, Republic of",2017,1,1,1.4744635922930269,25.838451171875001,5.706470494245304E-2]
[null,662,"Cote d'Ivoire",2017,1,1,5.4395052435487408,82.774484375,6.5714758414026547E-2]
[null,636,"Democratic Republic of the Congo",2017,1,1,2.557425873364302E-2,64.167593749999995,3.9855411803786119E-4]
[null,611,"Djibouti",2017,1,1,1.0990949746251459,3.0084238281250002,0.36533914016701458]
[null,321,"Dominica",2017,2,1,1.9378339040155002E-2,0.58003076171875001,3.3409157443189758E-2]
[null,644,"Ethiopia",2017,1,1,0.15760562710791864,188.20623437500001,8.3740917314083338E-4]
[null,648,"Gambia, The",2017,1,1,2.0032051338669832,5.1535405273437496,0.38870464358208512]
[null,652,"Ghana",2017,1,1,10.226320943023278,150.67321874999999,6.7870860049727838E-2]
[null,328,"Grenada",2017,2,1,4.1809759389457156E-2,1.3854781494140624,3.0177133726099595E-2]
[null,656,"Guinea",2017,1,1,1.2897466951920964,28.514605468749998,4.523109031284224E-2]
[null,654,"Guinea-Bissau",2017,1,1,0,2.8812526855468752,0]
[null,263,"Haiti",2017,1,1,0.18629338750676483,19.254763671875001,9.6751843170570506E-3]
[null,268,"Honduras",2017,1,1,4.8684348361454468,41.873828125000003,0.11626438408287865]
[null,664,"Kenya",2017,1,1,4.6294025981883999,153.55129687499999,3.014889937371882E-2]
[null,917,"Kyrgyz Republic",2017,1,1,"-","-",{"$error":"#VALUE!"}]
[null,544,"Lao P.D.R.",2017,1,1,36.373782723780536,48.095957031250002,0.75627526654988764]
[null,666,"Lesotho",2017,1,1,4.5234918429966409E-2,6.0061274414062504,7.5314616400106371E-3]
[null,668,"Liberia",2017,1,1,1.5570147175633846,4.2904682617187504,0.36290088227797507]
[null,674,"Madagascar",2017,1,1,0.24943681692514702,38.995777343749999,6.3965083892634647E-3]
[null,676,"Malawi",2017,1,1,0.1247388127645663,20.798749999999998,5.9974187277873096E-3]
[null,556,"Maldives",2017,2,1,0.75931390043855884,8.0200722656250001,9.467669059455612E-2]
[null,678,"Mali",2017,1,1,0.59149787146261534,46.194722656250001,1.2804446859961557E-2]
[null,682,"Mauritania",2017,1,1,1.0489487068057677,14.451629882812499,7.2583418985376541E-2]
[null,921,"Moldova",2017,1,1,0.47213349497829615,24.648013671874999,1.9155032176772582E-2]
[null,688,"Mozambique",2017,1,1,3.0557831082690532,32.675523437499997,9.3519025459959118E-2]
[null,518,"Myanmar",2017,1,1,3.8332588621326478,300.28437500000001,1.2765428977557183E-2]
[null,558,"Nepal",2017,1,1,4.6146596785966887,76.728218749999996,6.0142927253823274E-2]
[null,278,"Nicaragua",2017,1,1,2.0866075450364168,32.658775390625003,6.3891175345031345E-2]
[null,692,"Niger",2017,1,1,4.7788461751996442E-2,19.673578124999999,2.4290681363787984E-3]
[null,714,"Rwanda",2017,1,1,0.61668473125521128,23.543783203124999,2.6193102694445379E-2]
[null,716,"Sao Tome and Principe",2017,1,1,0.15265075303628919,0.79391571044921871,0.19227576810378941]
[null,722,"Senegal",2017,1,1,4.9736125685380497,49.303714843750001,0.10087703501247496]
[null,724,"Sierra Leone",2017,1,1,0.28614980211034902,11.518629882812499,2.4842347138640756E-2]
[null,364,"St. Vincent and the Grenadines",2017,2,1,"-",1.0266329345703125,{"$error":"#VALUE!"}]
[null,732,"Sudan",2017,1,1,2.010005910871274,171.77923437499999,1.1701099484954985E-2]
[null,923,"Tajikistan",2017,1,1,1.4427982330658906,36.048882812499997,4.0023382709813086E-2]
[null,738,"Tanzania",2017,1,1,2.3610221654374297,150.7055,1.5666463171134629E-2]
[null,742,"Togo",2017,1,1,2.2784217736820866,11.820106445312501,0.19275814344173189]
[null,746,"Uganda",2017,1,1,4.0205947708805656,82.551570312500004,4.8704037435757477E-2]
[null,927,"Uzbekistan",2017,1,1,0.27830738263618793,306.88099999999997,9.068902363984344E-4]
[null,474,"Yemen",2017,1,1,1.3804297137169046,52.296203124999998,2.6396365916228352E-2]
[null,754,"Zambia",2017,1,1,6.3753046498194816,59.54328125,0.10707009281285589]
[null,1234,"Utopia",2017,1,1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,698,"Zimbabwe",2017,1,1,3.725963583678475,31.637406250000002,0.11777082970189678]

{"sheet":"Probability approach","index":28,"n_rows":117,"n_cols":28,"rows_kept":117,"cut":false,"hidden":true,"merged":[[3,7,3,17],[61,8,61,11],[5,7,5,8]]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
[{"$f":"IF(START!L10=\"English\",translation!C839,IF(START!L10=\"French\",translation!D839,IF(START!L10=\"Portuguese\",translation!E839,translation!F839)))","v":"Determination of Borderline Cases"}]
[null,null,null,null,null,null,null,"Instructions:"]
[null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2055,0,LANG)","v":"The probability approach can be optionally used in borderline cases where one of debt indicator trajectories (under the baseline or most extreme stress test) has marginal breaches of a threshold, or it hovers below a threshold with small margins. While there is no numerical cut-off to define marginal breaches, users can see the magnitude of breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test by changing the borderline bandwidth below. The most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period (excluding the one with a one-off breach)."}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C841,IF(START!$L$10=\"French\",translation!D841,IF(START!$L$10=\"Portuguese\",translation!E841,translation!F842)))","v":"Country name "},null,null,null,null,null,{"$f":"'Input 1 - Basics'!C7","v":"Ghana"}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C843,IF(START!$L$10=\"French\",translation!D843,IF(START!$L$10=\"Portuguese\",translation!E843,translation!F844)))","v":"Borderline Bandwidth"},0.1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C846,IF(START!$L$10=\"French\",translation!D853,IF(START!$L$10=\"Portuguese\",translation!E846,translation!F846)))","v":"Breach Threshold"},{"$f":"IF(START!$L$10=\"English\",translation!C847,IF(START!$L$10=\"French\",translation!D847,IF(START!$L$10=\"Portuguese\",translation!E847,translation!F847)))","v":"Near breach"},{"$f":"IF(START!$L$10=\"English\",translation!C848,IF(START!$L$10=\"French\",translation!D848,IF(START!$L$10=\"Portuguese\",translation!E848,translation!F848)))","v":"Small breach"},{"$f":"IF(START!$L$10=\"English\",translation!C849,IF(START!$L$10=\"French\",translation!D849,IF(START!$L$10=\"Portuguese\",translation!E849,translation!F849)))","v":"Significant breach"},{"$f":"IF(START!$L$10=\"English\",translation!C850,IF(START!$L$10=\"French\",translation!D850,IF(START!$L$10=\"Portuguese\",translation!E850,translation!F851)))","v":"Within the user-defined band?"}]
[null,null,null,null,null,null,null,"npvgdp",{"$f":"B27","v":"Baseline"},{"$f":"IF(MAX($H$27:$AB$27)>$H$30, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$31, MAX($H$27:$AB$27)<$H$30)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$30, MAX($H$27:$AB$27)<=$H$32)), 1, 0)","v":0},{"$f":"IF(MAX($H$27:$AB$27)>$H$32, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$31, MAX($H$27:$AB$27)<=$H$32)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C851,IF(START!$L$10=\"French\",translation!D846,IF(START!$L$10=\"Portuguese\",translation!E851,translation!F852)))","v":"Stress tests"},{"$f":"IF(MAX($H$28:$AB$29)>$H$30, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$31, MAX($H$28:$AB$29)<$H$30)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$30, MAX($H$28:$AB$29)<=$H$32)), 1, 0)","v":0},{"$f":"IF(MAX($H$28:$AB$29)>$H$32, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$31, MAX($H$28:$AB$29)<=$H$32)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"npvexp",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$35:$AB$35)>$H$38, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$38, MAX($H$35:$AB$35)<$H$39)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$38, MAX($H$35:$AB$35)<=$H$40)), 1, 0)","v":0},{"$f":"IF(MAX($H$35:$AB$35)>$H$40, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$39, MAX($H$35:$AB$35)<=$H$40)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$36:$AB$37)>$H$38, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$38, MAX($H$36:$AB$37)<$H$39)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$38, MAX($H$36:$AB$37)<=$H$40)), 1, 0)","v":0},{"$f":"IF(MAX($H$36:$AB$37)>$H$40, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$39, MAX($H$36:$AB$37)<=$H$40)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"tdsexp",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$43:$AB$43)>$H$46, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$47, MAX($H$43:$AB$43)<$H$46)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$46, MAX($H$43:$AB$43)<=$H$48)), 1, 0)","v":0},{"$f":"IF(MAX($H$43:$AB$43)>$H$48, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$47, MAX($H$43:$AB$43)<=$H$48)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$44:$AB$45)>$H$46, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$47, MAX($H$44:$AB$45)<$H$46)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$46, MAX($H$44:$AB$45)<=$H$48)), 1, 0)","v":0},{"$f":"IF(MAX($H$44:$AB$45)>$H$48, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$47, MAX($H$44:$AB$45)<=$H$48)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"tdsrev",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$51:$AB$51)>$H$54, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$55, MAX($H$51:$AB$51)<$H$54)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$54, MAX($H$51:$AB$51)<=$H$56)), 1, 0)","v":0},{"$f":"IF(MAX($H$51:$AB$51)>$H$56, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$55, MAX($H$51:$AB$51)<=$H$56)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$52:$AB$53)>$H$54, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$55, MAX($H$52:$AB$53)<$H$54)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$54, MAX($H$52:$AB$53)<=$H$56)), 1, 0)","v":0},{"$f":"IF(MAX($H$52:$AB$53)>$H$56, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$55, MAX($H$52:$AB$53)<=$H$56)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"I11","v":"Baseline"},{"$f":"MAX(J11,J13,J15,J17)","v":1},0,0,1,0]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},1,0,0,1,0]
[]
[]
["External Debt Scenarios"]
[null,null,{"$f":"D24-1","v":2019},2020,2021,2022,{"$f":"H24-1","v":2023},{"$f":"ProjectionYear","v":2024},{"$f":"H24+1","v":2025},{"$f":"I24+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[{"$f":"'Chart Data'!C36","v":"PV of debt-to GDP ratio"}]
[null,{"$f":"'Chart Data'!C61","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D61","v":44.884623746813403},{"$f":"'Chart Data'!E61","v":43.151384667261354},{"$f":"'Chart Data'!F61","v":41.226496964495894},{"$f":"'Chart Data'!G61","v":40.194059559244764},{"$f":"'Chart Data'!H61","v":38.604308292448287},{"$f":"'Chart Data'!I61","v":37.695157849757152},{"$f":"'Chart Data'!J61","v":35.423451546230709},{"$f":"'Chart Data'!K61","v":32.989726806144404},{"$f":"'Chart Data'!L61","v":31.95584417770263},{"$f":"'Chart Data'!M61","v":31.415119480762378},{"$f":"'Chart Data'!N61","v":31.207778495869825},{"$f":"'Chart Data'!O61","v":31.194028817938246},{"$f":"'Chart Data'!P61","v":30.987071024671192},{"$f":"'Chart Data'!Q61","v":30.663044336525953},{"$f":"'Chart Data'!R61","v":30.406934845402617},{"$f":"'Chart Data'!S61","v":30.276260609215427},{"$f":"'Chart Data'!T61","v":29.731370245110572},{"$f":"'Chart Data'!U61","v":29.278735179333044},{"$f":"'Chart Data'!V61","v":28.571069907990392},{"$f":"'Chart Data'!W61","v":28.069112756342683},{"$f":"'Chart Data'!X61","v":27.576148902935632}]
[null,{"$f":"'Chart Data'!C62","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D62","v":44.884623746813403},{"$f":"'Chart Data'!E62","v":46.608349297580972},{"$f":"'Chart Data'!F62","v":47.200798057692936},{"$f":"'Chart Data'!G62","v":48.150803040270453},{"$f":"'Chart Data'!H62","v":48.384902488053683},{"$f":"'Chart Data'!I62","v":49.158698524736458},{"$f":"'Chart Data'!J62","v":48.802167484235724},{"$f":"'Chart Data'!K62","v":46.406595822012122},{"$f":"'Chart Data'!L62","v":44.407718007981416},{"$f":"'Chart Data'!M62","v":42.184345627869895},{"$f":"'Chart Data'!N62","v":39.568501848158363},{"$f":"'Chart Data'!O62","v":37.560936798105637},{"$f":"'Chart Data'!P62","v":35.658613793698599},{"$f":"'Chart Data'!Q62","v":33.961516487248744},{"$f":"'Chart Data'!R62","v":32.477216595531047},{"$f":"'Chart Data'!S62","v":31.285111783202936},{"$f":"'Chart Data'!T62","v":29.714374546218579},{"$f":"'Chart Data'!U62","v":28.294103180621129},{"$f":"'Chart Data'!V62","v":26.755513155333094},{"$f":"'Chart Data'!W62","v":25.359044220004328},{"$f":"'Chart Data'!X62","v":23.938580833304961}]
[null,{"$f":"'Chart Data'!C63","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D63","v":44.884623746813403},{"$f":"'Chart Data'!E63","v":48.097118956263081},{"$f":"'Chart Data'!F63","v":55.774752381217198},{"$f":"'Chart Data'!G63","v":54.674559547029268},{"$f":"'Chart Data'!H63","v":52.984976292448508},{"$f":"'Chart Data'!I63","v":51.933976278459646},{"$f":"'Chart Data'!J63","v":48.82757169859277},{"$f":"'Chart Data'!K63","v":44.359953250048932},{"$f":"'Chart Data'!L63","v":41.363182703291137},{"$f":"'Chart Data'!M63","v":38.872077161728555},{"$f":"'Chart Data'!N63","v":36.71755976753667},{"$f":"'Chart Data'!O63","v":35.221747245176815},{"$f":"'Chart Data'!P63","v":34.418540832742991},{"$f":"'Chart Data'!Q63","v":33.512326230075885},{"$f":"'Chart Data'!R63","v":32.713459810595744},{"$f":"'Chart Data'!S63","v":32.102412725269723},{"$f":"'Chart Data'!T63","v":31.141857251532052},{"$f":"'Chart Data'!U63","v":30.35764196894808},{"$f":"'Chart Data'!V63","v":29.382179709226762},{"$f":"'Chart Data'!W63","v":28.675972214976003},{"$f":"'Chart Data'!X63","v":28.024327210436489}]
[null,{"$f":"'Chart Data'!C66","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D66","v":40},{"$f":"'Chart Data'!E66","v":40},{"$f":"'Chart Data'!F66","v":40},{"$f":"'Chart Data'!G66","v":40},{"$f":"'Chart Data'!H66","v":40},{"$f":"'Chart Data'!I66","v":40},{"$f":"'Chart Data'!J66","v":40},{"$f":"'Chart Data'!K66","v":40},{"$f":"'Chart Data'!L66","v":40},{"$f":"'Chart Data'!M66","v":40},{"$f":"'Chart Data'!N66","v":40},{"$f":"'Chart Data'!O66","v":40},{"$f":"'Chart Data'!P66","v":40},{"$f":"'Chart Data'!Q66","v":40},{"$f":"'Chart Data'!R66","v":40},{"$f":"'Chart Data'!S66","v":40},{"$f":"'Chart Data'!T66","v":40},{"$f":"'Chart Data'!U66","v":40},{"$f":"'Chart Data'!V66","v":40},{"$f":"'Chart Data'!W66","v":40},{"$f":"'Chart Data'!X66","v":40}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H30*(1-$I$8/2)","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38]
[null,"Upper Band",null,null,null,null,null,{"$f":"H30*(1+$I$8/2)","v":42},42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42]
[null,{"$f":"'Chart Data'!C70","v":"Most extreme shock: Exports"}]
[{"$f":"'Chart Data'!C78","v":"PV of debt-to-exports ratio"}]
[null,{"$f":"'Chart Data'!C103","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D103","v":109.06466686131706},{"$f":"'Chart Data'!E103","v":103.46892335626711},{"$f":"'Chart Data'!F103","v":99.556231343041077},{"$f":"'Chart Data'!G103","v":98.419189068046379},{"$f":"'Chart Data'!H103","v":95.297274109956277},{"$f":"'Chart Data'!I103","v":93.709309484751884},{"$f":"'Chart Data'!J103","v":89.465430983385644},{"$f":"'Chart Data'!K103","v":84.955966089426965},{"$f":"'Chart Data'!L103","v":83.873856682561168},{"$f":"'Chart Data'!M103","v":83.527980386076237},{"$f":"'Chart Data'!N103","v":83.653747944448625},{"$f":"'Chart Data'!O103","v":83.926460924588525},{"$f":"'Chart Data'!P103","v":83.720912670619896},{"$f":"'Chart Data'!Q103","v":83.282255392269818},{"$f":"'Chart Data'!R103","v":83.068393679152621},{"$f":"'Chart Data'!S103","v":83.323780117570749},{"$f":"'Chart Data'!T103","v":82.457467465060816},{"$f":"'Chart Data'!U103","v":81.631494105841114},{"$f":"'Chart Data'!V103","v":80.279580030615577},{"$f":"'Chart Data'!W103","v":79.474828970165689},{"$f":"'Chart Data'!X103","v":78.543947837119973}]
[null,{"$f":"'Chart Data'!C104","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D104","v":109.06466686131706},{"$f":"'Chart Data'!E104","v":111.75807586291293},{"$f":"'Chart Data'!F104","v":113.98333394793931},{"$f":"'Chart Data'!G104","v":117.90207409165923},{"$f":"'Chart Data'!H104","v":119.4413141729454},{"$f":"'Chart Data'!I104","v":122.20741221678746},{"$f":"'Chart Data'!J104","v":123.25470151327195},{"$f":"'Chart Data'!K104","v":119.5074213299124},{"$f":"'Chart Data'!L104","v":116.55603760891778},{"$f":"'Chart Data'!M104","v":112.16169960333598},{"$f":"'Chart Data'!N104","v":106.06501454704174},{"$f":"'Chart Data'!O104","v":101.05640771429873},{"$f":"'Chart Data'!P104","v":96.342493583879502},{"$f":"'Chart Data'!Q104","v":92.241059255510365},{"$f":"'Chart Data'!R104","v":88.724175175077889},{"$f":"'Chart Data'!S104","v":86.100255537626481},{"$f":"'Chart Data'!T104","v":82.410331316377494},{"$f":"'Chart Data'!U104","v":78.886260040675268},{"$f":"'Chart Data'!V104","v":75.17819131488136},{"$f":"'Chart Data'!W104","v":71.801546408918753},{"$f":"'Chart Data'!X104","v":68.18322061154899}]
[null,{"$f":"'Chart Data'!C105","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D105","v":109.06466686131706},{"$f":"'Chart Data'!E105","v":128.6923573762478},{"$f":"'Chart Data'!F105","v":166.91981785264224},{"$f":"'Chart Data'!G105","v":165.91339146102666},{"$f":"'Chart Data'!H105","v":162.09726399880728},{"$f":"'Chart Data'!I105","v":160.00257936388161},{"$f":"'Chart Data'!J105","v":152.82969516267778},{"$f":"'Chart Data'!K105","v":141.57431884671718},{"$f":"'Chart Data'!L105","v":134.54529148032174},{"$f":"'Chart Data'!M105","v":128.08823765648222},{"$f":"'Chart Data'!N105","v":121.97605870830186},{"$f":"'Chart Data'!O105","v":117.44014376562019},{"$f":"'Chart Data'!P105","v":115.24553762810423},{"$f":"'Chart Data'!Q105","v":112.8028361961501},{"$f":"'Chart Data'!R105","v":110.75615849818597},{"$f":"'Chart Data'!S105","v":109.49206347029103},{"$f":"'Chart Data'!T105","v":107.03795760426405},{"$f":"'Chart Data'!U105","v":104.89425573139532},{"$f":"'Chart Data'!V105","v":102.31535982652136},{"$f":"'Chart Data'!W105","v":100.6230101072006},{"$f":"'Chart Data'!X105","v":98.92192139014827}]
[null,{"$f":"'Chart Data'!C108","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D108","v":180},{"$f":"'Chart Data'!E108","v":180},{"$f":"'Chart Data'!F108","v":180},{"$f":"'Chart Data'!G108","v":180},{"$f":"'Chart Data'!H108","v":180},{"$f":"'Chart Data'!I108","v":180},{"$f":"'Chart Data'!J108","v":180},{"$f":"'Chart Data'!K108","v":180},{"$f":"'Chart Data'!L108","v":180},{"$f":"'Chart Data'!M108","v":180},{"$f":"'Chart Data'!N108","v":180},{"$f":"'Chart Data'!O108","v":180},{"$f":"'Chart Data'!P108","v":180},{"$f":"'Chart Data'!Q108","v":180},{"$f":"'Chart Data'!R108","v":180},{"$f":"'Chart Data'!S108","v":180},{"$f":"'Chart Data'!T108","v":180},{"$f":"'Chart Data'!U108","v":180},{"$f":"'Chart Data'!V108","v":180},{"$f":"'Chart Data'!W108","v":180},{"$f":"'Chart Data'!X108","v":180}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H38*(1-$I$8/2)","v":171},171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171]
[null,"Upper Band",null,null,null,null,null,{"$f":"H38*(1+$I$8/2)","v":189},189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189]
[null,{"$f":"'Chart Data'!C112","v":"Most extreme shock: Exports"}]
[{"$f":"'Chart Data'!C120","v":"Debt service-to-exports ratio"}]
[null,{"$f":"'Chart Data'!C145","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D145","v":17.168117428103436},{"$f":"'Chart Data'!E145","v":16.507447382610895},{"$f":"'Chart Data'!F145","v":15.170490840774168},{"$f":"'Chart Data'!G145","v":16.275584555339673},{"$f":"'Chart Data'!H145","v":18.560766082285152},{"$f":"'Chart Data'!I145","v":15.892193499237058},{"$f":"'Chart Data'!J145","v":19.66440549559961},{"$f":"'Chart Data'!K145","v":19.460462395418617},{"$f":"'Chart Data'!L145","v":16.571874391944313},{"$f":"'Chart Data'!M145","v":15.079952334507581},{"$f":"'Chart Data'!N145","v":13.319447314092885},{"$f":"'Chart Data'!O145","v":14.483570578314115},{"$f":"'Chart Data'!P145","v":14.142861916552054},{"$f":"'Chart Data'!Q145","v":14.115234181755604},{"$f":"'Chart Data'!R145","v":13.420092313833543},{"$f":"'Chart Data'!S145","v":13.687222643483288},{"$f":"'Chart Data'!T145","v":14.487425032288856},{"$f":"'Chart Data'!U145","v":14.427317333136349},{"$f":"'Chart Data'!V145","v":14.76199266751172},{"$f":"'Chart Data'!W145","v":13.939392848205063},{"$f":"'Chart Data'!X145","v":13.488655379547129}]
[null,{"$f":"'Chart Data'!C146","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D146","v":17.168117428103436},{"$f":"'Chart Data'!E146","v":16.45802570570023},{"$f":"'Chart Data'!F146","v":15.592800739322154},{"$f":"'Chart Data'!G146","v":16.947827914481778},{"$f":"'Chart Data'!H146","v":19.412765233948146},{"$f":"'Chart Data'!I146","v":17.168733139321887},{"$f":"'Chart Data'!J146","v":22.187382027218021},{"$f":"'Chart Data'!K146","v":23.245954849145285},{"$f":"'Chart Data'!L146","v":21.412150122272511},{"$f":"'Chart Data'!M146","v":20.603917155431592},{"$f":"'Chart Data'!N146","v":19.313353495081166},{"$f":"'Chart Data'!O146","v":19.837572209579871},{"$f":"'Chart Data'!P146","v":18.76276077585398},{"$f":"'Chart Data'!Q146","v":17.878860113427766},{"$f":"'Chart Data'!R146","v":16.418350960626523},{"$f":"'Chart Data'!S146","v":15.679928417479596},{"$f":"'Chart Data'!T146","v":15.367130366578802},{"$f":"'Chart Data'!U146","v":14.688384394904459},{"$f":"'Chart Data'!V146","v":14.494006721143441},{"$f":"'Chart Data'!W146","v":13.447754682275995},{"$f":"'Chart Data'!X146","v":12.816165006129566}]
[null,{"$f":"'Chart Data'!C147","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D147","v":17.168117428103436},{"$f":"'Chart Data'!E147","v":18.553826274411147},{"$f":"'Chart Data'!F147","v":20.280918357442935},{"$f":"'Chart Data'!G147","v":23.721730216967433},{"$f":"'Chart Data'!H147","v":26.621665119099951},{"$f":"'Chart Data'!I147","v":23.228640266907057},{"$f":"'Chart Data'!J147","v":30.099308999136355},{"$f":"'Chart Data'!K147","v":33.760006731439333},{"$f":"'Chart Data'!L147","v":29.762209239866266},{"$f":"'Chart Data'!M147","v":27.489286794221474},{"$f":"'Chart Data'!N147","v":24.839199000972162},{"$f":"'Chart Data'!O147","v":24.28394144205328},{"$f":"'Chart Data'!P147","v":20.474487549714862},{"$f":"'Chart Data'!Q147","v":20.233994801002435},{"$f":"'Chart Data'!R147","v":19.078555337288599},{"$f":"'Chart Data'!S147","v":19.090132920892124},{"$f":"'Chart Data'!T147","v":19.735572164984692},{"$f":"'Chart Data'!U147","v":19.28157402096133},{"$f":"'Chart Data'!V147","v":19.390529162766992},{"$f":"'Chart Data'!W147","v":18.090209094695687},{"$f":"'Chart Data'!X147","v":17.315968448030372}]
[null,{"$f":"'Chart Data'!C150","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D150","v":15},{"$f":"'Chart Data'!E150","v":15},{"$f":"'Chart Data'!F150","v":15},{"$f":"'Chart Data'!G150","v":15},{"$f":"'Chart Data'!H150","v":15},{"$f":"'Chart Data'!I150","v":15},{"$f":"'Chart Data'!J150","v":15},{"$f":"'Chart Data'!K150","v":15},{"$f":"'Chart Data'!L150","v":15},{"$f":"'Chart Data'!M150","v":15},{"$f":"'Chart Data'!N150","v":15},{"$f":"'Chart Data'!O150","v":15},{"$f":"'Chart Data'!P150","v":15},{"$f":"'Chart Data'!Q150","v":15},{"$f":"'Chart Data'!R150","v":15},{"$f":"'Chart Data'!S150","v":15},{"$f":"'Chart Data'!T150","v":15},{"$f":"'Chart Data'!U150","v":15},{"$f":"'Chart Data'!V150","v":15},{"$f":"'Chart Data'!W150","v":15},{"$f":"'Chart Data'!X150","v":15}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H46*(1-$I$8/2)","v":14.25},14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25]
[null,"Upper Band",null,null,null,null,null,{"$f":"H46*(1+$I$8/2)","v":15.75},15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75]
[null,{"$f":"'Chart Data'!C154","v":"Most extreme shock: Exports"}]
[{"$f":"'Chart Data'!C162","v":"Debt service-to-revenue ratio"}]
[null,{"$f":"'Chart Data'!C187","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D187","v":39.00150259737196},{"$f":"'Chart Data'!E187","v":37.868567507013431},{"$f":"'Chart Data'!F187","v":33.702208014423533},{"$f":"'Chart Data'!G187","v":35.350030838398325},{"$f":"'Chart Data'!H187","v":40.208734597151206},{"$f":"'Chart Data'!I187","v":34.353655668471873},{"$f":"'Chart Data'!J187","v":42.304365280281829},{"$f":"'Chart Data'!K187","v":41.535330387876044},{"$f":"'Chart Data'!L187","v":35.054434118846771},{"$f":"'Chart Data'!M187","v":31.742788009445338},{"$f":"'Chart Data'!N187","v":27.982939226947529},{"$f":"'Chart Data'!O187","v":30.438981784445332},{"$f":"'Chart Data'!P187","v":29.715654734982401},{"$f":"'Chart Data'!Q187","v":29.609860574483328},{"$f":"'Chart Data'!R187","v":28.075676419400487},{"$f":"'Chart Data'!S187","v":28.474330989168799},{"$f":"'Chart Data'!T187","v":29.987886106535722},{"$f":"'Chart Data'!U187","v":29.772154116577777},{"$f":"'Chart Data'!V187","v":30.291586444715083},{"$f":"'Chart Data'!W187","v":28.485376554408205},{"$f":"'Chart Data'!X187","v":27.466053850470882}]
[null,{"$f":"'Chart Data'!C188","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D188","v":39.00150259737196},{"$f":"'Chart Data'!E188","v":37.755192733493161},{"$f":"'Chart Data'!F188","v":34.640396250835792},{"$f":"'Chart Data'!G188","v":36.810121159319266},{"$f":"'Chart Data'!H188","v":42.0544454699859},{"$f":"'Chart Data'!I188","v":37.113111324781023},{"$f":"'Chart Data'!J188","v":47.732086998644895},{"$f":"'Chart Data'!K188","v":49.614875290332435},{"$f":"'Chart Data'!L188","v":45.293054246713652},{"$f":"'Chart Data'!M188","v":43.370546532327317},{"$f":"'Chart Data'!N188","v":40.575587288038875},{"$f":"'Chart Data'!O188","v":41.6910661545799},{"$f":"'Chart Data'!P188","v":39.422552831250037},{"$f":"'Chart Data'!Q188","v":37.50490770273877},{"$f":"'Chart Data'!R188","v":34.348221914654474},{"$f":"'Chart Data'!S188","v":32.619873532806309},{"$f":"'Chart Data'!T188","v":31.808810343465559},{"$f":"'Chart Data'!U188","v":30.310891056942324},{"$f":"'Chart Data'!V188","v":29.74167969139112},{"$f":"'Chart Data'!W188","v":27.480705946619761},{"$f":"'Chart Data'!X188","v":26.096706329129553}]
[null,{"$f":"'Chart Data'!C189","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D189","v":39.00150259737196},{"$f":"'Chart Data'!E189","v":38.142920381085268},{"$f":"'Chart Data'!F189","v":36.355330889979712},{"$f":"'Chart Data'!G189","v":41.573953557303795},{"$f":"'Chart Data'!H189","v":46.535189532774027},{"$f":"'Chart Data'!I189","v":40.516755919461332},{"$f":"'Chart Data'!J189","v":52.249561564252232},{"$f":"'Chart Data'!K189","v":58.141843992683206},{"$f":"'Chart Data'!L189","v":50.799361807390909},{"$f":"'Chart Data'!M189","v":46.690694621153455},{"$f":"'Chart Data'!N189","v":42.108180377398966},{"$f":"'Chart Data'!O189","v":41.18086080966534},{"$f":"'Chart Data'!P189","v":34.712253282018096},{"$f":"'Chart Data'!Q189","v":34.249297778689389},{"$f":"'Chart Data'!R189","v":32.206384535474577},{"$f":"'Chart Data'!S189","v":32.045637257726526},{"$f":"'Chart Data'!T189","v":32.962954856037385},{"$f":"'Chart Data'!U189","v":32.106201046920788},{"$f":"'Chart Data'!V189","v":32.106166793716554},{"$f":"'Chart Data'!W189","v":29.829327100134336},{"$f":"'Chart Data'!X189","v":28.450909667190171}]
[null,{"$f":"'Chart Data'!C192","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D192","v":18},{"$f":"'Chart Data'!E192","v":18},{"$f":"'Chart Data'!F192","v":18},{"$f":"'Chart Data'!G192","v":18},{"$f":"'Chart Data'!H192","v":18},{"$f":"'Chart Data'!I192","v":18},{"$f":"'Chart Data'!J192","v":18},{"$f":"'Chart Data'!K192","v":18},{"$f":"'Chart Data'!L192","v":18},{"$f":"'Chart Data'!M192","v":18},{"$f":"'Chart Data'!N192","v":18},{"$f":"'Chart Data'!O192","v":18},{"$f":"'Chart Data'!P192","v":18},{"$f":"'Chart Data'!Q192","v":18},{"$f":"'Chart Data'!R192","v":18},{"$f":"'Chart Data'!S192","v":18},{"$f":"'Chart Data'!T192","v":18},{"$f":"'Chart Data'!U192","v":18},{"$f":"'Chart Data'!V192","v":18},{"$f":"'Chart Data'!W192","v":18},{"$f":"'Chart Data'!X192","v":18}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H54*(1-$I$8/2)","v":17.099999999999998},17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998]
[null,"Upper Band",null,null,null,null,null,{"$f":"H54*(1+$I$8/2)","v":18.900000000000002},18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002]
[null,{"$f":"'Chart Data'!C196","v":"Most extreme shock: Exports"}]
[]
[{"$f":"IF(START!$L$10=\"English\",translation!C852,IF(START!$L$10=\"French\",translation!D874,IF(START!$L$10=\"Portuguese\",translation!E874,translation!D889)))","v":"Probabilities"}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C878,IF(START!$L$10=\"French\",translation!D878,IF(START!$L$10=\"Portuguese\",translation!E878,translation!E889)))","v":"Regression Coefficients"},"Models"]
[null,null,null,null,null,null,null,null,{"$f":"H64","v":"npvgdp"},{"$f":"H65","v":"npvexp"},{"$f":"H66","v":"tdsexp"},{"$f":"H67","v":"tdsrev"},null,{"$f":"IF(START!$L$10=\"English\",translation!C873,IF(START!$L$10=\"French\",translation!C874,IF(START!$L$10=\"Portuguese\",translation!D873,translation!#REF!)))","v":"Probability Threshold"},null,null,"old values"]
[null,null,null,null,null,null,null,"npvgdp",1.5409999999999999,null,null,null,null,"npvgdp",0.155,null,0.13500000000000001]
[null,null,null,null,null,null,null,"npvexp",null,0.35899999999999999,null,null,null,"npvexp",0.16,null,0.125]
[null,null,null,null,null,null,null,"tdsexp",null,null,3.5409999999999999,null,null,"tdsexp",0.13800000000000001,null,0.14099999999999999]
[null,null,null,null,null,null,null,"tdsrev",null,null,null,3.7450000000000001,null,"tdsrev",0.15,null,0.152]
[null,null,null,null,null,null,null,"CPIA",-0.4,-0.38100000000000001,-0.39500000000000002,-0.36199999999999999]
[null,null,null,null,null,null,null,"Growth",-3.081,-2.8530000000000002,-1.9419999999999999,-3.0009999999999999]
[null,null,null,null,null,null,null,"Reserves",-4.2229999999999999,-4.5910000000000002,-3.6989999999999998,-3.6960000000000002]
[null,null,null,null,null,null,null,"Reserves^2",3.9529999999999998,4.5819999999999999,3.6829999999999998,3.7429999999999999]
[null,null,null,null,null,null,null,"Remittances",-2.2349999999999999,-2.282,-1.9339999999999999,-1.635]
[null,null,null,null,null,null,null,"World Growth",-12.4,-14.09,-13.75,-13.84]
[null,null,null,null,null,null,null,"Constant",1.31,1.331,1.1479999999999999,0.97899999999999998]
[]
[{"$f":"IF(START!$L$10=\"English\",translation!C876,IF(START!$L$10=\"French\",translation!#REF!,IF(START!$L$10=\"Portuguese\",translation!I877,translation!D891)))","v":"Average of 5-year history + 11-year projection"},null,{"$f":"D76-1","v":2019},2020,2021,2022,{"$f":"H76-1","v":2023},{"$f":"H24","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["CPIA",null,null,null,null,null,null,{"$f":"AVERAGE(C109:R109)","v":3.4057294374999998},{"$f":"$H$77","v":3.4057294374999998},{"$f":"$H$77","v":3.4057294374999998},3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998,3.4057294374999998]
[{"$f":"IF(START!$L$10=\"English\",translation!C877,IF(START!$L$10=\"French\",translation!D876,IF(START!$L$10=\"Portuguese\",translation!E876,translation!D892)))","v":"Real GDP Growth"},null,null,null,null,null,null,{"$f":"AVERAGE(C110:R110)","v":5.4792562154561226},{"$f":"$H$78","v":5.4792562154561226},{"$f":"$H$78","v":5.4792562154561226},5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226]
["Reserves",null,null,null,null,null,null,{"$f":"AVERAGE(C111:R111)","v":28.180285240899352},{"$f":"$H$79","v":28.180285240899352},{"$f":"$H$79","v":28.180285240899352},28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352]
["Remittances",null,null,null,null,null,null,{"$f":"AVERAGE(C114:R114)","v":4.2926348519862394},{"$f":"$H$80","v":4.2926348519862394},{"$f":"$H$80","v":4.2926348519862394},4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394]
["World Growth",null,null,null,null,null,null,{"$f":"AVERAGE(C117:R117)","v":3.2106051033300083},{"$f":"$H$81","v":3.2106051033300083},{"$f":"$H$81","v":3.2106051033300083},3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083]
[]
[{"$f":"$A$26","v":"PV of debt-to GDP ratio"}]
[null,{"$f":"B27","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($I$64*H27/100+$I$68*H$77+$I$69*H$78/100+$I$70*H$79/100+$I$71*(H$79/100)^2+$I$72*H$80/100+$I$73*H$81/100+$I$74,0,1,1)*100","v":18.415979429368583},17.713603350835534,{"$f":"NORMDIST($I$64*J27/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":16.953681910083542},16.5548388128765,15.952666611135729,15.614821447354821,14.791395158533934,13.942066851914534,13.591500854434093,13.410577649926386,13.341643459241132,13.337080768102826,13.268533586393069,13.161699733988709,13.077679789414393,13.034953601330848,12.857833667877333,12.711977352972786,12.486254840021406,12.327853963582085,12.173666749451526]
[null,{"$f":"B28","v":"Historical scenario"},null,null,null,null,null,18.415979429368583,19.131440336395329,{"$f":"NORMDIST($I$64*J28/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":19.381228226615356},19.78589525265523,19.886391390395389,20.220755758078237,20.066279526756766,19.046829556944232,18.221011324441015,17.329176778128421,16.316155263299407,15.565346509614301,14.87526009539517,14.277140454738332,13.767524786163413,13.367325727492993,12.852336103996395,12.3986784360452,11.920006706528945,11.496975965925586,11.077744194854391]
["Most extreme shock",{"$f":"B29","v":"MX shock Standard&Tailored"},null,null,null,null,null,18.415979429368583,19.762892627719683,{"$f":"NORMDIST($I$64*J29/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":23.214269789022705},22.700015957707869,21.922920384837415,21.447346471897511,20.077263057263217,18.201555513697066,17.006943655069094,16.053076349583836,15.256839204434591,14.719714843627765,14.436589626797128,14.121588706381527,13.847794372096727,13.640828375914973,13.319777927499659,13.061551279169503,12.745209212128431,12.51953735227684,12.313789871677409]
[null,{"$f":"B30","v":"Threshold"},null,null,null,null,null,{"$f":"$O$64*100","v":15.5},15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5]
[]
[{"$f":"$A$34","v":"PV of debt-to-exports ratio"}]
[null,{"$f":"B35","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($J$65*H35/100+$J$68*H$77+$J$69*H$78/100+$J$70*H$79/100+$J$71*(H$79/100)^2+$J$72*H$80/100+$J$73*H$81/100+$J$74,0,1,1)*100","v":11.283595456569531},10.903580269687826,{"$f":"NORMDIST($J$65*J35/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":10.643385416332238},10.568619464627153,10.36529292106527,10.262966454589485,9.9931038329743949,9.7120716581473108,9.6455054005667691,9.6242995874154662,9.6320064779852412,9.6487335930205731,9.6361241121851151,9.6092549249942874,9.5961751906754298,9.6117960867629524,9.5588832102261065,9.5086340955272721,9.4268089784410627,9.3783483520366833,9.3225220904404118]
[null,{"$f":"B36","v":"Historical scenario"},null,null,null,null,null,11.283595456569531,11.469842152069781,{"$f":"NORMDIST($J$65*J36/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":11.625358698779994},11.902853465163306,12.013119714990685,12.213079159647776,12.289393564317495,12.017871489176427,11.807015047964196,11.497939736265467,11.078725107276945,10.742612460377689,10.433048325648612,10.169009374734484,9.9465049310561202,9.7828290531773305,9.5560103768392075,9.3430224235814379,9.1227216778376619,8.9254832612741168,8.7176683077190447]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B37","v":"MX shock Standard&Tailored"},null,null,null,null,null,11.283595456569531,12.691000589459023,{"$f":"NORMDIST($J$65*J37/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":15.771741819419852},15.684813522486744,15.358071497857626,15.18065158972953,14.583460271689857,13.678598522915042,13.133388948652659,12.645936501787769,12.196265744281884,11.869902099496914,11.714232460753971,11.542671952544266,11.400306626276175,11.313004526320102,11.144881086585327,10.999492098553553,10.826397244634931,10.713877744679865,10.601629550281928]
[null,{"$f":"B38","v":"Threshold"},null,null,null,null,null,{"$f":"$O$65*100","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[]
[{"$f":"$A$42","v":"Debt service-to-exports ratio"}]
[null,{"$f":"B43","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($K$66*H43/100+$K$68*H$77+$K$69*H$78/100+$K$70*H$79/100+$K$71*(H$79/100)^2+$K$72*H$80/100+$K$73*H$81/100+$K$74,0,1,1)*100","v":16.598929393355107},16.022573151533003,{"$f":"NORMDIST($K$66*J43/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":14.896743373795124},15.823439130479708,17.857154001060149,15.497744203002705,18.895798810939731,18.701113239517806,16.078195481569121,14.822461373121417,13.427289537936229,14.339361210431425,14.068194375475398,14.046359278971869,13.504532838082136,13.711026479935065,14.342448987330583,14.294348194218204,14.563558585354897,13.907925538844587,13.557327994307746]
[null,{"$f":"B44","v":"Historical scenario"},null,null,null,null,null,16.598929393355107,15.979990856981358,{"$f":"NORMDIST($K$66*J44/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":15.246507098800343},16.405281864424271,18.655760858892965,16.599472701751232,21.406255090950459,22.514848776428899,20.614937471613317,19.80868644624406,18.561455317618929,19.06208139464826,18.044515781556296,17.233739222892147,15.94586025554735,15.319340348345573,15.058930911062054,14.504058147193183,14.347722571248497,13.525816513226937,13.045585108195192]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B45","v":"MX shock Standard&Tailored"},null,null,null,null,null,16.598929393355107,17.850738773326775,{"$f":"NORMDIST($K$66*J45/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":19.491878829557375},23.023510285444431,26.258831092897406,22.49645824202657,30.424056536834541,35.100171932439693,30.007686725287524,27.270125894854928,24.243126620373019,23.632780559351634,19.681366134637337,19.44611237463069,18.339894426549758,18.350780501316162,18.964027851902092,18.53137067251696,18.634641204388871,17.425457509267076,16.729724189417141]
[null,{"$f":"B46","v":"Threshold"},null,null,null,null,null,{"$f":"$O$66*100","v":13.8},13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8]
[]
[{"$f":"$A$50","v":"Debt service-to-revenue ratio"}]
[null,{"$f":"B51","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($L$67*H51/100+$L$68*H$77+$L$69*H$78/100+$L$70*H$79/100+$L$71*(H$79/100)^2+$L$72*H$80/100+$L$73*H$81/100+$L$74,0,1,1)*100","v":41.428590186666817},39.783225608106925,{"$f":"NORMDIST($L$67*J51/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":33.907379733343959},36.193879645841776,43.198497499328624,34.804812229259262,46.30147661405011,45.159135686487296,35.779782683625385,31.2643006897524,26.461598966487841,29.556471921660727,28.627885376652539,28.493239619267523,26.575395315747752,27.067386926388981,28.975740156055231,28.699916496201212,29.366129982844498,27.081083074039636,25.831910298954881]
[null,{"$f":"B52","v":"Historical scenario"},null,null,null,null,null,41.428590186666817,39.619515274975271,{"$f":"NORMDIST($L$67*J52/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":35.202575589565676},38.262229774019538,45.929859379416285,38.695896054815002,54.396452740522058,57.17915512946221,50.761333774629925,47.890063402375411,43.739223854171591,45.390176543616676,42.044104388817466,39.25876125665927,34.797290537244621,32.4365558758548,31.351904554246492,29.391027067808473,28.661053956160071,25.849652477582964,24.202040381761357]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B53","v":"MX shock Standard&Tailored"},null,null,null,null,null,41.428590186666817,40.18012411276888,{"$f":"NORMDIST($L$67*J53/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":37.614062935017387},45.216419877539984,52.615302287802969,43.652427250848582,61.01101617257352,69.155826657096171,58.912556607475722,52.847087931391542,46.009731396218662,44.633887647016785,35.302511171159324,34.660459301834422,31.88165060588949,31.667009474231868,32.89995978503979,31.747806587607268,31.747760866361347,28.772893662097854,27.03835668449107]
[null,{"$f":"B54","v":"Threshold"},null,null,null,null,null,{"$f":"$O$67*100","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
["Background macro variables"]
[null,null,{"$f":"C76","v":2019},{"$f":"D76","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
["CPIA",null,{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!C$108, 'Imported data'!$B$81:$V$81, 0)), B109)","v":3.5750000000000002},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!D$108, 'Imported data'!$B$81:$V$81, 0)), C109)","v":3.5750000000000002},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!E$108, 'Imported data'!$B$81:$V$81, 0)), D109)","v":3.5750000000000002},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!F$108, 'Imported data'!$B$81:$V$81, 0)), E109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!G$108, 'Imported data'!$B$81:$V$81, 0)), F109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!H$108, 'Imported data'!$B$81:$V$81, 0)), G109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!I$108, 'Imported data'!$B$81:$V$81, 0)), H109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!J$108, 'Imported data'!$B$81:$V$81, 0)), I109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!K$108, 'Imported data'!$B$81:$V$81, 0)), J109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!L$108, 'Imported data'!$B$81:$V$81, 0)), K109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!M$108, 'Imported data'!$B$81:$V$81, 0)), L109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!N$108, 'Imported data'!$B$81:$V$81, 0)), M109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!O$108, 'Imported data'!$B$81:$V$81, 0)), N109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!P$108, 'Imported data'!$B$81:$V$81, 0)), O109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!Q$108, 'Imported data'!$B$81:$V$81, 0)), P109)","v":3.3666670000000001},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!R$108, 'Imported data'!$B$81:$V$81, 0)), Q109)","v":3.3666670000000001}]
["Real growth rate",null,{"$f":"'Macro-Debt_Data'!P107","v":9.2927894583888282},{"$f":"'Macro-Debt_Data'!Q107","v":7.3125250849582768},{"$f":"'Macro-Debt_Data'!R107","v":3.9874679871839236},{"$f":"'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Macro-Debt_Data'!U107","v":5.8906944612318712},{"$f":"'Macro-Debt_Data'!V107","v":8.8593605877872239},{"$f":"'Macro-Debt_Data'!W107","v":5.9467120061924561},{"$f":"'Macro-Debt_Data'!X107","v":5.1113682292374563},{"$f":"'Macro-Debt_Data'!Y107","v":5.2204322138042603},{"$f":"'Macro-Debt_Data'!Z107","v":5.3637352876307887},{"$f":"'Macro-Debt_Data'!AA107","v":5.337618585397963},{"$f":"'Macro-Debt_Data'!AB107","v":4.6844744828008711},{"$f":"'Macro-Debt_Data'!AC107","v":4.3972634482420059},{"$f":"'Macro-Debt_Data'!AD107","v":4.4833886485703633},{"$f":"'Macro-Debt_Data'!AE107","v":4.4756749591488898}]
["Reserves / imports ratio",null,{"$f":"C112/C113*100","v":23.188591392363207},{"$f":"D112/D113*100","v":19.703954633081846},21.785669185119321,20.445297160051894,25.154438517497713,29.751780970615403,31.071179060649467,31.679052707235535,32.184457347616359,33.252864461155042,32.98920655388148,32.362920350931944,31.115872402427492,30.346834485437512,29.142660918397382,26.709783707928057]
["Gross Reserves",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S184","v":5048.1899999999996},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T184","v":4386.8740229649202},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U184","v":4149.47},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V184","v":4203.070925},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W184","v":5112.07},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X184","v":6482.6183879197197},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y184","v":7218.5493882728006},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z184","v":7746.9003438906402},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA184","v":8232.6352923207305},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB184","v":8995.2526565463104},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC184","v":9614.8104093723305},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD184","v":10014.55408092461},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE184","v":10213.312032840829},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF184","v":10542.840902809819},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG184","v":10742.398383851802},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH184","v":10440.9200952911}]
["Imports",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S38","v":21770.145131206806},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T38","v":22263.926732756488},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U38","v":19046.786971475227},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V38","v":20557.641652733659},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W38","v":20322.735474472967},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X38","v":21789.009519538788},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y38","v":23232.299534506026},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z38","v":24454.330801757969},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA38","v":25579.537363026117},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB38","v":27051.061020785997},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC38","v":29145.321799929927},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD38","v":30944.531495706706},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE38","v":32823.47960793168},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF38","v":34741.155318420431},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG38","v":36861.419120003091},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH38","v":39090.245767104439}]
["Remitances / GDP ratio",null,{"$f":"C115/C116*100","v":4.1971066962390395},{"$f":"D115/D116*100","v":3.1876217347648721},4.2255617995565062,5.329277504139732,3.6768697725606994,5.1029460688722574,5.1842365958848369,4.9723916799554964,4.7991063232246667,4.6132443929628506,4.4103382687359707,4.1756767778978308,3.9708961110876082,3.784870366457751,3.6086580644044166,3.4433554750352902]
["Gross remittances",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S45","v":1760.2388359152201},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T45","v":1523.88377758924},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U45","v":1638.4235826422},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V45","v":1966.1082991706401},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W45","v":1572.8866393365099},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X45","v":2320.0077930213502},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y45","v":2552.0085723234902},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z45","v":2628.5688294931902},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA45","v":2707.4258943779901},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB45","v":2788.6486712093301},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC45","v":2872.30813134561},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD45","v":2929.7542939725199},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE45","v":2988.3493798519698},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF45","v":3048.1163674490099},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG45","v":3109.07869479799},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH45","v":3171.2602686939499}]
["Nominal GDP",null,{"$f":"'Macro-Debt_Data'!P56","v":41939.3397240185},{"$f":"'Macro-Debt_Data'!Q56","v":47806.292728194298},{"$f":"'Macro-Debt_Data'!R56","v":38774.100589752605},{"$f":"'Macro-Debt_Data'!S56","v":36892.586239755503},{"$f":"'Macro-Debt_Data'!T56","v":42777.871848343901},{"$f":"'Macro-Debt_Data'!U56","v":45464.086073205704},{"$f":"'Macro-Debt_Data'!V56","v":49226.313751753405},{"$f":"'Macro-Debt_Data'!W56","v":52863.269804134099},{"$f":"'Macro-Debt_Data'!X56","v":56415.209666761199},{"$f":"'Macro-Debt_Data'!Y56","v":60448.752194078399},{"$f":"'Macro-Debt_Data'!Z56","v":65126.708119121904},{"$f":"'Macro-Debt_Data'!AA56","v":70162.382047382795},{"$f":"'Macro-Debt_Data'!AB56","v":75256.297224897091},{"$f":"'Macro-Debt_Data'!AC56","v":80534.234262341008},{"$f":"'Macro-Debt_Data'!AD56","v":86156.090139593798},{"$f":"'Macro-Debt_Data'!AE56","v":92097.963503505205}]
["World economic growth rate",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S183","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T183","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U183","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V183","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W183","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X183","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG183","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH183","v":3.21060510333001}]

{"sheet":"Realism 1 - Forecast Error","index":29,"n_rows":163,"n_cols":34,"rows_kept":163,"cut":false,"hidden":false,"merged":[[99,30,101,30],[99,31,101,31],[129,30,131,30],[129,31,131,31],[12,30,14,30],[12,31,14,31],[48,30,50,30],[48,31,50,31],[67,29,67,32],[68,31,68,32]]}
[]
[null,"Country",null,{"$f":"'Input 1 - Basics'!C7","v":"Ghana"}]
[null,"Country code",null,{"$f":"'Input 1 - Basics'!C8","v":652}]
[null,null,null,"Year","Issue_Date"]
[null,"Current vintage","Vintage ID",{"$f":"'Input 1 - Basics'!C17","v":2024}]
[null,"The latest vintage",{"$f":"D3&1","v":"6521"},{"$f":"LEFT(E6, 4)","v":"2024"},{"$f":"'Imported data'!E6","v":"2024-06-28"}]
[null,"5 years ago",{"$f":"D3&5","v":"6525"},{"$f":"LEFT(E7, 4)","v":"2019"},{"$f":"'Imported data'!E7","v":"2019-03-07"}]
[]
[null,null,null,null,null,null,null,null,"First year of projection (5 years ago)",null,null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,null,{"$f":"I11-1","v":2017},2018,2019,2020,2021,2022,{"$f":"O11-1","v":2023},{"$f":"FirstYear_of_Projection","v":2024},{"$f":"O11+1","v":2025},{"$f":"P11+1","v":2026},2027,2028,{"$f":"S11+1","v":2029},{"$f":"T11+1","v":2030},2031,2032,2033,2034,null,"Memorandum"]
[null,"External debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1213, 0,LANG)","v":"5-year historical change"},{"$f":"++OFFSET(translation!C1214, 0,LANG)","v":"5-year projected change"}]
[null,"Current vintage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart legend",{"$f":"++OFFSET(translation!C1212, 0,LANG)","v":"5-year cummulative"}]
[null,{"$f":"$D$5","v":2024},"NGDPD",{"$f":"CONCATENATE(B15,C15)","v":"2024NGDPD"},"Nominal GDP (in billions of US dollars)",null,null,{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!G48/1000,'Baseline - external'!G48)","v":32.174210829725098},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!H48/1000,'Baseline - external'!H48)","v":39.564983872474293},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!I48/1000,'Baseline - external'!I48)","v":41.939339724018502},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!J48/1000,'Baseline - external'!J48)","v":47.8062927281943},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!K48/1000,'Baseline - external'!K48)","v":38.774100589752607},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!L48/1000,'Baseline - external'!L48)","v":36.892586239755502},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!M48/1000,'Baseline - external'!M48)","v":42.777871848343899},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!N48/1000,'Baseline - external'!N48)","v":45.464086073205706},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!O48/1000,'Baseline - external'!O48)","v":49.226313751753402},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!P48/1000,'Baseline - external'!P48)","v":52.863269804134099},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!Q48/1000,'Baseline - external'!Q48)","v":56.4152096667612},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!R48/1000,'Baseline - external'!R48)","v":60.448752194078402},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!S48/1000,'Baseline - external'!S48)","v":65.126708119121901},null,null,null,null,null,null,"Y"]
[null,{"$f":"$D$5","v":2024},"D_GDP",{"$f":"CONCATENATE(B16,C16)","v":"2024D_GDP"},"External debt (nominal; in percent of GDP)",null,null,{"$f":"'Baseline - external'!G12","v":30.053391431539627},{"$f":"'Baseline - external'!H12","v":29.47899699889431},{"$f":"'Baseline - external'!I12","v":33.253214201969669},{"$f":"'Baseline - external'!J12","v":39.197932071941231},{"$f":"'Baseline - external'!K12","v":49.242897811112442},{"$f":"'Baseline - external'!L12","v":53.163407984155334},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"'Baseline - external'!O12","v":51.658351924504615},{"$f":"'Baseline - external'!P12","v":49.776583891972564},{"$f":"'Baseline - external'!Q12","v":48.754696303190201},{"$f":"'Baseline - external'!R12","v":46.874716012937839},{"$f":"'Baseline - external'!S12","v":45.702553942624156},{"$f":"'Baseline - external'!T12","v":44.072067747940658},{"$f":"'Baseline - external'!U12","v":41.422044534167519},{"$f":"'Baseline - external'!V12","v":40.218116983030697},{"$f":"'Baseline - external'!W12","v":39.557307091946406},{"$f":"'Baseline - external'!X12","v":38.929454294962582},null,null,null,null,null,{"$f":"CONCATENATE(I11,\" -\",N11)","v":"2018 -2023"},{"$f":"CONCATENATE(N11, \" - \",S11)","v":"2023 - 2028"}]
[null,{"$f":"$D$5","v":2024},"D_PPG_GDP",{"$f":"CONCATENATE(B17,C17)","v":"2024D_PPG_GDP"},"External debt o/w public and publicly guaranteed (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G13","v":23.455363879764061},{"$f":"'Baseline - external'!H13","v":23.703041338578011},{"$f":"'Baseline - external'!I13","v":29.910203533994444},{"$f":"'Baseline - external'!J13","v":34.749627257649429},{"$f":"'Baseline - external'!K13","v":44.91151080543014},{"$f":"'Baseline - external'!L13","v":49.163407984155334},{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.006978126692289},{"$f":"'Baseline - external'!O13","v":47.658351924504608},{"$f":"'Baseline - external'!P13","v":45.77658389197255},{"$f":"'Baseline - external'!Q13","v":44.754696303190194},{"$f":"'Baseline - external'!R13","v":42.874716012937846},{"$f":"'Baseline - external'!S13","v":41.702553942624149},{"$f":"'Baseline - external'!T13","v":40.072067747940658},{"$f":"'Baseline - external'!U13","v":37.422044534167526},{"$f":"'Baseline - external'!V13","v":36.218116983030697},{"$f":"'Baseline - external'!W13","v":35.557307091946406},{"$f":"'Baseline - external'!X13","v":34.929454294962582},null,"dG"]
[null,null,null,null,"External debt (in billions of US dollars)",null,null,{"$f":"H15*H16/100","v":9.6694415206660977},{"$f":"I15*I16/100","v":11.663360408379715},13.946178473319629,18.739078149710984,19.093490730589821,19.613356138547569,22.793195690886527,24.553779021056766,25.429502397341583,26.31352984209461,27.505064141837423,28.335180924338783,29.764568909197074,null,null,null,null,null,null,"D",null,null,{"$f":"++OFFSET(translation!C1215, 0,LANG)","v":"Change in external debt"},{"$f":"N16-I16","v":23.803680951268703},{"$f":"S16-N16","v":-6.4079619372251742}]
[null,{"$f":"$D$5","v":2024},"BGS_GDP",{"$f":"CONCATENATE(B19,C19)","v":"2024BGS_GDP"},"Deficit in balance of goods and services (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G18","v":10.914089990135459},{"$f":"'Baseline - external'!H18","v":15.69509002135387},{"$f":"'Baseline - external'!I18","v":12.299006349443239},{"$f":"'Baseline - external'!J18","v":12.462719808555271},{"$f":"'Baseline - external'!K18","v":9.7719125200776205},{"$f":"'Baseline - external'!L18","v":10.998791147851911},{"$f":"'Baseline - external'!M18","v":6.6690441220067669},{"$f":"'Baseline - external'!N18","v":6.771623414109051},{"$f":"'Baseline - external'!O18","v":5.4901984174694789},{"$f":"'Baseline - external'!P18","v":4.8493252442169137},{"$f":"'Baseline - external'!Q18","v":4.5019048407418936},{"$f":"'Baseline - external'!R18","v":4.2410522518419072},{"$f":"'Baseline - external'!S18","v":4.5260920073346256},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1216, 0,LANG)","v":"Change in PPG debt 3/"},{"$f":"N17-I17","v":25.579636611584995},{"$f":"S17-N17","v":-6.4079619372251599}]
[null,2024,"NCTN_GDP","2024NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G21","v":-6.9119037624022814},{"$f":"'Baseline - external'!H21","v":-6.2862806669658058},{"$f":"'Baseline - external'!I21","v":-5.4918068458025395},{"$f":"'Baseline - external'!J21","v":-3.8846720403989092},{"$f":"'Baseline - external'!K21","v":-4.9600312498692078},{"$f":"'Baseline - external'!L21","v":-6.6711186393119899},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21","v":-4.137938239495651},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1217, 0,LANG)","v":"Current account + FDI"},{"$f":"SUM(J23:N23)","v":-1.4576496708899551},{"$f":"SUM(O23:S23)","v":-15.774519953906363}]
[null,2024,"NCTN_OTH_GDP",{"$f":"CONCATENATE(B21,C21)","v":"2024NCTN_OTH_GDP"},"Other noninterest current account flows (negative = net inflow)",null,null,{"$f":"'Baseline - external'!G23","v":0.98634507321585296},{"$f":"'Baseline - external'!H23","v":2.1976132357952478},{"$f":"'Baseline - external'!I23","v":4.1907452657001656},{"$f":"'Baseline - external'!J23","v":1.542096339998853},{"$f":"'Baseline - external'!K23","v":2.3703457356113535},{"$f":"'Baseline - external'!L23","v":1.143341570793214},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.3024158390017027},{"$f":"'Baseline - external'!P23","v":1.2703394082420436},{"$f":"'Baseline - external'!Q23","v":1.2289010222436438},{"$f":"'Baseline - external'!R23","v":1.3949498373506115},{"$f":"'Baseline - external'!S23","v":1.340815582157262},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1218, 0,LANG)","v":"Nominal interest rate"},{"$f":"SUM(J24:N24)","v":9.6655391746203829},{"$f":"SUM(O24:S24)","v":14.91336502479143}]
[null,2024,"BFDIN_GDP",{"$f":"CONCATENATE(B22,C22)","v":"2024BFDIN_GDP"},"Net FDI (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G24","v":-7.8963876686915739},{"$f":"'Baseline - external'!H24","v":-8.1868673929876419},{"$f":"'Baseline - external'!I24","v":-7.8940033879216855},{"$f":"'Baseline - external'!J24","v":-6.7841302914341455},{"$f":"'Baseline - external'!K24","v":-8.7031947771007605},{"$f":"'Baseline - external'!L24","v":-8.0950301070264761},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24","v":-6.0314497020176558},{"$f":"'Baseline - external'!P24","v":-5.026208085014729},{"$f":"'Baseline - external'!Q24","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24","v":-4.2722768722625082},{"$f":"'Baseline - external'!S24","v":-4.0209664680117818},null,null,null,null,null,null,"fdi",null,null,{"$f":"++OFFSET(translation!C1219, 0,LANG)","v":"Real GDP growth"},{"$f":"SUM(J25:N25)","v":-10.220245318366739},{"$f":"SUM(O25:S25)","v":-14.99233708764948}]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H19+H20+H21+H22","v":-2.9078563677425437},{"$f":"I19+I20+I21+I22","v":3.4195551971956721},3.1039413814191796,3.3360138167210689,-1.5209677712809944,{"$f":"M19+M20+M21+M22","v":-2.6240160276933411},-3.7526210700558682,-3.1447387907315831,-3.7623422224321104,-3.2384398135569015,-2.9737133778018068,{"$f":"S19+S20+S21+S22","v":-2.6552857493839594},-2.2919971180155452,null,null,null,null,null,null,"- (ca + fdi)",null,null,{"$f":"++OFFSET(translation!C1220, 0,LANG)","v":"Price and exchange rate"},{"$f":"SUM(J26:N26)","v":3.6402455000728606},{"$f":"SUM(O26:S26)","v":-6.3248866344305785}]
[null,2024,"DCIR_GDP",{"$f":"CONCATENATE(B24,C24)","v":"2024DCIR_GDP"},"Contribution from nominal interest rate (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G27","v":0.82260784474654403},{"$f":"'Baseline - external'!H27","v":1.1459230950982455},{"$f":"'Baseline - external'!I27","v":1.1951982622981132},{"$f":"'Baseline - external'!J27","v":1.602297080767348},{"$f":"'Baseline - external'!K27","v":2.3556338084443613},{"$f":"'Baseline - external'!L27","v":2.2153778068670427},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"'Baseline - external'!O27","v":3.168281882371748},{"$f":"'Baseline - external'!P27","v":3.2495798151230768},{"$f":"'Baseline - external'!Q27","v":3.1723776176949987},{"$f":"'Baseline - external'!R27","v":2.8990630015788343},{"$f":"'Baseline - external'!S27","v":2.6147568959418668},null,null,null,null,null,null,"i / (1+g)(1+ρ) *d(t-1)",null,null,{"$f":"++OFFSET(translation!C1221, 0,LANG)","v":"Change in debt"},{"$f":"SUM(J27:N27)","v":23.803680951268703},{"$f":"SUM(O27:S27)","v":-6.4079619372251742}]
[null,2024,"DCGDPR_GDP",{"$f":"CONCATENATE(B25,C25)","v":"2024DCGDPR_GDP"},"of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G28","v":-1.8267406940928652},{"$f":"'Baseline - external'!H28","v":-3.433031573362761},{"$f":"'Baseline - external'!I28","v":-2.5843314025830706},{"$f":"'Baseline - external'!J28","v":-2.1332292069849204},{"$f":"'Baseline - external'!K28","v":-1.9270975495188669},{"$f":"'Baseline - external'!L28","v":-1.9850045124179978},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"'Baseline - external'!O28","v":-4.4189939396516111},{"$f":"'Baseline - external'!P28","v":-2.8606237899787459},{"$f":"'Baseline - external'!Q28","v":-2.3840758764957295},{"$f":"'Baseline - external'!R28","v":-2.3753728187439176},{"$f":"'Baseline - external'!S28","v":-2.3336418221429347},null,null,null,null,null,null,"- g / (1+g)(1+ρ) *d(t-1)",null,null,{"$f":"++OFFSET(translation!C1222, 0,LANG)","v":"Residual"},{"$f":"SUM(J28:N28)-SUM(J30:N30)","v":23.951746926148441},{"$f":"SUM(O28:S28)-SUM(O30:S30)","v":15.77041671396983}]
[null,2024,"DCPECH_GDP",{"$f":"CONCATENATE(B26,C26)","v":"2024DCPECH_GDP"},"Contribution from price and exchange rate changes (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G29","v":-4.1241519329864476},{"$f":"'Baseline - external'!H29","v":-2.3362693642585231},{"$f":"'Baseline - external'!I29","v":0.32494026788162478},{"$f":"'Baseline - external'!J29","v":-2.4369522997661126},{"$f":"'Baseline - external'!K29","v":8.4174621504435727},{"$f":"'Baseline - external'!L29","v":3.2837863232668099},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"'Baseline - external'!O29","v":-0.73430781163844683},{"$f":"'Baseline - external'!P29","v":-1.6036511514420699},{"$f":"'Baseline - external'!Q29","v":-1.4918559120447989},{"$f":"'Baseline - external'!R29","v":-1.4750214781740256},{"$f":"'Baseline - external'!S29","v":-1.5497792269684403},null,null,null,null,null,null,"-(ρ (1+g) / (1+g)(1+ρ) )*d(t-1)",null,null,"o/w: private sector debt",{"$f":"-SUM(J30:N30)","v":1.775955660316292},{"$f":"-SUM(O30:S30)","v":1.4210854715202004E-14}]
[null,2024,"D_LCH_GDP","2024D_LCH_GDP","Change in external debt (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G15","v":0.97899635043700783},{"$f":"'Baseline - external'!H15","v":-0.57439443264531675},{"$f":"'Baseline - external'!I15","v":3.7742172030753594},{"$f":"'Baseline - external'!J15","v":5.9447178699715622},{"$f":"'Baseline - external'!K15","v":10.044965739171211},{"$f":"'Baseline - external'!L15","v":3.9205101730428922},{"$f":"'Baseline - external'!M15","v":0.11926996600767836},{"$f":"'Baseline - external'!N15","v":0.72430017652928314},{"$f":"'Baseline - external'!O15","v":-2.3486262021876811},{"$f":"'Baseline - external'!P15","v":-1.8817680325320509},{"$f":"'Baseline - external'!Q15","v":-1.0218875887823629},{"$f":"'Baseline - external'!R15","v":-1.8799802902523624},{"$f":"'Baseline - external'!S15","v":-1.1721620703136821},null,null,null,null,null,null,"Δ d(t) "]
[null,null,null,null,"Residual",null,null,{"$f":"'Baseline - external'!G30","v":9.0151375005123207},{"$f":"'Baseline - external'!H30","v":0.6294282126820514},{"$f":"'Baseline - external'!I30","v":1.7344686940595122},{"$f":"'Baseline - external'!J30","v":5.5765884792341787},{"$f":"'Baseline - external'!K30","v":2.7199351010831387},{"$f":"'Baseline - external'!L30","v":3.0303665830203785},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30","v":3.3987358891627393},{"$f":"'Baseline - external'!P30","v":2.5713669073225898},{"$f":"'Baseline - external'!Q30","v":2.6553799598649737},{"$f":"'Baseline - external'!R30","v":1.726636754470706},{"$f":"'Baseline - external'!S30","v":2.3884992008713715},null,null,null,null,null,null,"residual "]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H16-H17","v":6.5980275517755658},{"$f":"I16-I17","v":5.7759556603162991},3.3430106679752249,4.4483048142918022,4.3313870056823021,4,4.0000000000000071,4.0000000000000071,4.0000000000000071,4.0000000000000142,4.0000000000000071,3.9999999999999929,4.0000000000000071,null,null,null,null,null,null,"dP(t)"]
[null,null,null,null,"change in private sector debt (ppt change)",null,null,null,{"$f":"I29-H29","v":-0.82207189145926662},{"$f":"J29-I29","v":-2.4329449923410742},1.1052941463165773,-0.11691780860950018,-0.33138700568230206,7.1054273576010019E-15,0,0,7.1054273576010019E-15,-7.1054273576010019E-15,-1.4210854715202004E-14,1.4210854715202004E-14,null,null,null,null,null,null,"Δ dp(t) "]
[null,"5 years ago "]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C15","v":"NGDPD"},{"$f":"$D$3&\".\"&C32&\".\"&$E$7","v":"652.NGDPD.2019-03-07"},{"$f":"E15","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"'Imported data'!J14","v":58.977652107721603},{"$f":"'Imported data'!K14","v":65.191254140465702},{"$f":"'Imported data'!L14","v":68.2576627612236},{"$f":"'Imported data'!M14","v":72.264398571622891},{"$f":"'Imported data'!N14","v":77.627850247645398},{"$f":"'Imported data'!O14","v":83.739632388601706},{"$f":"'Imported data'!P14","v":90.497387236727093},{"$f":"'Imported data'!Q14","v":97.375422351799699},{"$f":"'Imported data'!R14","v":104.593825646461},{"$f":"'Imported data'!S14","v":112.26701308662},{"$f":"'Imported data'!T14","v":120.43284125364301},{"$f":"'Imported data'!U14","v":129.119706533136},{"$f":"'Imported data'!V14","v":138.413333595105},{"$f":"'Imported data'!W14","v":148.35147221506202},{"$f":"'Imported data'!X14","v":159.007881687338},{"$f":"'Imported data'!Y14","v":170.54985807463902},{"$f":"'Imported data'!Z14","v":183.15214546539201},{"$f":"'Imported data'!AA14","v":196.51216067694901},null,"Y"]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C16","v":"D_GDP"},{"$f":"$D$3&\".\"&C33&\".\"&$E$7","v":"652.D_GDP.2019-03-07"},"External debt (nominal; in percent of GDP)",null,null,{"$f":"'Imported data'!J15","v":41.482304363251096},{"$f":"'Imported data'!K15","v":42.661158209494431},{"$f":"'Imported data'!L15","v":44.680886375390855},{"$f":"'Imported data'!M15","v":42.450288345376478},{"$f":"'Imported data'!N15","v":40.259983260652611},{"$f":"'Imported data'!O15","v":38.350976762242894},{"$f":"'Imported data'!P15","v":37.427528447044146},{"$f":"'Imported data'!Q15","v":36.958177983262651},{"$f":"'Imported data'!R15","v":36.330011377079224},{"$f":"'Imported data'!S15","v":35.567767480326168},{"$f":"'Imported data'!T15","v":34.668311102563436},{"$f":"'Imported data'!U15","v":34.363624877100783},{"$f":"'Imported data'!V15","v":34.296921631530481},null,null,null,null,null,null,"dG"]
[null,"2019",{"$f":"C17","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C34&\".\"&$E$7","v":"652.D_PPG_GDP.2019-03-07"},"External debt o/w public and publicly guaranteed (in percent of GDP)",null,null,{"$f":"'Imported data'!J16","v":37.482304363251103},{"$f":"'Imported data'!K16","v":38.661158209494431},{"$f":"'Imported data'!L16","v":40.680886375390862},{"$f":"'Imported data'!M16","v":38.450288345376471},{"$f":"'Imported data'!N16","v":36.259983260652604},{"$f":"'Imported data'!O16","v":34.350976762242894},{"$f":"'Imported data'!P16","v":33.427528447044153},{"$f":"'Imported data'!Q16","v":32.958177983262651},{"$f":"'Imported data'!R16","v":32.330011377079202},{"$f":"'Imported data'!S16","v":31.567767480326161},{"$f":"'Imported data'!T16","v":30.668311102563447},{"$f":"'Imported data'!U16","v":30.363624877100793},{"$f":"'Imported data'!V16","v":30.296921631530488},{"$f":"'Imported data'!W16","v":30.082359126571021},{"$f":"'Imported data'!X16","v":29.504909803034057},{"$f":"'Imported data'!Y16","v":28.359793750426213},{"$f":"'Imported data'!Z16","v":27.301818582905451},{"$f":"'Imported data'!AA16","v":26.358362146626767}]
[null,null,null,null,"External debt (in billions of US dollars)",null,null,{"$f":"H32*H33/100","v":24.46528915362445},{"$f":"I32*I33/100","v":27.811344067617661},30.498128740839793,30.676445564706036,31.252959515306515,32.114966958140265,33.870935351857732,35.988181904731853,37.998948757081692,39.930870171756354,41.752032075469316,44.370211595460248,47.471512550702009,null,null,null,null,null,null,"D"]
[null,"2019",{"$f":"C19","v":"BGS_GDP"},{"$f":"$D$3&\".\"&C36&\".\"&$E$7","v":"652.BGS_GDP.2019-03-07"},"Deficit in balance of goods and services (in percent of GDP)",null,null,{"$f":"'Imported data'!J18","v":3.0867075922236538},{"$f":"'Imported data'!K18","v":1.1219292228840629},{"$f":"'Imported data'!L18","v":0.53395065002144548},{"$f":"'Imported data'!M18","v":1.0462155531603443},{"$f":"'Imported data'!N18","v":1.16877058851572},{"$f":"'Imported data'!O18","v":2.4074598025657394},{"$f":"'Imported data'!P18","v":2.5984969703635272},{"$f":"'Imported data'!Q18","v":2.9669317278566893},{"$f":"'Imported data'!R18","v":3.2595642403554805},{"$f":"'Imported data'!S18","v":3.6709663959279872},{"$f":"'Imported data'!T18","v":4.0302432372216188},{"$f":"'Imported data'!U18","v":4.1731840495583583},{"$f":"'Imported data'!V18","v":4.2340827238349625}]
[null,"2019",{"$f":"C20","v":"NCTN_GDP"},{"$f":"$D$3&\".\"&C37&\".\"&$E$7","v":"652.NCTN_GDP.2019-03-07"},"Net current transfers (negative = inflow) (in percent of GDP)",null,null,{"$f":"'Imported data'!J19","v":-4.187530102215506},{"$f":"'Imported data'!K19","v":-3.9598142677750747},{"$f":"'Imported data'!L19","v":-3.8522134890559419},{"$f":"'Imported data'!M19","v":-3.711398092364941},{"$f":"'Imported data'!N19","v":-3.5240701520394317},{"$f":"'Imported data'!O19","v":-4.1929511806954807},{"$f":"'Imported data'!P19","v":-3.9574459024751105},{"$f":"'Imported data'!Q19","v":-3.7514731722653369},{"$f":"'Imported data'!R19","v":-3.5624216628432062},{"$f":"'Imported data'!S19","v":-3.3853172542767642},{"$f":"'Imported data'!T19","v":-3.2188947930038854},{"$f":"'Imported data'!U19","v":-3.0623819488692914},{"$f":"'Imported data'!V19","v":-2.9138965533537768}]
[null,"2019",{"$f":"C21","v":"NCTN_OTH_GDP"},{"$f":"$D$3&\".\"&C38&\".\"&$E$7","v":"652.NCTN_OTH_GDP.2019-03-07"},"Other noninterest current account flows (negative = net inflow)",null,null,{"$f":"'Imported data'!J20","v":1.3997445368416943},{"$f":"'Imported data'!K20","v":3.6345171220824319},{"$f":"'Imported data'!L20","v":3.5131598240665896},{"$f":"'Imported data'!M20","v":3.1036631782254056},{"$f":"'Imported data'!N20","v":2.7190771797849838},{"$f":"'Imported data'!O20","v":2.059941460634545},{"$f":"'Imported data'!P20","v":1.805684409634817},{"$f":"'Imported data'!Q20","v":1.4372735405625914},{"$f":"'Imported data'!R20","v":0.90203600221831115},{"$f":"'Imported data'!S20","v":0.36592069806667604},{"$f":"'Imported data'!T20","v":0.13810638971989553},{"$f":"'Imported data'!U20","v":1.1876284366485912E-2},{"$f":"'Imported data'!V20","v":-0.16826185142487704}]
[null,"2019",{"$f":"C22","v":"BFDIN_GDP"},{"$f":"$D$3&\".\"&C39&\".\"&$E$7","v":"652.BFDIN_GDP.2019-03-07"},"Net FDI (in percent of GDP)",null,null,{"$f":"'Imported data'!J21","v":-5.492055131077497},{"$f":"'Imported data'!K21","v":-4.4609609177416045},{"$f":"'Imported data'!L21","v":-5},{"$f":"'Imported data'!M21","v":-4.1999999999999984},{"$f":"'Imported data'!N21","v":-4.6999999999999948},{"$f":"'Imported data'!O21","v":-4.899999999999995},{"$f":"'Imported data'!P21","v":-3.8},{"$f":"'Imported data'!Q21","v":-2.9499999999999984},{"$f":"'Imported data'!R21","v":-2.9500000000000099},{"$f":"'Imported data'!S21","v":-2.9500000000000091},{"$f":"'Imported data'!T21","v":-2.6749999999999914},{"$f":"'Imported data'!U21","v":-2.6749999999999936},{"$f":"'Imported data'!V21","v":-2.6749999999999936},null,null,null,null,null,null,"fdi"]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H36+H37+H38+H39","v":-5.1931331042276554},{"$f":"I36+I37+I38+I39","v":-3.6643288405501844},-4.8051030149679068,-3.7615193609791895,-4.3362223837387228,-4.6255499174951913,-3.3532645224767661,-2.2972679038460546,-2.3508214202694244,-2.29843016028211,-1.7255451660623624,-1.5523216149444408,-1.523075680943685,null,null,null,null,null,null,"- (ca + fdi)"]
[null,"2019",{"$f":"C24","v":"DCIR_GDP"},{"$f":"$D$3&\".\"&C41&\".\"&$E$7","v":"652.DCIR_GDP.2019-03-07"},"Contribution from nominal interest rate (in percent of GDP)",null,null,{"$f":"'Imported data'!J23","v":3.0951991399719021},{"$f":"'Imported data'!K23","v":2.3870631693684339},{"$f":"'Imported data'!L23","v":2.7861014689893553},{"$f":"'Imported data'!M23","v":3.0338256006715811},{"$f":"'Imported data'!N23","v":2.9763219529797751},{"$f":"'Imported data'!O23","v":2.8429106424118329},{"$f":"'Imported data'!P23","v":2.6460375172650661},{"$f":"'Imported data'!Q23","v":2.4738353504063961},{"$f":"'Imported data'!R23","v":2.3733818304783489},{"$f":"'Imported data'!S23","v":2.2851162432981975},{"$f":"'Imported data'!T23","v":2.033854177437421},{"$f":"'Imported data'!U23","v":1.8828441818228343},{"$f":"'Imported data'!V23","v":1.9043918633181736},null,null,null,null,null,null,"i / (1+g)(1+ρ) *d(t-1)"]
[null,"2019",{"$f":"C25","v":"DCGDPR_GDP"},{"$f":"$D$3&\".\"&C42&\".\"&$E$7","v":"652.DCGDPR_GDP.2019-03-07"},"of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Imported data'!J24","v":-3.1795432209012144},{"$f":"'Imported data'!K24","v":-2.1179033558571603},{"$f":"'Imported data'!L24","v":-3.5815494196156905},{"$f":"'Imported data'!M24","v":-2.4633623184827464},{"$f":"'Imported data'!N24","v":-1.7506254065151479},{"$f":"'Imported data'!O24","v":-1.6673464262306859},{"$f":"'Imported data'!P24","v":-1.780009890208575},{"$f":"'Imported data'!Q24","v":-1.31424536517821},{"$f":"'Imported data'!R24","v":-1.2108797568593712},{"$f":"'Imported data'!S24","v":-1.268666290737708},{"$f":"'Imported data'!T24","v":-1.3440226008333047},{"$f":"'Imported data'!U24","v":-1.4044322500872315},{"$f":"'Imported data'!V24","v":-1.3835413207657894},null,null,null,null,null,null,"- g / (1+g)(1+ρ) *d(t-1)"]
[null,"2019",{"$f":"C26","v":"DCPECH_GDP"},{"$f":"$D$3&\".\"&C43&\".\"&$E$7","v":"652.DCPECH_GDP.2019-03-07"},"Contribution from price and exchange rate changes (in percent of GDP)",null,null,{"$f":"'Imported data'!J25","v":-0.19794850129419223},{"$f":"'Imported data'!K25","v":-2.2096012058508143},{"$f":"'Imported data'!L25","v":0.80033789728459481},{"$f":"'Imported data'!M25","v":-0.73725535607661519},{"$f":"'Imported data'!N25","v":-1.7279630562839592},{"$f":"'Imported data'!O25","v":-1.8036885367370328},{"$f":"'Imported data'!P25","v":-1.6411322127073991},{"$f":"'Imported data'!Q25","v":-1.8580889023792184},{"$f":"'Imported data'!R25","v":-1.8696580744957192},{"$f":"'Imported data'!S25","v":-1.7218592671896413},{"$f":"'Imported data'!T25","v":-1.5398017253701211},{"$f":"'Imported data'!U25","v":-1.3611021325751715},{"$f":"'Imported data'!V25","v":-1.3245514823011768},null,null,null,null,null,null,"-(ρ (1+g) / (1+g)(1+ρ) )*d(t-1)"]
[null,"2019",{"$f":"C27","v":"D_LCH_GDP"},{"$f":"$D$3&\".\"&C44&\".\"&$E$7","v":"652.D_LCH_GDP.2019-03-07"},"Change in external debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J26","v":-0.39385360173184125},{"$f":"'Imported data'!K26","v":1.1788538462433351},{"$f":"'Imported data'!L26","v":2.0197281658964243},{"$f":"'Imported data'!M26","v":-2.2305980300143773},{"$f":"'Imported data'!N26","v":-2.1903050847238674},{"$f":"'Imported data'!O26","v":-1.9090064984097168},{"$f":"'Imported data'!P26","v":-0.92344831519874759},{"$f":"'Imported data'!Q26","v":-0.46935046378149536},{"$f":"'Imported data'!R26","v":-0.62816660618342723},{"$f":"'Imported data'!S26","v":-0.76224389675305559},{"$f":"'Imported data'!T26","v":-0.89945637776273202},{"$f":"'Imported data'!U26","v":-0.30468622546265323},{"$f":"'Imported data'!V26","v":-6.6703245570302272E-2},null,null,null,null,null,null,"Δ d(t) "]
[null,null,null,null,"Residual",null,null,{"$f":"H44-H40-H41-H42-H43","v":5.0815720847193191},{"$f":"I44-I40-I41-I42-I43","v":6.7836240791330606},6.8199412342060715,1.6977134048525926,{"$f":"L44-L40-L41-L42-L43","v":2.6481838088341876},3.34466773964136,3.2049207929289265,2.5264163572155915,2.4298108149627389,2.241595578158206,1.6760589370656351,2.1303255903213563,{"$f":"T44-T40-T41-T42-T43","v":2.2600733751221753},null,null,null,null,null,null,"residual = Δd - driving factors"]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H33-H34","v":3.9999999999999929},{"$f":"I33-I34","v":4},3.9999999999999929,4.0000000000000071,4.0000000000000071,4,3.9999999999999929,4,4.0000000000000213,4.0000000000000071,3.9999999999999893,3.9999999999999893,{"$f":"T33-T34","v":3.9999999999999929},null,null,null,null,null,null,"dP(t)"]
[null,null,null,null,"change in private sector debt (ppt change)",null,null,null,{"$f":"I46-H46","v":7.1054273576010019E-15},-7.1054273576010019E-15,1.4210854715202004E-14,0,-7.1054273576010019E-15,-7.1054273576010019E-15,7.1054273576010019E-15,2.1316282072803006E-14,-1.4210854715202004E-14,-1.7763568394002505E-14,0,{"$f":"T46-S46","v":3.5527136788005009E-15},null,null,null,null,null,null,"Δ dp(t) "]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H32/H52","v":1.833072221098065},{"$f":"I32/I52","v":1.833072221098065},{"$f":"J32/J52","v":1.8330722210980652},{"$f":"K32/K52","v":1.8330722210980652},{"$f":"L32/L52","v":1.833072221098065},1.833072221098065,{"$f":"N32/N52","v":1.833072221098065},1.833072221098065,1.8330722210980652,1.8330722210980652,1.8330722210980652,1.8330722210980654,{"$f":"T32/T52","v":1.8330722210980652},{"$f":"U32/U52","v":1.8330722210980654},1.8330722210980657,1.8330722210980657,1.8330722210980657,1.8330722210980654,null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (USD)",null,null,null,null,null,null,{"$f":"I32/H32-1","v":0.10535519490323342},{"$f":"J32/I32-1","v":4.7037116576263305E-2},{"$f":"K32/J32-1","v":5.8700161246591609E-2},7.4219834137368101E-2,7.8731822682951202E-2,8.0699600122023263E-2,7.6002582230144888E-2,7.4129622448080523E-2,7.3361762921792639E-2,7.2735774672500142E-2,7.2130369001239591E-2,7.1976829188223013E-2,{"$f":"U32/T32-1","v":7.1800442643977114E-2},{"$f":"V32/U32-1","v":7.1832178765490085E-2},{"$f":"W32/V32-1","v":7.2587448275025501E-2},{"$f":"X32/W32-1","v":7.3892101307042823E-2},{"$f":"Y32/X32-1","v":7.2944901505843873E-2},null,"nominal GDP growth rate (old)",null,null,null,{"$f":"AE13","v":"5-year historical change"},{"$f":"AF13","v":"5-year projected change"}]
[]
[null,"5 years ago (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1223, 0,LANG)","v":"Difference (Act. - Proj.)"}]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C32","v":"NGDPD"},"652.NGDPD.2019-03-07","Nominal GDP (in billions of US dollars)",null,null,{"$f":"H15","v":32.174210829725098},{"$f":"H52*(1+I49)","v":35.563931082548507},37.236755854788534,39.422559427764583,42.348495249763808,45.682669468658013,{"$f":"M52*(1+N49)","v":49.369242627285274},53.121432549705496,57.059304288516337,61.2452754422129,65.6999979965329,70.438963095403523,{"$f":"S52*(1+T49)","v":75.508936310316926},{"$f":"T52*(1+U49)","v":80.930511360973554},86.743926320637527,93.04044658560943,99.915400690365786,107.20371975264145,null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,null,{"$f":"AE16","v":"2018 -2023"},{"$f":"AE52","v":"2018 -2023"}]
[null,{"$f":"$D$7","v":"2019"},"D_GDP","652.D_GDP.2019-03-07","External debt (nominal; in percent of GDP)",null,null,{"$f":"H33*H$48","v":76.040059795410642},78.200984033693913,81.903291628768002,77.814444343512577,73.799456936975403,70.300110154844859,68.607362700634226,67.74700940351687,66.595534647500585,65.198286534661023,63.549518034494675,62.991006178447869,62.86873431193586,null,null,null,null,null,null,null,null,null,{"$f":"AD18","v":"Change in external debt"},{"$f":"AE18","v":23.803680951268703},{"$f":"N53-I53","v":-9.5936213330596871},{"$f":"AE53-AF53","v":33.39730228432839}]
[null,"2019","D_PPG_GDP","652.D_PPG_GDP.2019-03-07",{"$f":"$E$34","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"H34*H$48","v":68.707770911018386},70.868695149301644,74.571002744375747,70.482155459120293,66.467168052583119,62.967821270452596,61.275073816241978,60.414720519124614,59.263245763108294,57.865997650268753,56.217229150102433,55.658717294055627,{"$f":"T34*T$48","v":55.536445427543612},{"$f":"U34*U$48","v":55.1431368600132},54.084630545945728,51.985550119976821,50.046205229782942,48.316781444624297,null,"dG*=dG * Y(t)/Y*(t)",null,null,{"$f":"AD20","v":"Current account + FDI"},{"$f":"AE20","v":-1.4576496708899551},{"$f":"SUM(J60:N60)","v":-38.277589409329522},{"$f":"AE54-AF54","v":36.819939738439565}]
[null,null,null,null,{"$f":"E35","v":"External debt (in billions of US dollars)"},null,null,{"$f":"H52*H53/100","v":24.46528915362445},{"$f":"I52*I53/100","v":27.811344067617664},{"$f":"J52*J53/100","v":30.498128740839796},30.676445564706043,31.252959515306515,32.114966958140265,33.870935351857732,35.988181904731853,37.998948757081685,39.930870171756347,41.752032075469316,44.370211595460248,{"$f":"T52*T53/100","v":47.471512550702009},null,null,null,null,null,null,"D: Should be the same as line 35",null,null,"Nominal interest rate",9.6655391746203829,{"$f":"SUM(J61:N61)","v":26.185798127814767},{"$f":"AE55-AF55","v":-16.520258953194386}]
[null,"2019",{"$f":"C36","v":"BGS_GDP"},"652.BGS_GDP.2019-03-07","Deficit in balance of goods and services (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth",-10.220245318366739,{"$f":"SUM(J62:N62)","v":-20.609035688221052},10.388790369854313]
[null,"2019","NCTN_GDP","652.NCTN_GDP.2019-03-07","Net current transfers (negative = inflow) (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price and exchange rate",3.6402455000728606,{"$f":"SUM(J63:N63)","v":-9.3664514461020225},13.006696946174884]
[null,"2019","NCTN_OTH_GDP","652.NCTN_OTH_GDP.2019-03-07","Other noninterest current account flows (negative = net inflow)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD19","v":"Change in PPG debt 3/"},{"$f":"AE19","v":25.579636611584995},{"$f":"N54-I54","v":-9.5936213330596658},35.173257944644661]
[null,"2019","BFDIN_GDP","652.BFDIN_GDP.2019-03-07","Net FDI (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual",23.951746926148441,{"$f":"SUM(J65:N65)-SUM(J67:N67)","v":30.242490489212024},-6.2907435630635824]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H40*H$48","v":-9.5193880338244767},{"$f":"I40*I$48","v":-6.7169794065810233},-8.8081008562522314,-6.895136649733498,-7.9486087961350869,-8.4789670610628818,-6.1467760461458276,-4.2110579789603833,-4.3092254422581817,-4.2131884789471092,-3.1630489101589645,-2.8455176305647418,-2.7919077213678887,null,null,null,null,null,null,"- (ca + fdi) *Y(t)/Y*(t)",null,null,"o/w: private sector debt",{"$f":"AE26","v":1.775955660316292},{"$f":"-SUM(J67:N67)","v":-2.2311665935661242},4.0071222538824163]
[null,"2019",{"$f":"C41","v":"DCIR_GDP"},"652.DCIR_GDP.2019-03-07","Contribution from nominal interest rate (in percent of GDP)",null,null,null,{"$f":"I41*H$48","v":4.3756591857755813},{"$f":"J41*I$48","v":5.1071252079648994},5.5612214322472271,5.4558130930515674,5.2112605256691857,4.8503778688818846,4.5347188604003623,4.350580303508738,4.1887831075698934,3.7282015944247919,3.4513893663555524,{"$f":"T41*S$48","v":3.4908878227337277},null,null,null,null,null,null,"r / (1+g)(1+r) *d(t-1) *Y(t-1)/Y*(t-1)"]
[null,"2019","DCGDPR_GDP","652.DCGDPR_GDP.2019-03-07","of which: contribution from real GDP growth (in percent of GDP)",null,null,null,{"$f":"I42*H$48","v":-3.8822698085921306},{"$f":"J42*I$48","v":-6.5652387495874196},-4.5155210365104477,-3.2090228022314253,-3.0563664168706044,-3.2628866830211556,-2.409106670615059,-2.2196300453888926,-2.3255569353948142,-2.4636904941155042,-2.5744257440491549,{"$f":"T42*S$48","v":-2.5361311618370967},null,null,null,null,null,null,"- g / (1+g)(1+r) *d(t-1) *Y(t-1)/Y*(t-1)"]
[null,"2019","DCPECH_GDP","652.DCPECH_GDP.2019-03-07","Contribution from price and exchange rate changes (in percent of GDP)",null,null,null,{"$f":"I43*H$48","v":-4.0503585901499148},{"$f":"J43*I$48","v":1.4670771670044271},-1.3514423130798059,-3.1674810775578384,-3.3062913522056716,-3.0083138702631342,-3.4060111512819398,-3.4272182793097996,-3.1562923913256027,-2.8225677687748409,-2.4949985093008831,{"$f":"T43*S$48","v":-2.4279985276205531},null,null,null,null,null,null,"- (ρ (1+g) / (1+g)(1+r) )*d(t-1) *Y(t-1)/Y*(t-1)",null,null,"Q1",-3.9871919999999998,-3.9871919999999998,-3.9871919999999998]
[null,"2019","D_LCH_GDP","652.D_LCH_GDP.2019-03-07","Change in external debt (in percent of GDP)",null,null,null,{"$f":"I33*I48-H33*H48","v":2.1609242382832718},3.7023075950740889,-4.0888472852554258,-4.0149874065371733,-3.4993467821305444,-1.6927474542106324,-0.86035329711735642,-1.1514747560162846,-1.3972481128395629,-1.6487685001663479,{"$f":"S33*S48-R33*R48","v":-0.55851185604680609},{"$f":"T33*T48-S33*S48","v":-0.12227186651200839},null,null,null,null,null,null,"Δ d*(t) =d(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)",null,null,{"$f":"++OFFSET(translation!C2018, 0,LANG)","v":"Interquartile range (25-75)"},22.291281999999999,22.291281999999999,22.291281999999999]
[null,null,null,null,"Residual",null,null,null,{"$f":"I64-I60-I61-I62-I63","v":12.434872857830758},{"$f":"J64-J60-J61-J62-J63","v":12.501444825944413},3.1120312818210989,4.8543121763356094,{"$f":"M64-M60-M61-M62-M63","v":6.1310175223394277},5.8748512763376004,4.6311036433396637,4.4540187074318514,4.1090065852580704,3.0723370784581698,3.9050406615124214,{"$f":"T64-T60-T61-T62-T63","v":4.1428777215798025},null,null,null,null,null,null,"residual = Δd - driving factors",null,null,{"$f":"++OFFSET(translation!C2020, 0,LANG)","v":"Median"},null,5.2604280000000001]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H46*H$48","v":7.3322888843922467},{"$f":"I46*I$48","v":7.33228888439226},7.3322888843922476,7.3322888843922742,7.3322888843922733,7.33228888439226,7.3322888843922467,7.33228888439226,7.3322888843923,7.3322888843922742,7.3322888843922414,7.3322888843922422,7.3322888843922476,null,null,null,null,null,null,"dP(t)",null,null,{"$f":"AD58","v":"Change in PPG debt 3/"},null,{"$f":"AG58","v":35.173257944644661}]
[null,null,null,null,null,null,null,null,{"$f":"I66*I73-H66*H73","v":-1.2940599264129258},-0.51728161887326429,-1.2130687754343104,4.3153666224798233,-0.3538496346061013,-2.3092638912203256E-14,2.6645352591003757E-14,7.9936057773011271E-14,-5.1514348342607263E-14,-6.2172489379008766E-14,{"$f":"S66*S73-R66*R73","v":0},{"$f":"T66*T73-S66*S73","v":1.4210854715202004E-14},null,null,null,null,null,null,"Δ dP*(t) =dP(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)"]
[null,"Last vintage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For consolidated chart"]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C52","v":"NGDPD"},{"$f":"$D$3&\".\"&C69&\".\"&$E$6","v":"652.NGDPD.2024-06-28"},{"$f":"E52","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"'Imported data'!J30","v":60.385413187240601},{"$f":"'Imported data'!K30","v":67.273873199294499},{"$f":"'Imported data'!L30","v":68.352326909169491},{"$f":"'Imported data'!M30","v":70.005059471429504},{"$f":"'Imported data'!N30","v":79.5990069437252},{"$f":"'Imported data'!O30","v":73.956059966593301},{"$f":"'Imported data'!P30","v":76.402382398776879},{"$f":"'Imported data'!Q30","v":75.307379054816394},{"$f":"'Imported data'!R30","v":75.761276040239096},{"$f":"'Imported data'!S30","v":81.0535943671143},{"$f":"'Imported data'!T30","v":86.817043767030697},{"$f":"'Imported data'!U30","v":92.777847885446207},{"$f":"'Imported data'!V30","v":99.054492473056698},{"$f":"'Imported data'!W30","v":106.12256258262599},{"$f":"'Imported data'!X30","v":113.733155372244},{"$f":"'Imported data'!Y30","v":121.726306350526},{"$f":"'Imported data'!Z30","v":130.15013585881701},{"$f":"'Imported data'!AA30","v":139.17012026692001},null,"Y",null,null,"Chart legends","Components","Values"]
[null,null,null,null,"PPG External debt (in billions of US dollars)",null,null,{"$f":"H69*H71/100","v":23.320970865480184},{"$f":"I69*I71/100","v":24.512155399370585},26.688774705054062,30.222710228306745,34.393233096240792,31.820026713416841,33.880081505356735,36.395085266167655,36.732539430052519,37.639777992958038,39.124514044829532,40.50923146591547,{"$f":"T69*T71/100","v":41.06366130749543},null,null,null,null,null,null,"DG",null,null,{"$f":"AE70","v":"Current account + FDI"},{"$f":"AD54","v":"Current account + FDI"},{"$f":"AG54","v":36.819939738439565}]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C34","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C71&\".\"&$E$6","v":"652.D_PPG_GDP.2024-06-28"},{"$f":"$E$34","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"'Imported data'!J32","v":38.620205832106308},{"$f":"'Imported data'!K32","v":36.436367097156591},{"$f":"'Imported data'!L32","v":39.045890479368232},{"$f":"'Imported data'!M32","v":43.172179920283121},{"$f":"'Imported data'!N32","v":43.208118313028798},{"$f":"'Imported data'!O32","v":43.02558401271007},{"$f":"'Imported data'!P32","v":44.3442736229376},{"$f":"'Imported data'!Q32","v":48.328710576523449},{"$f":"'Imported data'!R32","v":48.48458387968909},{"$f":"'Imported data'!S32","v":46.438135516207957},{"$f":"'Imported data'!T32","v":45.065476025442948},{"$f":"'Imported data'!U32","v":43.66261170008238},{"$f":"'Imported data'!V32","v":41.455627384759907},{"$f":"'Imported data'!W32","v":39.374373321059011},{"$f":"'Imported data'!X32","v":38.436642538314182},{"$f":"'Imported data'!Y32","v":37.464642865578256},{"$f":"'Imported data'!Z32","v":36.659879212494339},{"$f":"'Imported data'!AA32","v":35.78872021052495},null,"dG",null,null,{"$f":"AE71","v":"Nominal interest rate"},{"$f":"AD55","v":"Nominal interest rate"},{"$f":"AG55","v":-16.520258953194386}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth",{"$f":"AD56","v":"Real GDP growth"},{"$f":"AG56","v":10.388790369854313}]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H69/H77","v":1.8768265523843632},1.7003386988891842,1.6297902484626952,1.4643482160277037,2.0528911240500052,2.0046320278543699,2.0046320278543703,2.0046320278543703,2.0046320278543703,2.0046320278543703,2.0046320278543708,2.0046320278543703,{"$f":"T69/T77","v":2.0046320278543708},{"$f":"U69/U77","v":2.0046320278543708},2.0046320278543708,2.0046320278543708,2.0046320278543712,2.0046320278543717,null,"Y(t)/Y*(t)",null,null,"Price and exchange rate",{"$f":"AD57","v":"Price and exchange rate"},{"$f":"AG57","v":13.006696946174884}]
[null,"g: Nominal GDP growth (USD)",null,null,null,null,null,null,{"$f":"I69/H69-1","v":0.11407490068328996},1.6030795591033487E-2,2.4179609341701935E-2,0.13704648699300348,-7.0892178103695969E-2,3.3078052471813724E-2,-1.4332057582251756E-2,6.0272577683564421E-3,6.9855189926635974E-2,7.1106647952120738E-2,6.8659376774116376E-2,{"$f":"T69/S69-1","v":6.7652405511284597E-2},{"$f":"U69/T69-1","v":7.1355371504142839E-2},7.1715124516452233E-2,7.0279866518437428E-2,6.920303228485003E-2,6.9304456338697973E-2,null,"nominal GDP growth rate (old)",null,null,"Residual",{"$f":"AD59","v":"Residual"},{"$f":"AG59","v":-6.2907435630635824}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in PPG debt 3/",{"$f":"AD58","v":"Change in PPG debt 3/"},{"$f":"AG58","v":35.173257944644661}]
[null,"Last vintage (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower quartile",null,-3.9871919999999998]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C69","v":"NGDPD"},{"$f":"D69","v":"652.NGDPD.2024-06-28"},{"$f":"E69","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"H15","v":32.174210829725098},{"$f":"I15","v":39.564983872474293},{"$f":"J15","v":41.939339724018502},47.8062927281943,38.774100589752607,36.892586239755502,{"$f":"M77*(1+N74)","v":38.112921143215047},37.566684562762667,37.793108654124971,40.433153437076861,43.308219444121164,46.281734800351195,49.412805490830287,{"$f":"T77*(1+U74)","v":52.938674583690428},{"$f":"U77*(1+V74)","v":56.735178223195732},{"$f":"V77*(1+W74)","v":60.722518975621682},{"$f":"W77*(1+X74)","v":64.924701416709041},{"$f":"X77*(1+Y74)","v":69.424272551346348},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,{"$f":"AD64","v":"Interquartile range (25-75)"},"Upper quartile",null,18.304089999999999]
[null,null,null,null,{"$f":"E70","v":"PPG External debt (in billions of US dollars)"},null,null,{"$f":"H77*H79/100","v":23.320970865480184},{"$f":"I77*I79/100","v":24.512155399370585},26.688774705054062,30.222710228306745,34.393233096240792,31.820026713416837,33.880081505356742,36.395085266167655,36.732539430052519,37.639777992958031,39.124514044829532,40.509231465915462,{"$f":"T77*T79/100","v":41.06366130749543},null,null,null,null,null,null,"DG: Should be the same as line 70",null,null,"Median",{"$f":"AD65","v":"Median"},null,{"$f":"AF65","v":5.2604280000000001}]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C71","v":"D_PPG_GDP"},{"$f":"D71","v":"652.D_PPG_GDP.2024-06-28"},{"$f":"E71","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"H71*H73","v":72.483427764246557},{"$f":"I71*I73","v":61.954165022227919},63.636611545816734,63.219104648293637,88.701562571719307,86.25046372901754,88.893951156478465,96.881281086603153,97.193749702416454,93.091373769632014,90.339696591106232,87.527469833754097,{"$f":"T71*T73","v":83.103278390286434},{"$f":"U71*U73","v":78.931129836089568},77.051324675494328,75.102823000463928,73.489568006638834,71.743214769937367,null,"dG*=dG * Y(t)/Y*(t)",null,null,{"$f":"AE79","v":"Change in PPG debt 3/"},{"$f":"++OFFSET(translation!C2019, 0,LANG)&\" 3/\"","v":"Change in PPG debt 3/"},null,{"$f":"AF66","v":35.173257944644661}]
[]
[null,null,null,null,null,null,null,{"$f":"H11","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"U11","v":2030},2031,2032,2033,2034]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1210, 0,LANG)","v":"Current DSA"},{"$f":"H17","v":23.455363879764061},23.703041338578011,29.910203533994444,34.749627257649429,44.91151080543014,49.163407984155334,49.282677950163006,50.006978126692289,47.658351924504608,45.77658389197255,44.754696303190194,42.874716012937846,{"$f":"T17","v":41.702553942624149},{"$f":"U17","v":40.072067747940658},37.422044534167526,36.218116983030697,35.557307091946406,34.929454294962582]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1239, 0,LANG)","v":"Previous DSA"},{"$f":"H79","v":72.483427764246557},61.954165022227919,63.636611545816734,63.219104648293637,88.701562571719307,86.25046372901754,88.893951156478465,96.881281086603153,97.193749702416454,93.091373769632014,90.339696591106232,87.527469833754097,{"$f":"T79","v":83.103278390286434},{"$f":"U79","v":78.931129836089568},77.051324675494328,75.102823000463928,73.489568006638834,71.743214769937367,null,"Based on revised GDP"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"DSA-\",D7)","v":"DSA-2019"},{"$f":"H54","v":68.707770911018386},70.868695149301644,74.571002744375747,70.482155459120293,66.467168052583119,62.967821270452596,61.275073816241978,60.414720519124614,59.263245763108294,57.865997650268753,56.217229150102433,55.658717294055627,{"$f":"T54","v":55.536445427543612},{"$f":"U54","v":55.1431368600132},54.084630545945728,51.985550119976821,50.046205229782942,48.316781444624297,null,"Based on revised GDP"]
[null,null,null,null,null,null,"Line"]
[null,null,null,null,null,null,"Nominal debt (in local currency)"]
[null,null,null,null,null,null,{"$f":"G82","v":"Current DSA"},{"$f":"H18","v":9.6694415206660977},11.663360408379715,13.946178473319629,18.739078149710984,19.093490730589821,19.613356138547569,22.793195690886527,24.553779021056766,25.429502397341583,26.31352984209461,27.505064141837423,28.335180924338783,{"$f":"T18","v":29.764568909197074}]
[null,null,null,null,null,null,{"$f":"G83","v":"Previous DSA"},{"$f":"H78","v":23.320970865480184},24.512155399370585,26.688774705054062,30.222710228306745,34.393233096240792,31.820026713416837,33.880081505356742,36.395085266167655,36.732539430052519,37.639777992958031,39.124514044829532,40.509231465915462,41.06366130749543]
[null,null,null,null,null,null,{"$f":"G84","v":"DSA-2019"},{"$f":"H55","v":24.46528915362445},27.811344067617664,30.498128740839796,30.676445564706043,31.252959515306515,32.114966958140265,33.870935351857732,35.988181904731853,37.998948757081685,39.930870171756347,41.752032075469316,44.370211595460248,{"$f":"T55","v":47.471512550702009}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,"Public debt",null,null,null,null,null,{"$f":"I99-1","v":2017},2018,2019,2020,2021,2022,2023,{"$f":"D5","v":2024},{"$f":"O99+1","v":2025},{"$f":"P99+1","v":2026},{"$f":"Q99+1","v":2027},{"$f":"R99+1","v":2028},{"$f":"S99+1","v":2029},{"$f":"T99+1","v":2030},2031,2032,2033,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE49","v":"5-year historical change"},{"$f":"AF49","v":"5-year projected change"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-year cummulative"]
[null,"Current vintage"]
[null,{"$f":"$D$5","v":2024},"NGDP",{"$f":"CONCATENATE(B103,C103)","v":"2024NGDP"},"Nominal GDP (in billions of local currency)",null,null,{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!H52/1000,'Baseline - public'!H52)","v":46.04210005260736},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!I52/1000,'Baseline - public'!I52)","v":59.816320867600261},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!J52/1000,'Baseline - public'!J52)","v":75.315365265387953},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!K52/1000,'Baseline - public'!K52)","v":93.415886305528062},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!L52/1000,'Baseline - public'!L52)","v":113.34339519298594},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!M52/1000,'Baseline - public'!M52)","v":136.9573635641861},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!N52/1000,'Baseline - public'!N52)","v":167.31547083612887},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!O52/1000,'Baseline - public'!O52)","v":202.38924323731123},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!P52/1000,'Baseline - public'!P52)","v":241.54873391723999},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!Q52/1000,'Baseline - public'!Q52)","v":279.32826057159269},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!R52/1000,'Baseline - public'!R52)","v":315.46415274663599},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!S52/1000,'Baseline - public'!S52)","v":352.98860553170721},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!T52/1000,'Baseline - public'!T52)","v":395.19323176309092},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!U52/1000,'Baseline - public'!U52)","v":442.2546128254798},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!V52/1000,'Baseline - public'!V52)","v":492.75219520242882},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!W52/1000,'Baseline - public'!W52)","v":547.75194745622696},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!X52/1000,'Baseline - public'!X52)","v":608.70525880605499},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!Y52/1000,'Baseline - public'!Y52)","v":675.90984784366026},null,"Y",null,null,null,{"$f":"AE16","v":"2018 -2023"},{"$f":"AF16","v":"2023 - 2028"}]
[null,null,null,null,"Public sector debt (in billions of local currency)",null,null,{"$f":"H103*H105/100","v":17.593204455484795},23.831215734560395,36.381796359984691,54.256134595762781,79.837528632344473,99.852234492218301,124.19167269823082,141.1704860908709,157.48050639998104,172.74916312338922,187.84199487422441,201.98466455479408,216.18754113593411,235.87115073075859,254.98513327327601,277.42520909995972,302.63167148497178,327.63919621584955,null,"D",null,null,"Change in debt ((t-1) -(t-6))",{"$f":"N105-I105","v":34.385396728053443},{"$f":"S105-N105","v":-17.004755818276294}]
[null,{"$f":"$D$5","v":2024},"DU_GDP",{"$f":"CONCATENATE(B105,C105)","v":"2024DU_GDP"},"Public sector debt (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H12","v":38.211125112414358},{"$f":"'Baseline - public'!I12","v":39.840657848732157},{"$f":"'Baseline - public'!J12","v":48.305941598751517},{"$f":"'Baseline - public'!K12","v":58.080201068061875},{"$f":"'Baseline - public'!L12","v":70.438624585409528},{"$f":"'Baseline - public'!M12","v":72.907532602598479},{"$f":"'Baseline - public'!N12","v":74.2260545767856},{"$f":"'Baseline - public'!O12","v":69.751970921370372},{"$f":"'Baseline - public'!P12","v":65.196163045895901},{"$f":"'Baseline - public'!Q12","v":61.844498931075073},{"$f":"'Baseline - public'!R12","v":59.544640251118828},{"$f":"'Baseline - public'!S12","v":57.221298758509306},{"$f":"'Baseline - public'!T12","v":54.704262057183577},{"$f":"'Baseline - public'!U12","v":53.333790963495687},{"$f":"'Baseline - public'!V12","v":51.747132890706837},{"$f":"'Baseline - public'!W12","v":50.647963989599482},{"$f":"'Baseline - public'!X12","v":49.717275661223745},{"$f":"'Baseline - public'!Y12","v":48.473801241557496},null,"d",null,null,{"$f":"++OFFSET(translation!C1224, 0,LANG)","v":"Primary deficit"},{"$f":"SUM(J106:N106)","v":19.864222824278762},{"$f":"SUM(O106:S106)","v":-8.3033501070461568}]
[null,2024,"PB_GDP","2024PB_GDP","Primary deficit (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H23","v":3.7698482064644843},{"$f":"'Baseline - public'!I23","v":1.9831875881847303},{"$f":"'Baseline - public'!J23","v":7.6367511218440995},{"$f":"'Baseline - public'!K23","v":5.5583278721770597},{"$f":"'Baseline - public'!L23","v":3.8582734466226896},{"$f":"'Baseline - public'!M23","v":0.37291452425917981},{"$f":"'Baseline - public'!N23","v":2.4379558593757338},{"$f":"'Baseline - public'!O23","v":-0.17882118315207762},{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151},{"$f":"'Baseline - public'!R23","v":-1.9900491774291602},{"$f":"'Baseline - public'!S23","v":-1.7818806498778912},{"$f":"'Baseline - public'!T23","v":-1.5805879333404533},{"$f":"'Baseline - public'!U23","v":-1.3708871850123288},{"$f":"'Baseline - public'!V23","v":-0.91070890558378181},{"$f":"'Baseline - public'!W23","v":-0.50706038043801627},{"$f":"'Baseline - public'!X23","v":-0.41276780076686137},{"$f":"'Baseline - public'!Y23","v":-0.27461249857323367},null,"- pb",null,null,{"$f":"++OFFSET(translation!C1225, 0,LANG)","v":"Real interest rate"},{"$f":"SUM(J107:N107)","v":9.5497938390191788},18.772501253883512]
[null,2024,"DUCIR_GDP","2024DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H29","v":0.80140873142223101},{"$f":"'Baseline - public'!I29","v":1.3120368053966194},{"$f":"'Baseline - public'!J29","v":1.1868230779033131},{"$f":"'Baseline - public'!K29","v":1.7868990508334839},{"$f":"'Baseline - public'!L29","v":1.8001348068591854},{"$f":"'Baseline - public'!M29","v":2.4348822234027714},{"$f":"'Baseline - public'!N29","v":2.3410546800204255},{"$f":"'Baseline - public'!O29","v":1.9983694598191144},{"$f":"'Baseline - public'!P29","v":4.4998802683470016},{"$f":"'Baseline - public'!Q29","v":4.0350948640677089},{"$f":"'Baseline - public'!R29","v":4.2749732065732555},{"$f":"'Baseline - public'!S29","v":3.9641834550764328},{"$f":"'Baseline - public'!T29","v":3.3354293606544649},null,null,null,null,null,null,"r / (1+g) *d(t-1) ",null,null,{"$f":"++OFFSET(translation!C1226, 0,LANG)","v":"Real GDP growth"},{"$f":"SUM(J108:N108)","v":-13.952627999739661},-19.426911934145281]
[null,2024,"DUCGDPR_GDP","2024DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H30","v":-2.7361296644776125},{"$f":"'Baseline - public'!I30","v":-4.7064439306163477},{"$f":"'Baseline - public'!J30","v":-3.3875139165784831},{"$f":"'Baseline - public'!K30","v":-3.2916792276926161},{"$f":"'Baseline - public'!L30","v":-2.2271235845135227},{"$f":"'Baseline - public'!M30","v":-2.6018396144278841},{"$f":"'Baseline - public'!N30","v":-2.4444716565271549},{"$f":"'Baseline - public'!O30","v":-4.1291920012352605},{"$f":"'Baseline - public'!P30","v":-5.6766626109560026},{"$f":"'Baseline - public'!Q30","v":-3.6594132861815414},{"$f":"'Baseline - public'!R30","v":-3.0073817163144754},{"$f":"'Baseline - public'!S30","v":-2.9542623194579991},{"$f":"'Baseline - public'!T30","v":-2.91295575766391},null,null,null,null,null,null,"- g / (1+g) *d(t-1) ",null,null,{"$f":"++OFFSET(translation!C1227, 0,LANG)","v":"Real Exchange rate depreciation"},8.592470129997217,1.0282315528370944E-2]
[null,2024,"DUCER_GDP","2024DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H31","v":-1.9177960519970698},{"$f":"'Baseline - public'!I31","v":-1.0340721163719289},{"$f":"'Baseline - public'!J31","v":1.3385228001590475},{"$f":"'Baseline - public'!K31","v":0.6527943458828247},{"$f":"'Baseline - public'!L31","v":7.5870376037539957},{"$f":"'Baseline - public'!M31","v":1.245950446733127},{"$f":"'Baseline - public'!N31","v":-2.2318350665317785},{"$f":"'Baseline - public'!O31","v":-6.1688138174386127E-2},{"$f":"'Baseline - public'!P31","v":0.35091852033385484},{"$f":"'Baseline - public'!Q31","v":-4.7296085360284346E-2},{"$f":"'Baseline - public'!R31","v":-0.13361126076560245},{"$f":"'Baseline - public'!S31","v":-9.8040720505210982E-2},{"$f":"'Baseline - public'!T31","v":-6.9107903783458019E-2},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) ",null,null,{"$f":"++OFFSET(translation!C1228, 0,LANG)","v":"Change in debt"},34.385396728053443,-17.004755818276294]
[null,2024,"DU_LCH_GDP","2024DU_LCH_GDP","Change in public sector debt (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H21","v":0.83918011083216015},{"$f":"'Baseline - public'!I21","v":1.6295327363177989},{"$f":"'Baseline - public'!J21","v":8.4652837500193598},{"$f":"'Baseline - public'!K21","v":9.7742594693103584},{"$f":"'Baseline - public'!L21","v":12.358423517347653},{"$f":"'Baseline - public'!M21","v":2.4689080171889515},{"$f":"'Baseline - public'!N21","v":1.3185219741871208},{"$f":"'Baseline - public'!O21","v":-4.4740836554152281},{"$f":"'Baseline - public'!P21","v":-4.5558078754744713},{"$f":"'Baseline - public'!Q21","v":-3.3516641148208279},{"$f":"'Baseline - public'!R21","v":-2.2998586799562446},{"$f":"'Baseline - public'!S21","v":-2.3233414926095222},{"$f":"'Baseline - public'!T21","v":-2.5170367013257291},null,null,null,null,null,null,"Δ d(t) ",null,null,{"$f":"++OFFSET(translation!C1229, 0,LANG)","v":"Other debt creating flows"},-5.8745783661144003E-2,-1.1508516770670958]
[null,2024,"DU_OF_GDP","2024DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H33","v":0.70228117229785003},{"$f":"'Baseline - public'!I33","v":0.76245124576532974},{"$f":"'Baseline - public'!J33","v":-5.8745783661144003E-2},{"$f":"'Baseline - public'!K33","v":0},{"$f":"'Baseline - public'!L33","v":0},{"$f":"'Baseline - public'!M33","v":0},{"$f":"'Baseline - public'!N33","v":0},{"$f":"'Baseline - public'!O33","v":-1.1508516770670958},{"$f":"'Baseline - public'!P33","v":0},{"$f":"'Baseline - public'!Q33","v":0},{"$f":"'Baseline - public'!R33","v":0},{"$f":"'Baseline - public'!S33","v":0},{"$f":"'Baseline - public'!T33","v":0},null,null,null,null,null,null,"other flows",null,null,{"$f":"++OFFSET(translation!C1230, 0,LANG)","v":"Residual"},{"$f":"SUM(J112:N112)","v":10.39028371815909},-6.9064256694296473]
[null,null,null,null,"Residual",null,null,{"$f":"'Baseline - public'!H38","v":0.21956771712227707},{"$f":"'Baseline - public'!I38","v":3.312373143959396},{"$f":"'Baseline - public'!J38","v":1.7494464503525267},{"$f":"'Baseline - public'!K38","v":5.067917428109606},{"$f":"'Baseline - public'!L38","v":1.3401012446253056},{"$f":"'Baseline - public'!M38","v":1.0170004372217574},{"$f":"'Baseline - public'!N38","v":1.215818157849895},{"$f":"'Baseline - public'!O38","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38","v":-1.5794588858832124},{"$f":"'Baseline - public'!Q38","v":-1.477935678075796},{"$f":"'Baseline - public'!R38","v":-1.4437897320202622},{"$f":"'Baseline - public'!S38","v":-1.4533412578448537},{"$f":"'Baseline - public'!T38","v":-1.2898144671923726},null,null,null,null,null,null,"residual"]
[]
[null,"5 years ago"]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C103","v":"NGDP"},{"$f":"$D$3&\".\"&C115&\".\"&$E$7","v":"652.NGDP.2019-03-07"},{"$f":"E103","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"'Imported data'!J40","v":256.67137472899105},{"$f":"'Imported data'!K40","v":299.09893291363602},{"$f":"'Imported data'!L40","v":347.239000010106},{"$f":"'Imported data'!M40","v":399.17541583485581},{"$f":"'Imported data'!N40","v":454.16320863252707},{"$f":"'Imported data'!O40","v":516.93466672888428},{"$f":"'Imported data'!P40","v":589.57320080513205},{"$f":"'Imported data'!Q40","v":669.67859853320306},{"$f":"'Imported data'!R40","v":759.34386060138274},{"$f":"'Imported data'!S40","v":860.39916091963357},{"$f":"'Imported data'!T40","v":974.33457588219198},{"$f":"'Imported data'!U40","v":1102.7348110847533},{"$f":"'Imported data'!V40","v":1247.8772147084821},{"$f":"'Imported data'!W40","v":1411.8909650841822},{"$f":"'Imported data'!X40","v":1597.5090334510483},{"$f":"'Imported data'!Y40","v":1808.8035646620756},{"$f":"'Imported data'!Z40","v":2050.5361279502376},{"$f":"'Imported data'!AA40","v":2322.5240399308655},null,"Y"]
[null,null,null,null,"Public sector debt (in billions of local currency)",null,null,{"$f":"H115*H117/100","v":148.01876571497272},178.7634228854821,216.62910789792713,241.29953002548768,266.20236529339672,293.1215722442758,318.57731056648385,342.12309213839995,368.7377933672617,396.88813093810808,425.05739767531651,457.35263306778694,494.13075561634696,null,null,null,null,null,null,"D"]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C105","v":"DU_GDP"},{"$f":"$D$3&\".\"&C117&\".\"&$E$7","v":"652.DU_GDP.2019-03-07"},"Public sector debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J42","v":57.668591159127011},{"$f":"'Imported data'!K42","v":59.767322184696511},{"$f":"'Imported data'!L42","v":62.386168573121793},{"$f":"'Imported data'!M42","v":60.44949675090124},{"$f":"'Imported data'!N42","v":58.613811121980739},{"$f":"'Imported data'!O42","v":56.703794717255569},{"$f":"'Imported data'!P42","v":54.035242804698171},{"$f":"'Imported data'!Q42","v":51.087655016563488},{"$f":"'Imported data'!R42","v":48.560054607570002},{"$f":"'Imported data'!S42","v":46.128372616483738},{"$f":"'Imported data'!T42","v":43.625404270443418},{"$f":"'Imported data'!U42","v":41.474398782957799},{"$f":"'Imported data'!V42","v":39.597706392273643},{"$f":"'Imported data'!W42","v":37.845419270696681},{"$f":"'Imported data'!X42","v":36.177360883455492},{"$f":"'Imported data'!Y42","v":34.526473352693444},{"$f":"'Imported data'!Z42","v":32.944643745790835},{"$f":"'Imported data'!AA42","v":31.480876932824675},null,"d"]
[null,"2019","PB_GDP","652.PB_GDP.2019-03-07","Primary deficit (in percent of GDP)",null,null,{"$f":"'Imported data'!J43","v":-0.54180899309268504},{"$f":"'Imported data'!K43","v":1.3938851008771795},{"$f":"'Imported data'!L43","v":-3.9851788221735518E-2},{"$f":"'Imported data'!M43","v":-1.6600520766068136},{"$f":"'Imported data'!N43","v":-1.6413747076579277},{"$f":"'Imported data'!O43","v":-1.2454320452564556},{"$f":"'Imported data'!P43","v":-1.296570183267626},{"$f":"'Imported data'!Q43","v":-1.4409886827783733},{"$f":"'Imported data'!R43","v":-1.1856754916226695},{"$f":"'Imported data'!S43","v":-1.1616575831987088},{"$f":"'Imported data'!T43","v":-1.071559698869434},{"$f":"'Imported data'!U43","v":-0.74130748849414196},{"$f":"'Imported data'!V43","v":-0.75653668541383112},null,null,null,null,null,null,"- pb"]
[null,"2019","DUCIR_GDP","652.DUCIR_GDP.2019-03-07","of which: contribution from average real interest rate (in percent of GDP)",null,null,{"$f":"'Imported data'!J44","v":4.1364778668571978},{"$f":"'Imported data'!K44","v":2.0957766458504645},{"$f":"'Imported data'!L44","v":3.4257933846254209},{"$f":"'Imported data'!M44","v":2.6556895227434345},{"$f":"'Imported data'!N44","v":2.2266735663901058},{"$f":"'Imported data'!O44","v":2.0993204532395975},{"$f":"'Imported data'!P44","v":1.8508534313934315},{"$f":"'Imported data'!Q44","v":1.3368439816468169},{"$f":"'Imported data'!R44","v":1.1346500293568242},{"$f":"'Imported data'!S44","v":1.0672804173134478},{"$f":"'Imported data'!T44","v":0.7989150758628919},{"$f":"'Imported data'!U44","v":0.68522954330652019},{"$f":"'Imported data'!V44","v":0.84176841214885645},null,null,null,null,null,null,"r / (1+g) *d(t-1) "]
[null,"2019","DUCGDPR_GDP","652.DUCGDPR_GDP.2019-03-07","of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Imported data'!J45","v":-4.3266002313129288},{"$f":"'Imported data'!K45","v":-3.0806464839937395},{"$f":"'Imported data'!L45","v":-4.8291898036111522},{"$f":"'Imported data'!M45","v":-3.4405735705716243},{"$f":"'Imported data'!N45","v":-2.564325051575544},{"$f":"'Imported data'!O45","v":-2.5065966322356186},{"$f":"'Imported data'!P45","v":-2.7083696655656095},{"$f":"'Imported data'!Q45","v":-1.9672932156381957},{"$f":"'Imported data'!R45","v":-1.7367692142043503},{"$f":"'Imported data'!S45","v":-1.754391011726864},{"$f":"'Imported data'!T45","v":-1.797023187549869},{"$f":"'Imported data'!U45","v":-1.8158951754667223},{"$f":"'Imported data'!V45","v":-1.7159627473433927},null,null,null,null,null,null,"- g / (1+g) *d(t-1) "]
[null,"2019","DUCER_GDP","652.DUCER_GDP.2019-03-07","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,{"$f":"'Imported data'!J46","v":-0.93760439944149332},{"$f":"'Imported data'!K46","v":0.35070684394936136},{"$f":"'Imported data'!L46","v":1.7355932782074435},{"$f":"'Imported data'!M46","v":-3.4013892492148569E-2},{"$f":"'Imported data'!N46","v":-0.25231772623477378},{"$f":"'Imported data'!O46","v":-0.23026805932202926},{"$f":"'Imported data'!P46","v":-0.13212390077980407},{"$f":"'Imported data'!Q46","v":-0.31335851147497773},{"$f":"'Imported data'!R46","v":-0.32404799348587165},{"$f":"'Imported data'!S46","v":-0.25397251827347905},{"$f":"'Imported data'!T46","v":-0.17159303156314418},{"$f":"'Imported data'!U46","v":-9.5536150672354617E-2},{"$f":"'Imported data'!V46","v":-9.9750307323659054E-2},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) "]
[null,"2019","DU_LCH_GDP","652.DU_LCH_GDP.2019-03-07","Change in public sector debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J47","v":0.21214924886881192},{"$f":"'Imported data'!K47","v":2.0987310255694993},{"$f":"'Imported data'!L47","v":2.6188463884252826},{"$f":"'Imported data'!M47","v":-1.9366718222205535},{"$f":"'Imported data'!N47","v":-1.8356856289205012},{"$f":"'Imported data'!O47","v":-1.9100164047251695},{"$f":"'Imported data'!P47","v":-2.6685519125573975},{"$f":"'Imported data'!Q47","v":-2.9475877881346833},{"$f":"'Imported data'!R47","v":-2.5276004089934858},{"$f":"'Imported data'!S47","v":-2.4316819910862648},{"$f":"'Imported data'!T47","v":-2.5029683460403191},{"$f":"'Imported data'!U47","v":-2.1510054874856195},{"$f":"'Imported data'!V47","v":-1.8766923906841555},null,null,null,null,null,null,"Δ d(t) "]
[null,"2019","DU_OF_GDP","652.DU_OF_GDP.2019-03-07","Other identified debt-creating flows (in percent of GDP)",null,null,{"$f":"'Imported data'!J48","v":0},{"$f":"'Imported data'!K48","v":1.2321675520869035},{"$f":"'Imported data'!L48","v":0},{"$f":"'Imported data'!M48","v":0},{"$f":"'Imported data'!N48","v":0},{"$f":"'Imported data'!O48","v":0},{"$f":"'Imported data'!P48","v":0},{"$f":"'Imported data'!Q48","v":0},{"$f":"'Imported data'!R48","v":0},{"$f":"'Imported data'!S48","v":0},{"$f":"'Imported data'!T48","v":0},{"$f":"'Imported data'!U48","v":0},{"$f":"'Imported data'!V48","v":0},null,null,null,null,null,null,"other flows"]
[null,null,null,null,"Residual",null,null,null,{"$f":"I122-I119-I120-I121-I123-I118","v":0.10684136679932998},2.326501317425306,0.54227819470659799,0.39565829015763798,-2.7040121150663676E-2,-0.38234159433778991,-0.56279135988995321,-0.41575773903741853,-0.32894129520066095,-0.26170750392076392,-0.18349621615892087,-0.14621106275212903,null,null,null,null,null,null,"residual = Δd - driving factors"]
[]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H115/H130","v":5.5747104158090153},5.5747104158090153,5.5747104158090153,5.5747104158090162,5.5747104158090162,5.5747104158090171,5.5747104158090171,5.5747104158090179,5.5747104158090171,5.5747104158090171,5.5747104158090171,5.5747104158090171,{"$f":"T115/T130","v":5.5747104158090162},{"$f":"U115/U130","v":5.5747104158090162},5.5747104158090162,5.5747104158090162,5.5747104158090162,5.5747104158090153,null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (LC)",null,null,null,null,null,null,{"$f":"I115/H115-1","v":0.16529914264667234},0.16095031375578417,0.14956965036542047,0.13775345528899119,0.13821343715921053,0.14051782314368233,0.13587014745357751,0.13389297831015279,0.13308239594933635,0.13242157842271607,0.13178248866546061,0.13162040607111436,{"$f":"U115/T115-1","v":0.13143420557928498},{"$f":"V115/U115-1","v":0.13146770746266423},{"$f":"W115/V115-1","v":0.13226499931244495},{"$f":"X115/W115-1","v":0.13364224176179307},{"$f":"Y115/X115-1","v":0.13264234083625404},null,"nominal GDP growth rate (old)"]
[]
[null,"5 years ago (re-based)"]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C115","v":"NGDP"},{"$f":"D115","v":"652.NGDP.2019-03-07"},{"$f":"E115","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"H103","v":46.04210005260736},{"$f":"H130*(1+I127)","v":53.652819716955662},62.288257884282196,71.604690837905423,81.468484415726863,92.728523666976045,105.75853395598695,120.12796155906108,136.21225211053132,154.33970497905588,174.7776123256788,197.81024104096383,223.84610529180051,{"$f":"T130*(1+U127)","v":253.2671403128453},{"$f":"U130*(1+V127)","v":286.56359062539997},{"$f":"V130*(1+W127)","v":324.46592374244022},{"$f":"W130*(1+X127)","v":367.82827716669095},{"$f":"X130*(1+Y127)","v":416.61788087584728},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,null,{"$f":"AE100","v":"5-year historical change"},{"$f":"AF100","v":"5-year projected change"}]
[null,null,null,null,{"$f":"E116","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H130*H132/100","v":148.01876571497272},178.7634228854821,216.6291078979271,241.29953002548766,266.20236529339672,293.1215722442758,318.57731056648385,342.12309213840001,368.7377933672617,396.88813093810808,425.05739767531651,457.35263306778688,494.13075561634685,534.33605538119446,577.93660817738737,624.51608075562058,675.54182223193959,731.15093474590356,null,"D: should be the same as line 116"]
[null,{"$f":"$D$7","v":"2019"},{"$f":"C117","v":"DU_GDP"},"652.DU_GDP.2019-03-07","Public sector debt (in percent of GDP)",null,null,{"$f":"H117*H$126","v":321.48569579981705},333.18551350804086,347.78482374699911,336.98843916766242,326.75502337196838,316.10723502618094,301.23083088412017,284.79888254009433,270.70824221307515,257.15231928943132,243.19899558032009,231.20776288477165,{"$f":"T117*T$126","v":220.74574626715514},{"$f":"U117*U$126","v":210.97725299901205},201.67831053348101,192.47509062041257,183.65684863477753,175.49677253621948,null,"d*=d * Y(t)/Y*(t)",null,null,null,null,null,"Difference (Act. - Proj.)"]
[null,"2019","PB_GDP","652.PB_GDP.2019-03-07","Primary deficit (in percent of GDP)",null,null,{"$f":"H118*H$126","v":-3.0204282371727862},7.7705057903010131,-0.22216217888832401,-9.2543096022453906,-9.1501886790261278,-6.9429229948734896,-7.2280033054894401,-8.0330946189475139,-6.6097975129183721,-6.4759046286613717,-5.9736350144486074,-4.1325745774255163,-4.217472940118113,null,null,null,null,null,null,"- pb *Y(t)/Y*(t)",null,null,null,{"$f":"AE103","v":"2018 -2023"},{"$f":"AE133","v":"2018 -2023"}]
[null,"2019","DUCIR_GDP","652.DUCIR_GDP.2019-03-07","of which: contribution from average real interest rate (in percent of GDP)",null,null,null,{"$f":"I119*H$126","v":11.683347896831867},19.097806063680956,14.804700043592698,12.413060323161531,11.703103596795689,10.317971902124823,7.452518068798109,6.3253453369534958,5.9497792589862719,4.4537201947597147,3.8199562722909142,4.6926151349052478,null,null,null,null,null,null,"r / (1+g) *d(t-1) *Y(t-1)/Y*(t-1)",null,null,{"$f":"AD104","v":"Change in debt ((t-1) -(t-6))"},34.385396728053443,{"$f":"N132-I132","v":-31.954682623920689},{"$f":"AE134-AF134","v":66.34007935197414}]
[null,"2019","DUCGDPR_GDP","652.DUCGDPR_GDP.2019-03-07","of which: contribution from real GDP growth (in percent of GDP)",null,null,null,{"$f":"I120*H$126","v":-17.173712041745322},-26.921334698109785,-19.180201320222849,-14.295369574538178,-13.973550353955705,-15.098376584489788,-10.967089980168664,-9.6819854282814344,-9.7802218464754684,-10.017883881084575,-10.12308974869168,-9.5659954007554688,null,null,null,null,null,null,"- g / (1+g) *d(t-1) *Y(t-1)/Y*(t-1)",null,null,"Primary deficit",19.864222824278762,{"$f":"SUM(J133:N133)","v":-32.797586760522769},52.661809584801532]
[null,"2019","DUCER_GDP","652.DUCER_GDP.2019-03-07","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,null,{"$f":"I121*H$126","v":1.9550890958600118},9.6754299256311498,-0.1896176007581887,-1.4065982565342412,-1.283677748730645,-0.73655248585449085,-1.7468829578019678,-1.8064737245077016,-1.4158232429484097,-0.95658146033530522,-0.53258637423947486,-0.55607907721735261,null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) *Y(t-1)/Y*(t-1)",null,null,{"$f":"AD106","v":"Real interest rate"},9.5497938390191788,68.336641929355693,-58.786848090336512]
[null,"2019","DU_LCH_GDP","652.DU_LCH_GDP.2019-03-07","Change in public sector debt (in percent of GDP)",null,null,null,{"$f":"I117*I126-H117*H126","v":11.699817708223804},{"$f":"J117*J126-I117*I126","v":14.599310238958253},-10.796384579336689,-10.233415795694043,-10.647788345787433,-14.876404142060778,-16.431948344025841,-14.090640327019173,-13.555922923643834,{"$f":"R117*R126-Q117*Q126","v":-13.953323709111231},-11.991232695548433,{"$f":"T117*T126-S117*S126","v":-10.462016617616513},null,null,null,null,null,null,"Δ d*(t) =d(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)",null,null,"Real GDP growth",-13.952627999739661,-89.468832531316309,75.516204531576648]
[null,"2019","DU_OF_GDP","652.DU_OF_GDP.2019-03-07","Other identified debt-creating flows (in percent of GDP)",null,null,null,{"$f":"I123*I$126","v":6.8689772866407584},{"$f":"J123*J$126","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"other flows *Y(t)/Y*(t)",null,null,"Real Exchange rate depreciation",8.592470129997217,6.0589838337535848,2.5334862962436322]
[null,null,null,null,"Residual",null,null,null,{"$f":"I137-I134-I135-I136-I138-I133","v":0.59560968033547734},12.969571126644256,3.0230439002970444,2.2056803912429732,-0.15074084502328233,-2.131443668351884,-3.1373988559058059,-2.317728998265161,-1.8337524645448564,-1.4589435480024582,-1.0229382674826768,{"$f":"T137-T134-T135-T136-T138-T133","v":-0.81508433443082584},null,null,null,null,null,null,"residual = Δd - driving factors",null,null,"Change in debt",34.385396728053443,-31.954682623920689,{"$f":"AE139-AF139","v":66.34007935197414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other debt creating flows",-5.8745783661144003E-2,0,{"$f":"AE140-AF140","v":-5.8745783661144003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual",10.39028371815909,15.916110904809106,{"$f":"AE141-AF141","v":-5.5258271866500159}]
[null,"Last vintage"]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C130","v":"NGDP"},{"$f":"$D$3&\".\"&C143&\".\"&$E$6","v":"652.NGDP.2024-06-28"},{"$f":"E130","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"'Imported data'!J51","v":262.79796605056725},{"$f":"'Imported data'!K51","v":308.58739572588217},{"$f":"'Imported data'!L51","v":356.54426561466005},{"$f":"'Imported data'!M51","v":391.94073319745689},{"$f":"'Imported data'!N51","v":461.69493601541143},{"$f":"'Imported data'!O51","v":614.3362527183931},{"$f":"'Imported data'!P51","v":841.63293097850544},{"$f":"'Imported data'!Q51","v":1020.1799054085093},{"$f":"'Imported data'!R51","v":1183.393572720111},{"$f":"'Imported data'!S51","v":1339.841959031676},{"$f":"'Imported data'!T51","v":1518.0458357627085},{"$f":"'Imported data'!U51","v":1715.7393945450317},{"$f":"'Imported data'!V51","v":1937.3511438169098},{"$f":"'Imported data'!W51","v":2195.1744154344842},{"$f":"'Imported data'!X51","v":2488.1441048801807},{"$f":"'Imported data'!Y51","v":2816.4368822877955},{"$f":"'Imported data'!Z51","v":3188.4806697681229},{"$f":"'Imported data'!AA51","v":3610.0128590818304},null,"Y",null,null,"Q1",-4.2805289999999996,-4.2805289999999996,-4.2805289999999996]
[null,null,null,null,{"$f":"E131","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H143*H145/100","v":147.10793927536173},178.72006366767775,224.37303760552481,309.98172257252901,401.00691011982695,569.49111164042881,698.02069786605864,841.79931679426863,940.97236888344457,1019.6580378831731,1100.0064314722056,1188.7359563866773,1296.451843039099,null,null,null,null,null,null,"D",null,null,{"$f":"AD64","v":"Interquartile range (25-75)"},19.189399000000002,19.189399000000002,19.189399000000002]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C132","v":"DU_GDP"},{"$f":"$D$3&\".\"&C145&\".\"&$E$6","v":"652.DU_GDP.2024-06-28"},{"$f":"E132","v":"Public sector debt (in percent of GDP)"},null,null,{"$f":"'Imported data'!J53","v":55.977579083338647},{"$f":"'Imported data'!K53","v":57.915542288199795},{"$f":"'Imported data'!L53","v":62.92992462484839},{"$f":"'Imported data'!M53","v":79.088927564046386},{"$f":"'Imported data'!N53","v":86.855384115896229},{"$f":"'Imported data'!O53","v":92.700228762419968},{"$f":"'Imported data'!P53","v":82.936476482036014},{"$f":"'Imported data'!Q53","v":82.514791002199573},{"$f":"'Imported data'!R53","v":79.514743917406548},{"$f":"'Imported data'!S53","v":76.102859073027943},{"$f":"'Imported data'!T53","v":72.462003818187199},{"$f":"'Imported data'!U53","v":69.284179180480862},{"$f":"'Imported data'!V53","v":66.918784814861667},{"$f":"'Imported data'!W53","v":64.696295470513249},{"$f":"'Imported data'!X53","v":62.633069282127728},{"$f":"'Imported data'!Y53","v":60.814393410723504},{"$f":"'Imported data'!Z53","v":59.116701127737628},{"$f":"'Imported data'!AA53","v":57.516373259316694},null,"d",null,null,{"$f":"AD65","v":"Median"},null,3.3309380000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD139","v":"Change in debt"},null,{"$f":"AG139","v":66.34007935197414}]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H143/H151","v":5.7077754001293659},5.1589163500864812,4.7340176119216686,4.195653958851997,4.0734172046752191,4.4856022102855375,4.4856022102855375,4.4856022102855375,4.4856022102855375,4.4856022102855375,4.4856022102855375,4.4856022102855375,{"$f":"T143/T151","v":4.4856022102855375},{"$f":"U143/U151","v":4.4856022102855366},4.4856022102855366,4.4856022102855366,4.4856022102855366,4.4856022102855366,null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (LC)",null,null,null,null,null,null,{"$f":"I143/H143-1","v":0.17423814332910093},0.15540774041003891,9.9276502236757436E-2,0.17797130257143468,0.33061076653846277,0.36998740877547287,0.21214352226263333,0.15998518148252128,0.13220317392121506,0.1330036542965285,0.13022897868100047,0.12916399190719963,{"$f":"U143/T143-1","v":0.13308030009966032},{"$f":"V143/U143-1","v":0.13346077987507421},{"$f":"W143/V143-1","v":0.1319428311100268},{"$f":"X143/W143-1","v":0.13209732830160781},{"$f":"Y143/X143-1","v":0.13220471847626492},null,"nominal GDP growth rate (old)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE149","v":"Primary deficit"},{"$f":"AD135","v":"Primary deficit"},{"$f":"AG135","v":52.661809584801532}]
[null,"Last vintage (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE150","v":"Real interest rate"},{"$f":"AD136","v":"Real interest rate"},{"$f":"AG136","v":-58.786848090336512}]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C143","v":"NGDP"},{"$f":"D143","v":"652.NGDP.2024-06-28"},{"$f":"E143","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"H103","v":46.04210005260736},{"$f":"I103","v":59.816320867600261},75.315365265387953,93.415886305528062,113.34339519298594,136.9573635641861,{"$f":"M151*(1+N148)","v":187.62986362201968},227.43432377245247,263.82044533654278,298.69834555534214,338.4263170465299,382.49923067427193,431.90435820959368,{"$f":"T151*(1+U148)","v":489.38231981447763},{"$f":"U151*(1+V148)","v":554.69566587399083},{"$f":"V151*(1+W148)","v":627.88378243386671},{"$f":"W151*(1+X148)","v":710.82555257728848},{"$f":"X151*(1+Y148)","v":804.80004464150431},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,"Real GDP growth","Real GDP growth",75.516204531576648]
[null,null,null,null,{"$f":"E144","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H151*H153/100","v":147.10793927536173},178.72006366767772,224.37303760552481,309.98172257252895,401.00691011982695,569.49111164042881,698.02069786605864,841.79931679426886,940.97236888344457,1019.6580378831733,1100.0064314722056,1188.7359563866773,1296.451843039099,{"$f":"U151*U153/100","v":1420.1965259026058},1558.4010210487804,1712.7990057592158,1884.9245880625083,2076.3484707388361,null,"D: Should be the same as line 140",null,null,"Real Exchange rate depreciation","Real Exchange rate depreciation",2.5334862962436322]
[null,{"$f":"$D$6","v":"2024"},{"$f":"C145","v":"DU_GDP"},{"$f":"D145","v":"652.DU_GDP.2024-06-28"},{"$f":"E145","v":"Public sector debt (in percent of GDP)"},null,null,{"$f":"H145*H147","v":319.50744885067644},298.78143803471892,297.91137149093538,331.82977203545005,353.79821597636646,415.81635103068595,372.02004222111526,370.12852890071559,356.6715110662073,341.36715286702292,325.03572448857955,310.78126726978417,300.17104907516574,290.20184595982039,280.94703400887931,272.78917750031553,265.17400524336938,257.99557101959891,null,"d*=d * Y(t)/Y*(t)",null,null,"Change in debt","Change in debt",66.34007935197414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other debt creating flows","Other debt creating flows",{"$f":"AG140","v":-5.8745783661144003E-2}]
[null,null,null,null,null,null,null,{"$f":"H99","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"U99","v":2030},2031,2032,2033,2034,null,null,null,null,"Residual","Residual",{"$f":"AG141","v":-5.5258271866500159}]
[null,null,null,null,null,null,{"$f":"G82","v":"Current DSA"},{"$f":"H105","v":38.211125112414358},39.840657848732157,48.305941598751517,58.080201068061875,70.438624585409528,72.907532602598479,74.2260545767856,69.751970921370372,65.196163045895901,61.844498931075073,59.544640251118828,57.221298758509306,54.704262057183577,{"$f":"U105","v":53.333790963495687},51.747132890706837,50.647963989599482,49.717275661223745,48.473801241557496,null,null,null,null,"Lower quartile","Lower quartile",null,{"$f":"AF143","v":-4.2805289999999996}]
[null,null,null,null,null,null,{"$f":"G83","v":"Previous DSA"},{"$f":"H153","v":319.50744885067644},{"$f":"I153","v":298.78143803471892},297.91137149093538,331.82977203545005,353.79821597636646,415.81635103068595,372.02004222111526,370.12852890071559,356.6715110662073,341.36715286702292,325.03572448857955,310.78126726978417,300.17104907516574,{"$f":"U153","v":290.20184595982039},280.94703400887931,272.78917750031553,265.17400524336938,257.99557101959891,null,"Based on revised GDP",null,null,{"$f":"AD77","v":"Interquartile range (25-75)"},"Upper quartile",null,14.908870000000002,{"$f":"AG157+AG156","v":10.628341000000002}]
[null,null,null,null,null,null,{"$f":"G84","v":"DSA-2019"},{"$f":"H132","v":321.48569579981705},333.18551350804086,347.78482374699911,336.98843916766242,326.75502337196838,316.10723502618094,301.23083088412017,284.79888254009433,270.70824221307515,257.15231928943132,243.19899558032009,231.20776288477165,{"$f":"T132","v":220.74574626715514},{"$f":"U132","v":210.97725299901205},201.67831053348101,192.47509062041257,183.65684863477753,175.49677253621948,null,"Based on revised GDP",null,null,"Median",{"$f":"AD145","v":"Median"},null,{"$f":"AF145","v":3.3309380000000002}]
[null,null,null,null,null,null,"Line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in debt","Change in debt",null,66.34007935197414]
[null,null,null,null,null,null,"Nominal debt (in local currency)"]
[null,null,null,null,null,null,{"$f":"G156","v":"Current DSA"},{"$f":"H104","v":17.593204455484795},23.831215734560395,36.381796359984691,54.256134595762781,79.837528632344473,99.852234492218301,124.19167269823082,141.1704860908709,157.48050639998104,172.74916312338922,187.84199487422441,201.98466455479408,216.18754113593411,{"$f":"U104","v":235.87115073075859},254.98513327327601,277.42520909995972,302.63167148497178,327.63919621584955]
[null,null,null,null,null,null,{"$f":"G157","v":"Previous DSA"},{"$f":"H152","v":147.10793927536173},{"$f":"I152","v":178.72006366767772},224.37303760552481,309.98172257252895,401.00691011982695,569.49111164042881,698.02069786605864,841.79931679426886,940.97236888344457,1019.6580378831733,1100.0064314722056,1188.7359563866773,1296.451843039099,{"$f":"U152","v":1420.1965259026058},1558.4010210487804,1712.7990057592158,1884.9245880625083,2076.3484707388361]
[null,null,null,null,null,null,"DSA-2019",{"$f":"H131","v":148.01876571497272},{"$f":"I131","v":178.7634228854821},216.6291078979271,241.29953002548766,266.20236529339672,293.1215722442758,318.57731056648385,342.12309213840001,368.7377933672617,396.88813093810808,425.05739767531651,457.35263306778688,{"$f":"T131","v":494.13075561634685},{"$f":"U131","v":534.33605538119446},577.93660817738737,624.51608075562058,675.54182223193959,731.15093474590356]

{"sheet":"Realism 2 - Fiscal multiplier","index":30,"n_rows":211,"n_cols":32,"rows_kept":211,"cut":false,"hidden":false,"merged":[[161,0,182,0],[186,2,186,16],[189,0,210,0],[77,0,98,0],[102,2,102,16],[105,0,126,0],[130,2,130,16],[133,0,154,0],[158,2,158,16],[17,3,17,7],[42,0,42,1],[42,3,42,7],[42,11,42,15],[74,2,74,16]]}
[]
["Macroeconomic projections (from Input sheet)"]
[]
[null,null,null,null,null,{"$f":"G4-1","v":2018},2019,2020,2021,2022,{"$f":"L4-1","v":2023},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X7","v":2024},{"$f":"L4+1","v":2025},{"$f":"M4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AE4+1","v":2044}]
["Primary balance","(in % of GDP, (-): deficits)",null,null,null,{"$f":"('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O48)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60)*100","v":-1.9831875881847296},{"$f":"('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P48)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60)*100","v":-7.6367511218441031},{"$f":"('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q48)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60)*100","v":-5.5583278721770588},{"$f":"('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R48)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60)*100","v":-3.8582734466226913},{"$f":"('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S48)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":-0.37291452425918181},{"$f":"('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T48)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)*100","v":-2.4379558593757329},{"$f":"('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U48)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)*100","v":0.17882118315207771},{"$f":"('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V48)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60)*100","v":2.1504851673161105},{"$f":"('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W48)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60)*100","v":2.2021139292709173},{"$f":"('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X48)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60)*100","v":1.9900491774291584},{"$f":"('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y48)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60)*100","v":1.7818806498778952},{"$f":"('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z48)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60)*100","v":1.580587933340456},{"$f":"('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA48)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60)*100","v":1.3708871850123292},{"$f":"('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB48)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60)*100","v":0.91070890558378226},{"$f":"('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC48)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60)*100","v":0.50706038043801926},{"$f":"('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD48)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)*100","v":0.41276780076686564},{"$f":"('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE48)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60)*100","v":0.27461249857323194},{"$f":"('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF48)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60)*100","v":0.16793761984040523},{"$f":"('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG48)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60)*100","v":0.15763964085343421},{"$f":"('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH48)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60)*100","v":0.14753590581579634},{"$f":"('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI48)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60)*100","v":0.14280625415192078},{"$f":"('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ48)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60)*100","v":0.13841722698579259},{"$f":"('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK48)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60)*100","v":0.20402519982100337},{"$f":"('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL48)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60)*100","v":0.16573400890497905},{"$f":"('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM48)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60)*100","v":0.21713164894303921},{"$f":"('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN48)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60)*100","v":0.23266443261483086},{"$f":"('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO48)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60)*100","v":0.25980588422823897}]
["Fiscal adjustment","(ppt of GDP, (+): improvement)",null,null,null,null,null,null,null,null,null,{"$f":"L5-K5","v":2.6167770425278105},{"$f":"M5-L5","v":1.9716639841640329},5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,{"$f":"Z5-Y5","v":-4.729651663875567E-3},{"$f":"AA5-Z5","v":-4.3890271661281843E-3},{"$f":"AB5-AA5","v":6.5607972835210776E-2},{"$f":"AC5-AB5","v":-3.8291190916024315E-2},{"$f":"AD5-AC5","v":5.1397640038060161E-2},{"$f":"AE5-AD5","v":1.5532783671791645E-2},{"$f":"AF5-AE5","v":2.7141451613408113E-2}]
["Real GDP growth rate",null,null,null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O107),'Macro-Debt_Data'!O107,\"...\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P107),'Macro-Debt_Data'!P107,\"...\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q107),'Macro-Debt_Data'!Q107,\"...\")","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R107),'Macro-Debt_Data'!R107,\"...\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S107),'Macro-Debt_Data'!S107,\"...\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T107),'Macro-Debt_Data'!T107,\"...\")","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U107),'Macro-Debt_Data'!U107,\"...\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V107),'Macro-Debt_Data'!V107,\"...\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W107),'Macro-Debt_Data'!W107,\"...\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X107),'Macro-Debt_Data'!X107,\"...\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y107),'Macro-Debt_Data'!Y107,\"...\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z107),'Macro-Debt_Data'!Z107,\"...\")","v":5.3637352876307887},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA107),'Macro-Debt_Data'!AA107,\"...\")","v":5.337618585397963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB107),'Macro-Debt_Data'!AB107,\"...\")","v":4.6844744828008711},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC107),'Macro-Debt_Data'!AC107,\"...\")","v":4.3972634482420059},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD107),'Macro-Debt_Data'!AD107,\"...\")","v":4.4833886485703633},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE107),'Macro-Debt_Data'!AE107,\"...\")","v":4.4756749591488898},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF107),'Macro-Debt_Data'!AF107,\"...\")","v":4.5890658683920504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG107),'Macro-Debt_Data'!AG107,\"...\")","v":4.65232295029816},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH107),'Macro-Debt_Data'!AH107,\"...\")","v":4.6588360421304431},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI107),'Macro-Debt_Data'!AI107,\"...\")","v":4.7486908024361174},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ107),'Macro-Debt_Data'!AJ107,\"...\")","v":4.7423942798764163},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK107),'Macro-Debt_Data'!AK107,\"...\")","v":4.7170407296159622},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL107),'Macro-Debt_Data'!AL107,\"...\")","v":4.7853701486726852},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM107),'Macro-Debt_Data'!AM107,\"...\")","v":4.7622141451034494},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN107),'Macro-Debt_Data'!AN107,\"...\")","v":4.3051696191019673},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO107),'Macro-Debt_Data'!AO107,\"...\")","v":4.5926757727239087}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection"]
[]
["Assumptions on fiscal multipliers"]
[]
[]
["Multiplier (m)",null,null,0.2,0.4,0.6,0.8,1]
["Persistence (p)",null,null,0.6,{"$f":"D16","v":0.6},{"$f":"E16","v":0.6},{"$f":"D16","v":0.6},{"$f":"D16","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal adjustment (right axis)"]
["Year","Time",null,"Impact of a multiplier on growth"]
[]
[{"$f":"A21-1","v":2023},{"$f":"B21-1","v":-1},null,0,0,0,0,0]
[{"$f":"$L$4","v":2024},0,"1st year of proj.",{"$f":"-D$15*D$16^$B21","v":-0.2},-0.4,-0.6,-0.8,-1,null,"m"]
[{"$f":"A21+1","v":2025},{"$f":"B21+1","v":1},null,-0.12,-0.24,-0.36,-0.48,-0.6,null,"m*p^1"]
[{"$f":"A22+1","v":2026},2,null,-7.1999999999999995E-2,-0.14399999999999999,-0.216,-0.28799999999999998,-0.36,null,"m*p^2"]
[2027,3,null,-4.3200000000000002E-2,-8.6400000000000005E-2,-0.12959999999999999,-0.17280000000000001,-0.216,null,"m*p^3"]
[2028,4,null,-2.5919999999999999E-2,-5.1839999999999997E-2,-7.7759999999999996E-2,-0.10367999999999999,-0.12959999999999999,null,"m*p^4"]
[2029,5,null,-1.5552E-2,-3.1104E-2,-4.6655999999999996E-2,-6.2207999999999999E-2,-7.7759999999999996E-2,null,"m*p^5"]
[2030,6,null,-9.3311999999999996E-3,-1.8662399999999999E-2,-2.7993599999999997E-2,-3.7324799999999998E-2,-4.6655999999999996E-2,null,"m*p^6"]
[2031,7,null,-5.5987199999999997E-3,-1.1197439999999999E-2,-1.6796159999999997E-2,-2.2394879999999999E-2,-2.7993599999999997E-2,null,"m*p^7"]
[2032,8,null,-3.3592319999999998E-3,-6.7184639999999995E-3,-1.0077695999999999E-2,-1.3436927999999999E-2,-1.6796159999999997E-2,null,"m*p^8"]
[2033,9,null,-2.0155391999999999E-3,-4.0310783999999997E-3,-6.0466175999999991E-3,-8.0621567999999994E-3,-1.0077695999999999E-2,null,"m*p^9"]
[2034,10,null,-1.2093235199999999E-3,-2.4186470399999997E-3,-3.6279705599999994E-3,-4.8372940799999995E-3,-6.0466175999999991E-3,null,"m*p^10"]
[2035,11,null,-7.2559411199999996E-4,-1.4511882239999999E-3,-2.1767823359999995E-3,-2.9023764479999999E-3,-3.6279705599999994E-3,null,"m*p^11"]
[2036,12,null,-4.353564671999999E-4,-8.7071293439999981E-4,-1.3060694015999995E-3,-1.7414258687999996E-3,-2.1767823359999995E-3,null,"m*p^12"]
[2037,13,null,-2.6121388031999994E-4,-5.2242776063999988E-4,-7.8364164095999988E-4,-1.0448555212799998E-3,-1.3060694015999998E-3,null,"m*p^13"]
[2038,14,null,-1.5672832819199997E-4,-3.1345665638399993E-4,-4.7018498457599984E-4,-6.2691331276799986E-4,-7.8364164095999977E-4,null,"m*p^14"]
[2039,15,null,-9.4036996915199987E-5,-1.8807399383039997E-4,-2.8211099074559995E-4,-3.7614798766079995E-4,-4.701849845759999E-4,null,"m*p^15"]
[2040,16,null,{"$f":"-D$15*D$16^$B37","v":-5.6422198149119979E-5},-1.1284439629823996E-4,-1.6926659444735994E-4,-2.2568879259647991E-4,-2.8211099074559989E-4,null,"m*p^16"]
[2041,17,null,-3.3853318889471987E-5,-6.7706637778943974E-5,-1.0155995666841596E-4,-1.3541327555788795E-4,-1.6926659444735994E-4,null,"m*p^17"]
[2042,18,null,-2.0311991333683195E-5,-4.062398266736639E-5,-6.0935974001049572E-5,-8.124796533473278E-5,-1.0155995666841596E-4,null,"m*p^18"]
[2043,19,null,-1.2187194800209916E-5,-2.4374389600419831E-5,-3.6561584400629747E-5,-4.8748779200839663E-5,-6.0935974001049578E-5,null,"m*p^19"]
[2044,20,null,-7.3123168801259501E-6,-1.46246337602519E-5,-2.1936950640377847E-5,-2.92492675205038E-5,-3.6561584400629747E-5,null,"m*p^20"]
[]
[null,null,null,"1. Impact of fiscal adjustment on growth\n",null,null,null,null,null,null,null,"2. Underlying growth rate"]
[null,"Baseline",null,{"$f":"\"Multiplier = \"&D15","v":"Multiplier = 0.2"},{"$f":"\"Multiplier = \"&E15","v":"Multiplier = 0.4"},{"$f":"\"Multiplier = \"&F15","v":"Multiplier = 0.6"},{"$f":"\"Multiplier = \"&G15","v":"Multiplier = 0.8"},{"$f":"\"Multiplier = \"&H15","v":"Multiplier = 1"},null,null,"Growth \n(t-1)",{"$f":"\"Multiplier = \"&D15","v":"Multiplier = 0.2"},{"$f":"\"Multiplier = \"&E15","v":"Multiplier = 0.4"},{"$f":"\"Multiplier = \"&F15","v":"Multiplier = 0.6"},{"$f":"\"Multiplier = \"&G15","v":"Multiplier = 0.8"},{"$f":"\"Multiplier = \"&H15","v":"Multiplier = 1"}]
[{"$f":"A46-1","v":2018},{"$f":"F7","v":14.04712346038739},null,null,null,null,null,null,null,{"$f":"A45","v":2018}]
[2019,{"$f":"G7","v":9.2927894583888282},null,null,null,null,null,null,null,2019]
[2020,{"$f":"H7","v":7.3125250849582768},null,null,null,null,null,null,null,2020]
[2021,{"$f":"I7","v":3.9874679871839236},null,null,null,null,null,null,null,2021]
[2022,{"$f":"J7","v":3.8354406323071855},null,null,null,null,null,null,null,2022]
[{"$f":"A51-1","v":2023},{"$f":"K7","v":3.4691533744156011},null,null,null,null,null,null,null,2023,{"$f":"B50","v":3.4691533744156011},{"$f":"K50","v":3.4691533744156011},{"$f":"L50","v":3.4691533744156011},3.4691533744156011,3.4691533744156011,3.4691533744156011]
[{"$f":"$L$4","v":2024},{"$f":"L7","v":5.8906944612318712},null,{"$f":"S79","v":-0.52335540850556217},{"$f":"S107","v":-1.0467108170111243},{"$f":"S135","v":-1.5700662255166862},{"$f":"S163","v":-2.0934216340222487},{"$f":"S191","v":-2.6167770425278105},null,2024,{"$f":"K50","v":3.4691533744156011},{"$f":"$K51+D51","v":2.9457979659100388},{"$f":"$K51+E51","v":2.4224425574044766},{"$f":"$K51+F51","v":1.8990871488989149},{"$f":"$K51+G51","v":1.3757317403933524},{"$f":"$K51+H51","v":0.85237633188779061}]
[{"$f":"A51+1","v":2025},{"$f":"M7","v":8.8593605877872239},null,{"$f":"S80","v":-0.70834604193614381},-1.4166920838722876,-2.1250381258084312,-2.8333841677445752,-3.5417302096807193,null,2025,{"$f":"K51","v":3.4691533744156011},2.7608073324794571,2.0524612905433135,1.3441152486071699,0.63576920667102588,-7.2576835265118156E-2]
[{"$f":"A52+1","v":2026},{"$f":"N7","v":5.9467120061924561},null,-0.43533337755264762,-0.87066675510529523,-1.3060001326579431,-1.7413335102105905,-2.176666887763238,null,2026,3.4691533744156011,3.0338199968629533,2.598486619310306,2.1631532417576578,1.7278198642050107,1.2924864866523631]
[2027,{"$f":"O7","v":5.1113682292374563},null,-0.21878707616323687,-0.43757415232647373,-0.65636122848971057,-0.87514830465294746,-1.0939353808161842,null,2027,3.4691533744156011,3.2503662982523642,3.0315792220891273,2.8127921459258904,2.5940050697626535,2.3752179935994171]
[2028,{"$f":"P7","v":5.2204322138042603},null,-8.963854018768945E-2,-0.1792770803753789,-0.26891562056306839,-0.3585541607507578,-0.44819270093844732,null,2028,3.4691533744156011,3.3795148342279115,3.2898762940402224,3.2002377538525328,3.1105992136648433,3.0209606734771537]
[2029,{"$f":"Q7","v":5.3637352876307887},null,-1.3524580805125828E-2,-2.7049161610251657E-2,-4.0573742415377465E-2,-5.4098323220503314E-2,-6.7622904025629205E-2,null,2029,3.4691533744156011,3.4556287936104755,3.4421042128053494,3.4285796320002238,3.4150550511950977,3.401530470389972]
[2030,{"$f":"R7","v":5.337618585397963},null,{"$f":"S85","v":3.3825401182549869E-2},{"$f":"S113","v":6.7650802365099738E-2},{"$f":"S141","v":0.10147620354764959},{"$f":"S169","v":0.13530160473019948},{"$f":"S197","v":0.16912700591274932},null,2030,3.4691533744156011,3.5029787755981512,3.5368041767807008,3.5706295779632509,3.6044549791458005,3.6382803803283505]
[2031,{"$f":"S7","v":4.6844744828008711},null,0.11233089659523932,0.22466179319047863,0.33699268978571795,0.44932358638095726,0.56165448297619658,null,2031,3.4691533744156011,3.5814842710108405,3.69381516760608,3.806146064201319,3.9184769607965584,4.0308078573917978]
[2032,{"$f":"T7","v":4.3972634482420059},null,0.14812824298629618,0.29625648597259235,0.44438472895888853,0.59251297194518471,0.74064121493148094,null,2032,3.4691533744156011,3.6172816174018974,3.7654098603881936,3.9135381033744898,4.0616663463607861,4.2097945893470818]
[2033,{"$f":"U7","v":4.4833886485703633},null,0.10773546172600842,0.21547092345201685,0.32320638517802525,0.4309418469040337,0.53867730863004215,null,2033,3.4691533744156011,3.5768888361416096,3.684624297867618,3.7923597595936265,3.9000952213196349,4.0078306830456434]
[2034,{"$f":"V7","v":4.4756749591488898},null,9.2272337474331806E-2,0.18454467494866361,0.27681701242299539,0.36908934989732722,0.46136168737165895,null,2034,3.4691533744156011,3.5614257118899331,3.6536980493642646,3.7459703868385965,3.8382427243129285,3.93051506178726]
[2035,{"$f":"W7","v":4.5890658683920504},null,7.6698378231164432E-2,0.15339675646232886,0.23009513469349327,0.30679351292465773,0.38349189115582211,null,2035,3.4691533744156011,3.5458517526467657,3.6225501308779302,3.6992485091090943,3.7759468873402589,3.8526452655714234]
[2036,{"$f":"X7","v":4.65232295029816},null,4.8078622736092855E-2,9.615724547218571E-2,0.14423586820827858,0.19231449094437142,0.24039311368046429,null,2036,3.4691533744156011,3.5172319971516939,3.5653106198877866,3.6133892426238798,3.6614678653599726,3.7095464880960654]
[2037,{"$f":"Y7","v":4.6588360421304431},null,3.0867920649183287E-2,6.1735841298366574E-2,9.2603761947549851E-2,0.12347168259673315,0.15433960324591645,null,2037,3.4691533744156011,3.5000212950647844,3.5308892157139677,3.5617571363631511,3.5926250570123344,3.6234929776615177]
[2038,{"$f":"Z7","v":4.7486908024361174},null,1.8520752389509971E-2,3.7041504779019942E-2,5.5562257168529923E-2,7.4083009558039883E-2,9.2603761947549851E-2,null,2038,3.4691533744156011,3.487674126805111,3.5061948791946209,3.5247156315841313,3.5432363839736412,3.5617571363631511]
[2039,{"$f":"AA7","v":4.7423942798764163},null,1.1112451433705985E-2,2.222490286741197E-2,3.333735430111795E-2,4.444980573482394E-2,5.5562257168529923E-2,null,2039,3.4691533744156011,3.4802658258493073,3.4913782772830131,3.5024907287167188,3.5136031801504251,3.5247156315841313]
[2040,{"$f":"AB7","v":4.7170407296159622},null,6.6674708602235894E-3,1.3334941720447179E-2,2.0002412580670769E-2,2.6669883440894358E-2,3.333735430111795E-2,null,2040,3.4691533744156011,3.4758208452758246,3.4824883161360485,3.4891557869962719,3.4958232578564954,3.5024907287167188]
[2041,{"$f":"AC7","v":4.7853701486726852},null,4.0004825161341542E-3,8.0009650322683083E-3,1.2001447548402462E-2,1.6001930064536617E-2,2.0002412580670769E-2,null,2041,3.4691533744156011,3.4731538569317353,3.4771543394478694,3.4811548219640036,3.4851553044801378,3.4891557869962719]
[2042,{"$f":"AD7","v":4.7622141451034494},null,2.4002895096804926E-3,4.8005790193609852E-3,7.2008685290414765E-3,9.6011580387219703E-3,1.2001447548402462E-2,null,2042,3.4691533744156011,3.4715536639252815,3.4739539534349619,3.4763542429446428,3.4787545324543232,3.4811548219640036]
[2043,{"$f":"AE7","v":4.3051696191019673},null,1.4401737058082954E-3,2.8803474116165908E-3,4.3205211174248857E-3,5.7606948232331815E-3,7.2008685290414765E-3,null,2043,3.4691533744156011,3.4705935481214096,3.4720337218272177,3.4734738955330262,3.4749140692388343,3.4763542429446428]
[2044,{"$f":"AF7","v":4.5926757727239087},null,8.6410422348497714E-4,1.7282084469699543E-3,2.5923126704549314E-3,3.4564168939399086E-3,4.3205211174248857E-3,null,2044,3.4691533744156011,3.4700174786390861,3.470881582862571,3.4717456870860559,3.4726097913095408,3.4734738955330262]
[]
[]
[{"$f":"D44","v":"Multiplier = 0.2"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D76-1","v":2023},{"$f":"$L$4","v":2024},{"$f":"D76+1","v":2025},{"$f":"E76+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
["                    Impact of adjustment in year",{"$f":"B79-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B78","v":2023}]
[null,{"$f":"$L$4","v":2024},null,{"$f":"IFERROR(D$77*$D21,\"\")","v":-0.52335540850556217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D79:Q79)","v":-0.52335540850556217},{"$f":"B79","v":2024}]
[null,{"$f":"B79+1","v":2025},null,{"$f":"IFERROR(D$77*$D22,\"\")","v":-0.31401324510333722},{"$f":"IFERROR(E$77*$D21,\"\")","v":-0.39433279683280659},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D80:Q80)","v":-0.70834604193614381},2025]
[null,{"$f":"B80+1","v":2026},null,-0.18840794706200234,-0.23659967809968394,{"$f":"IFERROR(F$77*$D21,\"\")","v":-1.0325752390961363E-2},null,null,null,null,null,null,null,null,null,null,null,null,-0.43533337755264762,2026]
[null,2027,null,-0.11304476823720142,-0.14195980685981036,-6.1954514345768175E-3,{"$f":"IFERROR(G$77*$D21,\"\")","v":4.2412950368351778E-2},null,null,null,null,null,null,null,null,null,null,null,-0.21878707616323687,2027]
[null,2028,null,-6.7826860942320849E-2,-8.5175884115886225E-2,-3.7172708607460902E-3,2.5447770221011065E-2,{"$f":"IFERROR(H$77*$D21,\"\")","v":4.1633705510252653E-2},null,null,null,null,null,null,null,null,null,null,-8.963854018768945E-2,2028]
[null,2029,null,-4.0696116565392508E-2,-5.1105530469531729E-2,-2.2303625164476542E-3,1.5268662132606638E-2,2.498022330615159E-2,{"$f":"IFERROR(I$77*$D21,\"\")","v":4.0258543307487842E-2},null,null,null,null,null,null,null,null,null,-1.3524580805125828E-2,2029]
[null,2030,null,-2.4417669939235505E-2,-3.0663318281719039E-2,-1.3382175098685925E-3,9.1611972795639842E-3,1.4988133983690952E-2,2.4155125984492702E-2,{"$f":"IFERROR(J$77*$D21,\"\")","v":4.1940149665625363E-2},null,null,null,null,null,null,null,null,3.3825401182549869E-2,2030]
[null,2031,null,-1.4650601963541303E-2,-1.8397990969031424E-2,-8.0293050592115554E-4,5.4967183677383895E-3,8.9928803902145724E-3,1.449307559069562E-2,2.5164089799375216E-2,{"$f":"IFERROR(K$77*$D21,\"\")","v":9.2035655885709389E-2},null,null,null,null,null,null,null,0.11233089659523932,2031]
[null,2032,null,-8.7903611781247806E-3,-1.1038794581418853E-2,-4.8175830355269328E-4,3.298031020643034E-3,5.3957282341287431E-3,8.6958453544173728E-3,1.5098453879625127E-2,5.5221393531425633E-2,{"$f":"IFERROR(L$77*$D21,\"\")","v":8.072970502915261E-2},null,null,null,null,null,null,0.14812824298629618,2032]
[null,2033,null,-5.2742167068748685E-3,-6.6232767488513117E-3,-2.8905498213161596E-4,1.9788186123858202E-3,3.2374369404772462E-3,5.217507212650423E-3,9.0590723277750775E-3,3.3132836118855376E-2,4.8437823017491555E-2,{"$f":"IFERROR(M$77*$D21,\"\")","v":1.8858515934230727E-2},null,null,null,null,null,0.10773546172600842,2033]
[null,2034,null,-3.1645300241249213E-3,-3.973966049310787E-3,-1.7343298927896959E-4,1.1872911674314923E-3,1.9424621642863476E-3,3.1305043275902541E-3,5.4354433966650462E-3,1.987970167131323E-2,2.9062693810494932E-2,1.1315109560538434E-2,{"$f":"IFERROR(N$77*$D21,\"\")","v":2.7631060438726741E-2},null,null,null,null,9.2272337474331806E-2,2034]
[null,2035,null,-1.8987180144749529E-3,-2.3843796295864722E-3,-1.0405979356738176E-4,7.1237470045889531E-4,1.1654772985718086E-3,1.8783025965541525E-3,3.261266037999028E-3,1.1927821002787936E-2,1.7437616286296961E-2,6.7890657363230602E-3,1.6578636263236045E-2,{"$f":"IFERROR(O$77*$D21,\"\")","v":2.1334975746565343E-2},null,null,null,7.6698378231164432E-2,2035]
[null,2036,null,-1.1392308086849714E-3,-1.4306277777518834E-3,-6.2435876140429054E-5,4.2742482027533722E-4,6.9928637914308512E-4,1.1269815579324914E-3,1.9567596227994168E-3,7.156692601672762E-3,1.0462569771778176E-2,4.0734394417938366E-3,9.9471817579416255E-3,1.2800985447939206E-2,{"$f":"IFERROR(P$77*$D21,\"\")","v":2.0595957973942036E-3},null,null,4.8078622736092855E-2,2036]
[null,2037,null,-6.8353848521098286E-4,-8.5837666665112991E-4,-3.7461525684257429E-5,2.5645489216520232E-4,4.1957182748585104E-4,6.7618893475949484E-4,1.1740557736796501E-3,4.2940155610036567E-3,6.2775418630669063E-3,2.4440636650763015E-3,5.9683090547649762E-3,7.6805912687635232E-3,1.235757478436522E-3,{"$f":"IFERROR(Q$77*$D21,\"\")","v":2.0207470075275734E-3},null,3.0867920649183287E-2,2037]
[null,2038,null,-4.1012309112658976E-4,-5.1502599999067795E-4,-2.2476915410554456E-5,1.538729352991214E-4,2.517430964915106E-4,4.0571336085569692E-4,7.0443346420779001E-4,2.576409336602194E-3,3.7665251178401436E-3,1.4664381990457812E-3,3.5809854328589853E-3,4.6083547612581141E-3,7.4145448706191327E-4,1.212448204516544E-3,null,1.8520752389509971E-2,2038]
[null,2039,null,-2.4607385467595384E-4,-3.0901559999440675E-4,-1.3486149246332674E-5,9.2323761179472822E-5,1.5104585789490639E-4,2.4342801651341814E-4,4.2266007852467401E-4,1.5458456019613164E-3,2.2599150707040862E-3,8.7986291942746865E-4,2.1485912597153912E-3,2.7650128567548683E-3,4.4487269223714799E-4,7.2746892270992636E-4,null,1.1112451433705985E-2,2039]
[null,2040,null,-1.476443128055723E-4,-1.8540935999664408E-4,-8.0916895477996045E-6,5.5394256707683693E-5,9.0627514736943808E-5,1.460568099080509E-4,2.5359604711480438E-4,9.2750736117678991E-4,1.3559490424224516E-3,5.2791775165648112E-4,1.2891547558292347E-3,1.6590077140529211E-3,2.6692361534228875E-4,4.3648135362595589E-4,null,6.6674708602235894E-3,2040]
[null,2041,null,-8.8586587683343364E-5,-1.1124561599798642E-4,-4.8550137286797625E-6,3.3236554024610217E-5,5.4376508842166288E-5,8.7634085944830525E-5,1.5215762826888265E-4,5.5650441670607393E-4,8.1356942545347095E-4,3.1675065099388871E-4,7.7349285349754084E-4,9.9540462843175268E-4,1.6015416920537326E-4,2.6188881217557354E-4,null,4.0004825161341542E-3,2041]
[null,2042,null,-5.3151952610006028E-5,-6.6747369598791855E-5,-2.9130082372078568E-6,1.9941932414766129E-5,3.2625905305299774E-5,5.258045156689831E-5,9.1294576961329567E-5,3.3390265002364436E-4,4.8814165527208257E-4,1.9005039059633323E-4,4.640957120985245E-4,5.9724277705905154E-4,9.6092501523223966E-5,1.5713328730534412E-4,null,2.4002895096804926E-3,2042]
[null,2043,null,-3.1891171566003615E-5,-4.0048421759275115E-5,-1.7478049423247141E-6,1.1965159448859675E-5,1.9575543183179867E-5,3.1548270940138987E-5,5.4776746176797744E-5,2.0034159001418658E-4,2.9288499316324954E-4,1.1403023435779992E-4,2.7845742725911472E-4,3.5834566623543096E-4,5.7655500913934378E-5,9.4279972383206462E-5,null,1.4401737058082954E-3,2043]
[null,2044,null,-1.913470293960217E-5,-2.4029053055565068E-5,-1.0486829653948287E-6,7.1790956693158051E-6,1.1745325909907916E-5,1.8928962564083394E-5,3.2866047706078644E-5,1.2020495400851195E-4,1.7573099589794969E-4,6.8418140614679956E-5,1.6707445635546882E-4,2.1500739974125856E-4,3.4593300548360625E-5,5.6567983429923883E-5,null,8.6410422348497714E-4,2044]
[]
[]
[{"$f":"E44","v":"Multiplier = 0.4"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D104-1","v":2023},{"$f":"$L$4","v":2024},{"$f":"D104+1","v":2025},{"$f":"E104+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A78","v":"                    Impact of adjustment in year"},{"$f":"B107-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B106","v":2023}]
[null,{"$f":"$L$4","v":2024},null,{"$f":"IFERROR(D$105*$E21,\"\")","v":-1.0467108170111243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D107:Q107)","v":-1.0467108170111243},{"$f":"B107","v":2024}]
[null,{"$f":"B107+1","v":2025},null,-0.62802649020667445,{"$f":"IFERROR(E$105*$E21,\"\")","v":-0.78866559366561317},null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4166920838722876,2025]
[null,{"$f":"B108+1","v":2026},null,-0.37681589412400468,-0.47319935619936787,{"$f":"IFERROR(F$105*$E21,\"\")","v":-2.0651504781922726E-2},null,null,null,null,null,null,null,null,null,null,null,null,-0.87066675510529523,2026]
[null,2027,null,-0.22608953647440283,-0.28391961371962071,-1.2390902869153635E-2,{"$f":"IFERROR(G$105*$E21,\"\")","v":8.4825900736703555E-2},null,null,null,null,null,null,null,null,null,null,null,-0.43757415232647373,2027]
[null,2028,null,-0.1356537218846417,-0.17035176823177245,-7.4345417214921805E-3,5.089554044202213E-2,{"$f":"IFERROR(H$105*$E21,\"\")","v":8.3267411020505305E-2},null,null,null,null,null,null,null,null,null,null,-0.1792770803753789,2028]
[null,2029,null,-8.1392233130785016E-2,-0.10221106093906346,-4.4607250328953085E-3,3.0537324265213276E-2,4.9960446612303179E-2,{"$f":"IFERROR(I$105*$E21,\"\")","v":8.0517086614975683E-2},null,null,null,null,null,null,null,null,null,-2.7049161610251657E-2,2029]
[null,2030,null,-4.883533987847101E-2,-6.1326636563438078E-2,-2.676435019737185E-3,1.8322394559127968E-2,2.9976267967381905E-2,4.8310251968985404E-2,{"$f":"IFERROR(J$105*$E21,\"\")","v":8.3880299331250727E-2},null,null,null,null,null,null,null,null,6.7650802365099738E-2,2030]
[null,2031,null,-2.9301203927082606E-2,-3.6795981938062848E-2,-1.6058610118423111E-3,1.0993436735476779E-2,1.7985760780429145E-2,2.8986151181391241E-2,5.0328179598750432E-2,{"$f":"IFERROR(K$105*$E21,\"\")","v":0.18407131177141878},null,null,null,null,null,null,null,0.22466179319047863,2031]
[null,2032,null,-1.7580722356249561E-2,-2.2077589162837707E-2,-9.6351660710538656E-4,6.5960620412860681E-3,1.0791456468257486E-2,1.7391690708834746E-2,3.0196907759250255E-2,0.11044278706285127,{"$f":"IFERROR(L$105*$E21,\"\")","v":0.16145941005830522},null,null,null,null,null,null,0.29625648597259235,2032]
[null,2033,null,-1.0548433413749737E-2,-1.3246553497702623E-2,-5.7810996426323192E-4,3.9576372247716405E-3,6.4748738809544924E-3,1.0435014425300846E-2,1.8118144655550155E-2,6.6265672237710752E-2,9.6875646034983109E-2,{"$f":"IFERROR(M$105*$E21,\"\")","v":3.7717031868461454E-2},null,null,null,null,null,0.21547092345201685,2033]
[null,2034,null,-6.3290600482498426E-3,-7.947932098621574E-3,-3.4686597855793918E-4,2.3745823348629846E-3,3.8849243285726952E-3,6.2610086551805081E-3,1.0870886793330092E-2,3.9759403342626461E-2,5.8125387620989864E-2,2.2630219121076867E-2,{"$f":"IFERROR(N$105*$E21,\"\")","v":5.5262120877453483E-2},null,null,null,null,0.18454467494866361,2034]
[null,2035,null,-3.7974360289499058E-3,-4.7687592591729444E-3,-2.0811958713476351E-4,1.4247494009177906E-3,2.3309545971436172E-3,3.7566051931083051E-3,6.5225320759980561E-3,2.3855642005575873E-2,3.4875232572593923E-2,1.357813147264612E-2,3.315727252647209E-2,{"$f":"IFERROR(O$105*$E21,\"\")","v":4.2669951493130687E-2},null,null,null,0.15339675646232886,2035]
[null,2036,null,-2.2784616173699428E-3,-2.8612555555037667E-3,-1.2487175228085811E-4,8.5484964055067443E-4,1.3985727582861702E-3,2.2539631158649829E-3,3.9135192455988337E-3,1.4313385203345524E-2,2.0925139543556352E-2,8.1468788835876733E-3,1.9894363515883251E-2,2.5601970895878411E-2,{"$f":"IFERROR(P$105*$E21,\"\")","v":4.1191915947884072E-3},null,null,9.615724547218571E-2,2036]
[null,2037,null,-1.3670769704219657E-3,-1.7167533333022598E-3,-7.4923051368514857E-5,5.1290978433040464E-4,8.3914365497170208E-4,1.3523778695189897E-3,2.3481115473593002E-3,8.5880311220073134E-3,1.2555083726133813E-2,4.8881273301526031E-3,1.1936618109529952E-2,1.5361182537527046E-2,2.4715149568730441E-3,{"$f":"IFERROR(Q$105*$E21,\"\")","v":4.0414940150551469E-3},null,6.1735841298366574E-2,2037]
[null,2038,null,-8.2024618225317951E-4,-1.0300519999813559E-3,-4.4953830821108913E-5,3.077458705982428E-4,5.034861929830212E-4,8.1142672171139385E-4,1.40886692841558E-3,5.1528186732043881E-3,7.5330502356802873E-3,2.9328763980915624E-3,7.1619708657179705E-3,9.2167095225162282E-3,1.4829089741238265E-3,2.424896409033088E-3,null,3.7041504779019942E-2,2038]
[null,2039,null,-4.9214770935190769E-4,-6.1803119998881349E-4,-2.6972298492665347E-5,1.8464752235894564E-4,3.0209171578981278E-4,4.8685603302683629E-4,8.4532015704934802E-4,3.0916912039226328E-3,4.5198301414081724E-3,1.7597258388549373E-3,4.2971825194307823E-3,5.5300257135097366E-3,8.8974538447429599E-4,1.4549378454198527E-3,null,2.222490286741197E-2,2039]
[null,2040,null,-2.9528862561114459E-4,-3.7081871999328816E-4,-1.6183379095599209E-5,1.1078851341536739E-4,1.8125502947388762E-4,2.921136198161018E-4,5.0719209422960877E-4,1.8550147223535798E-3,2.7118980848449032E-3,1.0558355033129622E-3,2.5783095116584695E-3,3.3180154281058421E-3,5.3384723068457751E-4,8.7296270725191179E-4,null,1.3334941720447179E-2,2040]
[null,2041,null,-1.7717317536668673E-4,-2.2249123199597284E-4,-9.710027457359525E-6,6.6473108049220435E-5,1.0875301768433258E-4,1.7526817188966105E-4,3.043152565377653E-4,1.1130088334121479E-3,1.6271388509069419E-3,6.3350130198777741E-4,1.5469857069950817E-3,1.9908092568635054E-3,3.2030833841074653E-4,5.2377762435114707E-4,null,8.0009650322683083E-3,2041]
[null,2042,null,-1.0630390522001206E-4,-1.3349473919758371E-4,-5.8260164744157136E-6,3.9883864829532258E-5,6.5251810610599548E-5,1.0516090313379662E-4,1.8258915392265913E-4,6.6780530004728871E-4,9.7628331054416513E-4,3.8010078119266646E-4,9.2819142419704899E-4,1.1944855541181031E-3,1.9218500304644793E-4,3.1426657461068824E-4,null,4.8005790193609852E-3,2042]
[null,2043,null,-6.378234313200723E-5,-8.0096843518550229E-5,-3.4956098846494281E-6,2.3930318897719351E-5,3.9151086366359734E-5,6.3096541880277974E-5,1.0955349235359549E-4,4.0068318002837316E-4,5.8576998632649908E-4,2.2806046871559984E-4,5.5691485451822944E-4,7.1669133247086192E-4,1.1531100182786876E-4,1.8855994476641292E-4,null,2.8803474116165908E-3,2043]
[null,2044,null,-3.826940587920434E-5,-4.8058106111130136E-5,-2.0973659307896574E-6,1.435819133863161E-5,2.3490651819815832E-5,3.7857925128166789E-5,6.5732095412157288E-5,2.404099080170239E-4,3.5146199179589938E-4,1.3683628122935991E-4,3.3414891271093763E-4,4.3001479948251713E-4,6.9186601096721251E-5,1.1313596685984777E-4,null,1.7282084469699543E-3,2044]
[]
[]
[{"$f":"F44","v":"Multiplier = 0.6"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D132-1","v":2023},{"$f":"$L$4","v":2024},{"$f":"D132+1","v":2025},{"$f":"E132+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A106","v":"                    Impact of adjustment in year"},{"$f":"B135-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B134","v":2023}]
[null,{"$f":"$L$4","v":2024},null,{"$f":"IFERROR(D$133*$F21,\"\")","v":-1.5700662255166862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D135:Q135)","v":-1.5700662255166862},{"$f":"B135","v":2024}]
[null,{"$f":"B135+1","v":2025},null,-0.94203973531001173,{"$f":"IFERROR(E$133*$F21,\"\")","v":-1.1829983904984196},null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1250381258084312,2025]
[null,{"$f":"B136+1","v":2026},null,-0.5652238411860071,-0.70979903429905178,{"$f":"IFERROR(F$133*$F21,\"\")","v":-3.0977257172884087E-2},null,null,null,null,null,null,null,null,null,null,null,null,-1.3060001326579431,2026]
[null,2027,null,-0.33913430471160422,-0.42587942057943112,-1.8586354303730453E-2,{"$f":"IFERROR(G$133*$F21,\"\")","v":0.12723885110505531},null,null,null,null,null,null,null,null,null,null,null,-0.65636122848971057,2027]
[null,2028,null,-0.20348058282696255,-0.25552765234765867,-1.1151812582238272E-2,7.6343310663033195E-2,{"$f":"IFERROR(H$133*$F21,\"\")","v":0.12490111653075794},null,null,null,null,null,null,null,null,null,null,-0.26891562056306839,2028]
[null,2029,null,-0.12208834969617752,-0.15331659140859519,-6.6910875493429627E-3,4.5805986397819916E-2,7.4940669918454772E-2,{"$f":"IFERROR(I$133*$F21,\"\")","v":0.1207756299224635},null,null,null,null,null,null,null,null,null,-4.0573742415377465E-2,2029]
[null,2030,null,-7.3253009817706508E-2,-9.198995484515711E-2,-4.0146525296057773E-3,2.7483591838691951E-2,4.496440195107286E-2,7.24653779534781E-2,{"$f":"IFERROR(J$133*$F21,\"\")","v":0.12582044899687608},null,null,null,null,null,null,null,null,0.10147620354764959,2030]
[null,2031,null,-4.3951805890623905E-2,-5.5193972907094262E-2,-2.4087915177634666E-3,1.6490155103215168E-2,2.6978641170643716E-2,4.3479226772086862E-2,7.5492269398125644E-2,{"$f":"IFERROR(K$133*$F21,\"\")","v":0.27610696765712817},null,null,null,null,null,null,null,0.33699268978571795,2031]
[null,2032,null,-2.6371083534374343E-2,-3.3116383744256558E-2,-1.4452749106580798E-3,9.8940930619291021E-3,1.6187184702386229E-2,2.6087536063252117E-2,4.5295361638875389E-2,0.1656641805942769,{"$f":"IFERROR(L$133*$F21,\"\")","v":0.24218911508745777},null,null,null,null,null,null,0.44438472895888853,2032]
[null,2033,null,-1.5822650120624605E-2,-1.9869830246553935E-2,-8.6716494639484782E-4,5.9364558371574607E-3,9.7123108214317369E-3,1.5652521637951271E-2,2.7177216983325231E-2,9.9398508356566134E-2,0.14531346905247466,{"$f":"IFERROR(M$133*$F21,\"\")","v":5.6575547802692167E-2},null,null,null,null,null,0.32320638517802525,2033]
[null,2034,null,-9.4935900723747621E-3,-1.1921898147932361E-2,-5.2029896783690869E-4,3.5618735022944761E-3,5.8273864928590421E-3,9.3915129827707618E-3,1.6306330189995139E-2,5.9639105013939681E-2,8.7188081431484807E-2,3.3945328681615303E-2,{"$f":"IFERROR(N$133*$F21,\"\")","v":8.2893181316180217E-2},null,null,null,null,0.27681701242299539,2034]
[null,2035,null,-5.6961540434248576E-3,-7.1531388887594166E-3,-3.121793807021452E-4,2.1371241013766859E-3,3.4964318957154254E-3,5.6349077896624567E-3,9.7837981139970824E-3,3.5783463008363811E-2,5.2312848858890884E-2,2.0367197208969182E-2,4.9735908789708128E-2,{"$f":"IFERROR(O$133*$F21,\"\")","v":6.400492723969603E-2},null,null,null,0.23009513469349327,2035]
[null,2036,null,-3.417692426054914E-3,-4.2918833332556494E-3,-1.8730762842128712E-4,1.2822744608260114E-3,2.0978591374292551E-3,3.3809446737974739E-3,5.8702788683982496E-3,2.1470077805018285E-2,3.1387709315334529E-2,1.2220318325381509E-2,2.984154527382488E-2,3.8402956343817615E-2,{"$f":"IFERROR(P$133*$F21,\"\")","v":6.1787873921826109E-3},null,null,0.14423586820827858,2036]
[null,2037,null,-2.0506154556329489E-3,-2.5751299999533894E-3,-1.1238457705277227E-4,7.6936467649560685E-4,1.2587154824575532E-3,2.0285668042784844E-3,3.5221673210389494E-3,1.288204668301097E-2,1.8832625589200718E-2,7.3321909952289051E-3,1.7904927164294926E-2,2.3041773806290571E-2,3.7072724353095663E-3,{"$f":"IFERROR(Q$133*$F21,\"\")","v":6.0622410225827207E-3},null,9.2603761947549851E-2,2037]
[null,2038,null,-1.2303692733797692E-3,-1.5450779999720339E-3,-6.7430746231663359E-5,4.616188058973641E-4,7.5522928947453186E-4,1.2171400825670908E-3,2.1133003926233698E-3,7.7292280098065821E-3,1.1299575353520429E-2,4.3993145971373427E-3,1.0742956298576956E-2,1.3825064283774342E-2,2.2243634611857398E-3,3.6373446135496324E-3,null,5.5562257168529923E-2,2038]
[null,2039,null,-7.3822156402786158E-4,-9.2704679998322024E-4,-4.0458447738998022E-5,2.7697128353841843E-4,4.5313757368471908E-4,7.3028404954025438E-4,1.2679802355740218E-3,4.6375368058839492E-3,6.7797452121122577E-3,2.6395887582824056E-3,6.4457737791461731E-3,8.2950385702646057E-3,1.3346180767114439E-3,2.1824067681297794E-3,null,3.333735430111795E-2,2039]
[null,2040,null,-4.4293293841671683E-4,-5.5622807998993219E-4,-2.427506864339881E-5,1.6618277012305109E-4,2.7188254421083138E-4,4.3817042972415257E-4,7.6078814134441315E-4,2.7825220835303696E-3,4.0678471272673549E-3,1.5837532549694434E-3,3.867464267487704E-3,4.9770231421587628E-3,8.0077084602686631E-4,1.3094440608778675E-3,null,2.0002412580670769E-2,2040]
[null,2041,null,-2.6575976305003013E-4,-3.3373684799395924E-4,-1.4565041186039287E-5,9.9709662073830632E-5,1.6312952652649889E-4,2.6290225783449152E-4,4.5647288480664785E-4,1.6695132501182216E-3,2.4407082763604126E-3,9.5025195298166607E-4,2.3204785604926223E-3,2.9862138852952578E-3,4.8046250761611979E-4,7.8566643652672056E-4,null,1.2001447548402462E-2,2041]
[null,2042,null,-1.5945585783001806E-4,-2.0024210879637555E-4,-8.7390247116235713E-6,5.9825797244298387E-5,9.7877715915899315E-5,1.5774135470069496E-4,2.7388373088398869E-4,1.0017079500709329E-3,1.4644249658162477E-3,5.7015117178899966E-4,1.3922871362955734E-3,1.7917283311771545E-3,2.8827750456967188E-4,4.7139986191603231E-4,null,7.2008685290414765E-3,2042]
[null,2043,null,-9.5673514698010846E-5,-1.2014526527782532E-4,-5.2434148269741428E-6,3.589547834657903E-5,5.8726629549539595E-5,9.4644812820416955E-5,1.6433023853039324E-4,6.0102477004255969E-4,8.7865497948974851E-4,3.4209070307339976E-4,8.35372281777344E-4,1.0750369987062927E-3,1.7296650274180311E-4,2.8283991714961939E-4,null,4.3205211174248857E-3,2043]
[null,2044,null,-5.7404108818806499E-5,-7.2087159166695208E-5,-3.146048896184485E-6,2.1537287007947414E-5,3.5235977729723753E-5,5.678688769225018E-5,9.8598143118235924E-5,3.606148620255359E-4,5.2719298769384902E-4,2.0525442184403983E-4,5.0122336906640642E-4,6.4502219922377558E-4,1.0377990164508186E-4,1.6970395028977162E-4,null,2.5923126704549314E-3,2044]
[]
[]
[{"$f":"G44","v":"Multiplier = 0.8"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D160-1","v":2023},{"$f":"$L$4","v":2024},{"$f":"D160+1","v":2025},{"$f":"E160+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A134","v":"                    Impact of adjustment in year"},{"$f":"B163-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B162","v":2023}]
[null,{"$f":"$L$4","v":2024},null,{"$f":"IFERROR(D$161*$G21,\"\")","v":-2.0934216340222487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D163:Q163)","v":-2.0934216340222487},{"$f":"B163","v":2024}]
[null,{"$f":"B163+1","v":2025},null,-1.2560529804133489,{"$f":"IFERROR(E$161*$G21,\"\")","v":-1.5773311873312263},null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8333841677445752,2025]
[null,{"$f":"B164+1","v":2026},null,-0.75363178824800936,-0.94639871239873574,{"$f":"IFERROR(F$161*$G21,\"\")","v":-4.1303009563845451E-2},null,null,null,null,null,null,null,null,null,null,null,null,-1.7413335102105905,2026]
[null,2027,null,-0.45217907294880566,-0.56783922743924142,-2.478180573830727E-2,{"$f":"IFERROR(G$161*$G21,\"\")","v":0.16965180147340711},null,null,null,null,null,null,null,null,null,null,null,-0.87514830465294746,2027]
[null,2028,null,-0.2713074437692834,-0.3407035364635449,-1.4869083442984361E-2,0.10179108088404426,{"$f":"IFERROR(H$161*$G21,\"\")","v":0.16653482204101061},null,null,null,null,null,null,null,null,null,null,-0.3585541607507578,2028]
[null,2029,null,-0.16278446626157003,-0.20442212187812692,-8.9214500657906169E-3,6.1074648530426552E-2,9.9920893224606358E-2,{"$f":"IFERROR(I$161*$G21,\"\")","v":0.16103417322995137},null,null,null,null,null,null,null,null,null,-5.4098323220503314E-2,2029]
[null,2030,null,-9.7670679756942019E-2,-0.12265327312687616,-5.35287003947437E-3,3.6644789118255937E-2,5.9952535934763809E-2,9.6620503937970809E-2,{"$f":"IFERROR(J$161*$G21,\"\")","v":0.16776059866250145},null,null,null,null,null,null,null,null,0.13530160473019948,2030]
[null,2031,null,-5.8602407854165213E-2,-7.3591963876125696E-2,-3.2117220236846222E-3,2.1986873470953558E-2,3.597152156085829E-2,5.7972302362782481E-2,0.10065635919750086,{"$f":"IFERROR(K$161*$G21,\"\")","v":0.36814262354283755},null,null,null,null,null,null,null,0.44932358638095726,2031]
[null,2032,null,-3.5161444712499122E-2,-4.4155178325675414E-2,-1.9270332142107731E-3,1.3192124082572136E-2,2.1582912936514972E-2,3.4783381417669491E-2,6.039381551850051E-2,0.22088557412570253,{"$f":"IFERROR(L$161*$G21,\"\")","v":0.32291882011661044},null,null,null,null,null,null,0.59251297194518471,2032]
[null,2033,null,-2.1096866827499474E-2,-2.6493106995405247E-2,-1.1562199285264638E-3,7.915274449543281E-3,1.2949747761908985E-2,2.0870028850601692E-2,3.623628931110031E-2,0.1325313444754215,0.19375129206996622,{"$f":"IFERROR(M$161*$G21,\"\")","v":7.5434063736922907E-2},null,null,null,null,null,0.4309418469040337,2033]
[null,2034,null,-1.2658120096499685E-2,-1.5895864197243148E-2,-6.9373195711587836E-4,4.7491646697259693E-3,7.7698486571453904E-3,1.2522017310361016E-2,2.1741773586660185E-2,7.9518806685252921E-2,0.11625077524197973,4.5260438242153735E-2,{"$f":"IFERROR(N$161*$G21,\"\")","v":0.11052424175490697},null,null,null,null,0.36908934989732722,2034]
[null,2035,null,-7.5948720578998116E-3,-9.5375185183458888E-3,-4.1623917426952703E-4,2.8494988018355812E-3,4.6619091942872344E-3,7.5132103862166101E-3,1.3045064151996112E-2,4.7711284011151746E-2,6.9750465145187845E-2,2.7156262945292241E-2,6.6314545052944179E-2,{"$f":"IFERROR(O$161*$G21,\"\")","v":8.5339902986261373E-2},null,null,null,0.30679351292465773,2035]
[null,2036,null,-4.5569232347398856E-3,-5.7225111110075335E-3,-2.4974350456171622E-4,1.7096992811013489E-3,2.7971455165723405E-3,4.5079262317299657E-3,7.8270384911976673E-3,2.8626770406691048E-2,4.1850279087112703E-2,1.6293757767175347E-2,3.9788727031766502E-2,5.1203941791756823E-2,{"$f":"IFERROR(P$161*$G21,\"\")","v":8.2383831895768145E-3},null,null,0.19231449094437142,2036]
[null,2037,null,-2.7341539408439314E-3,-3.4335066666045196E-3,-1.4984610273702971E-4,1.0258195686608093E-3,1.6782873099434042E-3,2.7047557390379793E-3,4.6962230947186004E-3,1.7176062244014627E-2,2.5110167452267625E-2,9.7762546603052062E-3,2.3873236219059905E-2,3.0722365075054093E-2,4.9430299137460882E-3,{"$f":"IFERROR(Q$161*$G21,\"\")","v":8.0829880301102938E-3},null,0.12347168259673315,2037]
[null,2038,null,-1.640492364506359E-3,-2.0601039999627118E-3,-8.9907661642217826E-5,6.1549174119648561E-4,1.0069723859660424E-3,1.6228534434227877E-3,2.8177338568311601E-3,1.0305637346408776E-2,1.5066100471360575E-2,5.8657527961831248E-3,1.4323941731435941E-2,1.8433419045032456E-2,2.9658179482476531E-3,4.8497928180661759E-3,null,7.4083009558039883E-2,2038]
[null,2039,null,-9.8429541870381537E-4,-1.236062399977627E-3,-5.3944596985330694E-5,3.6929504471789129E-4,6.0418343157962555E-4,9.7371206605367257E-4,1.690640314098696E-3,6.1833824078452657E-3,9.0396602828163447E-3,3.5194516777098746E-3,8.5943650388615647E-3,1.1060051427019473E-2,1.779490768948592E-3,2.9098756908397055E-3,null,4.444980573482394E-2,2039]
[null,2040,null,-5.9057725122228918E-4,-7.4163743998657632E-4,-3.2366758191198418E-5,2.2157702683073477E-4,3.6251005894777523E-4,5.8422723963220361E-4,1.0143841884592175E-3,3.7100294447071597E-3,5.4237961696898063E-3,2.1116710066259245E-3,5.156619023316939E-3,6.6360308562116842E-3,1.067694461369155E-3,1.7459254145038236E-3,null,2.6669883440894358E-2,2040]
[null,2041,null,-3.5434635073337345E-4,-4.4498246399194568E-4,-1.942005491471905E-5,1.3294621609844087E-4,2.1750603536866515E-4,3.505363437793221E-4,6.0863051307553061E-4,2.2260176668242957E-3,3.2542777018138838E-3,1.2670026039755548E-3,3.0939714139901634E-3,3.9816185137270107E-3,6.4061667682149305E-4,1.0475552487022941E-3,null,1.6001930064536617E-2,2041]
[null,2042,null,-2.1260781044002411E-4,-2.6698947839516742E-4,-1.1652032948831427E-5,7.9767729659064516E-5,1.305036212211991E-4,2.1032180626759324E-4,3.6517830784531827E-4,1.3356106000945774E-3,1.9525666210883303E-3,7.6020156238533292E-4,1.856382848394098E-3,2.3889711082362062E-3,3.8437000609289586E-4,6.2853314922137649E-4,null,9.6011580387219703E-3,2042]
[null,2043,null,-1.2756468626401446E-4,-1.6019368703710046E-4,-6.9912197692988562E-6,4.7860637795438702E-5,7.8302172732719468E-5,1.2619308376055595E-4,2.1910698470719098E-4,8.0136636005674632E-4,1.1715399726529982E-3,4.5612093743119969E-4,1.1138297090364589E-3,1.4333826649417238E-3,2.3062200365573751E-4,3.7711988953282585E-4,null,5.7606948232331815E-3,2043]
[null,2044,null,-7.6538811758408679E-5,-9.6116212222260272E-5,-4.1947318615793147E-6,2.871638267726322E-5,4.6981303639631663E-5,7.5715850256333577E-5,1.3146419082431458E-4,4.8081981603404779E-4,7.0292398359179877E-4,2.7367256245871982E-4,6.6829782542187526E-4,8.6002959896503426E-4,1.383732021934425E-4,2.2627193371969553E-4,null,3.4564168939399086E-3,2044]
[]
[]
[{"$f":"H44","v":"Multiplier = 1"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D188-1","v":2023},{"$f":"$L$4","v":2024},{"$f":"D188+1","v":2025},{"$f":"E188+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A162","v":"                    Impact of adjustment in year"},{"$f":"B191-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B190","v":2023}]
[null,{"$f":"$L$4","v":2024},null,{"$f":"IFERROR(D$189*$H21,\"\")","v":-2.6167770425278105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D191:Q191)","v":-2.6167770425278105},{"$f":"B191","v":2024}]
[null,{"$f":"B191+1","v":2025},null,-1.5700662255166862,{"$f":"IFERROR(E$189*$H21,\"\")","v":-1.9716639841640329},null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5417302096807193,2025]
[null,{"$f":"B192+1","v":2026},null,-0.94203973531001173,-1.1829983904984196,{"$f":"IFERROR(F$189*$H21,\"\")","v":-5.1628761954806812E-2},null,null,null,null,null,null,null,null,null,null,null,null,-2.176666887763238,2026]
[null,2027,null,-0.5652238411860071,-0.70979903429905178,-3.0977257172884087E-2,{"$f":"IFERROR(G$189*$H21,\"\")","v":0.21206475184175888},null,null,null,null,null,null,null,null,null,null,null,-1.0939353808161842,2027]
[null,2028,null,-0.33913430471160422,-0.42587942057943112,-1.8586354303730453E-2,0.12723885110505531,{"$f":"IFERROR(H$189*$H21,\"\")","v":0.20816852755126325},null,null,null,null,null,null,null,null,null,null,-0.44819270093844732,2028]
[null,2029,null,-0.20348058282696255,-0.25552765234765867,-1.1151812582238272E-2,7.6343310663033195E-2,0.12490111653075794,{"$f":"IFERROR(I$189*$H21,\"\")","v":0.20129271653743919},null,null,null,null,null,null,null,null,null,-6.7622904025629205E-2,2029]
[null,2030,null,-0.12208834969617752,-0.15331659140859519,-6.6910875493429627E-3,4.5805986397819916E-2,7.4940669918454772E-2,0.1207756299224635,{"$f":"IFERROR(J$189*$H21,\"\")","v":0.2097007483281268},null,null,null,null,null,null,null,null,0.16912700591274932,2030]
[null,2031,null,-7.3253009817706508E-2,-9.198995484515711E-2,-4.0146525296057773E-3,2.7483591838691951E-2,4.496440195107286E-2,7.24653779534781E-2,0.12582044899687608,{"$f":"IFERROR(K$189*$H21,\"\")","v":0.46017827942854694},null,null,null,null,null,null,null,0.56165448297619658,2031]
[null,2032,null,-4.3951805890623905E-2,-5.5193972907094262E-2,-2.4087915177634666E-3,1.6490155103215168E-2,2.6978641170643716E-2,4.3479226772086862E-2,7.5492269398125644E-2,0.27610696765712817,{"$f":"IFERROR(L$189*$H21,\"\")","v":0.40364852514576299},null,null,null,null,null,null,0.74064121493148094,2032]
[null,2033,null,-2.6371083534374343E-2,-3.3116383744256558E-2,-1.4452749106580798E-3,9.8940930619291021E-3,1.6187184702386229E-2,2.6087536063252117E-2,4.5295361638875389E-2,0.1656641805942769,0.24218911508745777,{"$f":"IFERROR(M$189*$H21,\"\")","v":9.429257967115362E-2},null,null,null,null,null,0.53867730863004215,2033]
[null,2034,null,-1.5822650120624605E-2,-1.9869830246553935E-2,-8.6716494639484782E-4,5.9364558371574607E-3,9.7123108214317369E-3,1.5652521637951271E-2,2.7177216983325231E-2,9.9398508356566134E-2,0.14531346905247466,5.6575547802692167E-2,{"$f":"IFERROR(N$189*$H21,\"\")","v":0.1381553021936337},null,null,null,null,0.46136168737165895,2034]
[null,2035,null,-9.4935900723747621E-3,-1.1921898147932361E-2,-5.2029896783690869E-4,3.5618735022944761E-3,5.8273864928590421E-3,9.3915129827707618E-3,1.6306330189995139E-2,5.9639105013939681E-2,8.7188081431484807E-2,3.3945328681615303E-2,8.2893181316180217E-2,{"$f":"IFERROR(O$189*$H21,\"\")","v":0.10667487873282672},null,null,null,0.38349189115582211,2035]
[null,2036,null,-5.6961540434248576E-3,-7.1531388887594166E-3,-3.121793807021452E-4,2.1371241013766859E-3,3.4964318957154254E-3,5.6349077896624567E-3,9.7837981139970824E-3,3.5783463008363811E-2,5.2312848858890884E-2,2.0367197208969182E-2,4.9735908789708128E-2,6.400492723969603E-2,{"$f":"IFERROR(P$189*$H21,\"\")","v":1.0297978986971018E-2},null,null,0.24039311368046429,2036]
[null,2037,null,-3.4176924260549148E-3,-4.2918833332556494E-3,-1.8730762842128712E-4,1.2822744608260114E-3,2.0978591374292551E-3,3.3809446737974739E-3,5.8702788683982496E-3,2.1470077805018285E-2,3.1387709315334529E-2,1.2220318325381509E-2,2.984154527382488E-2,3.8402956343817615E-2,6.1787873921826109E-3,{"$f":"IFERROR(Q$189*$H21,\"\")","v":1.0103735037637868E-2},null,0.15433960324591645,2037]
[null,2038,null,-2.0506154556329485E-3,-2.5751299999533898E-3,-1.1238457705277227E-4,7.6936467649560685E-4,1.2587154824575532E-3,2.0285668042784844E-3,3.5221673210389494E-3,1.288204668301097E-2,1.8832625589200718E-2,7.3321909952289051E-3,1.7904927164294926E-2,2.3041773806290571E-2,3.7072724353095663E-3,6.0622410225827207E-3,null,9.2603761947549851E-2,2038]
[null,2039,null,-1.2303692733797692E-3,-1.5450779999720337E-3,-6.7430746231663373E-5,4.616188058973641E-4,7.5522928947453186E-4,1.2171400825670908E-3,2.1133003926233698E-3,7.7292280098065821E-3,1.1299575353520429E-2,4.3993145971373427E-3,1.0742956298576956E-2,1.3825064283774342E-2,2.2243634611857398E-3,3.6373446135496324E-3,null,5.5562257168529923E-2,2039]
[null,2040,null,-7.3822156402786137E-4,-9.2704679998322035E-4,-4.0458447738998015E-5,2.7697128353841848E-4,4.5313757368471908E-4,7.3028404954025438E-4,1.2679802355740218E-3,4.6375368058839492E-3,6.7797452121122577E-3,2.6395887582824056E-3,6.4457737791461731E-3,8.2950385702646057E-3,1.3346180767114439E-3,2.1824067681297794E-3,null,3.333735430111795E-2,2040]
[null,2041,null,-4.4293293841671683E-4,-5.5622807998993208E-4,-2.427506864339881E-5,1.6618277012305107E-4,2.7188254421083144E-4,4.3817042972415257E-4,7.6078814134441315E-4,2.7825220835303696E-3,4.0678471272673549E-3,1.5837532549694434E-3,3.867464267487704E-3,4.9770231421587628E-3,8.0077084602686631E-4,1.3094440608778675E-3,null,2.0002412580670769E-2,2041]
[null,2042,null,-2.6575976305003013E-4,-3.3373684799395924E-4,-1.4565041186039285E-5,9.9709662073830645E-5,1.6312952652649886E-4,2.6290225783449158E-4,4.5647288480664785E-4,1.6695132501182216E-3,2.4407082763604126E-3,9.5025195298166607E-4,2.3204785604926223E-3,2.9862138852952578E-3,4.8046250761611979E-4,7.8566643652672056E-4,null,1.2001447548402462E-2,2042]
[null,2043,null,-1.5945585783001806E-4,-2.0024210879637555E-4,-8.7390247116235713E-6,5.9825797244298381E-5,9.7877715915899315E-5,1.5774135470069493E-4,2.7388373088398874E-4,1.0017079500709329E-3,1.4644249658162477E-3,5.7015117178899966E-4,1.3922871362955734E-3,1.7917283311771545E-3,2.8827750456967188E-4,4.7139986191603231E-4,null,7.2008685290414765E-3,2043]
[null,2044,null,-9.5673514698010846E-5,-1.2014526527782534E-4,-5.2434148269741428E-6,3.589547834657903E-5,5.8726629549539581E-5,9.4644812820416968E-5,1.6433023853039321E-4,6.010247700425598E-4,8.7865497948974851E-4,3.4209070307339976E-4,8.35372281777344E-4,1.0750369987062927E-3,1.7296650274180311E-4,2.8283991714961939E-4,null,4.3205211174248857E-3,2044]

{"sheet":"Realism 3 - Invest-Growth","index":31,"n_rows":119,"n_cols":20,"rows_kept":119,"cut":false,"hidden":false,"merged":[[72,0,72,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart output sheet:",null,"Output 5-2 - Realism'!Print_Area"]
[null,{"$f":"'Realism 1 - Forecast Error'!B2","v":"Country"},null,{"$f":"'Input 1 - Basics'!C7","v":"Ghana"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B3","v":"Country code"},null,{"$f":"'Input 1 - Basics'!C8","v":652}]
[null,null,null,{"$f":"'Realism 1 - Forecast Error'!D4","v":"Year"},{"$f":"'Realism 1 - Forecast Error'!E4","v":"Issue_Date"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B5","v":"Current vintage"},{"$f":"'Realism 1 - Forecast Error'!C5","v":"Vintage ID"},{"$f":"'Realism 1 - Forecast Error'!D5","v":2024}]
[null,{"$f":"'Realism 1 - Forecast Error'!B6","v":"The latest vintage"},{"$f":"'Realism 1 - Forecast Error'!C6","v":"6521"},{"$f":"'Realism 1 - Forecast Error'!D6","v":"2024"},{"$f":"'Realism 1 - Forecast Error'!E6","v":"2024-06-28"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B7","v":"5 years ago"},{"$f":"'Realism 1 - Forecast Error'!C7","v":"6525"},{"$f":"'Realism 1 - Forecast Error'!D7","v":"2019"},{"$f":"'Realism 1 - Forecast Error'!E7","v":"2019-03-07"}]
[null,"Government Capital Stock Assumptions"]
[]
[null,"Depreciation Rate (d)",0.05]
[null,"Efficiency of Investment (φF/φH)",{"$f":"C12/C13","v":1}]
[null,"Efficiency of Investment (φF)",1]
[null,"Efficiency of Investment (φH)",1]
[null,"Output elasticity of Government Capital (β)",0.15]
[null,"The current DSA",{"$f":"'Input 1 - Basics'!C17","v":2024},null,null,null,null,null,"1st year of projection"]
[null,"First year of projection for the current DSA",{"$f":"FirstYear_of_Projection","v":2024}]
[]
[]
[null,null,{"$f":"D19-1","v":2018},2019,2020,2021,2022,2023,{"$f":"$C$16","v":2024},{"$f":"I19+1","v":2025},{"$f":"J19+1","v":2026},{"$f":"K19+1","v":2027},{"$f":"L19+1","v":2028},{"$f":"M19+1","v":2029}]
[null,{"$f":"++OFFSET(translation!C1267, 0,LANG)","v":"Gov. Invest. - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G57*100),'Realism 3 - Invest-Growth'!G57,\"\")","v":1.7129173674920741},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H57*100),'Realism 3 - Invest-Growth'!H57,\"\")","v":2.0436947053723777},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I57*100),'Realism 3 - Invest-Growth'!I57,\"\")","v":3.7761940623261463},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J57*100),'Realism 3 - Invest-Growth'!J57,\"\")","v":4.778699114903576},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K57*100),'Realism 3 - Invest-Growth'!K57,\"\")","v":5.4360660950529578},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L57*100),'Realism 3 - Invest-Growth'!L57,\"\")","v":4.104995672518073},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M57*100),'Realism 3 - Invest-Growth'!M57,\"\")","v":5.2313926996177367},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N57*100),'Realism 3 - Invest-Growth'!N57,\"\")","v":5.809354284053347},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O57*100),'Realism 3 - Invest-Growth'!O57,\"\")","v":6.5952804892940016},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P57*100),'Realism 3 - Invest-Growth'!P57,\"\")","v":6.662447713627512},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q57*100),'Realism 3 - Invest-Growth'!Q57,\"\")","v":7.1986631626275779},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R57*100),'Realism 3 - Invest-Growth'!R57,\"\")","v":7.7096363188550594},null,"Ig / Y"]
[null,{"$f":"++OFFSET(translation!C1268, 0,LANG)","v":"Gov. Invest. - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G58*100),'Realism 3 - Invest-Growth'!G58,\"\")","v":6.8117992728146239},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H58*100),'Realism 3 - Invest-Growth'!H58,\"\")","v":6.0272858558191444},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I58*100),'Realism 3 - Invest-Growth'!I58,\"\")","v":5.0230248584292747},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J58*100),'Realism 3 - Invest-Growth'!J58,\"\")","v":4.4652672445132184},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K58*100),'Realism 3 - Invest-Growth'!K58,\"\")","v":4.7639929423212202},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L58*100),'Realism 3 - Invest-Growth'!L58,\"\")","v":4.3792226977699906},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M58*100),'Realism 3 - Invest-Growth'!M58,\"\")","v":2.8468890670201077},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N58*100),'Realism 3 - Invest-Growth'!N58,\"\")","v":2.867586057041577},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O58*100),'Realism 3 - Invest-Growth'!O58,\"\")","v":3.0012778959845594},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P58*100),'Realism 3 - Invest-Growth'!P58,\"\")","v":3.2147667014594683},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q58*100),'Realism 3 - Invest-Growth'!Q58,\"\")","v":3.2690885217576655},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R58*100),'Realism 3 - Invest-Growth'!R58,\"\")","v":3.1026695407422982}]
[]
[null,{"$f":"++OFFSET(translation!C1269, 0,LANG)","v":"Priv. Invest. - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G61*100),'Realism 3 - Invest-Growth'!G61,\"\")","v":23.57813415587928},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H61*100),'Realism 3 - Invest-Growth'!H61,\"\")","v":19.322029399246414},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I61*100),'Realism 3 - Invest-Growth'!I61,\"\")","v":17.856647112655931},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J61*100),'Realism 3 - Invest-Growth'!J61,\"\")","v":17.006805062378046},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K61*100),'Realism 3 - Invest-Growth'!K61,\"\")","v":15.713034218344507},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L61*100),'Realism 3 - Invest-Growth'!L61,\"\")","v":13.414801405067564},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M61*100),'Realism 3 - Invest-Growth'!M61,\"\")","v":14.889532114549178},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N61*100),'Realism 3 - Invest-Growth'!N61,\"\")","v":16.364262824030916},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O61*100),'Realism 3 - Invest-Growth'!O61,\"\")","v":17.838993533512618},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P61*100),'Realism 3 - Invest-Growth'!P61,\"\")","v":19.477583210714428},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q61*100),'Realism 3 - Invest-Growth'!Q61,\"\")","v":21.116172887916314},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R61*100),'Realism 3 - Invest-Growth'!R61,\"\")","v":22.754762565118142},null,"Ip/Y"]
[null,{"$f":"++OFFSET(translation!C1270, 0,LANG)","v":"Priv. Invest. - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G62*100),'Realism 3 - Invest-Growth'!G62,\"\")","v":6.9075469733844734},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H62*100),'Realism 3 - Invest-Growth'!H62,\"\")","v":11.841798838595379},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I62*100),'Realism 3 - Invest-Growth'!I62,\"\")","v":7.2753975511233024},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J62*100),'Realism 3 - Invest-Growth'!J62,\"\")","v":9.6865552679696343},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K62*100),'Realism 3 - Invest-Growth'!K62,\"\")","v":9.7691724316839181},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L62*100),'Realism 3 - Invest-Growth'!L62,\"\")","v":7.9840026531092567},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M62*100),'Realism 3 - Invest-Growth'!M62,\"\")","v":8.7587780640687178},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N62*100),'Realism 3 - Invest-Growth'!N62,\"\")","v":9.5496692574671442},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O62*100),'Realism 3 - Invest-Growth'!O62,\"\")","v":10.328761880368335},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P62*100),'Realism 3 - Invest-Growth'!P62,\"\")","v":11.110485328032889},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q62*100),'Realism 3 - Invest-Growth'!Q62,\"\")","v":11.9940993664693},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R62*100),'Realism 3 - Invest-Growth'!R62,\"\")","v":11.383517615170719}]
[]
[null,{"$f":"++OFFSET(translation!C1271, 0,LANG)","v":"Real GDP growth - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G53),'Realism 3 - Invest-Growth'!G53,\"\")","v":6.2000776718421857},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H53),'Realism 3 - Invest-Growth'!H53,\"\")","v":6.5077747875730285},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I53),'Realism 3 - Invest-Growth'!I53,\"\")","v":0.51394165966489602},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J53),'Realism 3 - Invest-Growth'!J53,\"\")","v":5.0764664678089044},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K53),'Realism 3 - Invest-Growth'!K53,\"\")","v":3.8175046114998112},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L53),'Realism 3 - Invest-Growth'!L53,\"\")","v":2.9447858073436084},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M53),'Realism 3 - Invest-Growth'!M53,\"\")","v":3.1240730542184458},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N53),'Realism 3 - Invest-Growth'!N53,\"\")","v":4.3678902613436099},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O53),'Realism 3 - Invest-Growth'!O53,\"\")","v":4.8959768902903766},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P53),'Realism 3 - Invest-Growth'!P53,\"\")","v":4.9701856198477223},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q53),'Realism 3 - Invest-Growth'!Q53,\"\")","v":5.0051656294184399},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R53),'Realism 3 - Invest-Growth'!R53,\"\")","v":5.0000000000001599},null,"g1"]
[null,{"$f":"++OFFSET(translation!C1272, 0,LANG)","v":"Real GDP growth - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G54),'Realism 3 - Invest-Growth'!G54,\"\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H54),'Realism 3 - Invest-Growth'!H54,\"\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I54),'Realism 3 - Invest-Growth'!I54,\"\")","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J54),'Realism 3 - Invest-Growth'!J54,\"\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K54),'Realism 3 - Invest-Growth'!K54,\"\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L54),'Realism 3 - Invest-Growth'!L54,\"\")","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M54),'Realism 3 - Invest-Growth'!M54,\"\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N54),'Realism 3 - Invest-Growth'!N54,\"\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O54),'Realism 3 - Invest-Growth'!O54,\"\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P54),'Realism 3 - Invest-Growth'!P54,\"\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q54),'Realism 3 - Invest-Growth'!Q54,\"\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R54),'Realism 3 - Invest-Growth'!R54,\"\")","v":5.3637352876307887}]
[]
[null,{"$f":"++OFFSET(translation!C1273, 0,LANG)","v":"Contribution of government capital (G) - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G82*100),'Realism 3 - Invest-Growth'!G82*100,\"\")","v":0.18002301755134509},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H82*100),'Realism 3 - Invest-Growth'!H82*100,\"\")","v":0.41781337394498402},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I82*100),'Realism 3 - Invest-Growth'!I82*100,\"\")","v":1.3601168651054663},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J82*100),'Realism 3 - Invest-Growth'!J82*100,\"\")","v":1.8225996567797973},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K82*100),'Realism 3 - Invest-Growth'!K82*100,\"\")","v":1.9590435360961254},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L82*100),'Realism 3 - Invest-Growth'!L82*100,\"\")","v":1.1126798560243079},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M82*100),'Realism 3 - Invest-Growth'!M82*100,\"\")","v":1.5289058069193595},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N82*100),'Realism 3 - Invest-Growth'!N82*100,\"\")","v":1.6469058460227237},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O82*100),'Realism 3 - Invest-Growth'!O82*100,\"\")","v":1.8220117595085659},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P82*100),'Realism 3 - Invest-Growth'!P82*100,\"\")","v":1.6819396044690249},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q82*100),'Realism 3 - Invest-Growth'!Q82*100,\"\")","v":1.7309967941599957},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R82*100),'Realism 3 - Invest-Growth'!R82*100,\"\")","v":1.7513069188999284},null,"g2 = output elasticity (β) * (G(t) / G(t-1)-1)"]
[null,{"$f":"++OFFSET(translation!C1274, 0,LANG)","v":"Contribution of government capital (G) - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G83*100),'Realism 3 - Invest-Growth'!G83*100,\"\")","v":2.5219232942277747},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H83*100),'Realism 3 - Invest-Growth'!H83*100,\"\")","v":1.9587196345746449},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I83*100),'Realism 3 - Invest-Growth'!I83*100,\"\")","v":1.3926745277550212},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J83*100),'Realism 3 - Invest-Growth'!J83*100,\"\")","v":1.0624280801769859},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K83*100),'Realism 3 - Invest-Growth'!K83*100,\"\")","v":1.1250381496429174},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L83*100),'Realism 3 - Invest-Growth'!L83*100,\"\")","v":0.90896580280307548},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M83*100),'Realism 3 - Invest-Growth'!M83*100,\"\")","v":0.32675786976657739},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N83*100),'Realism 3 - Invest-Growth'!N83*100,\"\")","v":0.40550202699330179},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O83*100),'Realism 3 - Invest-Growth'!O83*100,\"\")","v":0.49756547633246773},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P83*100),'Realism 3 - Invest-Growth'!P83*100,\"\")","v":0.60951520169517215},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q83*100),'Realism 3 - Invest-Growth'!Q83*100,\"\")","v":0.64785850460019168},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R83*100),'Realism 3 - Invest-Growth'!R83*100,\"\")","v":0.58998384269890125}]
[]
[null,{"$f":"++OFFSET(translation!C1275, 0,LANG)","v":"Contribution of other factors - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G86*100),'Realism 3 - Invest-Growth'!G86*100,\"\")","v":6.0200546542908402},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H86*100),'Realism 3 - Invest-Growth'!H86*100,\"\")","v":6.0899614136280444},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I86*100),'Realism 3 - Invest-Growth'!I86*100,\"\")","v":-0.84617520544057012},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J86*100),'Realism 3 - Invest-Growth'!J86*100,\"\")","v":3.2538668110291074},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K86*100),'Realism 3 - Invest-Growth'!K86*100,\"\")","v":1.8584610754036859},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L86*100),'Realism 3 - Invest-Growth'!L86*100,\"\")","v":1.8321059513193005},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M86*100),'Realism 3 - Invest-Growth'!M86*100,\"\")","v":1.5951672472990861},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N86*100),'Realism 3 - Invest-Growth'!N86*100,\"\")","v":2.7209844153208862},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O86*100),'Realism 3 - Invest-Growth'!O86*100,\"\")","v":3.0739651307818106},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P86*100),'Realism 3 - Invest-Growth'!P86*100,\"\")","v":3.288246015378697},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q86*100),'Realism 3 - Invest-Growth'!Q86*100,\"\")","v":3.2741688352584437},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R86*100),'Realism 3 - Invest-Growth'!R86*100,\"\")","v":3.2486930811002317},null,"g1 - g2"]
[null,{"$f":"++OFFSET(translation!C1276, 0,LANG)","v":"Contribution of other factors - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G87*100),'Realism 3 - Invest-Growth'!G87*100,\"\")","v":11.525200166159614},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H87*100),'Realism 3 - Invest-Growth'!H87*100,\"\")","v":7.3340698238141835},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I87*100),'Realism 3 - Invest-Growth'!I87*100,\"\")","v":5.9198505572032563},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J87*100),'Realism 3 - Invest-Growth'!J87*100,\"\")","v":2.9250399070069379},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K87*100),'Realism 3 - Invest-Growth'!K87*100,\"\")","v":2.7104024826642683},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L87*100),'Realism 3 - Invest-Growth'!L87*100,\"\")","v":2.5601875716125257},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M87*100),'Realism 3 - Invest-Growth'!M87*100,\"\")","v":5.5639365914652936},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N87*100),'Realism 3 - Invest-Growth'!N87*100,\"\")","v":8.4538585607939218},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O87*100),'Realism 3 - Invest-Growth'!O87*100,\"\")","v":5.4491465298599886},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P87*100),'Realism 3 - Invest-Growth'!P87*100,\"\")","v":4.5018530275422837},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q87*100),'Realism 3 - Invest-Growth'!Q87*100,\"\")","v":4.5725737092040681},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R87*100),'Realism 3 - Invest-Growth'!R87*100,\"\")","v":4.7737514449318876}]
[]
[]
[null,"Summary table"]
[]
[null,null,"5-year average"]
[null,null,{"$f":"++OFFSET(translation!C2029, 0,LANG)","v":"Historical"},null,{"$f":"++OFFSET(translation!C2030, 0,LANG)","v":"Projected (Prev. DSA)"},null,{"$f":"++OFFSET(translation!C2031, 0,LANG)","v":"Projected (Curr. DSA)"}]
[]
[null,"Contribution of government capital (G)",{"$f":"AVERAGE(D30:H30)","v":1.289565238990529},null,{"$f":"AVERAGE(I29:M29)","v":1.682151962215934},null,{"$f":"AVERAGE(I30:M30)","v":0.49743981587754221}]
[null,"Contribution of other factors",{"$f":"AVERAGE(D33:H33)","v":4.2899100684602347},null,{"$f":"AVERAGE(I32:M32)","v":2.7905063288077847},null,{"$f":"AVERAGE(I33:M33)","v":5.7082736837731112}]
[]
[null,"Real GDP growth",{"$f":"AVERAGE(D27:H27)","v":5.579475307450763},null,{"$f":"AVERAGE(I26:M26)","v":4.4726582910237189},null,{"$f":"AVERAGE(I27:M27)","v":6.2057134996506536}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"1st year of projection"]
[null,"Underlying data (from DSA vintages)"]
[]
[null,null,{"$f":"D49-1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"M49-1","v":2023},{"$f":"$C$16","v":2024},{"$f":"M49+1","v":2025},{"$f":"N49+1","v":2026},2027,2028,2029]
[]
["1. Real GDP growth rate","NGDP_R_PCH"]
["DSA Vintage"]
[{"$f":"++OFFSET(translation!C1265, 0,LANG)","v":"Previous"},{"$f":"D3&\".\"&$B$51&\".\"&E6","v":"652.NGDP_R_PCH.2024-06-28"},{"$f":"'Imported data'!G60","v":2.8562401989396635},{"$f":"'Imported data'!H60","v":2.120759310014031},{"$f":"'Imported data'!I60","v":3.3734657246651478},{"$f":"'Imported data'!J60","v":8.1288949158406112},{"$f":"'Imported data'!K60","v":6.2000776718421857},{"$f":"'Imported data'!L60","v":6.5077747875730285},{"$f":"'Imported data'!M60","v":0.51394165966489602},{"$f":"'Imported data'!N60","v":5.0764664678089044},{"$f":"'Imported data'!O60","v":3.8175046114998112},{"$f":"'Imported data'!P60","v":2.9447858073436084},{"$f":"'Imported data'!Q60","v":3.1240730542184458},{"$f":"'Imported data'!R60","v":4.3678902613436099},{"$f":"'Imported data'!S60","v":4.8959768902903766},{"$f":"'Imported data'!T60","v":4.9701856198477223},{"$f":"'Imported data'!U60","v":5.0051656294184399},{"$f":"'Imported data'!V60","v":5.0000000000001599}]
[{"$f":"++OFFSET(translation!C1266, 0,LANG)","v":"Current"},null,{"$f":"IF(ISNUMBER('Baseline - external'!D52), 'Baseline - external'!D52, 0)","v":4.3468189722677186},{"$f":"IF(ISNUMBER('Baseline - external'!E52), 'Baseline - external'!E52, 0)","v":9.1497990814511923},{"$f":"IF(ISNUMBER('Baseline - external'!F52), 'Baseline - external'!F52, 0)","v":4.8444869909498589},{"$f":"IF(ISNUMBER('Baseline - external'!G52), 'Baseline - external'!G52, 0)","v":7.8997120115329222},{"$f":"IF(ISNUMBER('Baseline - external'!H52), 'Baseline - external'!H52, 0)","v":14.04712346038739},{"$f":"IF(ISNUMBER('Baseline - external'!I52), 'Baseline - external'!I52, 0)","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Baseline - external'!J52), 'Baseline - external'!J52, 0)","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Baseline - external'!K52), 'Baseline - external'!K52, 0)","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Baseline - external'!L52), 'Baseline - external'!L52, 0)","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Baseline - external'!M52), 'Baseline - external'!M52, 0)","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Baseline - external'!N52), 'Baseline - external'!N52, 0)","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Baseline - external'!O52), 'Baseline - external'!O52, 0)","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Baseline - external'!P52), 'Baseline - external'!P52, 0)","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Baseline - external'!Q52), 'Baseline - external'!Q52, 0)","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Baseline - external'!R52), 'Baseline - external'!R52, 0)","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Baseline - external'!S52), 'Baseline - external'!S52, 0)","v":5.3637352876307887}]
[]
["2-i. Real public investment to GDP (Ig/Y)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(ISNUMBER('Imported data'!G62),'Imported data'!G62,IF(ISNUMBER('Macro-Debt_Data'!K63),'Macro-Debt_Data'!K63,0))","v":3.7601480498346387},{"$f":"IF(ISNUMBER('Imported data'!H62),'Imported data'!H62,IF(ISNUMBER('Macro-Debt_Data'!L63),'Macro-Debt_Data'!L63,0))","v":3.3670629184897729},{"$f":"IF(ISNUMBER('Imported data'!I62),'Imported data'!I62,IF(ISNUMBER('Macro-Debt_Data'!M63),'Macro-Debt_Data'!M63,0))","v":3.7981424135558788},{"$f":"IF(ISNUMBER('Imported data'!J62),'Imported data'!J62,IF(ISNUMBER('Macro-Debt_Data'!N63),'Macro-Debt_Data'!N63,0))","v":3.0279727049869121},{"$f":"IF(ISNUMBER('Imported data'!K62),'Imported data'!K62,IF(ISNUMBER('Macro-Debt_Data'!O63),'Macro-Debt_Data'!O63,0))","v":1.7129173674920741},{"$f":"IF(ISNUMBER('Imported data'!L62),'Imported data'!L62,IF(ISNUMBER('Macro-Debt_Data'!P63),'Macro-Debt_Data'!P63,0))","v":2.0436947053723777},{"$f":"IF(ISNUMBER('Imported data'!M62),'Imported data'!M62,IF(ISNUMBER('Macro-Debt_Data'!Q63),'Macro-Debt_Data'!Q63,0))","v":3.7761940623261463},{"$f":"IF(ISNUMBER('Imported data'!N62),'Imported data'!N62,IF(ISNUMBER('Macro-Debt_Data'!R63),'Macro-Debt_Data'!R63,0))","v":4.778699114903576},{"$f":"IF(ISNUMBER('Imported data'!O62),'Imported data'!O62,IF(ISNUMBER('Macro-Debt_Data'!S63),'Macro-Debt_Data'!S63,0))","v":5.4360660950529578},{"$f":"IF(ISNUMBER('Imported data'!P62),'Imported data'!P62,IF(ISNUMBER('Macro-Debt_Data'!T63),'Macro-Debt_Data'!T63,0))","v":4.104995672518073},{"$f":"IF(ISNUMBER('Imported data'!Q62),'Imported data'!Q62,IF(ISNUMBER('Macro-Debt_Data'!U63),'Macro-Debt_Data'!U63,0))","v":5.2313926996177367},{"$f":"IF(ISNUMBER('Imported data'!R62),'Imported data'!R62,IF(ISNUMBER('Macro-Debt_Data'!V63),'Macro-Debt_Data'!V63,0))","v":5.809354284053347},{"$f":"IF(ISNUMBER('Imported data'!S62),'Imported data'!S62,IF(ISNUMBER('Macro-Debt_Data'!W63),'Macro-Debt_Data'!W63,0))","v":6.5952804892940016},{"$f":"IF(ISNUMBER('Imported data'!T62),'Imported data'!T62,IF(ISNUMBER('Macro-Debt_Data'!X63),'Macro-Debt_Data'!X63,0))","v":6.662447713627512},{"$f":"IF(ISNUMBER('Imported data'!U62),'Imported data'!U62,IF(ISNUMBER('Macro-Debt_Data'!Y63),'Macro-Debt_Data'!Y63,0))","v":7.1986631626275779},{"$f":"IF(ISNUMBER('Imported data'!V62),'Imported data'!V62,IF(ISNUMBER('Macro-Debt_Data'!Z63),'Macro-Debt_Data'!Z63,0))","v":7.7096363188550594}]
[{"$f":"A54","v":"Current"},null,{"$f":"'Macro-Debt_Data'!K61/'Macro-Debt_Data'!K57*100","v":10.300512903376156},{"$f":"'Macro-Debt_Data'!L61/'Macro-Debt_Data'!L57*100","v":9.6454656212743561},{"$f":"'Macro-Debt_Data'!M61/'Macro-Debt_Data'!M57*100","v":7.4792452544588759},{"$f":"'Macro-Debt_Data'!N61/'Macro-Debt_Data'!N57*100","v":7.7911878812745918},{"$f":"'Macro-Debt_Data'!O61/'Macro-Debt_Data'!O57*100","v":6.8117992728146239},{"$f":"'Macro-Debt_Data'!P61/'Macro-Debt_Data'!P57*100","v":6.0272858558191444},{"$f":"'Macro-Debt_Data'!Q61/'Macro-Debt_Data'!Q57*100","v":5.0230248584292747},{"$f":"'Macro-Debt_Data'!R61/'Macro-Debt_Data'!R57*100","v":4.4652672445132184},{"$f":"'Macro-Debt_Data'!S61/'Macro-Debt_Data'!S57*100","v":4.7639929423212202},{"$f":"'Macro-Debt_Data'!T61/'Macro-Debt_Data'!T57*100","v":4.3792226977699906},{"$f":"'Macro-Debt_Data'!U61/'Macro-Debt_Data'!U57*100","v":2.8468890670201077},{"$f":"'Macro-Debt_Data'!V61/'Macro-Debt_Data'!V57*100","v":2.867586057041577},{"$f":"'Macro-Debt_Data'!W61/'Macro-Debt_Data'!W57*100","v":3.0012778959845594},{"$f":"'Macro-Debt_Data'!X61/'Macro-Debt_Data'!X57*100","v":3.2147667014594683},{"$f":"'Macro-Debt_Data'!Y61/'Macro-Debt_Data'!Y57*100","v":3.2690885217576655},{"$f":"'Macro-Debt_Data'!Z61/'Macro-Debt_Data'!Z57*100","v":3.1026695407422982}]
[]
["2-ii. Real private investment to GDP (Ip/Y)"]
[{"$f":"A57","v":"Previous"},null,{"$f":"IF(ISNUMBER('Imported data'!G63), 'Imported data'!G63, IF(ISNUMBER('Macro-Debt_Data'!K64), 'Macro-Debt_Data'!K64, 0))","v":20.804987319231316},{"$f":"IF(ISNUMBER('Imported data'!H63), 'Imported data'!H63, IF(ISNUMBER('Macro-Debt_Data'!L64), 'Macro-Debt_Data'!L64, 0))","v":20.032548161635248},{"$f":"IF(ISNUMBER('Imported data'!I63), 'Imported data'!I63, IF(ISNUMBER('Macro-Debt_Data'!M64), 'Macro-Debt_Data'!M64, 0))","v":21.606924738882974},{"$f":"IF(ISNUMBER('Imported data'!J63), 'Imported data'!J63, IF(ISNUMBER('Macro-Debt_Data'!N64), 'Macro-Debt_Data'!N64, 0))","v":20.708885549981908},{"$f":"IF(ISNUMBER('Imported data'!K63), 'Imported data'!K63, IF(ISNUMBER('Macro-Debt_Data'!O64), 'Macro-Debt_Data'!O64, 0))","v":23.57813415587928},{"$f":"IF(ISNUMBER('Imported data'!L63), 'Imported data'!L63, IF(ISNUMBER('Macro-Debt_Data'!P64), 'Macro-Debt_Data'!P64, 0))","v":19.322029399246414},{"$f":"IF(ISNUMBER('Imported data'!M63), 'Imported data'!M63, IF(ISNUMBER('Macro-Debt_Data'!Q64), 'Macro-Debt_Data'!Q64, 0))","v":17.856647112655931},{"$f":"IF(ISNUMBER('Imported data'!N63), 'Imported data'!N63, IF(ISNUMBER('Macro-Debt_Data'!R64), 'Macro-Debt_Data'!R64, 0))","v":17.006805062378046},{"$f":"IF(ISNUMBER('Imported data'!O63), 'Imported data'!O63, IF(ISNUMBER('Macro-Debt_Data'!S64), 'Macro-Debt_Data'!S64, 0))","v":15.713034218344507},{"$f":"IF(ISNUMBER('Imported data'!P63), 'Imported data'!P63, IF(ISNUMBER('Macro-Debt_Data'!T64), 'Macro-Debt_Data'!T64, 0))","v":13.414801405067564},{"$f":"IF(ISNUMBER('Imported data'!Q63), 'Imported data'!Q63, IF(ISNUMBER('Macro-Debt_Data'!U64), 'Macro-Debt_Data'!U64, 0))","v":14.889532114549178},{"$f":"IF(ISNUMBER('Imported data'!R63), 'Imported data'!R63, IF(ISNUMBER('Macro-Debt_Data'!V64), 'Macro-Debt_Data'!V64, 0))","v":16.364262824030916},{"$f":"IF(ISNUMBER('Imported data'!S63), 'Imported data'!S63, IF(ISNUMBER('Macro-Debt_Data'!W64), 'Macro-Debt_Data'!W64, 0))","v":17.838993533512618},{"$f":"IF(ISNUMBER('Imported data'!T63), 'Imported data'!T63, IF(ISNUMBER('Macro-Debt_Data'!X64), 'Macro-Debt_Data'!X64, 0))","v":19.477583210714428},{"$f":"IF(ISNUMBER('Imported data'!U63), 'Imported data'!U63, IF(ISNUMBER('Macro-Debt_Data'!Y64), 'Macro-Debt_Data'!Y64, 0))","v":21.116172887916314},{"$f":"IF(ISNUMBER('Imported data'!V63), 'Imported data'!V63, IF(ISNUMBER('Macro-Debt_Data'!Z64), 'Macro-Debt_Data'!Z64, 0))","v":22.754762565118142}]
[{"$f":"A58","v":"Current"},null,{"$f":"'Macro-Debt_Data'!K62/'Macro-Debt_Data'!K57*100","v":14.290267651133206},{"$f":"'Macro-Debt_Data'!L62/'Macro-Debt_Data'!L57*100","v":19.250818035873998},{"$f":"'Macro-Debt_Data'!M62/'Macro-Debt_Data'!M57*100","v":14.198624779183886},{"$f":"'Macro-Debt_Data'!N62/'Macro-Debt_Data'!N57*100","v":17.323500267711712},{"$f":"'Macro-Debt_Data'!O62/'Macro-Debt_Data'!O57*100","v":6.9075469733844734},{"$f":"'Macro-Debt_Data'!P62/'Macro-Debt_Data'!P57*100","v":11.841798838595379},{"$f":"'Macro-Debt_Data'!Q62/'Macro-Debt_Data'!Q57*100","v":7.2753975511233024},{"$f":"'Macro-Debt_Data'!R62/'Macro-Debt_Data'!R57*100","v":9.6865552679696343},{"$f":"'Macro-Debt_Data'!S62/'Macro-Debt_Data'!S57*100","v":9.7691724316839181},{"$f":"'Macro-Debt_Data'!T62/'Macro-Debt_Data'!T57*100","v":7.9840026531092567},{"$f":"'Macro-Debt_Data'!U62/'Macro-Debt_Data'!U57*100","v":8.7587780640687178},{"$f":"'Macro-Debt_Data'!V62/'Macro-Debt_Data'!V57*100","v":9.5496692574671442},{"$f":"'Macro-Debt_Data'!W62/'Macro-Debt_Data'!W57*100","v":10.328761880368335},{"$f":"'Macro-Debt_Data'!X62/'Macro-Debt_Data'!X57*100","v":11.110485328032889},{"$f":"'Macro-Debt_Data'!Y62/'Macro-Debt_Data'!Y57*100","v":11.9940993664693},{"$f":"'Macro-Debt_Data'!Z62/'Macro-Debt_Data'!Z57*100","v":11.383517615170719}]
[]
["3. Baseline Real GDP ((t-10)=100)"]
[{"$f":"A53","v":"Previous"},null,100,{"$f":"IF(ISNUMBER(D53), C65*(1+D53/100), 0)","v":102.12075931001404},105.56576812310516,114.14709848093234,121.22430724690435,129.11331215032845,129.77687924964218,136.36495900771911,141.57069760630861,145.73965141677652,150.29266459599992,156.85728325640241,164.5369795953732,172.71477289455422,181.35943334440057,190.42740501162089]
[{"$f":"A54","v":"Current"},null,100,{"$f":"IF(ISNUMBER(D54), C66*(1+D54/100), 0)","v":109.14979908145119},114.4375468986,123.47778353665232,140.82286023619577,153.90923214722659,165.16388335605922,171.74974033127188,178.33709965781955,184.5238871684337,195.39362556951437,212.70425142426848,225.35316068139724,236.87179054004861,249.23752179881626,262.60596270555584]
[]
[]
["4. Government Capital Stock (G)"]
[{"$f":"\"Actual Share of GDP (FAD Database, actual through \"&'Imported data'!$B$61&\")\"","v":"Actual Share of GDP (FAD Database, actual through 2015)"},null,{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!C$49, 'Imported data'!$G$59:$V$59, 0))","v":0.26335102964881291},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!D$49, 'Imported data'!$G$59:$V$59, 0))","v":0.26622544023247746},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!E$49, 'Imported data'!$G$59:$V$59, 0))","v":0.26377790256788985},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!F$49, 'Imported data'!$G$59:$V$59, 0))","v":0.25197440300557378},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!G$49, 'Imported data'!$G$59:$V$59, 0))","v":0.24223230531931081},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!H$49, 'Imported data'!$G$59:$V$59, 0))","v":0.22701547568926142},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!I$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!J$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!K$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!L$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!M$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!N$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!O$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!P$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!Q$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!R$49, 'Imported data'!$G$59:$V$59, 0))","v":""}]
["Actual Level (3.*4.)",null,{"$f":"IF(ISNUMBER(C70),+C70*C66, \"\")","v":26.33510296488129},{"$f":"IF(ISNUMBER(D70),+D70*D66, \"\")","v":29.058453311745808},30.186096095927237,31.113240791099436,34.111846076672805,34.939777548871611,"",{"$f":"IF(ISNUMBER(J70),+J70*J66, \"\")","v":""},"","","","","","","",""]
[]
["5. Projected governemnt capital stock (Level) Based on Investment Rates\n(G(t-1)*(1-depreciation rate)+ (Ig/Y) * RealGDP (level) * efficiency)"]
[{"$f":"+A65","v":"Previous"},null,{"$f":"IF(C$49<='Imported data'!$B$61,IF(C$49<$D6,C$71,IF(ISNUMBER(C57),B74*(1-$C$10)+C57/100*C65*$C$13,\"\")),IF(ISNUMBER(C57),B74*(1-$C$10)+C57/100*C65*$C$13))","v":26.33510296488129},{"$f":"IF(D$49<='Imported data'!$B$61,IF(D$49<$D6,D$71,IF(ISNUMBER(D57),C74*(1-$C$10)+D57/100*D65*$C$13,\"\")),IF(ISNUMBER(D57),C74*(1-$C$10)+D57/100*D65*$C$13))","v":29.058453311745808},{"$f":"IF(E$49<='Imported data'!$B$61,IF(E$49<$D6,E$71,IF(ISNUMBER(E57),D74*(1-$C$10)+E57/100*E65*$C$13,\"\")),IF(ISNUMBER(E57),D74*(1-$C$10)+E57/100*E65*$C$13))","v":31.615068859438225},{"$f":"IF(F$49<='Imported data'!$B$61,IF(F$49<$D6,F$71,IF(ISNUMBER(F57),E74*(1-$C$10)+F57/100*F65*$C$13,\"\")),IF(ISNUMBER(F57),E74*(1-$C$10)+F57/100*F65*$C$13))","v":33.490658402003476},{"$f":"IF(G$49<='Imported data'!$B$61,IF(G$49<$D6,G$71,IF(ISNUMBER(G57),F74*(1-$C$10)+G57/100*G65*$C$13,\"\")),IF(ISNUMBER(G57),F74*(1-$C$10)+G57/100*G65*$C$13))","v":33.892597694357477},{"$f":"IF(H$49<='Imported data'!$B$61,IF(H$49<$D6,H$71,IF(ISNUMBER(H57),G74*(1-$C$10)+H57/100*H65*$C$13,\"\")),IF(ISNUMBER(H57),G74*(1-$C$10)+H57/100*H65*$C$13))","v":34.836649733986775},{"$f":"IF(I$49<='Imported data'!$B$61,IF(I$49<$D6,I$71,IF(ISNUMBER(I57),H74*(1-$C$10)+I57/100*I65*$C$13,\"\")),IF(ISNUMBER(I57),H74*(1-$C$10)+I57/100*I65*$C$13))","v":37.995444055784596},{"$f":"IF(J$49<='Imported data'!$B$61,IF(J$49<$D6,J$71,IF(ISNUMBER(J57),I74*(1-$C$10)+J57/100*J65*$C$13,\"\")),IF(ISNUMBER(J57),I74*(1-$C$10)+J57/100*J65*$C$13))","v":42.612142942135861},{"$f":"IF(K$49<='Imported data'!$B$61,IF(K$49<$D6,K$71,IF(ISNUMBER(K57),J74*(1-$C$10)+K57/100*K65*$C$13,\"\")),IF(ISNUMBER(K57),J74*(1-$C$10)+K57/100*K65*$C$13))","v":48.177412488135559},{"$f":"IF(L$49<='Imported data'!$B$61,IF(L$49<$D6,L$71,IF(ISNUMBER(L57),K74*(1-$C$10)+L57/100*L65*$C$13,\"\")),IF(ISNUMBER(L57),K74*(1-$C$10)+L57/100*L65*$C$13))","v":51.751148247530381},{"$f":"IF(M$49<='Imported data'!$B$61,IF(M$49<$D6,M$71,IF(ISNUMBER(M57),L74*(1-$C$10)+M57/100*M65*$C$12,\"\")),IF(ISNUMBER(M57),L74*(1-$C$10)+M57/100*M65*$C$12))","v":57.025990318889974},{"$f":"IF(N$49<='Imported data'!$B$61,IF(N$49<$D6,N$71,IF(ISNUMBER(N57),M74*(1-$C$10)+N57/100*N65*$C$12,\"\")),IF(ISNUMBER(N57),M74*(1-$C$10)+N57/100*N65*$C$12))","v":63.287086107650978},{"$f":"IF(O$49<='Imported data'!$B$61,IF(O$49<$D6,O$71,IF(ISNUMBER(O57),N74*(1-$C$10)+O57/100*O65*$C$12,\"\")),IF(ISNUMBER(O57),N74*(1-$C$10)+O57/100*O65*$C$12))","v":70.974407115195731},{"$f":"IF(P$49<='Imported data'!$B$61,IF(P$49<$D6,P$71,IF(ISNUMBER(P57),O74*(1-$C$10)+P57/100*P65*$C$12,\"\")),IF(ISNUMBER(P57),O74*(1-$C$10)+P57/100*P65*$C$12))","v":78.932718197246118},{"$f":"IF(Q$49<='Imported data'!$B$61,IF(Q$49<$D6,Q$71,IF(ISNUMBER(Q57),P74*(1-$C$10)+Q57/100*Q65*$C$12,\"\")),IF(ISNUMBER(Q57),P74*(1-$C$10)+Q57/100*Q65*$C$12))","v":88.041537007497283},{"$f":"IF(R$49<='Imported data'!$B$61,IF(R$49<$D6,R$71,IF(ISNUMBER(R57),Q74*(1-$C$10)+R57/100*R65*$C$12,\"\")),IF(ISNUMBER(R57),Q74*(1-$C$10)+R57/100*R65*$C$12))","v":98.320720534951562},"Using фH for historical years and фF from the first year of proj. onwards. "]
[{"$f":"+A66","v":"Current"},null,{"$f":"IF(C$49<='Imported data'!$B$61,IF(C$49<$D5,C$71,IF(ISNUMBER(C58),B75*(1-$C$10)+C58/100*C66*$C$13,\"\")),IF(ISNUMBER(C58),B75*(1-$C$10)+C58/100*C66*$C$13))","v":26.33510296488129},{"$f":"IF(D$49<='Imported data'!$B$61,IF(D$49<$D5,D$71,IF(ISNUMBER(D58),C75*(1-$C$10)+D58/100*D66*$C$13,\"\")),IF(ISNUMBER(D58),C75*(1-$C$10)+D58/100*D66*$C$13))","v":29.058453311745808},{"$f":"IF(E$49<='Imported data'!$B$61,IF(E$49<$D5,E$71,IF(ISNUMBER(E58),D75*(1-$C$10)+E58/100*E66*$C$13,\"\")),IF(ISNUMBER(E58),D75*(1-$C$10)+E58/100*E66*$C$13))","v":36.164595441891208},{"$f":"IF(F$49<='Imported data'!$B$61,IF(F$49<$D5,F$71,IF(ISNUMBER(F58),E75*(1-$C$10)+F58/100*F66*$C$13,\"\")),IF(ISNUMBER(F58),E75*(1-$C$10)+F58/100*F66*$C$13))","v":43.976751776770776},{"$f":"IF(G$49<='Imported data'!$B$61,IF(G$49<$D5,G$71,IF(ISNUMBER(G58),F75*(1-$C$10)+G58/100*G66*$C$13,\"\")),IF(ISNUMBER(G58),F75*(1-$C$10)+G58/100*G66*$C$13))","v":51.370484757458172},{"$f":"IF(H$49<='Imported data'!$B$61,IF(H$49<$D5,H$71,IF(ISNUMBER(H58),G75*(1-$C$10)+H58/100*H66*$C$13,\"\")),IF(ISNUMBER(H58),G75*(1-$C$10)+H58/100*H66*$C$13))","v":58.078509899594899},{"$f":"IF(I$49<='Imported data'!$B$61,IF(I$49<$D5,I$71,IF(ISNUMBER(I58),H75*(1-$C$10)+I58/100*I66*$C$13,\"\")),IF(ISNUMBER(I58),H75*(1-$C$10)+I58/100*I66*$C$13))","v":63.470807322737137},{"$f":"IF(J$49<='Imported data'!$B$61,IF(J$49<$D5,J$71,IF(ISNUMBER(J58),I75*(1-$C$10)+J58/100*J66*$C$13,\"\")),IF(ISNUMBER(J58),I75*(1-$C$10)+J58/100*J66*$C$13))","v":67.966351854149067},{"$f":"IF(K$49<='Imported data'!$B$61,IF(K$49<$D5,K$71,IF(ISNUMBER(K58),J75*(1-$C$10)+K58/100*K66*$C$13,\"\")),IF(ISNUMBER(K58),J75*(1-$C$10)+K58/100*K66*$C$13))","v":73.064001102680493},{"$f":"IF(L$49<='Imported data'!$B$61,IF(L$49<$D5,L$71,IF(ISNUMBER(L58),K75*(1-$C$10)+L58/100*L66*$C$13,\"\")),IF(ISNUMBER(L58),K75*(1-$C$10)+L58/100*L66*$C$13))","v":77.491512997234011},{"$f":"IF(M$49<='Imported data'!$B$61,IF(M$49<$D5,M$71,IF(ISNUMBER(M58),L75*(1-$C$10)+M58/100*M66*$C$12,\"\")),IF(ISNUMBER(M58),L75*(1-$C$10)+M58/100*M66*$C$12))","v":79.17957711136502},{"$f":"IF(N$49<='Imported data'!$B$61,IF(N$49<$D5,N$71,IF(ISNUMBER(N58),M75*(1-$C$10)+N58/100*N66*$C$12,\"\")),IF(ISNUMBER(N58),M75*(1-$C$10)+N58/100*N66*$C$12))","v":81.32007571237375},{"$f":"IF(O$49<='Imported data'!$B$61,IF(O$49<$D5,O$71,IF(ISNUMBER(O58),N75*(1-$C$10)+O58/100*O66*$C$12,\"\")),IF(ISNUMBER(O58),N75*(1-$C$10)+O58/100*O66*$C$12))","v":84.017546526188397},{"$f":"IF(P$49<='Imported data'!$B$61,IF(P$49<$D5,P$71,IF(ISNUMBER(P58),O75*(1-$C$10)+P58/100*P66*$C$12,\"\")),IF(ISNUMBER(P58),O75*(1-$C$10)+P58/100*P66*$C$12))","v":87.43154464731127},{"$f":"IF(Q$49<='Imported data'!$B$61,IF(Q$49<$D5,Q$71,IF(ISNUMBER(Q58),P75*(1-$C$10)+Q58/100*Q66*$C$12,\"\")),IF(ISNUMBER(Q58),P75*(1-$C$10)+Q58/100*Q66*$C$12))","v":91.207762631984068},{"$f":"IF(R$49<='Imported data'!$B$61,IF(R$49<$D5,R$71,IF(ISNUMBER(R58),Q75*(1-$C$10)+R58/100*R66*$C$12,\"\")),IF(ISNUMBER(R58),Q75*(1-$C$10)+R58/100*R66*$C$12))","v":94.795169717423221}]
[]
["6. Growth in Government Capital Stock (growth rate of 5.)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(COUNT(C74:C74)=2,C74/#REF!-1,\"..\")","v":".."},{"$f":"IF(COUNT(C74:D74)=2,D74/C74-1,\"..\")","v":0.10341141823125555},8.7981817898717951E-2,5.9325809186252076E-2,1.2001534503423006E-2,2.7854224929665605E-2,9.067445767369775E-2,0.12150664378531983,0.13060290240640837,7.417865706828719E-2,{"$f":"IF(COUNT(L74:M74)=2,M74/L74-1,\"..\")","v":0.10192705379462397},0.10979372306818158,0.12146745063390441,0.11212930696460166,0.11539978627733305,0.11675379459332857]
[{"$f":"A54","v":"Current"},null,{"$f":"IF(COUNT(C75:C75)=2,C75/#REF!-1,\"..\")","v":".."},{"$f":"IF(COUNT(C75:D75)=2,D75/C75-1,\"..\")","v":0.10341141823125555},0.24454646824829473,0.21601669365919052,0.16812821961518498,0.130581308971643,9.2844968517001414E-2,7.0828538678465724E-2,7.5002543309527825E-2,6.0597720186871706E-2,2.1783857984438493E-2,2.7033468466220123E-2,3.3171031755497848E-2,4.0634346779678143E-2,4.3190566973346112E-2,3.933225617992675E-2]
[]
["7. Contribution of Government Capital to Growth (efficiency * 6.)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(ISNUMBER(C78)=TRUE,C78*$C$14,\"..\")","v":".."},1.5511712734688331E-2,1.3197272684807693E-2,8.8988713779378104E-3,1.8002301755134509E-3,4.1781337394498404E-3,1.3601168651054662E-2,1.8225996567797973E-2,1.9590435360961254E-2,1.1126798560243078E-2,1.5289058069193595E-2,1.6469058460227236E-2,1.8220117595085659E-2,1.6819396044690248E-2,1.7309967941599957E-2,1.7513069188999284E-2]
[{"$f":"A54","v":"Current"},null,{"$f":"IF(ISNUMBER(C79)=TRUE,C79*$C$14,\"..\")","v":".."},1.5511712734688331E-2,3.6681970237244212E-2,3.2402504048878573E-2,2.5219232942277747E-2,1.958719634574645E-2,1.3926745277550211E-2,1.0624280801769859E-2,1.1250381496429174E-2,9.0896580280307553E-3,3.2675786976657738E-3,4.0550202699330181E-3,4.9756547633246773E-3,6.0951520169517217E-3,6.4785850460019169E-3,5.899838426989012E-3]
[]
["8. Residual (1. - 7.)"]
[{"$f":"+A53","v":"Previous"},null,{"$f":"IF(COUNT(C82,C53)=2,C53/100-C82,\"..\")","v":".."},5.6958803654519781E-3,2.0537384561843786E-2,7.2390077780468298E-2,6.0200546542908406E-2,6.0899614136280443E-2,-8.4617520544057016E-3,3.2538668110291075E-2,{"$f":"IF(COUNT(K82,K53)=2,K53/100-K82,\"..\")","v":1.8584610754036859E-2},1.8321059513193006E-2,1.5951672472990862E-2,2.7209844153208863E-2,3.0739651307818108E-2,3.2882460153786972E-2,3.2741688352584439E-2,3.2486930811002318E-2]
[{"$f":"+A54","v":"Current"},null,{"$f":"IF(COUNT(C83,C54)=2,C54/100-C83,\"..\")","v":".."},7.5986278079823583E-2,1.1762899672254377E-2,4.6594616066450649E-2,0.11525200166159615,7.3340698238141835E-2,5.9198505572032559E-2,2.9250399070069377E-2,2.7104024826642682E-2,2.5601875716125256E-2,5.563936591465294E-2,8.4538585607939226E-2,5.4491465298599884E-2,4.5018530275422838E-2,4.5725737092040683E-2,4.7737514449318875E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Realism 4 - Fiscal adjustment","index":32,"n_rows":53,"n_cols":26,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,25,4,32]]}
["Realism of Planned Fiscal Adjustment"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3-Year Adjustment in Primary Balance\n(Percentage points of GDP)"]
["Primary deficit projections (from Baseline-public)"]
[null,null,null,null,null,null,null,null,"First year of projection"]
[]
[null,null,null,null,null,{"$f":"G8-1","v":2021},{"$f":"H8-1","v":2022},{"$f":"I8-1","v":2023},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X7","v":2024},{"$f":"I8+1","v":2025},{"$f":"J8+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"S8+1","v":2035}]
["Primary deficit","(in % of GDP, \n(+) = deficits; (-) = surplus)",null,null,null,{"$f":"'Baseline - public'!L23","v":3.8582734466226896},{"$f":"'Baseline - public'!M23","v":0.37291452425917981},{"$f":"'Baseline - public'!N23","v":2.4379558593757338},{"$f":"'Baseline - public'!O23","v":-0.17882118315207762},{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151},{"$f":"'Baseline - public'!R23","v":-1.9900491774291602},{"$f":"'Baseline - public'!S23","v":-1.7818806498778912},{"$f":"'Baseline - public'!T23","v":-1.5805879333404533},{"$f":"'Baseline - public'!U23","v":-1.3708871850123288},{"$f":"'Baseline - public'!V23","v":-0.91070890558378181},{"$f":"'Baseline - public'!W23","v":-0.50706038043801627},{"$f":"'Baseline - public'!X23","v":-0.41276780076686137},{"$f":"'Baseline - public'!Y23","v":-0.27461249857323367},{"$f":"'Baseline - public'!Z23","v":-0.16793761984040501}]
["3-yr Fiscal adjustment","(ppt of GDP, (+): improvement)",null,null,null,null,null,null,{"$f":"-(I9-F9)","v":4.0370946297747672},{"$f":"-(J9-G9)","v":2.5233996915752925},{"$f":"-(K9-H9)","v":4.6400697886466489},{"$f":"-(L9-I9)","v":1.8112279942770826},-0.36860451743822154,-0.62152599593046176,-0.61916199241683145,-0.87117174429410937,-1.0735275529024371,-0.95811938424546739,-0.63609640701054815,-0.33912276059761126]
[]
[]
[null,null,null,null,null,"X","Y"]
[null,null,{"$f":"++OFFSET(translation!C2024, 0,LANG)","v":"Projected 3-yr adjustment"},{"$f":"K10","v":4.6400697886466489},{"$f":"ROUND(2*D14, 0)/2","v":4.5},{"$f":"IF(E14<$A$24,$C$23,IF(E14>$A$49,$C$50,VLOOKUP(E14,$A$24:$C$49,3,FALSE)))","v":20},{"$f":"VLOOKUP(F14,$C$23:$D$50,2,FALSE)","v":0.44052863436123352}]
[]
[]
[]
["Distribution data *"]
[]
["Distribution",null,"Distribution 1/"]
["Bin","Frequency","Category","Percent of sample"]
[-99,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart label:"]
[null,23,1,{"$f":"B23/SUM($B$23:$B$50)*100","v":10.13215859030837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2025, 0,LANG)","v":"3-year PB adjustment greater than 2.5 percentage points of GDP in approx. top quartile"}]
[-4.5,2,2,0.88105726872246704,{"$f":"D23+D24","v":11.013215859030836}]
[-4,5,3,2.2026431718061676,{"$f":"E24+D25","v":13.215859030837004}]
[-3.5,8,4,3.5242290748898681,{"$f":"E25+D26","v":16.740088105726873}]
[-3,6,5,2.643171806167401,19.383259911894275]
[-2.5,6,6,2.643171806167401,22.026431718061676]
[-2,9,7,3.9647577092511015,25.991189427312779]
[-1.5,11,8,4.8458149779735686,30.837004405286347]
[-1,14,9,6.1674008810572687,37.004405286343612]
[-0.5,21,10,9.251101321585903,46.255506607929519]
[0,15,11,6.607929515418502,52.863436123348023]
[0.5,13,12,5.7268722466960353,58.590308370044056]
[1,14,13,6.1674008810572687,64.757709251101318]
[1.5,9,14,3.9647577092511015,68.722466960352421]
[2,10,15,4.4052863436123353,73.127753303964752]
[2.5,8,16,3.5242290748898681,76.651982378854626]
[3,9,17,3.9647577092511015,80.616740088105729]
[3.5,13,18,5.7268722466960353,86.343612334801762]
[4,4,19,1.7621145374449341,88.105726872246692]
[4.5,1,20,0.44052863436123352,88.54625550660792]
[5,6,21,2.643171806167401,91.189427312775322]
[5.5,6,22,2.643171806167401,93.832599118942724]
[6,0,23,0,93.832599118942724]
[6.5,0,24,0,93.832599118942724]
[7,3,25,1.3215859030837005,95.154185022026425]
[7.5,2,26,0.88105726872246704,96.035242290748897]
[8,0,27,0,96.035242290748897]
[{"$f":"++OFFSET(translation!C2026, 0,LANG)","v":"more"},9,28,3.9647577092511015,100]
[]
["* Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. "]
["(Note) Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. "]

{"sheet":"Macro-Debt_Data","index":33,"n_rows":116,"n_cols":41,"rows_kept":116,"cut":false,"hidden":false,"merged":[[77,4,77,6]]}
[null,null,null,null,null,null,null,{"$f":"+H5","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,{"$f":"++IF(START!L10=\"English\",translation!C67,IF(START!L10=\"French\",translation!D67,IF(START!L10=\"Portuguese\",translation!E67,translation!F67)))","v":"MAIN ASSUMPTIONS             "}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C193,IF(START!L10=\"French\",translation!D194,IF(START!L10=\"Portuguese\",translation!E193,translation!F193)))","v":"DATA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C18","v":2024}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C218,IF(START!L10=\"French\",translation!D218,IF(START!L10=\"Portuguese\",translation!E218,translation!F218)))","v":"Further Details"},{"$f":"++IF(START!L10=\"English\",translation!C220,IF(START!L10=\"French\",translation!D220,IF(START!L10=\"Portuguese\",translation!E220,translation!F220)))","v":"Units"},{"$f":"++IF(START!L10=\"English\",translation!C80,IF(START!L10=\"French\",translation!D80,IF(START!L10=\"Portuguese\",translation!E80,translation!F80)))","v":"Scale"},{"$f":"++IF(START!L10=\"English\",translation!C336,IF(START!L10=\"French\",translation!D336,IF(START!L10=\"Portuguese\",translation!E336,translation!F336)))","v":"Descriptor"},null,null,{"$f":"I5-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"U4","v":2024},{"$f":"U5+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,{"$f":"++IF(START!L10=\"English\",translation!C221,IF(START!L10=\"French\",translation!D221,IF(START!L10=\"Portuguese\",translation!E221,translation!F221)))","v":"US Dollars"},{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C345,IF(START!L10=\"French\",translation!D345,IF(START!L10=\"Portuguese\",translation!E345,translation!F345)))","v":"Total External Debt (public external + private external)"},null,null,{"$f":"+H8+H11","v":7514.76817642282},{"$f":"+I8+I11","v":7916.3582050127397},{"$f":"+J8+J11","v":4219.3194887267027},6630.487157781,6801.8078198510002,7486.0133575712298,9450.4125590715175,11429.588245681318,13384.472262354913,16881.875207599325,17609.430123671125,19218.235047325055,21342.928752551041,23337.422357164072,24494.65186624755,25544.519468379145,26912.359305669226,27842.245881866882,29257.783932253104,30397.388699140138,30647.197447794042,31845.090120847464,33509.396806980207,35252.968559928791,37658.210562580512,40040.799492568884,42429.97833603192,44719.456534978024,47314.623913777039,49479.40918736536,51881.294539910356,53986.387633645907,56361.326952752992,58947.908079427878]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C337,IF(START!L10=\"French\",translation!D337,IF(START!L10=\"Portuguese\",translation!E337,translation!F337)))","v":"Total MLT debt outstanding at year-end 1/"},null,null,{"$f":"+H12+H9","v":7487.76817642282},7869.3582050127397,4219.3194887267027,6630.487157781,6801.8078198510002,7486.0133575712298,9450.4125590715175,11429.588245681318,13384.472262354913,16881.875207599325,17609.430123671125,19218.235047325055,21192.928752551041,23237.422357164072,24494.65186624755,25544.519468379145,26912.359305669226,27842.245881866882,29257.783932253104,30397.388699140138,30647.197447794042,31845.090120847464,33509.396806980207,35252.968559928791,37658.210562580512,40040.799492568884,42429.97833603192,44719.456534978024,47314.623913777039,49479.40918736536,51881.294539910356,53986.387633645907,56361.326952752992,58947.908079427878]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C339,IF(START!L10=\"French\",translation!D339,IF(START!L10=\"Portuguese\",translation!E339,translation!F339)))","v":"Public and publicly guaranteed external debt"},null,null,{"$f":"+SUM(H9:H10)","v":6474.8840346672296},6394.80484176555,2308.1561254795129,4458.98788427,4761.54854634,5683.23622454,7327.5492639598979,9144.3323201959083,11982.435661302603,14755.305586636627,15929.973769156397,17742.531597734836,19631.813878617282,21518.858914235843,22525.599316177409,23429.988676213776,24655.750918998776,25424.295794103753,26652.715607488222,27590.893417244828,27636.945558798161,28623.720750353823,30063.153201396457,31569.050019788581,33720.758492333989,35830.766744104534,37928.244869593022,39903.353321882634,42162.491924226131,43968.57697146562,45984.397440179593,47676.933658010239,49627.762024380703,51750.288994628616]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C213,IF(START!L10=\"French\",translation!D213,IF(START!L10=\"Portuguese\",translation!E213,translation!F213)))","v":"Medium and Long Term (MLT) external"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K51), 'Input 3 - Macro-Debt data(DMX)'!K51, 0)+'Input 3 - Macro-Debt data(DMX)'!K208","v":6474.8840346672296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L51), 'Input 3 - Macro-Debt data(DMX)'!L51, 0)+'Input 3 - Macro-Debt data(DMX)'!L208","v":6394.80484176555},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M51), 'Input 3 - Macro-Debt data(DMX)'!M51, 0)+'Input 3 - Macro-Debt data(DMX)'!M208","v":2308.1561254795129},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N51), 'Input 3 - Macro-Debt data(DMX)'!N51, 0)+'Input 3 - Macro-Debt data(DMX)'!N208","v":4458.98788427},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O51), 'Input 3 - Macro-Debt data(DMX)'!O51, 0)+'Input 3 - Macro-Debt data(DMX)'!O208","v":4761.54854634},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P51), 'Input 3 - Macro-Debt data(DMX)'!P51, 0)+'Input 3 - Macro-Debt data(DMX)'!P208","v":5683.23622454},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q51), 'Input 3 - Macro-Debt data(DMX)'!Q51, 0)+'Input 3 - Macro-Debt data(DMX)'!Q208","v":7327.5492639598979},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R51), 'Input 3 - Macro-Debt data(DMX)'!R51, 0)+'Input 3 - Macro-Debt data(DMX)'!R208","v":9144.3323201959083},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S51), 'Input 3 - Macro-Debt data(DMX)'!S51, 0)+'Input 3 - Macro-Debt data(DMX)'!S208","v":11982.435661302603},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T51), 'Input 3 - Macro-Debt data(DMX)'!T51, 0)+'Input 3 - Macro-Debt data(DMX)'!T208","v":14755.305586636627},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U51), 'Input 3 - Macro-Debt data(DMX)'!U51, 0)+'Input 3 - Macro-Debt data(DMX)'!U208","v":15929.973769156397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V51), 'Input 3 - Macro-Debt data(DMX)'!V51, 0)+'Input 3 - Macro-Debt data(DMX)'!V208","v":17742.531597734836},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W51), 'Input 3 - Macro-Debt data(DMX)'!W51, 0)+'Input 3 - Macro-Debt data(DMX)'!W209","v":19481.813878617282},{"$f":"Ext_Debt_Data!F67+Ext_Debt_Data!F65+Ext_Debt_Data!F329","v":21418.858914235843},{"$f":"Ext_Debt_Data!G67+Ext_Debt_Data!G65+Ext_Debt_Data!G329","v":22525.599316177409},{"$f":"Ext_Debt_Data!H67+Ext_Debt_Data!H65+Ext_Debt_Data!H329","v":23429.988676213776},{"$f":"Ext_Debt_Data!I67+Ext_Debt_Data!I65+Ext_Debt_Data!I329","v":24655.750918998776},{"$f":"Ext_Debt_Data!J67+Ext_Debt_Data!J65+Ext_Debt_Data!J329","v":25424.295794103753},{"$f":"Ext_Debt_Data!K67+Ext_Debt_Data!K65+Ext_Debt_Data!K329","v":26652.715607488222},{"$f":"Ext_Debt_Data!L67+Ext_Debt_Data!L65+Ext_Debt_Data!L329","v":27590.893417244828},{"$f":"Ext_Debt_Data!M67+Ext_Debt_Data!M65+Ext_Debt_Data!M329","v":27636.945558798161},{"$f":"Ext_Debt_Data!N67+Ext_Debt_Data!N65+Ext_Debt_Data!N329","v":28623.720750353823},{"$f":"Ext_Debt_Data!O67+Ext_Debt_Data!O65+Ext_Debt_Data!O329","v":30063.153201396457},{"$f":"Ext_Debt_Data!P67+Ext_Debt_Data!P65+Ext_Debt_Data!P329","v":31569.050019788581},{"$f":"Ext_Debt_Data!Q67+Ext_Debt_Data!Q65+Ext_Debt_Data!Q329","v":33720.758492333989},{"$f":"Ext_Debt_Data!R67+Ext_Debt_Data!R65+Ext_Debt_Data!R329","v":35830.766744104534},{"$f":"Ext_Debt_Data!S67+Ext_Debt_Data!S65+Ext_Debt_Data!S329","v":37928.244869593022},{"$f":"Ext_Debt_Data!T67+Ext_Debt_Data!T65+Ext_Debt_Data!T329","v":39903.353321882634},{"$f":"Ext_Debt_Data!U67+Ext_Debt_Data!U65+Ext_Debt_Data!U329","v":42162.491924226131},{"$f":"Ext_Debt_Data!V67+Ext_Debt_Data!V65+Ext_Debt_Data!V329","v":43968.57697146562},{"$f":"Ext_Debt_Data!W67+Ext_Debt_Data!W65+Ext_Debt_Data!W329","v":45984.397440179593},{"$f":"Ext_Debt_Data!X67+Ext_Debt_Data!X65+Ext_Debt_Data!X329","v":47676.933658010239},{"$f":"Ext_Debt_Data!Y67+Ext_Debt_Data!Y65+Ext_Debt_Data!Y329","v":49627.762024380703},{"$f":"Ext_Debt_Data!Z67+Ext_Debt_Data!Z65+Ext_Debt_Data!Z329","v":51750.288994628616}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C214,IF(START!L10=\"French\",translation!D214,IF(START!L10=\"Portuguese\",translation!E214,translation!F214)))","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K52), 'Input 3 - Macro-Debt data(DMX)'!K52, 0)+'Input 3 - Macro-Debt data(DMX)'!K210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L52), 'Input 3 - Macro-Debt data(DMX)'!L52, 0)+'Input 3 - Macro-Debt data(DMX)'!L210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M52), 'Input 3 - Macro-Debt data(DMX)'!M52, 0)+'Input 3 - Macro-Debt data(DMX)'!M210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N52), 'Input 3 - Macro-Debt data(DMX)'!N52, 0)+'Input 3 - Macro-Debt data(DMX)'!N210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O52), 'Input 3 - Macro-Debt data(DMX)'!O52, 0)+'Input 3 - Macro-Debt data(DMX)'!O210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P52), 'Input 3 - Macro-Debt data(DMX)'!P52, 0)+'Input 3 - Macro-Debt data(DMX)'!P210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q52), 'Input 3 - Macro-Debt data(DMX)'!Q52, 0)+'Input 3 - Macro-Debt data(DMX)'!Q210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R52), 'Input 3 - Macro-Debt data(DMX)'!R52, 0)+'Input 3 - Macro-Debt data(DMX)'!R210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S52), 'Input 3 - Macro-Debt data(DMX)'!S52, 0)+'Input 3 - Macro-Debt data(DMX)'!S210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T52), 'Input 3 - Macro-Debt data(DMX)'!T52, 0)+'Input 3 - Macro-Debt data(DMX)'!T210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U52), 'Input 3 - Macro-Debt data(DMX)'!U52, 0)+'Input 3 - Macro-Debt data(DMX)'!U210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V52), 'Input 3 - Macro-Debt data(DMX)'!V52, 0)+'Input 3 - Macro-Debt data(DMX)'!V210","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W52), 'Input 3 - Macro-Debt data(DMX)'!W52, 0)+'Input 3 - Macro-Debt data(DMX)'!W210","v":150},{"$f":"Ext_Debt_Data!F386","v":100},{"$f":"Ext_Debt_Data!G386","v":0},{"$f":"Ext_Debt_Data!H386","v":0},{"$f":"Ext_Debt_Data!I386","v":0},{"$f":"Ext_Debt_Data!J386","v":0},{"$f":"Ext_Debt_Data!K386","v":0},{"$f":"Ext_Debt_Data!L386","v":0},{"$f":"Ext_Debt_Data!M386","v":0},{"$f":"Ext_Debt_Data!N386","v":0},{"$f":"Ext_Debt_Data!O386","v":0},{"$f":"Ext_Debt_Data!P386","v":0},{"$f":"Ext_Debt_Data!Q386","v":0},{"$f":"Ext_Debt_Data!R386","v":0},{"$f":"Ext_Debt_Data!S386","v":0},{"$f":"Ext_Debt_Data!T386","v":0},{"$f":"Ext_Debt_Data!U386","v":0},{"$f":"Ext_Debt_Data!V386","v":0},{"$f":"Ext_Debt_Data!W386","v":0},{"$f":"Ext_Debt_Data!X386","v":0},{"$f":"Ext_Debt_Data!Y386","v":0},{"$f":"Ext_Debt_Data!Z386","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C338,IF(START!L10=\"French\",translation!D338,IF(START!L10=\"Portuguese\",translation!E338,translation!F338)))","v":"Private sector external debt"},null,null,{"$f":"+SUM(H12:H13)","v":1039.88414175559},1521.55336324719,1911.1633632471901,2171.499273511,2040.2592735109999,1802.7771330312301,2122.8632951116201,2285.25592548541,1402.0366010523101,2126.5696209626999,1679.45635451473,1475.7034495902199,1711.11487393376,1818.56344292823,1969.0525500701399,2114.5307921653698,2256.6083866704503,2417.9500877631303,2605.0683247648803,2806.4952818953097,3010.2518889958801,3221.36937049364,3446.2436055837497,3683.9185401402101,3937.4520702465202,4210.0327484643503,4501.7334664389,4816.1032130953899,5152.1319895509096,5510.8322158997398,5896.8970997307597,6309.4539756356698,6733.5649283722896,7197.6190847992602]
[null,null,"US Dollars","Million",{"$f":"+E9","v":"Medium and Long Term (MLT) external"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K57), 'Input 3 - Macro-Debt data(DMX)'!K57, 0)","v":1012.88414175559},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L57), 'Input 3 - Macro-Debt data(DMX)'!L57, 0)","v":1474.55336324719},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M57), 'Input 3 - Macro-Debt data(DMX)'!M57, 0)","v":1911.1633632471901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N57), 'Input 3 - Macro-Debt data(DMX)'!N57, 0)","v":2171.499273511},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O57), 'Input 3 - Macro-Debt data(DMX)'!O57, 0)","v":2040.2592735109999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P57), 'Input 3 - Macro-Debt data(DMX)'!P57, 0)","v":1802.7771330312301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q57), 'Input 3 - Macro-Debt data(DMX)'!Q57, 0)","v":2122.8632951116201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R57), 'Input 3 - Macro-Debt data(DMX)'!R57, 0)","v":2285.25592548541},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S57), 'Input 3 - Macro-Debt data(DMX)'!S57, 0)","v":1402.0366010523101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T57), 'Input 3 - Macro-Debt data(DMX)'!T57, 0)","v":2126.5696209626999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U57), 'Input 3 - Macro-Debt data(DMX)'!U57, 0)","v":1679.45635451473},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V57), 'Input 3 - Macro-Debt data(DMX)'!V57, 0)","v":1475.7034495902199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W57), 'Input 3 - Macro-Debt data(DMX)'!W57, 0)","v":1711.11487393376},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X57), 'Input 3 - Macro-Debt data(DMX)'!X57, 0)","v":1818.56344292823},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y57), 'Input 3 - Macro-Debt data(DMX)'!Y57, 0)","v":1969.0525500701399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z57), 'Input 3 - Macro-Debt data(DMX)'!Z57, 0)","v":2114.5307921653698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA57), 'Input 3 - Macro-Debt data(DMX)'!AA57, 0)","v":2256.6083866704503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB57), 'Input 3 - Macro-Debt data(DMX)'!AB57, 0)","v":2417.9500877631303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC57), 'Input 3 - Macro-Debt data(DMX)'!AC57, 0)","v":2605.0683247648803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD57), 'Input 3 - Macro-Debt data(DMX)'!AD57, 0)","v":2806.4952818953097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE57), 'Input 3 - Macro-Debt data(DMX)'!AE57, 0)","v":3010.2518889958801},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF57), 'Input 3 - Macro-Debt data(DMX)'!AF57, 0)","v":3221.36937049364},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG57), 'Input 3 - Macro-Debt data(DMX)'!AG57, 0)","v":3446.2436055837497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH57), 'Input 3 - Macro-Debt data(DMX)'!AH57, 0)","v":3683.9185401402101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI57), 'Input 3 - Macro-Debt data(DMX)'!AI57, 0)","v":3937.4520702465202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ57), 'Input 3 - Macro-Debt data(DMX)'!AJ57, 0)","v":4210.0327484643503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK57), 'Input 3 - Macro-Debt data(DMX)'!AK57, 0)","v":4501.7334664389},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL57), 'Input 3 - Macro-Debt data(DMX)'!AL57, 0)","v":4816.1032130953899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM57), 'Input 3 - Macro-Debt data(DMX)'!AM57, 0)","v":5152.1319895509096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN57), 'Input 3 - Macro-Debt data(DMX)'!AN57, 0)","v":5510.8322158997398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO57), 'Input 3 - Macro-Debt data(DMX)'!AO57, 0)","v":5896.8970997307597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP57), 'Input 3 - Macro-Debt data(DMX)'!AP57, 0)","v":6309.4539756356698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ57), 'Input 3 - Macro-Debt data(DMX)'!AQ57, 0)","v":6733.5649283722896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR57), 'Input 3 - Macro-Debt data(DMX)'!AR57, 0)","v":7197.6190847992602}]
[null,null,"US Dollars","Million",{"$f":"+E10","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K58), 'Input 3 - Macro-Debt data(DMX)'!K58, 0)","v":27},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L58), 'Input 3 - Macro-Debt data(DMX)'!L58, 0)","v":47},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M58), 'Input 3 - Macro-Debt data(DMX)'!M58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N58), 'Input 3 - Macro-Debt data(DMX)'!N58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O58), 'Input 3 - Macro-Debt data(DMX)'!O58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P58), 'Input 3 - Macro-Debt data(DMX)'!P58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q58), 'Input 3 - Macro-Debt data(DMX)'!Q58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R58), 'Input 3 - Macro-Debt data(DMX)'!R58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S58), 'Input 3 - Macro-Debt data(DMX)'!S58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T58), 'Input 3 - Macro-Debt data(DMX)'!T58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U58), 'Input 3 - Macro-Debt data(DMX)'!U58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V58), 'Input 3 - Macro-Debt data(DMX)'!V58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W58), 'Input 3 - Macro-Debt data(DMX)'!W58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X58), 'Input 3 - Macro-Debt data(DMX)'!X58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y58), 'Input 3 - Macro-Debt data(DMX)'!Y58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z58), 'Input 3 - Macro-Debt data(DMX)'!Z58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA58), 'Input 3 - Macro-Debt data(DMX)'!AA58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB58), 'Input 3 - Macro-Debt data(DMX)'!AB58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC58), 'Input 3 - Macro-Debt data(DMX)'!AC58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD58), 'Input 3 - Macro-Debt data(DMX)'!AD58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE58), 'Input 3 - Macro-Debt data(DMX)'!AE58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF58), 'Input 3 - Macro-Debt data(DMX)'!AF58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG58), 'Input 3 - Macro-Debt data(DMX)'!AG58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH58), 'Input 3 - Macro-Debt data(DMX)'!AH58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI58), 'Input 3 - Macro-Debt data(DMX)'!AI58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ58), 'Input 3 - Macro-Debt data(DMX)'!AJ58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK58), 'Input 3 - Macro-Debt data(DMX)'!AK58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL58), 'Input 3 - Macro-Debt data(DMX)'!AL58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM58), 'Input 3 - Macro-Debt data(DMX)'!AM58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN58), 'Input 3 - Macro-Debt data(DMX)'!AN58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO58), 'Input 3 - Macro-Debt data(DMX)'!AO58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP58), 'Input 3 - Macro-Debt data(DMX)'!AP58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ58), 'Input 3 - Macro-Debt data(DMX)'!AQ58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR58), 'Input 3 - Macro-Debt data(DMX)'!AR58, 0)","v":0}]
[null,null,{"$f":"++IF(START!L10=\"English\",translation!C222,IF(START!L10=\"French\",translation!D222,IF(START!L10=\"Portuguese\",translation!E222,translation!F222)))","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C341,IF(START!L10=\"French\",translation!D341,IF(START!L10=\"Portuguese\",translation!E341,translation!F341)))","v":"Total public domestic debt"},null,null,{"$f":"H15+H16","v":0},1823.7431004376599,2832.9479053825999,3282.6885280000001,4461.7708799562197,5614.9930284941101,6793.8623502607006,9652.9284720966389,13854.8173167358,21794.4623051622,28933.297453005202,32519.3270788146,{"$f":"T15+T16","v":41734.1280452625},39961.741494410591,42362.36072051755,44882.227588846414,46656.971367035418,50641.802375045205,51381.870482331477,58650.582660939675,70587.187341534969,79039.767993434609,86192.473326475651,91547.574838147179,96000.436069452931,101712.33279719087,108644.18033639379,115094.7262193257,120141.48500393298,129461.93800274254,138744.89401267515,152009.44296916411,164359.72108870349,176176.2488563385]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C212,IF(START!L10=\"French\",translation!D213,IF(START!L10=\"Portuguese\",translation!E213,translation!F213)))","v":"Medium and Long Term (MLT) "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K191), 'Input 3 - Macro-Debt data(DMX)'!K191, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L191), 'Input 3 - Macro-Debt data(DMX)'!L191, 0)","v":1502.08500272629},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M191), 'Input 3 - Macro-Debt data(DMX)'!M191, 0)","v":2478.0313579052527},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N191), 'Input 3 - Macro-Debt data(DMX)'!N191, 0)","v":2903.3979840000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O191), 'Input 3 - Macro-Debt data(DMX)'!O191, 0)","v":2944.9326167562194},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P191), 'Input 3 - Macro-Debt data(DMX)'!P191, 0)","v":3216.0478928898301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q191), 'Input 3 - Macro-Debt data(DMX)'!Q191, 0)","v":4797.5223919885002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R191), 'Input 3 - Macro-Debt data(DMX)'!R191, 0)","v":7121.9371957569492},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S191), 'Input 3 - Macro-Debt data(DMX)'!S191, 0)","v":9146.0076795403511},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T191), 'Input 3 - Macro-Debt data(DMX)'!T191, 0)","v":15053.45964156773},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U191), 'Input 3 - Macro-Debt data(DMX)'!U191, 0)","v":16557.0531854746},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V191), 'Input 3 - Macro-Debt data(DMX)'!V191, 0)","v":15057.796130918003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W191), 'Input 3 - Macro-Debt data(DMX)'!W191, 0)","v":24072.707065262501},{"$f":"'Input 5 - Local-debt Financing'!I212","v":29137.474679268096},{"$f":"'Input 5 - Local-debt Financing'!J212","v":35125.623000673557},{"$f":"'Input 5 - Local-debt Financing'!K212","v":33009.343674991374},{"$f":"'Input 5 - Local-debt Financing'!L212","v":32717.970351082877},{"$f":"'Input 5 - Local-debt Financing'!M212","v":34416.476106340699},{"$f":"'Input 5 - Local-debt Financing'!N212","v":36191.254510293569},{"$f":"'Input 5 - Local-debt Financing'!O212","v":39330.647177977829},{"$f":"'Input 5 - Local-debt Financing'!P212","v":43354.249516735661},{"$f":"'Input 5 - Local-debt Financing'!Q212","v":43795.968907807182},{"$f":"'Input 5 - Local-debt Financing'!R212","v":45262.765755815344},{"$f":"'Input 5 - Local-debt Financing'!S212","v":52842.770794962096},{"$f":"'Input 5 - Local-debt Financing'!T212","v":60792.611630498621},{"$f":"'Input 5 - Local-debt Financing'!U212","v":68656.066799380671},{"$f":"'Input 5 - Local-debt Financing'!V212","v":77265.569676954823},{"$f":"'Input 5 - Local-debt Financing'!W212","v":85830.083421615374},{"$f":"'Input 5 - Local-debt Financing'!X212","v":97010.371515120278},{"$f":"'Input 5 - Local-debt Financing'!Y212","v":106981.35855528158},{"$f":"'Input 5 - Local-debt Financing'!Z212","v":119680.68882713786},{"$f":"'Input 5 - Local-debt Financing'!AA212","v":131601.90411544178},{"$f":"'Input 5 - Local-debt Financing'!AB212","v":146773.00757362891},{"$f":"'Input 5 - Local-debt Financing'!AC212","v":164794.7797404406}]
[null,null,"National Currency","Million",{"$f":"+E13","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K192), 'Input 3 - Macro-Debt data(DMX)'!K192, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L192), 'Input 3 - Macro-Debt data(DMX)'!L192, 0)","v":321.65809771136998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M192), 'Input 3 - Macro-Debt data(DMX)'!M192, 0)","v":354.91654747734702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N192), 'Input 3 - Macro-Debt data(DMX)'!N192, 0)","v":379.29054400000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O192), 'Input 3 - Macro-Debt data(DMX)'!O192, 0)","v":1516.8382632},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P192), 'Input 3 - Macro-Debt data(DMX)'!P192, 0)","v":2398.94513560428},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q192), 'Input 3 - Macro-Debt data(DMX)'!Q192, 0)","v":1996.3399582722002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R192), 'Input 3 - Macro-Debt data(DMX)'!R192, 0)","v":2530.9912763396901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S192), 'Input 3 - Macro-Debt data(DMX)'!S192, 0)","v":4708.8096371954498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T192), 'Input 3 - Macro-Debt data(DMX)'!T192, 0)","v":6741.0026635944696},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U192), 'Input 3 - Macro-Debt data(DMX)'!U192, 0)","v":12376.244267530599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V192), 'Input 3 - Macro-Debt data(DMX)'!V192, 0)","v":17461.530947896597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W192), 'Input 3 - Macro-Debt data(DMX)'!W192, 0)","v":17661.420979999999},{"$f":"'Input 5 - Local-debt Financing'!I213","v":10824.266815142493},{"$f":"'Input 5 - Local-debt Financing'!J213","v":7236.7377198439972},{"$f":"'Input 5 - Local-debt Financing'!K213","v":11872.883913855039},{"$f":"'Input 5 - Local-debt Financing'!L213","v":13939.001015952541},{"$f":"'Input 5 - Local-debt Financing'!M213","v":16225.326268704506},{"$f":"'Input 5 - Local-debt Financing'!N213","v":15190.615972037907},{"$f":"'Input 5 - Local-debt Financing'!O213","v":19319.935482961846},{"$f":"'Input 5 - Local-debt Financing'!P213","v":27232.937824799308},{"$f":"'Input 5 - Local-debt Financing'!Q213","v":35243.799085627426},{"$f":"'Input 5 - Local-debt Financing'!R213","v":40929.707570660306},{"$f":"'Input 5 - Local-debt Financing'!S213","v":38704.804043185082},{"$f":"'Input 5 - Local-debt Financing'!T213","v":35207.824438954311},{"$f":"'Input 5 - Local-debt Financing'!U213","v":33056.265997810202},{"$f":"'Input 5 - Local-debt Financing'!V213","v":31378.610659438964},{"$f":"'Input 5 - Local-debt Financing'!W213","v":29264.64279771033},{"$f":"'Input 5 - Local-debt Financing'!X213","v":23131.113488812698},{"$f":"'Input 5 - Local-debt Financing'!Y213","v":22480.579447460957},{"$f":"'Input 5 - Local-debt Financing'!Z213","v":19064.205185537299},{"$f":"'Input 5 - Local-debt Financing'!AA213","v":20407.538853722348},{"$f":"'Input 5 - Local-debt Financing'!AB213","v":17586.713515074589},{"$f":"'Input 5 - Local-debt Financing'!AC213","v":11381.469115897911}]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C350,IF(START!L10=\"French\",translation!D350,IF(START!L10=\"Portuguese\",translation!E350,translation!F350)))","v":"Total debt interest due"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C351,IF(START!L10=\"French\",translation!D351,IF(START!L10=\"Portuguese\",translation!E351,translation!F351)))","v":"Total external debt interest due (include interest from new debt)"},null,null,{"$f":"H19+H20","v":144.02693521780898},211.82957232537248,185.6489920260635,200.01812812104183,310.96294873971294,282.29054881161551,264.66758227061075,453.38428776657906,501.25825960077151,765.99883280695042,913.37582241243683,817.31016793482775,982.62149777982609,1102.0779560439544,1559.6283799562755,1717.8341451691938,1789.7034844440377,1752.4474097746004,1702.9050916446718,2484.157376929636,1906.8394886269873,1814.361299882667,1861.2477347099275,1659.8418016496673,2114.6269328876292,2288.3358358221353,2452.4850800425011,2289.2998248322374,2448.4216271613386,2636.5787641617712,2795.8799764167652,2984.3991876445443,3152.2082110632391,3350.5178598854345]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C353,IF(START!L10=\"French\",translation!D353,IF(START!L10=\"Portuguese\",translation!E353,translation!F353)))","v":"Public and publicly guaranteed"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K53), 'Input 3 - Macro-Debt data(DMX)'!K53, 0)+'Input 3 - Macro-Debt data(DMX)'!K211","v":144.02693521780898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L53), 'Input 3 - Macro-Debt data(DMX)'!L53, 0)+'Input 3 - Macro-Debt data(DMX)'!L211","v":159.83536523759298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M53), 'Input 3 - Macro-Debt data(DMX)'!M53, 0)+'Input 3 - Macro-Debt data(DMX)'!M211","v":109.571323863704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N53), 'Input 3 - Macro-Debt data(DMX)'!N53, 0)+'Input 3 - Macro-Debt data(DMX)'!N211","v":104.45995995868232},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O53), 'Input 3 - Macro-Debt data(DMX)'!O53, 0)+'Input 3 - Macro-Debt data(DMX)'!O211","v":202.38798506416293},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P53), 'Input 3 - Macro-Debt data(DMX)'!P53, 0)+'Input 3 - Macro-Debt data(DMX)'!P211","v":180.27758513606551},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q53), 'Input 3 - Macro-Debt data(DMX)'!Q53, 0)+'Input 3 - Macro-Debt data(DMX)'!Q211","v":174.52872561904923},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R53), 'Input 3 - Macro-Debt data(DMX)'!R53, 0)+'Input 3 - Macro-Debt data(DMX)'!R211","v":347.24112301099808},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S53), 'Input 3 - Macro-Debt data(DMX)'!S53, 0)+'Input 3 - Macro-Debt data(DMX)'!S211","v":386.9954633265005},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T53), 'Input 3 - Macro-Debt data(DMX)'!T53, 0)+'Input 3 - Macro-Debt data(DMX)'!T211","v":695.89700275433495},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U53), 'Input 3 - Macro-Debt data(DMX)'!U53, 0)+'Input 3 - Macro-Debt data(DMX)'!U211","v":807.04734136430181},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V53), 'Input 3 - Macro-Debt data(DMX)'!V53, 0)+'Input 3 - Macro-Debt data(DMX)'!V211","v":733.33735020909126},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W53), 'Input 3 - Macro-Debt data(DMX)'!W53, 0)+'Input 3 - Macro-Debt data(DMX)'!W211","v":908.83632530031514},{"$f":"Ext_Debt_Data!F396","v":1016.5222123472663},{"$f":"Ext_Debt_Data!G396","v":1468.700207809864},{"$f":"Ext_Debt_Data!H396","v":1619.3815176656867},{"$f":"Ext_Debt_Data!I396","v":1683.9769448357688},{"$f":"Ext_Debt_Data!J396","v":1639.6169904410774},{"$f":"Ext_Debt_Data!K396","v":1582.0075872565149},{"$f":"Ext_Debt_Data!L396","v":2353.9039606913921},{"$f":"Ext_Debt_Data!M396","v":1766.5147245322214},{"$f":"Ext_Debt_Data!N396","v":1663.848705432873},{"$f":"Ext_Debt_Data!O396","v":1700.1792661852455},{"$f":"Ext_Debt_Data!P396","v":1487.5296213704803},{"$f":"Ext_Debt_Data!Q396","v":1930.4310058806182},{"$f":"Ext_Debt_Data!R396","v":2091.4632323098094},{"$f":"Ext_Debt_Data!S396","v":2241.9834426192829},{"$f":"Ext_Debt_Data!T396","v":2064.2131515102924},{"$f":"Ext_Debt_Data!U396","v":2207.6164665065685},{"$f":"Ext_Debt_Data!V396","v":2378.9721646842254},{"$f":"Ext_Debt_Data!W396","v":2520.3383656217784},{"$f":"Ext_Debt_Data!X396","v":2689.5543326580064},{"$f":"Ext_Debt_Data!Y396","v":2836.7355122814561},{"$f":"Ext_Debt_Data!Z396","v":3013.8396134668205}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C355,IF(START!L10=\"French\",translation!D355,IF(START!L10=\"Portuguese\",translation!E355,translation!F355)))","v":"Private "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K59), 'Input 3 - Macro-Debt data(DMX)'!K59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L59), 'Input 3 - Macro-Debt data(DMX)'!L59, 0)","v":51.9942070877795},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M59), 'Input 3 - Macro-Debt data(DMX)'!M59, 0)","v":76.077668162359501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N59), 'Input 3 - Macro-Debt data(DMX)'!N59, 0)","v":95.558168162359507},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O59), 'Input 3 - Macro-Debt data(DMX)'!O59, 0)","v":108.57496367554999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P59), 'Input 3 - Macro-Debt data(DMX)'!P59, 0)","v":102.01296367555},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q59), 'Input 3 - Macro-Debt data(DMX)'!Q59, 0)","v":90.138856651561497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R59), 'Input 3 - Macro-Debt data(DMX)'!R59, 0)","v":106.14316475558101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S59), 'Input 3 - Macro-Debt data(DMX)'!S59, 0)","v":114.262796274271},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T59), 'Input 3 - Macro-Debt data(DMX)'!T59, 0)","v":70.101830052615497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U59), 'Input 3 - Macro-Debt data(DMX)'!U59, 0)","v":106.328481048135},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V59), 'Input 3 - Macro-Debt data(DMX)'!V59, 0)","v":83.972817725736505},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W59), 'Input 3 - Macro-Debt data(DMX)'!W59, 0)","v":73.78517247951099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X59), 'Input 3 - Macro-Debt data(DMX)'!X59, 0)","v":85.555743696687998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y59), 'Input 3 - Macro-Debt data(DMX)'!Y59, 0)","v":90.928172146411498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z59), 'Input 3 - Macro-Debt data(DMX)'!Z59, 0)","v":98.452627503507003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA59), 'Input 3 - Macro-Debt data(DMX)'!AA59, 0)","v":105.72653960826901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB59), 'Input 3 - Macro-Debt data(DMX)'!AB59, 0)","v":112.83041933352301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC59), 'Input 3 - Macro-Debt data(DMX)'!AC59, 0)","v":120.89750438815699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD59), 'Input 3 - Macro-Debt data(DMX)'!AD59, 0)","v":130.253416238244},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE59), 'Input 3 - Macro-Debt data(DMX)'!AE59, 0)","v":140.32476409476598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF59), 'Input 3 - Macro-Debt data(DMX)'!AF59, 0)","v":150.51259444979399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG59), 'Input 3 - Macro-Debt data(DMX)'!AG59, 0)","v":161.06846852468198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH59), 'Input 3 - Macro-Debt data(DMX)'!AH59, 0)","v":172.312180279187},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI59), 'Input 3 - Macro-Debt data(DMX)'!AI59, 0)","v":184.19592700701099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ59), 'Input 3 - Macro-Debt data(DMX)'!AJ59, 0)","v":196.87260351232601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK59), 'Input 3 - Macro-Debt data(DMX)'!AK59, 0)","v":210.501637423218},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL59), 'Input 3 - Macro-Debt data(DMX)'!AL59, 0)","v":225.086673321945},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM59), 'Input 3 - Macro-Debt data(DMX)'!AM59, 0)","v":240.80516065476999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN59), 'Input 3 - Macro-Debt data(DMX)'!AN59, 0)","v":257.60659947754601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO59), 'Input 3 - Macro-Debt data(DMX)'!AO59, 0)","v":275.54161079498704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP59), 'Input 3 - Macro-Debt data(DMX)'!AP59, 0)","v":294.844854986538},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ59), 'Input 3 - Macro-Debt data(DMX)'!AQ59, 0)","v":315.47269878178298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR59), 'Input 3 - Macro-Debt data(DMX)'!AR59, 0)","v":336.67824641861398}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C356,IF(START!L10=\"French\",translation!D356,IF(START!L10=\"Portuguese\",translation!E356,translation!F356)))","v":"Total public domestic debt interest due"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K193/H60), 'Input 3 - Macro-Debt data(DMX)'!K193/H60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L193/I60), 'Input 3 - Macro-Debt data(DMX)'!L193/I60, 0)","v":372.95302273235211},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M193/J60), 'Input 3 - Macro-Debt data(DMX)'!M193/J60, 0)","v":397.8098014581455},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N193/K60), 'Input 3 - Macro-Debt data(DMX)'!N193/K60, 0)","v":605.81757419424571},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O193/L60), 'Input 3 - Macro-Debt data(DMX)'!O193/L60, 0)","v":620.62913805408925},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P193/M60), 'Input 3 - Macro-Debt data(DMX)'!P193/M60, 0)","v":623.9468692541268},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q193/N60), 'Input 3 - Macro-Debt data(DMX)'!Q193/N60, 0)","v":784.75121377950768},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R193/O60), 'Input 3 - Macro-Debt data(DMX)'!R193/O60, 0)","v":898.74820256780777},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S193/P60), 'Input 3 - Macro-Debt data(DMX)'!S193/P60, 0)","v":1075.0460947680219},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T193/Q60), 'Input 3 - Macro-Debt data(DMX)'!T193/Q60, 0)","v":1418.0616992129987},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U193/R60), 'Input 3 - Macro-Debt data(DMX)'!U193/R60, 0)","v":1491.1511557970796},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V193/S60), 'Input 3 - Macro-Debt data(DMX)'!V193/S60, 0)","v":1613.0374174803394},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W193/T60), 'Input 3 - Macro-Debt data(DMX)'!W193/T60, 0)","v":1762.5263513261204},{"$f":"'Input 5 - Local-debt Financing'!I214/U60","v":1582.2621558628264},{"$f":"'Input 5 - Local-debt Financing'!J214/V60","v":1649.4630223715164},{"$f":"'Input 5 - Local-debt Financing'!K214/W60","v":1461.9320672012507},{"$f":"'Input 5 - Local-debt Financing'!L214/X60","v":1427.0708014779602},{"$f":"'Input 5 - Local-debt Financing'!M214/Y60","v":1317.9727831519215},{"$f":"'Input 5 - Local-debt Financing'!N214/Z60","v":1252.2969794394035},{"$f":"'Input 5 - Local-debt Financing'!O214/AA60","v":1140.7797484084172},{"$f":"'Input 5 - Local-debt Financing'!P214/AB60","v":1221.8501167928941},{"$f":"'Input 5 - Local-debt Financing'!Q214/AC60","v":1379.622268139469},{"$f":"'Input 5 - Local-debt Financing'!R214/AD60","v":1470.5081581777738},{"$f":"'Input 5 - Local-debt Financing'!S214/AE60","v":1342.0642538128682},{"$f":"'Input 5 - Local-debt Financing'!T214/AF60","v":1338.0017181526498},{"$f":"'Input 5 - Local-debt Financing'!U214/AG60","v":1313.3439937320111},{"$f":"'Input 5 - Local-debt Financing'!V214/AH60","v":1313.7463471481417},{"$f":"'Input 5 - Local-debt Financing'!W214/AI60","v":1327.9117293820341},{"$f":"'Input 5 - Local-debt Financing'!X214/AJ60","v":1331.8522385562705},{"$f":"'Input 5 - Local-debt Financing'!Y214/AK60","v":1298.1493929401954},{"$f":"'Input 5 - Local-debt Financing'!Z214/AL60","v":1333.8899043249389},{"$f":"'Input 5 - Local-debt Financing'!AA214/AM60","v":1350.9155735917382},{"$f":"'Input 5 - Local-debt Financing'!AB214/AN60","v":1422.5143499746355},{"$f":"'Input 5 - Local-debt Financing'!AC214/AO60","v":1459.8282029433287}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C358,IF(START!L10=\"French\",translation!D358,IF(START!L10=\"Portuguese\",translation!E358,translation!F358)))","v":"Total debt amortization due"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C359,IF(START!L10=\"French\",translation!D359,IF(START!L10=\"Portuguese\",translation!E359,translation!F359)))","v":"Total external amortization due (include amortization from new debt)"},null,null,{"$f":"H24+H25","v":349.8},568.17682835111805,3277.230672649438,1014.329251909995,745.42989709237747,615.39616605935032,583.89014372134545,840.77994813409043,1039.4973808986442,1017.8752324209847,1233.2733594284314,1639.309771714718,1959.7047663838293,2537.9161061320356,2283.9381483165585,2095.3736707016978,2488.7878134987545,3356.7533223328705,3064.9600163276109,3629.9784121602265,4481.7530279138864,4023.0247682374365,3830.5359051840037,3778.0106252821402,4105.4694537244877,4205.491280471635,4448.8755872103111,4750.7709897965633,5161.4368682928216,5848.1531210457051,6210.4081400590885,6776.8411878112147,6712.740399027567,6855.6037669579346]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C361,IF(START!L10=\"French\",translation!D361,IF(START!L10=\"Portuguese\",translation!E361,translation!F361)))","v":"Public and publicly guaranteed"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K54), 'Input 3 - Macro-Debt data(DMX)'!K54, 0)+'Input 3 - Macro-Debt data(DMX)'!K212","v":349.8},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L54), 'Input 3 - Macro-Debt data(DMX)'!L54, 0)+'Input 3 - Macro-Debt data(DMX)'!L212","v":360.2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M54), 'Input 3 - Macro-Debt data(DMX)'!M54, 0)+'Input 3 - Macro-Debt data(DMX)'!M212","v":2972.92},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N54), 'Input 3 - Macro-Debt data(DMX)'!N54, 0)+'Input 3 - Macro-Debt data(DMX)'!N212","v":632.09657926055706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O54), 'Input 3 - Macro-Debt data(DMX)'!O54, 0)+'Input 3 - Macro-Debt data(DMX)'!O212","v":311.13004239017749},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P54), 'Input 3 - Macro-Debt data(DMX)'!P54, 0)+'Input 3 - Macro-Debt data(DMX)'!P212","v":207.34431135715033},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q54), 'Input 3 - Macro-Debt data(DMX)'!Q54, 0)+'Input 3 - Macro-Debt data(DMX)'!Q212","v":223.33471711509947},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R54), 'Input 3 - Macro-Debt data(DMX)'!R54, 0)+'Input 3 - Macro-Debt data(DMX)'!R212","v":416.20728911176639},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S54), 'Input 3 - Macro-Debt data(DMX)'!S54, 0)+'Input 3 - Macro-Debt data(DMX)'!S212","v":582.44619580156234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T54), 'Input 3 - Macro-Debt data(DMX)'!T54, 0)+'Input 3 - Macro-Debt data(DMX)'!T212","v":737.46791221052274},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U54), 'Input 3 - Macro-Debt data(DMX)'!U54, 0)+'Input 3 - Macro-Debt data(DMX)'!U212","v":807.95943523589131},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V54), 'Input 3 - Macro-Debt data(DMX)'!V54, 0)+'Input 3 - Macro-Debt data(DMX)'!V212","v":1303.418500811772},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W54), 'Input 3 - Macro-Debt data(DMX)'!W54, 0)+'Input 3 - Macro-Debt data(DMX)'!W212","v":1664.5640764657853},{"$f":"Ext_Debt_Data!F395","v":2195.6931313452837},{"$f":"Ext_Debt_Data!G395","v":1920.2254597309125},{"$f":"Ext_Debt_Data!H395","v":1701.56316068767},{"$f":"Ext_Debt_Data!I395","v":2065.8816550656807},{"$f":"Ext_Debt_Data!J395","v":2905.4316449987805},{"$f":"Ext_Debt_Data!K395","v":2581.3699987749851},{"$f":"Ext_Debt_Data!L395","v":3108.9647472072506},{"$f":"Ext_Debt_Data!M395","v":3920.4539715348242},{"$f":"Ext_Debt_Data!N395","v":3420.9743904382608},{"$f":"Ext_Debt_Data!O395","v":3186.2620310852758},{"$f":"Ext_Debt_Data!P395","v":3088.7619041653902},{"$f":"Ext_Debt_Data!Q395","v":3368.6857456964458},{"$f":"Ext_Debt_Data!R395","v":3418.0008664223305},{"$f":"Ext_Debt_Data!S395","v":3606.869037517441},{"$f":"Ext_Debt_Data!T395","v":3850.4242965087833},{"$f":"Ext_Debt_Data!U395","v":4198.2162256737438},{"$f":"Ext_Debt_Data!V395","v":4817.7267231355254},{"$f":"Ext_Debt_Data!W395","v":5108.2416968791385},{"$f":"Ext_Debt_Data!X395","v":5597.4617678650648},{"$f":"Ext_Debt_Data!Y395","v":5450.8496039004367},{"$f":"Ext_Debt_Data!Z395","v":5508.890781283475}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C363,IF(START!L10=\"French\",translation!D363,IF(START!L10=\"Portuguese\",translation!E363,translation!F363)))","v":"MLT private external debt "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K60), 'Input 3 - Macro-Debt data(DMX)'!K60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L60), 'Input 3 - Macro-Debt data(DMX)'!L60, 0)","v":207.976828351118},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M60), 'Input 3 - Macro-Debt data(DMX)'!M60, 0)","v":304.310672649438},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N60), 'Input 3 - Macro-Debt data(DMX)'!N60, 0)","v":382.23267264943803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O60), 'Input 3 - Macro-Debt data(DMX)'!O60, 0)","v":434.29985470219998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P60), 'Input 3 - Macro-Debt data(DMX)'!P60, 0)","v":408.05185470219999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q60), 'Input 3 - Macro-Debt data(DMX)'!Q60, 0)","v":360.55542660624599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R60), 'Input 3 - Macro-Debt data(DMX)'!R60, 0)","v":424.57265902232405},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S60), 'Input 3 - Macro-Debt data(DMX)'!S60, 0)","v":457.051185097082},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T60), 'Input 3 - Macro-Debt data(DMX)'!T60, 0)","v":280.40732021046199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U60), 'Input 3 - Macro-Debt data(DMX)'!U60, 0)","v":425.31392419254001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V60), 'Input 3 - Macro-Debt data(DMX)'!V60, 0)","v":335.89127090294602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W60), 'Input 3 - Macro-Debt data(DMX)'!W60, 0)","v":295.14068991804396},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X60), 'Input 3 - Macro-Debt data(DMX)'!X60, 0)","v":342.22297478675199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y60), 'Input 3 - Macro-Debt data(DMX)'!Y60, 0)","v":363.71268858564599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z60), 'Input 3 - Macro-Debt data(DMX)'!Z60, 0)","v":393.81051001402801},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA60), 'Input 3 - Macro-Debt data(DMX)'!AA60, 0)","v":422.90615843307398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB60), 'Input 3 - Macro-Debt data(DMX)'!AB60, 0)","v":451.32167733409},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC60), 'Input 3 - Macro-Debt data(DMX)'!AC60, 0)","v":483.59001755262602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD60), 'Input 3 - Macro-Debt data(DMX)'!AD60, 0)","v":521.013664952976},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE60), 'Input 3 - Macro-Debt data(DMX)'!AE60, 0)","v":561.29905637906211},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF60), 'Input 3 - Macro-Debt data(DMX)'!AF60, 0)","v":602.05037779917598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG60), 'Input 3 - Macro-Debt data(DMX)'!AG60, 0)","v":644.2738740987279},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH60), 'Input 3 - Macro-Debt data(DMX)'!AH60, 0)","v":689.24872111674995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI60), 'Input 3 - Macro-Debt data(DMX)'!AI60, 0)","v":736.78370802804193},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ60), 'Input 3 - Macro-Debt data(DMX)'!AJ60, 0)","v":787.49041404930404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK60), 'Input 3 - Macro-Debt data(DMX)'!AK60, 0)","v":842.00654969287007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL60), 'Input 3 - Macro-Debt data(DMX)'!AL60, 0)","v":900.34669328778},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM60), 'Input 3 - Macro-Debt data(DMX)'!AM60, 0)","v":963.22064261907803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN60), 'Input 3 - Macro-Debt data(DMX)'!AN60, 0)","v":1030.42639791018},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO60), 'Input 3 - Macro-Debt data(DMX)'!AO60, 0)","v":1102.16644317995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP60), 'Input 3 - Macro-Debt data(DMX)'!AP60, 0)","v":1179.3794199461502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ60), 'Input 3 - Macro-Debt data(DMX)'!AQ60, 0)","v":1261.8907951271301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR60), 'Input 3 - Macro-Debt data(DMX)'!AR60, 0)","v":1346.71298567446}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C364,IF(START!L10=\"French\",translation!D364,IF(START!L10=\"Portuguese\",translation!E364,translation!F364)))","v":"Total MLT public domestic debt amortization debt"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K195/H60), 'Input 3 - Macro-Debt data(DMX)'!K195/H60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L195/I60), 'Input 3 - Macro-Debt data(DMX)'!L195/I60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M195/J60), 'Input 3 - Macro-Debt data(DMX)'!M195/J60, 0)","v":364.05233254398939},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N195/K60), 'Input 3 - Macro-Debt data(DMX)'!N195/K60, 0)","v":590.57043769811946},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O195/L60), 'Input 3 - Macro-Debt data(DMX)'!O195/L60, 0)","v":619.01771928238225},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P195/M60), 'Input 3 - Macro-Debt data(DMX)'!P195/M60, 0)","v":478.7868853967351},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q195/N60), 'Input 3 - Macro-Debt data(DMX)'!Q195/N60, 0)","v":528.6995833428557},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R195/O60), 'Input 3 - Macro-Debt data(DMX)'!R195/O60, 0)","v":760.57870840734176},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S195/P60), 'Input 3 - Macro-Debt data(DMX)'!S195/P60, 0)","v":941.17262371804827},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T195/Q60), 'Input 3 - Macro-Debt data(DMX)'!T195/Q60, 0)","v":1180.8693065011184},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U195/R60), 'Input 3 - Macro-Debt data(DMX)'!U195/R60, 0)","v":1252.6215031305137},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V195/S60), 'Input 3 - Macro-Debt data(DMX)'!V195/S60, 0)","v":1297.1619942850391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W195/T60), 'Input 3 - Macro-Debt data(DMX)'!W195/T60, 0)","v":576.77744825889295},{"$f":"('Input 5 - Local-debt Financing'!I215-T16)/U60","v":2071.2452993093425},{"$f":"('Input 5 - Local-debt Financing'!J215-U16)/V60","v":1238.1878617989153},{"$f":"('Input 5 - Local-debt Financing'!K215-V16)/W60","v":2411.5415437453094},{"$f":"('Input 5 - Local-debt Financing'!L215-W16)/X60","v":1570.9501953202393},{"$f":"('Input 5 - Local-debt Financing'!M215-X16)/Y60","v":1753.0012431517375},{"$f":"('Input 5 - Local-debt Financing'!N215-Y16)/Z60","v":1576.29611572456},{"$f":"('Input 5 - Local-debt Financing'!O215-Z16)/AA60","v":1392.032524213588},{"$f":"('Input 5 - Local-debt Financing'!P215-AA16)/AB60","v":1457.1979863971021},{"$f":"('Input 5 - Local-debt Financing'!Q215-AB16)/AC60","v":1827.2812029975989},{"$f":"('Input 5 - Local-debt Financing'!R215-AC16)/AD60","v":2015.4843382759684},{"$f":"('Input 5 - Local-debt Financing'!S215-AD16)/AE60","v":1436.5805874293512},{"$f":"('Input 5 - Local-debt Financing'!T215-AE16)/AF60","v":1754.4487146475633},{"$f":"('Input 5 - Local-debt Financing'!U215-AF16)/AG60","v":1747.6612307540415},{"$f":"('Input 5 - Local-debt Financing'!V215-AG16)/AH60","v":1691.4289322892182},{"$f":"('Input 5 - Local-debt Financing'!W215-AH16)/AI60","v":1912.8062184808275},{"$f":"('Input 5 - Local-debt Financing'!X215-AI16)/AJ60","v":1949.0247390563404},{"$f":"('Input 5 - Local-debt Financing'!Y215-AJ16)/AK60","v":2061.3750964502506},{"$f":"('Input 5 - Local-debt Financing'!Z215-AK16)/AL60","v":2115.6495904990852},{"$f":"('Input 5 - Local-debt Financing'!AA215-AL16)/AM60","v":2314.2933665610162},{"$f":"('Input 5 - Local-debt Financing'!AB215-AM16)/AN60","v":2245.1843599147132},{"$f":"('Input 5 - Local-debt Financing'!AC215-AN16)/AO60","v":2237.7784406849933}]
[]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C366,IF(START!L10=\"French\",translation!D366,IF(START!L10=\"Portuguese\",translation!E366,translation!F366)))","v":"Current account balance"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K34), 'Input 3 - Macro-Debt data(DMX)'!K34, 0)","v":-684.72931465559395},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L34), 'Input 3 - Macro-Debt data(DMX)'!L34, 0)","v":-1218.79302024242},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M34), 'Input 3 - Macro-Debt data(DMX)'!M34, 0)","v":-1878.2685760771201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N34), 'Input 3 - Macro-Debt data(DMX)'!N34, 0)","v":-2357.7727091343399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O34), 'Input 3 - Macro-Debt data(DMX)'!O34, 0)","v":-3400.4781494277499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P34), 'Input 3 - Macro-Debt data(DMX)'!P34, 0)","v":-497.3893304618},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q34), 'Input 3 - Macro-Debt data(DMX)'!Q34, 0)","v":-1869.68816034478},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R34), 'Input 3 - Macro-Debt data(DMX)'!R34, 0)","v":-5045.4635137438199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S34), 'Input 3 - Macro-Debt data(DMX)'!S34, 0)","v":-5113.7236790745601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T34), 'Input 3 - Macro-Debt data(DMX)'!T34, 0)","v":-5604.0645496667403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U34), 'Input 3 - Macro-Debt data(DMX)'!U34, 0)","v":-3698.2197462333697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V34), 'Input 3 - Macro-Debt data(DMX)'!V34, 0)","v":-2835.7087553419701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W34), 'Input 3 - Macro-Debt data(DMX)'!W34, 0)","v":-2866.1903525869398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X34), 'Input 3 - Macro-Debt data(DMX)'!X34, 0)","v":-2643.0066464346301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y34), 'Input 3 - Macro-Debt data(DMX)'!Y34, 0)","v":-2676.6263472215601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z34), 'Input 3 - Macro-Debt data(DMX)'!Z34, 0)","v":-2662.9069099826497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA34), 'Input 3 - Macro-Debt data(DMX)'!AA34, 0)","v":-2664.0680939724998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB34), 'Input 3 - Macro-Debt data(DMX)'!AB34, 0)","v":-2729.8983666437002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC34), 'Input 3 - Macro-Debt data(DMX)'!AC34, 0)","v":-2828.9259136858},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD34), 'Input 3 - Macro-Debt data(DMX)'!AD34, 0)","v":-3006.0769607531902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE34), 'Input 3 - Macro-Debt data(DMX)'!AE34, 0)","v":-3248.9073515329201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF34), 'Input 3 - Macro-Debt data(DMX)'!AF34, 0)","v":-3533.4332670918102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG34), 'Input 3 - Macro-Debt data(DMX)'!AG34, 0)","v":-3848.09126823819},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH34), 'Input 3 - Macro-Debt data(DMX)'!AH34, 0)","v":-3971.24941316083},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI34), 'Input 3 - Macro-Debt data(DMX)'!AI34, 0)","v":-4191.7301551255205},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ34), 'Input 3 - Macro-Debt data(DMX)'!AJ34, 0)","v":-4348.3149061654394},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK34), 'Input 3 - Macro-Debt data(DMX)'!AK34, 0)","v":-4557.8172934307295},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL34), 'Input 3 - Macro-Debt data(DMX)'!AL34, 0)","v":-4641.6214715104197},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM34), 'Input 3 - Macro-Debt data(DMX)'!AM34, 0)","v":-4820.0964548318998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN34), 'Input 3 - Macro-Debt data(DMX)'!AN34, 0)","v":-5125.4485642110594},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO34), 'Input 3 - Macro-Debt data(DMX)'!AO34, 0)","v":-5224.8988853749797},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP34), 'Input 3 - Macro-Debt data(DMX)'!AP34, 0)","v":-5486.1191341233398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ34), 'Input 3 - Macro-Debt data(DMX)'!AQ34, 0)","v":-5911.27788331788},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR34), 'Input 3 - Macro-Debt data(DMX)'!AR34, 0)","v":-6042.40699906187}]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C367,IF(START!L10=\"French\",translation!D367,IF(START!L10=\"Portuguese\",translation!E367,translation!F367)))","v":"Exports of goods and services"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":3406.7507846670601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":3909.58638531416},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":4745.9988012700005},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":5803.9180508435602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":7070.6292518841201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":8509.3966820134501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":10337.37418206688},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":13095.519045752},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":16612.023075635199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":16305.962419183901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":15257.8157813977},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":16499.9031431818},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":17469.860326451402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":18710.3528219949},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":20529.677235928699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":21890.818914227599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":23039.778308123499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":24487.397854648701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":26197.6270691102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":27780.492571316699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":29223.1940871347},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":30683.451826927299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":32403.559300972302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":34357.968597494597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":36587.088266144099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":38955.793609807901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":41436.453726687403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":44073.001211192997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":46801.552506565204},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":49675.486649836697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":52875.942812873196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":56137.516710472199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":59454.419618061504},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":63184.432806203396}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C368,IF(START!L10=\"French\",translation!D368,IF(START!L10=\"Portuguese\",translation!E368,translation!F368)))","v":"Imports of goods and services (use positive values)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":5300},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":6551.4998525568026},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":8200.2763102181234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":9959.9534343707201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":12435.778249773552},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":10875.002866573162},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":13848.896505638984},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":19305.278881470982},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":21770.145131206806},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":22263.926732756488},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":19046.786971475227},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":20557.641652733659},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":20322.735474472967},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":21789.009519538788},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":23232.299534506026},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":24454.330801757969},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":25579.537363026117},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":27051.061020785997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":29145.321799929927},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":30944.531495706706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":32823.47960793168},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":34741.155318420431},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":36861.419120003091},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":39090.245767104439},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":41517.314016013668},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":44023.235953354582},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":46682.029703049302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":49393.186007459655},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":52248.390281603999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":55377.219931650798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":58621.545291764996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":62073.639574494358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":65832.633353507161},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":69777.476942022899}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C369,IF(START!L10=\"French\",translation!D369,IF(START!L10=\"Portuguese\",translation!E369,translation!F369)))","v":"Current transfers, net total"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K41), 'Input 3 - Macro-Debt data(DMX)'!K41, 0)","v":1400},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L41), 'Input 3 - Macro-Debt data(DMX)'!L41, 0)","v":1607.8775836773889},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M41), 'Input 3 - Macro-Debt data(DMX)'!M41, 0)","v":1713.6187098306282},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N41), 'Input 3 - Macro-Debt data(DMX)'!N41, 0)","v":1956.4542940532097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O41), 'Input 3 - Macro-Debt data(DMX)'!O41, 0)","v":2117.6258799917273},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P41), 'Input 3 - Macro-Debt data(DMX)'!P41, 0)","v":1989.7829034556196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q41), 'Input 3 - Macro-Debt data(DMX)'!Q41, 0)","v":2223.8504888630114},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R41), 'Input 3 - Macro-Debt data(DMX)'!R41, 0)","v":2487.1659320634908},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S41), 'Input 3 - Macro-Debt data(DMX)'!S41, 0)","v":2303.2275300480319},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T41), 'Input 3 - Macro-Debt data(DMX)'!T41, 0)","v":1857.1176871634209},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U41), 'Input 3 - Macro-Debt data(DMX)'!U41, 0)","v":1923.2075061074499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V41), 'Input 3 - Macro-Debt data(DMX)'!V41, 0)","v":2461.1481971645799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W41), 'Input 3 - Macro-Debt data(DMX)'!W41, 0)","v":1394.7959996826387},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X41), 'Input 3 - Macro-Debt data(DMX)'!X41, 0)","v":2037.0350334454317},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y41), 'Input 3 - Macro-Debt data(DMX)'!Y41, 0)","v":2226.7556385715511},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z41), 'Input 3 - Macro-Debt data(DMX)'!Z41, 0)","v":2289.9820715241481},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA41), 'Input 3 - Macro-Debt data(DMX)'!AA41, 0)","v":2358.6815336698724},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB41), 'Input 3 - Macro-Debt data(DMX)'!AB41, 0)","v":2429.4419796799671},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC41), 'Input 3 - Macro-Debt data(DMX)'!AC41, 0)","v":2694.9029593858641},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD41), 'Input 3 - Macro-Debt data(DMX)'!AD41, 0)","v":2748.8010185735816},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE41), 'Input 3 - Macro-Debt data(DMX)'!AE41, 0)","v":2803.7770389450552},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF41), 'Input 3 - Macro-Debt data(DMX)'!AF41, 0)","v":2859.8525797239581},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG41), 'Input 3 - Macro-Debt data(DMX)'!AG41, 0)","v":2917.0496313184285},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH41), 'Input 3 - Macro-Debt data(DMX)'!AH41, 0)","v":2975.3906239447965},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI41), 'Input 3 - Macro-Debt data(DMX)'!AI41, 0)","v":3034.8984364237017},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ41), 'Input 3 - Macro-Debt data(DMX)'!AJ41, 0)","v":3095.596405152176},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK41), 'Input 3 - Macro-Debt data(DMX)'!AK41, 0)","v":3157.5083332552149},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL41), 'Input 3 - Macro-Debt data(DMX)'!AL41, 0)","v":3220.6584999203242},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM41), 'Input 3 - Macro-Debt data(DMX)'!AM41, 0)","v":3281.8510114188093},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN41), 'Input 3 - Macro-Debt data(DMX)'!AN41, 0)","v":3344.2061806357606},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO41), 'Input 3 - Macro-Debt data(DMX)'!AO41, 0)","v":3407.7460980678411},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP41), 'Input 3 - Macro-Debt data(DMX)'!AP41, 0)","v":3472.493273931133},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ41), 'Input 3 - Macro-Debt data(DMX)'!AQ41, 0)","v":3538.4706461358232},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR41), 'Input 3 - Macro-Debt data(DMX)'!AR41, 0)","v":3605.701588412398}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C370,IF(START!L10=\"French\",translation!D370,IF(START!L10=\"Portuguese\",translation!E370,translation!F370)))","v":"Current transfers, official"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K42), 'Input 3 - Macro-Debt data(DMX)'!K42, 0)","v":183.62},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L42), 'Input 3 - Macro-Debt data(DMX)'!L42, 0)","v":139.76},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M42), 'Input 3 - Macro-Debt data(DMX)'!M42, 0)","v":145},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N42), 'Input 3 - Macro-Debt data(DMX)'!N42, 0)","v":209.37},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O42), 'Input 3 - Macro-Debt data(DMX)'!O42, 0)","v":241.11},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P42), 'Input 3 - Macro-Debt data(DMX)'!P42, 0)","v":289.62},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q42), 'Input 3 - Macro-Debt data(DMX)'!Q42, 0)","v":199.74},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R42), 'Input 3 - Macro-Debt data(DMX)'!R42, 0)","v":228.65},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S42), 'Input 3 - Macro-Debt data(DMX)'!S42, 0)","v":257.82},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T42), 'Input 3 - Macro-Debt data(DMX)'!T42, 0)","v":80.290000000000006},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U42), 'Input 3 - Macro-Debt data(DMX)'!U42, 0)","v":9.57},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V42), 'Input 3 - Macro-Debt data(DMX)'!V42, 0)","v":194.91},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W42), 'Input 3 - Macro-Debt data(DMX)'!W42, 0)","v":25.6},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X42), 'Input 3 - Macro-Debt data(DMX)'!X42, 0)","v":16.571560192051201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y42), 'Input 3 - Macro-Debt data(DMX)'!Y42, 0)","v":3.6259840806044097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z42), 'Input 3 - Macro-Debt data(DMX)'!Z42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA42), 'Input 3 - Macro-Debt data(DMX)'!AA42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB42), 'Input 3 - Macro-Debt data(DMX)'!AB42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC42), 'Input 3 - Macro-Debt data(DMX)'!AC42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD42), 'Input 3 - Macro-Debt data(DMX)'!AD42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE42), 'Input 3 - Macro-Debt data(DMX)'!AE42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF42), 'Input 3 - Macro-Debt data(DMX)'!AF42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG42), 'Input 3 - Macro-Debt data(DMX)'!AG42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH42), 'Input 3 - Macro-Debt data(DMX)'!AH42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI42), 'Input 3 - Macro-Debt data(DMX)'!AI42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ42), 'Input 3 - Macro-Debt data(DMX)'!AJ42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK42), 'Input 3 - Macro-Debt data(DMX)'!AK42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL42), 'Input 3 - Macro-Debt data(DMX)'!AL42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM42), 'Input 3 - Macro-Debt data(DMX)'!AM42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN42), 'Input 3 - Macro-Debt data(DMX)'!AN42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO42), 'Input 3 - Macro-Debt data(DMX)'!AO42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP42), 'Input 3 - Macro-Debt data(DMX)'!AP42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ42), 'Input 3 - Macro-Debt data(DMX)'!AQ42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR42), 'Input 3 - Macro-Debt data(DMX)'!AR42, 0)","v":0}]
[]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C371,IF(START!L10=\"French\",translation!D371,IF(START!L10=\"Portuguese\",translation!E371,translation!F371)))","v":"Net foreign direct investment, excluding debt-creating liabilities"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K43), 'Input 3 - Macro-Debt data(DMX)'!K43, 0)","v":140},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L43), 'Input 3 - Macro-Debt data(DMX)'!L43, 0)","v":145.72987721691678},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M43), 'Input 3 - Macro-Debt data(DMX)'!M43, 0)","v":639.34372083004234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N43), 'Input 3 - Macro-Debt data(DMX)'!N43, 0)","v":859.86357435197817},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O43), 'Input 3 - Macro-Debt data(DMX)'!O43, 0)","v":1815.5668844690169},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P43), 'Input 3 - Macro-Debt data(DMX)'!P43, 0)","v":2905.3391394660434},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q43), 'Input 3 - Macro-Debt data(DMX)'!Q43, 0)","v":2540.6004164572414},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R43), 'Input 3 - Macro-Debt data(DMX)'!R43, 0)","v":3239.132763696417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S43), 'Input 3 - Macro-Debt data(DMX)'!S43, 0)","v":3310.6928986860057},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T43), 'Input 3 - Macro-Debt data(DMX)'!T43, 0)","v":3243.2411861851083},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U43), 'Input 3 - Macro-Debt data(DMX)'!U43, 0)","v":3374.5854973951436},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V43), 'Input 3 - Macro-Debt data(DMX)'!V43, 0)","v":2986.4659633689153},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W43), 'Input 3 - Macro-Debt data(DMX)'!W43, 0)","v":3488.8602871095645},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X43), 'Input 3 - Macro-Debt data(DMX)'!X43, 0)","v":2970.6554409863706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y43), 'Input 3 - Macro-Debt data(DMX)'!Y43, 0)","v":2969.0603540944071},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z43), 'Input 3 - Macro-Debt data(DMX)'!Z43, 0)","v":2657.0179408985382},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA43), 'Input 3 - Macro-Debt data(DMX)'!AA43, 0)","v":2551.9912465038778},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB43), 'Input 3 - Macro-Debt data(DMX)'!AB43, 0)","v":2582.5380595588872},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC43), 'Input 3 - Macro-Debt data(DMX)'!AC43, 0)","v":2618.7230951897986},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD43), 'Input 3 - Macro-Debt data(DMX)'!AD43, 0)","v":2644.8804893283582},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE43), 'Input 3 - Macro-Debt data(DMX)'!AE43, 0)","v":2628.8639764423438},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF43), 'Input 3 - Macro-Debt data(DMX)'!AF43, 0)","v":2590.6036439670238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG43), 'Input 3 - Macro-Debt data(DMX)'!AG43, 0)","v":2533.2748554723689},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH43), 'Input 3 - Macro-Debt data(DMX)'!AH43, 0)","v":2453.3887025059566},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI43), 'Input 3 - Macro-Debt data(DMX)'!AI43, 0)","v":2622.2350794526092},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ43), 'Input 3 - Macro-Debt data(DMX)'!AJ43, 0)","v":2803.7663346023423},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK43), 'Input 3 - Macro-Debt data(DMX)'!AK43, 0)","v":3054.5976346555358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL43), 'Input 3 - Macro-Debt data(DMX)'!AL43, 0)","v":3267.9094825699335},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM43), 'Input 3 - Macro-Debt data(DMX)'!AM43, 0)","v":3236.9609326179711},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN43), 'Input 3 - Macro-Debt data(DMX)'!AN43, 0)","v":3116.0913118554281},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO43), 'Input 3 - Macro-Debt data(DMX)'!AO43, 0)","v":2963.90318791666},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP43), 'Input 3 - Macro-Debt data(DMX)'!AP43, 0)","v":3171.5413258784752},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ43), 'Input 3 - Macro-Debt data(DMX)'!AQ43, 0)","v":3393.7256867101878},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR43), 'Input 3 - Macro-Debt data(DMX)'!AR43, 0)","v":3177.5409009578634}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!$L$10=\"English\",translation!C372,IF(START!$L$10=\"French\",translation!D372,IF(START!$L$10=\"Portuguese\",translation!E372,translation!F372)))","v":"Exceptional financing"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K44), 'Input 3 - Macro-Debt data(DMX)'!K44, 0)","v":496.09272825262201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L44), 'Input 3 - Macro-Debt data(DMX)'!L44, 0)","v":289.09343454435003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M44), 'Input 3 - Macro-Debt data(DMX)'!M44, 0)","v":3510.8956253885199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N44), 'Input 3 - Macro-Debt data(DMX)'!N44, 0)","v":574.30849353798601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O44), 'Input 3 - Macro-Debt data(DMX)'!O44, 0)","v":66.793723531696102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P44), 'Input 3 - Macro-Debt data(DMX)'!P44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q44), 'Input 3 - Macro-Debt data(DMX)'!Q44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R44), 'Input 3 - Macro-Debt data(DMX)'!R44, 0)","v":-18.4399999999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S44), 'Input 3 - Macro-Debt data(DMX)'!S44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T44), 'Input 3 - Macro-Debt data(DMX)'!T44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U44), 'Input 3 - Macro-Debt data(DMX)'!U44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V44), 'Input 3 - Macro-Debt data(DMX)'!V44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W44), 'Input 3 - Macro-Debt data(DMX)'!W44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X44), 'Input 3 - Macro-Debt data(DMX)'!X44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y44), 'Input 3 - Macro-Debt data(DMX)'!Y44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z44), 'Input 3 - Macro-Debt data(DMX)'!Z44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA44), 'Input 3 - Macro-Debt data(DMX)'!AA44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB44), 'Input 3 - Macro-Debt data(DMX)'!AB44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC44), 'Input 3 - Macro-Debt data(DMX)'!AC44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD44), 'Input 3 - Macro-Debt data(DMX)'!AD44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE44), 'Input 3 - Macro-Debt data(DMX)'!AE44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF44), 'Input 3 - Macro-Debt data(DMX)'!AF44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG44), 'Input 3 - Macro-Debt data(DMX)'!AG44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH44), 'Input 3 - Macro-Debt data(DMX)'!AH44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI44), 'Input 3 - Macro-Debt data(DMX)'!AI44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ44), 'Input 3 - Macro-Debt data(DMX)'!AJ44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK44), 'Input 3 - Macro-Debt data(DMX)'!AK44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL44), 'Input 3 - Macro-Debt data(DMX)'!AL44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM44), 'Input 3 - Macro-Debt data(DMX)'!AM44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN44), 'Input 3 - Macro-Debt data(DMX)'!AN44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO44), 'Input 3 - Macro-Debt data(DMX)'!AO44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP44), 'Input 3 - Macro-Debt data(DMX)'!AP44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ44), 'Input 3 - Macro-Debt data(DMX)'!AQ44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR44), 'Input 3 - Macro-Debt data(DMX)'!AR44, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!$L$10=\"English\",translation!C373,IF(START!$L$10=\"French\",translation!D373,IF(START!$L$10=\"Portuguese\",translation!E373,translation!F373)))","v":"Gross Reserves (Flow, negative = increase)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K46), 'Input 3 - Macro-Debt data(DMX)'!K46, 0)","v":-307.13},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L46), 'Input 3 - Macro-Debt data(DMX)'!L46, 0)","v":-162.12},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M46), 'Input 3 - Macro-Debt data(DMX)'!M46, 0)","v":-374.91},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N46), 'Input 3 - Macro-Debt data(DMX)'!N46, 0)","v":-566.9},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O46), 'Input 3 - Macro-Debt data(DMX)'!O46, 0)","v":800.43},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P46), 'Input 3 - Macro-Debt data(DMX)'!P46, 0)","v":-1131.29},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q46), 'Input 3 - Macro-Debt data(DMX)'!Q46, 0)","v":-1512.5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R46), 'Input 3 - Macro-Debt data(DMX)'!R46, 0)","v":-702.79999999999905},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S46), 'Input 3 - Macro-Debt data(DMX)'!S46, 0)","v":-59.480000000000501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T46), 'Input 3 - Macro-Debt data(DMX)'!T46, 0)","v":-189.85549941293999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U46), 'Input 3 - Macro-Debt data(DMX)'!U46, 0)","v":718.97686705522392},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V46), 'Input 3 - Macro-Debt data(DMX)'!V46, 0)","v":-16.916068826585402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W46), 'Input 3 - Macro-Debt data(DMX)'!W46, 0)","v":-637.13619328152004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X46), 'Input 3 - Macro-Debt data(DMX)'!X46, 0)","v":-920.54838791972008},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y46), 'Input 3 - Macro-Debt data(DMX)'!Y46, 0)","v":-535.93100035307702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z46), 'Input 3 - Macro-Debt data(DMX)'!Z46, 0)","v":-478.35095561784203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA46), 'Input 3 - Macro-Debt data(DMX)'!AA46, 0)","v":-685.73494843008996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB46), 'Input 3 - Macro-Debt data(DMX)'!AB46, 0)","v":-662.61736422558204},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC46), 'Input 3 - Macro-Debt data(DMX)'!AC46, 0)","v":-619.55775282601599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD46), 'Input 3 - Macro-Debt data(DMX)'!AD46, 0)","v":-399.743671552281},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE46), 'Input 3 - Macro-Debt data(DMX)'!AE46, 0)","v":-398.75795191621899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF46), 'Input 3 - Macro-Debt data(DMX)'!AF46, 0)","v":-329.52886996899599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG46), 'Input 3 - Macro-Debt data(DMX)'!AG46, 0)","v":-199.55748104198901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH46), 'Input 3 - Macro-Debt data(DMX)'!AH46, 0)","v":-48.521711439280303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI46), 'Input 3 - Macro-Debt data(DMX)'!AI46, 0)","v":48.643802696151894},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ46), 'Input 3 - Macro-Debt data(DMX)'!AJ46, 0)","v":-321.554510184685},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK46), 'Input 3 - Macro-Debt data(DMX)'!AK46, 0)","v":-301.80003760420698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL46), 'Input 3 - Macro-Debt data(DMX)'!AL46, 0)","v":-592.42851121582794},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM46), 'Input 3 - Macro-Debt data(DMX)'!AM46, 0)","v":-326.82342889678301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN46), 'Input 3 - Macro-Debt data(DMX)'!AN46, 0)","v":-61.986236799836703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO46), 'Input 3 - Macro-Debt data(DMX)'!AO46, 0)","v":92.219280663302001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP46), 'Input 3 - Macro-Debt data(DMX)'!AP46, 0)","v":88.58020254606069},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ46), 'Input 3 - Macro-Debt data(DMX)'!AQ46, 0)","v":-805.04414611555194},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR46), 'Input 3 - Macro-Debt data(DMX)'!AR46, 0)","v":-1615.52067433617}]
[null,null,null,null,"Share of commodity exports (fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K36/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K36/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L36/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L36/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M36/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M36/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N36/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N36/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O36/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O36/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P36/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P36/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q36/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q36/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R36/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R36/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0.21217410247677931},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S36/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S36/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0.17915096713084738},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T36/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T36/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0.2382605897238689},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U36/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U36/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0.24413558110325878},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V36/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V36/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0.11704808971476038},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W36/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W36/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":7.7001842222126596E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X36/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X36/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0.11343208151853303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y36/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y36/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0.16139495315463945},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z36/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z36/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0.16455244669087979},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA36/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA36/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0.15520626832799048},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB36/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB36/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0.14542578370094922},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC36/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC36/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0.13700248427847495},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD36/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD36/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0.12779585832563375},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE36/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE36/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0.10987961482059327},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF36/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF36/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":8.9057332468361894E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG36/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG36/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":7.3098387802589218E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH36/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH36/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":6.0128698337423146E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI36/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI36/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":5.2931474286396621E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ36/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ36/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":4.6850398723851591E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK36/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK36/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":4.0863711201527694E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL36/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL36/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":3.6658229767507523E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM36/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM36/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":3.2397308083583022E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN36/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN36/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":2.8269744604119879E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO36/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO36/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":2.5432534866943159E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP36/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP36/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":2.1942103787283451E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ36/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ36/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":1.3162610339586385E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR36/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR36/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":6.1927861313488706E-3}]
[null,null,null,null,"Share of commodity exports (non-fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K37/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K37/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0.54770173151935198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L37/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L37/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0.47426554481291111},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M37/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M37/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0.51931590718701159},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N37/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N37/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0.49387792452779106},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O37/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O37/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0.52799333340171906},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P37/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P37/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0.51911856696693337},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q37/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q37/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0.58264862641569537},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R37/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R37/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0.59494319948527119},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S37/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S37/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0.50998529777060631},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T37/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T37/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0.44357998901614942},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U37/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U37/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0.45884288060682665},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V37/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V37/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0.36221561943626668},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W37/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W37/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0.42883184144083486},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X37/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X37/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0.39932217272204984},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y37/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y37/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0.37060172331922747},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z37/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z37/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0.37059402055852636},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA37/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA37/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0.37455201503226737},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB37/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB37/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0.3743377321703325},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC37/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC37/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0.37213299641333103},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD37/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD37/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0.36743939782123497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE37/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE37/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0.3667881058937339},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF37/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF37/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0.36682252963869472},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG37/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG37/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0.36474119473914285},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH37/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH37/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0.36121634829622007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI37/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI37/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0.35619219381967626},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ37/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ37/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0.35128336550905093},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK37/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK37/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0.34678833718046004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL37/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL37/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0.34236699133420234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM37/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM37/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0.33854914934618158},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN37/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN37/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0.33493255135612232},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO37/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO37/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0.33041434333071429},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP37/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP37/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0.32679949229468841},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ37/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ37/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0.3240171573214527},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR37/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR37/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0.3201545422282695}]
[null,null,null,null,"Share of commodity imports (fuel) (% of imports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0.14621014855471698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0.17239228412089896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0.20074649682215556},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0.2103424317141262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0.18951328499323433},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0.13691687870875863},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0.1614508912961824},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0.16396804158670647},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0.15298948934316872},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0.15947084460781821},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":5.1783489241294473E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":3.963298977290846E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":4.3457003081151566E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":4.4954774062659353E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0.15900074297644262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":1.8885084486312771E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":2.3297137533901828E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":1.9892750217320843E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":1.5468691788508024E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":6.6141318168976129E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":6.2355122847879273E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":1.1999375843683192E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":1.3263128250495013E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":1.3565397029973175E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":9.3682361020665534E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":4.1455123475559401E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":3.9094028787051441E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":8.8345129932643467E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":8.7625684326554688E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":8.2674806699166506E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":8.0364490815843636E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":2.9370502689342763E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":2.7693469107792485E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":2.6654127168754597E-2}]
[null,null,null,null,"Share of commodity imports (non-fuel) (% of imports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":0}]
[null,null,null,null,"Share of commodity imports (fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0.22746418400421148},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0.28888683167164331},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0.34685570122973758},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0.36096319878956695},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0.3333147734954417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0.17497967295228822},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0.21629445204593969},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0.24171999287854318},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0.20049354442776965},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0.21773919926260671},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":6.4642875648106946E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":4.9379732372222498E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":5.0553648491074944E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":5.2351765320455539E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0.17993234109754952},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":2.1096611554686329E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":2.5865266237821545E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":2.1975385183601408E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":1.720919222228293E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":7.3674435325191676E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":7.0037248397446406E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":1.3586221728275687E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":1.5087778621565816E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":1.5433820027085885E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":1.0630635518092396E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":4.684768331302902E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":4.4043069541774151E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":9.900953680703815E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":9.7823698321636392E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":9.2164189264193359E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":8.9097052224355721E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":3.2476213856461565E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":3.0664398202385861E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":2.9435379275018523E-2}]
[null,null,null,null,"Share of commodity imports (non-fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C374,IF(START!L10=\"French\",translation!D374,IF(START!L10=\"Portuguese\",translation!E374,translation!F374)))","v":"Public sector primary balance"},null,null,{"$f":"H45-H48","v":-54.334197131940073},-105.65058899717997,-501.31362255635986,-1258.7919155148697,-1446.8941676428904,-1068.7280935667095,-1735.7172830518011,-1186.2698511550007,-5751.6470018254986,-5192.3612455613984,-4373.0981202315961,-510.73390077330259,-4079.0773248914993,{"$f":"U45-U48","v":361.91483932949632},5194.4696947301054,6151.1265344372077,6277.8917768182946,6289.8356582433044,6246.3765346255968,6062.8118123503955,4487.5381241681025,2777.4331086282036,2512.5393099260109,1856.1329212660057,1260.2587017070036,1313.9081812930235,1365.8697501690185,1469.2390736340021,1582.501959502988,2591.7064359460201,2340.1175135710218,3407.4937217400293,4047.7425510900212,5019.4217001840007]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C375,IF(START!L10=\"French\",translation!D375,IF(START!L10=\"Portuguese\",translation!E375,translation!F375)))","v":"Public sector revenues (including grants)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K22), 'Input 3 - Macro-Debt data(DMX)'!K22, 0)","v":2288.1673839854102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L22), 'Input 3 - Macro-Debt data(DMX)'!L22, 0)","v":2621.0458163082599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M22), 'Input 3 - Macro-Debt data(DMX)'!M22, 0)","v":3177.6539859999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N22), 'Input 3 - Macro-Debt data(DMX)'!N22, 0)","v":4028.5432519999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O22), 'Input 3 - Macro-Debt data(DMX)'!O22, 0)","v":4813.2333364305296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P22), 'Input 3 - Macro-Debt data(DMX)'!P22, 0)","v":6016.5019607492304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q22), 'Input 3 - Macro-Debt data(DMX)'!Q22, 0)","v":7693.8460721299998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R22), 'Input 3 - Macro-Debt data(DMX)'!R22, 0)","v":11440.8640632065},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S22), 'Input 3 - Macro-Debt data(DMX)'!S22, 0)","v":13935.165633607201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T22), 'Input 3 - Macro-Debt data(DMX)'!T22, 0)","v":15629.5695523346},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U22), 'Input 3 - Macro-Debt data(DMX)'!U22, 0)","v":20873.833027376302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V22), 'Input 3 - Macro-Debt data(DMX)'!V22, 0)","v":26824.022058421699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W22), 'Input 3 - Macro-Debt data(DMX)'!W22, 0)","v":28865.206216213701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X22), 'Input 3 - Macro-Debt data(DMX)'!X22, 0)","v":38157.593601341301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y22), 'Input 3 - Macro-Debt data(DMX)'!Y22, 0)","v":45003.581920048106},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z22), 'Input 3 - Macro-Debt data(DMX)'!Z22, 0)","v":52991.590019669704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA22), 'Input 3 - Macro-Debt data(DMX)'!AA22, 0)","v":60099.567986484297},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB22), 'Input 3 - Macro-Debt data(DMX)'!AB22, 0)","v":66661.036271233403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC22), 'Input 3 - Macro-Debt data(DMX)'!AC22, 0)","v":74083.454897305302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD22), 'Input 3 - Macro-Debt data(DMX)'!AD22, 0)","v":81847.781502810103},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE22), 'Input 3 - Macro-Debt data(DMX)'!AE22, 0)","v":90025.058675198699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF22), 'Input 3 - Macro-Debt data(DMX)'!AF22, 0)","v":98970.822817364809},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG22), 'Input 3 - Macro-Debt data(DMX)'!AG22, 0)","v":109019.08124527},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH22), 'Input 3 - Macro-Debt data(DMX)'!AH22, 0)","v":120236.919841932},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI22), 'Input 3 - Macro-Debt data(DMX)'!AI22, 0)","v":132896.99319368901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ22), 'Input 3 - Macro-Debt data(DMX)'!AJ22, 0)","v":146973.12721549202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK22), 'Input 3 - Macro-Debt data(DMX)'!AK22, 0)","v":162613.40787026501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL22), 'Input 3 - Macro-Debt data(DMX)'!AL22, 0)","v":180117.16962081299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM22), 'Input 3 - Macro-Debt data(DMX)'!AM22, 0)","v":199772.08908643798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN22), 'Input 3 - Macro-Debt data(DMX)'!AN22, 0)","v":221345.90533245701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO22), 'Input 3 - Macro-Debt data(DMX)'!AO22, 0)","v":245471.02637848901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP22), 'Input 3 - Macro-Debt data(DMX)'!AP22, 0)","v":272229.05541670404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ22), 'Input 3 - Macro-Debt data(DMX)'!AQ22, 0)","v":300720.24086882302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR22), 'Input 3 - Macro-Debt data(DMX)'!AR22, 0)","v":333151.74163195299}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C376,IF(START!L10=\"French\",translation!D376,IF(START!L10=\"Portuguese\",translation!E376,translation!F376)))","v":"Public sector grants"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K23), 'Input 3 - Macro-Debt data(DMX)'!K23, 0)","v":507.98363420702901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L23), 'Input 3 - Macro-Debt data(DMX)'!L23, 0)","v":510.01160128325699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M23), 'Input 3 - Macro-Debt data(DMX)'!M23, 0)","v":634.85599999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N23), 'Input 3 - Macro-Debt data(DMX)'!N23, 0)","v":857.22368700000004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O23), 'Input 3 - Macro-Debt data(DMX)'!O23, 0)","v":820.77062523999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P23), 'Input 3 - Macro-Debt data(DMX)'!P23, 0)","v":1101.1843911999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q23), 'Input 3 - Macro-Debt data(DMX)'!Q23, 0)","v":1080.23288705},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R23), 'Input 3 - Macro-Debt data(DMX)'!R23, 0)","v":1210.2703174999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S23), 'Input 3 - Macro-Debt data(DMX)'!S23, 0)","v":1160.32134292675},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T23), 'Input 3 - Macro-Debt data(DMX)'!T23, 0)","v":437.63056},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U23), 'Input 3 - Macro-Debt data(DMX)'!U23, 0)","v":814.13660800115701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V23), 'Input 3 - Macro-Debt data(DMX)'!V23, 0)","v":2688.7563660640703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W23), 'Input 3 - Macro-Debt data(DMX)'!W23, 0)","v":1140.7268499213098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X23), 'Input 3 - Macro-Debt data(DMX)'!X23, 0)","v":1493.3884541517898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y23), 'Input 3 - Macro-Debt data(DMX)'!Y23, 0)","v":1090.8338428039101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z23), 'Input 3 - Macro-Debt data(DMX)'!Z23, 0)","v":924.39993588166499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA23), 'Input 3 - Macro-Debt data(DMX)'!AA23, 0)","v":782.60541529989007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB23), 'Input 3 - Macro-Debt data(DMX)'!AB23, 0)","v":653.81122477166002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC23), 'Input 3 - Macro-Debt data(DMX)'!AC23, 0)","v":543.52482426850293},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD23), 'Input 3 - Macro-Debt data(DMX)'!AD23, 0)","v":451.67603298476303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE23), 'Input 3 - Macro-Debt data(DMX)'!AE23, 0)","v":375.34852073669202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF23), 'Input 3 - Macro-Debt data(DMX)'!AF23, 0)","v":311.91938852326899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG23), 'Input 3 - Macro-Debt data(DMX)'!AG23, 0)","v":259.208973957784},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH23), 'Input 3 - Macro-Debt data(DMX)'!AH23, 0)","v":215.405949910148},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI23), 'Input 3 - Macro-Debt data(DMX)'!AI23, 0)","v":179.005080527226},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ23), 'Input 3 - Macro-Debt data(DMX)'!AJ23, 0)","v":148.755495695105},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK23), 'Input 3 - Macro-Debt data(DMX)'!AK23, 0)","v":123.617706460185},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL23), 'Input 3 - Macro-Debt data(DMX)'!AL23, 0)","v":102.72788429812101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM23), 'Input 3 - Macro-Debt data(DMX)'!AM23, 0)","v":85.368176732570603},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN23), 'Input 3 - Macro-Debt data(DMX)'!AN23, 0)","v":70.942039237312798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO23), 'Input 3 - Macro-Debt data(DMX)'!AO23, 0)","v":58.953735733567299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP23), 'Input 3 - Macro-Debt data(DMX)'!AP23, 0)","v":48.991303242877102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ23), 'Input 3 - Macro-Debt data(DMX)'!AQ23, 0)","v":40.712395297265999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR23), 'Input 3 - Macro-Debt data(DMX)'!AR23, 0)","v":33.832517633256401}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C377,IF(START!L10=\"French\",translation!D377,IF(START!L10=\"Portuguese\",translation!E377,translation!F377)))","v":"Privatization receipts"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K27), 'Input 3 - Macro-Debt data(DMX)'!K27, 0)","v":28.570270000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L27), 'Input 3 - Macro-Debt data(DMX)'!L27, 0)","v":23.27159},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M27), 'Input 3 - Macro-Debt data(DMX)'!M27, 0)","v":0.6},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N27), 'Input 3 - Macro-Debt data(DMX)'!N27, 0)","v":115.1837},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O27), 'Input 3 - Macro-Debt data(DMX)'!O27, 0)","v":707.39329999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P27), 'Input 3 - Macro-Debt data(DMX)'!P27, 0)","v":5.5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q27), 'Input 3 - Macro-Debt data(DMX)'!Q27, 0)","v":-445},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R27), 'Input 3 - Macro-Debt data(DMX)'!R27, 0)","v":-572},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S27), 'Input 3 - Macro-Debt data(DMX)'!S27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T27), 'Input 3 - Macro-Debt data(DMX)'!T27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U27), 'Input 3 - Macro-Debt data(DMX)'!U27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V27), 'Input 3 - Macro-Debt data(DMX)'!V27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W27), 'Input 3 - Macro-Debt data(DMX)'!W27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X27), 'Input 3 - Macro-Debt data(DMX)'!X27, 0)","v":2329.1999999999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y27), 'Input 3 - Macro-Debt data(DMX)'!Y27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z27), 'Input 3 - Macro-Debt data(DMX)'!Z27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA27), 'Input 3 - Macro-Debt data(DMX)'!AA27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB27), 'Input 3 - Macro-Debt data(DMX)'!AB27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC27), 'Input 3 - Macro-Debt data(DMX)'!AC27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD27), 'Input 3 - Macro-Debt data(DMX)'!AD27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE27), 'Input 3 - Macro-Debt data(DMX)'!AE27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF27), 'Input 3 - Macro-Debt data(DMX)'!AF27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG27), 'Input 3 - Macro-Debt data(DMX)'!AG27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH27), 'Input 3 - Macro-Debt data(DMX)'!AH27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI27), 'Input 3 - Macro-Debt data(DMX)'!AI27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ27), 'Input 3 - Macro-Debt data(DMX)'!AJ27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK27), 'Input 3 - Macro-Debt data(DMX)'!AK27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL27), 'Input 3 - Macro-Debt data(DMX)'!AL27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM27), 'Input 3 - Macro-Debt data(DMX)'!AM27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN27), 'Input 3 - Macro-Debt data(DMX)'!AN27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO27), 'Input 3 - Macro-Debt data(DMX)'!AO27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP27), 'Input 3 - Macro-Debt data(DMX)'!AP27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ27), 'Input 3 - Macro-Debt data(DMX)'!AQ27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR27), 'Input 3 - Macro-Debt data(DMX)'!AR27, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C378,IF(START!L10=\"French\",translation!D378,IF(START!L10=\"Portuguese\",translation!E378,translation!F378)))","v":"Public sector PRIMARY expenditure "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K24), 'Input 3 - Macro-Debt data(DMX)'!K24, 0)","v":2342.5015811173503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L24), 'Input 3 - Macro-Debt data(DMX)'!L24, 0)","v":2726.6964053054398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M24), 'Input 3 - Macro-Debt data(DMX)'!M24, 0)","v":3678.9676085563597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N24), 'Input 3 - Macro-Debt data(DMX)'!N24, 0)","v":5287.3351675148697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O24), 'Input 3 - Macro-Debt data(DMX)'!O24, 0)","v":6260.1275040734199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P24), 'Input 3 - Macro-Debt data(DMX)'!P24, 0)","v":7085.2300543159399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q24), 'Input 3 - Macro-Debt data(DMX)'!Q24, 0)","v":9429.5633551818009},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R24), 'Input 3 - Macro-Debt data(DMX)'!R24, 0)","v":12627.133914361501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S24), 'Input 3 - Macro-Debt data(DMX)'!S24, 0)","v":19686.8126354327},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T24), 'Input 3 - Macro-Debt data(DMX)'!T24, 0)","v":20821.930797895999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U24), 'Input 3 - Macro-Debt data(DMX)'!U24, 0)","v":25246.931147607898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V24), 'Input 3 - Macro-Debt data(DMX)'!V24, 0)","v":27334.755959195001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W24), 'Input 3 - Macro-Debt data(DMX)'!W24, 0)","v":32944.2835411052},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X24), 'Input 3 - Macro-Debt data(DMX)'!X24, 0)","v":37795.678762011805},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y24), 'Input 3 - Macro-Debt data(DMX)'!Y24, 0)","v":39809.112225318},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z24), 'Input 3 - Macro-Debt data(DMX)'!Z24, 0)","v":46840.463485232496},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA24), 'Input 3 - Macro-Debt data(DMX)'!AA24, 0)","v":53821.676209666002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB24), 'Input 3 - Macro-Debt data(DMX)'!AB24, 0)","v":60371.200612990098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC24), 'Input 3 - Macro-Debt data(DMX)'!AC24, 0)","v":67837.078362679706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD24), 'Input 3 - Macro-Debt data(DMX)'!AD24, 0)","v":75784.969690459708},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE24), 'Input 3 - Macro-Debt data(DMX)'!AE24, 0)","v":85537.520551030597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF24), 'Input 3 - Macro-Debt data(DMX)'!AF24, 0)","v":96193.389708736606},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG24), 'Input 3 - Macro-Debt data(DMX)'!AG24, 0)","v":106506.54193534399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH24), 'Input 3 - Macro-Debt data(DMX)'!AH24, 0)","v":118380.786920666},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI24), 'Input 3 - Macro-Debt data(DMX)'!AI24, 0)","v":131636.734491982},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ24), 'Input 3 - Macro-Debt data(DMX)'!AJ24, 0)","v":145659.21903419899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK24), 'Input 3 - Macro-Debt data(DMX)'!AK24, 0)","v":161247.538120096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL24), 'Input 3 - Macro-Debt data(DMX)'!AL24, 0)","v":178647.93054717898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM24), 'Input 3 - Macro-Debt data(DMX)'!AM24, 0)","v":198189.58712693499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN24), 'Input 3 - Macro-Debt data(DMX)'!AN24, 0)","v":218754.19889651099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO24), 'Input 3 - Macro-Debt data(DMX)'!AO24, 0)","v":243130.90886491799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP24), 'Input 3 - Macro-Debt data(DMX)'!AP24, 0)","v":268821.56169496401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ24), 'Input 3 - Macro-Debt data(DMX)'!AQ24, 0)","v":296672.498317733},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR24), 'Input 3 - Macro-Debt data(DMX)'!AR24, 0)","v":328132.31993176899}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C379,IF(START!L10=\"French\",translation!D379,IF(START!L10=\"Portuguese\",translation!E379,translation!F379)))","v":"Public sector interest expenditure "},null,null,{"$f":"(H19+H21)*H60","v":129.617515876238},483.11457559112483,465.21368915812025,664.28553357670887,870.63552216666631,1150.1829493387115,1372.7535752778199,1883.7489618763175,2625.5585973854495,4130.7810015792684,6718.0312769016527,8710.5116466457766,10448.399714655678,{"$f":"(U19+U21)*U60","v":11568.823813418152},15300.523703560391,16281.587709680241,17396.444101552795,17270.753357547401,17198.750157380888,22028.043313462444,19566.778992968484,20700.105589509458,22401.366010376092,20766.478354993586,24917.012624803938,26962.901510745141,29249.639835694237,28985.532286987454,31417.035275379505,33904.144082929153,36914.74780806138,40198.701514589011,44018.06441599784,48026.311350123739]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C380,IF(START!L10=\"French\",translation!D380,IF(START!L10=\"Portuguese\",translation!E380,translation!F380)))","v":"Public Sector Assets (e.g. Deposits)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K25), 'Input 3 - Macro-Debt data(DMX)'!K25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L25), 'Input 3 - Macro-Debt data(DMX)'!L25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M25), 'Input 3 - Macro-Debt data(DMX)'!M25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N25), 'Input 3 - Macro-Debt data(DMX)'!N25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O25), 'Input 3 - Macro-Debt data(DMX)'!O25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P25), 'Input 3 - Macro-Debt data(DMX)'!P25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q25), 'Input 3 - Macro-Debt data(DMX)'!Q25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R25), 'Input 3 - Macro-Debt data(DMX)'!R25, 0)","v":103.808031713437},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S25), 'Input 3 - Macro-Debt data(DMX)'!S25, 0)","v":123.551915728731},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T25), 'Input 3 - Macro-Debt data(DMX)'!T25, 0)","v":1019.42848198041},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U25), 'Input 3 - Macro-Debt data(DMX)'!U25, 0)","v":3707.3102201912398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V25), 'Input 3 - Macro-Debt data(DMX)'!V25, 0)","v":5340.6854538996004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W25), 'Input 3 - Macro-Debt data(DMX)'!W25, 0)","v":8770.3909441866799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X25), 'Input 3 - Macro-Debt data(DMX)'!X25, 0)","v":16826.531390923399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y25), 'Input 3 - Macro-Debt data(DMX)'!Y25, 0)","v":27264.367682100899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z25), 'Input 3 - Macro-Debt data(DMX)'!Z25, 0)","v":38923.4356987133},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA25), 'Input 3 - Macro-Debt data(DMX)'!AA25, 0)","v":50791.019076767196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB25), 'Input 3 - Macro-Debt data(DMX)'!AB25, 0)","v":60522.2829815656},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC25), 'Input 3 - Macro-Debt data(DMX)'!AC25, 0)","v":68736.107426073693},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD25), 'Input 3 - Macro-Debt data(DMX)'!AD25, 0)","v":75682.754947190508},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE25), 'Input 3 - Macro-Debt data(DMX)'!AE25, 0)","v":82661.874183520908},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF25), 'Input 3 - Macro-Debt data(DMX)'!AF25, 0)","v":88950.7311654636},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG25), 'Input 3 - Macro-Debt data(DMX)'!AG25, 0)","v":95288.8802924466},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH25), 'Input 3 - Macro-Debt data(DMX)'!AH25, 0)","v":101672.68163381799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI25), 'Input 3 - Macro-Debt data(DMX)'!AI25, 0)","v":108056.06045447501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ25), 'Input 3 - Macro-Debt data(DMX)'!AJ25, 0)","v":114566.592127921},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK25), 'Input 3 - Macro-Debt data(DMX)'!AK25, 0)","v":120694.82168814501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL25), 'Input 3 - Macro-Debt data(DMX)'!AL25, 0)","v":126710.69834480601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM25), 'Input 3 - Macro-Debt data(DMX)'!AM25, 0)","v":132236.11158328998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN25), 'Input 3 - Macro-Debt data(DMX)'!AN25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO25), 'Input 3 - Macro-Debt data(DMX)'!AO25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP25), 'Input 3 - Macro-Debt data(DMX)'!AP25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ25), 'Input 3 - Macro-Debt data(DMX)'!AQ25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR25), 'Input 3 - Macro-Debt data(DMX)'!AR25, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C381,IF(START!L10=\"French\",translation!D381,IF(START!L10=\"Portuguese\",translation!E381,translation!F381)))","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K28), 'Input 3 - Macro-Debt data(DMX)'!K28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L28), 'Input 3 - Macro-Debt data(DMX)'!L28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M28), 'Input 3 - Macro-Debt data(DMX)'!M28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N28), 'Input 3 - Macro-Debt data(DMX)'!N28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O28), 'Input 3 - Macro-Debt data(DMX)'!O28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P28), 'Input 3 - Macro-Debt data(DMX)'!P28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q28), 'Input 3 - Macro-Debt data(DMX)'!Q28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R28), 'Input 3 - Macro-Debt data(DMX)'!R28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S28), 'Input 3 - Macro-Debt data(DMX)'!S28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T28), 'Input 3 - Macro-Debt data(DMX)'!T28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U28), 'Input 3 - Macro-Debt data(DMX)'!U28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V28), 'Input 3 - Macro-Debt data(DMX)'!V28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W28), 'Input 3 - Macro-Debt data(DMX)'!W28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X28), 'Input 3 - Macro-Debt data(DMX)'!X28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y28), 'Input 3 - Macro-Debt data(DMX)'!Y28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z28), 'Input 3 - Macro-Debt data(DMX)'!Z28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA28), 'Input 3 - Macro-Debt data(DMX)'!AA28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB28), 'Input 3 - Macro-Debt data(DMX)'!AB28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC28), 'Input 3 - Macro-Debt data(DMX)'!AC28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD28), 'Input 3 - Macro-Debt data(DMX)'!AD28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE28), 'Input 3 - Macro-Debt data(DMX)'!AE28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF28), 'Input 3 - Macro-Debt data(DMX)'!AF28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG28), 'Input 3 - Macro-Debt data(DMX)'!AG28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH28), 'Input 3 - Macro-Debt data(DMX)'!AH28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI28), 'Input 3 - Macro-Debt data(DMX)'!AI28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ28), 'Input 3 - Macro-Debt data(DMX)'!AJ28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK28), 'Input 3 - Macro-Debt data(DMX)'!AK28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL28), 'Input 3 - Macro-Debt data(DMX)'!AL28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM28), 'Input 3 - Macro-Debt data(DMX)'!AM28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN28), 'Input 3 - Macro-Debt data(DMX)'!AN28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO28), 'Input 3 - Macro-Debt data(DMX)'!AO28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP28), 'Input 3 - Macro-Debt data(DMX)'!AP28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ28), 'Input 3 - Macro-Debt data(DMX)'!AQ28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR28), 'Input 3 - Macro-Debt data(DMX)'!AR28, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C382,IF(START!L10=\"French\",translation!D382,IF(START!L10=\"Portuguese\",translation!E382,translation!F382)))","v":"Other debt creating or reducing flow (please specify)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K30), 'Input 3 - Macro-Debt data(DMX)'!K30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L30), 'Input 3 - Macro-Debt data(DMX)'!L30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M30), 'Input 3 - Macro-Debt data(DMX)'!M30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N30), 'Input 3 - Macro-Debt data(DMX)'!N30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O30), 'Input 3 - Macro-Debt data(DMX)'!O30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P30), 'Input 3 - Macro-Debt data(DMX)'!P30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q30), 'Input 3 - Macro-Debt data(DMX)'!Q30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R30), 'Input 3 - Macro-Debt data(DMX)'!R30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S30), 'Input 3 - Macro-Debt data(DMX)'!S30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T30), 'Input 3 - Macro-Debt data(DMX)'!T30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U30), 'Input 3 - Macro-Debt data(DMX)'!U30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V30), 'Input 3 - Macro-Debt data(DMX)'!V30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W30), 'Input 3 - Macro-Debt data(DMX)'!W30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X30), 'Input 3 - Macro-Debt data(DMX)'!X30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y30), 'Input 3 - Macro-Debt data(DMX)'!Y30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z30), 'Input 3 - Macro-Debt data(DMX)'!Z30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA30), 'Input 3 - Macro-Debt data(DMX)'!AA30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB30), 'Input 3 - Macro-Debt data(DMX)'!AB30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC30), 'Input 3 - Macro-Debt data(DMX)'!AC30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD30), 'Input 3 - Macro-Debt data(DMX)'!AD30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE30), 'Input 3 - Macro-Debt data(DMX)'!AE30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF30), 'Input 3 - Macro-Debt data(DMX)'!AF30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG30), 'Input 3 - Macro-Debt data(DMX)'!AG30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH30), 'Input 3 - Macro-Debt data(DMX)'!AH30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI30), 'Input 3 - Macro-Debt data(DMX)'!AI30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ30), 'Input 3 - Macro-Debt data(DMX)'!AJ30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK30), 'Input 3 - Macro-Debt data(DMX)'!AK30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL30), 'Input 3 - Macro-Debt data(DMX)'!AL30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM30), 'Input 3 - Macro-Debt data(DMX)'!AM30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN30), 'Input 3 - Macro-Debt data(DMX)'!AN30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO30), 'Input 3 - Macro-Debt data(DMX)'!AO30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP30), 'Input 3 - Macro-Debt data(DMX)'!AP30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ30), 'Input 3 - Macro-Debt data(DMX)'!AQ30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR30), 'Input 3 - Macro-Debt data(DMX)'!AR30, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C383,IF(START!L10=\"French\",translation!D383,IF(START!L10=\"Portuguese\",translation!E383,translation!F383)))","v":"Debt relief"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K29), 'Input 3 - Macro-Debt data(DMX)'!K29, 0)","v":106.482965792971},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L29), 'Input 3 - Macro-Debt data(DMX)'!L29, 0)","v":119.347426365125},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M29), 'Input 3 - Macro-Debt data(DMX)'!M29, 0)","v":92.700816000000003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N29), 'Input 3 - Macro-Debt data(DMX)'!N29, 0)","v":91.78},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O29), 'Input 3 - Macro-Debt data(DMX)'!O29, 0)","v":77.537739959999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P29), 'Input 3 - Macro-Debt data(DMX)'!P29, 0)","v":58.700014969999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q29), 'Input 3 - Macro-Debt data(DMX)'!Q29, 0)","v":121.655},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R29), 'Input 3 - Macro-Debt data(DMX)'!R29, 0)","v":115.92971637399501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S29), 'Input 3 - Macro-Debt data(DMX)'!S29, 0)","v":44.244601542405206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T29), 'Input 3 - Macro-Debt data(DMX)'!T29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U29), 'Input 3 - Macro-Debt data(DMX)'!U29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V29), 'Input 3 - Macro-Debt data(DMX)'!V29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W29), 'Input 3 - Macro-Debt data(DMX)'!W29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X29), 'Input 3 - Macro-Debt data(DMX)'!X29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y29), 'Input 3 - Macro-Debt data(DMX)'!Y29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z29), 'Input 3 - Macro-Debt data(DMX)'!Z29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA29), 'Input 3 - Macro-Debt data(DMX)'!AA29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB29), 'Input 3 - Macro-Debt data(DMX)'!AB29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC29), 'Input 3 - Macro-Debt data(DMX)'!AC29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD29), 'Input 3 - Macro-Debt data(DMX)'!AD29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE29), 'Input 3 - Macro-Debt data(DMX)'!AE29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF29), 'Input 3 - Macro-Debt data(DMX)'!AF29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG29), 'Input 3 - Macro-Debt data(DMX)'!AG29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH29), 'Input 3 - Macro-Debt data(DMX)'!AH29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI29), 'Input 3 - Macro-Debt data(DMX)'!AI29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ29), 'Input 3 - Macro-Debt data(DMX)'!AJ29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK29), 'Input 3 - Macro-Debt data(DMX)'!AK29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL29), 'Input 3 - Macro-Debt data(DMX)'!AL29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM29), 'Input 3 - Macro-Debt data(DMX)'!AM29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN29), 'Input 3 - Macro-Debt data(DMX)'!AN29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO29), 'Input 3 - Macro-Debt data(DMX)'!AO29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP29), 'Input 3 - Macro-Debt data(DMX)'!AP29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ29), 'Input 3 - Macro-Debt data(DMX)'!AQ29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR29), 'Input 3 - Macro-Debt data(DMX)'!AR29, 0)","v":0}]
[null,null,{"$f":"C6","v":"US Dollars"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C384,IF(START!L10=\"French\",translation!D384,IF(START!L10=\"Portuguese\",translation!E384,translation!F384)))","v":"Concessional loans"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K32), 'Input 3 - Macro-Debt data(DMX)'!K32, 0)","v":106.482965792971},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L32), 'Input 3 - Macro-Debt data(DMX)'!L32, 0)","v":119.347426365125},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M32), 'Input 3 - Macro-Debt data(DMX)'!M32, 0)","v":92.700816000000003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N32), 'Input 3 - Macro-Debt data(DMX)'!N32, 0)","v":91.78},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O32), 'Input 3 - Macro-Debt data(DMX)'!O32, 0)","v":77.537739959999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P32), 'Input 3 - Macro-Debt data(DMX)'!P32, 0)","v":58.700014969999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q32), 'Input 3 - Macro-Debt data(DMX)'!Q32, 0)","v":121.655},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R32), 'Input 3 - Macro-Debt data(DMX)'!R32, 0)","v":115.92971637399501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S32), 'Input 3 - Macro-Debt data(DMX)'!S32, 0)","v":44.244601542405206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T32), 'Input 3 - Macro-Debt data(DMX)'!T32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U32), 'Input 3 - Macro-Debt data(DMX)'!U32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V32), 'Input 3 - Macro-Debt data(DMX)'!V32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W32), 'Input 3 - Macro-Debt data(DMX)'!W32, 0)","v":0},{"$f":"Ext_Debt_Data!F417","v":150},{"$f":"Ext_Debt_Data!G417","v":120},{"$f":"Ext_Debt_Data!H417","v":219.697960357341},{"$f":"Ext_Debt_Data!I417","v":210.62},{"$f":"Ext_Debt_Data!J417","v":200},{"$f":"Ext_Debt_Data!K417","v":200},{"$f":"Ext_Debt_Data!L417","v":0},{"$f":"Ext_Debt_Data!M417","v":0},{"$f":"Ext_Debt_Data!N417","v":0},{"$f":"Ext_Debt_Data!O417","v":0},{"$f":"Ext_Debt_Data!P417","v":0},{"$f":"Ext_Debt_Data!Q417","v":0},{"$f":"Ext_Debt_Data!R417","v":0},{"$f":"Ext_Debt_Data!S417","v":0},{"$f":"Ext_Debt_Data!T417","v":0},{"$f":"Ext_Debt_Data!U417","v":0},{"$f":"Ext_Debt_Data!V417","v":0},{"$f":"Ext_Debt_Data!W417","v":0},{"$f":"Ext_Debt_Data!X417","v":0},{"$f":"Ext_Debt_Data!Y417","v":0},{"$f":"Ext_Debt_Data!Z417","v":0}]
[]
[null,null,{"$f":"C54","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C386,IF(START!L10=\"French\",translation!D386,IF(START!L10=\"Portuguese\",translation!E386,translation!F386)))","v":"Gross domestic product, current prices, U.S. dollars"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K12), 'Input 3 - Macro-Debt data(DMX)'!K12, 0)","v":14450.5977985193},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L12), 'Input 3 - Macro-Debt data(DMX)'!L12, 0)","v":17460.9989915484},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M12), 'Input 3 - Macro-Debt data(DMX)'!M12, 0)","v":20400.9429453339},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N12), 'Input 3 - Macro-Debt data(DMX)'!N12, 0)","v":24757.5530544678},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O12), 'Input 3 - Macro-Debt data(DMX)'!O12, 0)","v":28528.014586360001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P12), 'Input 3 - Macro-Debt data(DMX)'!P12, 0)","v":25589.562458234599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q12), 'Input 3 - Macro-Debt data(DMX)'!Q12, 0)","v":32174.2108297251},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R12), 'Input 3 - Macro-Debt data(DMX)'!R12, 0)","v":39564.983872474295},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S12), 'Input 3 - Macro-Debt data(DMX)'!S12, 0)","v":41939.3397240185},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T12), 'Input 3 - Macro-Debt data(DMX)'!T12, 0)","v":47806.292728194298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U12), 'Input 3 - Macro-Debt data(DMX)'!U12, 0)","v":38774.100589752605},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V12), 'Input 3 - Macro-Debt data(DMX)'!V12, 0)","v":36892.586239755503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W12), 'Input 3 - Macro-Debt data(DMX)'!W12, 0)","v":42777.871848343901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X12), 'Input 3 - Macro-Debt data(DMX)'!X12, 0)","v":45464.086073205704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y12), 'Input 3 - Macro-Debt data(DMX)'!Y12, 0)","v":49226.313751753405},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z12), 'Input 3 - Macro-Debt data(DMX)'!Z12, 0)","v":52863.269804134099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA12), 'Input 3 - Macro-Debt data(DMX)'!AA12, 0)","v":56415.209666761199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB12), 'Input 3 - Macro-Debt data(DMX)'!AB12, 0)","v":60448.752194078399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC12), 'Input 3 - Macro-Debt data(DMX)'!AC12, 0)","v":65126.708119121904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD12), 'Input 3 - Macro-Debt data(DMX)'!AD12, 0)","v":70162.382047382795},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE12), 'Input 3 - Macro-Debt data(DMX)'!AE12, 0)","v":75256.297224897091},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF12), 'Input 3 - Macro-Debt data(DMX)'!AF12, 0)","v":80534.234262341008},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG12), 'Input 3 - Macro-Debt data(DMX)'!AG12, 0)","v":86156.090139593798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH12), 'Input 3 - Macro-Debt data(DMX)'!AH12, 0)","v":92097.963503505205},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI12), 'Input 3 - Macro-Debt data(DMX)'!AI12, 0)","v":98436.301756162997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ12), 'Input 3 - Macro-Debt data(DMX)'!AJ12, 0)","v":105250.818711609},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK12), 'Input 3 - Macro-Debt data(DMX)'!AK12, 0)","v":112543.336660972},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL12), 'Input 3 - Macro-Debt data(DMX)'!AL12, 0)","v":120402.58032738499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM12), 'Input 3 - Macro-Debt data(DMX)'!AM12, 0)","v":128803.299738773},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN12), 'Input 3 - Macro-Debt data(DMX)'!AN12, 0)","v":137770.805397494},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO12), 'Input 3 - Macro-Debt data(DMX)'!AO12, 0)","v":147422.427493269},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP12), 'Input 3 - Macro-Debt data(DMX)'!AP12, 0)","v":157736.34939089199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ12), 'Input 3 - Macro-Debt data(DMX)'!AQ12, 0)","v":168339.123209307},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR12), 'Input 3 - Macro-Debt data(DMX)'!AR12, 0)","v":179965.47711998099}]
[null,null,{"$f":"C14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C387,IF(START!L10=\"French\",translation!D387,IF(START!L10=\"Portuguese\",translation!E387,translation!F387)))","v":"Gross domestic product, constant prices"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K13), 'Input 3 - Macro-Debt data(DMX)'!K13, 0)","v":16628.9844564536},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L13), 'Input 3 - Macro-Debt data(DMX)'!L13, 0)","v":17604.805663266103},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M13), 'Input 3 - Macro-Debt data(DMX)'!M13, 0)","v":18705.084635650797},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N13), 'Input 3 - Macro-Debt data(DMX)'!N13, 0)","v":19518.160803372},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O13), 'Input 3 - Macro-Debt data(DMX)'!O13, 0)","v":21304.0333012751},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P13), 'Input 3 - Macro-Debt data(DMX)'!P13, 0)","v":22336.104423102999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q13), 'Input 3 - Macro-Debt data(DMX)'!Q13, 0)","v":24100.592347123402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R13), 'Input 3 - Macro-Debt data(DMX)'!R13, 0)","v":27486.032308808499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S13), 'Input 3 - Macro-Debt data(DMX)'!S13, 0)","v":30040.251421730802},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T13), 'Input 3 - Macro-Debt data(DMX)'!T13, 0)","v":32236.952342529399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U13), 'Input 3 - Macro-Debt data(DMX)'!U13, 0)","v":33522.390497231499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V13), 'Input 3 - Macro-Debt data(DMX)'!V13, 0)","v":34808.121883282998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W13), 'Input 3 - Macro-Debt data(DMX)'!W13, 0)","v":36015.669018167602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X13), 'Input 3 - Macro-Debt data(DMX)'!X13, 0)","v":38137.242038196404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y13), 'Input 3 - Macro-Debt data(DMX)'!Y13, 0)","v":41515.957828597398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z13), 'Input 3 - Macro-Debt data(DMX)'!Z13, 0)","v":43984.7922772764},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA13), 'Input 3 - Macro-Debt data(DMX)'!AA13, 0)","v":46233.016975433195},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB13), 'Input 3 - Macro-Debt data(DMX)'!AB13, 0)","v":48646.580287032302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC13), 'Input 3 - Macro-Debt data(DMX)'!AC13, 0)","v":51255.854080113502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD13), 'Input 3 - Macro-Debt data(DMX)'!AD13, 0)","v":53991.696073598097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE13), 'Input 3 - Macro-Debt data(DMX)'!AE13, 0)","v":56520.923298997201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF13), 'Input 3 - Macro-Debt data(DMX)'!AF13, 0)","v":59006.297199832901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG13), 'Input 3 - Macro-Debt data(DMX)'!AG13, 0)","v":61651.778830431896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH13), 'Input 3 - Macro-Debt data(DMX)'!AH13, 0)","v":64411.112057415397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI13), 'Input 3 - Macro-Debt data(DMX)'!AI13, 0)","v":67366.980416293998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ13), 'Input 3 - Macro-Debt data(DMX)'!AJ13, 0)","v":70501.109907124104},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK13), 'Input 3 - Macro-Debt data(DMX)'!AK13, 0)","v":73785.6410255792},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL13), 'Input 3 - Macro-Debt data(DMX)'!AL13, 0)","v":77289.492974479406},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM13), 'Input 3 - Macro-Debt data(DMX)'!AM13, 0)","v":80954.8654682466},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN13), 'Input 3 - Macro-Debt data(DMX)'!AN13, 0)","v":84773.539444989598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO13), 'Input 3 - Macro-Debt data(DMX)'!AO13, 0)","v":88830.267095563395},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP13), 'Input 3 - Macro-Debt data(DMX)'!AP13, 0)","v":93060.554640321498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ13), 'Input 3 - Macro-Debt data(DMX)'!AQ13, 0)","v":97066.969366064412},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR13), 'Input 3 - Macro-Debt data(DMX)'!AR13, 0)","v":101524.940551457}]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C333,IF(START!L10=\"French\",translation!D333,IF(START!L10=\"Portuguese\",translation!E333,translation!F333)))","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C388,IF(START!L10=\"French\",translation!D388,IF(START!L10=\"Portuguese\",translation!E388,translation!F388)))","v":"US Gross domestic product deflator"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K18), 'Input 3 - Macro-Debt data(DMX)'!K18, 0)","v":89.120029622154206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L18), 'Input 3 - Macro-Debt data(DMX)'!L18, 0)","v":91.987284191299196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M18), 'Input 3 - Macro-Debt data(DMX)'!M18, 0)","v":94.813806128453905},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N18), 'Input 3 - Macro-Debt data(DMX)'!N18, 0)","v":97.336750987477899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O18), 'Input 3 - Macro-Debt data(DMX)'!O18, 0)","v":99.246141786704698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P18), 'Input 3 - Macro-Debt data(DMX)'!P18, 0)","v":99.999826614651099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q18), 'Input 3 - Macro-Debt data(DMX)'!Q18, 0)","v":101.22160743516601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R18), 'Input 3 - Macro-Debt data(DMX)'!R18, 0)","v":103.31112490700301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S18), 'Input 3 - Macro-Debt data(DMX)'!S18, 0)","v":105.21422698372599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T18), 'Input 3 - Macro-Debt data(DMX)'!T18, 0)","v":106.913354481358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U18), 'Input 3 - Macro-Debt data(DMX)'!U18, 0)","v":108.82760562499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V18), 'Input 3 - Macro-Debt data(DMX)'!V18, 0)","v":109.998353377406},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W18), 'Input 3 - Macro-Debt data(DMX)'!W18, 0)","v":111.445135967255},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X18), 'Input 3 - Macro-Debt data(DMX)'!X18, 0)","v":113.521109194902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y18), 'Input 3 - Macro-Debt data(DMX)'!Y18, 0)","v":115.618434136304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z18), 'Input 3 - Macro-Debt data(DMX)'!Z18, 0)","v":118.014354060641},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA18), 'Input 3 - Macro-Debt data(DMX)'!AA18, 0)","v":120.346757380939},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB18), 'Input 3 - Macro-Debt data(DMX)'!AB18, 0)","v":122.714997949477},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC18), 'Input 3 - Macro-Debt data(DMX)'!AC18, 0)","v":125.223498958104},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD18), 'Input 3 - Macro-Debt data(DMX)'!AD18, 0)","v":127.78327794754399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE18), 'Input 3 - Macro-Debt data(DMX)'!AE18, 0)","v":130.395383125992},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF18), 'Input 3 - Macro-Debt data(DMX)'!AF18, 0)","v":133.06088412878299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG18), 'Input 3 - Macro-Debt data(DMX)'!AG18, 0)","v":135.78087245639799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH18), 'Input 3 - Macro-Debt data(DMX)'!AH18, 0)","v":138.55646192142299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI18), 'Input 3 - Macro-Debt data(DMX)'!AI18, 0)","v":141.388789104648},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ18), 'Input 3 - Macro-Debt data(DMX)'!AJ18, 0)","v":144.27901382048501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK18), 'Input 3 - Macro-Debt data(DMX)'!AK18, 0)","v":147.228319591907},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL18), 'Input 3 - Macro-Debt data(DMX)'!AL18, 0)","v":150.237914135084},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM18), 'Input 3 - Macro-Debt data(DMX)'!AM18, 0)","v":153.30902985393899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN18), 'Input 3 - Macro-Debt data(DMX)'!AN18, 0)","v":156.442924344803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO18), 'Input 3 - Macro-Debt data(DMX)'!AO18, 0)","v":159.640880911392},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP18), 'Input 3 - Macro-Debt data(DMX)'!AP18, 0)","v":162.90420909030999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ18), 'Input 3 - Macro-Debt data(DMX)'!AQ18, 0)","v":166.23424518729001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR18), 'Input 3 - Macro-Debt data(DMX)'!AR18, 0)","v":169.63235282440499}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$58","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C389,IF(START!L10=\"French\",translation!D389,IF(START!L10=\"Portuguese\",translation!E389,translation!F389)))","v":"Exchange rate, national currency per U.S. Dollar, end of period"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K19), 'Input 3 - Macro-Debt data(DMX)'!K19, 0)","v":0.90542599999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L19), 'Input 3 - Macro-Debt data(DMX)'!L19, 0)","v":0.91308199999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M19), 'Input 3 - Macro-Debt data(DMX)'!M19, 0)","v":0.92352999999999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N19), 'Input 3 - Macro-Debt data(DMX)'!N19, 0)","v":0.97040000000000004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O19), 'Input 3 - Macro-Debt data(DMX)'!O19, 0)","v":1.2141},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P19), 'Input 3 - Macro-Debt data(DMX)'!P19, 0)","v":1.4186000000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q19), 'Input 3 - Macro-Debt data(DMX)'!Q19, 0)","v":1.4738},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R19), 'Input 3 - Macro-Debt data(DMX)'!R19, 0)","v":1.5505},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S19), 'Input 3 - Macro-Debt data(DMX)'!S19, 0)","v":1.88},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T19), 'Input 3 - Macro-Debt data(DMX)'!T19, 0)","v":2.2000000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U19), 'Input 3 - Macro-Debt data(DMX)'!U19, 0)","v":3.1955},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V19), 'Input 3 - Macro-Debt data(DMX)'!V19, 0)","v":3.7949999999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W19), 'Input 3 - Macro-Debt data(DMX)'!W19, 0)","v":4.2001999999999997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X19), 'Input 3 - Macro-Debt data(DMX)'!X19, 0)","v":4.7032579654818703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y19), 'Input 3 - Macro-Debt data(DMX)'!Y19, 0)","v":5.1105475181203301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z19), 'Input 3 - Macro-Debt data(DMX)'!Z19, 0)","v":5.4574049224511096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA19), 'Input 3 - Macro-Debt data(DMX)'!AA19, 0)","v":5.7262512089379198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB19), 'Input 3 - Macro-Debt data(DMX)'!AB19, 0)","v":5.9526864934779198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC19), 'Input 3 - Macro-Debt data(DMX)'!AC19, 0)","v":6.1834476111432197},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD19), 'Input 3 - Macro-Debt data(DMX)'!AD19, 0)","v":6.4231543861154101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE19), 'Input 3 - Macro-Debt data(DMX)'!AE19, 0)","v":6.6721536046532597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF19), 'Input 3 - Macro-Debt data(DMX)'!AF19, 0)","v":6.9308054964892296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG19), 'Input 3 - Macro-Debt data(DMX)'!AG19, 0)","v":7.1994842559775902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH19), 'Input 3 - Macro-Debt data(DMX)'!AH19, 0)","v":7.4785785834452403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI19), 'Input 3 - Macro-Debt data(DMX)'!AI19, 0)","v":7.7684922475285498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ19), 'Input 3 - Macro-Debt data(DMX)'!AJ19, 0)","v":8.0696446693096195},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK19), 'Input 3 - Macro-Debt data(DMX)'!AK19, 0)","v":8.3824715290966907},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL19), 'Input 3 - Macro-Debt data(DMX)'!AL19, 0)","v":8.7074253967279205},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM19), 'Input 3 - Macro-Debt data(DMX)'!AM19, 0)","v":9.0449763863084591},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN19), 'Input 3 - Macro-Debt data(DMX)'!AN19, 0)","v":9.3956128363294198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO19), 'Input 3 - Macro-Debt data(DMX)'!AO19, 0)","v":9.7598420161522199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP19), 'Input 3 - Macro-Debt data(DMX)'!AP19, 0)","v":10.1381908598804},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ19), 'Input 3 - Macro-Debt data(DMX)'!AQ19, 0)","v":10.5312067286808},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR19), 'Input 3 - Macro-Debt data(DMX)'!AR19, 0)","v":10.939458202656001}]
[null,null,"National Currency",{"$f":"$D$58","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C390,IF(START!L10=\"French\",translation!D390,IF(START!L10=\"Portuguese\",translation!E390,translation!F390)))","v":"Exchange rate, national currency per U.S. Dollar, average"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K20), 'Input 3 - Macro-Debt data(DMX)'!K20, 0)","v":0.89995330165305598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L20), 'Input 3 - Macro-Debt data(DMX)'!L20, 0)","v":0.90676633819274899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M20), 'Input 3 - Macro-Debt data(DMX)'!M20, 0)","v":0.91689198896198398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N20), 'Input 3 - Macro-Debt data(DMX)'!N20, 0)","v":0.93524784557480201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O20), 'Input 3 - Macro-Debt data(DMX)'!O20, 0)","v":1.05785833333333},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P20), 'Input 3 - Macro-Debt data(DMX)'!P20, 0)","v":1.4301765422077899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q20), 'Input 3 - Macro-Debt data(DMX)'!Q20, 0)","v":1.431025},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R20), 'Input 3 - Macro-Debt data(DMX)'!R20, 0)","v":1.5118499999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S20), 'Input 3 - Macro-Debt data(DMX)'!S20, 0)","v":1.7958166666666699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T20), 'Input 3 - Macro-Debt data(DMX)'!T20, 0)","v":1.9540500000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U20), 'Input 3 - Macro-Debt data(DMX)'!U20, 0)","v":2.9231727743271199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V20), 'Input 3 - Macro-Debt data(DMX)'!V20, 0)","v":3.7123275303643699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W20), 'Input 3 - Macro-Debt data(DMX)'!W20, 0)","v":3.91126214574899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X20), 'Input 3 - Macro-Debt data(DMX)'!X20, 0)","v":4.4516289827409397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y20), 'Input 3 - Macro-Debt data(DMX)'!Y20, 0)","v":4.9069027418011002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z20), 'Input 3 - Macro-Debt data(DMX)'!Z20, 0)","v":5.2839762202857203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA20), 'Input 3 - Macro-Debt data(DMX)'!AA20, 0)","v":5.5918280656945196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB20), 'Input 3 - Macro-Debt data(DMX)'!AB20, 0)","v":5.8394688512079203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC20), 'Input 3 - Macro-Debt data(DMX)'!AC20, 0)","v":6.0680670523105702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD20), 'Input 3 - Macro-Debt data(DMX)'!AD20, 0)","v":6.3033009986293198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE20), 'Input 3 - Macro-Debt data(DMX)'!AE20, 0)","v":6.5476539953843398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF20), 'Input 3 - Macro-Debt data(DMX)'!AF20, 0)","v":6.8014795505712504},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG20), 'Input 3 - Macro-Debt data(DMX)'!AG20, 0)","v":7.0651448762334104},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH20), 'Input 3 - Macro-Debt data(DMX)'!AH20, 0)","v":7.3390314197114197},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI20), 'Input 3 - Macro-Debt data(DMX)'!AI20, 0)","v":7.6235354154869004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ20), 'Input 3 - Macro-Debt data(DMX)'!AJ20, 0)","v":7.9190684584190798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK20), 'Input 3 - Macro-Debt data(DMX)'!AK20, 0)","v":8.2260580992031507},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL20), 'Input 3 - Macro-Debt data(DMX)'!AL20, 0)","v":8.5449484629123003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM20), 'Input 3 - Macro-Debt data(DMX)'!AM20, 0)","v":8.8762008915181898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN20), 'Input 3 - Macro-Debt data(DMX)'!AN20, 0)","v":9.2202946113189395},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO20), 'Input 3 - Macro-Debt data(DMX)'!AO20, 0)","v":9.5777274262408199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP20), 'Input 3 - Macro-Debt data(DMX)'!AP20, 0)","v":9.9490164380163293},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ20), 'Input 3 - Macro-Debt data(DMX)'!AQ20, 0)","v":10.3346987942806},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR20), 'Input 3 - Macro-Debt data(DMX)'!AR20, 0)","v":10.735332465668399}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B14","v":"Public Investment, constant prices"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K14), 'Input 3 - Macro-Debt data(DMX)'!K14, 0)","v":464.741151985172},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L14), 'Input 3 - Macro-Debt data(DMX)'!L14, 0)","v":468.24160670454904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M14), 'Input 3 - Macro-Debt data(DMX)'!M14, 0)","v":1449.244657},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N14), 'Input 3 - Macro-Debt data(DMX)'!N14, 0)","v":2010.4706720530401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O14), 'Input 3 - Macro-Debt data(DMX)'!O14, 0)","v":2054.8732080193299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P14), 'Input 3 - Macro-Debt data(DMX)'!P14, 0)","v":1670.5720300959101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q14), 'Input 3 - Macro-Debt data(DMX)'!Q14, 0)","v":1877.7224302644702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R14), 'Input 3 - Macro-Debt data(DMX)'!R14, 0)","v":1872.29334893701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S14), 'Input 3 - Macro-Debt data(DMX)'!S14, 0)","v":1810.61182499449},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T14), 'Input 3 - Macro-Debt data(DMX)'!T14, 0)","v":1619.27012976525},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U14), 'Input 3 - Macro-Debt data(DMX)'!U14, 0)","v":1496.86432245069},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V14), 'Input 3 - Macro-Debt data(DMX)'!V14, 0)","v":1658.2564698741701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W14), 'Input 3 - Macro-Debt data(DMX)'!W14, 0)","v":1577.20635239731},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X14), 'Input 3 - Macro-Debt data(DMX)'!X14, 0)","v":1085.7249740484099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y14), 'Input 3 - Macro-Debt data(DMX)'!Y14, 0)","v":1190.50581814012},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z14), 'Input 3 - Macro-Debt data(DMX)'!Z14, 0)","v":1320.10584821262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA14), 'Input 3 - Macro-Debt data(DMX)'!AA14, 0)","v":1486.2836348063299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB14), 'Input 3 - Macro-Debt data(DMX)'!AB14, 0)","v":1590.299772391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC14), 'Input 3 - Macro-Debt data(DMX)'!AC14, 0)","v":1590.299772391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD14), 'Input 3 - Macro-Debt data(DMX)'!AD14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE14), 'Input 3 - Macro-Debt data(DMX)'!AE14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF14), 'Input 3 - Macro-Debt data(DMX)'!AF14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG14), 'Input 3 - Macro-Debt data(DMX)'!AG14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH14), 'Input 3 - Macro-Debt data(DMX)'!AH14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI14), 'Input 3 - Macro-Debt data(DMX)'!AI14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ14), 'Input 3 - Macro-Debt data(DMX)'!AJ14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK14), 'Input 3 - Macro-Debt data(DMX)'!AK14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL14), 'Input 3 - Macro-Debt data(DMX)'!AL14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM14), 'Input 3 - Macro-Debt data(DMX)'!AM14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN14), 'Input 3 - Macro-Debt data(DMX)'!AN14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO14), 'Input 3 - Macro-Debt data(DMX)'!AO14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP14), 'Input 3 - Macro-Debt data(DMX)'!AP14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ14), 'Input 3 - Macro-Debt data(DMX)'!AQ14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR14), 'Input 3 - Macro-Debt data(DMX)'!AR14, 0)","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"'Input 3 - Macro-Debt data(DMX)'!B15","v":"Private Investment, constant price"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K15), 'Input 3 - Macro-Debt data(DMX)'!K15, 0)","v":3629.75121194843},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L15), 'Input 3 - Macro-Debt data(DMX)'!L15, 0)","v":4095.5972947371502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M15), 'Input 3 - Macro-Debt data(DMX)'!M15, 0)","v":2597.7252193033301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N15), 'Input 3 - Macro-Debt data(DMX)'!N15, 0)","v":2789.1974193804303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O15), 'Input 3 - Macro-Debt data(DMX)'!O15, 0)","v":4101.2006851304695},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P15), 'Input 3 - Macro-Debt data(DMX)'!P15, 0)","v":3171.4196573230902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q15), 'Input 3 - Macro-Debt data(DMX)'!Q15, 0)","v":4175.0661797740304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R15), 'Input 3 - Macro-Debt data(DMX)'!R15, 0)","v":1898.6105928505799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S15), 'Input 3 - Macro-Debt data(DMX)'!S15, 0)","v":3557.3061439696498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T15), 'Input 3 - Macro-Debt data(DMX)'!T15, 0)","v":2345.3664412851699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U15), 'Input 3 - Macro-Debt data(DMX)'!U15, 0)","v":3247.1648826589299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V15), 'Input 3 - Macro-Debt data(DMX)'!V15, 0)","v":3400.4654470086198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W15), 'Input 3 - Macro-Debt data(DMX)'!W15, 0)","v":2875.49196994555},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X15), 'Input 3 - Macro-Debt data(DMX)'!X15, 0)","v":3340.35638988234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y15), 'Input 3 - Macro-Debt data(DMX)'!Y15, 0)","v":3964.6366617005901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z15), 'Input 3 - Macro-Debt data(DMX)'!Z15, 0)","v":4543.0844578945198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA15), 'Input 3 - Macro-Debt data(DMX)'!AA15, 0)","v":5136.7125677624599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB15), 'Input 3 - Macro-Debt data(DMX)'!AB15, 0)","v":5834.7191780159201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC15), 'Input 3 - Macro-Debt data(DMX)'!AC15, 0)","v":5834.7191780159201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD15), 'Input 3 - Macro-Debt data(DMX)'!AD15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE15), 'Input 3 - Macro-Debt data(DMX)'!AE15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF15), 'Input 3 - Macro-Debt data(DMX)'!AF15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG15), 'Input 3 - Macro-Debt data(DMX)'!AG15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH15), 'Input 3 - Macro-Debt data(DMX)'!AH15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI15), 'Input 3 - Macro-Debt data(DMX)'!AI15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ15), 'Input 3 - Macro-Debt data(DMX)'!AJ15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK15), 'Input 3 - Macro-Debt data(DMX)'!AK15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL15), 'Input 3 - Macro-Debt data(DMX)'!AL15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM15), 'Input 3 - Macro-Debt data(DMX)'!AM15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN15), 'Input 3 - Macro-Debt data(DMX)'!AN15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO15), 'Input 3 - Macro-Debt data(DMX)'!AO15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP15), 'Input 3 - Macro-Debt data(DMX)'!AP15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ15), 'Input 3 - Macro-Debt data(DMX)'!AQ15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR15), 'Input 3 - Macro-Debt data(DMX)'!AR15, 0)","v":0}]
[null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!F16","v":"Percent of GDP"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!G16","v":"Unit"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B16","v":"Public Investment in percent of GDP (real), previous DSA vintage"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K16), 'Input 3 - Macro-Debt data(DMX)'!K16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L16), 'Input 3 - Macro-Debt data(DMX)'!L16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M16), 'Input 3 - Macro-Debt data(DMX)'!M16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N16), 'Input 3 - Macro-Debt data(DMX)'!N16, 0)","v":10.075709939043637},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O16), 'Input 3 - Macro-Debt data(DMX)'!O16, 0)","v":9.6110665182762069},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P16), 'Input 3 - Macro-Debt data(DMX)'!P16, 0)","v":7.4525716507202358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q16), 'Input 3 - Macro-Debt data(DMX)'!Q16, 0)","v":7.7634017810561877},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R16), 'Input 3 - Macro-Debt data(DMX)'!R16, 0)","v":6.9708742769618857},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S16), 'Input 3 - Macro-Debt data(DMX)'!S16, 0)","v":6.1567736580922166},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T16), 'Input 3 - Macro-Debt data(DMX)'!T16, 0)","v":5.1549559447728281},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U16), 'Input 3 - Macro-Debt data(DMX)'!U16, 0)","v":4.5781460844511175},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V16), 'Input 3 - Macro-Debt data(DMX)'!V16, 0)","v":4.8797238812541295},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W16), 'Input 3 - Macro-Debt data(DMX)'!W16, 0)","v":4.4726384387334068},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X16), 'Input 3 - Macro-Debt data(DMX)'!X16, 0)","v":4.643502801479551},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y16), 'Input 3 - Macro-Debt data(DMX)'!Y16, 0)","v":4.6652883738223627},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z16), 'Input 3 - Macro-Debt data(DMX)'!Z16, 0)","v":4.5938098713451074},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA16), 'Input 3 - Macro-Debt data(DMX)'!AA16, 0)","v":4.6342003488823407},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB16), 'Input 3 - Macro-Debt data(DMX)'!AB16, 0)","v":4.6310995313499363},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC16), 'Input 3 - Macro-Debt data(DMX)'!AC16, 0)","v":4.6197032505257951},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD16), 'Input 3 - Macro-Debt data(DMX)'!AD16, 0)","v":4.6283343769193577},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE16), 'Input 3 - Macro-Debt data(DMX)'!AE16, 0)","v":4.6263790529316964},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF16), 'Input 3 - Macro-Debt data(DMX)'!AF16, 0)","v":4.6248055601256164},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG16), 'Input 3 - Macro-Debt data(DMX)'!AG16, 0)","v":4.6265063299922238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH16), 'Input 3 - Macro-Debt data(DMX)'!AH16, 0)","v":4.6258969810165125},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI16), 'Input 3 - Macro-Debt data(DMX)'!AI16, 0)","v":4.6257362903781178},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ16), 'Input 3 - Macro-Debt data(DMX)'!AJ16, 0)","v":4.626046533795618},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK16), 'Input 3 - Macro-Debt data(DMX)'!AK16, 0)","v":4.6258932683967497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL16), 'Input 3 - Macro-Debt data(DMX)'!AL16, 0)","v":4.6258920308568285},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM16), 'Input 3 - Macro-Debt data(DMX)'!AM16, 0)","v":4.6259439443497321},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN16), 'Input 3 - Macro-Debt data(DMX)'!AN16, 0)","v":4.6259097478677704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO16), 'Input 3 - Macro-Debt data(DMX)'!AO16, 0)","v":4.625915241024777},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP16), 'Input 3 - Macro-Debt data(DMX)'!AP16, 0)","v":4.6259229777474262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ16), 'Input 3 - Macro-Debt data(DMX)'!AQ16, 0)","v":4.6259159888799912},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR16), 'Input 3 - Macro-Debt data(DMX)'!AR16, 0)","v":4.6259180692173985}]
[null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!F17","v":"Percent of GDP"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!G17","v":"Unit"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B17","v":"Private Investment in percent of GDP (real), previous DSA vintage"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K17), 'Input 3 - Macro-Debt data(DMX)'!K17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L17), 'Input 3 - Macro-Debt data(DMX)'!L17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M17), 'Input 3 - Macro-Debt data(DMX)'!M17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N17), 'Input 3 - Macro-Debt data(DMX)'!N17, 0)","v":13.978390508779755},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O17), 'Input 3 - Macro-Debt data(DMX)'!O17, 0)","v":19.182162887598516},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P17), 'Input 3 - Macro-Debt data(DMX)'!P17, 0)","v":14.147987518590272},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q17), 'Input 3 - Macro-Debt data(DMX)'!Q17, 0)","v":17.261718608495269},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R17), 'Input 3 - Macro-Debt data(DMX)'!R17, 0)","v":7.0688579603103268},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S17), 'Input 3 - Macro-Debt data(DMX)'!S17, 0)","v":12.096203315709921},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T17), 'Input 3 - Macro-Debt data(DMX)'!T17, 0)","v":7.4664878064084563},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U17), 'Input 3 - Macro-Debt data(DMX)'!U17, 0)","v":9.9314246255621264},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V17), 'Input 3 - Macro-Debt data(DMX)'!V17, 0)","v":10.006493416791299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W17), 'Input 3 - Macro-Debt data(DMX)'!W17, 0)","v":8.1543140474290468},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X17), 'Input 3 - Macro-Debt data(DMX)'!X17, 0)","v":9.3640773632608241},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y17), 'Input 3 - Macro-Debt data(DMX)'!Y17, 0)","v":9.1749616091603912},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z17), 'Input 3 - Macro-Debt data(DMX)'!Z17, 0)","v":8.8977843399500873},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA17), 'Input 3 - Macro-Debt data(DMX)'!AA17, 0)","v":9.1456077707904342},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB17), 'Input 3 - Macro-Debt data(DMX)'!AB17, 0)","v":9.0727845733003036},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC17), 'Input 3 - Macro-Debt data(DMX)'!AC17, 0)","v":9.0387255613469417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD17), 'Input 3 - Macro-Debt data(DMX)'!AD17, 0)","v":9.0857059684792265},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE17), 'Input 3 - Macro-Debt data(DMX)'!AE17, 0)","v":9.0657387010421573},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF17), 'Input 3 - Macro-Debt data(DMX)'!AF17, 0)","v":9.0633900769561091},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG17), 'Input 3 - Macro-Debt data(DMX)'!AG17, 0)","v":9.0716115821591643},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH17), 'Input 3 - Macro-Debt data(DMX)'!AH17, 0)","v":9.0669134533858102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI17), 'Input 3 - Macro-Debt data(DMX)'!AI17, 0)","v":9.0673050375003612},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ17), 'Input 3 - Macro-Debt data(DMX)'!AJ17, 0)","v":9.0686100243484447},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK17), 'Input 3 - Macro-Debt data(DMX)'!AK17, 0)","v":9.0676095050782042},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL17), 'Input 3 - Macro-Debt data(DMX)'!AL17, 0)","v":9.0678415223090028},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM17), 'Input 3 - Macro-Debt data(DMX)'!AM17, 0)","v":9.0680203505785499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN17), 'Input 3 - Macro-Debt data(DMX)'!AN17, 0)","v":9.0678237926552523},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO17), 'Input 3 - Macro-Debt data(DMX)'!AO17, 0)","v":9.0678952218476017},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP17), 'Input 3 - Macro-Debt data(DMX)'!AP17, 0)","v":9.0679131216938007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ17), 'Input 3 - Macro-Debt data(DMX)'!AQ17, 0)","v":9.0678773787322182},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR17), 'Input 3 - Macro-Debt data(DMX)'!AR17, 0)","v":9.0678952407578723}]
[]
[null,null,{"$f":"C5","v":"Units"},{"$f":"D5","v":"Scale"},{"$f":"++IF(START!L10=\"English\",translation!C392,IF(START!L10=\"French\",translation!D392,IF(START!L10=\"Portuguese\",translation!E392,translation!F392)))","v":"Calculated variables"},null,null,{"$f":"H5","v":2011},{"$f":"I5","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C394,IF(START!L10=\"French\",translation!D394,IF(START!L10=\"Portuguese\",translation!E394,translation!F394)))","v":"External Sector"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C395,IF(START!L10=\"French\",translation!D395,IF(START!L10=\"Portuguese\",translation!E395,translation!F395)))","v":"External interest rate (paid)"},null,null,0,{"$f":"IF(ISNUMBER(I18/(H8+H11)*100),I18/(H8+H11)*100,\"...\")","v":2.818843740116646},2.3451312739803534,4.7405305205129862,4.6898959509301239,4.1502282376716622,3.5354943897198683,4.7975078858475051,4.3856195763672634,5.7230409820594437,5.410393165335587,4.6413209410801706,5.1129643037464829,{"$f":"IF(ISNUMBER(U18/(T8+T11)*100),U18/(T8+T11)*100,\"...\")","v":5.1636678771756062},6.6829504822219752,7.0130988370415928,7.0062131591845445,6.5116825688539253,6.1162633893472682,8.4905862408504511,6.2730371595403751,5.9201540466247859,5.8446929421357083,4.9533622201874801,5.9984364984549838,6.076592067536966,6.1249653131867516,5.3954772418258417,5.475070174983605,5.572439440639946,5.6505928876990259,5.7523606804929601,5.8388944866144179,5.9447107458881021]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C396,IF(START!L10=\"French\",translation!D396,IF(START!L10=\"Portuguese\",translation!E396,translation!F396)))","v":"Private debt in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H11/H56*100),H11/H56*100,\"…\")","v":7.1961323417508938},8.7140109450992078,9.3680148430801378,8.771057740373605,7.15177450339114,7.0449705264542546,6.5980275517755667,5.7759556603162991,3.3430106679752254,4.4483048142918049,4.3313870056823047,3.9999999999999996,4.0000000000000089,{"$f":"IF(ISNUMBER(U11/U56*100),U11/U56*100,\"…\")","v":4.0000000000000044},4.000000000000008,4.0000000000000115,4.0000000000000044,3.9999999999999902,4.0000000000000062,3.9999999999999973,3.9999999999999951,3.9999999999999996,3.9999999999999973,4.0000000000000018,4,3.9999999999999911,4.0000000000000178,3.9999999999999916,3.9999999999999916,3.9999999999999853,3.9999999999999996,3.9999999999999938,4.0000000000000053,3.9994443378719171]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C397,IF(START!L10=\"French\",translation!D397,IF(START!L10=\"Portuguese\",translation!E397,translation!F397)))","v":"Private debt service in percent of exports"},null,null,{"$f":"IF(ISNUMBER((H25+H20)/H29*100),(H25+H20)/H29*100,\"…\")","v":0},{"$f":"IF(ISNUMBER((I25+I20+H13)/I29*100),(I25+I20+H13)/I29*100,\"…\")","v":7.3401891442242055},9.0052349085598369,8.2322120441096498,7.6778855040813996,5.9941360996354565,4.35985266006589,4.0526520707101081,3.4391595699701218,2.1495765858671723,3.4843939188783,2.544645777524952,{"$f":"IF(ISNUMBER((T25+T20+S13)/T29*100),(T25+T20+S13)/T29*100,\"…\")","v":2.1117848426009349},{"$f":"IF(ISNUMBER((U25+U20+T13)/U29*100),(U25+U20+T13)/U29*100,\"…\")","v":2.2863209611983693},{"$f":"IF(ISNUMBER((V25+V20+U13)/V29*100),(V25+V20+U13)/V29*100,\"…\")","v":2.2145543522544862},2.2487196091033224,2.2944348290667129,2.3038466562118365,2.3074132643621694,2.3443323746665743,2.4009142134901431,2.4526672438742141,2.4853514860611154,2.5076013995156932,2.5172258265965439,2.5268719395663828,2.5400537267459589,2.5535664367778619,2.572619365789095,2.5928945728646631,2.6055479688572469,2.6260945644175213,2.6530634796235231,2.6642499700144495]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C410,IF(START!L10=\"French\",translation!D410,IF(START!L10=\"Portuguese\",translation!E410,translation!F410)))","v":"Non-interest current account in percent of GDP"},null,null,{"$f":"IF(ISNUMBER((H28+H18)/H56*100),(H28+H18)/H56*100,\"…\")","v":-3.7417301829076495},-5.7669291911902931,-8.2967713236911536,-8.7155405716636665,-10.829758907110262,-0.84057233100899209,-4.9885313009490302,-11.606422590183312,-10.997944769340865,-10.120144108155214,-7.1822270058197661,-5.471014079333135,-4.4031382895454492,{"$f":"IF(ISNUMBER((U28+U18)/U56*100),(U28+U18)/U56*100,\"…\")","v":-3.3893317197875512},-2.2691074795855455,-1.7877682714578278,-1.5498738987114349,-1.616991122878549,-1.7289693499962364,-0.74387380900364242,-1.7833296513317367,-2.1345853511306143,-2.3060976076201847,-2.5097271683137619,-2.1100988001185708,-1.9572095453126312,-1.8706857961128138,-1.9537136498919021,-1.8413152710222283,-1.8065291792905205,-1.6476590097318253,-1.5860135955595087,-1.6389949167218305,-1.4957808476687908]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C411,IF(START!L10=\"French\",translation!D411,IF(START!L10=\"Portuguese\",translation!E411,translation!F411)))","v":"Current official transfers in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H32/H56*100),H32/H56*100,\"…\")","v":1.270674075634538},0.80041239374475448,0.71075146079541573,0.84568131405949531,0.84516922574514219,1.1317895742558961,0.62080776761574608,0.57791000430325923,0.61474501433876283,0.16794860136194598,2.4681423564803986E-2,0.528317528983546,5.9844024244022964E-2,{"$f":"IF(ISNUMBER(U32/U56*100),U32/U56*100,\"…\")","v":3.6449781846198077E-2},7.3659467960370166E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C412,IF(START!L10=\"French\",translation!D412,IF(START!L10=\"Portuguese\",translation!E412,translation!F412)))","v":"Total gross financing"},null,null,{"$f":"IF(ISNUMBER(-H28-H34+H23+E89),-H28-H34+H23+E89,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(-I28-I34+I23+H89),-I28-I34+I23+H89,\"...\")","v":1668.2399713766213},4563.1555278965152,2512.2383866923569,2330.3411620511106,-1792.553642944893,-87.022112391115911,2647.1106981814933,2842.5281612871986,3378.6985959026169,1556.9076082666575,1488.5525636877728,1337.0348318612046,2360.267311580295,2091.5041414437114,2101.2626397858094,2600.8646609673765,3504.1136294176836,3275.1628348236122,3991.1748835850585,5101.7964030044623,4965.8543913622234,5145.3523179498243,5295.871335937014,5674.964529397399,5750.0398520347317,5952.0952459855052,6124.4829787370491,6744.5723905067498,7857.5103734013364,8471.4038375174077,9091.4189960560798,9230.2925956352592,9720.4698650619412]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C413,IF(START!L10=\"French\",translation!D413,IF(START!L10=\"Portuguese\",translation!E413,translation!F413)))","v":"o/w covered by private sector"},null,null,{"$f":"IF(ISNUMBER(H12-E11+H25+E13),H12-E11+H25+E13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(I12-H12+I25+I13),I12-H12+I25+I13,\"...\")","v":716.64604984271796},740.92067264943807,642.56858291324784,303.05985470219997,170.56971422243009,680.64158868663606,586.96528939611392,-426.16813933601793,1004.9403401208518,-21.799342255429849,132.13836597843584,530.55211426158417,{"$f":"IF(ISNUMBER(U12-T12+U25+U13),U12-T12+U25+U13,\"...\")","v":449.67154378122194},514.20179572755592,539.28875210925798,564.98375293815445,612.66337842677012,670.70825455437603,722.4406220834054,765.05566347963247,813.16785929693583,869.14810918883768,926.92365567321031,990.31723813435201,1060.0710922671342,1133.7072676674197,1214.71643994427,1299.2494190745977,1389.1266242590102,1488.2313270109698,1591.9362958510603,1686.0017478637499,1810.7671421014306]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C414,IF(START!L10=\"French\",translation!D414,IF(START!L10=\"Portuguese\",translation!E414,translation!F414)))","v":"o/w covered by public sector"},null,null,{"$f":"IF(ISNUMBER(H74-H75),H74-H75,\"...\")","v":"..."},951.59392153390331,3822.2348552470771,1869.6698037791091,2027.2813073489106,-1963.1233571673231,-767.66370107775197,2060.1454087853795,3268.6963006232163,2373.758255781765,1578.7069505220873,1356.414197709337,806.4827175996204,1910.595767799073,1577.3023457161555,1561.9738876765514,2035.8809080292222,2891.4502509909134,2604.4545802692364,3268.7342615016532,4336.7407395248301,4152.6865320652878,4276.2042087609861,4368.9476802638037,4684.647291263047,4689.9687597675975,4818.3879783180855,4909.7665387927791,5445.3229714321524,6468.3837491423265,6983.1725105064379,7499.4827002050197,7544.2908477715091,7909.7027229605101]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C424,IF(START!L10=\"French\",translation!D424,IF(START!L10=\"Portuguese\",translation!E424,translation!F424)))","v":"Residual financing gaps after private and public external financing ((-): overfinancing)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U76-U10-Ext_Debt_Data!F122","v":-2602.9570552242694},{"$f":"+V76-V10-Ext_Debt_Data!G122","v":-1803.993552620105},{"$f":"+W76-W10-Ext_Debt_Data!H122","v":-1470.4860782798355},{"$f":"+X76-X10-Ext_Debt_Data!I122","v":-1610.1130512599807},{"$f":"+Y76-Y10-Ext_Debt_Data!J122","v":-1094.7881472915219},{"$f":"+Z76-Z10-Ext_Debt_Data!K122","v":-1532.9950673584253},{"$f":"+AA76-AA10-Ext_Debt_Data!L122","v":-1126.0580888255654},{"$f":"+AB76-AB10-Ext_Debt_Data!M122","v":30.172458286360779},{"$f":"+AC76-AC10-Ext_Debt_Data!N122","v":-578.3002955456659},{"$f":"+AD76-AD10-Ext_Debt_Data!O122","v":-676.41286294264228},{"$f":"+AE76-AE10-Ext_Debt_Data!P122","v":-565.03342725053699},{"$f":"+AF76-AF10-Ext_Debt_Data!Q122","v":-1201.2776012863678},{"$f":"+AG76-AG10-Ext_Debt_Data!R122","v":-1243.8503983843211},{"$f":"+AH76-AH10-Ext_Debt_Data!S122","v":-1333.7116027684533},{"$f":"+AI76-AI10-Ext_Debt_Data!T122","v":-1404.1563997156318},{"$f":"+AJ76-AJ10-Ext_Debt_Data!U122","v":-1545.5040608486879},{"$f":"+AK76-AK10-Ext_Debt_Data!V122","v":-734.51455204407375},{"$f":"+AL76-AL10-Ext_Debt_Data!W122","v":-765.74511699735649},{"$f":"+AM76-AM10-Ext_Debt_Data!X122","v":-462.70114676547291},{"$f":"+AN76-AN10-Ext_Debt_Data!Y122","v":-579.11306033891651},{"$f":"+AO76-AO10-Ext_Debt_Data!Z122","v":-504.58125243702852}]
[null,null,null,null,"(Note) \n- This line is equal to External GFNs - (Private financing) - (Public external financing)\n- Nonzero value should be consistent with other BoP components not shown in this GFN calculation (e.g., reserve accumulation).\n"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C398,IF(START!L10=\"French\",translation!D398,IF(START!L10=\"Portuguese\",translation!E398,translation!F398)))","v":"Public Sector"}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C340,IF(START!L10=\"French\",translation!D340,IF(START!L10=\"Portuguese\",translation!E340,translation!F340)))","v":"Total public debt outstanding at year-end"},null,null,{"$f":"IF(ISNUMBER(H81+H82),H81+H82,0)","v":5862.5283519726108},7662.7242949666306,4964.5993319466943,7609.6903708956088,10242.766970067612,13677.231936626555,17593.204455484796,23831.215734560396,36381.796359984692,54256.134595762778,79837.528632344474,99852.234492218311,124191.6726982308,{"$f":"IF(ISNUMBER(U81+U82),U81+U82,0)","v":141170.48609087087},{"$f":"IF(ISNUMBER(V81+V82),V81+V82,0)","v":157480.50639998104},{"$f":"IF(ISNUMBER(W81+W82),W81+W82,0)","v":172749.16312338924},187841.99487422439,201984.66455479409,216187.54113593412,235871.15073075861,254985.13327327601,277425.2090999597,302631.67148497177,327639.1962158496,357959.88699793204,390853.88865103043,426576.61310436495,462550.19834889402,501500.22884647944,542573.66419098305,587545.34823678248,635367.29600792774,686999.94244923105,742296.37228844711]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C343,IF(START!L10=\"French\",translation!D343,IF(START!L10=\"Portuguese\",translation!E343,translation!F343)))","v":"Total public external debt"},null,null,{"$f":"+H8*H59","v":5862.5283519726108},5838.9811945289712,2131.6514265640944,4327.0018428956082,5780.9960901113936,8062.2389081324445,10799.342105224097,14178.287262463757,22526.979043248892,32461.672290600582,50904.231179339266,67332.907413403707,82457.544652968296,101208.74459646028,115118.14567946347,127866.93553454282,141185.02350718898,151342.86217974889,164805.67065360266,177220.56806981892,184397.94593174104,198385.4411065251,216439.19815849609,236091.62137770242,261959.45092847911,289141.55585383956,317932.43276797113,347455.47212956828,381358.74384254648,413111.72618824051,448800.45422410738,483357.85303876357,522640.22136052756,566120.12343210855]
[null,null,"National Currency","Million","Total public domestic debt",null,null,{"$f":"IF(ISNUMBER(H14),H14,0)","v":0},1823.7431004376599,2832.9479053825999,3282.6885280000001,4461.7708799562197,5614.9930284941101,6793.8623502607006,9652.9284720966389,13854.8173167358,21794.4623051622,28933.297453005202,32519.3270788146,41734.1280452625,39961.741494410591,42362.36072051755,44882.227588846414,46656.971367035418,50641.802375045205,51381.870482331477,58650.582660939675,70587.187341534969,79039.767993434609,86192.473326475651,91547.574838147179,96000.436069452931,101712.33279719087,108644.18033639379,115094.7262193257,120141.48500393298,129461.93800274254,138744.89401267515,152009.44296916411,164359.72108870349,176176.2488563385]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C344,IF(START!L10=\"French\",translation!D344,IF(START!L10=\"Portuguese\",translation!E344,translation!F344)))","v":"Foreign-currency denominated public debt (end of period)"},null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!K214*H59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!L214*I59","v":5838.9811945289712},{"$f":"'Input 3 - Macro-Debt data(DMX)'!M214*J59","v":2070.8902423022764},{"$f":"'Input 3 - Macro-Debt data(DMX)'!N214*K59","v":3903.393130895608},{"$f":"'Input 3 - Macro-Debt data(DMX)'!O214*L59","v":5339.9851920113942},{"$f":"'Input 3 - Macro-Debt data(DMX)'!P214*M59","v":7583.2094552394528},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Q214*N59","v":9217.958140890878},{"$f":"'Input 3 - Macro-Debt data(DMX)'!R214*O59","v":11896.817144389275},{"$f":"'Input 3 - Macro-Debt data(DMX)'!S214*P59","v":17587.056119533601},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T214*Q59","v":26625.347341291821},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U214*R59","v":44956.727776625958},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V214*S59","v":60617.769324211586},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W214*T59","v":70863.260612968312},{"$f":"Ext_Debt_Data!F399*U59","v":78334.79008812696},{"$f":"Ext_Debt_Data!G399*V59","v":84026.406199395627},{"$f":"Ext_Debt_Data!H399*W59","v":90151.520179942512},{"$f":"Ext_Debt_Data!I399*X59","v":96350.58288022269},{"$f":"Ext_Debt_Data!J399*Y59","v":102078.33356745919},{"$f":"Ext_Debt_Data!K399*Z59","v":109425.52319678033},{"$f":"Ext_Debt_Data!L399*AA59","v":117309.7316114702},{"$f":"Ext_Debt_Data!M399*AB59","v":127303.35363870706},{"$f":"Ext_Debt_Data!N399*AC59","v":139872.3182037879},{"$f":"Ext_Debt_Data!O399*AD59","v":153436.76556089713},{"$f":"Ext_Debt_Data!P399*AE59","v":168076.95639161207},{"$f":"Ext_Debt_Data!Q399*AF59","v":183270.02468908389},{"$f":"Ext_Debt_Data!R399*AG59","v":198656.94686112122},{"$f":"Ext_Debt_Data!S399*AH59","v":214533.56945889158},{"$f":"Ext_Debt_Data!T399*AI59","v":231209.83820349787},{"$f":"Ext_Debt_Data!U399*AJ59","v":248342.67777621874},{"$f":"Ext_Debt_Data!V399*AK59","v":265139.17956167093},{"$f":"Ext_Debt_Data!W399*AL59","v":281778.91218975349},{"$f":"Ext_Debt_Data!X399*AM59","v":298454.48807195376},{"$f":"Ext_Debt_Data!Y399*AN59","v":314980.2012064369},{"$f":"Ext_Debt_Data!Z399*AO59","v":331427.44502780045}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C399,IF(START!L10=\"French\",translation!D399,IF(START!L10=\"Portuguese\",translation!E399,translation!F399)))","v":"Share of foreign-currency denominated Public debt in total Public debt (previous period)"},null,null,{"$f":"+IF(ISNUMBER(G83/(G14+G8*G59)),G83/(G14+G8*G59),\"…\")","v":"…"},0,0.76199807924244245,0.41713139446647934,{"$f":"+IF(ISNUMBER(K83/(K14+K8*K59)),K83/(K14+K8*K59),\"…\")","v":0.51295032263398188},0.52134205606906869,0.55444036413042119,0.52394992420025677,0.4992115080027717,0.48340263206126638,0.49073432045362059,0.56310269802631008,0.60707474031475628,0.57059591092839679,0.55489495189315408,0.53356703074080125,0.52186371586385139,0.51293419740743973,0.50537665219513506,0.50616017288422688,0.49734667104488967,0.49925794498094067,0.50418027495616013,0.50700828769178097,0.51299404446372321,0.51198480987938921,0.50826396418046105,0.50291920107304255,0.49985891051137349,0.49519953031216274,0.48866946013130363,0.47958666175363163,0.46973536401255034,0.45848650304612476]
[null,null,null,null,{"$f":"translation!C400","v":"Share of local-currency denominated external public debt in total external debt "},null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!K208/'Macro-Debt_Data'!H6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!L208/'Macro-Debt_Data'!I6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!M208/'Macro-Debt_Data'!J6*100,0)","v":1.5593112442446908},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!N208/'Macro-Debt_Data'!K6*100,0)","v":6.5836791417011336},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!O208/'Macro-Debt_Data'!L6*100,0)","v":5.3403596458559921},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!P208/'Macro-Debt_Data'!M6*100,0)","v":4.5107801788581963},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!Q208/'Macro-Debt_Data'!N6*100,0)","v":11.35397700503424},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!R208/'Macro-Debt_Data'!O6*100,0)","v":12.873968116934517},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!S208/'Macro-Debt_Data'!P6*100,0)","v":19.631842966530161},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!T208/'Macro-Debt_Data'!Q6*100,0)","v":15.714338273063074},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!U208/'Macro-Debt_Data'!R6*100,0)","v":10.569405879989262},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!V208/'Macro-Debt_Data'!S6*100,0)","v":9.2072443066036058},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!W208/'Macro-Debt_Data'!T6*100,0)","v":12.933615638432668},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!I166+'Input 5 - Local-debt Financing'!I203)/U59)/U6)*100,0)","v":20.839609046102119},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!J166+'Input 5 - Local-debt Financing'!J203)/V59)/V6)*100,0)","v":24.837410660015756},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!K166+'Input 5 - Local-debt Financing'!K203)/W59)/W6)*100,0)","v":27.054217630826955},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!L166+'Input 5 - Local-debt Financing'!L203)/X59)/X6)*100,0)","v":29.093072338936388},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!M166+'Input 5 - Local-debt Financing'!M203)/Y59)/Y6)*100,0)","v":29.72467101466809},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!N166+'Input 5 - Local-debt Financing'!N203)/Z59)/Z6)*100,0)","v":30.611315523285111},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!O166+'Input 5 - Local-debt Financing'!O203)/AA59)/AA6)*100,0)","v":30.684619721810375},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!P166+'Input 5 - Local-debt Financing'!P203)/AB59)/AB6)*100,0)","v":27.921463223984162},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Q166+'Input 5 - Local-debt Financing'!Q203)/AC59)/AC6)*100,0)","v":26.511059476926409},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!R166+'Input 5 - Local-debt Financing'!R203)/AD59)/AD6)*100,0)","v":26.114957402954218},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!S166+'Input 5 - Local-debt Financing'!S203)/AE59)/AE6)*100,0)","v":25.798105121230353},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!T166+'Input 5 - Local-debt Financing'!T203)/AF59)/AF6)*100,0)","v":26.897998348137552},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!U166+'Input 5 - Local-debt Financing'!U203)/AG59)/AG6)*100,0)","v":28.003838330427598},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!V166+'Input 5 - Local-debt Financing'!V203)/AH59)/AH6)*100,0)","v":29.071729390066647},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!W166+'Input 5 - Local-debt Financing'!W203)/AI59)/AI6)*100,0)","v":29.853164285964045},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!X166+'Input 5 - Local-debt Financing'!X203)/AJ59)/AJ6)*100,0)","v":31.081449896735165},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Y166+'Input 5 - Local-debt Financing'!Y203)/AK59)/AK6)*100,0)","v":31.829625607443063},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Z166+'Input 5 - Local-debt Financing'!Z203)/AL59)/AL6)*100,0)","v":32.985182951355711},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AA166+'Input 5 - Local-debt Financing'!AA203)/AM59)/AM6)*100,0)","v":33.783145459499778},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AB166+'Input 5 - Local-debt Financing'!AB203)/AN59)/AN6)*100,0)","v":34.985939781144673},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AC166+'Input 5 - Local-debt Financing'!AC203)/AO59)/AO6)*100,0)","v":36.394464229799368}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C401,IF(START!L10=\"French\",translation!D401,IF(START!L10=\"Portuguese\",translation!E401,translation!F401)))","v":"Interest rate on external debt"},null,null,{"$f":"IF(ISNUMBER(H19/G8),H19/G8*100,\"...\")","v":"..."},2.4685440601224231,1.7134428113908213,4.5256886570868797,4.5388772142245175,3.7861125090205632,3.0709391396655441,4.7388439231501627,4.232080044507935,5.8076423059941087,5.4695400012265205,4.6035063260994091,5.122359908415465,{"$f":"IF(ISNUMBER(U19/T8),U19/T8*100,\"...\")","v":5.1779332191736449},{"$f":"IF(ISNUMBER(V19/U8),V19/U8*100,\"...\")","v":6.8251769931826747},7.1890718419317752,7.1872716974265947,6.6500387509092302,6.2224244087948524,8.8317603179994535,6.4025281741261635,6.0203784166126502,5.9397563336144179,4.9480159696002328,6.1149480414220792,6.2023018633619369,6.2571461521631289,5.4424167493317546,5.5324083885850559,5.6423898496314751,5.732135400373334,5.8488410904085608,5.9499118224119556,6.07289043577304]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C402,IF(START!L10=\"French\",translation!D402,IF(START!L10=\"Portuguese\",translation!E402,translation!F402)))","v":"Interest rate on domestic debt"},null,null,{"$f":"IF(ISNUMBER(H21/G14),H21/G14*H60*100,\"...\")","v":"..."},"...",19.999999999999947,20.000000000000039,20,19.999999999999982,19.999999999999964,20,20.000000000000025,20.000000000000004,20.000000000000004,20.696304049499702,21.198786131457155,{"$f":"IF(ISNUMBER(U21/T14),U21/T14*U60*100,\"...\")","v":16.877419994719851},20.253758530784722,18.235089233407997,17.77972036624293,16.495414915407693,15.005433622538019,13.994582252180788,13.640532516495957,13.293450267201528,13.144463151855549,11.427275892985374,11.14207940773179,10.833764326125507,10.625018109460758,10.444128029437774,10.271355096423743,9.9626867871839657,9.8682548070368536,9.687045670169752,9.6712790010762308,9.5350253684708886]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C403,IF(START!L10=\"French\",translation!D403,IF(START!L10=\"Portuguese\",translation!E403,translation!F403)))","v":"Average Maturity (Debt stock / Amortization)"},null,null,{"$f":"+IF(ISNUMBER((H14/H59+H8)/(H26+H24+G10+G16/H59)),(H14/H59+H8)/(H26+H24+G10+G16/H59),\"…\")","v":18.510245953880016},23.298593815107804,1.4586952025211672,4.9368929554571883,6.7896611373885207,5.4924584096736222,5.0161771522184964,6.2369925396935466,6.7431205078828365,6.0762922976719125,5.9912945176331434,4.4886593371717547,4.6209799878058364,{"$f":"+IF(ISNUMBER((U14/U59+U8)/(U26+U24+T10+T16/U59)),(U14/U59+U8)/(U26+U24+T10+T16/U59),\"…\")","v":3.6729266739802364},5.7314527089451248,5.8196806469091333,5.7447027480688755,4.8473382141895609,5.1554192551050146,5.3484046545055914,4.6192577855418619,4.3615120115586556,4.1631078399600865,4.3817943696239157,4.5597758353913038,5.0830958374386137,5.5064099720381359,5.6711823506885493,5.9092982155219049,6.1821547524819955,6.3187370795200453,6.4000677697505992,6.7714034886638128,7.2538703698581051]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C346,IF(START!L10=\"French\",translation!D346,IF(START!L10=\"Portuguese\",translation!E346,translation!F346)))","v":"Total short-term external debt (public +private)"},null,null,{"$f":"H10+H13","v":27},47,0,0,0,0,0,0,0,0,0,0,150,{"$f":"U10+U13","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C406,IF(START!L10=\"French\",translation!D406,IF(START!L10=\"Portuguese\",translation!E406,translation!F406)))","v":"Grant element of new public external borrowing (in percent; if available)"},null,null,"…","…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"Ext_Debt_Data!F408","v":3.9146951663065823},{"$f":"Ext_Debt_Data!G408","v":7.382824686391416},{"$f":"Ext_Debt_Data!H408","v":10.070629212861594},{"$f":"Ext_Debt_Data!I408","v":9.468770279037102},{"$f":"Ext_Debt_Data!J408","v":7.0995386831953775},{"$f":"Ext_Debt_Data!K408","v":5.0441031150676015},{"$f":"Ext_Debt_Data!L408","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M408","v":3.651995709258268},{"$f":"Ext_Debt_Data!N408","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O408","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P408","v":3.1846722714411473},{"$f":"Ext_Debt_Data!Q408","v":2.669608108796214},{"$f":"Ext_Debt_Data!R408","v":2.6480606169685217},{"$f":"Ext_Debt_Data!S408","v":2.5541057347677505},{"$f":"Ext_Debt_Data!T408","v":2.4886450110250218},{"$f":"Ext_Debt_Data!U408","v":2.2476758112249864},{"$f":"Ext_Debt_Data!V408","v":1.7451989089810998},{"$f":"Ext_Debt_Data!W408","v":1.2166689782694591},{"$f":"Ext_Debt_Data!X408","v":0.78938708891501108},{"$f":"Ext_Debt_Data!Y408","v":0.38686031123547593},{"$f":"Ext_Debt_Data!Z408","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C407,IF(START!L10=\"French\",translation!D407,IF(START!L10=\"Portuguese\",translation!E407,translation!F407)))","v":"PV of contingent liabilities (if available)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K31), 'Input 3 - Macro-Debt data(DMX)'!K31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L31), 'Input 3 - Macro-Debt data(DMX)'!L31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M31), 'Input 3 - Macro-Debt data(DMX)'!M31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N31), 'Input 3 - Macro-Debt data(DMX)'!N31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O31), 'Input 3 - Macro-Debt data(DMX)'!O31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P31), 'Input 3 - Macro-Debt data(DMX)'!P31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q31), 'Input 3 - Macro-Debt data(DMX)'!Q31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R31), 'Input 3 - Macro-Debt data(DMX)'!R31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S31), 'Input 3 - Macro-Debt data(DMX)'!S31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T31), 'Input 3 - Macro-Debt data(DMX)'!T31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U31), 'Input 3 - Macro-Debt data(DMX)'!U31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V31), 'Input 3 - Macro-Debt data(DMX)'!V31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W31), 'Input 3 - Macro-Debt data(DMX)'!W31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X31), 'Input 3 - Macro-Debt data(DMX)'!X31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y31), 'Input 3 - Macro-Debt data(DMX)'!Y31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z31), 'Input 3 - Macro-Debt data(DMX)'!Z31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA31), 'Input 3 - Macro-Debt data(DMX)'!AA31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB31), 'Input 3 - Macro-Debt data(DMX)'!AB31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC31), 'Input 3 - Macro-Debt data(DMX)'!AC31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD31), 'Input 3 - Macro-Debt data(DMX)'!AD31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE31), 'Input 3 - Macro-Debt data(DMX)'!AE31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF31), 'Input 3 - Macro-Debt data(DMX)'!AF31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG31), 'Input 3 - Macro-Debt data(DMX)'!AG31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH31), 'Input 3 - Macro-Debt data(DMX)'!AH31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI31), 'Input 3 - Macro-Debt data(DMX)'!AI31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ31), 'Input 3 - Macro-Debt data(DMX)'!AJ31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK31), 'Input 3 - Macro-Debt data(DMX)'!AK31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL31), 'Input 3 - Macro-Debt data(DMX)'!AL31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM31), 'Input 3 - Macro-Debt data(DMX)'!AM31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN31), 'Input 3 - Macro-Debt data(DMX)'!AN31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO31), 'Input 3 - Macro-Debt data(DMX)'!AO31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP31), 'Input 3 - Macro-Debt data(DMX)'!AP31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ31), 'Input 3 - Macro-Debt data(DMX)'!AQ31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR31), 'Input 3 - Macro-Debt data(DMX)'!AR31, 0)","v":0}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C408,IF(START!L10=\"French\",translation!D408,IF(START!L10=\"Portuguese\",translation!E408,translation!F408)))","v":"PV of public sector external debt (end of period)"},null,null,"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"+Ext_Debt_Data!E391*T59","v":77123.907159723589},{"$f":"+Ext_Debt_Data!F391*U59","v":95976.487971859853},{"$f":"+Ext_Debt_Data!G391*V59","v":108557.41227328053},{"$f":"+Ext_Debt_Data!H391*W59","v":118936.90551845641},{"$f":"+Ext_Debt_Data!I391*X59","v":129845.96989281921},{"$f":"+Ext_Debt_Data!J391*Y59","v":138910.83633821079},{"$f":"+Ext_Debt_Data!K391*Z59","v":151801.26087184614},{"$f":"+Ext_Debt_Data!L391*AA59","v":159640.67707594836},{"$f":"+Ext_Debt_Data!M391*AB59","v":165648.53576187469},{"$f":"+Ext_Debt_Data!N391*AC59","v":178367.01303516395},{"$f":"+Ext_Debt_Data!O391*AD59","v":194861.51918496061},{"$f":"+Ext_Debt_Data!P391*AE59","v":214947.27483273906},{"$f":"+Ext_Debt_Data!Q391*AF59","v":238541.25215768188},{"$f":"+Ext_Debt_Data!R391*AG59","v":263184.56899509259},{"$f":"+Ext_Debt_Data!S391*AH59","v":289272.49729274923},{"$f":"+Ext_Debt_Data!T391*AI59","v":318785.23635086557},{"$f":"+Ext_Debt_Data!U391*AJ59","v":352725.34048227401},{"$f":"+Ext_Debt_Data!V391*AK59","v":384855.09021708311},{"$f":"+Ext_Debt_Data!W391*AL59","v":421268.18096970423},{"$f":"+Ext_Debt_Data!X391*AM59","v":456897.46886929974},{"$f":"+Ext_Debt_Data!Y391*AN59","v":497613.19066599122},{"$f":"+Ext_Debt_Data!Z391*AO59","v":542898.48643899511}]
[null,null,null,null,"Total public debt outstanding (net)",null,null,{"$f":"H80-H50","v":5862.5283519726108},7662.7242949666306,4964.5993319466943,7609.6903708956088,10242.766970067612,13677.231936626555,17593.204455484796,23727.407702846958,36258.244444255957,53236.706113782369,76130.218412153234,94511.549038318713,115421.28175404412,124343.95469994747,130216.13871788014,133825.72742467595,137050.97579745718,141462.38157322849,147451.43370986043,160188.39578356809,172323.2590897551,188474.4779344961,207342.79119252518,225966.51458203161,249903.82654345705,276287.29652310943,305881.79141621996,335839.50000408804,369264.11726318946,542573.66419098305,587545.34823678248,635367.29600792774,686999.94244923105,742296.37228844711]
[]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C417,IF(START!L10=\"French\",translation!D417,IF(START!L10=\"Portuguese\",translation!E417,translation!F417)))","v":"Government revenues (excluding grants)"},null,null,{"$f":"IF(ISNUMBER((H45-H46)/H60),(H45-H46)/H60, \"…\")","v":1978.0845811760419},2328.0906294254892,2773.279750081259,3390.8867900689056,3774.0995985825534,3436.8607122875637,4621.5916459041591,6766.9370279501936,7113.6684093664499,7774.5907179113128,6862.3026991597008,6501.383699295714,7088.3715622142918,8236.1322763728549,8949.1784100709174,9853.7896298429241,10607.794423274543,11303.635095648784,12119.168993861827,12913.250610676101,13691.882652574355,14505.506146902297,15393.862995955235,16353.86293205722,17408.981644336644,18540.61149878077,19753.056470576721,21066.767402733065,22496.868125249348,23998.686877269629,25623.204933811492,27357.48461259246,29094.174340129488,31030.050553127348]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C418,IF(START!L10=\"French\",translation!D418,IF(START!L10=\"Portuguese\",translation!E418,translation!F418)))","v":"Real revenue and grants"},null,null,{"$f":"+IF(ISNUMBER((H45)/H108*100),(H45)/H108*100,\"…\")","v":2925.82084701338},2914.3477439756643,3177.590023687731,3395.8811916602249,3397.8146834283862,3671.9688068332589,4027.3195087551408,5257.1598306426531,5558.1736576852627,5393.6188877441791,6173.6352676421211,6817.4051026605202,6213.4105592811875,7190.2308615441843,7734.9476390494756,8344.390484114183,8807.9242054704719,9186.7879080704224,9608.491362633682,9992.2090466512091,10326.28466379189,10661.581053968086,11041.830488557978,11458.027637982426,11930.276948049888,12431.808426280821,12960.347510906502,13531.013585184477,14145.674308349113,14771.677355036778,15443.124586312291,16143.146164866837,16778.427142045959,17506.935469487649]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C419,IF(START!L10=\"French\",translation!D419,IF(START!L10=\"Portuguese\",translation!E419,translation!F419)))","v":"Growth in real revenues and grants"},null,null,{"$f":"IF(ISNUMBER(E96),(H96/E96-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H96),(I96/H96-1)*100,\"...\")","v":-0.3921327940986985},9.0326310666331011,6.8697083747499166,5.6936378484317984E-2,8.0685425471247907,9.6773889053904938,30.537441074985882,5.7257880060651134,-2.9605906557733097,14.461837147418022,10.427727053986979,-8.8595959061259499,15.721161396680717,7.5757898180797367,7.879081714632008,5.5550339145651328,4.3013960356816483,4.590325354009761,3.9935268663482404,3.34336096834007,3.2470186624999897,3.5665388901054973,3.7692767504059255,4.1215584827356766,4.2038544487679408,4.2515060279432193,4.4031695430831963,4.5426066517119335,4.425402656967603,4.5455043129991379,4.5329011926446228,3.9352984275253355,4.3419345643912033]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C421,IF(START!L10=\"French\",translation!D421,IF(START!L10=\"Portuguese\",translation!E421,translation!F421)))","v":"Revenues in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H95/H56*100),H95/H56*100,\"…\")","v":13.688600352427835},13.333089536013079,13.593880231480002,13.696372911364838,13.229450606026576,13.430713080369994,14.364273518200374,17.103348379368381,16.961803538581886,16.262693202575317,17.698160872294487,17.622466630679888,16.570182797648243,18.115688640724322,18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C422,IF(START!L10=\"French\",translation!D422,IF(START!L10=\"Portuguese\",translation!E422,translation!F422)))","v":"Real non-interest expenditure"},null,null,{"$f":"+IF(ISNUMBER((H48)/H108*100),(H48)/H108*100,\"…\")","v":2995.2965889486036},3031.8209120438637,3678.8935554102204,4456.9862916212796,4419.2233508564641,4324.2309099897311,4935.8752571004889,5802.2594118753868,7852.2728951390791,7185.4543949394256,7467.0207588699723,6947.20964478512,7091.4566724029737,7122.0333941099088,6842.1531238762764,7375.7952466153993,7887.8644314501817,8319.9639071084785,8798.3475179128181,9252.0438042074475,9811.5435817897433,10362.383498904224,10787.351796945954,11281.146673802754,11817.142444580411,12320.670729825546,12851.487197057424,13420.639355414611,14033.618828457888,14598.717971788801,15295.902623533811,15941.082248060769,16552.586828513991,17243.167699975744]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C423,IF(START!L10=\"French\",translation!D423,IF(START!L10=\"Portuguese\",translation!E423,translation!F423)))","v":"Growth of real non-interest expenditures"},null,null,null,{"$f":"++IF(ISNUMBER(I99/H99-1),(I99/H99-1)*100,\"…\")","v":1.2193891993874439},21.342706648531596,21.15018345846913,-0.84727522801240074,-2.1495279447309001,14.144581079094376,17.552796812045912,35.331296616417454,-8.4920443940816774,3.9185603088490506,-6.9614258600711132,2.0763304260744686,{"$f":"++IF(ISNUMBER(U99/T99-1),(U99/T99-1)*100,\"…\")","v":0.43117688113256669},{"$f":"++IF(ISNUMBER(V99/U99-1),(V99/U99-1)*100,\"…\")","v":-3.9297803695374389},7.7993303142680714,6.9425623639669309,5.4780286782750265,5.7498279577344658,5.1566079354212313,6.0473100800480184,5.6142024190448669,4.1010670767653856,4.5775356746648566,4.7512525656842497,4.2609986941137601,4.3083406648218636,4.4286871210322154,4.5674386801547451,4.0267528300325761,4.7756566918566445,4.2179898787686021,3.8360292666303142,4.1720419812094622]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C415,IF(START!L10=\"French\",translation!D415,IF(START!L10=\"Portuguese\",translation!E415,translation!F415)))","v":"Gross financing need"},null,null,"…",{"$f":"IF(ISNUMBER(-I44+(I19+I21+I26+H10+I24)*I60+H16+(I51+I52)-(I47+I53)),-I44+(I19+I21+I26+H10+I24)*I60+H16+(I51+I52)-(I47+I53),\"…\")","v":772.76338324020799},4254.5277925232203,3214.5269900348976,2895.8537547662181,4652.8380336097853,6906.9408787467473,7301.5529652787882,13600.092343748545,17780.478726559599,23855.566159057824,31251.696381826172,{"$f":"IF(ISNUMBER(-T44+(T19+T21+T26+S10+T24)*T60+S16+(T51+T52)-(T47+T53)),-T44+(T19+T21+T26+S10+T24)*T60+S16+(T51+T52)-(T47+T53),\"…\")","v":40755.482248794731},{"$f":"'Input 5 - Local-debt Financing'!I56","v":45533.956739561931},{"$f":"'Input 5 - Local-debt Financing'!J56","v":36428.347811128602},{"$f":"'Input 5 - Local-debt Financing'!K56","v":39100.746344856219},{"$f":"'Input 5 - Local-debt Financing'!L56","v":43327.974649789256},{"$f":"'Input 5 - Local-debt Financing'!M56","v":52122.692461054146},{"$f":"'Input 5 - Local-debt Financing'!N56","v":52406.696655362597},{"$f":"'Input 5 - Local-debt Financing'!O56","v":59526.988068924773},{"$f":"'Input 5 - Local-debt Financing'!P56","v":69610.180679901619},{"$f":"'Input 5 - Local-debt Financing'!Q56","v":80851.513400605749},{"$f":"'Input 5 - Local-debt Financing'!R56","v":91883.717495035846},{"$f":"'Input 5 - Local-debt Financing'!S56","v":93051.683735156868},{"$f":"'Input 5 - Local-debt Financing'!T56","v":101417.95496301595},{"$f":"'Input 5 - Local-debt Financing'!U56","v":101764.0495490068},{"$f":"'Input 5 - Local-debt Financing'!V56","v":104524.14300985511},{"$f":"'Input 5 - Local-debt Financing'!W56","v":108141.41160326215},{"$f":"'Input 5 - Local-debt Financing'!X56","v":113663.32184510116},{"$f":"'Input 5 - Local-debt Financing'!Y56","v":117870.89657363687},{"$f":"'Input 5 - Local-debt Financing'!Z56","v":126243.67144925582},{"$f":"'Input 5 - Local-debt Financing'!AA56","v":134569.59486435147},{"$f":"'Input 5 - Local-debt Financing'!AB56","v":139914.05364521313},{"$f":"'Input 5 - Local-debt Financing'!AC56","v":143756.67276440657}]
[]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},"Aid Flows",null,null,{"$f":"+SUM(H104:H105)","v":670.93851395747276},681.79839063420786,785.10080165013346,1008.3538162948149,853.41726879420355,828.66397305595854,876.52153765657488,916.45246499323628,690.36921128917663,223.96077889511525,278.51128580265384,724.27778639460871,291.6518523722898,485.47010767107696,342.3059840806045,394.64196035734096,350.57520000000011,311.96416000000005,289.57132799999994,71.65706239999993,57.325649920000011,45.860519935999974,36.688415948799936,29.350732759040024,23.480586207231948,18.784468965785624,15.027575172628518,12.02206013810283,9.6176481104822305,7.6941184883857767,6.1552947907086306,4.9242358325668985,3.9393886660535227,3.1515109328428172]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C420,IF(START!L10=\"French\",translation!D420,IF(START!L10=\"Portuguese\",translation!E420,translation!F420)))","v":"Grants"},null,null,{"$f":"H46/H60","v":564.45554816450181},562.45096426908287,692.39998565013343,916.57381629481495,775.8795288342036,769.96395808595855,754.86653765657491,800.52274861924127,646.1246097467714,223.96077889511525,278.51128580265384,724.27778639460871,291.6518523722898,335.47010767107696,222.30598408060453,174.94399999999999,139.95520000000008,111.96416000000004,89.571327999999951,71.65706239999993,57.325649920000011,45.860519935999974,36.688415948799936,29.350732759040024,23.480586207231948,18.784468965785624,15.027575172628518,12.02206013810283,9.6176481104822305,7.6941184883857767,6.1552947907086306,4.9242358325668985,3.9393886660535227,3.1515109328428172]
[null,null,null,null,{"$f":"+E54","v":"Concessional loans"},null,null,{"$f":"+H54","v":106.482965792971},119.347426365125,92.700816000000003,91.78,77.537739959999996,58.700014969999998,121.655,115.92971637399501,44.244601542405206,0,0,0,0,150,120,219.697960357341,210.62,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C425,IF(START!L10=\"French\",translation!D425,IF(START!L10=\"Portuguese\",translation!E425,translation!F425)))","v":"Real Economy "}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C426,IF(START!L10=\"French\",translation!D426,IF(START!L10=\"Portuguese\",translation!E426,translation!F426)))","v":"Real GDP growth"},null,null,null,{"$f":"+IF(ISNUMBER((I57/H57-1)*100),(I57/H57-1)*100,\"…\")","v":5.8681948339532664},6.2498785469726537,4.3468189722677186,9.1497990814511923,4.8444869909498589,7.8997120115329222,14.04712346038739,9.2927894583888282,7.3125250849582768,3.9874679871839236,3.8354406323071855,3.4691533744156011,5.8906944612318712,8.8593605877872239,5.9467120061924561,5.1113682292374563,5.2204322138042603,5.3637352876307887,5.337618585397963,4.6844744828008711,4.3972634482420059,4.4833886485703633,4.4756749591488898,4.5890658683920504,4.65232295029816,4.6588360421304431,4.7486908024361174,4.7423942798764163,4.7170407296159622,4.7853701486726852,4.7622141451034494,4.3051696191019673,4.5926757727239087]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C427,IF(START!L10=\"French\",translation!D427,IF(START!L10=\"Portuguese\",translation!E427,translation!F427)))","v":"GDP deflator index (national currency)"},null,null,{"$f":"+IF(ISNUMBER(H56*H60/H57),H56*H60/H57*100, \"…\")","v":78.205997688516234},89.935932378910593,100.00201291896664,118.63027663905021,141.6567348391699,163.8494844932498,191.04136275763716,217.62442900291146,250.71482993949115,289.77890128368881,338.11250782472263,393.46381290959982,464.56299548879383,530.68662656467927,581.82141651289135,635.05645044480616,682.33520843829854,725.61853978007832,771.02067433194907,819.11598447032679,871.80492893889311,928.29405241476172,987.32797391012548,1049.3683873073969,1113.9472601716277,1182.2344921660076,1254.6994417659032,1331.1432176672176,1412.2486120617648,1498.4480097446992,1589.5165839434944,1686.344487229944,1792.3029275803337,1902.9700669919866]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C428,IF(START!L10=\"French\",translation!D428,IF(START!L10=\"Portuguese\",translation!E428,translation!F428)))","v":"Change in GDP Deflator factor (percent)"},null,null,{"$f":"IF(ISNUMBER(E108),(H108/E108-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H108),(I108/H108-1)*100,\"...\")","v":14.998766126752926},11.192501454976277,18.627888755777722,19.410271013850043,15.666568680462989,16.59564468480681,13.914822351324329,15.205278694211755,15.581077255631669,16.679477466068526,16.370676565911403,18.070069024499947,14.23351229391676,9.6355904574467068,9.1497205879727659,7.4448118683587028,6.3434116848293476,6.2570251534134202,6.2378755511387496,6.4324156123796161,6.4795600025597144,6.359398871704447,6.283668146418675,6.1540707386788629,6.1302033261304345,6.1294903912954224,6.0925966296538014,6.0929127172868469,6.1036985235262797,6.077526454475457,6.0916573167311805,6.2833211809789402,6.17457784109392]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C429,IF(START!L10=\"French\",translation!D429,IF(START!L10=\"Portuguese\",translation!E429,translation!F429)))","v":"GDP deflator index (dollars)"},null,null,{"$f":"+IF(ISNUMBER(H56/H57),H56/H57*100, \"…\")","v":86.900061975288693},99.183139680901064,109.06629583728744,126.84367806925042,133.90898419527218,114.56591522632047,133.49966825012643,143.94578099871777,139.61048173411766,148.29656420444144,115.6662756283888,105.98844247748281,118.77572460687931,119.21178261309795,118.57202947114685,120.18533467405854,122.02363885692019,124.26105152183162,127.06198987012898,129.95032041916562,133.14767847437534,136.48413488750327,139.74631677142517,142.98458846884995,146.11951010402461,149.28959111461231,152.52742281110861,155.78130440982619,159.10507539450396,162.51628314622261,165.95968053847264,169.49861302733694,173.42575369223391,177.26233193780311]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C430,IF(START!L10=\"French\",translation!D430,IF(START!L10=\"Portuguese\",translation!E430,translation!F430)))","v":"Change in GDP Deflator factor (percent)"},null,null,{"$f":"IF(ISNUMBER(E110),(H110/E110-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H110),(I110/H110-1)*100,\"...\")","v":14.134716853372598},9.9645526328196112,16.299611255235511,5.5700892890889309,-14.444937421633163,16.526514876962374,7.8248230018215237,-3.0117584791448215,6.221654966327006,-22.003401596727869,-8.3670310108357135,12.064789169925906,0.36712721194662734,-0.53665260927052705,1.3606119504804948,1.5295578182205949,1.8335895289394832,2.2540758459663079,2.2731664693657283,2.4604464574587981,2.5058314582405927,2.3901546407651963,2.3172501231080167,2.1924891827468596,2.1695124821667244,2.1688261534660969,2.1333092362985973,2.1336135278041235,2.143996816732896,2.1188014675131761,2.1324049777523557,2.3169161061297849,2.2122309771694493]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C431,IF(START!L10=\"French\",translation!D431,IF(START!L10=\"Portuguese\",translation!E431,translation!F431)))","v":"US GDP Deflator (percent change)"},null,null,null,{"$f":"IF(ISNUMBER(H58),(I58/H58-1)*100,\"...\")","v":3.2172953502163315},3.072731151923791,2.6609467144541155,1.961633997288903,0.75940970034500399,1.2217829389075119,2.0642998316099392,1.8421075933846343,1.6149218089059447,1.7904696311495716,1.0757819633101962,1.3152765886277118,1.8627759835628588,1.8475197751998351,2.0722646368938058,1.9763725682890199,1.9678474269495316,2.0441682357846602,2.0441682357849045,2.0441682357845714,2.0441682357844604,2.0441682357847935,2.0441682357846824,2.0441682357848157,2.0441682357841051,2.0441682357848601,2.0441682357844604,2.0441682357847712,2.0441682357847712,2.0441682357845936,2.0441682357849711,2.0441682357844604,2.0441682357846602]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C432,IF(START!L10=\"French\",translation!D432,IF(START!L10=\"Portuguese\",translation!E432,translation!F432)))","v":"Exchange rate dollar/NC"},null,null,{"$f":"1/H60","v":1.1111687663828511},1.1028199414560012,1.0906410046532338,1.069235288519057,0.94530616103290754,0.69921437702808464,0.698799811324051,0.66144128055031914,0.55684971554260265,0.51175763158568099,0.34209404547775601,0.26937278346823257,0.25567194494668788,0.22463686975644676,0.20379454263096838,0.18925141944448928,0.17883239403137791,0.17124845178224479,0.16479712425379753,0.15864703275592493,0.15272645755333641,0.14702683328894386,0.14153991425765677,0.13625776247723453,0.13117273620432601,0.1262774788790795,0.1215649084823348,0.11702820728999209,0.11266081200973804,0.10845640428586616,0.10440890155844536,0.10051244826361787,9.6761407362294605E-2,9.3150352184992929E-2]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C433,IF(START!L10=\"French\",translation!D433,IF(START!L10=\"Portuguese\",translation!E433,translation!F433)))","v":"Depreciation of NC (+: depreciation)"},null,null,{"$f":"IF(ISNUMBER(-100*(H113/E113-1)),-100*(H113/E113-1),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(-100*(I113/H113-1)),-100*(I113/H113-1),\"...\")","v":0.75135525578419182},1.1043449927726323,1.9626729641420981,11.590444948538625,26.03302444743678,5.929021451127614E-2,5.3460991500479675,15.812675755691618,8.0977115904572692,33.153113043419083,21.2576813220948,5.0862000032606991,12.138631478206374,9.2782307499547194,7.1361691038085429,5.5053882521433177,4.2408101117308972,3.7672326151308,3.7319167586936097,3.7319167586936208,3.7319167586939428,3.7319167586939317,3.7319167586937319,3.7319167586933655,3.7319167586938429,3.7319167586940538,3.731916758693532,3.7319167586937319,3.7319167586937652,3.7319167586936652,3.7319167586935653,3.7319167586936763,3.7319167586940316]
[]
[null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C435,IF(START!L10=\"French\",translation!D435,IF(START!L10=\"Portuguese\",translation!E435,translation!F435)))","v":"1/ Includes arrears "}]

{"sheet":"Ext_Debt_Data","index":34,"n_rows":443,"n_cols":67,"rows_kept":443,"cut":false,"hidden":false,"merged":[[119,2,119,3],[416,1,417,2],[242,0,242,1],[274,0,274,1]]}
[null,null,null,null,{"$f":"+E9","v":2023},{"$f":"+F9","v":2024},{"$f":"+G9","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,{"$f":"+AX9","v":2068},2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[{"$f":"++IF(START!L10=\"English\",translation!C614,IF(START!L10=\"French\",translation!D614,IF(START!L10=\"Portuguese\",translation!E614,translation!F614)))","v":"THIS SHEET CALCULATES THE PV OF PUBLIC (PPG) EXTERNAL DEBT"}]
[]
[]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"}]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C615,IF(START!L10=\"French\",translation!D615,IF(START!L10=\"Portuguese\",translation!E615,translation!F615)))","v":"1. Old MLT debt (excluding arrears): debt service due 1/"}]
[null,null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"+'Macro-Debt_Data'!T5","v":2023},{"$f":"+'Macro-Debt_Data'!U5","v":2024},{"$f":"+'Macro-Debt_Data'!V5","v":2025},{"$f":"+'Macro-Debt_Data'!W5","v":2026},{"$f":"+'Macro-Debt_Data'!X5","v":2027},{"$f":"+'Macro-Debt_Data'!Y5","v":2028},{"$f":"+'Macro-Debt_Data'!Z5","v":2029},{"$f":"+'Macro-Debt_Data'!AA5","v":2030},{"$f":"+'Macro-Debt_Data'!AB5","v":2031},{"$f":"+'Macro-Debt_Data'!AC5","v":2032},{"$f":"+'Macro-Debt_Data'!AD5","v":2033},{"$f":"+'Macro-Debt_Data'!AE5","v":2034},{"$f":"+'Macro-Debt_Data'!AF5","v":2035},{"$f":"+'Macro-Debt_Data'!AG5","v":2036},{"$f":"+'Macro-Debt_Data'!AH5","v":2037},{"$f":"+'Macro-Debt_Data'!AI5","v":2038},{"$f":"+'Macro-Debt_Data'!AJ5","v":2039},{"$f":"+'Macro-Debt_Data'!AK5","v":2040},{"$f":"+'Macro-Debt_Data'!AL5","v":2041},{"$f":"+'Macro-Debt_Data'!AM5","v":2042},{"$f":"+'Macro-Debt_Data'!AN5","v":2043},{"$f":"+'Macro-Debt_Data'!AO5","v":2044},{"$f":"+Z9+1","v":2045},{"$f":"+AA9+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,{"$f":"+AX9+1","v":2069},{"$f":"+AY9+1","v":2070},{"$f":"+AZ9+1","v":2071},{"$f":"+BA9+1","v":2072},{"$f":"+BB9+1","v":2073},{"$f":"+BC9+1","v":2074},{"$f":"+BD9+1","v":2075},{"$f":"+BE9+1","v":2076},{"$f":"+BF9+1","v":2077},{"$f":"+BG9+1","v":2078},{"$f":"+BH9+1","v":2079},{"$f":"+BI9+1","v":2080},{"$f":"+BJ9+1","v":2081},{"$f":"+BK9+1","v":2082},{"$f":"+BL9+1","v":2083},{"$f":"+BM9+1","v":2084},"Series Code"]
["External debt (excluding locally-issued debt)"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,{"$f":"SUM(E12:E17)","v":107.6998824159481},{"$f":"SUM(F12:F17)","v":150.8636119456304},195.1798599042221,208.87951150116902,212.60408826011832,259.075474171709,273.00669015969498,238.89087412121137,237.80460748070539,225.21413353834294,178.0971771996899,142.48442816289239,141.3981615223864,156.5357304025344,155.32778499562338,154.11983958871238,151.12389087826,149.915945471349,148.70800006443798,146.69686757795102,145.494946074137,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W65), 'Input 3 - Macro-Debt data(DMX)'!W65, 0)","v":64.530604983917897},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X65), 'Input 3 - Macro-Debt data(DMX)'!X65, 0)","v":74.544429651731591},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y65), 'Input 3 - Macro-Debt data(DMX)'!Y65, 0)","v":109.255118712504},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z65), 'Input 3 - Macro-Debt data(DMX)'!Z65, 0)","v":109.41897013094101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA65), 'Input 3 - Macro-Debt data(DMX)'!AA65, 0)","v":90.8633475260593},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB65), 'Input 3 - Macro-Debt data(DMX)'!AB65, 0)","v":117.26226113486101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC65), 'Input 3 - Macro-Debt data(DMX)'!AC65, 0)","v":126.87893209781299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD65), 'Input 3 - Macro-Debt data(DMX)'!AD65, 0)","v":93.849382699835402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE65), 'Input 3 - Macro-Debt data(DMX)'!AE65, 0)","v":93.849382699835402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF65), 'Input 3 - Macro-Debt data(DMX)'!AF65, 0)","v":82.345175397979901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG65), 'Input 3 - Macro-Debt data(DMX)'!AG65, 0)","v":36.3144856998329},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH65), 'Input 3 - Macro-Debt data(DMX)'!AH65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI65), 'Input 3 - Macro-Debt data(DMX)'!AI65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ65), 'Input 3 - Macro-Debt data(DMX)'!AJ65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK65), 'Input 3 - Macro-Debt data(DMX)'!AK65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL65), 'Input 3 - Macro-Debt data(DMX)'!AL65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM65), 'Input 3 - Macro-Debt data(DMX)'!AM65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN65), 'Input 3 - Macro-Debt data(DMX)'!AN65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO65), 'Input 3 - Macro-Debt data(DMX)'!AO65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP65), 'Input 3 - Macro-Debt data(DMX)'!AP65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ65), 'Input 3 - Macro-Debt data(DMX)'!AQ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR65), 'Input 3 - Macro-Debt data(DMX)'!AR65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS65), 'Input 3 - Macro-Debt data(DMX)'!AS65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT65), 'Input 3 - Macro-Debt data(DMX)'!AT65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU65), 'Input 3 - Macro-Debt data(DMX)'!AU65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV65), 'Input 3 - Macro-Debt data(DMX)'!AV65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW65), 'Input 3 - Macro-Debt data(DMX)'!AW65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX65), 'Input 3 - Macro-Debt data(DMX)'!AX65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY65), 'Input 3 - Macro-Debt data(DMX)'!AY65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ65), 'Input 3 - Macro-Debt data(DMX)'!AZ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA65), 'Input 3 - Macro-Debt data(DMX)'!BA65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB65), 'Input 3 - Macro-Debt data(DMX)'!BB65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC65), 'Input 3 - Macro-Debt data(DMX)'!BC65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD65), 'Input 3 - Macro-Debt data(DMX)'!BD65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE65), 'Input 3 - Macro-Debt data(DMX)'!BE65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF65), 'Input 3 - Macro-Debt data(DMX)'!BF65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG65), 'Input 3 - Macro-Debt data(DMX)'!BG65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH65), 'Input 3 - Macro-Debt data(DMX)'!BH65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI65), 'Input 3 - Macro-Debt data(DMX)'!BI65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ65), 'Input 3 - Macro-Debt data(DMX)'!BJ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK65), 'Input 3 - Macro-Debt data(DMX)'!BK65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL65), 'Input 3 - Macro-Debt data(DMX)'!BL65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM65), 'Input 3 - Macro-Debt data(DMX)'!BM65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN65), 'Input 3 - Macro-Debt data(DMX)'!BN65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO65), 'Input 3 - Macro-Debt data(DMX)'!BO65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP65), 'Input 3 - Macro-Debt data(DMX)'!BP65, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J10","v":"OLD_IMF"}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W66), 'Input 3 - Macro-Debt data(DMX)'!W66, 0)","v":43.169277432030199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X66), 'Input 3 - Macro-Debt data(DMX)'!X66, 0)","v":76.319182293898805},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y66), 'Input 3 - Macro-Debt data(DMX)'!Y66, 0)","v":85.924741191718098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z66), 'Input 3 - Macro-Debt data(DMX)'!Z66, 0)","v":99.460541370228},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA66), 'Input 3 - Macro-Debt data(DMX)'!AA66, 0)","v":121.740740734059},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB66), 'Input 3 - Macro-Debt data(DMX)'!AB66, 0)","v":141.813213036848},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC66), 'Input 3 - Macro-Debt data(DMX)'!AC66, 0)","v":146.12775806188199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD66), 'Input 3 - Macro-Debt data(DMX)'!AD66, 0)","v":145.04149142137598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE66), 'Input 3 - Macro-Debt data(DMX)'!AE66, 0)","v":143.95522478087},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF66), 'Input 3 - Macro-Debt data(DMX)'!AF66, 0)","v":142.86895814036302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG66), 'Input 3 - Macro-Debt data(DMX)'!AG66, 0)","v":141.78269149985701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH66), 'Input 3 - Macro-Debt data(DMX)'!AH66, 0)","v":140.696424859351},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI66), 'Input 3 - Macro-Debt data(DMX)'!AI66, 0)","v":139.61015821884502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ66), 'Input 3 - Macro-Debt data(DMX)'!AJ66, 0)","v":154.74772709899301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK66), 'Input 3 - Macro-Debt data(DMX)'!AK66, 0)","v":153.53978169208199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL66), 'Input 3 - Macro-Debt data(DMX)'!AL66, 0)","v":152.33183628517099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM66), 'Input 3 - Macro-Debt data(DMX)'!AM66, 0)","v":151.12389087826},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN66), 'Input 3 - Macro-Debt data(DMX)'!AN66, 0)","v":149.915945471349},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO66), 'Input 3 - Macro-Debt data(DMX)'!AO66, 0)","v":148.70800006443798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP66), 'Input 3 - Macro-Debt data(DMX)'!AP66, 0)","v":146.69686757795102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ66), 'Input 3 - Macro-Debt data(DMX)'!AQ66, 0)","v":145.494946074137},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR66), 'Input 3 - Macro-Debt data(DMX)'!AR66, 0)","v":143.896587872927},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS66), 'Input 3 - Macro-Debt data(DMX)'!AS66, 0)","v":142.69763964434298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT66), 'Input 3 - Macro-Debt data(DMX)'!AT66, 0)","v":139.76183241734702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU66), 'Input 3 - Macro-Debt data(DMX)'!AU66, 0)","v":130.52566096605199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV66), 'Input 3 - Macro-Debt data(DMX)'!AV66, 0)","v":117.373970466264},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW66), 'Input 3 - Macro-Debt data(DMX)'!AW66, 0)","v":109.487013257138},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX66), 'Input 3 - Macro-Debt data(DMX)'!AX66, 0)","v":105.92528178785301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY66), 'Input 3 - Macro-Debt data(DMX)'!AY66, 0)","v":98.006060064914791},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ66), 'Input 3 - Macro-Debt data(DMX)'!AZ66, 0)","v":66.272698886116402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA66), 'Input 3 - Macro-Debt data(DMX)'!BA66, 0)","v":51.659446090531496},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB66), 'Input 3 - Macro-Debt data(DMX)'!BB66, 0)","v":24.630276518594499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC66), 'Input 3 - Macro-Debt data(DMX)'!BC66, 0)","v":17.662065761259701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD66), 'Input 3 - Macro-Debt data(DMX)'!BD66, 0)","v":6.8227892201116003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE66), 'Input 3 - Macro-Debt data(DMX)'!BE66, 0)","v":6.0704655196997894},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF66), 'Input 3 - Macro-Debt data(DMX)'!BF66, 0)","v":6.0261171074404798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG66), 'Input 3 - Macro-Debt data(DMX)'!BG66, 0)","v":5.3539868182654207},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH66), 'Input 3 - Macro-Debt data(DMX)'!BH66, 0)","v":0.58152153479991398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI66), 'Input 3 - Macro-Debt data(DMX)'!BI66, 0)","v":0.57737767588209998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ66), 'Input 3 - Macro-Debt data(DMX)'!BJ66, 0)","v":0.57323381696428499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK66), 'Input 3 - Macro-Debt data(DMX)'!BK66, 0)","v":0.569089958046471},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL66), 'Input 3 - Macro-Debt data(DMX)'!BL66, 0)","v":0.56494609912865701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM66), 'Input 3 - Macro-Debt data(DMX)'!BM66, 0)","v":0.56080224021084302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN66), 'Input 3 - Macro-Debt data(DMX)'!BN66, 0)","v":0.55665838129302891},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO66), 'Input 3 - Macro-Debt data(DMX)'!BO66, 0)","v":-2.04163370653987E-16},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP66), 'Input 3 - Macro-Debt data(DMX)'!BP66, 0)","v":-2.04163370653987E-16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J11","v":"OLD_IDA1"}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W67), 'Input 3 - Macro-Debt data(DMX)'!W67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X67), 'Input 3 - Macro-Debt data(DMX)'!X67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y67), 'Input 3 - Macro-Debt data(DMX)'!Y67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z67), 'Input 3 - Macro-Debt data(DMX)'!Z67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA67), 'Input 3 - Macro-Debt data(DMX)'!AA67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB67), 'Input 3 - Macro-Debt data(DMX)'!AB67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC67), 'Input 3 - Macro-Debt data(DMX)'!AC67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD67), 'Input 3 - Macro-Debt data(DMX)'!AD67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE67), 'Input 3 - Macro-Debt data(DMX)'!AE67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF67), 'Input 3 - Macro-Debt data(DMX)'!AF67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG67), 'Input 3 - Macro-Debt data(DMX)'!AG67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH67), 'Input 3 - Macro-Debt data(DMX)'!AH67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI67), 'Input 3 - Macro-Debt data(DMX)'!AI67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ67), 'Input 3 - Macro-Debt data(DMX)'!AJ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK67), 'Input 3 - Macro-Debt data(DMX)'!AK67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL67), 'Input 3 - Macro-Debt data(DMX)'!AL67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM67), 'Input 3 - Macro-Debt data(DMX)'!AM67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN67), 'Input 3 - Macro-Debt data(DMX)'!AN67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO67), 'Input 3 - Macro-Debt data(DMX)'!AO67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP67), 'Input 3 - Macro-Debt data(DMX)'!AP67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ67), 'Input 3 - Macro-Debt data(DMX)'!AQ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR67), 'Input 3 - Macro-Debt data(DMX)'!AR67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS67), 'Input 3 - Macro-Debt data(DMX)'!AS67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT67), 'Input 3 - Macro-Debt data(DMX)'!AT67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU67), 'Input 3 - Macro-Debt data(DMX)'!AU67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV67), 'Input 3 - Macro-Debt data(DMX)'!AV67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW67), 'Input 3 - Macro-Debt data(DMX)'!AW67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX67), 'Input 3 - Macro-Debt data(DMX)'!AX67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY67), 'Input 3 - Macro-Debt data(DMX)'!AY67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ67), 'Input 3 - Macro-Debt data(DMX)'!AZ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA67), 'Input 3 - Macro-Debt data(DMX)'!BA67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB67), 'Input 3 - Macro-Debt data(DMX)'!BB67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC67), 'Input 3 - Macro-Debt data(DMX)'!BC67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD67), 'Input 3 - Macro-Debt data(DMX)'!BD67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE67), 'Input 3 - Macro-Debt data(DMX)'!BE67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF67), 'Input 3 - Macro-Debt data(DMX)'!BF67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG67), 'Input 3 - Macro-Debt data(DMX)'!BG67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH67), 'Input 3 - Macro-Debt data(DMX)'!BH67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI67), 'Input 3 - Macro-Debt data(DMX)'!BI67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ67), 'Input 3 - Macro-Debt data(DMX)'!BJ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK67), 'Input 3 - Macro-Debt data(DMX)'!BK67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL67), 'Input 3 - Macro-Debt data(DMX)'!BL67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM67), 'Input 3 - Macro-Debt data(DMX)'!BM67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN67), 'Input 3 - Macro-Debt data(DMX)'!BN67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO67), 'Input 3 - Macro-Debt data(DMX)'!BO67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP67), 'Input 3 - Macro-Debt data(DMX)'!BP67, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J12","v":"OLD_IDA2"}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W68), 'Input 3 - Macro-Debt data(DMX)'!W68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X68), 'Input 3 - Macro-Debt data(DMX)'!X68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y68), 'Input 3 - Macro-Debt data(DMX)'!Y68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z68), 'Input 3 - Macro-Debt data(DMX)'!Z68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA68), 'Input 3 - Macro-Debt data(DMX)'!AA68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB68), 'Input 3 - Macro-Debt data(DMX)'!AB68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC68), 'Input 3 - Macro-Debt data(DMX)'!AC68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD68), 'Input 3 - Macro-Debt data(DMX)'!AD68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE68), 'Input 3 - Macro-Debt data(DMX)'!AE68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF68), 'Input 3 - Macro-Debt data(DMX)'!AF68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG68), 'Input 3 - Macro-Debt data(DMX)'!AG68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH68), 'Input 3 - Macro-Debt data(DMX)'!AH68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI68), 'Input 3 - Macro-Debt data(DMX)'!AI68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ68), 'Input 3 - Macro-Debt data(DMX)'!AJ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK68), 'Input 3 - Macro-Debt data(DMX)'!AK68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL68), 'Input 3 - Macro-Debt data(DMX)'!AL68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM68), 'Input 3 - Macro-Debt data(DMX)'!AM68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN68), 'Input 3 - Macro-Debt data(DMX)'!AN68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO68), 'Input 3 - Macro-Debt data(DMX)'!AO68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP68), 'Input 3 - Macro-Debt data(DMX)'!AP68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ68), 'Input 3 - Macro-Debt data(DMX)'!AQ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR68), 'Input 3 - Macro-Debt data(DMX)'!AR68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS68), 'Input 3 - Macro-Debt data(DMX)'!AS68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT68), 'Input 3 - Macro-Debt data(DMX)'!AT68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU68), 'Input 3 - Macro-Debt data(DMX)'!AU68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV68), 'Input 3 - Macro-Debt data(DMX)'!AV68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW68), 'Input 3 - Macro-Debt data(DMX)'!AW68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX68), 'Input 3 - Macro-Debt data(DMX)'!AX68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY68), 'Input 3 - Macro-Debt data(DMX)'!AY68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ68), 'Input 3 - Macro-Debt data(DMX)'!AZ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA68), 'Input 3 - Macro-Debt data(DMX)'!BA68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB68), 'Input 3 - Macro-Debt data(DMX)'!BB68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC68), 'Input 3 - Macro-Debt data(DMX)'!BC68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD68), 'Input 3 - Macro-Debt data(DMX)'!BD68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE68), 'Input 3 - Macro-Debt data(DMX)'!BE68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF68), 'Input 3 - Macro-Debt data(DMX)'!BF68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG68), 'Input 3 - Macro-Debt data(DMX)'!BG68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH68), 'Input 3 - Macro-Debt data(DMX)'!BH68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI68), 'Input 3 - Macro-Debt data(DMX)'!BI68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ68), 'Input 3 - Macro-Debt data(DMX)'!BJ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK68), 'Input 3 - Macro-Debt data(DMX)'!BK68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL68), 'Input 3 - Macro-Debt data(DMX)'!BL68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM68), 'Input 3 - Macro-Debt data(DMX)'!BM68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN68), 'Input 3 - Macro-Debt data(DMX)'!BN68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO68), 'Input 3 - Macro-Debt data(DMX)'!BO68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP68), 'Input 3 - Macro-Debt data(DMX)'!BP68, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J13","v":"OLD_IDA3"}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W69), 'Input 3 - Macro-Debt data(DMX)'!W69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X69), 'Input 3 - Macro-Debt data(DMX)'!X69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y69), 'Input 3 - Macro-Debt data(DMX)'!Y69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z69), 'Input 3 - Macro-Debt data(DMX)'!Z69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA69), 'Input 3 - Macro-Debt data(DMX)'!AA69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB69), 'Input 3 - Macro-Debt data(DMX)'!AB69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC69), 'Input 3 - Macro-Debt data(DMX)'!AC69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD69), 'Input 3 - Macro-Debt data(DMX)'!AD69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE69), 'Input 3 - Macro-Debt data(DMX)'!AE69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF69), 'Input 3 - Macro-Debt data(DMX)'!AF69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG69), 'Input 3 - Macro-Debt data(DMX)'!AG69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH69), 'Input 3 - Macro-Debt data(DMX)'!AH69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI69), 'Input 3 - Macro-Debt data(DMX)'!AI69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ69), 'Input 3 - Macro-Debt data(DMX)'!AJ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK69), 'Input 3 - Macro-Debt data(DMX)'!AK69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL69), 'Input 3 - Macro-Debt data(DMX)'!AL69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM69), 'Input 3 - Macro-Debt data(DMX)'!AM69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN69), 'Input 3 - Macro-Debt data(DMX)'!AN69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO69), 'Input 3 - Macro-Debt data(DMX)'!AO69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP69), 'Input 3 - Macro-Debt data(DMX)'!AP69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ69), 'Input 3 - Macro-Debt data(DMX)'!AQ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR69), 'Input 3 - Macro-Debt data(DMX)'!AR69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS69), 'Input 3 - Macro-Debt data(DMX)'!AS69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT69), 'Input 3 - Macro-Debt data(DMX)'!AT69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU69), 'Input 3 - Macro-Debt data(DMX)'!AU69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV69), 'Input 3 - Macro-Debt data(DMX)'!AV69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW69), 'Input 3 - Macro-Debt data(DMX)'!AW69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX69), 'Input 3 - Macro-Debt data(DMX)'!AX69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY69), 'Input 3 - Macro-Debt data(DMX)'!AY69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ69), 'Input 3 - Macro-Debt data(DMX)'!AZ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA69), 'Input 3 - Macro-Debt data(DMX)'!BA69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB69), 'Input 3 - Macro-Debt data(DMX)'!BB69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC69), 'Input 3 - Macro-Debt data(DMX)'!BC69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD69), 'Input 3 - Macro-Debt data(DMX)'!BD69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE69), 'Input 3 - Macro-Debt data(DMX)'!BE69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF69), 'Input 3 - Macro-Debt data(DMX)'!BF69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG69), 'Input 3 - Macro-Debt data(DMX)'!BG69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH69), 'Input 3 - Macro-Debt data(DMX)'!BH69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI69), 'Input 3 - Macro-Debt data(DMX)'!BI69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ69), 'Input 3 - Macro-Debt data(DMX)'!BJ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK69), 'Input 3 - Macro-Debt data(DMX)'!BK69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL69), 'Input 3 - Macro-Debt data(DMX)'!BL69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM69), 'Input 3 - Macro-Debt data(DMX)'!BM69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN69), 'Input 3 - Macro-Debt data(DMX)'!BN69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO69), 'Input 3 - Macro-Debt data(DMX)'!BO69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP69), 'Input 3 - Macro-Debt data(DMX)'!BP69, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J18","v":"OLD_MULTI2"}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W70), 'Input 3 - Macro-Debt data(DMX)'!W70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X70), 'Input 3 - Macro-Debt data(DMX)'!X70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y70), 'Input 3 - Macro-Debt data(DMX)'!Y70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z70), 'Input 3 - Macro-Debt data(DMX)'!Z70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA70), 'Input 3 - Macro-Debt data(DMX)'!AA70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB70), 'Input 3 - Macro-Debt data(DMX)'!AB70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC70), 'Input 3 - Macro-Debt data(DMX)'!AC70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD70), 'Input 3 - Macro-Debt data(DMX)'!AD70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE70), 'Input 3 - Macro-Debt data(DMX)'!AE70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF70), 'Input 3 - Macro-Debt data(DMX)'!AF70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG70), 'Input 3 - Macro-Debt data(DMX)'!AG70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH70), 'Input 3 - Macro-Debt data(DMX)'!AH70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI70), 'Input 3 - Macro-Debt data(DMX)'!AI70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ70), 'Input 3 - Macro-Debt data(DMX)'!AJ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK70), 'Input 3 - Macro-Debt data(DMX)'!AK70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL70), 'Input 3 - Macro-Debt data(DMX)'!AL70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM70), 'Input 3 - Macro-Debt data(DMX)'!AM70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN70), 'Input 3 - Macro-Debt data(DMX)'!AN70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO70), 'Input 3 - Macro-Debt data(DMX)'!AO70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP70), 'Input 3 - Macro-Debt data(DMX)'!AP70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ70), 'Input 3 - Macro-Debt data(DMX)'!AQ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR70), 'Input 3 - Macro-Debt data(DMX)'!AR70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS70), 'Input 3 - Macro-Debt data(DMX)'!AS70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT70), 'Input 3 - Macro-Debt data(DMX)'!AT70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU70), 'Input 3 - Macro-Debt data(DMX)'!AU70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV70), 'Input 3 - Macro-Debt data(DMX)'!AV70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW70), 'Input 3 - Macro-Debt data(DMX)'!AW70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX70), 'Input 3 - Macro-Debt data(DMX)'!AX70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY70), 'Input 3 - Macro-Debt data(DMX)'!AY70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ70), 'Input 3 - Macro-Debt data(DMX)'!AZ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA70), 'Input 3 - Macro-Debt data(DMX)'!BA70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB70), 'Input 3 - Macro-Debt data(DMX)'!BB70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC70), 'Input 3 - Macro-Debt data(DMX)'!BC70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD70), 'Input 3 - Macro-Debt data(DMX)'!BD70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE70), 'Input 3 - Macro-Debt data(DMX)'!BE70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF70), 'Input 3 - Macro-Debt data(DMX)'!BF70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG70), 'Input 3 - Macro-Debt data(DMX)'!BG70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH70), 'Input 3 - Macro-Debt data(DMX)'!BH70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI70), 'Input 3 - Macro-Debt data(DMX)'!BI70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ70), 'Input 3 - Macro-Debt data(DMX)'!BJ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK70), 'Input 3 - Macro-Debt data(DMX)'!BK70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL70), 'Input 3 - Macro-Debt data(DMX)'!BL70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM70), 'Input 3 - Macro-Debt data(DMX)'!BM70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN70), 'Input 3 - Macro-Debt data(DMX)'!BN70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO70), 'Input 3 - Macro-Debt data(DMX)'!BO70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP70), 'Input 3 - Macro-Debt data(DMX)'!BP70, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J19","v":"OLD_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,{"$f":"SUM(E19:E21)","v":0},{"$f":"SUM(F19:F21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W72), 'Input 3 - Macro-Debt data(DMX)'!W72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X72), 'Input 3 - Macro-Debt data(DMX)'!X72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y72), 'Input 3 - Macro-Debt data(DMX)'!Y72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z72), 'Input 3 - Macro-Debt data(DMX)'!Z72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA72), 'Input 3 - Macro-Debt data(DMX)'!AA72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB72), 'Input 3 - Macro-Debt data(DMX)'!AB72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC72), 'Input 3 - Macro-Debt data(DMX)'!AC72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD72), 'Input 3 - Macro-Debt data(DMX)'!AD72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE72), 'Input 3 - Macro-Debt data(DMX)'!AE72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF72), 'Input 3 - Macro-Debt data(DMX)'!AF72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG72), 'Input 3 - Macro-Debt data(DMX)'!AG72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH72), 'Input 3 - Macro-Debt data(DMX)'!AH72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI72), 'Input 3 - Macro-Debt data(DMX)'!AI72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ72), 'Input 3 - Macro-Debt data(DMX)'!AJ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK72), 'Input 3 - Macro-Debt data(DMX)'!AK72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL72), 'Input 3 - Macro-Debt data(DMX)'!AL72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM72), 'Input 3 - Macro-Debt data(DMX)'!AM72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN72), 'Input 3 - Macro-Debt data(DMX)'!AN72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO72), 'Input 3 - Macro-Debt data(DMX)'!AO72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP72), 'Input 3 - Macro-Debt data(DMX)'!AP72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ72), 'Input 3 - Macro-Debt data(DMX)'!AQ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR72), 'Input 3 - Macro-Debt data(DMX)'!AR72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS72), 'Input 3 - Macro-Debt data(DMX)'!AS72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT72), 'Input 3 - Macro-Debt data(DMX)'!AT72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU72), 'Input 3 - Macro-Debt data(DMX)'!AU72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV72), 'Input 3 - Macro-Debt data(DMX)'!AV72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW72), 'Input 3 - Macro-Debt data(DMX)'!AW72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX72), 'Input 3 - Macro-Debt data(DMX)'!AX72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY72), 'Input 3 - Macro-Debt data(DMX)'!AY72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ72), 'Input 3 - Macro-Debt data(DMX)'!AZ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA72), 'Input 3 - Macro-Debt data(DMX)'!BA72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB72), 'Input 3 - Macro-Debt data(DMX)'!BB72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC72), 'Input 3 - Macro-Debt data(DMX)'!BC72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD72), 'Input 3 - Macro-Debt data(DMX)'!BD72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE72), 'Input 3 - Macro-Debt data(DMX)'!BE72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF72), 'Input 3 - Macro-Debt data(DMX)'!BF72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG72), 'Input 3 - Macro-Debt data(DMX)'!BG72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH72), 'Input 3 - Macro-Debt data(DMX)'!BH72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI72), 'Input 3 - Macro-Debt data(DMX)'!BI72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ72), 'Input 3 - Macro-Debt data(DMX)'!BJ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK72), 'Input 3 - Macro-Debt data(DMX)'!BK72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL72), 'Input 3 - Macro-Debt data(DMX)'!BL72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM72), 'Input 3 - Macro-Debt data(DMX)'!BM72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN72), 'Input 3 - Macro-Debt data(DMX)'!BN72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO72), 'Input 3 - Macro-Debt data(DMX)'!BO72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP72), 'Input 3 - Macro-Debt data(DMX)'!BP72, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J21","v":"OLD_OTH_MULTI1"}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W73), 'Input 3 - Macro-Debt data(DMX)'!W73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X73), 'Input 3 - Macro-Debt data(DMX)'!X73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y73), 'Input 3 - Macro-Debt data(DMX)'!Y73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z73), 'Input 3 - Macro-Debt data(DMX)'!Z73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA73), 'Input 3 - Macro-Debt data(DMX)'!AA73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB73), 'Input 3 - Macro-Debt data(DMX)'!AB73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC73), 'Input 3 - Macro-Debt data(DMX)'!AC73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD73), 'Input 3 - Macro-Debt data(DMX)'!AD73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE73), 'Input 3 - Macro-Debt data(DMX)'!AE73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF73), 'Input 3 - Macro-Debt data(DMX)'!AF73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG73), 'Input 3 - Macro-Debt data(DMX)'!AG73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH73), 'Input 3 - Macro-Debt data(DMX)'!AH73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI73), 'Input 3 - Macro-Debt data(DMX)'!AI73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ73), 'Input 3 - Macro-Debt data(DMX)'!AJ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK73), 'Input 3 - Macro-Debt data(DMX)'!AK73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL73), 'Input 3 - Macro-Debt data(DMX)'!AL73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM73), 'Input 3 - Macro-Debt data(DMX)'!AM73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN73), 'Input 3 - Macro-Debt data(DMX)'!AN73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO73), 'Input 3 - Macro-Debt data(DMX)'!AO73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP73), 'Input 3 - Macro-Debt data(DMX)'!AP73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ73), 'Input 3 - Macro-Debt data(DMX)'!AQ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR73), 'Input 3 - Macro-Debt data(DMX)'!AR73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS73), 'Input 3 - Macro-Debt data(DMX)'!AS73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT73), 'Input 3 - Macro-Debt data(DMX)'!AT73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU73), 'Input 3 - Macro-Debt data(DMX)'!AU73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV73), 'Input 3 - Macro-Debt data(DMX)'!AV73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW73), 'Input 3 - Macro-Debt data(DMX)'!AW73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX73), 'Input 3 - Macro-Debt data(DMX)'!AX73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY73), 'Input 3 - Macro-Debt data(DMX)'!AY73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ73), 'Input 3 - Macro-Debt data(DMX)'!AZ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA73), 'Input 3 - Macro-Debt data(DMX)'!BA73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB73), 'Input 3 - Macro-Debt data(DMX)'!BB73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC73), 'Input 3 - Macro-Debt data(DMX)'!BC73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD73), 'Input 3 - Macro-Debt data(DMX)'!BD73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE73), 'Input 3 - Macro-Debt data(DMX)'!BE73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF73), 'Input 3 - Macro-Debt data(DMX)'!BF73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG73), 'Input 3 - Macro-Debt data(DMX)'!BG73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH73), 'Input 3 - Macro-Debt data(DMX)'!BH73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI73), 'Input 3 - Macro-Debt data(DMX)'!BI73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ73), 'Input 3 - Macro-Debt data(DMX)'!BJ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK73), 'Input 3 - Macro-Debt data(DMX)'!BK73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL73), 'Input 3 - Macro-Debt data(DMX)'!BL73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM73), 'Input 3 - Macro-Debt data(DMX)'!BM73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN73), 'Input 3 - Macro-Debt data(DMX)'!BN73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO73), 'Input 3 - Macro-Debt data(DMX)'!BO73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP73), 'Input 3 - Macro-Debt data(DMX)'!BP73, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J22","v":"OLD_OTH_MULTI2"}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W74), 'Input 3 - Macro-Debt data(DMX)'!W74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X74), 'Input 3 - Macro-Debt data(DMX)'!X74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y74), 'Input 3 - Macro-Debt data(DMX)'!Y74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z74), 'Input 3 - Macro-Debt data(DMX)'!Z74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA74), 'Input 3 - Macro-Debt data(DMX)'!AA74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB74), 'Input 3 - Macro-Debt data(DMX)'!AB74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC74), 'Input 3 - Macro-Debt data(DMX)'!AC74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD74), 'Input 3 - Macro-Debt data(DMX)'!AD74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE74), 'Input 3 - Macro-Debt data(DMX)'!AE74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF74), 'Input 3 - Macro-Debt data(DMX)'!AF74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG74), 'Input 3 - Macro-Debt data(DMX)'!AG74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH74), 'Input 3 - Macro-Debt data(DMX)'!AH74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI74), 'Input 3 - Macro-Debt data(DMX)'!AI74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ74), 'Input 3 - Macro-Debt data(DMX)'!AJ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK74), 'Input 3 - Macro-Debt data(DMX)'!AK74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL74), 'Input 3 - Macro-Debt data(DMX)'!AL74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM74), 'Input 3 - Macro-Debt data(DMX)'!AM74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN74), 'Input 3 - Macro-Debt data(DMX)'!AN74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO74), 'Input 3 - Macro-Debt data(DMX)'!AO74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP74), 'Input 3 - Macro-Debt data(DMX)'!AP74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ74), 'Input 3 - Macro-Debt data(DMX)'!AQ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR74), 'Input 3 - Macro-Debt data(DMX)'!AR74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS74), 'Input 3 - Macro-Debt data(DMX)'!AS74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT74), 'Input 3 - Macro-Debt data(DMX)'!AT74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU74), 'Input 3 - Macro-Debt data(DMX)'!AU74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV74), 'Input 3 - Macro-Debt data(DMX)'!AV74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW74), 'Input 3 - Macro-Debt data(DMX)'!AW74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX74), 'Input 3 - Macro-Debt data(DMX)'!AX74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY74), 'Input 3 - Macro-Debt data(DMX)'!AY74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ74), 'Input 3 - Macro-Debt data(DMX)'!AZ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA74), 'Input 3 - Macro-Debt data(DMX)'!BA74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB74), 'Input 3 - Macro-Debt data(DMX)'!BB74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC74), 'Input 3 - Macro-Debt data(DMX)'!BC74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD74), 'Input 3 - Macro-Debt data(DMX)'!BD74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE74), 'Input 3 - Macro-Debt data(DMX)'!BE74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF74), 'Input 3 - Macro-Debt data(DMX)'!BF74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG74), 'Input 3 - Macro-Debt data(DMX)'!BG74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH74), 'Input 3 - Macro-Debt data(DMX)'!BH74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI74), 'Input 3 - Macro-Debt data(DMX)'!BI74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ74), 'Input 3 - Macro-Debt data(DMX)'!BJ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK74), 'Input 3 - Macro-Debt data(DMX)'!BK74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL74), 'Input 3 - Macro-Debt data(DMX)'!BL74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM74), 'Input 3 - Macro-Debt data(DMX)'!BM74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN74), 'Input 3 - Macro-Debt data(DMX)'!BN74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO74), 'Input 3 - Macro-Debt data(DMX)'!BO74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP74), 'Input 3 - Macro-Debt data(DMX)'!BP74, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J23","v":"OLD_OTH_MULTI3"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,{"$f":"E23+E29","v":158.10616514999998},{"$f":"F23+F29","v":82.272440773934193},332.22131555756062,334.87702522335331,129.87,29.86,18.28,0.46,0.46,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,{"$f":"+SUM(E24:E28)","v":39.98136701},{"$f":"+SUM(F24:F28)","v":23.284042912694101},40.782585676218602,34.899856546086298,52.06,19.36,10.46,0.46,0.46,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_PC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W77), 'Input 3 - Macro-Debt data(DMX)'!W77, 0)","v":39.98136701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X77), 'Input 3 - Macro-Debt data(DMX)'!X77, 0)","v":23.284042912694101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y77), 'Input 3 - Macro-Debt data(DMX)'!Y77, 0)","v":40.782585676218602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z77), 'Input 3 - Macro-Debt data(DMX)'!Z77, 0)","v":34.899856546086298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA77), 'Input 3 - Macro-Debt data(DMX)'!AA77, 0)","v":52.06},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB77), 'Input 3 - Macro-Debt data(DMX)'!AB77, 0)","v":19.36},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC77), 'Input 3 - Macro-Debt data(DMX)'!AC77, 0)","v":10.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD77), 'Input 3 - Macro-Debt data(DMX)'!AD77, 0)","v":0.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE77), 'Input 3 - Macro-Debt data(DMX)'!AE77, 0)","v":0.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF77), 'Input 3 - Macro-Debt data(DMX)'!AF77, 0)","v":0.49},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG77), 'Input 3 - Macro-Debt data(DMX)'!AG77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH77), 'Input 3 - Macro-Debt data(DMX)'!AH77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI77), 'Input 3 - Macro-Debt data(DMX)'!AI77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ77), 'Input 3 - Macro-Debt data(DMX)'!AJ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK77), 'Input 3 - Macro-Debt data(DMX)'!AK77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL77), 'Input 3 - Macro-Debt data(DMX)'!AL77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM77), 'Input 3 - Macro-Debt data(DMX)'!AM77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN77), 'Input 3 - Macro-Debt data(DMX)'!AN77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO77), 'Input 3 - Macro-Debt data(DMX)'!AO77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP77), 'Input 3 - Macro-Debt data(DMX)'!AP77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ77), 'Input 3 - Macro-Debt data(DMX)'!AQ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR77), 'Input 3 - Macro-Debt data(DMX)'!AR77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS77), 'Input 3 - Macro-Debt data(DMX)'!AS77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT77), 'Input 3 - Macro-Debt data(DMX)'!AT77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU77), 'Input 3 - Macro-Debt data(DMX)'!AU77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV77), 'Input 3 - Macro-Debt data(DMX)'!AV77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW77), 'Input 3 - Macro-Debt data(DMX)'!AW77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX77), 'Input 3 - Macro-Debt data(DMX)'!AX77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY77), 'Input 3 - Macro-Debt data(DMX)'!AY77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ77), 'Input 3 - Macro-Debt data(DMX)'!AZ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA77), 'Input 3 - Macro-Debt data(DMX)'!BA77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB77), 'Input 3 - Macro-Debt data(DMX)'!BB77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC77), 'Input 3 - Macro-Debt data(DMX)'!BC77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD77), 'Input 3 - Macro-Debt data(DMX)'!BD77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE77), 'Input 3 - Macro-Debt data(DMX)'!BE77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF77), 'Input 3 - Macro-Debt data(DMX)'!BF77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG77), 'Input 3 - Macro-Debt data(DMX)'!BG77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH77), 'Input 3 - Macro-Debt data(DMX)'!BH77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI77), 'Input 3 - Macro-Debt data(DMX)'!BI77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ77), 'Input 3 - Macro-Debt data(DMX)'!BJ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK77), 'Input 3 - Macro-Debt data(DMX)'!BK77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL77), 'Input 3 - Macro-Debt data(DMX)'!BL77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM77), 'Input 3 - Macro-Debt data(DMX)'!BM77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN77), 'Input 3 - Macro-Debt data(DMX)'!BN77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO77), 'Input 3 - Macro-Debt data(DMX)'!BO77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP77), 'Input 3 - Macro-Debt data(DMX)'!BP77, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J26","v":"OLD_PC1"}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W78), 'Input 3 - Macro-Debt data(DMX)'!W78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X78), 'Input 3 - Macro-Debt data(DMX)'!X78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y78), 'Input 3 - Macro-Debt data(DMX)'!Y78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z78), 'Input 3 - Macro-Debt data(DMX)'!Z78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA78), 'Input 3 - Macro-Debt data(DMX)'!AA78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB78), 'Input 3 - Macro-Debt data(DMX)'!AB78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC78), 'Input 3 - Macro-Debt data(DMX)'!AC78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD78), 'Input 3 - Macro-Debt data(DMX)'!AD78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE78), 'Input 3 - Macro-Debt data(DMX)'!AE78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF78), 'Input 3 - Macro-Debt data(DMX)'!AF78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG78), 'Input 3 - Macro-Debt data(DMX)'!AG78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH78), 'Input 3 - Macro-Debt data(DMX)'!AH78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI78), 'Input 3 - Macro-Debt data(DMX)'!AI78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ78), 'Input 3 - Macro-Debt data(DMX)'!AJ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK78), 'Input 3 - Macro-Debt data(DMX)'!AK78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL78), 'Input 3 - Macro-Debt data(DMX)'!AL78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM78), 'Input 3 - Macro-Debt data(DMX)'!AM78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN78), 'Input 3 - Macro-Debt data(DMX)'!AN78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO78), 'Input 3 - Macro-Debt data(DMX)'!AO78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP78), 'Input 3 - Macro-Debt data(DMX)'!AP78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ78), 'Input 3 - Macro-Debt data(DMX)'!AQ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR78), 'Input 3 - Macro-Debt data(DMX)'!AR78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS78), 'Input 3 - Macro-Debt data(DMX)'!AS78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT78), 'Input 3 - Macro-Debt data(DMX)'!AT78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU78), 'Input 3 - Macro-Debt data(DMX)'!AU78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV78), 'Input 3 - Macro-Debt data(DMX)'!AV78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW78), 'Input 3 - Macro-Debt data(DMX)'!AW78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX78), 'Input 3 - Macro-Debt data(DMX)'!AX78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY78), 'Input 3 - Macro-Debt data(DMX)'!AY78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ78), 'Input 3 - Macro-Debt data(DMX)'!AZ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA78), 'Input 3 - Macro-Debt data(DMX)'!BA78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB78), 'Input 3 - Macro-Debt data(DMX)'!BB78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC78), 'Input 3 - Macro-Debt data(DMX)'!BC78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD78), 'Input 3 - Macro-Debt data(DMX)'!BD78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE78), 'Input 3 - Macro-Debt data(DMX)'!BE78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF78), 'Input 3 - Macro-Debt data(DMX)'!BF78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG78), 'Input 3 - Macro-Debt data(DMX)'!BG78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH78), 'Input 3 - Macro-Debt data(DMX)'!BH78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI78), 'Input 3 - Macro-Debt data(DMX)'!BI78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ78), 'Input 3 - Macro-Debt data(DMX)'!BJ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK78), 'Input 3 - Macro-Debt data(DMX)'!BK78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL78), 'Input 3 - Macro-Debt data(DMX)'!BL78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM78), 'Input 3 - Macro-Debt data(DMX)'!BM78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN78), 'Input 3 - Macro-Debt data(DMX)'!BN78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO78), 'Input 3 - Macro-Debt data(DMX)'!BO78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP78), 'Input 3 - Macro-Debt data(DMX)'!BP78, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J27","v":"OLD_PC2"}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W79), 'Input 3 - Macro-Debt data(DMX)'!W79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X79), 'Input 3 - Macro-Debt data(DMX)'!X79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y79), 'Input 3 - Macro-Debt data(DMX)'!Y79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z79), 'Input 3 - Macro-Debt data(DMX)'!Z79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA79), 'Input 3 - Macro-Debt data(DMX)'!AA79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB79), 'Input 3 - Macro-Debt data(DMX)'!AB79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC79), 'Input 3 - Macro-Debt data(DMX)'!AC79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD79), 'Input 3 - Macro-Debt data(DMX)'!AD79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE79), 'Input 3 - Macro-Debt data(DMX)'!AE79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF79), 'Input 3 - Macro-Debt data(DMX)'!AF79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG79), 'Input 3 - Macro-Debt data(DMX)'!AG79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH79), 'Input 3 - Macro-Debt data(DMX)'!AH79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI79), 'Input 3 - Macro-Debt data(DMX)'!AI79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ79), 'Input 3 - Macro-Debt data(DMX)'!AJ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK79), 'Input 3 - Macro-Debt data(DMX)'!AK79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL79), 'Input 3 - Macro-Debt data(DMX)'!AL79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM79), 'Input 3 - Macro-Debt data(DMX)'!AM79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN79), 'Input 3 - Macro-Debt data(DMX)'!AN79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO79), 'Input 3 - Macro-Debt data(DMX)'!AO79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP79), 'Input 3 - Macro-Debt data(DMX)'!AP79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ79), 'Input 3 - Macro-Debt data(DMX)'!AQ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR79), 'Input 3 - Macro-Debt data(DMX)'!AR79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS79), 'Input 3 - Macro-Debt data(DMX)'!AS79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT79), 'Input 3 - Macro-Debt data(DMX)'!AT79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU79), 'Input 3 - Macro-Debt data(DMX)'!AU79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV79), 'Input 3 - Macro-Debt data(DMX)'!AV79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW79), 'Input 3 - Macro-Debt data(DMX)'!AW79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX79), 'Input 3 - Macro-Debt data(DMX)'!AX79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY79), 'Input 3 - Macro-Debt data(DMX)'!AY79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ79), 'Input 3 - Macro-Debt data(DMX)'!AZ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA79), 'Input 3 - Macro-Debt data(DMX)'!BA79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB79), 'Input 3 - Macro-Debt data(DMX)'!BB79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC79), 'Input 3 - Macro-Debt data(DMX)'!BC79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD79), 'Input 3 - Macro-Debt data(DMX)'!BD79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE79), 'Input 3 - Macro-Debt data(DMX)'!BE79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF79), 'Input 3 - Macro-Debt data(DMX)'!BF79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG79), 'Input 3 - Macro-Debt data(DMX)'!BG79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH79), 'Input 3 - Macro-Debt data(DMX)'!BH79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI79), 'Input 3 - Macro-Debt data(DMX)'!BI79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ79), 'Input 3 - Macro-Debt data(DMX)'!BJ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK79), 'Input 3 - Macro-Debt data(DMX)'!BK79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL79), 'Input 3 - Macro-Debt data(DMX)'!BL79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM79), 'Input 3 - Macro-Debt data(DMX)'!BM79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN79), 'Input 3 - Macro-Debt data(DMX)'!BN79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO79), 'Input 3 - Macro-Debt data(DMX)'!BO79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP79), 'Input 3 - Macro-Debt data(DMX)'!BP79, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J28","v":"OLD_PC3"}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W80), 'Input 3 - Macro-Debt data(DMX)'!W80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X80), 'Input 3 - Macro-Debt data(DMX)'!X80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y80), 'Input 3 - Macro-Debt data(DMX)'!Y80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z80), 'Input 3 - Macro-Debt data(DMX)'!Z80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA80), 'Input 3 - Macro-Debt data(DMX)'!AA80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB80), 'Input 3 - Macro-Debt data(DMX)'!AB80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC80), 'Input 3 - Macro-Debt data(DMX)'!AC80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD80), 'Input 3 - Macro-Debt data(DMX)'!AD80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE80), 'Input 3 - Macro-Debt data(DMX)'!AE80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF80), 'Input 3 - Macro-Debt data(DMX)'!AF80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG80), 'Input 3 - Macro-Debt data(DMX)'!AG80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH80), 'Input 3 - Macro-Debt data(DMX)'!AH80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI80), 'Input 3 - Macro-Debt data(DMX)'!AI80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ80), 'Input 3 - Macro-Debt data(DMX)'!AJ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK80), 'Input 3 - Macro-Debt data(DMX)'!AK80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL80), 'Input 3 - Macro-Debt data(DMX)'!AL80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM80), 'Input 3 - Macro-Debt data(DMX)'!AM80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN80), 'Input 3 - Macro-Debt data(DMX)'!AN80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO80), 'Input 3 - Macro-Debt data(DMX)'!AO80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP80), 'Input 3 - Macro-Debt data(DMX)'!AP80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ80), 'Input 3 - Macro-Debt data(DMX)'!AQ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR80), 'Input 3 - Macro-Debt data(DMX)'!AR80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS80), 'Input 3 - Macro-Debt data(DMX)'!AS80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT80), 'Input 3 - Macro-Debt data(DMX)'!AT80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU80), 'Input 3 - Macro-Debt data(DMX)'!AU80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV80), 'Input 3 - Macro-Debt data(DMX)'!AV80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW80), 'Input 3 - Macro-Debt data(DMX)'!AW80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX80), 'Input 3 - Macro-Debt data(DMX)'!AX80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY80), 'Input 3 - Macro-Debt data(DMX)'!AY80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ80), 'Input 3 - Macro-Debt data(DMX)'!AZ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA80), 'Input 3 - Macro-Debt data(DMX)'!BA80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB80), 'Input 3 - Macro-Debt data(DMX)'!BB80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC80), 'Input 3 - Macro-Debt data(DMX)'!BC80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD80), 'Input 3 - Macro-Debt data(DMX)'!BD80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE80), 'Input 3 - Macro-Debt data(DMX)'!BE80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF80), 'Input 3 - Macro-Debt data(DMX)'!BF80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG80), 'Input 3 - Macro-Debt data(DMX)'!BG80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH80), 'Input 3 - Macro-Debt data(DMX)'!BH80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI80), 'Input 3 - Macro-Debt data(DMX)'!BI80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ80), 'Input 3 - Macro-Debt data(DMX)'!BJ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK80), 'Input 3 - Macro-Debt data(DMX)'!BK80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL80), 'Input 3 - Macro-Debt data(DMX)'!BL80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM80), 'Input 3 - Macro-Debt data(DMX)'!BM80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN80), 'Input 3 - Macro-Debt data(DMX)'!BN80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO80), 'Input 3 - Macro-Debt data(DMX)'!BO80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP80), 'Input 3 - Macro-Debt data(DMX)'!BP80, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J29","v":"OLD_PC4"}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W81), 'Input 3 - Macro-Debt data(DMX)'!W81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X81), 'Input 3 - Macro-Debt data(DMX)'!X81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y81), 'Input 3 - Macro-Debt data(DMX)'!Y81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z81), 'Input 3 - Macro-Debt data(DMX)'!Z81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA81), 'Input 3 - Macro-Debt data(DMX)'!AA81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB81), 'Input 3 - Macro-Debt data(DMX)'!AB81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC81), 'Input 3 - Macro-Debt data(DMX)'!AC81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD81), 'Input 3 - Macro-Debt data(DMX)'!AD81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE81), 'Input 3 - Macro-Debt data(DMX)'!AE81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF81), 'Input 3 - Macro-Debt data(DMX)'!AF81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG81), 'Input 3 - Macro-Debt data(DMX)'!AG81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH81), 'Input 3 - Macro-Debt data(DMX)'!AH81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI81), 'Input 3 - Macro-Debt data(DMX)'!AI81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ81), 'Input 3 - Macro-Debt data(DMX)'!AJ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK81), 'Input 3 - Macro-Debt data(DMX)'!AK81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL81), 'Input 3 - Macro-Debt data(DMX)'!AL81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM81), 'Input 3 - Macro-Debt data(DMX)'!AM81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN81), 'Input 3 - Macro-Debt data(DMX)'!AN81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO81), 'Input 3 - Macro-Debt data(DMX)'!AO81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP81), 'Input 3 - Macro-Debt data(DMX)'!AP81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ81), 'Input 3 - Macro-Debt data(DMX)'!AQ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR81), 'Input 3 - Macro-Debt data(DMX)'!AR81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS81), 'Input 3 - Macro-Debt data(DMX)'!AS81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT81), 'Input 3 - Macro-Debt data(DMX)'!AT81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU81), 'Input 3 - Macro-Debt data(DMX)'!AU81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV81), 'Input 3 - Macro-Debt data(DMX)'!AV81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW81), 'Input 3 - Macro-Debt data(DMX)'!AW81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX81), 'Input 3 - Macro-Debt data(DMX)'!AX81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY81), 'Input 3 - Macro-Debt data(DMX)'!AY81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ81), 'Input 3 - Macro-Debt data(DMX)'!AZ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA81), 'Input 3 - Macro-Debt data(DMX)'!BA81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB81), 'Input 3 - Macro-Debt data(DMX)'!BB81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC81), 'Input 3 - Macro-Debt data(DMX)'!BC81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD81), 'Input 3 - Macro-Debt data(DMX)'!BD81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE81), 'Input 3 - Macro-Debt data(DMX)'!BE81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF81), 'Input 3 - Macro-Debt data(DMX)'!BF81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG81), 'Input 3 - Macro-Debt data(DMX)'!BG81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH81), 'Input 3 - Macro-Debt data(DMX)'!BH81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI81), 'Input 3 - Macro-Debt data(DMX)'!BI81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ81), 'Input 3 - Macro-Debt data(DMX)'!BJ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK81), 'Input 3 - Macro-Debt data(DMX)'!BK81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL81), 'Input 3 - Macro-Debt data(DMX)'!BL81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM81), 'Input 3 - Macro-Debt data(DMX)'!BM81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN81), 'Input 3 - Macro-Debt data(DMX)'!BN81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO81), 'Input 3 - Macro-Debt data(DMX)'!BO81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP81), 'Input 3 - Macro-Debt data(DMX)'!BP81, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J30","v":"OLD_PC5"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,{"$f":"+SUM(E30:E34)","v":118.12479814},{"$f":"+SUM(F30:F34)","v":58.988397861240095},291.438729881342,299.977168677267,77.81,10.5,7.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_NPC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W83), 'Input 3 - Macro-Debt data(DMX)'!W83, 0)","v":118.12479814},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X83), 'Input 3 - Macro-Debt data(DMX)'!X83, 0)","v":58.988397861240095},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y83), 'Input 3 - Macro-Debt data(DMX)'!Y83, 0)","v":291.438729881342},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z83), 'Input 3 - Macro-Debt data(DMX)'!Z83, 0)","v":299.977168677267},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA83), 'Input 3 - Macro-Debt data(DMX)'!AA83, 0)","v":77.81},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB83), 'Input 3 - Macro-Debt data(DMX)'!AB83, 0)","v":10.5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC83), 'Input 3 - Macro-Debt data(DMX)'!AC83, 0)","v":7.82},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD83), 'Input 3 - Macro-Debt data(DMX)'!AD83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE83), 'Input 3 - Macro-Debt data(DMX)'!AE83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF83), 'Input 3 - Macro-Debt data(DMX)'!AF83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG83), 'Input 3 - Macro-Debt data(DMX)'!AG83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH83), 'Input 3 - Macro-Debt data(DMX)'!AH83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI83), 'Input 3 - Macro-Debt data(DMX)'!AI83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ83), 'Input 3 - Macro-Debt data(DMX)'!AJ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK83), 'Input 3 - Macro-Debt data(DMX)'!AK83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL83), 'Input 3 - Macro-Debt data(DMX)'!AL83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM83), 'Input 3 - Macro-Debt data(DMX)'!AM83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN83), 'Input 3 - Macro-Debt data(DMX)'!AN83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO83), 'Input 3 - Macro-Debt data(DMX)'!AO83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP83), 'Input 3 - Macro-Debt data(DMX)'!AP83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ83), 'Input 3 - Macro-Debt data(DMX)'!AQ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR83), 'Input 3 - Macro-Debt data(DMX)'!AR83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS83), 'Input 3 - Macro-Debt data(DMX)'!AS83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT83), 'Input 3 - Macro-Debt data(DMX)'!AT83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU83), 'Input 3 - Macro-Debt data(DMX)'!AU83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV83), 'Input 3 - Macro-Debt data(DMX)'!AV83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW83), 'Input 3 - Macro-Debt data(DMX)'!AW83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX83), 'Input 3 - Macro-Debt data(DMX)'!AX83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY83), 'Input 3 - Macro-Debt data(DMX)'!AY83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ83), 'Input 3 - Macro-Debt data(DMX)'!AZ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA83), 'Input 3 - Macro-Debt data(DMX)'!BA83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB83), 'Input 3 - Macro-Debt data(DMX)'!BB83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC83), 'Input 3 - Macro-Debt data(DMX)'!BC83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD83), 'Input 3 - Macro-Debt data(DMX)'!BD83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE83), 'Input 3 - Macro-Debt data(DMX)'!BE83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF83), 'Input 3 - Macro-Debt data(DMX)'!BF83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG83), 'Input 3 - Macro-Debt data(DMX)'!BG83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH83), 'Input 3 - Macro-Debt data(DMX)'!BH83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI83), 'Input 3 - Macro-Debt data(DMX)'!BI83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ83), 'Input 3 - Macro-Debt data(DMX)'!BJ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK83), 'Input 3 - Macro-Debt data(DMX)'!BK83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL83), 'Input 3 - Macro-Debt data(DMX)'!BL83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM83), 'Input 3 - Macro-Debt data(DMX)'!BM83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN83), 'Input 3 - Macro-Debt data(DMX)'!BN83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO83), 'Input 3 - Macro-Debt data(DMX)'!BO83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP83), 'Input 3 - Macro-Debt data(DMX)'!BP83, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J32","v":"OLD_NPC1"}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W84), 'Input 3 - Macro-Debt data(DMX)'!W84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X84), 'Input 3 - Macro-Debt data(DMX)'!X84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y84), 'Input 3 - Macro-Debt data(DMX)'!Y84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z84), 'Input 3 - Macro-Debt data(DMX)'!Z84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA84), 'Input 3 - Macro-Debt data(DMX)'!AA84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB84), 'Input 3 - Macro-Debt data(DMX)'!AB84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC84), 'Input 3 - Macro-Debt data(DMX)'!AC84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD84), 'Input 3 - Macro-Debt data(DMX)'!AD84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE84), 'Input 3 - Macro-Debt data(DMX)'!AE84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF84), 'Input 3 - Macro-Debt data(DMX)'!AF84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG84), 'Input 3 - Macro-Debt data(DMX)'!AG84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH84), 'Input 3 - Macro-Debt data(DMX)'!AH84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI84), 'Input 3 - Macro-Debt data(DMX)'!AI84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ84), 'Input 3 - Macro-Debt data(DMX)'!AJ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK84), 'Input 3 - Macro-Debt data(DMX)'!AK84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL84), 'Input 3 - Macro-Debt data(DMX)'!AL84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM84), 'Input 3 - Macro-Debt data(DMX)'!AM84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN84), 'Input 3 - Macro-Debt data(DMX)'!AN84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO84), 'Input 3 - Macro-Debt data(DMX)'!AO84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP84), 'Input 3 - Macro-Debt data(DMX)'!AP84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ84), 'Input 3 - Macro-Debt data(DMX)'!AQ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR84), 'Input 3 - Macro-Debt data(DMX)'!AR84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS84), 'Input 3 - Macro-Debt data(DMX)'!AS84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT84), 'Input 3 - Macro-Debt data(DMX)'!AT84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU84), 'Input 3 - Macro-Debt data(DMX)'!AU84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV84), 'Input 3 - Macro-Debt data(DMX)'!AV84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW84), 'Input 3 - Macro-Debt data(DMX)'!AW84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX84), 'Input 3 - Macro-Debt data(DMX)'!AX84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY84), 'Input 3 - Macro-Debt data(DMX)'!AY84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ84), 'Input 3 - Macro-Debt data(DMX)'!AZ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA84), 'Input 3 - Macro-Debt data(DMX)'!BA84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB84), 'Input 3 - Macro-Debt data(DMX)'!BB84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC84), 'Input 3 - Macro-Debt data(DMX)'!BC84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD84), 'Input 3 - Macro-Debt data(DMX)'!BD84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE84), 'Input 3 - Macro-Debt data(DMX)'!BE84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF84), 'Input 3 - Macro-Debt data(DMX)'!BF84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG84), 'Input 3 - Macro-Debt data(DMX)'!BG84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH84), 'Input 3 - Macro-Debt data(DMX)'!BH84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI84), 'Input 3 - Macro-Debt data(DMX)'!BI84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ84), 'Input 3 - Macro-Debt data(DMX)'!BJ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK84), 'Input 3 - Macro-Debt data(DMX)'!BK84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL84), 'Input 3 - Macro-Debt data(DMX)'!BL84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM84), 'Input 3 - Macro-Debt data(DMX)'!BM84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN84), 'Input 3 - Macro-Debt data(DMX)'!BN84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO84), 'Input 3 - Macro-Debt data(DMX)'!BO84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP84), 'Input 3 - Macro-Debt data(DMX)'!BP84, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J33","v":"OLD_NPC2"}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W85), 'Input 3 - Macro-Debt data(DMX)'!W85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X85), 'Input 3 - Macro-Debt data(DMX)'!X85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y85), 'Input 3 - Macro-Debt data(DMX)'!Y85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z85), 'Input 3 - Macro-Debt data(DMX)'!Z85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA85), 'Input 3 - Macro-Debt data(DMX)'!AA85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB85), 'Input 3 - Macro-Debt data(DMX)'!AB85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC85), 'Input 3 - Macro-Debt data(DMX)'!AC85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD85), 'Input 3 - Macro-Debt data(DMX)'!AD85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE85), 'Input 3 - Macro-Debt data(DMX)'!AE85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF85), 'Input 3 - Macro-Debt data(DMX)'!AF85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG85), 'Input 3 - Macro-Debt data(DMX)'!AG85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH85), 'Input 3 - Macro-Debt data(DMX)'!AH85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI85), 'Input 3 - Macro-Debt data(DMX)'!AI85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ85), 'Input 3 - Macro-Debt data(DMX)'!AJ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK85), 'Input 3 - Macro-Debt data(DMX)'!AK85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL85), 'Input 3 - Macro-Debt data(DMX)'!AL85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM85), 'Input 3 - Macro-Debt data(DMX)'!AM85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN85), 'Input 3 - Macro-Debt data(DMX)'!AN85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO85), 'Input 3 - Macro-Debt data(DMX)'!AO85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP85), 'Input 3 - Macro-Debt data(DMX)'!AP85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ85), 'Input 3 - Macro-Debt data(DMX)'!AQ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR85), 'Input 3 - Macro-Debt data(DMX)'!AR85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS85), 'Input 3 - Macro-Debt data(DMX)'!AS85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT85), 'Input 3 - Macro-Debt data(DMX)'!AT85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU85), 'Input 3 - Macro-Debt data(DMX)'!AU85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV85), 'Input 3 - Macro-Debt data(DMX)'!AV85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW85), 'Input 3 - Macro-Debt data(DMX)'!AW85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX85), 'Input 3 - Macro-Debt data(DMX)'!AX85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY85), 'Input 3 - Macro-Debt data(DMX)'!AY85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ85), 'Input 3 - Macro-Debt data(DMX)'!AZ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA85), 'Input 3 - Macro-Debt data(DMX)'!BA85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB85), 'Input 3 - Macro-Debt data(DMX)'!BB85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC85), 'Input 3 - Macro-Debt data(DMX)'!BC85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD85), 'Input 3 - Macro-Debt data(DMX)'!BD85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE85), 'Input 3 - Macro-Debt data(DMX)'!BE85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF85), 'Input 3 - Macro-Debt data(DMX)'!BF85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG85), 'Input 3 - Macro-Debt data(DMX)'!BG85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH85), 'Input 3 - Macro-Debt data(DMX)'!BH85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI85), 'Input 3 - Macro-Debt data(DMX)'!BI85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ85), 'Input 3 - Macro-Debt data(DMX)'!BJ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK85), 'Input 3 - Macro-Debt data(DMX)'!BK85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL85), 'Input 3 - Macro-Debt data(DMX)'!BL85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM85), 'Input 3 - Macro-Debt data(DMX)'!BM85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN85), 'Input 3 - Macro-Debt data(DMX)'!BN85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO85), 'Input 3 - Macro-Debt data(DMX)'!BO85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP85), 'Input 3 - Macro-Debt data(DMX)'!BP85, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J34","v":"OLD_NPC3"}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W86), 'Input 3 - Macro-Debt data(DMX)'!W86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X86), 'Input 3 - Macro-Debt data(DMX)'!X86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y86), 'Input 3 - Macro-Debt data(DMX)'!Y86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z86), 'Input 3 - Macro-Debt data(DMX)'!Z86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA86), 'Input 3 - Macro-Debt data(DMX)'!AA86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB86), 'Input 3 - Macro-Debt data(DMX)'!AB86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC86), 'Input 3 - Macro-Debt data(DMX)'!AC86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD86), 'Input 3 - Macro-Debt data(DMX)'!AD86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE86), 'Input 3 - Macro-Debt data(DMX)'!AE86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF86), 'Input 3 - Macro-Debt data(DMX)'!AF86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG86), 'Input 3 - Macro-Debt data(DMX)'!AG86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH86), 'Input 3 - Macro-Debt data(DMX)'!AH86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI86), 'Input 3 - Macro-Debt data(DMX)'!AI86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ86), 'Input 3 - Macro-Debt data(DMX)'!AJ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK86), 'Input 3 - Macro-Debt data(DMX)'!AK86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL86), 'Input 3 - Macro-Debt data(DMX)'!AL86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM86), 'Input 3 - Macro-Debt data(DMX)'!AM86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN86), 'Input 3 - Macro-Debt data(DMX)'!AN86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO86), 'Input 3 - Macro-Debt data(DMX)'!AO86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP86), 'Input 3 - Macro-Debt data(DMX)'!AP86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ86), 'Input 3 - Macro-Debt data(DMX)'!AQ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR86), 'Input 3 - Macro-Debt data(DMX)'!AR86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS86), 'Input 3 - Macro-Debt data(DMX)'!AS86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT86), 'Input 3 - Macro-Debt data(DMX)'!AT86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU86), 'Input 3 - Macro-Debt data(DMX)'!AU86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV86), 'Input 3 - Macro-Debt data(DMX)'!AV86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW86), 'Input 3 - Macro-Debt data(DMX)'!AW86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX86), 'Input 3 - Macro-Debt data(DMX)'!AX86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY86), 'Input 3 - Macro-Debt data(DMX)'!AY86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ86), 'Input 3 - Macro-Debt data(DMX)'!AZ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA86), 'Input 3 - Macro-Debt data(DMX)'!BA86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB86), 'Input 3 - Macro-Debt data(DMX)'!BB86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC86), 'Input 3 - Macro-Debt data(DMX)'!BC86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD86), 'Input 3 - Macro-Debt data(DMX)'!BD86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE86), 'Input 3 - Macro-Debt data(DMX)'!BE86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF86), 'Input 3 - Macro-Debt data(DMX)'!BF86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG86), 'Input 3 - Macro-Debt data(DMX)'!BG86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH86), 'Input 3 - Macro-Debt data(DMX)'!BH86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI86), 'Input 3 - Macro-Debt data(DMX)'!BI86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ86), 'Input 3 - Macro-Debt data(DMX)'!BJ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK86), 'Input 3 - Macro-Debt data(DMX)'!BK86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL86), 'Input 3 - Macro-Debt data(DMX)'!BL86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM86), 'Input 3 - Macro-Debt data(DMX)'!BM86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN86), 'Input 3 - Macro-Debt data(DMX)'!BN86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO86), 'Input 3 - Macro-Debt data(DMX)'!BO86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP86), 'Input 3 - Macro-Debt data(DMX)'!BP86, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J35","v":"OLD_NPC4"}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W87), 'Input 3 - Macro-Debt data(DMX)'!W87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X87), 'Input 3 - Macro-Debt data(DMX)'!X87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y87), 'Input 3 - Macro-Debt data(DMX)'!Y87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z87), 'Input 3 - Macro-Debt data(DMX)'!Z87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA87), 'Input 3 - Macro-Debt data(DMX)'!AA87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB87), 'Input 3 - Macro-Debt data(DMX)'!AB87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC87), 'Input 3 - Macro-Debt data(DMX)'!AC87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD87), 'Input 3 - Macro-Debt data(DMX)'!AD87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE87), 'Input 3 - Macro-Debt data(DMX)'!AE87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF87), 'Input 3 - Macro-Debt data(DMX)'!AF87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG87), 'Input 3 - Macro-Debt data(DMX)'!AG87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH87), 'Input 3 - Macro-Debt data(DMX)'!AH87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI87), 'Input 3 - Macro-Debt data(DMX)'!AI87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ87), 'Input 3 - Macro-Debt data(DMX)'!AJ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK87), 'Input 3 - Macro-Debt data(DMX)'!AK87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL87), 'Input 3 - Macro-Debt data(DMX)'!AL87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM87), 'Input 3 - Macro-Debt data(DMX)'!AM87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN87), 'Input 3 - Macro-Debt data(DMX)'!AN87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO87), 'Input 3 - Macro-Debt data(DMX)'!AO87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP87), 'Input 3 - Macro-Debt data(DMX)'!AP87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ87), 'Input 3 - Macro-Debt data(DMX)'!AQ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR87), 'Input 3 - Macro-Debt data(DMX)'!AR87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS87), 'Input 3 - Macro-Debt data(DMX)'!AS87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT87), 'Input 3 - Macro-Debt data(DMX)'!AT87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU87), 'Input 3 - Macro-Debt data(DMX)'!AU87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV87), 'Input 3 - Macro-Debt data(DMX)'!AV87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW87), 'Input 3 - Macro-Debt data(DMX)'!AW87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX87), 'Input 3 - Macro-Debt data(DMX)'!AX87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY87), 'Input 3 - Macro-Debt data(DMX)'!AY87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ87), 'Input 3 - Macro-Debt data(DMX)'!AZ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA87), 'Input 3 - Macro-Debt data(DMX)'!BA87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB87), 'Input 3 - Macro-Debt data(DMX)'!BB87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC87), 'Input 3 - Macro-Debt data(DMX)'!BC87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD87), 'Input 3 - Macro-Debt data(DMX)'!BD87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE87), 'Input 3 - Macro-Debt data(DMX)'!BE87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF87), 'Input 3 - Macro-Debt data(DMX)'!BF87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG87), 'Input 3 - Macro-Debt data(DMX)'!BG87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH87), 'Input 3 - Macro-Debt data(DMX)'!BH87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI87), 'Input 3 - Macro-Debt data(DMX)'!BI87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ87), 'Input 3 - Macro-Debt data(DMX)'!BJ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK87), 'Input 3 - Macro-Debt data(DMX)'!BK87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL87), 'Input 3 - Macro-Debt data(DMX)'!BL87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM87), 'Input 3 - Macro-Debt data(DMX)'!BM87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN87), 'Input 3 - Macro-Debt data(DMX)'!BN87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO87), 'Input 3 - Macro-Debt data(DMX)'!BO87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP87), 'Input 3 - Macro-Debt data(DMX)'!BP87, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J36","v":"OLD_NPC5"}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,{"$f":"+SUM(E36:E40)","v":1366.0566018259678},{"$f":"+SUM(F36:F40)","v":1447.2000762727755},1206.5583111684568,1147.6321069426767,1455.2012669206133,1392.09966548598,1183.9782776971526,2531.6564117772432,1120.1412295454872,996.58216261365465,930.59731754316726,218.060789389626,868.51666038023768,821.22458783908337,783.8374051377491,53.341699776079899,43.980149864050297,27.2577090186874,10.655309961862201,5.2588165141696903,5.1929760360848398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W89), 'Input 3 - Macro-Debt data(DMX)'!W89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X89), 'Input 3 - Macro-Debt data(DMX)'!X89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y89), 'Input 3 - Macro-Debt data(DMX)'!Y89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z89), 'Input 3 - Macro-Debt data(DMX)'!Z89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA89), 'Input 3 - Macro-Debt data(DMX)'!AA89, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB89), 'Input 3 - Macro-Debt data(DMX)'!AB89, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC89), 'Input 3 - Macro-Debt data(DMX)'!AC89, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD89), 'Input 3 - Macro-Debt data(DMX)'!AD89, 0)","v":1000},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE89), 'Input 3 - Macro-Debt data(DMX)'!AE89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF89), 'Input 3 - Macro-Debt data(DMX)'!AF89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG89), 'Input 3 - Macro-Debt data(DMX)'!AG89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH89), 'Input 3 - Macro-Debt data(DMX)'!AH89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI89), 'Input 3 - Macro-Debt data(DMX)'!AI89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ89), 'Input 3 - Macro-Debt data(DMX)'!AJ89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK89), 'Input 3 - Macro-Debt data(DMX)'!AK89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL89), 'Input 3 - Macro-Debt data(DMX)'!AL89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM89), 'Input 3 - Macro-Debt data(DMX)'!AM89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN89), 'Input 3 - Macro-Debt data(DMX)'!AN89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO89), 'Input 3 - Macro-Debt data(DMX)'!AO89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP89), 'Input 3 - Macro-Debt data(DMX)'!AP89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ89), 'Input 3 - Macro-Debt data(DMX)'!AQ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR89), 'Input 3 - Macro-Debt data(DMX)'!AR89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS89), 'Input 3 - Macro-Debt data(DMX)'!AS89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT89), 'Input 3 - Macro-Debt data(DMX)'!AT89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU89), 'Input 3 - Macro-Debt data(DMX)'!AU89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV89), 'Input 3 - Macro-Debt data(DMX)'!AV89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW89), 'Input 3 - Macro-Debt data(DMX)'!AW89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX89), 'Input 3 - Macro-Debt data(DMX)'!AX89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY89), 'Input 3 - Macro-Debt data(DMX)'!AY89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ89), 'Input 3 - Macro-Debt data(DMX)'!AZ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA89), 'Input 3 - Macro-Debt data(DMX)'!BA89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB89), 'Input 3 - Macro-Debt data(DMX)'!BB89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC89), 'Input 3 - Macro-Debt data(DMX)'!BC89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD89), 'Input 3 - Macro-Debt data(DMX)'!BD89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE89), 'Input 3 - Macro-Debt data(DMX)'!BE89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF89), 'Input 3 - Macro-Debt data(DMX)'!BF89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG89), 'Input 3 - Macro-Debt data(DMX)'!BG89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH89), 'Input 3 - Macro-Debt data(DMX)'!BH89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI89), 'Input 3 - Macro-Debt data(DMX)'!BI89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ89), 'Input 3 - Macro-Debt data(DMX)'!BJ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK89), 'Input 3 - Macro-Debt data(DMX)'!BK89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL89), 'Input 3 - Macro-Debt data(DMX)'!BL89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM89), 'Input 3 - Macro-Debt data(DMX)'!BM89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN89), 'Input 3 - Macro-Debt data(DMX)'!BN89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO89), 'Input 3 - Macro-Debt data(DMX)'!BO89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP89), 'Input 3 - Macro-Debt data(DMX)'!BP89, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J38","v":"OLD_COM1"}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W90), 'Input 3 - Macro-Debt data(DMX)'!W90, 0)","v":1349.0689366571901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X90), 'Input 3 - Macro-Debt data(DMX)'!X90, 0)","v":1409.7420422826199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y90), 'Input 3 - Macro-Debt data(DMX)'!Y90, 0)","v":1164.6117750235901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z90), 'Input 3 - Macro-Debt data(DMX)'!Z90, 0)","v":1112.7602402760101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA90), 'Input 3 - Macro-Debt data(DMX)'!AA90, 0)","v":1171.54313358728},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB90), 'Input 3 - Macro-Debt data(DMX)'!AB90, 0)","v":1109.65526548598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC90), 'Input 3 - Macro-Debt data(DMX)'!AC90, 0)","v":917.74761103048604},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD90), 'Input 3 - Macro-Debt data(DMX)'!AD90, 0)","v":1515.8894784439099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE90), 'Input 3 - Macro-Debt data(DMX)'!AE90, 0)","v":771.50469621215404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF90), 'Input 3 - Macro-Debt data(DMX)'!AF90, 0)","v":648.40936261365493},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG90), 'Input 3 - Macro-Debt data(DMX)'!AG90, 0)","v":582.88825087650093},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH90), 'Input 3 - Macro-Debt data(DMX)'!AH90, 0)","v":204.14878938962599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI90), 'Input 3 - Macro-Debt data(DMX)'!AI90, 0)","v":521.735060380238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ90), 'Input 3 - Macro-Debt data(DMX)'!AJ90, 0)","v":474.90672117241701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK90), 'Input 3 - Macro-Debt data(DMX)'!AK90, 0)","v":437.98327180441601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL90), 'Input 3 - Macro-Debt data(DMX)'!AL90, 0)","v":41.2846331094132},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM90), 'Input 3 - Macro-Debt data(DMX)'!AM90, 0)","v":38.067549864050299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN90), 'Input 3 - Macro-Debt data(DMX)'!AN90, 0)","v":27.2577090186874},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO90), 'Input 3 - Macro-Debt data(DMX)'!AO90, 0)","v":10.655309961862201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP90), 'Input 3 - Macro-Debt data(DMX)'!AP90, 0)","v":5.2588165141696903},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ90), 'Input 3 - Macro-Debt data(DMX)'!AQ90, 0)","v":5.1929760360848398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR90), 'Input 3 - Macro-Debt data(DMX)'!AR90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS90), 'Input 3 - Macro-Debt data(DMX)'!AS90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT90), 'Input 3 - Macro-Debt data(DMX)'!AT90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU90), 'Input 3 - Macro-Debt data(DMX)'!AU90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV90), 'Input 3 - Macro-Debt data(DMX)'!AV90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW90), 'Input 3 - Macro-Debt data(DMX)'!AW90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX90), 'Input 3 - Macro-Debt data(DMX)'!AX90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY90), 'Input 3 - Macro-Debt data(DMX)'!AY90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ90), 'Input 3 - Macro-Debt data(DMX)'!AZ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA90), 'Input 3 - Macro-Debt data(DMX)'!BA90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB90), 'Input 3 - Macro-Debt data(DMX)'!BB90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC90), 'Input 3 - Macro-Debt data(DMX)'!BC90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD90), 'Input 3 - Macro-Debt data(DMX)'!BD90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE90), 'Input 3 - Macro-Debt data(DMX)'!BE90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF90), 'Input 3 - Macro-Debt data(DMX)'!BF90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG90), 'Input 3 - Macro-Debt data(DMX)'!BG90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH90), 'Input 3 - Macro-Debt data(DMX)'!BH90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI90), 'Input 3 - Macro-Debt data(DMX)'!BI90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ90), 'Input 3 - Macro-Debt data(DMX)'!BJ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK90), 'Input 3 - Macro-Debt data(DMX)'!BK90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL90), 'Input 3 - Macro-Debt data(DMX)'!BL90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM90), 'Input 3 - Macro-Debt data(DMX)'!BM90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN90), 'Input 3 - Macro-Debt data(DMX)'!BN90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO90), 'Input 3 - Macro-Debt data(DMX)'!BO90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP90), 'Input 3 - Macro-Debt data(DMX)'!BP90, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J39","v":"OLD_COM2"}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W91), 'Input 3 - Macro-Debt data(DMX)'!W91, 0)","v":16.987665168777802},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X91), 'Input 3 - Macro-Debt data(DMX)'!X91, 0)","v":37.458033990155599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y91), 'Input 3 - Macro-Debt data(DMX)'!Y91, 0)","v":41.946536144866698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z91), 'Input 3 - Macro-Debt data(DMX)'!Z91, 0)","v":34.871866666666705},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA91), 'Input 3 - Macro-Debt data(DMX)'!AA91, 0)","v":33.658133333333296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB91), 'Input 3 - Macro-Debt data(DMX)'!AB91, 0)","v":32.444400000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC91), 'Input 3 - Macro-Debt data(DMX)'!AC91, 0)","v":16.2306666666667},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD91), 'Input 3 - Macro-Debt data(DMX)'!AD91, 0)","v":15.7669333333333},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE91), 'Input 3 - Macro-Debt data(DMX)'!AE91, 0)","v":15.3032},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF91), 'Input 3 - Macro-Debt data(DMX)'!AF91, 0)","v":14.8394666666667},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG91), 'Input 3 - Macro-Debt data(DMX)'!AG91, 0)","v":14.375733333333301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH91), 'Input 3 - Macro-Debt data(DMX)'!AH91, 0)","v":13.912000000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI91), 'Input 3 - Macro-Debt data(DMX)'!AI91, 0)","v":13.448266666666699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ91), 'Input 3 - Macro-Debt data(DMX)'!AJ91, 0)","v":12.984533333333301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK91), 'Input 3 - Macro-Debt data(DMX)'!AK91, 0)","v":12.520799999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL91), 'Input 3 - Macro-Debt data(DMX)'!AL91, 0)","v":12.057066666666699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM91), 'Input 3 - Macro-Debt data(DMX)'!AM91, 0)","v":5.9126000000000003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN91), 'Input 3 - Macro-Debt data(DMX)'!AN91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO91), 'Input 3 - Macro-Debt data(DMX)'!AO91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP91), 'Input 3 - Macro-Debt data(DMX)'!AP91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ91), 'Input 3 - Macro-Debt data(DMX)'!AQ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR91), 'Input 3 - Macro-Debt data(DMX)'!AR91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS91), 'Input 3 - Macro-Debt data(DMX)'!AS91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT91), 'Input 3 - Macro-Debt data(DMX)'!AT91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU91), 'Input 3 - Macro-Debt data(DMX)'!AU91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV91), 'Input 3 - Macro-Debt data(DMX)'!AV91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW91), 'Input 3 - Macro-Debt data(DMX)'!AW91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX91), 'Input 3 - Macro-Debt data(DMX)'!AX91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY91), 'Input 3 - Macro-Debt data(DMX)'!AY91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ91), 'Input 3 - Macro-Debt data(DMX)'!AZ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA91), 'Input 3 - Macro-Debt data(DMX)'!BA91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB91), 'Input 3 - Macro-Debt data(DMX)'!BB91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC91), 'Input 3 - Macro-Debt data(DMX)'!BC91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD91), 'Input 3 - Macro-Debt data(DMX)'!BD91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE91), 'Input 3 - Macro-Debt data(DMX)'!BE91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF91), 'Input 3 - Macro-Debt data(DMX)'!BF91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG91), 'Input 3 - Macro-Debt data(DMX)'!BG91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH91), 'Input 3 - Macro-Debt data(DMX)'!BH91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI91), 'Input 3 - Macro-Debt data(DMX)'!BI91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ91), 'Input 3 - Macro-Debt data(DMX)'!BJ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK91), 'Input 3 - Macro-Debt data(DMX)'!BK91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL91), 'Input 3 - Macro-Debt data(DMX)'!BL91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM91), 'Input 3 - Macro-Debt data(DMX)'!BM91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN91), 'Input 3 - Macro-Debt data(DMX)'!BN91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO91), 'Input 3 - Macro-Debt data(DMX)'!BO91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP91), 'Input 3 - Macro-Debt data(DMX)'!BP91, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J40","v":"OLD_COM3"}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W92), 'Input 3 - Macro-Debt data(DMX)'!W92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X92), 'Input 3 - Macro-Debt data(DMX)'!X92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y92), 'Input 3 - Macro-Debt data(DMX)'!Y92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z92), 'Input 3 - Macro-Debt data(DMX)'!Z92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA92), 'Input 3 - Macro-Debt data(DMX)'!AA92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB92), 'Input 3 - Macro-Debt data(DMX)'!AB92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC92), 'Input 3 - Macro-Debt data(DMX)'!AC92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD92), 'Input 3 - Macro-Debt data(DMX)'!AD92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE92), 'Input 3 - Macro-Debt data(DMX)'!AE92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF92), 'Input 3 - Macro-Debt data(DMX)'!AF92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG92), 'Input 3 - Macro-Debt data(DMX)'!AG92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH92), 'Input 3 - Macro-Debt data(DMX)'!AH92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI92), 'Input 3 - Macro-Debt data(DMX)'!AI92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ92), 'Input 3 - Macro-Debt data(DMX)'!AJ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK92), 'Input 3 - Macro-Debt data(DMX)'!AK92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL92), 'Input 3 - Macro-Debt data(DMX)'!AL92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM92), 'Input 3 - Macro-Debt data(DMX)'!AM92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN92), 'Input 3 - Macro-Debt data(DMX)'!AN92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO92), 'Input 3 - Macro-Debt data(DMX)'!AO92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP92), 'Input 3 - Macro-Debt data(DMX)'!AP92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ92), 'Input 3 - Macro-Debt data(DMX)'!AQ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR92), 'Input 3 - Macro-Debt data(DMX)'!AR92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS92), 'Input 3 - Macro-Debt data(DMX)'!AS92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT92), 'Input 3 - Macro-Debt data(DMX)'!AT92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU92), 'Input 3 - Macro-Debt data(DMX)'!AU92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV92), 'Input 3 - Macro-Debt data(DMX)'!AV92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW92), 'Input 3 - Macro-Debt data(DMX)'!AW92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX92), 'Input 3 - Macro-Debt data(DMX)'!AX92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY92), 'Input 3 - Macro-Debt data(DMX)'!AY92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ92), 'Input 3 - Macro-Debt data(DMX)'!AZ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA92), 'Input 3 - Macro-Debt data(DMX)'!BA92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB92), 'Input 3 - Macro-Debt data(DMX)'!BB92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC92), 'Input 3 - Macro-Debt data(DMX)'!BC92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD92), 'Input 3 - Macro-Debt data(DMX)'!BD92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE92), 'Input 3 - Macro-Debt data(DMX)'!BE92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF92), 'Input 3 - Macro-Debt data(DMX)'!BF92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG92), 'Input 3 - Macro-Debt data(DMX)'!BG92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH92), 'Input 3 - Macro-Debt data(DMX)'!BH92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI92), 'Input 3 - Macro-Debt data(DMX)'!BI92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ92), 'Input 3 - Macro-Debt data(DMX)'!BJ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK92), 'Input 3 - Macro-Debt data(DMX)'!BK92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL92), 'Input 3 - Macro-Debt data(DMX)'!BL92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM92), 'Input 3 - Macro-Debt data(DMX)'!BM92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN92), 'Input 3 - Macro-Debt data(DMX)'!BN92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO92), 'Input 3 - Macro-Debt data(DMX)'!BO92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP92), 'Input 3 - Macro-Debt data(DMX)'!BP92, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J41","v":"OLD_COM4"}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W93), 'Input 3 - Macro-Debt data(DMX)'!W93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X93), 'Input 3 - Macro-Debt data(DMX)'!X93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y93), 'Input 3 - Macro-Debt data(DMX)'!Y93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z93), 'Input 3 - Macro-Debt data(DMX)'!Z93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA93), 'Input 3 - Macro-Debt data(DMX)'!AA93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB93), 'Input 3 - Macro-Debt data(DMX)'!AB93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC93), 'Input 3 - Macro-Debt data(DMX)'!AC93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD93), 'Input 3 - Macro-Debt data(DMX)'!AD93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE93), 'Input 3 - Macro-Debt data(DMX)'!AE93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF93), 'Input 3 - Macro-Debt data(DMX)'!AF93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG93), 'Input 3 - Macro-Debt data(DMX)'!AG93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH93), 'Input 3 - Macro-Debt data(DMX)'!AH93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI93), 'Input 3 - Macro-Debt data(DMX)'!AI93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ93), 'Input 3 - Macro-Debt data(DMX)'!AJ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK93), 'Input 3 - Macro-Debt data(DMX)'!AK93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL93), 'Input 3 - Macro-Debt data(DMX)'!AL93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM93), 'Input 3 - Macro-Debt data(DMX)'!AM93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN93), 'Input 3 - Macro-Debt data(DMX)'!AN93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO93), 'Input 3 - Macro-Debt data(DMX)'!AO93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP93), 'Input 3 - Macro-Debt data(DMX)'!AP93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ93), 'Input 3 - Macro-Debt data(DMX)'!AQ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR93), 'Input 3 - Macro-Debt data(DMX)'!AR93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS93), 'Input 3 - Macro-Debt data(DMX)'!AS93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT93), 'Input 3 - Macro-Debt data(DMX)'!AT93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU93), 'Input 3 - Macro-Debt data(DMX)'!AU93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV93), 'Input 3 - Macro-Debt data(DMX)'!AV93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW93), 'Input 3 - Macro-Debt data(DMX)'!AW93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX93), 'Input 3 - Macro-Debt data(DMX)'!AX93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY93), 'Input 3 - Macro-Debt data(DMX)'!AY93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ93), 'Input 3 - Macro-Debt data(DMX)'!AZ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA93), 'Input 3 - Macro-Debt data(DMX)'!BA93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB93), 'Input 3 - Macro-Debt data(DMX)'!BB93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC93), 'Input 3 - Macro-Debt data(DMX)'!BC93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD93), 'Input 3 - Macro-Debt data(DMX)'!BD93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE93), 'Input 3 - Macro-Debt data(DMX)'!BE93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF93), 'Input 3 - Macro-Debt data(DMX)'!BF93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG93), 'Input 3 - Macro-Debt data(DMX)'!BG93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH93), 'Input 3 - Macro-Debt data(DMX)'!BH93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI93), 'Input 3 - Macro-Debt data(DMX)'!BI93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ93), 'Input 3 - Macro-Debt data(DMX)'!BJ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK93), 'Input 3 - Macro-Debt data(DMX)'!BK93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL93), 'Input 3 - Macro-Debt data(DMX)'!BL93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM93), 'Input 3 - Macro-Debt data(DMX)'!BM93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN93), 'Input 3 - Macro-Debt data(DMX)'!BN93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO93), 'Input 3 - Macro-Debt data(DMX)'!BO93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP93), 'Input 3 - Macro-Debt data(DMX)'!BP93, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J42","v":"OLD_COM5"}]
[]
[{"$f":"++IF(START!$L$10=\"English\",translation!C637,IF(START!$L$10=\"French\",translation!D637,IF(START!$L$10=\"Portuguese\",translation!E637,translation!F637)))","v":"Total external debt (excluding locally-issued debt)"},null,null,null,{"$f":"E11+E18+E22+E35","v":1631.862649391916},1680.33612899234,1733.9594866302396,1691.3886436671992,1797.6753551807317,1681.0351396576891,1475.2649678568478,2771.0072858984545,1358.4058370261926,1222.2862961519977,1108.6944947428572,360.54521755251835,1009.9148219026241,977.76031824161782,939.16519013337245,207.46153936479229,195.1040407423103,177.1736544900364,159.36331002630018,151.95568409212072,150.68792211022185,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16]
[{"$f":"++IF(START!$L$10=\"English\",translation!C639,IF(START!$L$10=\"French\",translation!D639,IF(START!$L$10=\"Portuguese\",translation!E639,translation!F639)))","v":"    of which: principal"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W95), 'Input 3 - Macro-Debt data(DMX)'!W95, 0)","v":1187.34075388889},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X95), 'Input 3 - Macro-Debt data(DMX)'!X95, 0)","v":1237.91413292886},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y95), 'Input 3 - Macro-Debt data(DMX)'!Y95, 0)","v":1098.0617457490901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z95), 'Input 3 - Macro-Debt data(DMX)'!Z95, 0)","v":1045.8219639087199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA95), 'Input 3 - Macro-Debt data(DMX)'!AA95, 0)","v":1199.8500284035699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB95), 'Input 3 - Macro-Debt data(DMX)'!AB95, 0)","v":1236.9599813298601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC95), 'Input 3 - Macro-Debt data(DMX)'!AC95, 0)","v":1091.2494703448501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD95), 'Input 3 - Macro-Debt data(DMX)'!AD95, 0)","v":1689.86673307704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE95), 'Input 3 - Macro-Debt data(DMX)'!AE95, 0)","v":1007.4214483057999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF95), 'Input 3 - Macro-Debt data(DMX)'!AF95, 0)","v":904.41585819053898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG95), 'Input 3 - Macro-Debt data(DMX)'!AG95, 0)","v":794.124908114238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH95), 'Input 3 - Macro-Debt data(DMX)'!AH95, 0)","v":356.32470102459803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI95), 'Input 3 - Macro-Debt data(DMX)'!AI95, 0)","v":646.17422810059497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ95), 'Input 3 - Macro-Debt data(DMX)'!AJ95, 0)","v":630.85057526197397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK95), 'Input 3 - Macro-Debt data(DMX)'!AK95, 0)","v":625.467410239213},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL95), 'Input 3 - Macro-Debt data(DMX)'!AL95, 0)","v":256.77136609928903},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM95), 'Input 3 - Macro-Debt data(DMX)'!AM95, 0)","v":245.14840214182001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN95), 'Input 3 - Macro-Debt data(DMX)'!AN95, 0)","v":227.873167235681},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO95), 'Input 3 - Macro-Debt data(DMX)'!AO95, 0)","v":209.534630518726},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP95), 'Input 3 - Macro-Debt data(DMX)'!AP95, 0)","v":200.08147642301199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ95), 'Input 3 - Macro-Debt data(DMX)'!AQ95, 0)","v":197.49241551404899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR95), 'Input 3 - Macro-Debt data(DMX)'!AR95, 0)","v":190.30988035655901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS95), 'Input 3 - Macro-Debt data(DMX)'!AS95, 0)","v":189.11215825853199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT95), 'Input 3 - Macro-Debt data(DMX)'!AT95, 0)","v":184.56141966425201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU95), 'Input 3 - Macro-Debt data(DMX)'!AU95, 0)","v":174.735874783659},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV95), 'Input 3 - Macro-Debt data(DMX)'!AV95, 0)","v":160.26240220755199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW95), 'Input 3 - Macro-Debt data(DMX)'!AW95, 0)","v":151.02908717080101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX95), 'Input 3 - Macro-Debt data(DMX)'!AX95, 0)","v":145.22952054897698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY95), 'Input 3 - Macro-Debt data(DMX)'!AY95, 0)","v":137.27574145808899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ95), 'Input 3 - Macro-Debt data(DMX)'!AZ95, 0)","v":105.794078104904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA95), 'Input 3 - Macro-Debt data(DMX)'!BA95, 0)","v":90.085816644294198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB95), 'Input 3 - Macro-Debt data(DMX)'!BB95, 0)","v":60.3771079512304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC95), 'Input 3 - Macro-Debt data(DMX)'!BC95, 0)","v":51.970814227089896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD95), 'Input 3 - Macro-Debt data(DMX)'!BD95, 0)","v":33.5008160080708},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE95), 'Input 3 - Macro-Debt data(DMX)'!BE95, 0)","v":30.299874312985402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF95), 'Input 3 - Macro-Debt data(DMX)'!BF95, 0)","v":26.478970316246201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG95), 'Input 3 - Macro-Debt data(DMX)'!BG95, 0)","v":22.127841031223699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH95), 'Input 3 - Macro-Debt data(DMX)'!BH95, 0)","v":15.491713657980698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI95), 'Input 3 - Macro-Debt data(DMX)'!BI95, 0)","v":12.378413892258999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ95), 'Input 3 - Macro-Debt data(DMX)'!BJ95, 0)","v":11.404714813577799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK95), 'Input 3 - Macro-Debt data(DMX)'!BK95, 0)","v":8.3421760866341206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL95), 'Input 3 - Macro-Debt data(DMX)'!BL95, 0)","v":5.2963883037350294},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM95), 'Input 3 - Macro-Debt data(DMX)'!BM95, 0)","v":4.8695963015645605},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN95), 'Input 3 - Macro-Debt data(DMX)'!BN95, 0)","v":4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO95), 'Input 3 - Macro-Debt data(DMX)'!BO95, 0)","v":2.5158262627500001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP95), 'Input 3 - Macro-Debt data(DMX)'!BP95, 0)","v":2.5158262627500001}]
[{"$f":"++IF(START!$L$10=\"English\",translation!C640,IF(START!$L$10=\"French\",translation!D640,IF(START!$L$10=\"Portuguese\",translation!E640,translation!F640)))","v":"    of which: interest"},null,null,null,{"$f":"+E42-E43","v":444.52189550302592},{"$f":"+F42-F43","v":442.42199606348004},635.8977408811495,645.56667975847927,597.82532677716176,444.07515832782906,384.01549751199764,1081.1405528214145,350.98438872039264,317.87043796145872,314.56958662861916,4.2205165279203243,363.74059380202914,346.90974297964385,313.69777989415945,-49.309826734496738,-50.044361399509711,-50.699512745644597,-50.171320492425821,-48.125792330891272,-46.804493403827138,-46.413292483632006,-46.414518614189006,-44.799587246904991,-44.210213817607013,-42.888431741287988,-41.542073913663003,-39.304238761123969,-39.269681393174196,-39.521379218787601,-38.426370553762702,-35.746831432635901,-34.308748465830192,-26.678026787959197,-24.229408793285614,-20.45285320880572,-16.773854212958277,-14.910192123180785,-11.801036216376898,-10.831480996613514,-7.77308612858765,-4.7314422046063722,-4.3087940613537175,-3.4433416187069712,-2.5158262627500001,-2.5158262627500001]
["(hide) Evolution of debt (excluding locally-issued debt)",null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W51","v":16721.401507777799},{"$f":"E45-F43","v":15483.487374848939},{"$f":"F45-G43","v":14385.425629099849},13339.603665191129,12139.753636787558,10902.793655457699,9811.5441851128489,8121.6774520358085,7114.2560037300082,6209.8401455394687,5415.715237425231,5059.3905364006332,4413.2163083000378,3782.3657330380638,3156.898322798851,2900.126956699562,2654.978554557742,2427.1053873220608,2217.5707568033349,2017.489280380323,1819.9968648662739,1629.6869845097149,1440.5748262511829,1256.0134065869308,1081.2775318032718,921.01512959571983,769.98604242491888,624.75652187594187,487.48078041785288,381.68670231294891,291.60088566865471,231.2237777174243,179.25296349033439,145.75214748226358,115.45227316927819,88.973302853031981,66.845461821808286,51.353748163827589,38.975334271568592,27.570619457990794,19.228443371356676,13.932055067621647,9.0624587660570874,5.0624587660570874,2.5466325033070873,3.080624055708725E-2]
[{"$f":"\"check (outstanding as of end-\"&E9&\" - total debt services)\"","v":"check (outstanding as of end-2023 - total debt services)"},null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W51-SUM(F43:AX43)","v":3.0806240560195874E-2}]
[]
["Locally-issued debt"]
[{"$f":"IF($C$120=lookup!$X$4,\"Locally-issued debt held by non-residents\",\"Locally-issued debt held by non-residents - please ignore on a currency basis\")","v":"Locally-issued debt held by non-residents"},null,null,null,{"$f":"E50+E51","v":851.03378805166835},1366.87921470021,1052.6972443597051,457.20115959366893,233.7949761069697,443.94720782588814,10.780533477310673,10.378212941794342,9.9909066737666095,9.6180543532628402,57.972908861050719,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_LC_NR_ALL"]
[{"$f":"'Input 5 - Local-debt Financing'!A103","v":"Denominated in local currency (LC)"},null,null,null,{"$f":"IF($C$120=lookup!$X$4,('Input 3 - Macro-Debt data(DMX)'!W166+'Input 3 - Macro-Debt data(DMX)'!W168)/'Input 3 - Macro-Debt data(DMX)'!W20,0)","v":851.03378805166835},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!I147+'Input 5 - Local-debt Financing'!I156)/Ext_Debt_Data!F403,0)","v":1366.87921470021},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J147+'Input 5 - Local-debt Financing'!J156)/Ext_Debt_Data!G403,0)","v":1052.6972443597051},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K147+'Input 5 - Local-debt Financing'!K156)/Ext_Debt_Data!H403,0)","v":457.20115959366893},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L147+'Input 5 - Local-debt Financing'!L156)/Ext_Debt_Data!I403,0)","v":233.7949761069697},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M147+'Input 5 - Local-debt Financing'!M156)/Ext_Debt_Data!J403,0)","v":443.94720782588814},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N147+'Input 5 - Local-debt Financing'!N156)/Ext_Debt_Data!K403,0)","v":10.780533477310673},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O147+'Input 5 - Local-debt Financing'!O156)/Ext_Debt_Data!L403,0)","v":10.378212941794342},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P147+'Input 5 - Local-debt Financing'!P156)/Ext_Debt_Data!M403,0)","v":9.9909066737666095},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q147+'Input 5 - Local-debt Financing'!Q156)/Ext_Debt_Data!N403,0)","v":9.6180543532628402},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R147+'Input 5 - Local-debt Financing'!R156)/Ext_Debt_Data!O403,0)","v":57.972908861050719},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S147+'Input 5 - Local-debt Financing'!S156)/Ext_Debt_Data!P403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T147+'Input 5 - Local-debt Financing'!T156)/Ext_Debt_Data!Q403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U147+'Input 5 - Local-debt Financing'!U156)/Ext_Debt_Data!R403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V147+'Input 5 - Local-debt Financing'!V156)/Ext_Debt_Data!S403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W147+'Input 5 - Local-debt Financing'!W156)/Ext_Debt_Data!T403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X147+'Input 5 - Local-debt Financing'!X156)/Ext_Debt_Data!U403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y147+'Input 5 - Local-debt Financing'!Y156)/Ext_Debt_Data!V403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z147+'Input 5 - Local-debt Financing'!Z156)/Ext_Debt_Data!W403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA147+'Input 5 - Local-debt Financing'!AA156)/Ext_Debt_Data!X403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB147+'Input 5 - Local-debt Financing'!AB156)/Ext_Debt_Data!Y403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC147+'Input 5 - Local-debt Financing'!AC156)/Ext_Debt_Data!Z403,0)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A34","v":"Denominated in foreign currency (FX)"},null,null,null,{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!H148+'Input 5 - Local-debt Financing'!H157)/Ext_Debt_Data!E403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!I148+'Input 5 - Local-debt Financing'!I157)/Ext_Debt_Data!F403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J148+'Input 5 - Local-debt Financing'!J157)/Ext_Debt_Data!G403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K148+'Input 5 - Local-debt Financing'!K157)/Ext_Debt_Data!H403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L148+'Input 5 - Local-debt Financing'!L157)/Ext_Debt_Data!I403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M148+'Input 5 - Local-debt Financing'!M157)/Ext_Debt_Data!J403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N148+'Input 5 - Local-debt Financing'!N157)/Ext_Debt_Data!K403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O148+'Input 5 - Local-debt Financing'!O157)/Ext_Debt_Data!L403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P148+'Input 5 - Local-debt Financing'!P157)/Ext_Debt_Data!M403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q148+'Input 5 - Local-debt Financing'!Q157)/Ext_Debt_Data!N403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R148+'Input 5 - Local-debt Financing'!R157)/Ext_Debt_Data!O403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S148+'Input 5 - Local-debt Financing'!S157)/Ext_Debt_Data!P403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T148+'Input 5 - Local-debt Financing'!T157)/Ext_Debt_Data!Q403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U148+'Input 5 - Local-debt Financing'!U157)/Ext_Debt_Data!R403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V148+'Input 5 - Local-debt Financing'!V157)/Ext_Debt_Data!S403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W148+'Input 5 - Local-debt Financing'!W157)/Ext_Debt_Data!T403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X148+'Input 5 - Local-debt Financing'!X157)/Ext_Debt_Data!U403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y148+'Input 5 - Local-debt Financing'!Y157)/Ext_Debt_Data!V403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z148+'Input 5 - Local-debt Financing'!Z157)/Ext_Debt_Data!W403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA148+'Input 5 - Local-debt Financing'!AA157)/Ext_Debt_Data!X403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB148+'Input 5 - Local-debt Financing'!AB157)/Ext_Debt_Data!Y403,0)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC148+'Input 5 - Local-debt Financing'!AC157)/Ext_Debt_Data!Z403,0)","v":0}]
[{"$f":"IF($C$120=lookup!$X$4,\"Locally-issued debt held by residents\",\"Locally-issued debt\")","v":"Locally-issued debt held by residents"}]
[{"$f":"'Input 5 - Local-debt Financing'!A92","v":"Denominated in foreign currency (FX)"},null,null,null,{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!H145+'Input 5 - Local-debt Financing'!H153)/E403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!I145+'Input 5 - Local-debt Financing'!I153)/F403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!J145+'Input 5 - Local-debt Financing'!J153)/G403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!K145+'Input 5 - Local-debt Financing'!K153)/H403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!L145+'Input 5 - Local-debt Financing'!L153)/I403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!M145+'Input 5 - Local-debt Financing'!M153)/J403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!N145+'Input 5 - Local-debt Financing'!N153)/K403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!O145+'Input 5 - Local-debt Financing'!O153)/L403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!P145+'Input 5 - Local-debt Financing'!P153)/M403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Q145+'Input 5 - Local-debt Financing'!Q153)/N403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!R145+'Input 5 - Local-debt Financing'!R153)/O403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!S145+'Input 5 - Local-debt Financing'!S153)/P403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!T145+'Input 5 - Local-debt Financing'!T153)/Q403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!U145+'Input 5 - Local-debt Financing'!U153)/R403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!V145+'Input 5 - Local-debt Financing'!V153)/S403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!W145+'Input 5 - Local-debt Financing'!W153)/T403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!X145+'Input 5 - Local-debt Financing'!X153)/U403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Y145+'Input 5 - Local-debt Financing'!Y153)/V403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Z145+'Input 5 - Local-debt Financing'!Z153)/W403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AA145+'Input 5 - Local-debt Financing'!AA153)/X403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AB145+'Input 5 - Local-debt Financing'!AB153)/Y403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AC145+'Input 5 - Local-debt Financing'!AC153)/Z403)","v":0}]
[{"$f":"++IF(START!L10=\"English\",translation!C636,IF(START!L10=\"French\",translation!D636,IF(START!L10=\"Portuguese\",translation!E636,translation!F636)))","v":"If the Breakdown is not available insert total debt service here"}]
["Total locally-issued debt service",null,null,null,{"$f":"E49+E53","v":851.03378805166835},1366.87921470021,1052.6972443597051,457.20115959366893,233.7949761069697,443.94720782588814,10.780533477310673,10.378212941794342,9.9909066737666095,9.6180543532628402,57.972908861050719,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A43","v":"    of which: principal"},null,null,null,{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!H156+'Input 5 - Local-debt Financing'!H157)/Ext_Debt_Data!E403,('Input 5 - Local-debt Financing'!H153)/E403)","v":487.07767646578532},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!I156+'Input 5 - Local-debt Financing'!I157)/Ext_Debt_Data!F403,('Input 5 - Local-debt Financing'!I153)/F403)","v":807.77899841642386},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J156+'Input 5 - Local-debt Financing'!J157)/Ext_Debt_Data!G403,('Input 5 - Local-debt Financing'!J153)/G403)","v":722.1637139818223},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K156+'Input 5 - Local-debt Financing'!K157)/Ext_Debt_Data!H403,('Input 5 - Local-debt Financing'!K153)/H403)","v":279.85916978383159},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L156+'Input 5 - Local-debt Financing'!L157)/Ext_Debt_Data!I403,('Input 5 - Local-debt Financing'!L153)/I403)","v":107.91014904444388},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M156+'Input 5 - Local-debt Financing'!M157)/Ext_Debt_Data!J403,('Input 5 - Local-debt Financing'!M153)/J403)","v":347.36212904827539},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N156+'Input 5 - Local-debt Financing'!N157)/Ext_Debt_Data!K403,('Input 5 - Local-debt Financing'!N153)/K403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O156+'Input 5 - Local-debt Financing'!O157)/Ext_Debt_Data!L403,('Input 5 - Local-debt Financing'!O153)/L403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P156+'Input 5 - Local-debt Financing'!P157)/Ext_Debt_Data!M403,('Input 5 - Local-debt Financing'!P153)/M403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q156+'Input 5 - Local-debt Financing'!Q157)/Ext_Debt_Data!N403,('Input 5 - Local-debt Financing'!Q153)/N403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R156+'Input 5 - Local-debt Financing'!R157)/Ext_Debt_Data!O403,('Input 5 - Local-debt Financing'!R153)/O403)","v":48.71379229005759},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S156+'Input 5 - Local-debt Financing'!S157)/Ext_Debt_Data!P403,('Input 5 - Local-debt Financing'!S153)/P403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T156+'Input 5 - Local-debt Financing'!T157)/Ext_Debt_Data!Q403,('Input 5 - Local-debt Financing'!T153)/Q403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U156+'Input 5 - Local-debt Financing'!U157)/Ext_Debt_Data!R403,('Input 5 - Local-debt Financing'!U153)/R403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V156+'Input 5 - Local-debt Financing'!V157)/Ext_Debt_Data!S403,('Input 5 - Local-debt Financing'!V153)/S403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W156+'Input 5 - Local-debt Financing'!W157)/Ext_Debt_Data!T403,('Input 5 - Local-debt Financing'!W153)/T403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X156+'Input 5 - Local-debt Financing'!X157)/Ext_Debt_Data!U403,('Input 5 - Local-debt Financing'!X153)/U403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y156+'Input 5 - Local-debt Financing'!Y157)/Ext_Debt_Data!V403,('Input 5 - Local-debt Financing'!Y153)/V403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z156+'Input 5 - Local-debt Financing'!Z157)/Ext_Debt_Data!W403,('Input 5 - Local-debt Financing'!Z153)/W403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA156+'Input 5 - Local-debt Financing'!AA157)/Ext_Debt_Data!X403,('Input 5 - Local-debt Financing'!AA153)/X403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB156+'Input 5 - Local-debt Financing'!AB157)/Ext_Debt_Data!Y403,('Input 5 - Local-debt Financing'!AB153)/Y403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC156+'Input 5 - Local-debt Financing'!AC157)/Ext_Debt_Data!Z403,('Input 5 - Local-debt Financing'!AC153)/Z403)","v":0}]
[{"$f":"A44","v":"    of which: interest"},null,null,null,{"$f":"E55-E56","v":363.95611158588304},{"$f":"F55-F56","v":559.10021628378615},330.53353037788281,177.34198980983734,125.88482706252582,96.58507877761275,10.780533477310673,10.378212941794342,9.9909066737666095,9.6180543532628402,9.2591165709931289,0,0,0,0,0,0,0,0,0,0,0]
["Evolution of debt",null,null,null,{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!H166+'Input 5 - Local-debt Financing'!H167)/E402,'Input 5 - Local-debt Financing'!H163/E402)","v":2760.4123708394841},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!I166+'Input 5 - Local-debt Financing'!I167)/F402,'Input 5 - Local-debt Financing'!I163/F402)","v":1700.5981168163573},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J166+'Input 5 - Local-debt Financing'!J167)/G402,'Input 5 - Local-debt Financing'!J163/G402)","v":871.68048336077345},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K166+'Input 5 - Local-debt Financing'!K167)/H402,'Input 5 - Local-debt Financing'!K163/H402)","v":545.31327159246916},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L166+'Input 5 - Local-debt Financing'!L167)/I402,'Input 5 - Local-debt Financing'!L163/I402)","v":414.33395883215468},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M166+'Input 5 - Local-debt Financing'!M167)/J402,'Input 5 - Local-debt Financing'!M163/J402)","v":57.817592170708309},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N166+'Input 5 - Local-debt Financing'!N167)/K402,'Input 5 - Local-debt Financing'!N163/K402)","v":55.659887759016463},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O166+'Input 5 - Local-debt Financing'!O167)/L402,'Input 5 - Local-debt Financing'!O163/L402)","v":53.582707079867795},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P166+'Input 5 - Local-debt Financing'!P167)/M402,'Input 5 - Local-debt Financing'!P163/M402)","v":51.583045054592382},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q166+'Input 5 - Local-debt Financing'!Q167)/N402,'Input 5 - Local-debt Financing'!Q163/N402)","v":49.65800875155535},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R166+'Input 5 - Local-debt Financing'!R167)/O402,'Input 5 - Local-debt Financing'!R163/O402)","v":-1.2395911212302591E-12},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S166+'Input 5 - Local-debt Financing'!S167)/P402,'Input 5 - Local-debt Financing'!S163/P402)","v":-1.1933306124377913E-12},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T166+'Input 5 - Local-debt Financing'!T167)/Q402,'Input 5 - Local-debt Financing'!T163/Q402)","v":-1.1487965073256077E-12},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U166+'Input 5 - Local-debt Financing'!U167)/R402,'Input 5 - Local-debt Financing'!U163/R402)","v":-1.1059243779454253E-12},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V166+'Input 5 - Local-debt Financing'!V167)/S402,'Input 5 - Local-debt Financing'!V163/S402)","v":-1.064652200746403E-12},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W166+'Input 5 - Local-debt Financing'!W167)/T402,'Input 5 - Local-debt Financing'!W163/T402)","v":-1.0249202668449481E-12},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X166+'Input 5 - Local-debt Financing'!X167)/U402,'Input 5 - Local-debt Financing'!X163/U402)","v":-9.8667109564331272E-13},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y166+'Input 5 - Local-debt Financing'!Y167)/V402,'Input 5 - Local-debt Financing'!Y163/V402)","v":-9.4984935167181246E-13},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z166+'Input 5 - Local-debt Financing'!Z167)/W402,'Input 5 - Local-debt Financing'!Z163/W402)","v":-9.1440176453442995E-13},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA166+'Input 5 - Local-debt Financing'!AA167)/X402,'Input 5 - Local-debt Financing'!AA163/X402)","v":-8.8027705184198317E-13},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB166+'Input 5 - Local-debt Financing'!AB167)/Y402,'Input 5 - Local-debt Financing'!AB163/Y402)","v":-8.4742584502135043E-13},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC166+'Input 5 - Local-debt Financing'!AC167)/Z402,'Input 5 - Local-debt Financing'!AC163/Z402)","v":-8.1580061789349787E-13}]
["Please check line 168 for domestic debt consistency"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C638,IF(START!L10=\"French\",translation!D638,IF(START!L10=\"Portuguese\",translation!E638,translation!F638)))","v":"Total external debt (including locally-issued debt)"},null,null,null,{"$f":"E42+E55","v":2482.8964374435845},3047.2153436925501,2786.6567309899447,2148.5898032608679,2031.4703312877014,2124.9823474835771,1486.0455013341584,2781.3854988402486,1368.3967436999592,1231.9043505052605,1166.6674036039078,360.54521755251835,1009.9148219026241,977.76031824161782,939.16519013337245,207.46153936479229,195.1040407423103,177.1736544900364,159.36331002630018,151.95568409212072,150.68792211022185,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_TOTAL"]
[{"$f":"++IF(START!L10=\"English\",translation!C639,IF(START!L10=\"French\",translation!D639,IF(START!L10=\"Portuguese\",translation!E639,translation!F639)))","v":"    of which: principal"},null,null,null,{"$f":"E43+E56","v":1674.4184303546754},2045.6931313452837,1820.2254597309125,1325.6811336925516,1307.7601774480138,1584.3221103781354,1091.2494703448501,1689.86673307704,1007.4214483057999,904.41585819053898,842.83870040429554,356.32470102459803,646.17422810059497,630.85057526197397,625.467410239213,256.77136609928903,245.14840214182001,227.873167235681,209.534630518726,200.08147642301199,197.49241551404899,190.30988035655901,189.11215825853199,184.56141966425201,174.735874783659,160.26240220755199,151.02908717080101,145.22952054897698,137.27574145808899,105.794078104904,90.085816644294198,60.3771079512304,51.970814227089896,33.5008160080708,30.299874312985402,26.478970316246201,22.127841031223699,15.491713657980698,12.378413892258999,11.404714813577799,8.3421760866341206,5.2963883037350294,4.8695963015645605,4,2.5158262627500001,2.5158262627500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_TOTAL_P"]
[{"$f":"++IF(START!L10=\"English\",translation!C640,IF(START!L10=\"French\",translation!D640,IF(START!L10=\"Portuguese\",translation!E640,translation!F640)))","v":"    of which: interest"},null,null,null,{"$f":"+E61-E62","v":808.47800708890918},1001.5222123472663,966.4312712590322,822.90866956831633,723.71015383968756,540.66023710544164,394.79603098930829,1091.5187657632086,360.97529539415928,327.4884923147215,323.82870319961228,4.2205165279203243,363.74059380202914,346.90974297964385,313.69777989415945,-49.309826734496738,-50.044361399509711,-50.699512745644597,-50.171320492425821,-48.125792330891272,-46.804493403827138,-46.413292483632006,-46.414518614189006,-44.799587246904991,-44.210213817607013,-42.888431741287988,-41.542073913663003,-39.304238761123969,-39.269681393174196,-39.521379218787601,-38.426370553762702,-35.746831432635901,-34.308748465830192,-26.678026787959197,-24.229408793285614,-20.45285320880572,-16.773854212958277,-14.910192123180785,-11.801036216376898,-10.831480996613514,-7.77308612858765,-4.7314422046063722,-4.3087940613537175,-3.4433416187069712,-2.5158262627500001,-2.5158262627500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_TOTAL_I"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C642,IF(START!L10=\"French\",translation!D642,IF(START!L10=\"Portuguese\",translation!E642,translation!F642)))","v":"2. Stock of outstanding arrears"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W55), 'Input 3 - Macro-Debt data(DMX)'!W55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X55), 'Input 3 - Macro-Debt data(DMX)'!X55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y55), 'Input 3 - Macro-Debt data(DMX)'!Y55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z55), 'Input 3 - Macro-Debt data(DMX)'!Z55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA55), 'Input 3 - Macro-Debt data(DMX)'!AA55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB55), 'Input 3 - Macro-Debt data(DMX)'!AB55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC55), 'Input 3 - Macro-Debt data(DMX)'!AC55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD55), 'Input 3 - Macro-Debt data(DMX)'!AD55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE55), 'Input 3 - Macro-Debt data(DMX)'!AE55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF55), 'Input 3 - Macro-Debt data(DMX)'!AF55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG55), 'Input 3 - Macro-Debt data(DMX)'!AG55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH55), 'Input 3 - Macro-Debt data(DMX)'!AH55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI55), 'Input 3 - Macro-Debt data(DMX)'!AI55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ55), 'Input 3 - Macro-Debt data(DMX)'!AJ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK55), 'Input 3 - Macro-Debt data(DMX)'!AK55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL55), 'Input 3 - Macro-Debt data(DMX)'!AL55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM55), 'Input 3 - Macro-Debt data(DMX)'!AM55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN55), 'Input 3 - Macro-Debt data(DMX)'!AN55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO55), 'Input 3 - Macro-Debt data(DMX)'!AO55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP55), 'Input 3 - Macro-Debt data(DMX)'!AP55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ55), 'Input 3 - Macro-Debt data(DMX)'!AQ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR55), 'Input 3 - Macro-Debt data(DMX)'!AR55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS55), 'Input 3 - Macro-Debt data(DMX)'!AS55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT55), 'Input 3 - Macro-Debt data(DMX)'!AT55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU55), 'Input 3 - Macro-Debt data(DMX)'!AU55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV55), 'Input 3 - Macro-Debt data(DMX)'!AV55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW55), 'Input 3 - Macro-Debt data(DMX)'!AW55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX55), 'Input 3 - Macro-Debt data(DMX)'!AX55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY55), 'Input 3 - Macro-Debt data(DMX)'!AY55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ55), 'Input 3 - Macro-Debt data(DMX)'!AZ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA55), 'Input 3 - Macro-Debt data(DMX)'!BA55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB55), 'Input 3 - Macro-Debt data(DMX)'!BB55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC55), 'Input 3 - Macro-Debt data(DMX)'!BC55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD55), 'Input 3 - Macro-Debt data(DMX)'!BD55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE55), 'Input 3 - Macro-Debt data(DMX)'!BE55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF55), 'Input 3 - Macro-Debt data(DMX)'!BF55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG55), 'Input 3 - Macro-Debt data(DMX)'!BG55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH55), 'Input 3 - Macro-Debt data(DMX)'!BH55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI55), 'Input 3 - Macro-Debt data(DMX)'!BI55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ55), 'Input 3 - Macro-Debt data(DMX)'!BJ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK55), 'Input 3 - Macro-Debt data(DMX)'!BK55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL55), 'Input 3 - Macro-Debt data(DMX)'!BL55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM55), 'Input 3 - Macro-Debt data(DMX)'!BM55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN55), 'Input 3 - Macro-Debt data(DMX)'!BN55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO55), 'Input 3 - Macro-Debt data(DMX)'!BO55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP55), 'Input 3 - Macro-Debt data(DMX)'!BP55, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_ARREARS"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C644,IF(START!L10=\"French\",translation!D644,IF(START!L10=\"Portuguese\",translation!E644,translation!F644)))","v":"Evolution of old MLT debt, excluding arrears (nominal)"},null,null,null,{"$f":"'Macro-Debt_Data'!T9-E65","v":19481.813878617282},{"$f":"E67-F43-(E58-F58)","v":17184.085491665293},{"$f":"F67-G43-(F58-G58)","v":15257.10611246062},13884.916936783597,12554.087595619712,10960.611247628407,9867.2040728718657,8175.2601591156763,7165.8390487846009,6259.4981542910245,5415.71523742523,5059.3905364006323,4413.2163083000378,3782.3657330380638,3156.898322798851,2900.126956699562,2654.978554557742,2427.1053873220608,2217.5707568033349,2017.489280380323,1819.9968648662739,1629.6869845097149,1440.5748262511838,1256.0134065869318,1081.2775318032727,921.01512959572074,769.98604242491979,624.75652187594278,487.48078041785379,381.68670231294982,291.60088566865562,231.22377771742521,179.2529634903353,145.75214748226449,115.4522731692791,88.973302853032891,66.845461821809195,51.353748163828499,38.975334271569501,27.570619457991704,19.228443371357585,13.932055067622557,9.0624587660579969,5.0624587660579969,2.5466325033079968,3.0806240557996745E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_MLT_CHG"]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C647,IF(START!L10=\"French\",translation!D647,IF(START!L10=\"Portuguese\",translation!E647,translation!F647)))","v":"3. NEW MLT DEBT: Disbursements (including for refinancing/clearance of arrears)"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F72:F81)","v":150},{"$f":"SUM(G72:G81)","v":160},409.697960357341,330.62,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA72:AA81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY72:AY81)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK72:BK81)","v":0},0,0,0,"NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L10","v":0},{"$f":"'Input 4 - External Financing'!M10","v":0},{"$f":"'Input 4 - External Financing'!N10","v":0},{"$f":"'Input 4 - External Financing'!O10","v":0},{"$f":"'Input 4 - External Financing'!P10","v":0},{"$f":"'Input 4 - External Financing'!Q10","v":0},{"$f":"'Input 4 - External Financing'!R10","v":0},{"$f":"'Input 4 - External Financing'!S10","v":0},{"$f":"'Input 4 - External Financing'!T10","v":0},{"$f":"'Input 4 - External Financing'!U10","v":0},{"$f":"'Input 4 - External Financing'!V10","v":0},{"$f":"'Input 4 - External Financing'!W10","v":0},{"$f":"'Input 4 - External Financing'!X10","v":0},{"$f":"'Input 4 - External Financing'!Y10","v":0},{"$f":"'Input 4 - External Financing'!Z10","v":0},{"$f":"'Input 4 - External Financing'!AA10","v":0},{"$f":"'Input 4 - External Financing'!AB10","v":0},{"$f":"'Input 4 - External Financing'!AC10","v":0},{"$f":"'Input 4 - External Financing'!AD10","v":0},{"$f":"'Input 4 - External Financing'!AE10","v":0},{"$f":"'Input 4 - External Financing'!AF10","v":0},{"$f":"'Input 4 - External Financing'!AG10","v":0},{"$f":"'Input 4 - External Financing'!AH10","v":0},{"$f":"'Input 4 - External Financing'!AI10","v":0},{"$f":"'Input 4 - External Financing'!AJ10","v":0},{"$f":"'Input 4 - External Financing'!AK10","v":0},{"$f":"'Input 4 - External Financing'!AL10","v":0},{"$f":"'Input 4 - External Financing'!AM10","v":0},{"$f":"'Input 4 - External Financing'!AN10","v":0},{"$f":"'Input 4 - External Financing'!AO10","v":0},{"$f":"'Input 4 - External Financing'!AP10","v":0},{"$f":"'Input 4 - External Financing'!AQ10","v":0},{"$f":"'Input 4 - External Financing'!AR10","v":0},{"$f":"'Input 4 - External Financing'!AS10","v":0},{"$f":"'Input 4 - External Financing'!AT10","v":0},{"$f":"'Input 4 - External Financing'!AU10","v":0},{"$f":"'Input 4 - External Financing'!AV10","v":0},{"$f":"'Input 4 - External Financing'!AW10","v":0},{"$f":"'Input 4 - External Financing'!AX10","v":0},{"$f":"'Input 4 - External Financing'!AY10","v":0},{"$f":"'Input 4 - External Financing'!AZ10","v":0},{"$f":"'Input 4 - External Financing'!BA10","v":0},{"$f":"'Input 4 - External Financing'!BB10","v":0},{"$f":"'Input 4 - External Financing'!BC10","v":0},{"$f":"'Input 4 - External Financing'!BD10","v":0},{"$f":"'Input 4 - External Financing'!BE10","v":0},{"$f":"'Input 4 - External Financing'!BF10","v":0},{"$f":"'Input 4 - External Financing'!BG10","v":0},{"$f":"'Input 4 - External Financing'!BH10","v":0},{"$f":"'Input 4 - External Financing'!BI10","v":0},{"$f":"'Input 4 - External Financing'!BJ10","v":0},{"$f":"'Input 4 - External Financing'!BK10","v":0},{"$f":"'Input 4 - External Financing'!BL10","v":0},{"$f":"'Input 4 - External Financing'!BM10","v":0},{"$f":"'Input 4 - External Financing'!BN10","v":0},{"$f":"'Input 4 - External Financing'!BO10","v":0},{"$f":"'Input 4 - External Financing'!BP10","v":0},{"$f":"'Input 4 - External Financing'!BQ10","v":0},{"$f":"'Input 4 - External Financing'!BR10","v":0},{"$f":"'Input 4 - External Financing'!BS10","v":0},{"$f":"'Input 4 - External Financing'!BT10","v":0},"NEW_IMF"]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L11","v":150},{"$f":"'Input 4 - External Financing'!M11","v":20},{"$f":"'Input 4 - External Financing'!N11","v":114.697960357341},{"$f":"'Input 4 - External Financing'!O11","v":105.62},{"$f":"'Input 4 - External Financing'!P11","v":200},{"$f":"'Input 4 - External Financing'!Q11","v":200},{"$f":"'Input 4 - External Financing'!R11","v":0},{"$f":"'Input 4 - External Financing'!S11","v":0},{"$f":"'Input 4 - External Financing'!T11","v":0},{"$f":"'Input 4 - External Financing'!U11","v":0},{"$f":"'Input 4 - External Financing'!V11","v":0},{"$f":"'Input 4 - External Financing'!W11","v":0},{"$f":"'Input 4 - External Financing'!X11","v":0},{"$f":"'Input 4 - External Financing'!Y11","v":0},{"$f":"'Input 4 - External Financing'!Z11","v":0},{"$f":"'Input 4 - External Financing'!AA11","v":0},{"$f":"'Input 4 - External Financing'!AB11","v":0},{"$f":"'Input 4 - External Financing'!AC11","v":0},{"$f":"'Input 4 - External Financing'!AD11","v":0},{"$f":"'Input 4 - External Financing'!AE11","v":0},{"$f":"'Input 4 - External Financing'!AF11","v":0},{"$f":"'Input 4 - External Financing'!AG11","v":0},{"$f":"'Input 4 - External Financing'!AH11","v":0},{"$f":"'Input 4 - External Financing'!AI11","v":0},{"$f":"'Input 4 - External Financing'!AJ11","v":0},{"$f":"'Input 4 - External Financing'!AK11","v":0},{"$f":"'Input 4 - External Financing'!AL11","v":0},{"$f":"'Input 4 - External Financing'!AM11","v":0},{"$f":"'Input 4 - External Financing'!AN11","v":0},{"$f":"'Input 4 - External Financing'!AO11","v":0},{"$f":"'Input 4 - External Financing'!AP11","v":0},{"$f":"'Input 4 - External Financing'!AQ11","v":0},{"$f":"'Input 4 - External Financing'!AR11","v":0},{"$f":"'Input 4 - External Financing'!AS11","v":0},{"$f":"'Input 4 - External Financing'!AT11","v":0},{"$f":"'Input 4 - External Financing'!AU11","v":0},{"$f":"'Input 4 - External Financing'!AV11","v":0},{"$f":"'Input 4 - External Financing'!AW11","v":0},{"$f":"'Input 4 - External Financing'!AX11","v":0},{"$f":"'Input 4 - External Financing'!AY11","v":0},{"$f":"'Input 4 - External Financing'!AZ11","v":0},{"$f":"'Input 4 - External Financing'!BA11","v":0},{"$f":"'Input 4 - External Financing'!BB11","v":0},{"$f":"'Input 4 - External Financing'!BC11","v":0},{"$f":"'Input 4 - External Financing'!BD11","v":0},{"$f":"'Input 4 - External Financing'!BE11","v":0},{"$f":"'Input 4 - External Financing'!BF11","v":0},{"$f":"'Input 4 - External Financing'!BG11","v":0},{"$f":"'Input 4 - External Financing'!BH11","v":0},{"$f":"'Input 4 - External Financing'!BI11","v":0},{"$f":"'Input 4 - External Financing'!BJ11","v":0},{"$f":"'Input 4 - External Financing'!BK11","v":0},{"$f":"'Input 4 - External Financing'!BL11","v":0},{"$f":"'Input 4 - External Financing'!BM11","v":0},{"$f":"'Input 4 - External Financing'!BN11","v":0},{"$f":"'Input 4 - External Financing'!BO11","v":0},{"$f":"'Input 4 - External Financing'!BP11","v":0},{"$f":"'Input 4 - External Financing'!BQ11","v":0},{"$f":"'Input 4 - External Financing'!BR11","v":0},{"$f":"'Input 4 - External Financing'!BS11","v":0},{"$f":"'Input 4 - External Financing'!BT11","v":0},"NEW_IDA"]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L12","v":0},{"$f":"'Input 4 - External Financing'!M12","v":100},{"$f":"'Input 4 - External Financing'!N12","v":100},{"$f":"'Input 4 - External Financing'!O12","v":100},{"$f":"'Input 4 - External Financing'!P12","v":0},{"$f":"'Input 4 - External Financing'!Q12","v":0},{"$f":"'Input 4 - External Financing'!R12","v":0},{"$f":"'Input 4 - External Financing'!S12","v":0},{"$f":"'Input 4 - External Financing'!T12","v":0},{"$f":"'Input 4 - External Financing'!U12","v":0},{"$f":"'Input 4 - External Financing'!V12","v":0},{"$f":"'Input 4 - External Financing'!W12","v":0},{"$f":"'Input 4 - External Financing'!X12","v":0},{"$f":"'Input 4 - External Financing'!Y12","v":0},{"$f":"'Input 4 - External Financing'!Z12","v":0},{"$f":"'Input 4 - External Financing'!AA12","v":0},{"$f":"'Input 4 - External Financing'!AB12","v":0},{"$f":"'Input 4 - External Financing'!AC12","v":0},{"$f":"'Input 4 - External Financing'!AD12","v":0},{"$f":"'Input 4 - External Financing'!AE12","v":0},{"$f":"'Input 4 - External Financing'!AF12","v":0},{"$f":"'Input 4 - External Financing'!AG12","v":0},{"$f":"'Input 4 - External Financing'!AH12","v":0},{"$f":"'Input 4 - External Financing'!AI12","v":0},{"$f":"'Input 4 - External Financing'!AJ12","v":0},{"$f":"'Input 4 - External Financing'!AK12","v":0},{"$f":"'Input 4 - External Financing'!AL12","v":0},{"$f":"'Input 4 - External Financing'!AM12","v":0},{"$f":"'Input 4 - External Financing'!AN12","v":0},{"$f":"'Input 4 - External Financing'!AO12","v":0},{"$f":"'Input 4 - External Financing'!AP12","v":0},{"$f":"'Input 4 - External Financing'!AQ12","v":0},{"$f":"'Input 4 - External Financing'!AR12","v":0},{"$f":"'Input 4 - External Financing'!AS12","v":0},{"$f":"'Input 4 - External Financing'!AT12","v":0},{"$f":"'Input 4 - External Financing'!AU12","v":0},{"$f":"'Input 4 - External Financing'!AV12","v":0},{"$f":"'Input 4 - External Financing'!AW12","v":0},{"$f":"'Input 4 - External Financing'!AX12","v":0},{"$f":"'Input 4 - External Financing'!AY12","v":0},{"$f":"'Input 4 - External Financing'!AZ12","v":0},{"$f":"'Input 4 - External Financing'!BA12","v":0},{"$f":"'Input 4 - External Financing'!BB12","v":0},{"$f":"'Input 4 - External Financing'!BC12","v":0},{"$f":"'Input 4 - External Financing'!BD12","v":0},{"$f":"'Input 4 - External Financing'!BE12","v":0},{"$f":"'Input 4 - External Financing'!BF12","v":0},{"$f":"'Input 4 - External Financing'!BG12","v":0},{"$f":"'Input 4 - External Financing'!BH12","v":0},{"$f":"'Input 4 - External Financing'!BI12","v":0},{"$f":"'Input 4 - External Financing'!BJ12","v":0},{"$f":"'Input 4 - External Financing'!BK12","v":0},{"$f":"'Input 4 - External Financing'!BL12","v":0},{"$f":"'Input 4 - External Financing'!BM12","v":0},{"$f":"'Input 4 - External Financing'!BN12","v":0},{"$f":"'Input 4 - External Financing'!BO12","v":0},{"$f":"'Input 4 - External Financing'!BP12","v":0},{"$f":"'Input 4 - External Financing'!BQ12","v":0},{"$f":"'Input 4 - External Financing'!BR12","v":0},{"$f":"'Input 4 - External Financing'!BS12","v":0},{"$f":"'Input 4 - External Financing'!BT12","v":0},"NEW_IDA_REG"]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L13","v":0},{"$f":"'Input 4 - External Financing'!M13","v":0},{"$f":"'Input 4 - External Financing'!N13","v":5},{"$f":"'Input 4 - External Financing'!O13","v":5},{"$f":"'Input 4 - External Financing'!P13","v":0},{"$f":"'Input 4 - External Financing'!Q13","v":0},{"$f":"'Input 4 - External Financing'!R13","v":0},{"$f":"'Input 4 - External Financing'!S13","v":0},{"$f":"'Input 4 - External Financing'!T13","v":0},{"$f":"'Input 4 - External Financing'!U13","v":0},{"$f":"'Input 4 - External Financing'!V13","v":0},{"$f":"'Input 4 - External Financing'!W13","v":0},{"$f":"'Input 4 - External Financing'!X13","v":0},{"$f":"'Input 4 - External Financing'!Y13","v":0},{"$f":"'Input 4 - External Financing'!Z13","v":0},{"$f":"'Input 4 - External Financing'!AA13","v":0},{"$f":"'Input 4 - External Financing'!AB13","v":0},{"$f":"'Input 4 - External Financing'!AC13","v":0},{"$f":"'Input 4 - External Financing'!AD13","v":0},{"$f":"'Input 4 - External Financing'!AE13","v":0},{"$f":"'Input 4 - External Financing'!AF13","v":0},{"$f":"'Input 4 - External Financing'!AG13","v":0},{"$f":"'Input 4 - External Financing'!AH13","v":0},{"$f":"'Input 4 - External Financing'!AI13","v":0},{"$f":"'Input 4 - External Financing'!AJ13","v":0},{"$f":"'Input 4 - External Financing'!AK13","v":0},{"$f":"'Input 4 - External Financing'!AL13","v":0},{"$f":"'Input 4 - External Financing'!AM13","v":0},{"$f":"'Input 4 - External Financing'!AN13","v":0},{"$f":"'Input 4 - External Financing'!AO13","v":0},{"$f":"'Input 4 - External Financing'!AP13","v":0},{"$f":"'Input 4 - External Financing'!AQ13","v":0},{"$f":"'Input 4 - External Financing'!AR13","v":0},{"$f":"'Input 4 - External Financing'!AS13","v":0},{"$f":"'Input 4 - External Financing'!AT13","v":0},{"$f":"'Input 4 - External Financing'!AU13","v":0},{"$f":"'Input 4 - External Financing'!AV13","v":0},{"$f":"'Input 4 - External Financing'!AW13","v":0},{"$f":"'Input 4 - External Financing'!AX13","v":0},{"$f":"'Input 4 - External Financing'!AY13","v":0},{"$f":"'Input 4 - External Financing'!AZ13","v":0},{"$f":"'Input 4 - External Financing'!BA13","v":0},{"$f":"'Input 4 - External Financing'!BB13","v":0},{"$f":"'Input 4 - External Financing'!BC13","v":0},{"$f":"'Input 4 - External Financing'!BD13","v":0},{"$f":"'Input 4 - External Financing'!BE13","v":0},{"$f":"'Input 4 - External Financing'!BF13","v":0},{"$f":"'Input 4 - External Financing'!BG13","v":0},{"$f":"'Input 4 - External Financing'!BH13","v":0},{"$f":"'Input 4 - External Financing'!BI13","v":0},{"$f":"'Input 4 - External Financing'!BJ13","v":0},{"$f":"'Input 4 - External Financing'!BK13","v":0},{"$f":"'Input 4 - External Financing'!BL13","v":0},{"$f":"'Input 4 - External Financing'!BM13","v":0},{"$f":"'Input 4 - External Financing'!BN13","v":0},{"$f":"'Input 4 - External Financing'!BO13","v":0},{"$f":"'Input 4 - External Financing'!BP13","v":0},{"$f":"'Input 4 - External Financing'!BQ13","v":0},{"$f":"'Input 4 - External Financing'!BR13","v":0},{"$f":"'Input 4 - External Financing'!BS13","v":0},{"$f":"'Input 4 - External Financing'!BT13","v":0},"NEW_OTHERS1"]
[{"$f":"'Input 4 - External Financing'!B$14","v":"IDA NEW 40-year credits"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L14","v":0},{"$f":"'Input 4 - External Financing'!M14","v":0},{"$f":"'Input 4 - External Financing'!N14","v":10},{"$f":"'Input 4 - External Financing'!O14","v":0},{"$f":"'Input 4 - External Financing'!P14","v":0},{"$f":"'Input 4 - External Financing'!Q14","v":0},{"$f":"'Input 4 - External Financing'!R14","v":0},{"$f":"'Input 4 - External Financing'!S14","v":0},{"$f":"'Input 4 - External Financing'!T14","v":0},{"$f":"'Input 4 - External Financing'!U14","v":0},{"$f":"'Input 4 - External Financing'!V14","v":0},{"$f":"'Input 4 - External Financing'!W14","v":0},{"$f":"'Input 4 - External Financing'!X14","v":0},{"$f":"'Input 4 - External Financing'!Y14","v":0},{"$f":"'Input 4 - External Financing'!Z14","v":0},{"$f":"'Input 4 - External Financing'!AA14","v":0},{"$f":"'Input 4 - External Financing'!AB14","v":0},{"$f":"'Input 4 - External Financing'!AC14","v":0},{"$f":"'Input 4 - External Financing'!AD14","v":0},{"$f":"'Input 4 - External Financing'!AE14","v":0},{"$f":"'Input 4 - External Financing'!AF14","v":0},{"$f":"'Input 4 - External Financing'!AG14","v":0},{"$f":"'Input 4 - External Financing'!AH14","v":0},{"$f":"'Input 4 - External Financing'!AI14","v":0},{"$f":"'Input 4 - External Financing'!AJ14","v":0},{"$f":"'Input 4 - External Financing'!AK14","v":0},{"$f":"'Input 4 - External Financing'!AL14","v":0},{"$f":"'Input 4 - External Financing'!AM14","v":0},{"$f":"'Input 4 - External Financing'!AN14","v":0},{"$f":"'Input 4 - External Financing'!AO14","v":0},{"$f":"'Input 4 - External Financing'!AP14","v":0},{"$f":"'Input 4 - External Financing'!AQ14","v":0},{"$f":"'Input 4 - External Financing'!AR14","v":0},{"$f":"'Input 4 - External Financing'!AS14","v":0},{"$f":"'Input 4 - External Financing'!AT14","v":0},{"$f":"'Input 4 - External Financing'!AU14","v":0},{"$f":"'Input 4 - External Financing'!AV14","v":0},{"$f":"'Input 4 - External Financing'!AW14","v":0},{"$f":"'Input 4 - External Financing'!AX14","v":0},{"$f":"'Input 4 - External Financing'!AY14","v":0},{"$f":"'Input 4 - External Financing'!AZ14","v":0},{"$f":"'Input 4 - External Financing'!BA14","v":0},{"$f":"'Input 4 - External Financing'!BB14","v":0},{"$f":"'Input 4 - External Financing'!BC14","v":0},{"$f":"'Input 4 - External Financing'!BD14","v":0},{"$f":"'Input 4 - External Financing'!BE14","v":0},{"$f":"'Input 4 - External Financing'!BF14","v":0},{"$f":"'Input 4 - External Financing'!BG14","v":0},{"$f":"'Input 4 - External Financing'!BH14","v":0},{"$f":"'Input 4 - External Financing'!BI14","v":0},{"$f":"'Input 4 - External Financing'!BJ14","v":0},{"$f":"'Input 4 - External Financing'!BK14","v":0},{"$f":"'Input 4 - External Financing'!BL14","v":0},{"$f":"'Input 4 - External Financing'!BM14","v":0},{"$f":"'Input 4 - External Financing'!BN14","v":0},{"$f":"'Input 4 - External Financing'!BO14","v":0},{"$f":"'Input 4 - External Financing'!BP14","v":0},{"$f":"'Input 4 - External Financing'!BQ14","v":0},{"$f":"'Input 4 - External Financing'!BR14","v":0},{"$f":"'Input 4 - External Financing'!BS14","v":0},{"$f":"'Input 4 - External Financing'!BT14","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"IDA NEW Regular"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L15","v":0},{"$f":"'Input 4 - External Financing'!M15","v":0},{"$f":"'Input 4 - External Financing'!N15","v":100},{"$f":"'Input 4 - External Financing'!O15","v":0},{"$f":"'Input 4 - External Financing'!P15","v":0},{"$f":"'Input 4 - External Financing'!Q15","v":0},{"$f":"'Input 4 - External Financing'!R15","v":0},{"$f":"'Input 4 - External Financing'!S15","v":0},{"$f":"'Input 4 - External Financing'!T15","v":0},{"$f":"'Input 4 - External Financing'!U15","v":0},{"$f":"'Input 4 - External Financing'!V15","v":0},{"$f":"'Input 4 - External Financing'!W15","v":0},{"$f":"'Input 4 - External Financing'!X15","v":0},{"$f":"'Input 4 - External Financing'!Y15","v":0},{"$f":"'Input 4 - External Financing'!Z15","v":0},{"$f":"'Input 4 - External Financing'!AA15","v":0},{"$f":"'Input 4 - External Financing'!AB15","v":0},{"$f":"'Input 4 - External Financing'!AC15","v":0},{"$f":"'Input 4 - External Financing'!AD15","v":0},{"$f":"'Input 4 - External Financing'!AE15","v":0},{"$f":"'Input 4 - External Financing'!AF15","v":0},{"$f":"'Input 4 - External Financing'!AG15","v":0},{"$f":"'Input 4 - External Financing'!AH15","v":0},{"$f":"'Input 4 - External Financing'!AI15","v":0},{"$f":"'Input 4 - External Financing'!AJ15","v":0},{"$f":"'Input 4 - External Financing'!AK15","v":0},{"$f":"'Input 4 - External Financing'!AL15","v":0},{"$f":"'Input 4 - External Financing'!AM15","v":0},{"$f":"'Input 4 - External Financing'!AN15","v":0},{"$f":"'Input 4 - External Financing'!AO15","v":0},{"$f":"'Input 4 - External Financing'!AP15","v":0},{"$f":"'Input 4 - External Financing'!AQ15","v":0},{"$f":"'Input 4 - External Financing'!AR15","v":0},{"$f":"'Input 4 - External Financing'!AS15","v":0},{"$f":"'Input 4 - External Financing'!AT15","v":0},{"$f":"'Input 4 - External Financing'!AU15","v":0},{"$f":"'Input 4 - External Financing'!AV15","v":0},{"$f":"'Input 4 - External Financing'!AW15","v":0},{"$f":"'Input 4 - External Financing'!AX15","v":0},{"$f":"'Input 4 - External Financing'!AY15","v":0},{"$f":"'Input 4 - External Financing'!AZ15","v":0},{"$f":"'Input 4 - External Financing'!BA15","v":0},{"$f":"'Input 4 - External Financing'!BB15","v":0},{"$f":"'Input 4 - External Financing'!BC15","v":0},{"$f":"'Input 4 - External Financing'!BD15","v":0},{"$f":"'Input 4 - External Financing'!BE15","v":0},{"$f":"'Input 4 - External Financing'!BF15","v":0},{"$f":"'Input 4 - External Financing'!BG15","v":0},{"$f":"'Input 4 - External Financing'!BH15","v":0},{"$f":"'Input 4 - External Financing'!BI15","v":0},{"$f":"'Input 4 - External Financing'!BJ15","v":0},{"$f":"'Input 4 - External Financing'!BK15","v":0},{"$f":"'Input 4 - External Financing'!BL15","v":0},{"$f":"'Input 4 - External Financing'!BM15","v":0},{"$f":"'Input 4 - External Financing'!BN15","v":0},{"$f":"'Input 4 - External Financing'!BO15","v":0},{"$f":"'Input 4 - External Financing'!BP15","v":0},{"$f":"'Input 4 - External Financing'!BQ15","v":0},{"$f":"'Input 4 - External Financing'!BR15","v":0},{"$f":"'Input 4 - External Financing'!BS15","v":0},{"$f":"'Input 4 - External Financing'!BT15","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"IDA NEW Blend (also enter) -->"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L16","v":0},{"$f":"'Input 4 - External Financing'!M16","v":20},{"$f":"'Input 4 - External Financing'!N16","v":40},{"$f":"'Input 4 - External Financing'!O16","v":60},{"$f":"'Input 4 - External Financing'!P16","v":0},{"$f":"'Input 4 - External Financing'!Q16","v":0},{"$f":"'Input 4 - External Financing'!R16","v":0},{"$f":"'Input 4 - External Financing'!S16","v":0},{"$f":"'Input 4 - External Financing'!T16","v":0},{"$f":"'Input 4 - External Financing'!U16","v":0},{"$f":"'Input 4 - External Financing'!V16","v":0},{"$f":"'Input 4 - External Financing'!W16","v":0},{"$f":"'Input 4 - External Financing'!X16","v":0},{"$f":"'Input 4 - External Financing'!Y16","v":0},{"$f":"'Input 4 - External Financing'!Z16","v":0},{"$f":"'Input 4 - External Financing'!AA16","v":0},{"$f":"'Input 4 - External Financing'!AB16","v":0},{"$f":"'Input 4 - External Financing'!AC16","v":0},{"$f":"'Input 4 - External Financing'!AD16","v":0},{"$f":"'Input 4 - External Financing'!AE16","v":0},{"$f":"'Input 4 - External Financing'!AF16","v":0},{"$f":"'Input 4 - External Financing'!AG16","v":0},{"$f":"'Input 4 - External Financing'!AH16","v":0},{"$f":"'Input 4 - External Financing'!AI16","v":0},{"$f":"'Input 4 - External Financing'!AJ16","v":0},{"$f":"'Input 4 - External Financing'!AK16","v":0},{"$f":"'Input 4 - External Financing'!AL16","v":0},{"$f":"'Input 4 - External Financing'!AM16","v":0},{"$f":"'Input 4 - External Financing'!AN16","v":0},{"$f":"'Input 4 - External Financing'!AO16","v":0},{"$f":"'Input 4 - External Financing'!AP16","v":0},{"$f":"'Input 4 - External Financing'!AQ16","v":0},{"$f":"'Input 4 - External Financing'!AR16","v":0},{"$f":"'Input 4 - External Financing'!AS16","v":0},{"$f":"'Input 4 - External Financing'!AT16","v":0},{"$f":"'Input 4 - External Financing'!AU16","v":0},{"$f":"'Input 4 - External Financing'!AV16","v":0},{"$f":"'Input 4 - External Financing'!AW16","v":0},{"$f":"'Input 4 - External Financing'!AX16","v":0},{"$f":"'Input 4 - External Financing'!AY16","v":0},{"$f":"'Input 4 - External Financing'!AZ16","v":0},{"$f":"'Input 4 - External Financing'!BA16","v":0},{"$f":"'Input 4 - External Financing'!BB16","v":0},{"$f":"'Input 4 - External Financing'!BC16","v":0},{"$f":"'Input 4 - External Financing'!BD16","v":0},{"$f":"'Input 4 - External Financing'!BE16","v":0},{"$f":"'Input 4 - External Financing'!BF16","v":0},{"$f":"'Input 4 - External Financing'!BG16","v":0},{"$f":"'Input 4 - External Financing'!BH16","v":0},{"$f":"'Input 4 - External Financing'!BI16","v":0},{"$f":"'Input 4 - External Financing'!BJ16","v":0},{"$f":"'Input 4 - External Financing'!BK16","v":0},{"$f":"'Input 4 - External Financing'!BL16","v":0},{"$f":"'Input 4 - External Financing'!BM16","v":0},{"$f":"'Input 4 - External Financing'!BN16","v":0},{"$f":"'Input 4 - External Financing'!BO16","v":0},{"$f":"'Input 4 - External Financing'!BP16","v":0},{"$f":"'Input 4 - External Financing'!BQ16","v":0},{"$f":"'Input 4 - External Financing'!BR16","v":0},{"$f":"'Input 4 - External Financing'!BS16","v":0},{"$f":"'Input 4 - External Financing'!BT16","v":0}]
[{"$f":"'Input 4 - External Financing'!B$17","v":"IDA NEW 60-year credits"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L17","v":0},{"$f":"'Input 4 - External Financing'!M17","v":20},{"$f":"'Input 4 - External Financing'!N17","v":40},{"$f":"'Input 4 - External Financing'!O17","v":60},{"$f":"'Input 4 - External Financing'!P17","v":0},{"$f":"'Input 4 - External Financing'!Q17","v":0},{"$f":"'Input 4 - External Financing'!R17","v":0},{"$f":"'Input 4 - External Financing'!S17","v":0},{"$f":"'Input 4 - External Financing'!T17","v":0},{"$f":"'Input 4 - External Financing'!U17","v":0},{"$f":"'Input 4 - External Financing'!V17","v":0},{"$f":"'Input 4 - External Financing'!W17","v":0},{"$f":"'Input 4 - External Financing'!X17","v":0},{"$f":"'Input 4 - External Financing'!Y17","v":0},{"$f":"'Input 4 - External Financing'!Z17","v":0},{"$f":"'Input 4 - External Financing'!AA17","v":0},{"$f":"'Input 4 - External Financing'!AB17","v":0},{"$f":"'Input 4 - External Financing'!AC17","v":0},{"$f":"'Input 4 - External Financing'!AD17","v":0},{"$f":"'Input 4 - External Financing'!AE17","v":0},{"$f":"'Input 4 - External Financing'!AF17","v":0},{"$f":"'Input 4 - External Financing'!AG17","v":0},{"$f":"'Input 4 - External Financing'!AH17","v":0},{"$f":"'Input 4 - External Financing'!AI17","v":0},{"$f":"'Input 4 - External Financing'!AJ17","v":0},{"$f":"'Input 4 - External Financing'!AK17","v":0},{"$f":"'Input 4 - External Financing'!AL17","v":0},{"$f":"'Input 4 - External Financing'!AM17","v":0},{"$f":"'Input 4 - External Financing'!AN17","v":0},{"$f":"'Input 4 - External Financing'!AO17","v":0},{"$f":"'Input 4 - External Financing'!AP17","v":0},{"$f":"'Input 4 - External Financing'!AQ17","v":0},{"$f":"'Input 4 - External Financing'!AR17","v":0},{"$f":"'Input 4 - External Financing'!AS17","v":0},{"$f":"'Input 4 - External Financing'!AT17","v":0},{"$f":"'Input 4 - External Financing'!AU17","v":0},{"$f":"'Input 4 - External Financing'!AV17","v":0},{"$f":"'Input 4 - External Financing'!AW17","v":0},{"$f":"'Input 4 - External Financing'!AX17","v":0},{"$f":"'Input 4 - External Financing'!AY17","v":0},{"$f":"'Input 4 - External Financing'!AZ17","v":0},{"$f":"'Input 4 - External Financing'!BA17","v":0},{"$f":"'Input 4 - External Financing'!BB17","v":0},{"$f":"'Input 4 - External Financing'!BC17","v":0},{"$f":"'Input 4 - External Financing'!BD17","v":0},{"$f":"'Input 4 - External Financing'!BE17","v":0},{"$f":"'Input 4 - External Financing'!BF17","v":0},{"$f":"'Input 4 - External Financing'!BG17","v":0},{"$f":"'Input 4 - External Financing'!BH17","v":0},{"$f":"'Input 4 - External Financing'!BI17","v":0},{"$f":"'Input 4 - External Financing'!BJ17","v":0},{"$f":"'Input 4 - External Financing'!BK17","v":0},{"$f":"'Input 4 - External Financing'!BL17","v":0},{"$f":"'Input 4 - External Financing'!BM17","v":0},{"$f":"'Input 4 - External Financing'!BN17","v":0},{"$f":"'Input 4 - External Financing'!BO17","v":0},{"$f":"'Input 4 - External Financing'!BP17","v":0},{"$f":"'Input 4 - External Financing'!BQ17","v":0},{"$f":"'Input 4 - External Financing'!BR17","v":0},{"$f":"'Input 4 - External Financing'!BS17","v":0},{"$f":"'Input 4 - External Financing'!BT17","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L18","v":0},{"$f":"'Input 4 - External Financing'!M18","v":0},{"$f":"'Input 4 - External Financing'!N18","v":0},{"$f":"'Input 4 - External Financing'!O18","v":0},{"$f":"'Input 4 - External Financing'!P18","v":0},{"$f":"'Input 4 - External Financing'!Q18","v":0},{"$f":"'Input 4 - External Financing'!R18","v":0},{"$f":"'Input 4 - External Financing'!S18","v":0},{"$f":"'Input 4 - External Financing'!T18","v":0},{"$f":"'Input 4 - External Financing'!U18","v":0},{"$f":"'Input 4 - External Financing'!V18","v":0},{"$f":"'Input 4 - External Financing'!W18","v":0},{"$f":"'Input 4 - External Financing'!X18","v":0},{"$f":"'Input 4 - External Financing'!Y18","v":0},{"$f":"'Input 4 - External Financing'!Z18","v":0},{"$f":"'Input 4 - External Financing'!AA18","v":0},{"$f":"'Input 4 - External Financing'!AB18","v":0},{"$f":"'Input 4 - External Financing'!AC18","v":0},{"$f":"'Input 4 - External Financing'!AD18","v":0},{"$f":"'Input 4 - External Financing'!AE18","v":0},{"$f":"'Input 4 - External Financing'!AF18","v":0},{"$f":"'Input 4 - External Financing'!AG18","v":0},{"$f":"'Input 4 - External Financing'!AH18","v":0},{"$f":"'Input 4 - External Financing'!AI18","v":0},{"$f":"'Input 4 - External Financing'!AJ18","v":0},{"$f":"'Input 4 - External Financing'!AK18","v":0},{"$f":"'Input 4 - External Financing'!AL18","v":0},{"$f":"'Input 4 - External Financing'!AM18","v":0},{"$f":"'Input 4 - External Financing'!AN18","v":0},{"$f":"'Input 4 - External Financing'!AO18","v":0},{"$f":"'Input 4 - External Financing'!AP18","v":0},{"$f":"'Input 4 - External Financing'!AQ18","v":0},{"$f":"'Input 4 - External Financing'!AR18","v":0},{"$f":"'Input 4 - External Financing'!AS18","v":0},{"$f":"'Input 4 - External Financing'!AT18","v":0},{"$f":"'Input 4 - External Financing'!AU18","v":0},{"$f":"'Input 4 - External Financing'!AV18","v":0},{"$f":"'Input 4 - External Financing'!AW18","v":0},{"$f":"'Input 4 - External Financing'!AX18","v":0},{"$f":"'Input 4 - External Financing'!AY18","v":0},{"$f":"'Input 4 - External Financing'!AZ18","v":0},{"$f":"'Input 4 - External Financing'!BA18","v":0},{"$f":"'Input 4 - External Financing'!BB18","v":0},{"$f":"'Input 4 - External Financing'!BC18","v":0},{"$f":"'Input 4 - External Financing'!BD18","v":0},{"$f":"'Input 4 - External Financing'!BE18","v":0},{"$f":"'Input 4 - External Financing'!BF18","v":0},{"$f":"'Input 4 - External Financing'!BG18","v":0},{"$f":"'Input 4 - External Financing'!BH18","v":0},{"$f":"'Input 4 - External Financing'!BI18","v":0},{"$f":"'Input 4 - External Financing'!BJ18","v":0},{"$f":"'Input 4 - External Financing'!BK18","v":0},{"$f":"'Input 4 - External Financing'!BL18","v":0},{"$f":"'Input 4 - External Financing'!BM18","v":0},{"$f":"'Input 4 - External Financing'!BN18","v":0},{"$f":"'Input 4 - External Financing'!BO18","v":0},{"$f":"'Input 4 - External Financing'!BP18","v":0},{"$f":"'Input 4 - External Financing'!BQ18","v":0},{"$f":"'Input 4 - External Financing'!BR18","v":0},{"$f":"'Input 4 - External Financing'!BS18","v":0},{"$f":"'Input 4 - External Financing'!BT18","v":0},"NEW_OTHERS2"]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L19","v":0},{"$f":"'Input 4 - External Financing'!M19","v":0},{"$f":"'Input 4 - External Financing'!N19","v":0},{"$f":"'Input 4 - External Financing'!O19","v":0},{"$f":"'Input 4 - External Financing'!P19","v":0},{"$f":"'Input 4 - External Financing'!Q19","v":0},{"$f":"'Input 4 - External Financing'!R19","v":0},{"$f":"'Input 4 - External Financing'!S19","v":0},{"$f":"'Input 4 - External Financing'!T19","v":0},{"$f":"'Input 4 - External Financing'!U19","v":0},{"$f":"'Input 4 - External Financing'!V19","v":0},{"$f":"'Input 4 - External Financing'!W19","v":0},{"$f":"'Input 4 - External Financing'!X19","v":0},{"$f":"'Input 4 - External Financing'!Y19","v":0},{"$f":"'Input 4 - External Financing'!Z19","v":0},{"$f":"'Input 4 - External Financing'!AA19","v":0},{"$f":"'Input 4 - External Financing'!AB19","v":0},{"$f":"'Input 4 - External Financing'!AC19","v":0},{"$f":"'Input 4 - External Financing'!AD19","v":0},{"$f":"'Input 4 - External Financing'!AE19","v":0},{"$f":"'Input 4 - External Financing'!AF19","v":0},{"$f":"'Input 4 - External Financing'!AG19","v":0},{"$f":"'Input 4 - External Financing'!AH19","v":0},{"$f":"'Input 4 - External Financing'!AI19","v":0},{"$f":"'Input 4 - External Financing'!AJ19","v":0},{"$f":"'Input 4 - External Financing'!AK19","v":0},{"$f":"'Input 4 - External Financing'!AL19","v":0},{"$f":"'Input 4 - External Financing'!AM19","v":0},{"$f":"'Input 4 - External Financing'!AN19","v":0},{"$f":"'Input 4 - External Financing'!AO19","v":0},{"$f":"'Input 4 - External Financing'!AP19","v":0},{"$f":"'Input 4 - External Financing'!AQ19","v":0},{"$f":"'Input 4 - External Financing'!AR19","v":0},{"$f":"'Input 4 - External Financing'!AS19","v":0},{"$f":"'Input 4 - External Financing'!AT19","v":0},{"$f":"'Input 4 - External Financing'!AU19","v":0},{"$f":"'Input 4 - External Financing'!AV19","v":0},{"$f":"'Input 4 - External Financing'!AW19","v":0},{"$f":"'Input 4 - External Financing'!AX19","v":0},{"$f":"'Input 4 - External Financing'!AY19","v":0},{"$f":"'Input 4 - External Financing'!AZ19","v":0},{"$f":"'Input 4 - External Financing'!BA19","v":0},{"$f":"'Input 4 - External Financing'!BB19","v":0},{"$f":"'Input 4 - External Financing'!BC19","v":0},{"$f":"'Input 4 - External Financing'!BD19","v":0},{"$f":"'Input 4 - External Financing'!BE19","v":0},{"$f":"'Input 4 - External Financing'!BF19","v":0},{"$f":"'Input 4 - External Financing'!BG19","v":0},{"$f":"'Input 4 - External Financing'!BH19","v":0},{"$f":"'Input 4 - External Financing'!BI19","v":0},{"$f":"'Input 4 - External Financing'!BJ19","v":0},{"$f":"'Input 4 - External Financing'!BK19","v":0},{"$f":"'Input 4 - External Financing'!BL19","v":0},{"$f":"'Input 4 - External Financing'!BM19","v":0},{"$f":"'Input 4 - External Financing'!BN19","v":0},{"$f":"'Input 4 - External Financing'!BO19","v":0},{"$f":"'Input 4 - External Financing'!BP19","v":0},{"$f":"'Input 4 - External Financing'!BQ19","v":0},{"$f":"'Input 4 - External Financing'!BR19","v":0},{"$f":"'Input 4 - External Financing'!BS19","v":0},{"$f":"'Input 4 - External Financing'!BT19","v":0}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F83:F85)","v":0},{"$f":"SUM(G83:G85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA83:AA85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY83:AY85)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK83:BK85)","v":0},0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L21","v":0},{"$f":"'Input 4 - External Financing'!M21","v":0},{"$f":"'Input 4 - External Financing'!N21","v":0},{"$f":"'Input 4 - External Financing'!O21","v":0},{"$f":"'Input 4 - External Financing'!P21","v":0},{"$f":"'Input 4 - External Financing'!Q21","v":0},{"$f":"'Input 4 - External Financing'!R21","v":0},{"$f":"'Input 4 - External Financing'!S21","v":0},{"$f":"'Input 4 - External Financing'!T21","v":0},{"$f":"'Input 4 - External Financing'!U21","v":0},{"$f":"'Input 4 - External Financing'!V21","v":0},{"$f":"'Input 4 - External Financing'!W21","v":0},{"$f":"'Input 4 - External Financing'!X21","v":0},{"$f":"'Input 4 - External Financing'!Y21","v":0},{"$f":"'Input 4 - External Financing'!Z21","v":0},{"$f":"'Input 4 - External Financing'!AA21","v":0},{"$f":"'Input 4 - External Financing'!AB21","v":0},{"$f":"'Input 4 - External Financing'!AC21","v":0},{"$f":"'Input 4 - External Financing'!AD21","v":0},{"$f":"'Input 4 - External Financing'!AE21","v":0},{"$f":"'Input 4 - External Financing'!AF21","v":0},{"$f":"'Input 4 - External Financing'!AG21","v":0},{"$f":"'Input 4 - External Financing'!AH21","v":0},{"$f":"'Input 4 - External Financing'!AI21","v":0},{"$f":"'Input 4 - External Financing'!AJ21","v":0},{"$f":"'Input 4 - External Financing'!AK21","v":0},{"$f":"'Input 4 - External Financing'!AL21","v":0},{"$f":"'Input 4 - External Financing'!AM21","v":0},{"$f":"'Input 4 - External Financing'!AN21","v":0},{"$f":"'Input 4 - External Financing'!AO21","v":0},{"$f":"'Input 4 - External Financing'!AP21","v":0},{"$f":"'Input 4 - External Financing'!AQ21","v":0},{"$f":"'Input 4 - External Financing'!AR21","v":0},{"$f":"'Input 4 - External Financing'!AS21","v":0},{"$f":"'Input 4 - External Financing'!AT21","v":0},{"$f":"'Input 4 - External Financing'!AU21","v":0},{"$f":"'Input 4 - External Financing'!AV21","v":0},{"$f":"'Input 4 - External Financing'!AW21","v":0},{"$f":"'Input 4 - External Financing'!AX21","v":0},{"$f":"'Input 4 - External Financing'!AY21","v":0},{"$f":"'Input 4 - External Financing'!AZ21","v":0},{"$f":"'Input 4 - External Financing'!BA21","v":0},{"$f":"'Input 4 - External Financing'!BB21","v":0},{"$f":"'Input 4 - External Financing'!BC21","v":0},{"$f":"'Input 4 - External Financing'!BD21","v":0},{"$f":"'Input 4 - External Financing'!BE21","v":0},{"$f":"'Input 4 - External Financing'!BF21","v":0},{"$f":"'Input 4 - External Financing'!BG21","v":0},{"$f":"'Input 4 - External Financing'!BH21","v":0},{"$f":"'Input 4 - External Financing'!BI21","v":0},{"$f":"'Input 4 - External Financing'!BJ21","v":0},{"$f":"'Input 4 - External Financing'!BK21","v":0},{"$f":"'Input 4 - External Financing'!BL21","v":0},{"$f":"'Input 4 - External Financing'!BM21","v":0},{"$f":"'Input 4 - External Financing'!BN21","v":0},{"$f":"'Input 4 - External Financing'!BO21","v":0},{"$f":"'Input 4 - External Financing'!BP21","v":0},{"$f":"'Input 4 - External Financing'!BQ21","v":0},{"$f":"'Input 4 - External Financing'!BR21","v":0},{"$f":"'Input 4 - External Financing'!BS21","v":0},{"$f":"'Input 4 - External Financing'!BT21","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L22","v":0},{"$f":"'Input 4 - External Financing'!M22","v":0},{"$f":"'Input 4 - External Financing'!N22","v":0},{"$f":"'Input 4 - External Financing'!O22","v":0},{"$f":"'Input 4 - External Financing'!P22","v":0},{"$f":"'Input 4 - External Financing'!Q22","v":0},{"$f":"'Input 4 - External Financing'!R22","v":0},{"$f":"'Input 4 - External Financing'!S22","v":0},{"$f":"'Input 4 - External Financing'!T22","v":0},{"$f":"'Input 4 - External Financing'!U22","v":0},{"$f":"'Input 4 - External Financing'!V22","v":0},{"$f":"'Input 4 - External Financing'!W22","v":0},{"$f":"'Input 4 - External Financing'!X22","v":0},{"$f":"'Input 4 - External Financing'!Y22","v":0},{"$f":"'Input 4 - External Financing'!Z22","v":0},{"$f":"'Input 4 - External Financing'!AA22","v":0},{"$f":"'Input 4 - External Financing'!AB22","v":0},{"$f":"'Input 4 - External Financing'!AC22","v":0},{"$f":"'Input 4 - External Financing'!AD22","v":0},{"$f":"'Input 4 - External Financing'!AE22","v":0},{"$f":"'Input 4 - External Financing'!AF22","v":0},{"$f":"'Input 4 - External Financing'!AG22","v":0},{"$f":"'Input 4 - External Financing'!AH22","v":0},{"$f":"'Input 4 - External Financing'!AI22","v":0},{"$f":"'Input 4 - External Financing'!AJ22","v":0},{"$f":"'Input 4 - External Financing'!AK22","v":0},{"$f":"'Input 4 - External Financing'!AL22","v":0},{"$f":"'Input 4 - External Financing'!AM22","v":0},{"$f":"'Input 4 - External Financing'!AN22","v":0},{"$f":"'Input 4 - External Financing'!AO22","v":0},{"$f":"'Input 4 - External Financing'!AP22","v":0},{"$f":"'Input 4 - External Financing'!AQ22","v":0},{"$f":"'Input 4 - External Financing'!AR22","v":0},{"$f":"'Input 4 - External Financing'!AS22","v":0},{"$f":"'Input 4 - External Financing'!AT22","v":0},{"$f":"'Input 4 - External Financing'!AU22","v":0},{"$f":"'Input 4 - External Financing'!AV22","v":0},{"$f":"'Input 4 - External Financing'!AW22","v":0},{"$f":"'Input 4 - External Financing'!AX22","v":0},{"$f":"'Input 4 - External Financing'!AY22","v":0},{"$f":"'Input 4 - External Financing'!AZ22","v":0},{"$f":"'Input 4 - External Financing'!BA22","v":0},{"$f":"'Input 4 - External Financing'!BB22","v":0},{"$f":"'Input 4 - External Financing'!BC22","v":0},{"$f":"'Input 4 - External Financing'!BD22","v":0},{"$f":"'Input 4 - External Financing'!BE22","v":0},{"$f":"'Input 4 - External Financing'!BF22","v":0},{"$f":"'Input 4 - External Financing'!BG22","v":0},{"$f":"'Input 4 - External Financing'!BH22","v":0},{"$f":"'Input 4 - External Financing'!BI22","v":0},{"$f":"'Input 4 - External Financing'!BJ22","v":0},{"$f":"'Input 4 - External Financing'!BK22","v":0},{"$f":"'Input 4 - External Financing'!BL22","v":0},{"$f":"'Input 4 - External Financing'!BM22","v":0},{"$f":"'Input 4 - External Financing'!BN22","v":0},{"$f":"'Input 4 - External Financing'!BO22","v":0},{"$f":"'Input 4 - External Financing'!BP22","v":0},{"$f":"'Input 4 - External Financing'!BQ22","v":0},{"$f":"'Input 4 - External Financing'!BR22","v":0},{"$f":"'Input 4 - External Financing'!BS22","v":0},{"$f":"'Input 4 - External Financing'!BT22","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L23","v":0},{"$f":"'Input 4 - External Financing'!M23","v":0},{"$f":"'Input 4 - External Financing'!N23","v":0},{"$f":"'Input 4 - External Financing'!O23","v":0},{"$f":"'Input 4 - External Financing'!P23","v":0},{"$f":"'Input 4 - External Financing'!Q23","v":0},{"$f":"'Input 4 - External Financing'!R23","v":0},{"$f":"'Input 4 - External Financing'!S23","v":0},{"$f":"'Input 4 - External Financing'!T23","v":0},{"$f":"'Input 4 - External Financing'!U23","v":0},{"$f":"'Input 4 - External Financing'!V23","v":0},{"$f":"'Input 4 - External Financing'!W23","v":0},{"$f":"'Input 4 - External Financing'!X23","v":0},{"$f":"'Input 4 - External Financing'!Y23","v":0},{"$f":"'Input 4 - External Financing'!Z23","v":0},{"$f":"'Input 4 - External Financing'!AA23","v":0},{"$f":"'Input 4 - External Financing'!AB23","v":0},{"$f":"'Input 4 - External Financing'!AC23","v":0},{"$f":"'Input 4 - External Financing'!AD23","v":0},{"$f":"'Input 4 - External Financing'!AE23","v":0},{"$f":"'Input 4 - External Financing'!AF23","v":0},{"$f":"'Input 4 - External Financing'!AG23","v":0},{"$f":"'Input 4 - External Financing'!AH23","v":0},{"$f":"'Input 4 - External Financing'!AI23","v":0},{"$f":"'Input 4 - External Financing'!AJ23","v":0},{"$f":"'Input 4 - External Financing'!AK23","v":0},{"$f":"'Input 4 - External Financing'!AL23","v":0},{"$f":"'Input 4 - External Financing'!AM23","v":0},{"$f":"'Input 4 - External Financing'!AN23","v":0},{"$f":"'Input 4 - External Financing'!AO23","v":0},{"$f":"'Input 4 - External Financing'!AP23","v":0},{"$f":"'Input 4 - External Financing'!AQ23","v":0},{"$f":"'Input 4 - External Financing'!AR23","v":0},{"$f":"'Input 4 - External Financing'!AS23","v":0},{"$f":"'Input 4 - External Financing'!AT23","v":0},{"$f":"'Input 4 - External Financing'!AU23","v":0},{"$f":"'Input 4 - External Financing'!AV23","v":0},{"$f":"'Input 4 - External Financing'!AW23","v":0},{"$f":"'Input 4 - External Financing'!AX23","v":0},{"$f":"'Input 4 - External Financing'!AY23","v":0},{"$f":"'Input 4 - External Financing'!AZ23","v":0},{"$f":"'Input 4 - External Financing'!BA23","v":0},{"$f":"'Input 4 - External Financing'!BB23","v":0},{"$f":"'Input 4 - External Financing'!BC23","v":0},{"$f":"'Input 4 - External Financing'!BD23","v":0},{"$f":"'Input 4 - External Financing'!BE23","v":0},{"$f":"'Input 4 - External Financing'!BF23","v":0},{"$f":"'Input 4 - External Financing'!BG23","v":0},{"$f":"'Input 4 - External Financing'!BH23","v":0},{"$f":"'Input 4 - External Financing'!BI23","v":0},{"$f":"'Input 4 - External Financing'!BJ23","v":0},{"$f":"'Input 4 - External Financing'!BK23","v":0},{"$f":"'Input 4 - External Financing'!BL23","v":0},{"$f":"'Input 4 - External Financing'!BM23","v":0},{"$f":"'Input 4 - External Financing'!BN23","v":0},{"$f":"'Input 4 - External Financing'!BO23","v":0},{"$f":"'Input 4 - External Financing'!BP23","v":0},{"$f":"'Input 4 - External Financing'!BQ23","v":0},{"$f":"'Input 4 - External Financing'!BR23","v":0},{"$f":"'Input 4 - External Financing'!BS23","v":0},{"$f":"'Input 4 - External Financing'!BT23","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F87+F93","v":326.163191526074},525.78770706632702,535.58193940799299,677.87,558.92999999999995,322.48,300.45999999999998,500.46,500.49,500,500,500,500,500,500,500,400,300,200,100,0,{"$f":"AA87+AA93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY87+AY93","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK87+BK93","v":0},0,0,0,"NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F88:F92)","v":266.10594089106098},{"$f":"+SUM(G88:G92)","v":525.78770706632702},535.58193940799299,677.87,558.92999999999995,322.48,300.45999999999998,500.46,500.49,500,500,500,500,500,500,500,400,300,200,100,0,{"$f":"+SUM(AA88:AA92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY88:AY92)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK88:BK92)","v":0},0,0,0,"NEW_PC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L26","v":266.10594089106098},{"$f":"'Input 4 - External Financing'!M26","v":525.78770706632702},{"$f":"'Input 4 - External Financing'!N26","v":535.58193940799299},{"$f":"'Input 4 - External Financing'!O26","v":677.87},{"$f":"'Input 4 - External Financing'!P26","v":558.92999999999995},{"$f":"'Input 4 - External Financing'!Q26","v":322.48},{"$f":"'Input 4 - External Financing'!R26","v":300.45999999999998},{"$f":"'Input 4 - External Financing'!S26","v":500.46},{"$f":"'Input 4 - External Financing'!T26","v":500.49},{"$f":"'Input 4 - External Financing'!U26","v":500},{"$f":"'Input 4 - External Financing'!V26","v":500},{"$f":"'Input 4 - External Financing'!W26","v":500},{"$f":"'Input 4 - External Financing'!X26","v":500},{"$f":"'Input 4 - External Financing'!Y26","v":500},{"$f":"'Input 4 - External Financing'!Z26","v":500},{"$f":"'Input 4 - External Financing'!AA26","v":500},{"$f":"'Input 4 - External Financing'!AB26","v":400},{"$f":"'Input 4 - External Financing'!AC26","v":300},{"$f":"'Input 4 - External Financing'!AD26","v":200},{"$f":"'Input 4 - External Financing'!AE26","v":100},{"$f":"'Input 4 - External Financing'!AF26","v":0},{"$f":"'Input 4 - External Financing'!AG26","v":0},{"$f":"'Input 4 - External Financing'!AH26","v":0},{"$f":"'Input 4 - External Financing'!AI26","v":0},{"$f":"'Input 4 - External Financing'!AJ26","v":0},{"$f":"'Input 4 - External Financing'!AK26","v":0},{"$f":"'Input 4 - External Financing'!AL26","v":0},{"$f":"'Input 4 - External Financing'!AM26","v":0},{"$f":"'Input 4 - External Financing'!AN26","v":0},{"$f":"'Input 4 - External Financing'!AO26","v":0},{"$f":"'Input 4 - External Financing'!AP26","v":0},{"$f":"'Input 4 - External Financing'!AQ26","v":0},{"$f":"'Input 4 - External Financing'!AR26","v":0},{"$f":"'Input 4 - External Financing'!AS26","v":0},{"$f":"'Input 4 - External Financing'!AT26","v":0},{"$f":"'Input 4 - External Financing'!AU26","v":0},{"$f":"'Input 4 - External Financing'!AV26","v":0},{"$f":"'Input 4 - External Financing'!AW26","v":0},{"$f":"'Input 4 - External Financing'!AX26","v":0},{"$f":"'Input 4 - External Financing'!AY26","v":0},{"$f":"'Input 4 - External Financing'!AZ26","v":0},{"$f":"'Input 4 - External Financing'!BA26","v":0},{"$f":"'Input 4 - External Financing'!BB26","v":0},{"$f":"'Input 4 - External Financing'!BC26","v":0},{"$f":"'Input 4 - External Financing'!BD26","v":0},{"$f":"'Input 4 - External Financing'!BE26","v":0},{"$f":"'Input 4 - External Financing'!BF26","v":0},{"$f":"'Input 4 - External Financing'!BG26","v":0},{"$f":"'Input 4 - External Financing'!BH26","v":0},{"$f":"'Input 4 - External Financing'!BI26","v":0},{"$f":"'Input 4 - External Financing'!BJ26","v":0},{"$f":"'Input 4 - External Financing'!BK26","v":0},{"$f":"'Input 4 - External Financing'!BL26","v":0},{"$f":"'Input 4 - External Financing'!BM26","v":0},{"$f":"'Input 4 - External Financing'!BN26","v":0},{"$f":"'Input 4 - External Financing'!BO26","v":0},{"$f":"'Input 4 - External Financing'!BP26","v":0},{"$f":"'Input 4 - External Financing'!BQ26","v":0},{"$f":"'Input 4 - External Financing'!BR26","v":0},{"$f":"'Input 4 - External Financing'!BS26","v":0},{"$f":"'Input 4 - External Financing'!BT26","v":0},"NEW_PC1"]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L27","v":0},{"$f":"'Input 4 - External Financing'!M27","v":0},{"$f":"'Input 4 - External Financing'!N27","v":0},{"$f":"'Input 4 - External Financing'!O27","v":0},{"$f":"'Input 4 - External Financing'!P27","v":0},{"$f":"'Input 4 - External Financing'!Q27","v":0},{"$f":"'Input 4 - External Financing'!R27","v":0},{"$f":"'Input 4 - External Financing'!S27","v":0},{"$f":"'Input 4 - External Financing'!T27","v":0},{"$f":"'Input 4 - External Financing'!U27","v":0},{"$f":"'Input 4 - External Financing'!V27","v":0},{"$f":"'Input 4 - External Financing'!W27","v":0},{"$f":"'Input 4 - External Financing'!X27","v":0},{"$f":"'Input 4 - External Financing'!Y27","v":0},{"$f":"'Input 4 - External Financing'!Z27","v":0},{"$f":"'Input 4 - External Financing'!AA27","v":0},{"$f":"'Input 4 - External Financing'!AB27","v":0},{"$f":"'Input 4 - External Financing'!AC27","v":0},{"$f":"'Input 4 - External Financing'!AD27","v":0},{"$f":"'Input 4 - External Financing'!AE27","v":0},{"$f":"'Input 4 - External Financing'!AF27","v":0},{"$f":"'Input 4 - External Financing'!AG27","v":0},{"$f":"'Input 4 - External Financing'!AH27","v":0},{"$f":"'Input 4 - External Financing'!AI27","v":0},{"$f":"'Input 4 - External Financing'!AJ27","v":0},{"$f":"'Input 4 - External Financing'!AK27","v":0},{"$f":"'Input 4 - External Financing'!AL27","v":0},{"$f":"'Input 4 - External Financing'!AM27","v":0},{"$f":"'Input 4 - External Financing'!AN27","v":0},{"$f":"'Input 4 - External Financing'!AO27","v":0},{"$f":"'Input 4 - External Financing'!AP27","v":0},{"$f":"'Input 4 - External Financing'!AQ27","v":0},{"$f":"'Input 4 - External Financing'!AR27","v":0},{"$f":"'Input 4 - External Financing'!AS27","v":0},{"$f":"'Input 4 - External Financing'!AT27","v":0},{"$f":"'Input 4 - External Financing'!AU27","v":0},{"$f":"'Input 4 - External Financing'!AV27","v":0},{"$f":"'Input 4 - External Financing'!AW27","v":0},{"$f":"'Input 4 - External Financing'!AX27","v":0},{"$f":"'Input 4 - External Financing'!AY27","v":0},{"$f":"'Input 4 - External Financing'!AZ27","v":0},{"$f":"'Input 4 - External Financing'!BA27","v":0},{"$f":"'Input 4 - External Financing'!BB27","v":0},{"$f":"'Input 4 - External Financing'!BC27","v":0},{"$f":"'Input 4 - External Financing'!BD27","v":0},{"$f":"'Input 4 - External Financing'!BE27","v":0},{"$f":"'Input 4 - External Financing'!BF27","v":0},{"$f":"'Input 4 - External Financing'!BG27","v":0},{"$f":"'Input 4 - External Financing'!BH27","v":0},{"$f":"'Input 4 - External Financing'!BI27","v":0},{"$f":"'Input 4 - External Financing'!BJ27","v":0},{"$f":"'Input 4 - External Financing'!BK27","v":0},{"$f":"'Input 4 - External Financing'!BL27","v":0},{"$f":"'Input 4 - External Financing'!BM27","v":0},{"$f":"'Input 4 - External Financing'!BN27","v":0},{"$f":"'Input 4 - External Financing'!BO27","v":0},{"$f":"'Input 4 - External Financing'!BP27","v":0},{"$f":"'Input 4 - External Financing'!BQ27","v":0},{"$f":"'Input 4 - External Financing'!BR27","v":0},{"$f":"'Input 4 - External Financing'!BS27","v":0},{"$f":"'Input 4 - External Financing'!BT27","v":0},"NEW_PC2"]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L28","v":0},{"$f":"'Input 4 - External Financing'!M28","v":0},{"$f":"'Input 4 - External Financing'!N28","v":0},{"$f":"'Input 4 - External Financing'!O28","v":0},{"$f":"'Input 4 - External Financing'!P28","v":0},{"$f":"'Input 4 - External Financing'!Q28","v":0},{"$f":"'Input 4 - External Financing'!R28","v":0},{"$f":"'Input 4 - External Financing'!S28","v":0},{"$f":"'Input 4 - External Financing'!T28","v":0},{"$f":"'Input 4 - External Financing'!U28","v":0},{"$f":"'Input 4 - External Financing'!V28","v":0},{"$f":"'Input 4 - External Financing'!W28","v":0},{"$f":"'Input 4 - External Financing'!X28","v":0},{"$f":"'Input 4 - External Financing'!Y28","v":0},{"$f":"'Input 4 - External Financing'!Z28","v":0},{"$f":"'Input 4 - External Financing'!AA28","v":0},{"$f":"'Input 4 - External Financing'!AB28","v":0},{"$f":"'Input 4 - External Financing'!AC28","v":0},{"$f":"'Input 4 - External Financing'!AD28","v":0},{"$f":"'Input 4 - External Financing'!AE28","v":0},{"$f":"'Input 4 - External Financing'!AF28","v":0},{"$f":"'Input 4 - External Financing'!AG28","v":0},{"$f":"'Input 4 - External Financing'!AH28","v":0},{"$f":"'Input 4 - External Financing'!AI28","v":0},{"$f":"'Input 4 - External Financing'!AJ28","v":0},{"$f":"'Input 4 - External Financing'!AK28","v":0},{"$f":"'Input 4 - External Financing'!AL28","v":0},{"$f":"'Input 4 - External Financing'!AM28","v":0},{"$f":"'Input 4 - External Financing'!AN28","v":0},{"$f":"'Input 4 - External Financing'!AO28","v":0},{"$f":"'Input 4 - External Financing'!AP28","v":0},{"$f":"'Input 4 - External Financing'!AQ28","v":0},{"$f":"'Input 4 - External Financing'!AR28","v":0},{"$f":"'Input 4 - External Financing'!AS28","v":0},{"$f":"'Input 4 - External Financing'!AT28","v":0},{"$f":"'Input 4 - External Financing'!AU28","v":0},{"$f":"'Input 4 - External Financing'!AV28","v":0},{"$f":"'Input 4 - External Financing'!AW28","v":0},{"$f":"'Input 4 - External Financing'!AX28","v":0},{"$f":"'Input 4 - External Financing'!AY28","v":0},{"$f":"'Input 4 - External Financing'!AZ28","v":0},{"$f":"'Input 4 - External Financing'!BA28","v":0},{"$f":"'Input 4 - External Financing'!BB28","v":0},{"$f":"'Input 4 - External Financing'!BC28","v":0},{"$f":"'Input 4 - External Financing'!BD28","v":0},{"$f":"'Input 4 - External Financing'!BE28","v":0},{"$f":"'Input 4 - External Financing'!BF28","v":0},{"$f":"'Input 4 - External Financing'!BG28","v":0},{"$f":"'Input 4 - External Financing'!BH28","v":0},{"$f":"'Input 4 - External Financing'!BI28","v":0},{"$f":"'Input 4 - External Financing'!BJ28","v":0},{"$f":"'Input 4 - External Financing'!BK28","v":0},{"$f":"'Input 4 - External Financing'!BL28","v":0},{"$f":"'Input 4 - External Financing'!BM28","v":0},{"$f":"'Input 4 - External Financing'!BN28","v":0},{"$f":"'Input 4 - External Financing'!BO28","v":0},{"$f":"'Input 4 - External Financing'!BP28","v":0},{"$f":"'Input 4 - External Financing'!BQ28","v":0},{"$f":"'Input 4 - External Financing'!BR28","v":0},{"$f":"'Input 4 - External Financing'!BS28","v":0},{"$f":"'Input 4 - External Financing'!BT28","v":0},"NEW_PC3"]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L29","v":0},{"$f":"'Input 4 - External Financing'!M29","v":0},{"$f":"'Input 4 - External Financing'!N29","v":0},{"$f":"'Input 4 - External Financing'!O29","v":0},{"$f":"'Input 4 - External Financing'!P29","v":0},{"$f":"'Input 4 - External Financing'!Q29","v":0},{"$f":"'Input 4 - External Financing'!R29","v":0},{"$f":"'Input 4 - External Financing'!S29","v":0},{"$f":"'Input 4 - External Financing'!T29","v":0},{"$f":"'Input 4 - External Financing'!U29","v":0},{"$f":"'Input 4 - External Financing'!V29","v":0},{"$f":"'Input 4 - External Financing'!W29","v":0},{"$f":"'Input 4 - External Financing'!X29","v":0},{"$f":"'Input 4 - External Financing'!Y29","v":0},{"$f":"'Input 4 - External Financing'!Z29","v":0},{"$f":"'Input 4 - External Financing'!AA29","v":0},{"$f":"'Input 4 - External Financing'!AB29","v":0},{"$f":"'Input 4 - External Financing'!AC29","v":0},{"$f":"'Input 4 - External Financing'!AD29","v":0},{"$f":"'Input 4 - External Financing'!AE29","v":0},{"$f":"'Input 4 - External Financing'!AF29","v":0},{"$f":"'Input 4 - External Financing'!AG29","v":0},{"$f":"'Input 4 - External Financing'!AH29","v":0},{"$f":"'Input 4 - External Financing'!AI29","v":0},{"$f":"'Input 4 - External Financing'!AJ29","v":0},{"$f":"'Input 4 - External Financing'!AK29","v":0},{"$f":"'Input 4 - External Financing'!AL29","v":0},{"$f":"'Input 4 - External Financing'!AM29","v":0},{"$f":"'Input 4 - External Financing'!AN29","v":0},{"$f":"'Input 4 - External Financing'!AO29","v":0},{"$f":"'Input 4 - External Financing'!AP29","v":0},{"$f":"'Input 4 - External Financing'!AQ29","v":0},{"$f":"'Input 4 - External Financing'!AR29","v":0},{"$f":"'Input 4 - External Financing'!AS29","v":0},{"$f":"'Input 4 - External Financing'!AT29","v":0},{"$f":"'Input 4 - External Financing'!AU29","v":0},{"$f":"'Input 4 - External Financing'!AV29","v":0},{"$f":"'Input 4 - External Financing'!AW29","v":0},{"$f":"'Input 4 - External Financing'!AX29","v":0},{"$f":"'Input 4 - External Financing'!AY29","v":0},{"$f":"'Input 4 - External Financing'!AZ29","v":0},{"$f":"'Input 4 - External Financing'!BA29","v":0},{"$f":"'Input 4 - External Financing'!BB29","v":0},{"$f":"'Input 4 - External Financing'!BC29","v":0},{"$f":"'Input 4 - External Financing'!BD29","v":0},{"$f":"'Input 4 - External Financing'!BE29","v":0},{"$f":"'Input 4 - External Financing'!BF29","v":0},{"$f":"'Input 4 - External Financing'!BG29","v":0},{"$f":"'Input 4 - External Financing'!BH29","v":0},{"$f":"'Input 4 - External Financing'!BI29","v":0},{"$f":"'Input 4 - External Financing'!BJ29","v":0},{"$f":"'Input 4 - External Financing'!BK29","v":0},{"$f":"'Input 4 - External Financing'!BL29","v":0},{"$f":"'Input 4 - External Financing'!BM29","v":0},{"$f":"'Input 4 - External Financing'!BN29","v":0},{"$f":"'Input 4 - External Financing'!BO29","v":0},{"$f":"'Input 4 - External Financing'!BP29","v":0},{"$f":"'Input 4 - External Financing'!BQ29","v":0},{"$f":"'Input 4 - External Financing'!BR29","v":0},{"$f":"'Input 4 - External Financing'!BS29","v":0},{"$f":"'Input 4 - External Financing'!BT29","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L30","v":0},{"$f":"'Input 4 - External Financing'!M30","v":0},{"$f":"'Input 4 - External Financing'!N30","v":0},{"$f":"'Input 4 - External Financing'!O30","v":0},{"$f":"'Input 4 - External Financing'!P30","v":0},{"$f":"'Input 4 - External Financing'!Q30","v":0},{"$f":"'Input 4 - External Financing'!R30","v":0},{"$f":"'Input 4 - External Financing'!S30","v":0},{"$f":"'Input 4 - External Financing'!T30","v":0},{"$f":"'Input 4 - External Financing'!U30","v":0},{"$f":"'Input 4 - External Financing'!V30","v":0},{"$f":"'Input 4 - External Financing'!W30","v":0},{"$f":"'Input 4 - External Financing'!X30","v":0},{"$f":"'Input 4 - External Financing'!Y30","v":0},{"$f":"'Input 4 - External Financing'!Z30","v":0},{"$f":"'Input 4 - External Financing'!AA30","v":0},{"$f":"'Input 4 - External Financing'!AB30","v":0},{"$f":"'Input 4 - External Financing'!AC30","v":0},{"$f":"'Input 4 - External Financing'!AD30","v":0},{"$f":"'Input 4 - External Financing'!AE30","v":0},{"$f":"'Input 4 - External Financing'!AF30","v":0},{"$f":"'Input 4 - External Financing'!AG30","v":0},{"$f":"'Input 4 - External Financing'!AH30","v":0},{"$f":"'Input 4 - External Financing'!AI30","v":0},{"$f":"'Input 4 - External Financing'!AJ30","v":0},{"$f":"'Input 4 - External Financing'!AK30","v":0},{"$f":"'Input 4 - External Financing'!AL30","v":0},{"$f":"'Input 4 - External Financing'!AM30","v":0},{"$f":"'Input 4 - External Financing'!AN30","v":0},{"$f":"'Input 4 - External Financing'!AO30","v":0},{"$f":"'Input 4 - External Financing'!AP30","v":0},{"$f":"'Input 4 - External Financing'!AQ30","v":0},{"$f":"'Input 4 - External Financing'!AR30","v":0},{"$f":"'Input 4 - External Financing'!AS30","v":0},{"$f":"'Input 4 - External Financing'!AT30","v":0},{"$f":"'Input 4 - External Financing'!AU30","v":0},{"$f":"'Input 4 - External Financing'!AV30","v":0},{"$f":"'Input 4 - External Financing'!AW30","v":0},{"$f":"'Input 4 - External Financing'!AX30","v":0},{"$f":"'Input 4 - External Financing'!AY30","v":0},{"$f":"'Input 4 - External Financing'!AZ30","v":0},{"$f":"'Input 4 - External Financing'!BA30","v":0},{"$f":"'Input 4 - External Financing'!BB30","v":0},{"$f":"'Input 4 - External Financing'!BC30","v":0},{"$f":"'Input 4 - External Financing'!BD30","v":0},{"$f":"'Input 4 - External Financing'!BE30","v":0},{"$f":"'Input 4 - External Financing'!BF30","v":0},{"$f":"'Input 4 - External Financing'!BG30","v":0},{"$f":"'Input 4 - External Financing'!BH30","v":0},{"$f":"'Input 4 - External Financing'!BI30","v":0},{"$f":"'Input 4 - External Financing'!BJ30","v":0},{"$f":"'Input 4 - External Financing'!BK30","v":0},{"$f":"'Input 4 - External Financing'!BL30","v":0},{"$f":"'Input 4 - External Financing'!BM30","v":0},{"$f":"'Input 4 - External Financing'!BN30","v":0},{"$f":"'Input 4 - External Financing'!BO30","v":0},{"$f":"'Input 4 - External Financing'!BP30","v":0},{"$f":"'Input 4 - External Financing'!BQ30","v":0},{"$f":"'Input 4 - External Financing'!BR30","v":0},{"$f":"'Input 4 - External Financing'!BS30","v":0},{"$f":"'Input 4 - External Financing'!BT30","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F94:F98)","v":60.057250635012998},{"$f":"+SUM(G94:G98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA94:AA98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY94:AY98)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK94:BK98)","v":0},0,0,0,"NEW_NPC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L32","v":60.057250635012998},{"$f":"'Input 4 - External Financing'!M32","v":0},{"$f":"'Input 4 - External Financing'!N32","v":0},{"$f":"'Input 4 - External Financing'!O32","v":0},{"$f":"'Input 4 - External Financing'!P32","v":0},{"$f":"'Input 4 - External Financing'!Q32","v":0},{"$f":"'Input 4 - External Financing'!R32","v":0},{"$f":"'Input 4 - External Financing'!S32","v":0},{"$f":"'Input 4 - External Financing'!T32","v":0},{"$f":"'Input 4 - External Financing'!U32","v":0},{"$f":"'Input 4 - External Financing'!V32","v":0},{"$f":"'Input 4 - External Financing'!W32","v":0},{"$f":"'Input 4 - External Financing'!X32","v":0},{"$f":"'Input 4 - External Financing'!Y32","v":0},{"$f":"'Input 4 - External Financing'!Z32","v":0},{"$f":"'Input 4 - External Financing'!AA32","v":0},{"$f":"'Input 4 - External Financing'!AB32","v":0},{"$f":"'Input 4 - External Financing'!AC32","v":0},{"$f":"'Input 4 - External Financing'!AD32","v":0},{"$f":"'Input 4 - External Financing'!AE32","v":0},{"$f":"'Input 4 - External Financing'!AF32","v":0},{"$f":"'Input 4 - External Financing'!AG32","v":0},{"$f":"'Input 4 - External Financing'!AH32","v":0},{"$f":"'Input 4 - External Financing'!AI32","v":0},{"$f":"'Input 4 - External Financing'!AJ32","v":0},{"$f":"'Input 4 - External Financing'!AK32","v":0},{"$f":"'Input 4 - External Financing'!AL32","v":0},{"$f":"'Input 4 - External Financing'!AM32","v":0},{"$f":"'Input 4 - External Financing'!AN32","v":0},{"$f":"'Input 4 - External Financing'!AO32","v":0},{"$f":"'Input 4 - External Financing'!AP32","v":0},{"$f":"'Input 4 - External Financing'!AQ32","v":0},{"$f":"'Input 4 - External Financing'!AR32","v":0},{"$f":"'Input 4 - External Financing'!AS32","v":0},{"$f":"'Input 4 - External Financing'!AT32","v":0},{"$f":"'Input 4 - External Financing'!AU32","v":0},{"$f":"'Input 4 - External Financing'!AV32","v":0},{"$f":"'Input 4 - External Financing'!AW32","v":0},{"$f":"'Input 4 - External Financing'!AX32","v":0},{"$f":"'Input 4 - External Financing'!AY32","v":0},{"$f":"'Input 4 - External Financing'!AZ32","v":0},{"$f":"'Input 4 - External Financing'!BA32","v":0},{"$f":"'Input 4 - External Financing'!BB32","v":0},{"$f":"'Input 4 - External Financing'!BC32","v":0},{"$f":"'Input 4 - External Financing'!BD32","v":0},{"$f":"'Input 4 - External Financing'!BE32","v":0},{"$f":"'Input 4 - External Financing'!BF32","v":0},{"$f":"'Input 4 - External Financing'!BG32","v":0},{"$f":"'Input 4 - External Financing'!BH32","v":0},{"$f":"'Input 4 - External Financing'!BI32","v":0},{"$f":"'Input 4 - External Financing'!BJ32","v":0},{"$f":"'Input 4 - External Financing'!BK32","v":0},{"$f":"'Input 4 - External Financing'!BL32","v":0},{"$f":"'Input 4 - External Financing'!BM32","v":0},{"$f":"'Input 4 - External Financing'!BN32","v":0},{"$f":"'Input 4 - External Financing'!BO32","v":0},{"$f":"'Input 4 - External Financing'!BP32","v":0},{"$f":"'Input 4 - External Financing'!BQ32","v":0},{"$f":"'Input 4 - External Financing'!BR32","v":0},{"$f":"'Input 4 - External Financing'!BS32","v":0},{"$f":"'Input 4 - External Financing'!BT32","v":0},"NEW_NPC1"]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L33","v":0},{"$f":"'Input 4 - External Financing'!M33","v":0},{"$f":"'Input 4 - External Financing'!N33","v":0},{"$f":"'Input 4 - External Financing'!O33","v":0},{"$f":"'Input 4 - External Financing'!P33","v":0},{"$f":"'Input 4 - External Financing'!Q33","v":0},{"$f":"'Input 4 - External Financing'!R33","v":0},{"$f":"'Input 4 - External Financing'!S33","v":0},{"$f":"'Input 4 - External Financing'!T33","v":0},{"$f":"'Input 4 - External Financing'!U33","v":0},{"$f":"'Input 4 - External Financing'!V33","v":0},{"$f":"'Input 4 - External Financing'!W33","v":0},{"$f":"'Input 4 - External Financing'!X33","v":0},{"$f":"'Input 4 - External Financing'!Y33","v":0},{"$f":"'Input 4 - External Financing'!Z33","v":0},{"$f":"'Input 4 - External Financing'!AA33","v":0},{"$f":"'Input 4 - External Financing'!AB33","v":0},{"$f":"'Input 4 - External Financing'!AC33","v":0},{"$f":"'Input 4 - External Financing'!AD33","v":0},{"$f":"'Input 4 - External Financing'!AE33","v":0},{"$f":"'Input 4 - External Financing'!AF33","v":0},{"$f":"'Input 4 - External Financing'!AG33","v":0},{"$f":"'Input 4 - External Financing'!AH33","v":0},{"$f":"'Input 4 - External Financing'!AI33","v":0},{"$f":"'Input 4 - External Financing'!AJ33","v":0},{"$f":"'Input 4 - External Financing'!AK33","v":0},{"$f":"'Input 4 - External Financing'!AL33","v":0},{"$f":"'Input 4 - External Financing'!AM33","v":0},{"$f":"'Input 4 - External Financing'!AN33","v":0},{"$f":"'Input 4 - External Financing'!AO33","v":0},{"$f":"'Input 4 - External Financing'!AP33","v":0},{"$f":"'Input 4 - External Financing'!AQ33","v":0},{"$f":"'Input 4 - External Financing'!AR33","v":0},{"$f":"'Input 4 - External Financing'!AS33","v":0},{"$f":"'Input 4 - External Financing'!AT33","v":0},{"$f":"'Input 4 - External Financing'!AU33","v":0},{"$f":"'Input 4 - External Financing'!AV33","v":0},{"$f":"'Input 4 - External Financing'!AW33","v":0},{"$f":"'Input 4 - External Financing'!AX33","v":0},{"$f":"'Input 4 - External Financing'!AY33","v":0},{"$f":"'Input 4 - External Financing'!AZ33","v":0},{"$f":"'Input 4 - External Financing'!BA33","v":0},{"$f":"'Input 4 - External Financing'!BB33","v":0},{"$f":"'Input 4 - External Financing'!BC33","v":0},{"$f":"'Input 4 - External Financing'!BD33","v":0},{"$f":"'Input 4 - External Financing'!BE33","v":0},{"$f":"'Input 4 - External Financing'!BF33","v":0},{"$f":"'Input 4 - External Financing'!BG33","v":0},{"$f":"'Input 4 - External Financing'!BH33","v":0},{"$f":"'Input 4 - External Financing'!BI33","v":0},{"$f":"'Input 4 - External Financing'!BJ33","v":0},{"$f":"'Input 4 - External Financing'!BK33","v":0},{"$f":"'Input 4 - External Financing'!BL33","v":0},{"$f":"'Input 4 - External Financing'!BM33","v":0},{"$f":"'Input 4 - External Financing'!BN33","v":0},{"$f":"'Input 4 - External Financing'!BO33","v":0},{"$f":"'Input 4 - External Financing'!BP33","v":0},{"$f":"'Input 4 - External Financing'!BQ33","v":0},{"$f":"'Input 4 - External Financing'!BR33","v":0},{"$f":"'Input 4 - External Financing'!BS33","v":0},{"$f":"'Input 4 - External Financing'!BT33","v":0},"NEW_NPC2"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L34","v":0},{"$f":"'Input 4 - External Financing'!M34","v":0},{"$f":"'Input 4 - External Financing'!N34","v":0},{"$f":"'Input 4 - External Financing'!O34","v":0},{"$f":"'Input 4 - External Financing'!P34","v":0},{"$f":"'Input 4 - External Financing'!Q34","v":0},{"$f":"'Input 4 - External Financing'!R34","v":0},{"$f":"'Input 4 - External Financing'!S34","v":0},{"$f":"'Input 4 - External Financing'!T34","v":0},{"$f":"'Input 4 - External Financing'!U34","v":0},{"$f":"'Input 4 - External Financing'!V34","v":0},{"$f":"'Input 4 - External Financing'!W34","v":0},{"$f":"'Input 4 - External Financing'!X34","v":0},{"$f":"'Input 4 - External Financing'!Y34","v":0},{"$f":"'Input 4 - External Financing'!Z34","v":0},{"$f":"'Input 4 - External Financing'!AA34","v":0},{"$f":"'Input 4 - External Financing'!AB34","v":0},{"$f":"'Input 4 - External Financing'!AC34","v":0},{"$f":"'Input 4 - External Financing'!AD34","v":0},{"$f":"'Input 4 - External Financing'!AE34","v":0},{"$f":"'Input 4 - External Financing'!AF34","v":0},{"$f":"'Input 4 - External Financing'!AG34","v":0},{"$f":"'Input 4 - External Financing'!AH34","v":0},{"$f":"'Input 4 - External Financing'!AI34","v":0},{"$f":"'Input 4 - External Financing'!AJ34","v":0},{"$f":"'Input 4 - External Financing'!AK34","v":0},{"$f":"'Input 4 - External Financing'!AL34","v":0},{"$f":"'Input 4 - External Financing'!AM34","v":0},{"$f":"'Input 4 - External Financing'!AN34","v":0},{"$f":"'Input 4 - External Financing'!AO34","v":0},{"$f":"'Input 4 - External Financing'!AP34","v":0},{"$f":"'Input 4 - External Financing'!AQ34","v":0},{"$f":"'Input 4 - External Financing'!AR34","v":0},{"$f":"'Input 4 - External Financing'!AS34","v":0},{"$f":"'Input 4 - External Financing'!AT34","v":0},{"$f":"'Input 4 - External Financing'!AU34","v":0},{"$f":"'Input 4 - External Financing'!AV34","v":0},{"$f":"'Input 4 - External Financing'!AW34","v":0},{"$f":"'Input 4 - External Financing'!AX34","v":0},{"$f":"'Input 4 - External Financing'!AY34","v":0},{"$f":"'Input 4 - External Financing'!AZ34","v":0},{"$f":"'Input 4 - External Financing'!BA34","v":0},{"$f":"'Input 4 - External Financing'!BB34","v":0},{"$f":"'Input 4 - External Financing'!BC34","v":0},{"$f":"'Input 4 - External Financing'!BD34","v":0},{"$f":"'Input 4 - External Financing'!BE34","v":0},{"$f":"'Input 4 - External Financing'!BF34","v":0},{"$f":"'Input 4 - External Financing'!BG34","v":0},{"$f":"'Input 4 - External Financing'!BH34","v":0},{"$f":"'Input 4 - External Financing'!BI34","v":0},{"$f":"'Input 4 - External Financing'!BJ34","v":0},{"$f":"'Input 4 - External Financing'!BK34","v":0},{"$f":"'Input 4 - External Financing'!BL34","v":0},{"$f":"'Input 4 - External Financing'!BM34","v":0},{"$f":"'Input 4 - External Financing'!BN34","v":0},{"$f":"'Input 4 - External Financing'!BO34","v":0},{"$f":"'Input 4 - External Financing'!BP34","v":0},{"$f":"'Input 4 - External Financing'!BQ34","v":0},{"$f":"'Input 4 - External Financing'!BR34","v":0},{"$f":"'Input 4 - External Financing'!BS34","v":0},{"$f":"'Input 4 - External Financing'!BT34","v":0},"NEW_NPC3"]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L35","v":0},{"$f":"'Input 4 - External Financing'!M35","v":0},{"$f":"'Input 4 - External Financing'!N35","v":0},{"$f":"'Input 4 - External Financing'!O35","v":0},{"$f":"'Input 4 - External Financing'!P35","v":0},{"$f":"'Input 4 - External Financing'!Q35","v":0},{"$f":"'Input 4 - External Financing'!R35","v":0},{"$f":"'Input 4 - External Financing'!S35","v":0},{"$f":"'Input 4 - External Financing'!T35","v":0},{"$f":"'Input 4 - External Financing'!U35","v":0},{"$f":"'Input 4 - External Financing'!V35","v":0},{"$f":"'Input 4 - External Financing'!W35","v":0},{"$f":"'Input 4 - External Financing'!X35","v":0},{"$f":"'Input 4 - External Financing'!Y35","v":0},{"$f":"'Input 4 - External Financing'!Z35","v":0},{"$f":"'Input 4 - External Financing'!AA35","v":0},{"$f":"'Input 4 - External Financing'!AB35","v":0},{"$f":"'Input 4 - External Financing'!AC35","v":0},{"$f":"'Input 4 - External Financing'!AD35","v":0},{"$f":"'Input 4 - External Financing'!AE35","v":0},{"$f":"'Input 4 - External Financing'!AF35","v":0},{"$f":"'Input 4 - External Financing'!AG35","v":0},{"$f":"'Input 4 - External Financing'!AH35","v":0},{"$f":"'Input 4 - External Financing'!AI35","v":0},{"$f":"'Input 4 - External Financing'!AJ35","v":0},{"$f":"'Input 4 - External Financing'!AK35","v":0},{"$f":"'Input 4 - External Financing'!AL35","v":0},{"$f":"'Input 4 - External Financing'!AM35","v":0},{"$f":"'Input 4 - External Financing'!AN35","v":0},{"$f":"'Input 4 - External Financing'!AO35","v":0},{"$f":"'Input 4 - External Financing'!AP35","v":0},{"$f":"'Input 4 - External Financing'!AQ35","v":0},{"$f":"'Input 4 - External Financing'!AR35","v":0},{"$f":"'Input 4 - External Financing'!AS35","v":0},{"$f":"'Input 4 - External Financing'!AT35","v":0},{"$f":"'Input 4 - External Financing'!AU35","v":0},{"$f":"'Input 4 - External Financing'!AV35","v":0},{"$f":"'Input 4 - External Financing'!AW35","v":0},{"$f":"'Input 4 - External Financing'!AX35","v":0},{"$f":"'Input 4 - External Financing'!AY35","v":0},{"$f":"'Input 4 - External Financing'!AZ35","v":0},{"$f":"'Input 4 - External Financing'!BA35","v":0},{"$f":"'Input 4 - External Financing'!BB35","v":0},{"$f":"'Input 4 - External Financing'!BC35","v":0},{"$f":"'Input 4 - External Financing'!BD35","v":0},{"$f":"'Input 4 - External Financing'!BE35","v":0},{"$f":"'Input 4 - External Financing'!BF35","v":0},{"$f":"'Input 4 - External Financing'!BG35","v":0},{"$f":"'Input 4 - External Financing'!BH35","v":0},{"$f":"'Input 4 - External Financing'!BI35","v":0},{"$f":"'Input 4 - External Financing'!BJ35","v":0},{"$f":"'Input 4 - External Financing'!BK35","v":0},{"$f":"'Input 4 - External Financing'!BL35","v":0},{"$f":"'Input 4 - External Financing'!BM35","v":0},{"$f":"'Input 4 - External Financing'!BN35","v":0},{"$f":"'Input 4 - External Financing'!BO35","v":0},{"$f":"'Input 4 - External Financing'!BP35","v":0},{"$f":"'Input 4 - External Financing'!BQ35","v":0},{"$f":"'Input 4 - External Financing'!BR35","v":0},{"$f":"'Input 4 - External Financing'!BS35","v":0},{"$f":"'Input 4 - External Financing'!BT35","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L36","v":0},{"$f":"'Input 4 - External Financing'!M36","v":0},{"$f":"'Input 4 - External Financing'!N36","v":0},{"$f":"'Input 4 - External Financing'!O36","v":0},{"$f":"'Input 4 - External Financing'!P36","v":0},{"$f":"'Input 4 - External Financing'!Q36","v":0},{"$f":"'Input 4 - External Financing'!R36","v":0},{"$f":"'Input 4 - External Financing'!S36","v":0},{"$f":"'Input 4 - External Financing'!T36","v":0},{"$f":"'Input 4 - External Financing'!U36","v":0},{"$f":"'Input 4 - External Financing'!V36","v":0},{"$f":"'Input 4 - External Financing'!W36","v":0},{"$f":"'Input 4 - External Financing'!X36","v":0},{"$f":"'Input 4 - External Financing'!Y36","v":0},{"$f":"'Input 4 - External Financing'!Z36","v":0},{"$f":"'Input 4 - External Financing'!AA36","v":0},{"$f":"'Input 4 - External Financing'!AB36","v":0},{"$f":"'Input 4 - External Financing'!AC36","v":0},{"$f":"'Input 4 - External Financing'!AD36","v":0},{"$f":"'Input 4 - External Financing'!AE36","v":0},{"$f":"'Input 4 - External Financing'!AF36","v":0},{"$f":"'Input 4 - External Financing'!AG36","v":0},{"$f":"'Input 4 - External Financing'!AH36","v":0},{"$f":"'Input 4 - External Financing'!AI36","v":0},{"$f":"'Input 4 - External Financing'!AJ36","v":0},{"$f":"'Input 4 - External Financing'!AK36","v":0},{"$f":"'Input 4 - External Financing'!AL36","v":0},{"$f":"'Input 4 - External Financing'!AM36","v":0},{"$f":"'Input 4 - External Financing'!AN36","v":0},{"$f":"'Input 4 - External Financing'!AO36","v":0},{"$f":"'Input 4 - External Financing'!AP36","v":0},{"$f":"'Input 4 - External Financing'!AQ36","v":0},{"$f":"'Input 4 - External Financing'!AR36","v":0},{"$f":"'Input 4 - External Financing'!AS36","v":0},{"$f":"'Input 4 - External Financing'!AT36","v":0},{"$f":"'Input 4 - External Financing'!AU36","v":0},{"$f":"'Input 4 - External Financing'!AV36","v":0},{"$f":"'Input 4 - External Financing'!AW36","v":0},{"$f":"'Input 4 - External Financing'!AX36","v":0},{"$f":"'Input 4 - External Financing'!AY36","v":0},{"$f":"'Input 4 - External Financing'!AZ36","v":0},{"$f":"'Input 4 - External Financing'!BA36","v":0},{"$f":"'Input 4 - External Financing'!BB36","v":0},{"$f":"'Input 4 - External Financing'!BC36","v":0},{"$f":"'Input 4 - External Financing'!BD36","v":0},{"$f":"'Input 4 - External Financing'!BE36","v":0},{"$f":"'Input 4 - External Financing'!BF36","v":0},{"$f":"'Input 4 - External Financing'!BG36","v":0},{"$f":"'Input 4 - External Financing'!BH36","v":0},{"$f":"'Input 4 - External Financing'!BI36","v":0},{"$f":"'Input 4 - External Financing'!BJ36","v":0},{"$f":"'Input 4 - External Financing'!BK36","v":0},{"$f":"'Input 4 - External Financing'!BL36","v":0},{"$f":"'Input 4 - External Financing'!BM36","v":0},{"$f":"'Input 4 - External Financing'!BN36","v":0},{"$f":"'Input 4 - External Financing'!BO36","v":0},{"$f":"'Input 4 - External Financing'!BP36","v":0},{"$f":"'Input 4 - External Financing'!BQ36","v":0},{"$f":"'Input 4 - External Financing'!BR36","v":0},{"$f":"'Input 4 - External Financing'!BS36","v":0},{"$f":"'Input 4 - External Financing'!BT36","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F100:F104)","v":595.78076719021101},{"$f":"+SUM(G100:G104)","v":298.60474753383301},265.39880821661399,585.86,915,1265,2052.4357307107402,1462.1777917067932,1741.3468472684531,1825.674685427243,1581.4694525525802,2009.8778596757829,2112.0956140074632,2304.8167165812565,2172.7053715774368,2382.04949608159,2766.5620809624002,2939.1141901768078,3121.6007964189362,3058.4201814729427,3121.7043790219418,{"$f":"+SUM(AA100:AA104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY100:AY104)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK100:BK104)","v":0},0,0,0,"NEW_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L38","v":0},{"$f":"'Input 4 - External Financing'!M38","v":0},{"$f":"'Input 4 - External Financing'!N38","v":0},{"$f":"'Input 4 - External Financing'!O38","v":250},{"$f":"'Input 4 - External Financing'!P38","v":250},{"$f":"'Input 4 - External Financing'!Q38","v":250},{"$f":"'Input 4 - External Financing'!R38","v":1000},{"$f":"'Input 4 - External Financing'!S38","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!T38","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!U38","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!V38","v":0},{"$f":"'Input 4 - External Financing'!W38","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!X38","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!Y38","v":416.66666666666697},{"$f":"'Input 4 - External Financing'!Z38","v":166.66666666666703},{"$f":"'Input 4 - External Financing'!AA38","v":250},{"$f":"'Input 4 - External Financing'!AB38","v":500},{"$f":"'Input 4 - External Financing'!AC38","v":527.77777777777806},{"$f":"'Input 4 - External Financing'!AD38","v":555.55555555555611},{"$f":"'Input 4 - External Financing'!AE38","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!AF38","v":222.222222222222},{"$f":"'Input 4 - External Financing'!AG38","v":0},{"$f":"'Input 4 - External Financing'!AH38","v":0},{"$f":"'Input 4 - External Financing'!AI38","v":0},{"$f":"'Input 4 - External Financing'!AJ38","v":0},{"$f":"'Input 4 - External Financing'!AK38","v":0},{"$f":"'Input 4 - External Financing'!AL38","v":0},{"$f":"'Input 4 - External Financing'!AM38","v":0},{"$f":"'Input 4 - External Financing'!AN38","v":0},{"$f":"'Input 4 - External Financing'!AO38","v":0},{"$f":"'Input 4 - External Financing'!AP38","v":0},{"$f":"'Input 4 - External Financing'!AQ38","v":0},{"$f":"'Input 4 - External Financing'!AR38","v":0},{"$f":"'Input 4 - External Financing'!AS38","v":0},{"$f":"'Input 4 - External Financing'!AT38","v":0},{"$f":"'Input 4 - External Financing'!AU38","v":0},{"$f":"'Input 4 - External Financing'!AV38","v":0},{"$f":"'Input 4 - External Financing'!AW38","v":0},{"$f":"'Input 4 - External Financing'!AX38","v":0},{"$f":"'Input 4 - External Financing'!AY38","v":0},{"$f":"'Input 4 - External Financing'!AZ38","v":0},{"$f":"'Input 4 - External Financing'!BA38","v":0},{"$f":"'Input 4 - External Financing'!BB38","v":0},{"$f":"'Input 4 - External Financing'!BC38","v":0},{"$f":"'Input 4 - External Financing'!BD38","v":0},{"$f":"'Input 4 - External Financing'!BE38","v":0},{"$f":"'Input 4 - External Financing'!BF38","v":0},{"$f":"'Input 4 - External Financing'!BG38","v":0},{"$f":"'Input 4 - External Financing'!BH38","v":0},{"$f":"'Input 4 - External Financing'!BI38","v":0},{"$f":"'Input 4 - External Financing'!BJ38","v":0},{"$f":"'Input 4 - External Financing'!BK38","v":0},{"$f":"'Input 4 - External Financing'!BL38","v":0},{"$f":"'Input 4 - External Financing'!BM38","v":0},{"$f":"'Input 4 - External Financing'!BN38","v":0},{"$f":"'Input 4 - External Financing'!BO38","v":0},{"$f":"'Input 4 - External Financing'!BP38","v":0},{"$f":"'Input 4 - External Financing'!BQ38","v":0},{"$f":"'Input 4 - External Financing'!BR38","v":0},{"$f":"'Input 4 - External Financing'!BS38","v":0},{"$f":"'Input 4 - External Financing'!BT38","v":0},"NEW_COM1"]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L39","v":245.78076719021101},{"$f":"'Input 4 - External Financing'!M39","v":298.60474753383301},{"$f":"'Input 4 - External Financing'!N39","v":265.39880821661399},{"$f":"'Input 4 - External Financing'!O39","v":335.86},{"$f":"'Input 4 - External Financing'!P39","v":665},{"$f":"'Input 4 - External Financing'!Q39","v":1015},{"$f":"'Input 4 - External Financing'!R39","v":1052.43573071074},{"$f":"'Input 4 - External Financing'!S39","v":1128.8444583734602},{"$f":"'Input 4 - External Financing'!T39","v":1408.01351393512},{"$f":"'Input 4 - External Financing'!U39","v":1492.34135209391},{"$f":"'Input 4 - External Financing'!V39","v":1581.4694525525802},{"$f":"'Input 4 - External Financing'!W39","v":1676.5445263424499},{"$f":"'Input 4 - External Financing'!X39","v":1778.7622806741299},{"$f":"'Input 4 - External Financing'!Y39","v":1888.1500499145898},{"$f":"'Input 4 - External Financing'!Z39","v":2006.0387049107699},{"$f":"'Input 4 - External Financing'!AA39","v":2132.04949608159},{"$f":"'Input 4 - External Financing'!AB39","v":2266.5620809624002},{"$f":"'Input 4 - External Financing'!AC39","v":2411.33641239903},{"$f":"'Input 4 - External Financing'!AD39","v":2566.0452408633801},{"$f":"'Input 4 - External Financing'!AE39","v":2725.0868481396096},{"$f":"'Input 4 - External Financing'!AF39","v":2899.4821567997196},{"$f":"'Input 4 - External Financing'!AG39","v":0},{"$f":"'Input 4 - External Financing'!AH39","v":0},{"$f":"'Input 4 - External Financing'!AI39","v":0},{"$f":"'Input 4 - External Financing'!AJ39","v":0},{"$f":"'Input 4 - External Financing'!AK39","v":0},{"$f":"'Input 4 - External Financing'!AL39","v":0},{"$f":"'Input 4 - External Financing'!AM39","v":0},{"$f":"'Input 4 - External Financing'!AN39","v":0},{"$f":"'Input 4 - External Financing'!AO39","v":0},{"$f":"'Input 4 - External Financing'!AP39","v":0},{"$f":"'Input 4 - External Financing'!AQ39","v":0},{"$f":"'Input 4 - External Financing'!AR39","v":0},{"$f":"'Input 4 - External Financing'!AS39","v":0},{"$f":"'Input 4 - External Financing'!AT39","v":0},{"$f":"'Input 4 - External Financing'!AU39","v":0},{"$f":"'Input 4 - External Financing'!AV39","v":0},{"$f":"'Input 4 - External Financing'!AW39","v":0},{"$f":"'Input 4 - External Financing'!AX39","v":0},{"$f":"'Input 4 - External Financing'!AY39","v":0},{"$f":"'Input 4 - External Financing'!AZ39","v":0},{"$f":"'Input 4 - External Financing'!BA39","v":0},{"$f":"'Input 4 - External Financing'!BB39","v":0},{"$f":"'Input 4 - External Financing'!BC39","v":0},{"$f":"'Input 4 - External Financing'!BD39","v":0},{"$f":"'Input 4 - External Financing'!BE39","v":0},{"$f":"'Input 4 - External Financing'!BF39","v":0},{"$f":"'Input 4 - External Financing'!BG39","v":0},{"$f":"'Input 4 - External Financing'!BH39","v":0},{"$f":"'Input 4 - External Financing'!BI39","v":0},{"$f":"'Input 4 - External Financing'!BJ39","v":0},{"$f":"'Input 4 - External Financing'!BK39","v":0},{"$f":"'Input 4 - External Financing'!BL39","v":0},{"$f":"'Input 4 - External Financing'!BM39","v":0},{"$f":"'Input 4 - External Financing'!BN39","v":0},{"$f":"'Input 4 - External Financing'!BO39","v":0},{"$f":"'Input 4 - External Financing'!BP39","v":0},{"$f":"'Input 4 - External Financing'!BQ39","v":0},{"$f":"'Input 4 - External Financing'!BR39","v":0},{"$f":"'Input 4 - External Financing'!BS39","v":0},{"$f":"'Input 4 - External Financing'!BT39","v":0},"NEW_COM2"]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L40","v":350},{"$f":"'Input 4 - External Financing'!M40","v":0},{"$f":"'Input 4 - External Financing'!N40","v":0},{"$f":"'Input 4 - External Financing'!O40","v":0},{"$f":"'Input 4 - External Financing'!P40","v":0},{"$f":"'Input 4 - External Financing'!Q40","v":0},{"$f":"'Input 4 - External Financing'!R40","v":0},{"$f":"'Input 4 - External Financing'!S40","v":0},{"$f":"'Input 4 - External Financing'!T40","v":0},{"$f":"'Input 4 - External Financing'!U40","v":0},{"$f":"'Input 4 - External Financing'!V40","v":0},{"$f":"'Input 4 - External Financing'!W40","v":0},{"$f":"'Input 4 - External Financing'!X40","v":0},{"$f":"'Input 4 - External Financing'!Y40","v":0},{"$f":"'Input 4 - External Financing'!Z40","v":0},{"$f":"'Input 4 - External Financing'!AA40","v":0},{"$f":"'Input 4 - External Financing'!AB40","v":0},{"$f":"'Input 4 - External Financing'!AC40","v":0},{"$f":"'Input 4 - External Financing'!AD40","v":0},{"$f":"'Input 4 - External Financing'!AE40","v":0},{"$f":"'Input 4 - External Financing'!AF40","v":0},{"$f":"'Input 4 - External Financing'!AG40","v":0},{"$f":"'Input 4 - External Financing'!AH40","v":0},{"$f":"'Input 4 - External Financing'!AI40","v":0},{"$f":"'Input 4 - External Financing'!AJ40","v":0},{"$f":"'Input 4 - External Financing'!AK40","v":0},{"$f":"'Input 4 - External Financing'!AL40","v":0},{"$f":"'Input 4 - External Financing'!AM40","v":0},{"$f":"'Input 4 - External Financing'!AN40","v":0},{"$f":"'Input 4 - External Financing'!AO40","v":0},{"$f":"'Input 4 - External Financing'!AP40","v":0},{"$f":"'Input 4 - External Financing'!AQ40","v":0},{"$f":"'Input 4 - External Financing'!AR40","v":0},{"$f":"'Input 4 - External Financing'!AS40","v":0},{"$f":"'Input 4 - External Financing'!AT40","v":0},{"$f":"'Input 4 - External Financing'!AU40","v":0},{"$f":"'Input 4 - External Financing'!AV40","v":0},{"$f":"'Input 4 - External Financing'!AW40","v":0},{"$f":"'Input 4 - External Financing'!AX40","v":0},{"$f":"'Input 4 - External Financing'!AY40","v":0},{"$f":"'Input 4 - External Financing'!AZ40","v":0},{"$f":"'Input 4 - External Financing'!BA40","v":0},{"$f":"'Input 4 - External Financing'!BB40","v":0},{"$f":"'Input 4 - External Financing'!BC40","v":0},{"$f":"'Input 4 - External Financing'!BD40","v":0},{"$f":"'Input 4 - External Financing'!BE40","v":0},{"$f":"'Input 4 - External Financing'!BF40","v":0},{"$f":"'Input 4 - External Financing'!BG40","v":0},{"$f":"'Input 4 - External Financing'!BH40","v":0},{"$f":"'Input 4 - External Financing'!BI40","v":0},{"$f":"'Input 4 - External Financing'!BJ40","v":0},{"$f":"'Input 4 - External Financing'!BK40","v":0},{"$f":"'Input 4 - External Financing'!BL40","v":0},{"$f":"'Input 4 - External Financing'!BM40","v":0},{"$f":"'Input 4 - External Financing'!BN40","v":0},{"$f":"'Input 4 - External Financing'!BO40","v":0},{"$f":"'Input 4 - External Financing'!BP40","v":0},{"$f":"'Input 4 - External Financing'!BQ40","v":0},{"$f":"'Input 4 - External Financing'!BR40","v":0},{"$f":"'Input 4 - External Financing'!BS40","v":0},{"$f":"'Input 4 - External Financing'!BT40","v":0},"NEW_COM3"]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L41","v":0},{"$f":"'Input 4 - External Financing'!M41","v":0},{"$f":"'Input 4 - External Financing'!N41","v":0},{"$f":"'Input 4 - External Financing'!O41","v":0},{"$f":"'Input 4 - External Financing'!P41","v":0},{"$f":"'Input 4 - External Financing'!Q41","v":0},{"$f":"'Input 4 - External Financing'!R41","v":0},{"$f":"'Input 4 - External Financing'!S41","v":0},{"$f":"'Input 4 - External Financing'!T41","v":0},{"$f":"'Input 4 - External Financing'!U41","v":0},{"$f":"'Input 4 - External Financing'!V41","v":0},{"$f":"'Input 4 - External Financing'!W41","v":0},{"$f":"'Input 4 - External Financing'!X41","v":0},{"$f":"'Input 4 - External Financing'!Y41","v":0},{"$f":"'Input 4 - External Financing'!Z41","v":0},{"$f":"'Input 4 - External Financing'!AA41","v":0},{"$f":"'Input 4 - External Financing'!AB41","v":0},{"$f":"'Input 4 - External Financing'!AC41","v":0},{"$f":"'Input 4 - External Financing'!AD41","v":0},{"$f":"'Input 4 - External Financing'!AE41","v":0},{"$f":"'Input 4 - External Financing'!AF41","v":0},{"$f":"'Input 4 - External Financing'!AG41","v":0},{"$f":"'Input 4 - External Financing'!AH41","v":0},{"$f":"'Input 4 - External Financing'!AI41","v":0},{"$f":"'Input 4 - External Financing'!AJ41","v":0},{"$f":"'Input 4 - External Financing'!AK41","v":0},{"$f":"'Input 4 - External Financing'!AL41","v":0},{"$f":"'Input 4 - External Financing'!AM41","v":0},{"$f":"'Input 4 - External Financing'!AN41","v":0},{"$f":"'Input 4 - External Financing'!AO41","v":0},{"$f":"'Input 4 - External Financing'!AP41","v":0},{"$f":"'Input 4 - External Financing'!AQ41","v":0},{"$f":"'Input 4 - External Financing'!AR41","v":0},{"$f":"'Input 4 - External Financing'!AS41","v":0},{"$f":"'Input 4 - External Financing'!AT41","v":0},{"$f":"'Input 4 - External Financing'!AU41","v":0},{"$f":"'Input 4 - External Financing'!AV41","v":0},{"$f":"'Input 4 - External Financing'!AW41","v":0},{"$f":"'Input 4 - External Financing'!AX41","v":0},{"$f":"'Input 4 - External Financing'!AY41","v":0},{"$f":"'Input 4 - External Financing'!AZ41","v":0},{"$f":"'Input 4 - External Financing'!BA41","v":0},{"$f":"'Input 4 - External Financing'!BB41","v":0},{"$f":"'Input 4 - External Financing'!BC41","v":0},{"$f":"'Input 4 - External Financing'!BD41","v":0},{"$f":"'Input 4 - External Financing'!BE41","v":0},{"$f":"'Input 4 - External Financing'!BF41","v":0},{"$f":"'Input 4 - External Financing'!BG41","v":0},{"$f":"'Input 4 - External Financing'!BH41","v":0},{"$f":"'Input 4 - External Financing'!BI41","v":0},{"$f":"'Input 4 - External Financing'!BJ41","v":0},{"$f":"'Input 4 - External Financing'!BK41","v":0},{"$f":"'Input 4 - External Financing'!BL41","v":0},{"$f":"'Input 4 - External Financing'!BM41","v":0},{"$f":"'Input 4 - External Financing'!BN41","v":0},{"$f":"'Input 4 - External Financing'!BO41","v":0},{"$f":"'Input 4 - External Financing'!BP41","v":0},{"$f":"'Input 4 - External Financing'!BQ41","v":0},{"$f":"'Input 4 - External Financing'!BR41","v":0},{"$f":"'Input 4 - External Financing'!BS41","v":0},{"$f":"'Input 4 - External Financing'!BT41","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L42","v":0},{"$f":"'Input 4 - External Financing'!M42","v":0},{"$f":"'Input 4 - External Financing'!N42","v":0},{"$f":"'Input 4 - External Financing'!O42","v":0},{"$f":"'Input 4 - External Financing'!P42","v":0},{"$f":"'Input 4 - External Financing'!Q42","v":0},{"$f":"'Input 4 - External Financing'!R42","v":0},{"$f":"'Input 4 - External Financing'!S42","v":0},{"$f":"'Input 4 - External Financing'!T42","v":0},{"$f":"'Input 4 - External Financing'!U42","v":0},{"$f":"'Input 4 - External Financing'!V42","v":0},{"$f":"'Input 4 - External Financing'!W42","v":0},{"$f":"'Input 4 - External Financing'!X42","v":0},{"$f":"'Input 4 - External Financing'!Y42","v":0},{"$f":"'Input 4 - External Financing'!Z42","v":0},{"$f":"'Input 4 - External Financing'!AA42","v":0},{"$f":"'Input 4 - External Financing'!AB42","v":0},{"$f":"'Input 4 - External Financing'!AC42","v":0},{"$f":"'Input 4 - External Financing'!AD42","v":0},{"$f":"'Input 4 - External Financing'!AE42","v":0},{"$f":"'Input 4 - External Financing'!AF42","v":0},{"$f":"'Input 4 - External Financing'!AG42","v":0},{"$f":"'Input 4 - External Financing'!AH42","v":0},{"$f":"'Input 4 - External Financing'!AI42","v":0},{"$f":"'Input 4 - External Financing'!AJ42","v":0},{"$f":"'Input 4 - External Financing'!AK42","v":0},{"$f":"'Input 4 - External Financing'!AL42","v":0},{"$f":"'Input 4 - External Financing'!AM42","v":0},{"$f":"'Input 4 - External Financing'!AN42","v":0},{"$f":"'Input 4 - External Financing'!AO42","v":0},{"$f":"'Input 4 - External Financing'!AP42","v":0},{"$f":"'Input 4 - External Financing'!AQ42","v":0},{"$f":"'Input 4 - External Financing'!AR42","v":0},{"$f":"'Input 4 - External Financing'!AS42","v":0},{"$f":"'Input 4 - External Financing'!AT42","v":0},{"$f":"'Input 4 - External Financing'!AU42","v":0},{"$f":"'Input 4 - External Financing'!AV42","v":0},{"$f":"'Input 4 - External Financing'!AW42","v":0},{"$f":"'Input 4 - External Financing'!AX42","v":0},{"$f":"'Input 4 - External Financing'!AY42","v":0},{"$f":"'Input 4 - External Financing'!AZ42","v":0},{"$f":"'Input 4 - External Financing'!BA42","v":0},{"$f":"'Input 4 - External Financing'!BB42","v":0},{"$f":"'Input 4 - External Financing'!BC42","v":0},{"$f":"'Input 4 - External Financing'!BD42","v":0},{"$f":"'Input 4 - External Financing'!BE42","v":0},{"$f":"'Input 4 - External Financing'!BF42","v":0},{"$f":"'Input 4 - External Financing'!BG42","v":0},{"$f":"'Input 4 - External Financing'!BH42","v":0},{"$f":"'Input 4 - External Financing'!BI42","v":0},{"$f":"'Input 4 - External Financing'!BJ42","v":0},{"$f":"'Input 4 - External Financing'!BK42","v":0},{"$f":"'Input 4 - External Financing'!BL42","v":0},{"$f":"'Input 4 - External Financing'!BM42","v":0},{"$f":"'Input 4 - External Financing'!BN42","v":0},{"$f":"'Input 4 - External Financing'!BO42","v":0},{"$f":"'Input 4 - External Financing'!BP42","v":0},{"$f":"'Input 4 - External Financing'!BQ42","v":0},{"$f":"'Input 4 - External Financing'!BR42","v":0},{"$f":"'Input 4 - External Financing'!BS42","v":0},{"$f":"'Input 4 - External Financing'!BT42","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F106+F110","v":3341.608864307057},{"$f":"G106+G110","v":2396.9034437361006},1821.7812579744389,2051.6439592892029,2312.3083982824355,2349.9696476276622,2041.8966196164783,2343.9304895316764,2489.1499803425008,2626.9423862763852,2852.5116549617605,3376.0470328736319,3321.7235441444559,3347.2828645052823,3641.2175669309745,4108.7775361992508,4036.3362202239996,4509.8034373269866,4640.5830505515569,4964.9837266374834,5292.5795963755972,{"$f":"AA106+AA110","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY106+AY110","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BK106+BK110","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 5 - Local-debt Financing'!A30","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F107:F109)","v":3341.608864307057},{"$f":"SUM(G107:G109)","v":2396.9034437361006},1821.7812579744389,2051.6439592892029,2312.3083982824355,2349.9696476276622,2041.8966196164783,2343.9304895316764,2489.1499803425008,2626.9423862763852,2852.5116549617605,3376.0470328736319,3321.7235441444559,3347.2828645052823,3641.2175669309745,4108.7775361992508,4036.3362202239996,4509.8034373269866,4640.5830505515569,4964.9837266374834,5292.5795963755972,{"$f":"SUM(AA107:AA109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY107:AY109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BK107:BK109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!I104/Ext_Debt_Data!F$403,0)","v":342.30250968978316},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!J104/Ext_Debt_Data!G$403,0)","v":764.22953486613142},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!K104/Ext_Debt_Data!H$403,0)","v":851.63138750020175},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!L104/Ext_Debt_Data!I$403,0)","v":768.97929433492493},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!M104/Ext_Debt_Data!J$403,0)","v":1034.3406487647587},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!N104/Ext_Debt_Data!K$403,0)","v":1203.0190070527219},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!O104/Ext_Debt_Data!L$403,0)","v":1062.935119464697},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!P104/Ext_Debt_Data!M$403,0)","v":1069.085202873355},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Q104/Ext_Debt_Data!N$403,0)","v":1227.6740579626812},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!R104/Ext_Debt_Data!O$403,0)","v":1075.7033483581915},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!S104/Ext_Debt_Data!P$403,0)","v":1008.3074423315355},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!T104/Ext_Debt_Data!Q$403,0)","v":1010.0300687733102},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!U104/Ext_Debt_Data!R$403,0)","v":1010.219831032636},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!V104/Ext_Debt_Data!S$403,0)","v":1008.9887404033789},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!W104/Ext_Debt_Data!T$403,0)","v":1006.442582693932},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!X104/Ext_Debt_Data!U$403,0)","v":1002.6812268866686},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Y104/Ext_Debt_Data!V$403,0)","v":997.79891942996858},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Z104/Ext_Debt_Data!W$403,0)","v":991.88456480523087},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AA104/Ext_Debt_Data!X$403,0)","v":985.02199298345511},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AB104/Ext_Debt_Data!Y$403,0)","v":977.29021435917548},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AC104/Ext_Debt_Data!Z$403,0)","v":968.76366272392659},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AD104/Ext_Debt_Data!AA$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AE104/Ext_Debt_Data!AB$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AF104/Ext_Debt_Data!AC$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AG104/Ext_Debt_Data!AD$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AH104/Ext_Debt_Data!AE$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AI104/Ext_Debt_Data!AF$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AJ104/Ext_Debt_Data!AG$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AK104/Ext_Debt_Data!AH$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AL104/Ext_Debt_Data!AI$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AM104/Ext_Debt_Data!AJ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AN104/Ext_Debt_Data!AK$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AO104/Ext_Debt_Data!AL$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AP104/Ext_Debt_Data!AM$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AQ104/Ext_Debt_Data!AN$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AR104/Ext_Debt_Data!AO$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AS104/Ext_Debt_Data!AP$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AT104/Ext_Debt_Data!AQ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AU104/Ext_Debt_Data!AR$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AV104/Ext_Debt_Data!AS$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AW104/Ext_Debt_Data!AT$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AX104/Ext_Debt_Data!AU$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AY104/Ext_Debt_Data!AV$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AZ104/Ext_Debt_Data!AW$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BA104/Ext_Debt_Data!AX$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BB104/Ext_Debt_Data!AY$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BC104/Ext_Debt_Data!AZ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BD104/Ext_Debt_Data!BA$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BE104/Ext_Debt_Data!BB$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BF104/Ext_Debt_Data!BC$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BG104/Ext_Debt_Data!BD$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BH104/Ext_Debt_Data!BE$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BI104/Ext_Debt_Data!BF$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BJ104/Ext_Debt_Data!BG$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BK104/Ext_Debt_Data!BH$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BL104/Ext_Debt_Data!BI$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BM104/Ext_Debt_Data!BJ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BN104/Ext_Debt_Data!BK$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BO104/Ext_Debt_Data!BL$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BP104/Ext_Debt_Data!BM$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BQ104/Ext_Debt_Data!BN$403,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!I105/Ext_Debt_Data!F$403,0)","v":1143.0218277535735},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!J105/Ext_Debt_Data!G$403,0)","v":529.86581084051784},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!K105/Ext_Debt_Data!H$403,0)","v":378.5028388889786},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!L105/Ext_Debt_Data!I$403,0)","v":572.26366090040926},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!M105/Ext_Debt_Data!J$403,0)","v":616.4944264160813},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!N105/Ext_Debt_Data!K$403,0)","v":593.26964731367116},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!O105/Ext_Debt_Data!L$403,0)","v":571.12931792132974},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!P105/Ext_Debt_Data!M$403,0)","v":549.81524719201116},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Q105/Ext_Debt_Data!N$403,0)","v":573.40464982688104},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!R105/Ext_Debt_Data!O$403,0)","v":679.3915884367525},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!S105/Ext_Debt_Data!P$403,0)","v":850.24843785794349},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!T105/Ext_Debt_Data!Q$403,0)","v":944.44370067114721},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!U105/Ext_Debt_Data!R$403,0)","v":984.96433525682005},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!V105/Ext_Debt_Data!S$403,0)","v":984.67575870691189},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!W105/Ext_Debt_Data!T$403,0)","v":983.03694123593357},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!X105/Ext_Debt_Data!U$403,0)","v":980.14906448472095},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Y105/Ext_Debt_Data!V$403,0)","v":976.10763857279539},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Z105/Ext_Debt_Data!W$403,0)","v":971.00278449354187},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AA105/Ext_Debt_Data!X$403,0)","v":964.91950333073146},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AB105/Ext_Debt_Data!Y$403,0)","v":957.93793288671657},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AC105/Ext_Debt_Data!Z$403,0)","v":950.13359228692798},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AD105/Ext_Debt_Data!AA$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AE105/Ext_Debt_Data!AB$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AF105/Ext_Debt_Data!AC$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AG105/Ext_Debt_Data!AD$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AH105/Ext_Debt_Data!AE$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AI105/Ext_Debt_Data!AF$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AJ105/Ext_Debt_Data!AG$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AK105/Ext_Debt_Data!AH$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AL105/Ext_Debt_Data!AI$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AM105/Ext_Debt_Data!AJ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AN105/Ext_Debt_Data!AK$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AO105/Ext_Debt_Data!AL$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AP105/Ext_Debt_Data!AM$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AQ105/Ext_Debt_Data!AN$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AR105/Ext_Debt_Data!AO$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AS105/Ext_Debt_Data!AP$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AT105/Ext_Debt_Data!AQ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AU105/Ext_Debt_Data!AR$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AV105/Ext_Debt_Data!AS$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AW105/Ext_Debt_Data!AT$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AX105/Ext_Debt_Data!AU$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AY105/Ext_Debt_Data!AV$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AZ105/Ext_Debt_Data!AW$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BA105/Ext_Debt_Data!AX$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BB105/Ext_Debt_Data!AY$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BC105/Ext_Debt_Data!AZ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BD105/Ext_Debt_Data!BA$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BE105/Ext_Debt_Data!BB$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BF105/Ext_Debt_Data!BC$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BG105/Ext_Debt_Data!BD$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BH105/Ext_Debt_Data!BE$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BI105/Ext_Debt_Data!BF$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BJ105/Ext_Debt_Data!BG$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BK105/Ext_Debt_Data!BH$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BL105/Ext_Debt_Data!BI$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BM105/Ext_Debt_Data!BJ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BN105/Ext_Debt_Data!BK$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BO105/Ext_Debt_Data!BL$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BP105/Ext_Debt_Data!BM$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BQ105/Ext_Debt_Data!BN$403,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!I106/Ext_Debt_Data!F$403,0)","v":1856.2845268637002},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!J106/Ext_Debt_Data!G$403,0)","v":1102.808098029451},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!K106/Ext_Debt_Data!H$403,0)","v":591.64703158525845},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!L106/Ext_Debt_Data!I$403,0)","v":710.40100405386886},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!M106/Ext_Debt_Data!J$403,0)","v":661.47332310159572},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!N106/Ext_Debt_Data!K$403,0)","v":553.68099326126935},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!O106/Ext_Debt_Data!L$403,0)","v":407.83218223045156},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!P106/Ext_Debt_Data!M$403,0)","v":725.03003946630997},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Q106/Ext_Debt_Data!N$403,0)","v":688.07127255293869},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!R106/Ext_Debt_Data!O$403,0)","v":871.847449481441},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!S106/Ext_Debt_Data!P$403,0)","v":993.9557747722813},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!T106/Ext_Debt_Data!Q$403,0)","v":1421.5732634291742},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!U106/Ext_Debt_Data!R$403,0)","v":1326.5393778549999},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!V106/Ext_Debt_Data!S$403,0)","v":1353.6183653949915},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!W106/Ext_Debt_Data!T$403,0)","v":1651.7380430011092},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!X106/Ext_Debt_Data!U$403,0)","v":2125.9472448278611},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Y106/Ext_Debt_Data!V$403,0)","v":2062.4296622212355},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!Z106/Ext_Debt_Data!W$403,0)","v":2546.9160880282138},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AA106/Ext_Debt_Data!X$403,0)","v":2690.6415542373702},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AB106/Ext_Debt_Data!Y$403,0)","v":3029.7555793915913},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AC106/Ext_Debt_Data!Z$403,0)","v":3373.6823413647426},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AD106/Ext_Debt_Data!AA$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AE106/Ext_Debt_Data!AB$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AF106/Ext_Debt_Data!AC$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AG106/Ext_Debt_Data!AD$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AH106/Ext_Debt_Data!AE$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AI106/Ext_Debt_Data!AF$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AJ106/Ext_Debt_Data!AG$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AK106/Ext_Debt_Data!AH$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AL106/Ext_Debt_Data!AI$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AM106/Ext_Debt_Data!AJ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AN106/Ext_Debt_Data!AK$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AO106/Ext_Debt_Data!AL$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AP106/Ext_Debt_Data!AM$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AQ106/Ext_Debt_Data!AN$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AR106/Ext_Debt_Data!AO$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AS106/Ext_Debt_Data!AP$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AT106/Ext_Debt_Data!AQ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AU106/Ext_Debt_Data!AR$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AV106/Ext_Debt_Data!AS$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AW106/Ext_Debt_Data!AT$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AX106/Ext_Debt_Data!AU$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AY106/Ext_Debt_Data!AV$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!AZ106/Ext_Debt_Data!AW$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BA106/Ext_Debt_Data!AX$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BB106/Ext_Debt_Data!AY$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BC106/Ext_Debt_Data!AZ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BD106/Ext_Debt_Data!BA$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BE106/Ext_Debt_Data!BB$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BF106/Ext_Debt_Data!BC$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BG106/Ext_Debt_Data!BD$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BH106/Ext_Debt_Data!BE$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BI106/Ext_Debt_Data!BF$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BJ106/Ext_Debt_Data!BG$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BK106/Ext_Debt_Data!BH$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BL106/Ext_Debt_Data!BI$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BM106/Ext_Debt_Data!BJ$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BN106/Ext_Debt_Data!BK$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BO106/Ext_Debt_Data!BL$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BP106/Ext_Debt_Data!BM$403,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$120=lookup!$X$4,'Input 5 - Local-debt Financing'!BQ106/Ext_Debt_Data!BN$403,0)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A34","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F111:F113)","v":0},{"$f":"SUM(G111:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA111:AA113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY111:AY113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BK111:BK113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I108/Ext_Debt_Data!F$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!J108/Ext_Debt_Data!G$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!K108/Ext_Debt_Data!H$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!L108/Ext_Debt_Data!I$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!M108/Ext_Debt_Data!J$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!N108/Ext_Debt_Data!K$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!O108/Ext_Debt_Data!L$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!P108/Ext_Debt_Data!M$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q108/Ext_Debt_Data!N$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!R108/Ext_Debt_Data!O$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!S108/Ext_Debt_Data!P$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!T108/Ext_Debt_Data!Q$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!U108/Ext_Debt_Data!R$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!V108/Ext_Debt_Data!S$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!W108/Ext_Debt_Data!T$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!X108/Ext_Debt_Data!U$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y108/Ext_Debt_Data!V$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z108/Ext_Debt_Data!W$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA108/Ext_Debt_Data!X$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB108/Ext_Debt_Data!Y$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC108/Ext_Debt_Data!Z$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AD108/Ext_Debt_Data!AA$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AE108/Ext_Debt_Data!AB$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AF108/Ext_Debt_Data!AC$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AG108/Ext_Debt_Data!AD$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AH108/Ext_Debt_Data!AE$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AI108/Ext_Debt_Data!AF$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AJ108/Ext_Debt_Data!AG$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AK108/Ext_Debt_Data!AH$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AL108/Ext_Debt_Data!AI$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AM108/Ext_Debt_Data!AJ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AN108/Ext_Debt_Data!AK$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AO108/Ext_Debt_Data!AL$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AP108/Ext_Debt_Data!AM$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AQ108/Ext_Debt_Data!AN$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AR108/Ext_Debt_Data!AO$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AS108/Ext_Debt_Data!AP$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AT108/Ext_Debt_Data!AQ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AU108/Ext_Debt_Data!AR$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AV108/Ext_Debt_Data!AS$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AW108/Ext_Debt_Data!AT$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AX108/Ext_Debt_Data!AU$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AY108/Ext_Debt_Data!AV$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AZ108/Ext_Debt_Data!AW$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BA108/Ext_Debt_Data!AX$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BB108/Ext_Debt_Data!AY$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BC108/Ext_Debt_Data!AZ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BD108/Ext_Debt_Data!BA$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BE108/Ext_Debt_Data!BB$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BF108/Ext_Debt_Data!BC$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BG108/Ext_Debt_Data!BD$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BH108/Ext_Debt_Data!BE$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BI108/Ext_Debt_Data!BF$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BJ108/Ext_Debt_Data!BG$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BK108/Ext_Debt_Data!BH$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BL108/Ext_Debt_Data!BI$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BM108/Ext_Debt_Data!BJ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BN108/Ext_Debt_Data!BK$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BO108/Ext_Debt_Data!BL$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BP108/Ext_Debt_Data!BM$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BQ108/Ext_Debt_Data!BN$403","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I109/Ext_Debt_Data!F$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!J109/Ext_Debt_Data!G$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!K109/Ext_Debt_Data!H$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!L109/Ext_Debt_Data!I$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!M109/Ext_Debt_Data!J$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!N109/Ext_Debt_Data!K$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!O109/Ext_Debt_Data!L$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!P109/Ext_Debt_Data!M$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q109/Ext_Debt_Data!N$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!R109/Ext_Debt_Data!O$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!S109/Ext_Debt_Data!P$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!T109/Ext_Debt_Data!Q$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!U109/Ext_Debt_Data!R$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!V109/Ext_Debt_Data!S$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!W109/Ext_Debt_Data!T$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!X109/Ext_Debt_Data!U$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y109/Ext_Debt_Data!V$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z109/Ext_Debt_Data!W$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA109/Ext_Debt_Data!X$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB109/Ext_Debt_Data!Y$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC109/Ext_Debt_Data!Z$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AD109/Ext_Debt_Data!AA$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AE109/Ext_Debt_Data!AB$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AF109/Ext_Debt_Data!AC$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AG109/Ext_Debt_Data!AD$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AH109/Ext_Debt_Data!AE$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AI109/Ext_Debt_Data!AF$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AJ109/Ext_Debt_Data!AG$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AK109/Ext_Debt_Data!AH$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AL109/Ext_Debt_Data!AI$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AM109/Ext_Debt_Data!AJ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AN109/Ext_Debt_Data!AK$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AO109/Ext_Debt_Data!AL$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AP109/Ext_Debt_Data!AM$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AQ109/Ext_Debt_Data!AN$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AR109/Ext_Debt_Data!AO$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AS109/Ext_Debt_Data!AP$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AT109/Ext_Debt_Data!AQ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AU109/Ext_Debt_Data!AR$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AV109/Ext_Debt_Data!AS$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AW109/Ext_Debt_Data!AT$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AX109/Ext_Debt_Data!AU$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AY109/Ext_Debt_Data!AV$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AZ109/Ext_Debt_Data!AW$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BA109/Ext_Debt_Data!AX$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BB109/Ext_Debt_Data!AY$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BC109/Ext_Debt_Data!AZ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BD109/Ext_Debt_Data!BA$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BE109/Ext_Debt_Data!BB$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BF109/Ext_Debt_Data!BC$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BG109/Ext_Debt_Data!BD$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BH109/Ext_Debt_Data!BE$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BI109/Ext_Debt_Data!BF$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BJ109/Ext_Debt_Data!BG$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BK109/Ext_Debt_Data!BH$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BL109/Ext_Debt_Data!BI$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BM109/Ext_Debt_Data!BJ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BN109/Ext_Debt_Data!BK$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BO109/Ext_Debt_Data!BL$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BP109/Ext_Debt_Data!BM$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BQ109/Ext_Debt_Data!BN$403","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I110/Ext_Debt_Data!F$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!J110/Ext_Debt_Data!G$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!K110/Ext_Debt_Data!H$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!L110/Ext_Debt_Data!I$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!M110/Ext_Debt_Data!J$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!N110/Ext_Debt_Data!K$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!O110/Ext_Debt_Data!L$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!P110/Ext_Debt_Data!M$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q110/Ext_Debt_Data!N$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!R110/Ext_Debt_Data!O$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!S110/Ext_Debt_Data!P$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!T110/Ext_Debt_Data!Q$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!U110/Ext_Debt_Data!R$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!V110/Ext_Debt_Data!S$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!W110/Ext_Debt_Data!T$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!X110/Ext_Debt_Data!U$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y110/Ext_Debt_Data!V$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z110/Ext_Debt_Data!W$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA110/Ext_Debt_Data!X$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB110/Ext_Debt_Data!Y$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC110/Ext_Debt_Data!Z$403","v":0},{"$f":"'Input 5 - Local-debt Financing'!AD110/Ext_Debt_Data!AA$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AE110/Ext_Debt_Data!AB$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AF110/Ext_Debt_Data!AC$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AG110/Ext_Debt_Data!AD$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AH110/Ext_Debt_Data!AE$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AI110/Ext_Debt_Data!AF$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AJ110/Ext_Debt_Data!AG$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AK110/Ext_Debt_Data!AH$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AL110/Ext_Debt_Data!AI$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AM110/Ext_Debt_Data!AJ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AN110/Ext_Debt_Data!AK$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AO110/Ext_Debt_Data!AL$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AP110/Ext_Debt_Data!AM$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AQ110/Ext_Debt_Data!AN$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AR110/Ext_Debt_Data!AO$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AS110/Ext_Debt_Data!AP$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AT110/Ext_Debt_Data!AQ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AU110/Ext_Debt_Data!AR$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AV110/Ext_Debt_Data!AS$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AW110/Ext_Debt_Data!AT$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AX110/Ext_Debt_Data!AU$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AY110/Ext_Debt_Data!AV$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!AZ110/Ext_Debt_Data!AW$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BA110/Ext_Debt_Data!AX$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BB110/Ext_Debt_Data!AY$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BC110/Ext_Debt_Data!AZ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BD110/Ext_Debt_Data!BA$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BE110/Ext_Debt_Data!BB$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BF110/Ext_Debt_Data!BC$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BG110/Ext_Debt_Data!BD$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BH110/Ext_Debt_Data!BE$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BI110/Ext_Debt_Data!BF$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BJ110/Ext_Debt_Data!BG$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BK110/Ext_Debt_Data!BH$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BL110/Ext_Debt_Data!BI$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BM110/Ext_Debt_Data!BJ$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BN110/Ext_Debt_Data!BK$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BO110/Ext_Debt_Data!BL$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BP110/Ext_Debt_Data!BM$403","v":{"$error":"#DIV/0!"}},{"$f":"'Input 5 - Local-debt Financing'!BQ110/Ext_Debt_Data!BN$403","v":{"$error":"#DIV/0!"}}]
[{"$f":"A$52","v":"Locally-issued debt held by residents"}]
[{"$f":"'Input 5 - Local-debt Financing'!A19","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F116:F118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA116:AA118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY116:AY118)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK116:BK118)","v":0},0,0,0]
[{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I93/Ext_Debt_Data!F$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J93/Ext_Debt_Data!G$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K93/Ext_Debt_Data!H$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L93/Ext_Debt_Data!I$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M93/Ext_Debt_Data!J$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N93/Ext_Debt_Data!K$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O93/Ext_Debt_Data!L$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P93/Ext_Debt_Data!M$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q93/Ext_Debt_Data!N$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R93/Ext_Debt_Data!O$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S93/Ext_Debt_Data!P$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T93/Ext_Debt_Data!Q$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U93/Ext_Debt_Data!R$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V93/Ext_Debt_Data!S$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W93/Ext_Debt_Data!T$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X93/Ext_Debt_Data!U$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y93/Ext_Debt_Data!V$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z93/Ext_Debt_Data!W$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA93/Ext_Debt_Data!X$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB93/Ext_Debt_Data!Y$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC93/Ext_Debt_Data!Z$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AD93/Ext_Debt_Data!AA$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AE93/Ext_Debt_Data!AB$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AF93/Ext_Debt_Data!AC$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AG93/Ext_Debt_Data!AD$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AH93/Ext_Debt_Data!AE$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AI93/Ext_Debt_Data!AF$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AJ93/Ext_Debt_Data!AG$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AK93/Ext_Debt_Data!AH$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AL93/Ext_Debt_Data!AI$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AM93/Ext_Debt_Data!AJ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AN93/Ext_Debt_Data!AK$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AO93/Ext_Debt_Data!AL$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AP93/Ext_Debt_Data!AM$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AQ93/Ext_Debt_Data!AN$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AR93/Ext_Debt_Data!AO$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AS93/Ext_Debt_Data!AP$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AT93/Ext_Debt_Data!AQ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AU93/Ext_Debt_Data!AR$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AV93/Ext_Debt_Data!AS$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AW93/Ext_Debt_Data!AT$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AX93/Ext_Debt_Data!AU$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AY93/Ext_Debt_Data!AV$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AZ93/Ext_Debt_Data!AW$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BA93/Ext_Debt_Data!AX$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BB93/Ext_Debt_Data!AY$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BC93/Ext_Debt_Data!AZ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BD93/Ext_Debt_Data!BA$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BE93/Ext_Debt_Data!BB$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BF93/Ext_Debt_Data!BC$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BG93/Ext_Debt_Data!BD$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BH93/Ext_Debt_Data!BE$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BI93/Ext_Debt_Data!BF$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BJ93/Ext_Debt_Data!BG$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BK93/Ext_Debt_Data!BH$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BL93/Ext_Debt_Data!BI$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BM93/Ext_Debt_Data!BJ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BN93/Ext_Debt_Data!BK$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BO93/Ext_Debt_Data!BL$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BP93/Ext_Debt_Data!BM$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BQ93/Ext_Debt_Data!BN$403)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I94/Ext_Debt_Data!F$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J94/Ext_Debt_Data!G$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K94/Ext_Debt_Data!H$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L94/Ext_Debt_Data!I$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M94/Ext_Debt_Data!J$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N94/Ext_Debt_Data!K$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O94/Ext_Debt_Data!L$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P94/Ext_Debt_Data!M$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q94/Ext_Debt_Data!N$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R94/Ext_Debt_Data!O$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S94/Ext_Debt_Data!P$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T94/Ext_Debt_Data!Q$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U94/Ext_Debt_Data!R$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V94/Ext_Debt_Data!S$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W94/Ext_Debt_Data!T$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X94/Ext_Debt_Data!U$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y94/Ext_Debt_Data!V$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z94/Ext_Debt_Data!W$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA94/Ext_Debt_Data!X$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB94/Ext_Debt_Data!Y$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC94/Ext_Debt_Data!Z$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AD94/Ext_Debt_Data!AA$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AE94/Ext_Debt_Data!AB$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AF94/Ext_Debt_Data!AC$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AG94/Ext_Debt_Data!AD$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AH94/Ext_Debt_Data!AE$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AI94/Ext_Debt_Data!AF$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AJ94/Ext_Debt_Data!AG$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AK94/Ext_Debt_Data!AH$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AL94/Ext_Debt_Data!AI$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AM94/Ext_Debt_Data!AJ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AN94/Ext_Debt_Data!AK$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AO94/Ext_Debt_Data!AL$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AP94/Ext_Debt_Data!AM$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AQ94/Ext_Debt_Data!AN$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AR94/Ext_Debt_Data!AO$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AS94/Ext_Debt_Data!AP$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AT94/Ext_Debt_Data!AQ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AU94/Ext_Debt_Data!AR$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AV94/Ext_Debt_Data!AS$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AW94/Ext_Debt_Data!AT$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AX94/Ext_Debt_Data!AU$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AY94/Ext_Debt_Data!AV$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AZ94/Ext_Debt_Data!AW$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BA94/Ext_Debt_Data!AX$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BB94/Ext_Debt_Data!AY$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BC94/Ext_Debt_Data!AZ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BD94/Ext_Debt_Data!BA$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BE94/Ext_Debt_Data!BB$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BF94/Ext_Debt_Data!BC$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BG94/Ext_Debt_Data!BD$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BH94/Ext_Debt_Data!BE$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BI94/Ext_Debt_Data!BF$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BJ94/Ext_Debt_Data!BG$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BK94/Ext_Debt_Data!BH$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BL94/Ext_Debt_Data!BI$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BM94/Ext_Debt_Data!BJ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BN94/Ext_Debt_Data!BK$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BO94/Ext_Debt_Data!BL$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BP94/Ext_Debt_Data!BM$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BQ94/Ext_Debt_Data!BN$403)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I95/Ext_Debt_Data!F$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J95/Ext_Debt_Data!G$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K95/Ext_Debt_Data!H$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L95/Ext_Debt_Data!I$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M95/Ext_Debt_Data!J$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N95/Ext_Debt_Data!K$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O95/Ext_Debt_Data!L$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P95/Ext_Debt_Data!M$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q95/Ext_Debt_Data!N$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R95/Ext_Debt_Data!O$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S95/Ext_Debt_Data!P$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T95/Ext_Debt_Data!Q$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U95/Ext_Debt_Data!R$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V95/Ext_Debt_Data!S$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W95/Ext_Debt_Data!T$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X95/Ext_Debt_Data!U$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y95/Ext_Debt_Data!V$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z95/Ext_Debt_Data!W$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA95/Ext_Debt_Data!X$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB95/Ext_Debt_Data!Y$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC95/Ext_Debt_Data!Z$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AD95/Ext_Debt_Data!AA$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AE95/Ext_Debt_Data!AB$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AF95/Ext_Debt_Data!AC$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AG95/Ext_Debt_Data!AD$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AH95/Ext_Debt_Data!AE$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AI95/Ext_Debt_Data!AF$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AJ95/Ext_Debt_Data!AG$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AK95/Ext_Debt_Data!AH$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AL95/Ext_Debt_Data!AI$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AM95/Ext_Debt_Data!AJ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AN95/Ext_Debt_Data!AK$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AO95/Ext_Debt_Data!AL$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AP95/Ext_Debt_Data!AM$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AQ95/Ext_Debt_Data!AN$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AR95/Ext_Debt_Data!AO$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AS95/Ext_Debt_Data!AP$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AT95/Ext_Debt_Data!AQ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AU95/Ext_Debt_Data!AR$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AV95/Ext_Debt_Data!AS$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AW95/Ext_Debt_Data!AT$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AX95/Ext_Debt_Data!AU$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AY95/Ext_Debt_Data!AV$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AZ95/Ext_Debt_Data!AW$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BA95/Ext_Debt_Data!AX$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BB95/Ext_Debt_Data!AY$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BC95/Ext_Debt_Data!AZ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BD95/Ext_Debt_Data!BA$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BE95/Ext_Debt_Data!BB$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BF95/Ext_Debt_Data!BC$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BG95/Ext_Debt_Data!BD$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BH95/Ext_Debt_Data!BE$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BI95/Ext_Debt_Data!BF$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BJ95/Ext_Debt_Data!BG$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BK95/Ext_Debt_Data!BH$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BL95/Ext_Debt_Data!BI$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BM95/Ext_Debt_Data!BJ$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BN95/Ext_Debt_Data!BK$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BO95/Ext_Debt_Data!BL$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BP95/Ext_Debt_Data!BM$403)","v":0},{"$f":"IF($C$120=lookup!$X$4,0,'Input 5 - Local-debt Financing'!BQ95/Ext_Debt_Data!BN$403)","v":0}]
[]
[{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C648,IF(START!L10=\"French\",translation!D648,IF(START!L10=\"Portuguese\",translation!E648,translation!F648)))","v":"Total new public external MLT disbursements"},null,null,null,null,{"$f":"F71+F82+F86+F99+F105+F115","v":4413.5528230233422},{"$f":"G71+G82+G86+G99+G105+G115","v":3381.2958983362605},3032.4599659563869,3645.9939592892028,3986.2383982824354,4137.4496476276618,4394.7923503272186,4306.5682812384694,4730.9868276109537,4952.6170717036284,4933.9811075143407,5885.9248925494148,5933.8191581519186,6152.0995810865388,6313.9229385084109,6990.8270322808403,7202.8983011864002,7748.9176275037944,7962.1838469704926,8123.4039081104256,8414.2839753975386,{"$f":"AA71+AA82+AA86+AA99+AA105+AA115","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY71+AY82+AY86+AY99+AY105+AY115","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BK71+BK82+BK86+BK99+BK105+BK115","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEW_MLT_ALL"]
["Total public new (external and domestic) ST&MLT disbursements",null,null,null,null,{"$f":"F122+F386+('Input 5 - Local-debt Financing'!I124/F403)","v":10154.061079948922},{"$f":"G122+G386+('Input 5 - Local-debt Financing'!J124/G403)","v":7314.6433622582881},{"$f":"H122+H386+('Input 5 - Local-debt Financing'!K124/H403)","v":7290.4527769720244},{"$f":"I122+I386+('Input 5 - Local-debt Financing'!L124/I403)","v":7657.5820876266062},{"$f":"J122+J386+('Input 5 - Local-debt Financing'!M124/J403)","v":8808.6681255427429},{"$f":"K122+K386+('Input 5 - Local-debt Financing'!N124/K403)","v":8509.5939683470515},{"$f":"L122+L386+('Input 5 - Local-debt Financing'!O124/L403)","v":9349.9306433324273},{"$f":"M122+M386+('Input 5 - Local-debt Financing'!P124/M403)","v":10537.466922189236},{"$f":"N122+N386+('Input 5 - Local-debt Financing'!Q124/N403)","v":11804.99680651169},{"$f":"O122+O386+('Input 5 - Local-debt Financing'!R124/O403)","v":12968.8990102223},{"$f":"P122+P386+('Input 5 - Local-debt Financing'!S124/P403)","v":12677.22621718821},{"$f":"Q122+Q386+('Input 5 - Local-debt Financing'!T124/Q403)","v":13301.482649442365},{"$f":"R122+R386+('Input 5 - Local-debt Financing'!U124/R403)","v":12848.719614270763},{"$f":"S122+S386+('Input 5 - Local-debt Financing'!V124/S403)","v":12704.67987588397},{"$f":"T122+T386+('Input 5 - Local-debt Financing'!W124/T403)","v":12653.807530435379},{"$f":"U122+U386+('Input 5 - Local-debt Financing'!X124/U403)","v":12805.402134793292},{"$f":"V122+V386+('Input 5 - Local-debt Financing'!Y124/V403)","v":12783.853612327875},{"$f":"W122+W386+('Input 5 - Local-debt Financing'!Z124/W403)","v":13180.963064722071},{"$f":"X122+X386+('Input 5 - Local-debt Financing'!AA124/X403)","v":13525.919441659144},{"$f":"Y122+Y386+('Input 5 - Local-debt Financing'!AB124/Y403)","v":13538.280740474405},{"$f":"Z122+Z386+('Input 5 - Local-debt Financing'!AC124/Z403)","v":13390.984696947255},{"$f":"AA122+AA386+('Input 5 - Local-debt Financing'!AD124/AA403)","v":{"$error":"#DIV/0!"}},{"$f":"AB122+AB386+('Input 5 - Local-debt Financing'!AE124/AB403)","v":{"$error":"#DIV/0!"}},{"$f":"AC122+AC386+('Input 5 - Local-debt Financing'!AF124/AC403)","v":{"$error":"#DIV/0!"}},{"$f":"AD122+AD386+('Input 5 - Local-debt Financing'!AG124/AD403)","v":{"$error":"#DIV/0!"}},{"$f":"AE122+AE386+('Input 5 - Local-debt Financing'!AH124/AE403)","v":{"$error":"#DIV/0!"}},{"$f":"AF122+AF386+('Input 5 - Local-debt Financing'!AI124/AF403)","v":{"$error":"#DIV/0!"}},{"$f":"AG122+AG386+('Input 5 - Local-debt Financing'!AJ124/AG403)","v":{"$error":"#DIV/0!"}},{"$f":"AH122+AH386+('Input 5 - Local-debt Financing'!AK124/AH403)","v":{"$error":"#DIV/0!"}},{"$f":"AI122+AI386+('Input 5 - Local-debt Financing'!AL124/AI403)","v":{"$error":"#DIV/0!"}},{"$f":"AJ122+AJ386+('Input 5 - Local-debt Financing'!AM124/AJ403)","v":{"$error":"#DIV/0!"}},{"$f":"AK122+AK386+('Input 5 - Local-debt Financing'!AN124/AK403)","v":{"$error":"#DIV/0!"}},{"$f":"AL122+AL386+('Input 5 - Local-debt Financing'!AO124/AL403)","v":{"$error":"#DIV/0!"}},{"$f":"AM122+AM386+('Input 5 - Local-debt Financing'!AP124/AM403)","v":{"$error":"#DIV/0!"}},{"$f":"AN122+AN386+('Input 5 - Local-debt Financing'!AQ124/AN403)","v":{"$error":"#DIV/0!"}},{"$f":"AO122+AO386+('Input 5 - Local-debt Financing'!AR124/AO403)","v":{"$error":"#DIV/0!"}},{"$f":"AP122+AP386+('Input 5 - Local-debt Financing'!AS124/AP403)","v":{"$error":"#DIV/0!"}},{"$f":"AQ122+AQ386+('Input 5 - Local-debt Financing'!AT124/AQ403)","v":{"$error":"#DIV/0!"}},{"$f":"AR122+AR386+('Input 5 - Local-debt Financing'!AU124/AR403)","v":{"$error":"#DIV/0!"}},{"$f":"AS122+AS386+('Input 5 - Local-debt Financing'!AV124/AS403)","v":{"$error":"#DIV/0!"}},{"$f":"AT122+AT386+('Input 5 - Local-debt Financing'!AW124/AT403)","v":{"$error":"#DIV/0!"}},{"$f":"AU122+AU386+('Input 5 - Local-debt Financing'!AX124/AU403)","v":{"$error":"#DIV/0!"}},{"$f":"AV122+AV386+('Input 5 - Local-debt Financing'!AY124/AV403)","v":{"$error":"#DIV/0!"}},{"$f":"AW122+AW386+('Input 5 - Local-debt Financing'!AZ124/AW403)","v":{"$error":"#DIV/0!"}},{"$f":"AX122+AX386+('Input 5 - Local-debt Financing'!BA124/AX403)","v":{"$error":"#DIV/0!"}},{"$f":"AY122+AY386+('Input 5 - Local-debt Financing'!BB124/AY403)","v":{"$error":"#DIV/0!"}},{"$f":"AZ122+AZ386+('Input 5 - Local-debt Financing'!BC124/AZ403)","v":{"$error":"#DIV/0!"}},{"$f":"BA122+BA386+('Input 5 - Local-debt Financing'!BD124/BA403)","v":{"$error":"#DIV/0!"}},{"$f":"BB122+BB386+('Input 5 - Local-debt Financing'!BE124/BB403)","v":{"$error":"#DIV/0!"}},{"$f":"BC122+BC386+('Input 5 - Local-debt Financing'!BF124/BC403)","v":{"$error":"#DIV/0!"}},{"$f":"BD122+BD386+('Input 5 - Local-debt Financing'!BG124/BD403)","v":{"$error":"#DIV/0!"}},{"$f":"BE122+BE386+('Input 5 - Local-debt Financing'!BH124/BE403)","v":{"$error":"#DIV/0!"}},{"$f":"BF122+BF386+('Input 5 - Local-debt Financing'!BI124/BF403)","v":{"$error":"#DIV/0!"}},{"$f":"BG122+BG386+('Input 5 - Local-debt Financing'!BJ124/BG403)","v":{"$error":"#DIV/0!"}},{"$f":"BH122+BH386+('Input 5 - Local-debt Financing'!BK124/BH403)","v":{"$error":"#DIV/0!"}},{"$f":"BI122+BI386+('Input 5 - Local-debt Financing'!BL124/BI403)","v":{"$error":"#DIV/0!"}},{"$f":"BJ122+BJ386+('Input 5 - Local-debt Financing'!BM124/BJ403)","v":{"$error":"#DIV/0!"}},{"$f":"BK122+BK386+('Input 5 - Local-debt Financing'!BN124/BK403)","v":{"$error":"#DIV/0!"}},{"$f":"BL122+BL386+('Input 5 - Local-debt Financing'!BO124/BL403)","v":{"$error":"#DIV/0!"}},{"$f":"BM122+BM386+('Input 5 - Local-debt Financing'!BP124/BM403)","v":{"$error":"#DIV/0!"}},{"$f":"BN122+BN386+('Input 5 - Local-debt Financing'!BQ124/BN403)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"},null,null,"Average"]
[{"$f":"'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},null,{"$f":"D126","v":0.43439258967637839},{"$f":"AVERAGE(F126:P126)","v":0.43439258967637839},null,{"$f":"F122/F123","v":0.43465888064616048},{"$f":"G122/G123","v":0.46226394519559122},0.41594946963168888,0.47612861573897192,0.45253588186884097,0.48620999580210778,0.47003475405041745,0.40869103675855223,0.40076138140090983,0.38188415746008153,0.3892003678868397,0.4425014148927352,0.46182182632122881,0.48423885065883931,0.49897415646017562,0.54592795748961365,0.56343717001268045,0.58788706025914239,0.58866119093149194,0.60003216537122628,0.62835438661323728,{"$f":"AA122/AA123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY122/AY123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BK122/BK123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},null,{"$f":"D127","v":0.2275655436226405},{"$f":"AVERAGE(F127:P127)","v":0.2275655436226405},null,{"$f":"('Input 5 - Local-debt Financing'!I123/F403)/F123","v":0.31602910568463211},{"$f":"('Input 5 - Local-debt Financing'!J123/G403)/G123","v":0.33611205473825101},{"$f":"('Input 5 - Local-debt Financing'!K123/H403)/H123","v":0.27584468879231655},{"$f":"('Input 5 - Local-debt Financing'!L123/I403)/I123","v":0.19834501137154018},{"$f":"('Input 5 - Local-debt Financing'!M123/J403)/J123","v":0.23202914390158641},{"$f":"('Input 5 - Local-debt Financing'!N123/K403)/K123","v":0.21960795072420333},{"$f":"('Input 5 - Local-debt Financing'!O123/L403)/L123","v":0.20214993326664432},{"$f":"('Input 5 - Local-debt Financing'!P123/M403)/M123","v":0.19660403524839665},{"$f":"('Input 5 - Local-debt Financing'!Q123/N403)/N123","v":0.16029024296096389},{"$f":"('Input 5 - Local-debt Financing'!R123/O403)/O123","v":0.1714173760335527},{"$f":"('Input 5 - Local-debt Financing'!S123/P403)/P123","v":0.19479143712695876},{"$f":"('Input 5 - Local-debt Financing'!T123/Q403)/Q123","v":0.210296187511927},{"$f":"('Input 5 - Local-debt Financing'!U123/R403)/R123","v":0.21330051608528927},{"$f":"('Input 5 - Local-debt Financing'!V123/S403)/S123","v":0.21551447092163817},{"$f":"('Input 5 - Local-debt Financing'!W123/T403)/T123","v":0.23037302419192474},{"$f":"('Input 5 - Local-debt Financing'!X123/U403)/U123","v":0.25056652187871359},{"$f":"('Input 5 - Local-debt Financing'!Y123/V403)/V123","v":0.24584077644446908},{"$f":"('Input 5 - Local-debt Financing'!Z123/W403)/W123","v":0.26110176455335338},{"$f":"('Input 5 - Local-debt Financing'!AA123/X403)/X123","v":0.2596883647441901},{"$f":"('Input 5 - Local-debt Financing'!AB123/Y403)/Y123","v":0.27427128694908132},{"$f":"('Input 5 - Local-debt Financing'!AC123/Z403)/Z123","v":0.29247385115106983},{"$f":"('Input 5 - Local-debt Financing'!AD123/AA403)/AA123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AE123/AB403)/AB123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AF123/AC403)/AC123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AG123/AD403)/AD123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AH123/AE403)/AE123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AI123/AF403)/AF123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AJ123/AG403)/AG123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AK123/AH403)/AH123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AL123/AI403)/AI123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AM123/AJ403)/AJ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AN123/AK403)/AK123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AO123/AL403)/AL123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AP123/AM403)/AM123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AQ123/AN403)/AN123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AR123/AO403)/AO123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AS123/AP403)/AP123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AT123/AQ403)/AQ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AU123/AR403)/AR123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AV123/AS403)/AS123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AW123/AT403)/AT123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AX123/AU403)/AU123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AY123/AV403)/AV123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AZ123/AW403)/AW123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BA123/AX403)/AX123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BB123/AY403)/AY123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BC123/AZ403)/AZ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BD123/BA403)/BA123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BE123/BB403)/BB123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BF123/BC403)/BC123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BG123/BD403)/BD123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BH123/BE403)/BE123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BI123/BF403)/BF123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BJ123/BG403)/BG123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BK123/BH403)/BH123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BL123/BI403)/BI123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BM123/BJ403)/BJ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BN123/BK403)/BK123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BO123/BL403)/BL123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BP123/BM403)/BM123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BQ123/BN403)/BN123","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},null,{"$f":"D128","v":0.33714656884731142},{"$f":"AVERAGE(F128:P128)","v":0.33714656884731142},null,{"$f":"('Input 5 - Local-debt Financing'!I122/F403)/F123","v":0.23946373727884099},{"$f":"('Input 5 - Local-debt Financing'!J122/G403)/G123","v":0.20162400006615763},{"$f":"('Input 5 - Local-debt Financing'!K122/H403)/H123","v":0.30820584157599457},{"$f":"('Input 5 - Local-debt Financing'!L122/I403)/I123","v":0.32552637288948788},{"$f":"('Input 5 - Local-debt Financing'!M122/J403)/J123","v":0.31543497422957273},{"$f":"('Input 5 - Local-debt Financing'!N122/K403)/K123","v":0.29418205347368886},{"$f":"('Input 5 - Local-debt Financing'!O122/L403)/L123","v":0.32781531268293806},{"$f":"('Input 5 - Local-debt Financing'!P122/M403)/M123","v":0.39470492799305118},{"$f":"('Input 5 - Local-debt Financing'!Q122/N403)/N123","v":0.43894837563812639},{"$f":"('Input 5 - Local-debt Financing'!R122/O403)/O123","v":0.44669846650636574},{"$f":"('Input 5 - Local-debt Financing'!S122/P403)/P123","v":0.41600819498620162},{"$f":"('Input 5 - Local-debt Financing'!T122/Q403)/Q123","v":0.34720239759533783},{"$f":"('Input 5 - Local-debt Financing'!U122/R403)/R123","v":0.32487765759348186},{"$f":"('Input 5 - Local-debt Financing'!V122/S403)/S123","v":0.30024667841952246},{"$f":"('Input 5 - Local-debt Financing'!W122/T403)/T123","v":0.27065281934789964},{"$f":"('Input 5 - Local-debt Financing'!X122/U403)/U123","v":0.20350552063167282},{"$f":"('Input 5 - Local-debt Financing'!Y122/V403)/V123","v":0.19072205354285043},{"$f":"('Input 5 - Local-debt Financing'!Z122/W403)/W123","v":0.15101117518750423},{"$f":"('Input 5 - Local-debt Financing'!AA122/X403)/X123","v":0.1516504443243179},{"$f":"('Input 5 - Local-debt Financing'!AB122/Y403)/Y123","v":0.12569654767969254},{"$f":"('Input 5 - Local-debt Financing'!AC122/Z403)/Z123","v":7.917176223569293E-2},{"$f":"('Input 5 - Local-debt Financing'!AD122/AA403)/AA123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AE122/AB403)/AB123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AF122/AC403)/AC123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AG122/AD403)/AD123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AH122/AE403)/AE123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AI122/AF403)/AF123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AJ122/AG403)/AG123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AK122/AH403)/AH123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AL122/AI403)/AI123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AM122/AJ403)/AJ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AN122/AK403)/AK123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AO122/AL403)/AL123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AP122/AM403)/AM123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AQ122/AN403)/AN123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AR122/AO403)/AO123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AS122/AP403)/AP123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AT122/AQ403)/AQ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AU122/AR403)/AR123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AV122/AS403)/AS123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AW122/AT403)/AT123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AX122/AU403)/AU123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AY122/AV403)/AV123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!AZ122/AW403)/AW123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BA122/AX403)/AX123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BB122/AY403)/AY123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BC122/AZ403)/AZ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BD122/BA403)/BA123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BE122/BB403)/BB123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BF122/BC403)/BC123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BG122/BD403)/BD123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BH122/BE403)/BE123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BI122/BF403)/BF123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BJ122/BG403)/BG123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BK122/BH403)/BH123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BL122/BI403)/BI123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BM122/BJ403)/BJ123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BN122/BK403)/BK123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BO122/BL403)/BL123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BP122/BM403)/BM123","v":{"$error":"#DIV/0!"}},{"$f":"('Input 5 - Local-debt Financing'!BQ122/BN403)/BN123","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C649,IF(START!L10=\"French\",translation!D649,IF(START!L10=\"Portuguese\",translation!E649,translation!F649)))","v":"Terms of residual financing under stress tests"}]
[{"$f":"++IF(START!L10=\"English\",translation!C650,IF(START!L10=\"French\",translation!D650,IF(START!L10=\"Portuguese\",translation!E650,translation!F650)))","v":"Average interest rate on new debt"},null,{"$f":"+D131","v":7.9823992917864208},{"$f":"AVERAGE(F131:P131)","v":7.9823992917864208},null,{"$f":"IF(F$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!F$72:F$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!F$83:F$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!F$88:F$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!F$94:F$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!F$100:F$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!F$111:F$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!F$116:F$118))/Ext_Debt_Data!F$122*100)","v":8.9034757247326404},{"$f":"IF(G$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!G$72:G$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!G$83:G$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!G$88:G$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!G$94:G$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!G$100:G$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!G$111:G$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!G$116:G$118))/Ext_Debt_Data!G$122*100)","v":8.2801995004288411},{"$f":"IF(H$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!H$72:H$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!H$83:H$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!H$88:H$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!H$94:H$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!H$100:H$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!H$111:H$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!H$116:H$118))/Ext_Debt_Data!H$122*100)","v":7.2359489380137543},{"$f":"IF(I$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!I$72:I$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!I$83:I$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!I$88:I$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!I$94:I$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!I$100:I$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!I$111:I$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!I$116:I$118))/Ext_Debt_Data!I$122*100)","v":7.467038181614635},{"$f":"IF(J$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!J$72:J$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!J$83:J$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!J$88:J$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!J$94:J$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!J$100:J$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!J$111:J$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!J$116:J$118))/Ext_Debt_Data!J$122*100)","v":7.8542364844610653},{"$f":"IF(K$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!K$72:K$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!K$83:K$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!K$88:K$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!K$94:K$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!K$100:K$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!K$111:K$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!K$116:K$118))/Ext_Debt_Data!K$122*100)","v":7.9858183471864592},{"$f":"IF(L$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!L$72:L$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!L$83:L$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!L$88:L$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!L$94:L$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!L$100:L$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!L$111:L$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!L$116:L$118))/Ext_Debt_Data!L$122*100)","v":8.3080939660181397},{"$f":"IF(M$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!M$72:M$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!M$83:M$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!M$88:M$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!M$94:M$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!M$100:M$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!M$111:M$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!M$116:M$118))/Ext_Debt_Data!M$122*100)","v":8.0019475523039585},{"$f":"IF(N$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!N$72:N$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!N$83:N$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!N$88:N$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!N$94:N$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!N$100:N$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!N$111:N$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!N$116:N$118))/Ext_Debt_Data!N$122*100)","v":7.9056316512580009},{"$f":"IF(O$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!O$72:O$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!O$83:O$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!O$88:O$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!O$94:O$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!O$100:O$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!O$111:O$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!O$116:O$118))/Ext_Debt_Data!O$122*100)","v":7.9327395322262548},{"$f":"IF(P$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!P$72:P$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!P$83:P$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!P$88:P$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!P$94:P$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!P$100:P$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!P$111:P$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!P$116:P$118))/Ext_Debt_Data!P$122*100)","v":7.9312623314068658},{"$f":"IF(Q$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!Q$72:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!Q$83:Q$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!Q$88:Q$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!Q$94:Q$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!Q$100:Q$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!Q$111:Q$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!Q$116:Q$118))/Ext_Debt_Data!Q$122*100)","v":8.1850494877714279},{"$f":"IF(R$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!R$72:R$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!R$83:R$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!R$88:R$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!R$94:R$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!R$100:R$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!R$111:R$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!R$116:R$118))/Ext_Debt_Data!R$122*100)","v":8.1077413443360538},{"$f":"IF(S$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!S$72:S$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!S$83:S$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!S$88:S$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!S$94:S$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!S$100:S$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!S$111:S$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!S$116:S$118))/Ext_Debt_Data!S$122*100)","v":8.0750754007538621},{"$f":"IF(T$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!T$72:T$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!T$83:T$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!T$88:T$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!T$94:T$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!T$100:T$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!T$111:T$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!T$116:T$118))/Ext_Debt_Data!T$122*100)","v":8.1002742896366797},{"$f":"IF(U$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!U$72:U$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!U$83:U$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!U$88:U$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!U$94:U$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!U$100:U$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!U$111:U$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!U$116:U$118))/Ext_Debt_Data!U$122*100)","v":8.2247349549408213},{"$f":"IF(V$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!V$72:V$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!V$83:V$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!V$88:V$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!V$94:V$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!V$100:V$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!V$111:V$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!V$116:V$118))/Ext_Debt_Data!V$122*100)","v":8.2567804951437598},{"$f":"IF(W$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!W$72:W$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!W$83:W$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!W$88:W$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!W$94:W$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!W$100:W$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!W$111:W$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!W$116:W$118))/Ext_Debt_Data!W$122*100)","v":8.4277049375429911},{"$f":"IF(X$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!X$72:X$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!X$83:X$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!X$88:X$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!X$94:X$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!X$100:X$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!X$111:X$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!X$116:X$118))/Ext_Debt_Data!X$122*100)","v":8.4829936500936487},{"$f":"IF(Y$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!Y$72:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!Y$83:Y$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!Y$88:Y$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!Y$94:Y$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!Y$100:Y$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!Y$111:Y$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!Y$116:Y$118))/Ext_Debt_Data!Y$122*100)","v":8.5692903360796322},{"$f":"IF(Z$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!Z$72:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!Z$83:Z$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!Z$88:Z$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!Z$94:Z$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!Z$100:Z$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!Z$111:Z$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!Z$116:Z$118))/Ext_Debt_Data!Z$122*100)","v":8.6509098288436412},{"$f":"IF(AA$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AA$72:AA$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AA$83:AA$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AA$88:AA$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AA$94:AA$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AA$100:AA$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AA$107:AA$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AA$111:AA$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AA$116:AA$118))/Ext_Debt_Data!AA$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AB$72:AB$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AB$83:AB$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AB$88:AB$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AB$94:AB$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AB$100:AB$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AB$107:AB$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AB$111:AB$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AB$116:AB$118))/Ext_Debt_Data!AB$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AC$72:AC$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AC$83:AC$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AC$88:AC$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AC$94:AC$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AC$100:AC$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AC$107:AC$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AC$111:AC$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AC$116:AC$118))/Ext_Debt_Data!AC$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AD$72:AD$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AD$83:AD$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AD$88:AD$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AD$94:AD$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AD$100:AD$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AD$107:AD$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AD$111:AD$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AD$116:AD$118))/Ext_Debt_Data!AD$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AE$72:AE$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AE$83:AE$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AE$88:AE$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AE$94:AE$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AE$100:AE$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AE$107:AE$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AE$111:AE$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AE$116:AE$118))/Ext_Debt_Data!AE$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AF$72:AF$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AF$83:AF$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AF$88:AF$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AF$94:AF$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AF$100:AF$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AF$107:AF$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AF$111:AF$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AF$116:AF$118))/Ext_Debt_Data!AF$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AG$72:AG$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AG$83:AG$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AG$88:AG$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AG$94:AG$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AG$100:AG$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AG$107:AG$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AG$111:AG$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AG$116:AG$118))/Ext_Debt_Data!AG$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AH$72:AH$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AH$83:AH$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AH$88:AH$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AH$94:AH$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AH$100:AH$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AH$107:AH$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AH$111:AH$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AH$116:AH$118))/Ext_Debt_Data!AH$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AI$72:AI$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AI$83:AI$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AI$88:AI$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AI$94:AI$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AI$100:AI$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AI$107:AI$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AI$111:AI$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AI$116:AI$118))/Ext_Debt_Data!AI$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AJ$72:AJ$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AJ$83:AJ$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AJ$88:AJ$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AJ$94:AJ$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AJ$100:AJ$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AJ$107:AJ$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AJ$111:AJ$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AJ$116:AJ$118))/Ext_Debt_Data!AJ$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AK$72:AK$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AK$83:AK$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AK$88:AK$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AK$94:AK$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AK$100:AK$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AK$107:AK$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AK$111:AK$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AK$116:AK$118))/Ext_Debt_Data!AK$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AL$72:AL$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AL$83:AL$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AL$88:AL$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AL$94:AL$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AL$100:AL$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AL$107:AL$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AL$111:AL$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AL$116:AL$118))/Ext_Debt_Data!AL$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AM$72:AM$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AM$83:AM$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AM$88:AM$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AM$94:AM$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AM$100:AM$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AM$107:AM$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AM$111:AM$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AM$116:AM$118))/Ext_Debt_Data!AM$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AN$72:AN$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AN$83:AN$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AN$88:AN$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AN$94:AN$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AN$100:AN$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AN$107:AN$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AN$111:AN$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AN$116:AN$118))/Ext_Debt_Data!AN$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AO$72:AO$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AO$83:AO$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AO$88:AO$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AO$94:AO$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AO$100:AO$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AO$107:AO$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AO$111:AO$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AO$116:AO$118))/Ext_Debt_Data!AO$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AP$72:AP$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AP$83:AP$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AP$88:AP$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AP$94:AP$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AP$100:AP$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AP$107:AP$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AP$111:AP$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AP$116:AP$118))/Ext_Debt_Data!AP$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AQ$72:AQ$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AQ$83:AQ$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AQ$88:AQ$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AQ$94:AQ$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AQ$100:AQ$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AQ$107:AQ$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AQ$111:AQ$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AQ$116:AQ$118))/Ext_Debt_Data!AQ$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AR$72:AR$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AR$83:AR$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AR$88:AR$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AR$94:AR$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AR$100:AR$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AR$107:AR$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AR$111:AR$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AR$116:AR$118))/Ext_Debt_Data!AR$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AS$72:AS$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AS$83:AS$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AS$88:AS$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AS$94:AS$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AS$100:AS$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AS$107:AS$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AS$111:AS$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AS$116:AS$118))/Ext_Debt_Data!AS$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AT$72:AT$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AT$83:AT$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AT$88:AT$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AT$94:AT$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AT$100:AT$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AT$107:AT$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AT$111:AT$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AT$116:AT$118))/Ext_Debt_Data!AT$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AU$72:AU$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AU$83:AU$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AU$88:AU$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AU$94:AU$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AU$100:AU$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AU$107:AU$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AU$111:AU$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AU$116:AU$118))/Ext_Debt_Data!AU$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AV$72:AV$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AV$83:AV$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AV$88:AV$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AV$94:AV$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AV$100:AV$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AV$107:AV$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AV$111:AV$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AV$116:AV$118))/Ext_Debt_Data!AV$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AW$72:AW$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AW$83:AW$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AW$88:AW$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AW$94:AW$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AW$100:AW$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AW$107:AW$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AW$111:AW$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AW$116:AW$118))/Ext_Debt_Data!AW$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AX$72:AX$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AX$83:AX$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AX$88:AX$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AX$94:AX$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AX$100:AX$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AX$107:AX$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AX$111:AX$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AX$116:AX$118))/Ext_Debt_Data!AX$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AY$72:AY$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AY$83:AY$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AY$88:AY$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AY$94:AY$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AY$100:AY$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AY$107:AY$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AY$111:AY$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AY$116:AY$118))/Ext_Debt_Data!AY$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!AZ$72:AZ$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!AZ$83:AZ$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!AZ$88:AZ$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!AZ$94:AZ$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!AZ$100:AZ$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!AZ$107:AZ$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!AZ$111:AZ$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!AZ$116:AZ$118))/Ext_Debt_Data!AZ$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BA$72:BA$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BA$83:BA$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BA$88:BA$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BA$94:BA$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BA$100:BA$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BA$107:BA$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BA$111:BA$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BA$116:BA$118))/Ext_Debt_Data!BA$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BB$72:BB$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BB$83:BB$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BB$88:BB$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BB$94:BB$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BB$100:BB$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BB$107:BB$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BB$111:BB$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BB$116:BB$118))/Ext_Debt_Data!BB$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BC$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BC$72:BC$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BC$83:BC$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BC$88:BC$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BC$94:BC$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BC$100:BC$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BC$107:BC$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BC$111:BC$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BC$116:BC$118))/Ext_Debt_Data!BC$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BD$72:BD$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BD$83:BD$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BD$88:BD$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BD$94:BD$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BD$100:BD$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BD$107:BD$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BD$111:BD$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BD$116:BD$118))/Ext_Debt_Data!BD$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BE$72:BE$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BE$83:BE$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BE$88:BE$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BE$94:BE$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BE$100:BE$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BE$107:BE$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BE$111:BE$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BE$116:BE$118))/Ext_Debt_Data!BE$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BF$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BF$72:BF$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BF$83:BF$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BF$88:BF$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BF$94:BF$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BF$100:BF$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BF$107:BF$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BF$111:BF$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BF$116:BF$118))/Ext_Debt_Data!BF$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BG$72:BG$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BG$83:BG$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BG$88:BG$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BG$94:BG$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BG$100:BG$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BG$107:BG$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BG$111:BG$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BG$116:BG$118))/Ext_Debt_Data!BG$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BH$72:BH$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BH$83:BH$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BH$88:BH$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BH$94:BH$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BH$100:BH$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BH$107:BH$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BH$111:BH$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BH$116:BH$118))/Ext_Debt_Data!BH$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BI$72:BI$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BI$83:BI$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BI$88:BI$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BI$94:BI$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BI$100:BI$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BI$107:BI$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BI$111:BI$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BI$116:BI$118))/Ext_Debt_Data!BI$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BJ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BJ$72:BJ$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BJ$83:BJ$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BJ$88:BJ$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BJ$94:BJ$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BJ$100:BJ$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BJ$107:BJ$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BJ$111:BJ$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BJ$116:BJ$118))/Ext_Debt_Data!BJ$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BK$72:BK$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BK$83:BK$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BK$88:BK$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BK$94:BK$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BK$100:BK$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BK$107:BK$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BK$111:BK$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BK$116:BK$118))/Ext_Debt_Data!BK$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BL$72:BL$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BL$83:BL$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BL$88:BL$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BL$94:BL$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BL$100:BL$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BL$107:BL$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BL$111:BL$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BL$116:BL$118))/Ext_Debt_Data!BL$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BM$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BM$72:BM$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BM$83:BM$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BM$88:BM$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BM$94:BM$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BM$100:BM$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BM$107:BM$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BM$111:BM$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BM$116:BM$118))/Ext_Debt_Data!BM$122*100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$19, Ext_Debt_Data!BN$72:BN$81)+SUMPRODUCT('Input 4 - External Financing'!$F$21:$F$23, Ext_Debt_Data!BN$83:BN$85)+SUMPRODUCT('Input 4 - External Financing'!$F$26:$F$30, Ext_Debt_Data!BN$88:BN$92)+SUMPRODUCT('Input 4 - External Financing'!$F$32:$F$36, Ext_Debt_Data!BN$94:BN$98)+SUMPRODUCT('Input 4 - External Financing'!$F$38:$F$42, Ext_Debt_Data!BN$100:BN$104)+SUMPRODUCT('Input 4 - External Financing'!$F$49:$F$51, Ext_Debt_Data!BN$107:BN$109)+SUMPRODUCT('Input 4 - External Financing'!$F$54:$F$56, Ext_Debt_Data!BN$111:BN$113)+SUMPRODUCT('Input 4 - External Financing'!$F$59:$F$61,Ext_Debt_Data!BN$116:BN$118))/Ext_Debt_Data!BN$122*100)","v":{"$error":"#DIV/0!"}},"NEW_IR_AVG"]
[{"$f":"++IF(START!L10=\"English\",translation!C651,IF(START!L10=\"French\",translation!D651,IF(START!L10=\"Portuguese\",translation!E651,translation!F651)))","v":"Average grace period on new debt"},null,{"$f":"+D135","v":4},{"$f":"AVERAGE(F132:P132)","v":4.1377563542875997},null,{"$f":"IF(F$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!F$72:F$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!F$83:F$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!F$88:F$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!F$94:F$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!F$100:F$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!F$111:F$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!F$116:F$118))/Ext_Debt_Data!F$122)","v":4.3183906615305574},{"$f":"IF(G$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!G$72:G$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!G$83:G$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!G$88:G$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!G$94:G$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!G$100:G$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!G$111:G$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!G$116:G$118))/Ext_Debt_Data!G$122)","v":4.4855594433758315},{"$f":"IF(H$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!H$72:H$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!H$83:H$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!H$88:H$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!H$94:H$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!H$100:H$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!H$111:H$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!H$116:H$118))/Ext_Debt_Data!H$122)","v":4.4552871292622482},{"$f":"IF(I$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!I$72:I$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!I$83:I$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!I$88:I$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!I$94:I$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!I$100:I$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!I$111:I$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!I$116:I$118))/Ext_Debt_Data!I$122)","v":4.9134931383297911},{"$f":"IF(J$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!J$72:J$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!J$83:J$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!J$88:J$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!J$94:J$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!J$100:J$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!J$111:J$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!J$116:J$118))/Ext_Debt_Data!J$122)","v":4.0665339718786297},{"$f":"IF(K$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!K$72:K$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!K$83:K$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!K$88:K$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!K$94:K$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!K$100:K$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!K$111:K$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!K$116:K$118))/Ext_Debt_Data!K$122)","v":3.639264568982711},{"$f":"IF(L$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!L$72:L$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!L$83:L$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!L$88:L$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!L$94:L$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!L$100:L$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!L$111:L$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!L$116:L$118))/Ext_Debt_Data!L$122)","v":4.4333933905416316},{"$f":"IF(M$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!M$72:M$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!M$83:M$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!M$88:M$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!M$94:M$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!M$100:M$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!M$111:M$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!M$116:M$118))/Ext_Debt_Data!M$122)","v":3.9378139272160251},{"$f":"IF(N$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!N$72:N$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!N$83:N$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!N$88:N$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!N$94:N$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!N$100:N$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!N$111:N$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!N$116:N$118))/Ext_Debt_Data!N$122)","v":3.7632288639359501},{"$f":"IF(O$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!O$72:O$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!O$83:O$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!O$88:O$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!O$94:O$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!O$100:O$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!O$111:O$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!O$116:O$118))/Ext_Debt_Data!O$122)","v":3.9013690311801836},{"$f":"IF(P$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!P$72:P$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!P$83:P$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!P$88:P$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!P$94:P$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!P$100:P$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!P$111:P$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!P$116:P$118))/Ext_Debt_Data!P$122)","v":3.600985770930043},{"$f":"IF(Q$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!Q$72:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!Q$83:Q$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!Q$88:Q$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!Q$94:Q$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!Q$100:Q$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!Q$111:Q$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!Q$116:Q$118))/Ext_Debt_Data!Q$122)","v":4.0609478997337503},{"$f":"IF(R$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!R$72:R$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!R$83:R$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!R$88:R$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!R$94:R$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!R$100:R$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!R$111:R$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!R$116:R$118))/Ext_Debt_Data!R$122)","v":4.0042736916430908},{"$f":"IF(S$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!S$72:S$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!S$83:S$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!S$88:S$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!S$94:S$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!S$100:S$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!S$111:S$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!S$116:S$118))/Ext_Debt_Data!S$122)","v":4.0635194585427472},{"$f":"IF(T$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!T$72:T$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!T$83:T$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!T$88:T$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!T$94:T$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!T$100:T$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!T$111:T$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!T$116:T$118))/Ext_Debt_Data!T$122)","v":3.9411468941715135},{"$f":"IF(U$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!U$72:U$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!U$83:U$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!U$88:U$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!U$94:U$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!U$100:U$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!U$111:U$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!U$116:U$118))/Ext_Debt_Data!U$122)","v":4.1261155860899272},{"$f":"IF(V$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!V$72:V$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!V$83:V$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!V$88:V$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!V$94:V$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!V$100:V$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!V$111:V$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!V$116:V$118))/Ext_Debt_Data!V$122)","v":4.2205768817193592},{"$f":"IF(W$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!W$72:W$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!W$83:W$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!W$88:W$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!W$94:W$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!W$100:W$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!W$111:W$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!W$116:W$118))/Ext_Debt_Data!W$122)","v":4.2935543108063499},{"$f":"IF(X$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!X$72:X$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!X$83:X$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!X$88:X$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!X$94:X$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!X$100:X$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!X$111:X$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!X$116:X$118))/Ext_Debt_Data!X$122)","v":4.2854782314493907},{"$f":"IF(Y$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!Y$72:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!Y$83:Y$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!Y$88:Y$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!Y$94:Y$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!Y$100:Y$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!Y$111:Y$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!Y$116:Y$118))/Ext_Debt_Data!Y$122)","v":4.1737304235158081},{"$f":"IF(Z$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!Z$72:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!Z$83:Z$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!Z$88:Z$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!Z$94:Z$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!Z$100:Z$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!Z$111:Z$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!Z$116:Z$118))/Ext_Debt_Data!Z$122)","v":4.1310353988296518},{"$f":"IF(AA$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AA$72:AA$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AA$83:AA$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AA$88:AA$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AA$94:AA$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AA$100:AA$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AA$107:AA$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AA$111:AA$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AA$116:AA$118))/Ext_Debt_Data!AA$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AB$72:AB$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AB$83:AB$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AB$88:AB$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AB$94:AB$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AB$100:AB$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AB$107:AB$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AB$111:AB$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AB$116:AB$118))/Ext_Debt_Data!AB$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AC$72:AC$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AC$83:AC$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AC$88:AC$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AC$94:AC$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AC$100:AC$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AC$107:AC$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AC$111:AC$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AC$116:AC$118))/Ext_Debt_Data!AC$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AD$72:AD$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AD$83:AD$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AD$88:AD$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AD$94:AD$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AD$100:AD$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AD$107:AD$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AD$111:AD$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AD$116:AD$118))/Ext_Debt_Data!AD$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AE$72:AE$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AE$83:AE$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AE$88:AE$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AE$94:AE$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AE$100:AE$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AE$107:AE$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AE$111:AE$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AE$116:AE$118))/Ext_Debt_Data!AE$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AF$72:AF$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AF$83:AF$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AF$88:AF$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AF$94:AF$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AF$100:AF$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AF$107:AF$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AF$111:AF$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AF$116:AF$118))/Ext_Debt_Data!AF$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AG$72:AG$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AG$83:AG$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AG$88:AG$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AG$94:AG$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AG$100:AG$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AG$107:AG$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AG$111:AG$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AG$116:AG$118))/Ext_Debt_Data!AG$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AH$72:AH$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AH$83:AH$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AH$88:AH$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AH$94:AH$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AH$100:AH$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AH$107:AH$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AH$111:AH$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AH$116:AH$118))/Ext_Debt_Data!AH$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AI$72:AI$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AI$83:AI$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AI$88:AI$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AI$94:AI$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AI$100:AI$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AI$107:AI$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AI$111:AI$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AI$116:AI$118))/Ext_Debt_Data!AI$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AJ$72:AJ$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AJ$83:AJ$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AJ$88:AJ$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AJ$94:AJ$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AJ$100:AJ$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AJ$107:AJ$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AJ$111:AJ$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AJ$116:AJ$118))/Ext_Debt_Data!AJ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AK$72:AK$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AK$83:AK$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AK$88:AK$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AK$94:AK$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AK$100:AK$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AK$107:AK$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AK$111:AK$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AK$116:AK$118))/Ext_Debt_Data!AK$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AL$72:AL$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AL$83:AL$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AL$88:AL$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AL$94:AL$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AL$100:AL$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AL$107:AL$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AL$111:AL$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AL$116:AL$118))/Ext_Debt_Data!AL$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AM$72:AM$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AM$83:AM$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AM$88:AM$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AM$94:AM$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AM$100:AM$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AM$107:AM$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AM$111:AM$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AM$116:AM$118))/Ext_Debt_Data!AM$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AN$72:AN$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AN$83:AN$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AN$88:AN$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AN$94:AN$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AN$100:AN$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AN$107:AN$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AN$111:AN$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AN$116:AN$118))/Ext_Debt_Data!AN$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AO$72:AO$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AO$83:AO$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AO$88:AO$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AO$94:AO$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AO$100:AO$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AO$107:AO$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AO$111:AO$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AO$116:AO$118))/Ext_Debt_Data!AO$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AP$72:AP$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AP$83:AP$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AP$88:AP$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AP$94:AP$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AP$100:AP$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AP$107:AP$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AP$111:AP$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AP$116:AP$118))/Ext_Debt_Data!AP$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AQ$72:AQ$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AQ$83:AQ$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AQ$88:AQ$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AQ$94:AQ$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AQ$100:AQ$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AQ$107:AQ$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AQ$111:AQ$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AQ$116:AQ$118))/Ext_Debt_Data!AQ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AR$72:AR$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AR$83:AR$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AR$88:AR$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AR$94:AR$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AR$100:AR$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AR$107:AR$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AR$111:AR$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AR$116:AR$118))/Ext_Debt_Data!AR$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AS$72:AS$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AS$83:AS$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AS$88:AS$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AS$94:AS$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AS$100:AS$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AS$107:AS$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AS$111:AS$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AS$116:AS$118))/Ext_Debt_Data!AS$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AT$72:AT$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AT$83:AT$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AT$88:AT$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AT$94:AT$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AT$100:AT$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AT$107:AT$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AT$111:AT$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AT$116:AT$118))/Ext_Debt_Data!AT$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AU$72:AU$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AU$83:AU$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AU$88:AU$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AU$94:AU$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AU$100:AU$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AU$107:AU$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AU$111:AU$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AU$116:AU$118))/Ext_Debt_Data!AU$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AV$72:AV$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AV$83:AV$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AV$88:AV$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AV$94:AV$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AV$100:AV$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AV$107:AV$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AV$111:AV$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AV$116:AV$118))/Ext_Debt_Data!AV$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AW$72:AW$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AW$83:AW$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AW$88:AW$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AW$94:AW$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AW$100:AW$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AW$107:AW$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AW$111:AW$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AW$116:AW$118))/Ext_Debt_Data!AW$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AX$72:AX$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AX$83:AX$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AX$88:AX$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AX$94:AX$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AX$100:AX$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AX$107:AX$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AX$111:AX$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AX$116:AX$118))/Ext_Debt_Data!AX$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AY$72:AY$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AY$83:AY$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AY$88:AY$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AY$94:AY$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AY$100:AY$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AY$107:AY$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AY$111:AY$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AY$116:AY$118))/Ext_Debt_Data!AY$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!AZ$72:AZ$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!AZ$83:AZ$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!AZ$88:AZ$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!AZ$94:AZ$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!AZ$100:AZ$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!AZ$107:AZ$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!AZ$111:AZ$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!AZ$116:AZ$118))/Ext_Debt_Data!AZ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BA$72:BA$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BA$83:BA$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BA$88:BA$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BA$94:BA$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BA$100:BA$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BA$107:BA$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BA$111:BA$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BA$116:BA$118))/Ext_Debt_Data!BA$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BB$72:BB$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BB$83:BB$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BB$88:BB$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BB$94:BB$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BB$100:BB$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BB$107:BB$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BB$111:BB$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BB$116:BB$118))/Ext_Debt_Data!BB$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BC$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BC$72:BC$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BC$83:BC$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BC$88:BC$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BC$94:BC$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BC$100:BC$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BC$107:BC$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BC$111:BC$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BC$116:BC$118))/Ext_Debt_Data!BC$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BD$72:BD$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BD$83:BD$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BD$88:BD$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BD$94:BD$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BD$100:BD$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BD$107:BD$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BD$111:BD$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BD$116:BD$118))/Ext_Debt_Data!BD$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BE$72:BE$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BE$83:BE$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BE$88:BE$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BE$94:BE$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BE$100:BE$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BE$107:BE$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BE$111:BE$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BE$116:BE$118))/Ext_Debt_Data!BE$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BF$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BF$72:BF$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BF$83:BF$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BF$88:BF$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BF$94:BF$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BF$100:BF$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BF$107:BF$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BF$111:BF$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BF$116:BF$118))/Ext_Debt_Data!BF$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BG$72:BG$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BG$83:BG$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BG$88:BG$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BG$94:BG$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BG$100:BG$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BG$107:BG$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BG$111:BG$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BG$116:BG$118))/Ext_Debt_Data!BG$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BH$72:BH$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BH$83:BH$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BH$88:BH$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BH$94:BH$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BH$100:BH$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BH$107:BH$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BH$111:BH$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BH$116:BH$118))/Ext_Debt_Data!BH$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BI$72:BI$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BI$83:BI$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BI$88:BI$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BI$94:BI$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BI$100:BI$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BI$107:BI$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BI$111:BI$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BI$116:BI$118))/Ext_Debt_Data!BI$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BJ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BJ$72:BJ$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BJ$83:BJ$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BJ$88:BJ$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BJ$94:BJ$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BJ$100:BJ$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BJ$107:BJ$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BJ$111:BJ$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BJ$116:BJ$118))/Ext_Debt_Data!BJ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BK$72:BK$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BK$83:BK$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BK$88:BK$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BK$94:BK$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BK$100:BK$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BK$107:BK$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BK$111:BK$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BK$116:BK$118))/Ext_Debt_Data!BK$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BL$72:BL$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BL$83:BL$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BL$88:BL$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BL$94:BL$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BL$100:BL$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BL$107:BL$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BL$111:BL$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BL$116:BL$118))/Ext_Debt_Data!BL$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BM$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BM$72:BM$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BM$83:BM$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BM$88:BM$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BM$94:BM$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BM$100:BM$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BM$107:BM$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BM$111:BM$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BM$116:BM$118))/Ext_Debt_Data!BM$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$19, Ext_Debt_Data!BN$72:BN$81)+SUMPRODUCT('Input 4 - External Financing'!$G$21:$G$23, Ext_Debt_Data!BN$83:BN$85)+SUMPRODUCT('Input 4 - External Financing'!$G$26:$G$30, Ext_Debt_Data!BN$88:BN$92)+SUMPRODUCT('Input 4 - External Financing'!$G$32:$G$36, Ext_Debt_Data!BN$94:BN$98)+SUMPRODUCT('Input 4 - External Financing'!$G$38:$G$42, Ext_Debt_Data!BN$100:BN$104)+SUMPRODUCT('Input 4 - External Financing'!$G$49:$G$51, Ext_Debt_Data!BN$107:BN$109)+SUMPRODUCT('Input 4 - External Financing'!$G$54:$G$56, Ext_Debt_Data!BN$111:BN$113)+SUMPRODUCT('Input 4 - External Financing'!$G$59:$G$61,Ext_Debt_Data!BN$116:BN$118))/Ext_Debt_Data!BN$122)","v":{"$error":"#DIV/0!"}},"NEW_GP_AVG"]
[{"$f":"++IF(START!L10=\"English\",translation!C652,IF(START!L10=\"French\",translation!D652,IF(START!L10=\"Portuguese\",translation!E652,translation!F652)))","v":"Average maturity of new debt"},null,{"$f":"+D136","v":9},{"$f":"AVERAGE(F133:P133)","v":9.5804364247863649},null,{"$f":"IF(F$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!F$72:F$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!F$83:F$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!F$88:F$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!F$94:F$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!F$100:F$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!F$111:F$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!F$116:F$118))/Ext_Debt_Data!F$122)","v":8.1603311604075941},{"$f":"IF(G$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!G$72:G$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!G$83:G$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!G$88:G$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!G$94:G$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!G$100:G$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!G$111:G$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!G$116:G$118))/Ext_Debt_Data!G$122)","v":9.8945661449906037},{"$f":"IF(H$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!H$72:H$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!H$83:H$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!H$88:H$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!H$94:H$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!H$100:H$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!H$111:H$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!H$116:H$118))/Ext_Debt_Data!H$122)","v":12.515335271346538},{"$f":"IF(I$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!I$72:I$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!I$83:I$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!I$88:I$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!I$94:I$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!I$100:I$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!I$111:I$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!I$116:I$118))/Ext_Debt_Data!I$122)","v":12.104617948997619},{"$f":"IF(J$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!J$72:J$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!J$83:J$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!J$88:J$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!J$94:J$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!J$100:J$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!J$111:J$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!J$116:J$118))/Ext_Debt_Data!J$122)","v":9.9191424949290177},{"$f":"IF(K$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!K$72:K$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!K$83:K$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!K$88:K$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!K$94:K$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!K$100:K$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!K$111:K$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!K$116:K$118))/Ext_Debt_Data!K$122)","v":9.2998722596092804},{"$f":"IF(L$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!L$72:L$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!L$83:L$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!L$88:L$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!L$94:L$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!L$100:L$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!L$111:L$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!L$116:L$118))/Ext_Debt_Data!L$122)","v":8.7546277060879589},{"$f":"IF(M$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!M$72:M$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!M$83:M$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!M$88:M$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!M$94:M$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!M$100:M$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!M$111:M$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!M$116:M$118))/Ext_Debt_Data!M$122)","v":8.7117602620858019},{"$f":"IF(N$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!N$72:N$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!N$83:N$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!N$88:N$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!N$94:N$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!N$100:N$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!N$111:N$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!N$116:N$118))/Ext_Debt_Data!N$122)","v":8.6757443923974158},{"$f":"IF(O$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!O$72:O$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!O$83:O$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!O$88:O$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!O$94:O$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!O$100:O$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!O$111:O$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!O$116:O$118))/Ext_Debt_Data!O$122)","v":8.7952273272387984},{"$f":"IF(P$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!P$72:P$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!P$83:P$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!P$88:P$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!P$94:P$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!P$100:P$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!P$111:P$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!P$116:P$118))/Ext_Debt_Data!P$122)","v":8.5535757045593943},{"$f":"IF(Q$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!Q$72:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!Q$83:Q$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!Q$88:Q$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!Q$94:Q$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!Q$100:Q$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!Q$111:Q$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!Q$116:Q$118))/Ext_Debt_Data!Q$122)","v":8.6327682953167031},{"$f":"IF(R$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!R$72:R$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!R$83:R$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!R$88:R$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!R$94:R$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!R$100:R$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!R$111:R$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!R$116:R$118))/Ext_Debt_Data!R$122)","v":8.6919036419517841},{"$f":"IF(S$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!S$72:S$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!S$83:S$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!S$88:S$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!S$94:S$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!S$100:S$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!S$111:S$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!S$116:S$118))/Ext_Debt_Data!S$122)","v":8.7895985294716414},{"$f":"IF(T$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!T$72:T$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!T$83:T$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!T$88:T$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!T$94:T$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!T$100:T$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!T$111:T$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!T$116:T$118))/Ext_Debt_Data!T$122)","v":8.6416481738680098},{"$f":"IF(U$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!U$72:U$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!U$83:U$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!U$88:U$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!U$94:U$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!U$100:U$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!U$111:U$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!U$116:U$118))/Ext_Debt_Data!U$122)","v":8.6359356574259074},{"$f":"IF(V$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!V$72:V$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!V$83:V$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!V$88:V$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!V$94:V$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!V$100:V$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!V$111:V$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!V$116:V$118))/Ext_Debt_Data!V$122)","v":8.6787132102816074},{"$f":"IF(W$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!W$72:W$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!W$83:W$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!W$88:W$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!W$94:W$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!W$100:W$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!W$111:W$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!W$116:W$118))/Ext_Debt_Data!W$122)","v":8.5091323872593421},{"$f":"IF(X$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!X$72:X$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!X$83:X$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!X$88:X$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!X$94:X$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!X$100:X$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!X$111:X$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!X$116:X$118))/Ext_Debt_Data!X$122)","v":8.4258720005360885},{"$f":"IF(Y$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!Y$72:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!Y$83:Y$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!Y$88:Y$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!Y$94:Y$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!Y$100:Y$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!Y$111:Y$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!Y$116:Y$118))/Ext_Debt_Data!Y$122)","v":8.2051319964554832},{"$f":"IF(Z$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!Z$72:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!Z$83:Z$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!Z$88:Z$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!Z$94:Z$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!Z$100:Z$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!Z$111:Z$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!Z$116:Z$118))/Ext_Debt_Data!Z$122)","v":8.0534986010497001},{"$f":"IF(AA$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AA$72:AA$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AA$83:AA$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AA$88:AA$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AA$94:AA$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AA$100:AA$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AA$107:AA$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AA$111:AA$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AA$116:AA$118))/Ext_Debt_Data!AA$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AB$72:AB$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AB$83:AB$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AB$88:AB$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AB$94:AB$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AB$100:AB$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AB$107:AB$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AB$111:AB$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AB$116:AB$118))/Ext_Debt_Data!AB$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AC$72:AC$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AC$83:AC$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AC$88:AC$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AC$94:AC$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AC$100:AC$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AC$107:AC$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AC$111:AC$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AC$116:AC$118))/Ext_Debt_Data!AC$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AD$72:AD$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AD$83:AD$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AD$88:AD$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AD$94:AD$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AD$100:AD$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AD$107:AD$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AD$111:AD$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AD$116:AD$118))/Ext_Debt_Data!AD$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AE$72:AE$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AE$83:AE$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AE$88:AE$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AE$94:AE$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AE$100:AE$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AE$107:AE$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AE$111:AE$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AE$116:AE$118))/Ext_Debt_Data!AE$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AF$72:AF$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AF$83:AF$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AF$88:AF$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AF$94:AF$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AF$100:AF$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AF$107:AF$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AF$111:AF$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AF$116:AF$118))/Ext_Debt_Data!AF$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AG$72:AG$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AG$83:AG$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AG$88:AG$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AG$94:AG$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AG$100:AG$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AG$107:AG$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AG$111:AG$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AG$116:AG$118))/Ext_Debt_Data!AG$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AH$72:AH$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AH$83:AH$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AH$88:AH$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AH$94:AH$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AH$100:AH$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AH$107:AH$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AH$111:AH$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AH$116:AH$118))/Ext_Debt_Data!AH$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AI$72:AI$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AI$83:AI$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AI$88:AI$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AI$94:AI$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AI$100:AI$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AI$107:AI$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AI$111:AI$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AI$116:AI$118))/Ext_Debt_Data!AI$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AJ$72:AJ$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AJ$83:AJ$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AJ$88:AJ$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AJ$94:AJ$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AJ$100:AJ$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AJ$107:AJ$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AJ$111:AJ$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AJ$116:AJ$118))/Ext_Debt_Data!AJ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AK$72:AK$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AK$83:AK$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AK$88:AK$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AK$94:AK$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AK$100:AK$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AK$107:AK$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AK$111:AK$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AK$116:AK$118))/Ext_Debt_Data!AK$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AL$72:AL$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AL$83:AL$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AL$88:AL$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AL$94:AL$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AL$100:AL$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AL$107:AL$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AL$111:AL$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AL$116:AL$118))/Ext_Debt_Data!AL$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AM$72:AM$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AM$83:AM$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AM$88:AM$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AM$94:AM$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AM$100:AM$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AM$107:AM$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AM$111:AM$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AM$116:AM$118))/Ext_Debt_Data!AM$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AN$72:AN$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AN$83:AN$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AN$88:AN$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AN$94:AN$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AN$100:AN$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AN$107:AN$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AN$111:AN$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AN$116:AN$118))/Ext_Debt_Data!AN$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AO$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AO$72:AO$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AO$83:AO$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AO$88:AO$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AO$94:AO$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AO$100:AO$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AO$107:AO$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AO$111:AO$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AO$116:AO$118))/Ext_Debt_Data!AO$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AP$72:AP$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AP$83:AP$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AP$88:AP$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AP$94:AP$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AP$100:AP$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AP$107:AP$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AP$111:AP$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AP$116:AP$118))/Ext_Debt_Data!AP$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AQ$72:AQ$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AQ$83:AQ$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AQ$88:AQ$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AQ$94:AQ$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AQ$100:AQ$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AQ$107:AQ$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AQ$111:AQ$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AQ$116:AQ$118))/Ext_Debt_Data!AQ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AR$72:AR$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AR$83:AR$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AR$88:AR$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AR$94:AR$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AR$100:AR$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AR$107:AR$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AR$111:AR$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AR$116:AR$118))/Ext_Debt_Data!AR$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AS$72:AS$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AS$83:AS$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AS$88:AS$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AS$94:AS$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AS$100:AS$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AS$107:AS$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AS$111:AS$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AS$116:AS$118))/Ext_Debt_Data!AS$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AT$72:AT$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AT$83:AT$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AT$88:AT$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AT$94:AT$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AT$100:AT$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AT$107:AT$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AT$111:AT$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AT$116:AT$118))/Ext_Debt_Data!AT$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AU$72:AU$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AU$83:AU$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AU$88:AU$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AU$94:AU$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AU$100:AU$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AU$107:AU$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AU$111:AU$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AU$116:AU$118))/Ext_Debt_Data!AU$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AV$72:AV$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AV$83:AV$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AV$88:AV$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AV$94:AV$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AV$100:AV$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AV$107:AV$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AV$111:AV$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AV$116:AV$118))/Ext_Debt_Data!AV$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AW$72:AW$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AW$83:AW$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AW$88:AW$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AW$94:AW$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AW$100:AW$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AW$107:AW$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AW$111:AW$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AW$116:AW$118))/Ext_Debt_Data!AW$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AX$72:AX$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AX$83:AX$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AX$88:AX$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AX$94:AX$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AX$100:AX$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AX$107:AX$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AX$111:AX$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AX$116:AX$118))/Ext_Debt_Data!AX$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AY$72:AY$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AY$83:AY$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AY$88:AY$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AY$94:AY$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AY$100:AY$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AY$107:AY$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AY$111:AY$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AY$116:AY$118))/Ext_Debt_Data!AY$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!AZ$72:AZ$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!AZ$83:AZ$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!AZ$88:AZ$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!AZ$94:AZ$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!AZ$100:AZ$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!AZ$107:AZ$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!AZ$111:AZ$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!AZ$116:AZ$118))/Ext_Debt_Data!AZ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BA$72:BA$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BA$83:BA$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BA$88:BA$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BA$94:BA$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BA$100:BA$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BA$107:BA$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BA$111:BA$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BA$116:BA$118))/Ext_Debt_Data!BA$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BB$72:BB$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BB$83:BB$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BB$88:BB$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BB$94:BB$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BB$100:BB$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BB$107:BB$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BB$111:BB$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BB$116:BB$118))/Ext_Debt_Data!BB$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BC$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BC$72:BC$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BC$83:BC$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BC$88:BC$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BC$94:BC$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BC$100:BC$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BC$107:BC$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BC$111:BC$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BC$116:BC$118))/Ext_Debt_Data!BC$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BD$72:BD$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BD$83:BD$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BD$88:BD$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BD$94:BD$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BD$100:BD$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BD$107:BD$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BD$111:BD$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BD$116:BD$118))/Ext_Debt_Data!BD$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BE$72:BE$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BE$83:BE$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BE$88:BE$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BE$94:BE$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BE$100:BE$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BE$107:BE$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BE$111:BE$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BE$116:BE$118))/Ext_Debt_Data!BE$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BF$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BF$72:BF$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BF$83:BF$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BF$88:BF$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BF$94:BF$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BF$100:BF$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BF$107:BF$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BF$111:BF$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BF$116:BF$118))/Ext_Debt_Data!BF$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BG$72:BG$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BG$83:BG$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BG$88:BG$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BG$94:BG$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BG$100:BG$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BG$107:BG$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BG$111:BG$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BG$116:BG$118))/Ext_Debt_Data!BG$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BH$72:BH$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BH$83:BH$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BH$88:BH$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BH$94:BH$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BH$100:BH$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BH$107:BH$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BH$111:BH$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BH$116:BH$118))/Ext_Debt_Data!BH$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BI$72:BI$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BI$83:BI$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BI$88:BI$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BI$94:BI$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BI$100:BI$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BI$107:BI$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BI$111:BI$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BI$116:BI$118))/Ext_Debt_Data!BI$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BJ$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BJ$72:BJ$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BJ$83:BJ$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BJ$88:BJ$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BJ$94:BJ$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BJ$100:BJ$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BJ$107:BJ$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BJ$111:BJ$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BJ$116:BJ$118))/Ext_Debt_Data!BJ$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BK$72:BK$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BK$83:BK$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BK$88:BK$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BK$94:BK$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BK$100:BK$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BK$107:BK$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BK$111:BK$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BK$116:BK$118))/Ext_Debt_Data!BK$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BL$72:BL$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BL$83:BL$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BL$88:BL$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BL$94:BL$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BL$100:BL$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BL$107:BL$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BL$111:BL$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BL$116:BL$118))/Ext_Debt_Data!BL$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BM$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BM$72:BM$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BM$83:BM$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BM$88:BM$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BM$94:BM$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BM$100:BM$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BM$107:BM$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BM$111:BM$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BM$116:BM$118))/Ext_Debt_Data!BM$122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN$122=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$19, Ext_Debt_Data!BN$72:BN$81)+SUMPRODUCT('Input 4 - External Financing'!$H$21:$H$23, Ext_Debt_Data!BN$83:BN$85)+SUMPRODUCT('Input 4 - External Financing'!$H$26:$H$30, Ext_Debt_Data!BN$88:BN$92)+SUMPRODUCT('Input 4 - External Financing'!$H$32:$H$36, Ext_Debt_Data!BN$94:BN$98)+SUMPRODUCT('Input 4 - External Financing'!$H$38:$H$42, Ext_Debt_Data!BN$100:BN$104)+SUMPRODUCT('Input 4 - External Financing'!$H$49:$H$51, Ext_Debt_Data!BN$107:BN$109)+SUMPRODUCT('Input 4 - External Financing'!$H$54:$H$56, Ext_Debt_Data!BN$111:BN$113)+SUMPRODUCT('Input 4 - External Financing'!$H$59:$H$61,Ext_Debt_Data!BN$116:BN$118))/Ext_Debt_Data!BN$122)","v":{"$error":"#DIV/0!"}},"NEW_M_AVG"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C654,IF(START!L10=\"French\",translation!D654,IF(START!L10=\"Portuguese\",translation!E654,translation!F654)))","v":"Average grace period on new debt (rounded down)"},null,null,{"$f":"ROUNDDOWN(D132,0)","v":4},null,{"$f":"ROUNDDOWN(F132,0)","v":4},4,4,4,4,3,4,3,3,3,3,4,4,4,3,4,4,4,4,4,4,{"$f":"ROUNDDOWN(AA132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDDOWN(AY132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDDOWN(BK132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEW_GP_AVG_R"]
[{"$f":"++IF(START!L10=\"English\",translation!C655,IF(START!L10=\"French\",translation!D655,IF(START!L10=\"Portuguese\",translation!E655,translation!F655)))","v":"Average maturity of new debt (rounded down)"},null,null,{"$f":"ROUNDDOWN(D133,0)","v":9},null,{"$f":"ROUNDDOWN(F133,0)","v":8},9,12,12,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"ROUNDDOWN(AA133,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDDOWN(AY133,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDDOWN(BK133,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"NEW_M_AVG_R"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C659,IF(START!L10=\"French\",translation!D659,IF(START!L10=\"Portuguese\",translation!E659,translation!F659)))","v":"New debt: Debt service"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C661,IF(START!L10=\"French\",translation!D661,IF(START!L10=\"Portuguese\",translation!E661,translation!F661)))","v":"Total new debt service"},null,null,null,null,{"$f":"F142+F192","v":0},{"$f":"G142+G192","v":492.26893655083177},1172.3548750924888,1718.3882686137481,2420.0662879562806,2677.3320846973415,2681.4832090583941,4318.5719523670869,3852.9187453658733,3719.7738936666133,4215.7463079833524,4289.2019296744402,4531.7037804905221,4909.6872900033522,5707.1759086542834,6210.7286514380021,7019.525233329714,7469.2167524746164,8135.0604164309507,8136.897194071671,8378.8338068773683,{"$f":"AA142+AA192","v":8924.889239453154},8938.6469335868569,7772.0686173348504,7795.3797759835034,6823.1642744421797,6115.640624025822,5913.3145634018165,42.314393570337579,42.099162798378828,41.883932026420077,41.668701254461325,41.453470482502567,41.238239710543816,37.023008938585065,36.837778166626315,36.652547394667565,36.467316622708815,36.282085850750057,10.844827586206897,10.844827586206897,10.5,10.5,10.5,10.5,{"$f":"AY142+AY192","v":10.5},10.5,10.5,10.5,10.5,10.5,3,3,3,3,3,3,{"$f":"BK142+BK192","v":3},3,3,3,"NEW_DS_TOT"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C663,IF(START!L10=\"French\",translation!D663,IF(START!L10=\"Portuguese\",translation!E663,translation!F663)))","v":"Interest"},null,null,26,null,{"$f":"F143+F154+F158+F171+F177+F187","v":0},{"$f":"G143+G154+G158+G171+G177+G187","v":492.26893655083177},796.4728480973705,960.26679099608123,1098.9567533356358,1187.2115562672066,1262.3851949281836,1405.5394291380621,1336.3602131181515,1376.3505629856331,1483.3091048425599,1566.6904120785889,1744.5534893301658,1928.2856627251235,2113.5229782447891,2257.6608279060783,2429.6716774298698,2570.5096861142042,2737.6801249888977,2883.5400056852832,3060.2529059504527,{"$f":"AA143+AA154+AA158+AA171+AA177+AA187","v":3259.4273598596046},2804.6254546401115,2325.8167275479254,1923.6711550519362,1497.9090408455841,1120.7693343493288,772.84870026720307,2.7721297229637742,2.5568989510050222,2.3416681790462706,2.1264374070875185,1.9112066351287671,1.6959758631700155,1.4807450912112636,1.2955143192525118,1.1102835472937602,0.9250527753350084,0.7398220033762567,0,0,0,0,0,0,{"$f":"AY143+AY154+AY158+AY171+AY177+AY187","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK143+BK154+BK158+BK171+BK177+BK187","v":0},0,0,0,"NEW_DS_I"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,"\"PV_Base\" line no.",null,{"$f":"SUM(F144:F153)","v":0},1.125,1.9230000019999998,4.8292347086800573,7.5653847146800572,9.0653847146800572,10.565384714680057,10.565384714680057,10.497828464580056,10.360784714280058,10.069658629221305,9.7537778566625519,9.3910220841038026,8.9813913115450497,8.5717605389862985,8.1621297664275474,7.7524989938687945,7.3428682213100434,6.9332374487512904,6.5236066761925393,6.1139759036337882,{"$f":"SUM(AA144:AA153)","v":5.7043451310750362},5.2947143585162841,4.885083585957533,4.475452813398781,4.065822040840029,3.2025912668812779,2.9873604949225259,2.7721297229637742,2.5568989510050222,2.3416681790462706,2.1264374070875185,1.9112066351287671,1.6959758631700155,1.4807450912112636,1.2955143192525118,1.1102835472937602,0.9250527753350084,0.7398220033762567,0,0,0,0,0,0,{"$f":"SUM(AY144:AY153)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK144:BK153)","v":0},0,0,0,"NEW_DS_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,27,null,{"$f":"IFERROR(PV_Base!D27,0)","v":0},{"$f":"IFERROR(PV_Base!E27,0)","v":0},{"$f":"IFERROR(PV_Base!F27,0)","v":0},{"$f":"IFERROR(PV_Base!G27,0)","v":0},{"$f":"IFERROR(PV_Base!H27,0)","v":0},{"$f":"IFERROR(PV_Base!I27,0)","v":0},{"$f":"IFERROR(PV_Base!J27,0)","v":0},{"$f":"IFERROR(PV_Base!K27,0)","v":0},{"$f":"IFERROR(PV_Base!L27,0)","v":0},{"$f":"IFERROR(PV_Base!M27,0)","v":0},{"$f":"IFERROR(PV_Base!N27,0)","v":0},{"$f":"IFERROR(PV_Base!O27,0)","v":0},{"$f":"IFERROR(PV_Base!P27,0)","v":0},{"$f":"IFERROR(PV_Base!Q27,0)","v":0},{"$f":"IFERROR(PV_Base!R27,0)","v":0},{"$f":"IFERROR(PV_Base!S27,0)","v":0},{"$f":"IFERROR(PV_Base!T27,0)","v":0},{"$f":"IFERROR(PV_Base!U27,0)","v":0},{"$f":"IFERROR(PV_Base!V27,0)","v":0},{"$f":"IFERROR(PV_Base!W27,0)","v":0},{"$f":"IFERROR(PV_Base!X27,0)","v":0},{"$f":"IFERROR(PV_Base!Y27,0)","v":0},{"$f":"IFERROR(PV_Base!Z27,0)","v":0},{"$f":"IFERROR(PV_Base!AA27,0)","v":0},{"$f":"IFERROR(PV_Base!AB27,0)","v":0},{"$f":"IFERROR(PV_Base!AC27,0)","v":0},{"$f":"IFERROR(PV_Base!AD27,0)","v":0},{"$f":"IFERROR(PV_Base!AE27,0)","v":0},{"$f":"IFERROR(PV_Base!AF27,0)","v":0},{"$f":"IFERROR(PV_Base!AG27,0)","v":0},{"$f":"IFERROR(PV_Base!AH27,0)","v":0},{"$f":"IFERROR(PV_Base!AI27,0)","v":0},{"$f":"IFERROR(PV_Base!AJ27,0)","v":0},{"$f":"IFERROR(PV_Base!AK27,0)","v":0},{"$f":"IFERROR(PV_Base!AL27,0)","v":0},{"$f":"IFERROR(PV_Base!AM27,0)","v":0},{"$f":"IFERROR(PV_Base!AN27,0)","v":0},{"$f":"IFERROR(PV_Base!AO27,0)","v":0},{"$f":"IFERROR(PV_Base!AP27,0)","v":0},{"$f":"IFERROR(PV_Base!AQ27,0)","v":0},{"$f":"IFERROR(PV_Base!AR27,0)","v":0},{"$f":"IFERROR(PV_Base!AS27,0)","v":0},{"$f":"IFERROR(PV_Base!AT27,0)","v":0},{"$f":"IFERROR(PV_Base!AU27,0)","v":0},{"$f":"IFERROR(PV_Base!AV27,0)","v":0},{"$f":"IFERROR(PV_Base!AW27,0)","v":0},{"$f":"IFERROR(PV_Base!AX27,0)","v":0},{"$f":"IFERROR(PV_Base!AY27,0)","v":0},{"$f":"IFERROR(PV_Base!AZ27,0)","v":0},{"$f":"IFERROR(PV_Base!BA27,0)","v":0},{"$f":"IFERROR(PV_Base!BB27,0)","v":0},{"$f":"IFERROR(PV_Base!BC27,0)","v":0},{"$f":"IFERROR(PV_Base!BD27,0)","v":0},{"$f":"IFERROR(PV_Base!BE27,0)","v":0},{"$f":"IFERROR(PV_Base!BF27,0)","v":0},{"$f":"IFERROR(PV_Base!BG27,0)","v":0},{"$f":"IFERROR(PV_Base!BH27,0)","v":0},{"$f":"IFERROR(PV_Base!BI27,0)","v":0},{"$f":"IFERROR(PV_Base!BJ27,0)","v":0},{"$f":"IFERROR(PV_Base!BK27,0)","v":0},{"$f":"IFERROR(PV_Base!BL27,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,69,null,{"$f":"IFERROR(PV_Base!D69,0)","v":0},{"$f":"IFERROR(PV_Base!E69,0)","v":1.125},{"$f":"IFERROR(PV_Base!F69,0)","v":1.2749999999999999},{"$f":"IFERROR(PV_Base!G69,0)","v":2.1352347026800573},{"$f":"IFERROR(PV_Base!H69,0)","v":2.9273847026800572},{"$f":"IFERROR(PV_Base!I69,0)","v":4.4273847026800572},{"$f":"IFERROR(PV_Base!J69,0)","v":5.9273847026800572},{"$f":"IFERROR(PV_Base!K69,0)","v":5.9273847026800572},{"$f":"IFERROR(PV_Base!L69,0)","v":5.8922284526800572},{"$f":"IFERROR(PV_Base!M69,0)","v":5.8523847026800571},{"$f":"IFERROR(PV_Base!N69,0)","v":5.785658618221305},{"$f":"IFERROR(PV_Base!O69,0)","v":5.6941778462625532},{"$f":"IFERROR(PV_Base!P69,0)","v":5.5558220743038023},{"$f":"IFERROR(PV_Base!Q69,0)","v":5.3705913023450504},{"$f":"IFERROR(PV_Base!R69,0)","v":5.1853605303862986},{"$f":"IFERROR(PV_Base!S69,0)","v":5.0001297584275468},{"$f":"IFERROR(PV_Base!T69,0)","v":4.814898986468795},{"$f":"IFERROR(PV_Base!U69,0)","v":4.6296682145100432},{"$f":"IFERROR(PV_Base!V69,0)","v":4.4444374425512914},{"$f":"IFERROR(PV_Base!W69,0)","v":4.2592066705925395},{"$f":"IFERROR(PV_Base!X69,0)","v":4.0739758986337877},{"$f":"IFERROR(PV_Base!Y69,0)","v":3.8887451266750364},{"$f":"IFERROR(PV_Base!Z69,0)","v":3.7035143547162845},{"$f":"IFERROR(PV_Base!AA69,0)","v":3.5182835827575327},{"$f":"IFERROR(PV_Base!AB69,0)","v":3.3330528107987809},{"$f":"IFERROR(PV_Base!AC69,0)","v":3.1478220388400291},{"$f":"IFERROR(PV_Base!AD69,0)","v":2.9625912668812777},{"$f":"IFERROR(PV_Base!AE69,0)","v":2.7773604949225259},{"$f":"IFERROR(PV_Base!AF69,0)","v":2.5921297229637741},{"$f":"IFERROR(PV_Base!AG69,0)","v":2.4068989510050223},{"$f":"IFERROR(PV_Base!AH69,0)","v":2.2216681790462705},{"$f":"IFERROR(PV_Base!AI69,0)","v":2.0364374070875186},{"$f":"IFERROR(PV_Base!AJ69,0)","v":1.851206635128767},{"$f":"IFERROR(PV_Base!AK69,0)","v":1.6659758631700154},{"$f":"IFERROR(PV_Base!AL69,0)","v":1.4807450912112636},{"$f":"IFERROR(PV_Base!AM69,0)","v":1.2955143192525118},{"$f":"IFERROR(PV_Base!AN69,0)","v":1.1102835472937602},{"$f":"IFERROR(PV_Base!AO69,0)","v":0.9250527753350084},{"$f":"IFERROR(PV_Base!AP69,0)","v":0.7398220033762567},{"$f":"IFERROR(PV_Base!AQ69,0)","v":0},{"$f":"IFERROR(PV_Base!AR69,0)","v":0},{"$f":"IFERROR(PV_Base!AS69,0)","v":0},{"$f":"IFERROR(PV_Base!AT69,0)","v":0},{"$f":"IFERROR(PV_Base!AU69,0)","v":0},{"$f":"IFERROR(PV_Base!AV69,0)","v":0},{"$f":"IFERROR(PV_Base!AW69,0)","v":0},{"$f":"IFERROR(PV_Base!AX69,0)","v":0},{"$f":"IFERROR(PV_Base!AY69,0)","v":0},{"$f":"IFERROR(PV_Base!AZ69,0)","v":0},{"$f":"IFERROR(PV_Base!BA69,0)","v":0},{"$f":"IFERROR(PV_Base!BB69,0)","v":0},{"$f":"IFERROR(PV_Base!BC69,0)","v":0},{"$f":"IFERROR(PV_Base!BD69,0)","v":0},{"$f":"IFERROR(PV_Base!BE69,0)","v":0},{"$f":"IFERROR(PV_Base!BF69,0)","v":0},{"$f":"IFERROR(PV_Base!BG69,0)","v":0},{"$f":"IFERROR(PV_Base!BH69,0)","v":0},{"$f":"IFERROR(PV_Base!BI69,0)","v":0},{"$f":"IFERROR(PV_Base!BJ69,0)","v":0},{"$f":"IFERROR(PV_Base!BK69,0)","v":0},{"$f":"IFERROR(PV_Base!BL69,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,95,null,{"$f":"IFERROR(PV_Base!D95,0)","v":0},{"$f":"IFERROR(PV_Base!E95,0)","v":0},{"$f":"IFERROR(PV_Base!F95,0)","v":0},{"$f":"IFERROR(PV_Base!G95,0)","v":0},{"$f":"IFERROR(PV_Base!H95,0)","v":0},{"$f":"IFERROR(PV_Base!I95,0)","v":0},{"$f":"IFERROR(PV_Base!J95,0)","v":0},{"$f":"IFERROR(PV_Base!K95,0)","v":0},{"$f":"IFERROR(PV_Base!L95,0)","v":0},{"$f":"IFERROR(PV_Base!M95,0)","v":0},{"$f":"IFERROR(PV_Base!N95,0)","v":0},{"$f":"IFERROR(PV_Base!O95,0)","v":0},{"$f":"IFERROR(PV_Base!P95,0)","v":0},{"$f":"IFERROR(PV_Base!Q95,0)","v":0},{"$f":"IFERROR(PV_Base!R95,0)","v":0},{"$f":"IFERROR(PV_Base!S95,0)","v":0},{"$f":"IFERROR(PV_Base!T95,0)","v":0},{"$f":"IFERROR(PV_Base!U95,0)","v":0},{"$f":"IFERROR(PV_Base!V95,0)","v":0},{"$f":"IFERROR(PV_Base!W95,0)","v":0},{"$f":"IFERROR(PV_Base!X95,0)","v":0},{"$f":"IFERROR(PV_Base!Y95,0)","v":0},{"$f":"IFERROR(PV_Base!Z95,0)","v":0},{"$f":"IFERROR(PV_Base!AA95,0)","v":0},{"$f":"IFERROR(PV_Base!AB95,0)","v":0},{"$f":"IFERROR(PV_Base!AC95,0)","v":0},{"$f":"IFERROR(PV_Base!AD95,0)","v":0},{"$f":"IFERROR(PV_Base!AE95,0)","v":0},{"$f":"IFERROR(PV_Base!AF95,0)","v":0},{"$f":"IFERROR(PV_Base!AG95,0)","v":0},{"$f":"IFERROR(PV_Base!AH95,0)","v":0},{"$f":"IFERROR(PV_Base!AI95,0)","v":0},{"$f":"IFERROR(PV_Base!AJ95,0)","v":0},{"$f":"IFERROR(PV_Base!AK95,0)","v":0},{"$f":"IFERROR(PV_Base!AL95,0)","v":0},{"$f":"IFERROR(PV_Base!AM95,0)","v":0},{"$f":"IFERROR(PV_Base!AN95,0)","v":0},{"$f":"IFERROR(PV_Base!AO95,0)","v":0},{"$f":"IFERROR(PV_Base!AP95,0)","v":0},{"$f":"IFERROR(PV_Base!AQ95,0)","v":0},{"$f":"IFERROR(PV_Base!AR95,0)","v":0},{"$f":"IFERROR(PV_Base!AS95,0)","v":0},{"$f":"IFERROR(PV_Base!AT95,0)","v":0},{"$f":"IFERROR(PV_Base!AU95,0)","v":0},{"$f":"IFERROR(PV_Base!AV95,0)","v":0},{"$f":"IFERROR(PV_Base!AW95,0)","v":0},{"$f":"IFERROR(PV_Base!AX95,0)","v":0},{"$f":"IFERROR(PV_Base!AY95,0)","v":0},{"$f":"IFERROR(PV_Base!AZ95,0)","v":0},{"$f":"IFERROR(PV_Base!BA95,0)","v":0},{"$f":"IFERROR(PV_Base!BB95,0)","v":0},{"$f":"IFERROR(PV_Base!BC95,0)","v":0},{"$f":"IFERROR(PV_Base!BD95,0)","v":0},{"$f":"IFERROR(PV_Base!BE95,0)","v":0},{"$f":"IFERROR(PV_Base!BF95,0)","v":0},{"$f":"IFERROR(PV_Base!BG95,0)","v":0},{"$f":"IFERROR(PV_Base!BH95,0)","v":0},{"$f":"IFERROR(PV_Base!BI95,0)","v":0},{"$f":"IFERROR(PV_Base!BJ95,0)","v":0},{"$f":"IFERROR(PV_Base!BK95,0)","v":0},{"$f":"IFERROR(PV_Base!BL95,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,120,null,{"$f":"IFERROR(PV_Base!D120,0)","v":0},{"$f":"IFERROR(PV_Base!E120,0)","v":0},{"$f":"IFERROR(PV_Base!F120,0)","v":0},{"$f":"IFERROR(PV_Base!G120,0)","v":0},{"$f":"IFERROR(PV_Base!H120,0)","v":0},{"$f":"IFERROR(PV_Base!I120,0)","v":0},{"$f":"IFERROR(PV_Base!J120,0)","v":0},{"$f":"IFERROR(PV_Base!K120,0)","v":0},{"$f":"IFERROR(PV_Base!L120,0)","v":0},{"$f":"IFERROR(PV_Base!M120,0)","v":0},{"$f":"IFERROR(PV_Base!N120,0)","v":0},{"$f":"IFERROR(PV_Base!O120,0)","v":0},{"$f":"IFERROR(PV_Base!P120,0)","v":0},{"$f":"IFERROR(PV_Base!Q120,0)","v":0},{"$f":"IFERROR(PV_Base!R120,0)","v":0},{"$f":"IFERROR(PV_Base!S120,0)","v":0},{"$f":"IFERROR(PV_Base!T120,0)","v":0},{"$f":"IFERROR(PV_Base!U120,0)","v":0},{"$f":"IFERROR(PV_Base!V120,0)","v":0},{"$f":"IFERROR(PV_Base!W120,0)","v":0},{"$f":"IFERROR(PV_Base!X120,0)","v":0},{"$f":"IFERROR(PV_Base!Y120,0)","v":0},{"$f":"IFERROR(PV_Base!Z120,0)","v":0},{"$f":"IFERROR(PV_Base!AA120,0)","v":0},{"$f":"IFERROR(PV_Base!AB120,0)","v":0},{"$f":"IFERROR(PV_Base!AC120,0)","v":0},{"$f":"IFERROR(PV_Base!AD120,0)","v":0},{"$f":"IFERROR(PV_Base!AE120,0)","v":0},{"$f":"IFERROR(PV_Base!AF120,0)","v":0},{"$f":"IFERROR(PV_Base!AG120,0)","v":0},{"$f":"IFERROR(PV_Base!AH120,0)","v":0},{"$f":"IFERROR(PV_Base!AI120,0)","v":0},{"$f":"IFERROR(PV_Base!AJ120,0)","v":0},{"$f":"IFERROR(PV_Base!AK120,0)","v":0},{"$f":"IFERROR(PV_Base!AL120,0)","v":0},{"$f":"IFERROR(PV_Base!AM120,0)","v":0},{"$f":"IFERROR(PV_Base!AN120,0)","v":0},{"$f":"IFERROR(PV_Base!AO120,0)","v":0},{"$f":"IFERROR(PV_Base!AP120,0)","v":0},{"$f":"IFERROR(PV_Base!AQ120,0)","v":0},{"$f":"IFERROR(PV_Base!AR120,0)","v":0},{"$f":"IFERROR(PV_Base!AS120,0)","v":0},{"$f":"IFERROR(PV_Base!AT120,0)","v":0},{"$f":"IFERROR(PV_Base!AU120,0)","v":0},{"$f":"IFERROR(PV_Base!AV120,0)","v":0},{"$f":"IFERROR(PV_Base!AW120,0)","v":0},{"$f":"IFERROR(PV_Base!AX120,0)","v":0},{"$f":"IFERROR(PV_Base!AY120,0)","v":0},{"$f":"IFERROR(PV_Base!AZ120,0)","v":0},{"$f":"IFERROR(PV_Base!BA120,0)","v":0},{"$f":"IFERROR(PV_Base!BB120,0)","v":0},{"$f":"IFERROR(PV_Base!BC120,0)","v":0},{"$f":"IFERROR(PV_Base!BD120,0)","v":0},{"$f":"IFERROR(PV_Base!BE120,0)","v":0},{"$f":"IFERROR(PV_Base!BF120,0)","v":0},{"$f":"IFERROR(PV_Base!BG120,0)","v":0},{"$f":"IFERROR(PV_Base!BH120,0)","v":0},{"$f":"IFERROR(PV_Base!BI120,0)","v":0},{"$f":"IFERROR(PV_Base!BJ120,0)","v":0},{"$f":"IFERROR(PV_Base!BK120,0)","v":0},{"$f":"IFERROR(PV_Base!BL120,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"IDA NEW 40-year credits"},null,null,144,null,{"$f":"IFERROR(PV_Base!D144,0)","v":0},{"$f":"IFERROR(PV_Base!E144,0)","v":0},{"$f":"IFERROR(PV_Base!F144,0)","v":0},{"$f":"IFERROR(PV_Base!G144,0)","v":0},{"$f":"IFERROR(PV_Base!H144,0)","v":0},{"$f":"IFERROR(PV_Base!I144,0)","v":0},{"$f":"IFERROR(PV_Base!J144,0)","v":0},{"$f":"IFERROR(PV_Base!K144,0)","v":0},{"$f":"IFERROR(PV_Base!L144,0)","v":0},{"$f":"IFERROR(PV_Base!M144,0)","v":0},{"$f":"IFERROR(PV_Base!N144,0)","v":0},{"$f":"IFERROR(PV_Base!O144,0)","v":0},{"$f":"IFERROR(PV_Base!P144,0)","v":0},{"$f":"IFERROR(PV_Base!Q144,0)","v":0},{"$f":"IFERROR(PV_Base!R144,0)","v":0},{"$f":"IFERROR(PV_Base!S144,0)","v":0},{"$f":"IFERROR(PV_Base!T144,0)","v":0},{"$f":"IFERROR(PV_Base!U144,0)","v":0},{"$f":"IFERROR(PV_Base!V144,0)","v":0},{"$f":"IFERROR(PV_Base!W144,0)","v":0},{"$f":"IFERROR(PV_Base!X144,0)","v":0},{"$f":"IFERROR(PV_Base!Y144,0)","v":0},{"$f":"IFERROR(PV_Base!Z144,0)","v":0},{"$f":"IFERROR(PV_Base!AA144,0)","v":0},{"$f":"IFERROR(PV_Base!AB144,0)","v":0},{"$f":"IFERROR(PV_Base!AC144,0)","v":0},{"$f":"IFERROR(PV_Base!AD144,0)","v":0},{"$f":"IFERROR(PV_Base!AE144,0)","v":0},{"$f":"IFERROR(PV_Base!AF144,0)","v":0},{"$f":"IFERROR(PV_Base!AG144,0)","v":0},{"$f":"IFERROR(PV_Base!AH144,0)","v":0},{"$f":"IFERROR(PV_Base!AI144,0)","v":0},{"$f":"IFERROR(PV_Base!AJ144,0)","v":0},{"$f":"IFERROR(PV_Base!AK144,0)","v":0},{"$f":"IFERROR(PV_Base!AL144,0)","v":0},{"$f":"IFERROR(PV_Base!AM144,0)","v":0},{"$f":"IFERROR(PV_Base!AN144,0)","v":0},{"$f":"IFERROR(PV_Base!AO144,0)","v":0},{"$f":"IFERROR(PV_Base!AP144,0)","v":0},{"$f":"IFERROR(PV_Base!AQ144,0)","v":0},{"$f":"IFERROR(PV_Base!AR144,0)","v":0},{"$f":"IFERROR(PV_Base!AS144,0)","v":0},{"$f":"IFERROR(PV_Base!AT144,0)","v":0},{"$f":"IFERROR(PV_Base!AU144,0)","v":0},{"$f":"IFERROR(PV_Base!AV144,0)","v":0},{"$f":"IFERROR(PV_Base!AW144,0)","v":0},{"$f":"IFERROR(PV_Base!AX144,0)","v":0},{"$f":"IFERROR(PV_Base!AY144,0)","v":0},{"$f":"IFERROR(PV_Base!AZ144,0)","v":0},{"$f":"IFERROR(PV_Base!BA144,0)","v":0},{"$f":"IFERROR(PV_Base!BB144,0)","v":0},{"$f":"IFERROR(PV_Base!BC144,0)","v":0},{"$f":"IFERROR(PV_Base!BD144,0)","v":0},{"$f":"IFERROR(PV_Base!BE144,0)","v":0},{"$f":"IFERROR(PV_Base!BF144,0)","v":0},{"$f":"IFERROR(PV_Base!BG144,0)","v":0},{"$f":"IFERROR(PV_Base!BH144,0)","v":0},{"$f":"IFERROR(PV_Base!BI144,0)","v":0},{"$f":"IFERROR(PV_Base!BJ144,0)","v":0},{"$f":"IFERROR(PV_Base!BK144,0)","v":0},{"$f":"IFERROR(PV_Base!BL144,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"IDA NEW Regular"},null,null,168,null,{"$f":"IFERROR(PV_Base!D168,0)","v":0},{"$f":"IFERROR(PV_Base!E168,0)","v":0},{"$f":"IFERROR(PV_Base!F168,0)","v":0},{"$f":"IFERROR(PV_Base!G168,0)","v":0.75},{"$f":"IFERROR(PV_Base!H168,0)","v":0.75},{"$f":"IFERROR(PV_Base!I168,0)","v":0.75},{"$f":"IFERROR(PV_Base!J168,0)","v":0.75},{"$f":"IFERROR(PV_Base!K168,0)","v":0.75},{"$f":"IFERROR(PV_Base!L168,0)","v":0.75},{"$f":"IFERROR(PV_Base!M168,0)","v":0.75},{"$f":"IFERROR(PV_Base!N168,0)","v":0.72},{"$f":"IFERROR(PV_Base!O168,0)","v":0.69},{"$f":"IFERROR(PV_Base!P168,0)","v":0.65999999999999992},{"$f":"IFERROR(PV_Base!Q168,0)","v":0.63},{"$f":"IFERROR(PV_Base!R168,0)","v":0.6},{"$f":"IFERROR(PV_Base!S168,0)","v":0.56999999999999995},{"$f":"IFERROR(PV_Base!T168,0)","v":0.54},{"$f":"IFERROR(PV_Base!U168,0)","v":0.51},{"$f":"IFERROR(PV_Base!V168,0)","v":0.48},{"$f":"IFERROR(PV_Base!W168,0)","v":0.44999999999999996},{"$f":"IFERROR(PV_Base!X168,0)","v":0.42},{"$f":"IFERROR(PV_Base!Y168,0)","v":0.39},{"$f":"IFERROR(PV_Base!Z168,0)","v":0.36},{"$f":"IFERROR(PV_Base!AA168,0)","v":0.32999999999999996},{"$f":"IFERROR(PV_Base!AB168,0)","v":0.3},{"$f":"IFERROR(PV_Base!AC168,0)","v":0.27},{"$f":"IFERROR(PV_Base!AD168,0)","v":0.24},{"$f":"IFERROR(PV_Base!AE168,0)","v":0.21},{"$f":"IFERROR(PV_Base!AF168,0)","v":0.18},{"$f":"IFERROR(PV_Base!AG168,0)","v":0.15},{"$f":"IFERROR(PV_Base!AH168,0)","v":0.12},{"$f":"IFERROR(PV_Base!AI168,0)","v":0.09},{"$f":"IFERROR(PV_Base!AJ168,0)","v":0.06},{"$f":"IFERROR(PV_Base!AK168,0)","v":0.03},{"$f":"IFERROR(PV_Base!AL168,0)","v":0},{"$f":"IFERROR(PV_Base!AM168,0)","v":0},{"$f":"IFERROR(PV_Base!AN168,0)","v":0},{"$f":"IFERROR(PV_Base!AO168,0)","v":0},{"$f":"IFERROR(PV_Base!AP168,0)","v":0},{"$f":"IFERROR(PV_Base!AQ168,0)","v":0},{"$f":"IFERROR(PV_Base!AR168,0)","v":0},{"$f":"IFERROR(PV_Base!AS168,0)","v":0},{"$f":"IFERROR(PV_Base!AT168,0)","v":0},{"$f":"IFERROR(PV_Base!AU168,0)","v":0},{"$f":"IFERROR(PV_Base!AV168,0)","v":0},{"$f":"IFERROR(PV_Base!AW168,0)","v":0},{"$f":"IFERROR(PV_Base!AX168,0)","v":0},{"$f":"IFERROR(PV_Base!AY168,0)","v":0},{"$f":"IFERROR(PV_Base!AZ168,0)","v":0},{"$f":"IFERROR(PV_Base!BA168,0)","v":0},{"$f":"IFERROR(PV_Base!BB168,0)","v":0},{"$f":"IFERROR(PV_Base!BC168,0)","v":0},{"$f":"IFERROR(PV_Base!BD168,0)","v":0},{"$f":"IFERROR(PV_Base!BE168,0)","v":0},{"$f":"IFERROR(PV_Base!BF168,0)","v":0},{"$f":"IFERROR(PV_Base!BG168,0)","v":0},{"$f":"IFERROR(PV_Base!BH168,0)","v":0},{"$f":"IFERROR(PV_Base!BI168,0)","v":0},{"$f":"IFERROR(PV_Base!BJ168,0)","v":0},{"$f":"IFERROR(PV_Base!BK168,0)","v":0},{"$f":"IFERROR(PV_Base!BL168,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"IDA NEW Blend (also enter) -->"},null,null,192,null,{"$f":"IFERROR(PV_Base!D192,0)","v":0},{"$f":"IFERROR(PV_Base!E192,0)","v":0},{"$f":"IFERROR(PV_Base!F192,0)","v":0.64800000199999996},{"$f":"IFERROR(PV_Base!G192,0)","v":1.944000006},{"$f":"IFERROR(PV_Base!H192,0)","v":3.888000012},{"$f":"IFERROR(PV_Base!I192,0)","v":3.888000012},{"$f":"IFERROR(PV_Base!J192,0)","v":3.888000012},{"$f":"IFERROR(PV_Base!K192,0)","v":3.888000012},{"$f":"IFERROR(PV_Base!L192,0)","v":3.8556000119},{"$f":"IFERROR(PV_Base!M192,0)","v":3.7584000116},{"$f":"IFERROR(PV_Base!N192,0)","v":3.5640000110000001},{"$f":"IFERROR(PV_Base!O192,0)","v":3.3696000104000001},{"$f":"IFERROR(PV_Base!P192,0)","v":3.1752000098000002},{"$f":"IFERROR(PV_Base!Q192,0)","v":2.9808000091999998},{"$f":"IFERROR(PV_Base!R192,0)","v":2.7864000085999998},{"$f":"IFERROR(PV_Base!S192,0)","v":2.5920000079999999},{"$f":"IFERROR(PV_Base!T192,0)","v":2.3976000073999999},{"$f":"IFERROR(PV_Base!U192,0)","v":2.2032000067999999},{"$f":"IFERROR(PV_Base!V192,0)","v":2.0088000062},{"$f":"IFERROR(PV_Base!W192,0)","v":1.8144000056},{"$f":"IFERROR(PV_Base!X192,0)","v":1.6200000050000001},{"$f":"IFERROR(PV_Base!Y192,0)","v":1.4256000043999999},{"$f":"IFERROR(PV_Base!Z192,0)","v":1.2312000037999999},{"$f":"IFERROR(PV_Base!AA192,0)","v":1.0368000032},{"$f":"IFERROR(PV_Base!AB192,0)","v":0.84240000260000003},{"$f":"IFERROR(PV_Base!AC192,0)","v":0.64800000199999996},{"$f":"IFERROR(PV_Base!AD192,0)","v":0},{"$f":"IFERROR(PV_Base!AE192,0)","v":0},{"$f":"IFERROR(PV_Base!AF192,0)","v":0},{"$f":"IFERROR(PV_Base!AG192,0)","v":0},{"$f":"IFERROR(PV_Base!AH192,0)","v":0},{"$f":"IFERROR(PV_Base!AI192,0)","v":0},{"$f":"IFERROR(PV_Base!AJ192,0)","v":0},{"$f":"IFERROR(PV_Base!AK192,0)","v":0},{"$f":"IFERROR(PV_Base!AL192,0)","v":0},{"$f":"IFERROR(PV_Base!AM192,0)","v":0},{"$f":"IFERROR(PV_Base!AN192,0)","v":0},{"$f":"IFERROR(PV_Base!AO192,0)","v":0},{"$f":"IFERROR(PV_Base!AP192,0)","v":0},{"$f":"IFERROR(PV_Base!AQ192,0)","v":0},{"$f":"IFERROR(PV_Base!AR192,0)","v":0},{"$f":"IFERROR(PV_Base!AS192,0)","v":0},{"$f":"IFERROR(PV_Base!AT192,0)","v":0},{"$f":"IFERROR(PV_Base!AU192,0)","v":0},{"$f":"IFERROR(PV_Base!AV192,0)","v":0},{"$f":"IFERROR(PV_Base!AW192,0)","v":0},{"$f":"IFERROR(PV_Base!AX192,0)","v":0},{"$f":"IFERROR(PV_Base!AY192,0)","v":0},{"$f":"IFERROR(PV_Base!AZ192,0)","v":0},{"$f":"IFERROR(PV_Base!BA192,0)","v":0},{"$f":"IFERROR(PV_Base!BB192,0)","v":0},{"$f":"IFERROR(PV_Base!BC192,0)","v":0},{"$f":"IFERROR(PV_Base!BD192,0)","v":0},{"$f":"IFERROR(PV_Base!BE192,0)","v":0},{"$f":"IFERROR(PV_Base!BF192,0)","v":0},{"$f":"IFERROR(PV_Base!BG192,0)","v":0},{"$f":"IFERROR(PV_Base!BH192,0)","v":0},{"$f":"IFERROR(PV_Base!BI192,0)","v":0},{"$f":"IFERROR(PV_Base!BJ192,0)","v":0},{"$f":"IFERROR(PV_Base!BK192,0)","v":0},{"$f":"IFERROR(PV_Base!BL192,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$17","v":"IDA NEW 60-year credits"},null,null,216,null,{"$f":"IFERROR(PV_Base!D216,0)","v":0},{"$f":"IFERROR(PV_Base!E216,0)","v":0},{"$f":"IFERROR(PV_Base!F216,0)","v":0},{"$f":"IFERROR(PV_Base!G216,0)","v":0},{"$f":"IFERROR(PV_Base!H216,0)","v":0},{"$f":"IFERROR(PV_Base!I216,0)","v":0},{"$f":"IFERROR(PV_Base!J216,0)","v":0},{"$f":"IFERROR(PV_Base!K216,0)","v":0},{"$f":"IFERROR(PV_Base!L216,0)","v":0},{"$f":"IFERROR(PV_Base!M216,0)","v":0},{"$f":"IFERROR(PV_Base!N216,0)","v":0},{"$f":"IFERROR(PV_Base!O216,0)","v":0},{"$f":"IFERROR(PV_Base!P216,0)","v":0},{"$f":"IFERROR(PV_Base!Q216,0)","v":0},{"$f":"IFERROR(PV_Base!R216,0)","v":0},{"$f":"IFERROR(PV_Base!S216,0)","v":0},{"$f":"IFERROR(PV_Base!T216,0)","v":0},{"$f":"IFERROR(PV_Base!U216,0)","v":0},{"$f":"IFERROR(PV_Base!V216,0)","v":0},{"$f":"IFERROR(PV_Base!W216,0)","v":0},{"$f":"IFERROR(PV_Base!X216,0)","v":0},{"$f":"IFERROR(PV_Base!Y216,0)","v":0},{"$f":"IFERROR(PV_Base!Z216,0)","v":0},{"$f":"IFERROR(PV_Base!AA216,0)","v":0},{"$f":"IFERROR(PV_Base!AB216,0)","v":0},{"$f":"IFERROR(PV_Base!AC216,0)","v":0},{"$f":"IFERROR(PV_Base!AD216,0)","v":0},{"$f":"IFERROR(PV_Base!AE216,0)","v":0},{"$f":"IFERROR(PV_Base!AF216,0)","v":0},{"$f":"IFERROR(PV_Base!AG216,0)","v":0},{"$f":"IFERROR(PV_Base!AH216,0)","v":0},{"$f":"IFERROR(PV_Base!AI216,0)","v":0},{"$f":"IFERROR(PV_Base!AJ216,0)","v":0},{"$f":"IFERROR(PV_Base!AK216,0)","v":0},{"$f":"IFERROR(PV_Base!AL216,0)","v":0},{"$f":"IFERROR(PV_Base!AM216,0)","v":0},{"$f":"IFERROR(PV_Base!AN216,0)","v":0},{"$f":"IFERROR(PV_Base!AO216,0)","v":0},{"$f":"IFERROR(PV_Base!AP216,0)","v":0},{"$f":"IFERROR(PV_Base!AQ216,0)","v":0},{"$f":"IFERROR(PV_Base!AR216,0)","v":0},{"$f":"IFERROR(PV_Base!AS216,0)","v":0},{"$f":"IFERROR(PV_Base!AT216,0)","v":0},{"$f":"IFERROR(PV_Base!AU216,0)","v":0},{"$f":"IFERROR(PV_Base!AV216,0)","v":0},{"$f":"IFERROR(PV_Base!AW216,0)","v":0},{"$f":"IFERROR(PV_Base!AX216,0)","v":0},{"$f":"IFERROR(PV_Base!AY216,0)","v":0},{"$f":"IFERROR(PV_Base!AZ216,0)","v":0},{"$f":"IFERROR(PV_Base!BA216,0)","v":0},{"$f":"IFERROR(PV_Base!BB216,0)","v":0},{"$f":"IFERROR(PV_Base!BC216,0)","v":0},{"$f":"IFERROR(PV_Base!BD216,0)","v":0},{"$f":"IFERROR(PV_Base!BE216,0)","v":0},{"$f":"IFERROR(PV_Base!BF216,0)","v":0},{"$f":"IFERROR(PV_Base!BG216,0)","v":0},{"$f":"IFERROR(PV_Base!BH216,0)","v":0},{"$f":"IFERROR(PV_Base!BI216,0)","v":0},{"$f":"IFERROR(PV_Base!BJ216,0)","v":0},{"$f":"IFERROR(PV_Base!BK216,0)","v":0},{"$f":"IFERROR(PV_Base!BL216,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,137,null,{"$f":"IFERROR(PV_Base!D250,0)","v":0},{"$f":"IFERROR(PV_Base!E250,0)","v":0},{"$f":"IFERROR(PV_Base!F250,0)","v":0},{"$f":"IFERROR(PV_Base!G250,0)","v":0},{"$f":"IFERROR(PV_Base!H250,0)","v":0},{"$f":"IFERROR(PV_Base!I250,0)","v":0},{"$f":"IFERROR(PV_Base!J250,0)","v":0},{"$f":"IFERROR(PV_Base!K250,0)","v":0},{"$f":"IFERROR(PV_Base!L250,0)","v":0},{"$f":"IFERROR(PV_Base!M250,0)","v":0},{"$f":"IFERROR(PV_Base!N250,0)","v":0},{"$f":"IFERROR(PV_Base!O250,0)","v":0},{"$f":"IFERROR(PV_Base!P250,0)","v":0},{"$f":"IFERROR(PV_Base!Q250,0)","v":0},{"$f":"IFERROR(PV_Base!R250,0)","v":0},{"$f":"IFERROR(PV_Base!S250,0)","v":0},{"$f":"IFERROR(PV_Base!T250,0)","v":0},{"$f":"IFERROR(PV_Base!U250,0)","v":0},{"$f":"IFERROR(PV_Base!V250,0)","v":0},{"$f":"IFERROR(PV_Base!W250,0)","v":0},{"$f":"IFERROR(PV_Base!X250,0)","v":0},{"$f":"IFERROR(PV_Base!Y250,0)","v":0},{"$f":"IFERROR(PV_Base!Z250,0)","v":0},{"$f":"IFERROR(PV_Base!AA250,0)","v":0},{"$f":"IFERROR(PV_Base!AB250,0)","v":0},{"$f":"IFERROR(PV_Base!AC250,0)","v":0},{"$f":"IFERROR(PV_Base!AD250,0)","v":0},{"$f":"IFERROR(PV_Base!AE250,0)","v":0},{"$f":"IFERROR(PV_Base!AF250,0)","v":0},{"$f":"IFERROR(PV_Base!AG250,0)","v":0},{"$f":"IFERROR(PV_Base!AH250,0)","v":0},{"$f":"IFERROR(PV_Base!AI250,0)","v":0},{"$f":"IFERROR(PV_Base!AJ250,0)","v":0},{"$f":"IFERROR(PV_Base!AK250,0)","v":0},{"$f":"IFERROR(PV_Base!AL250,0)","v":0},{"$f":"IFERROR(PV_Base!AM250,0)","v":0},{"$f":"IFERROR(PV_Base!AN250,0)","v":0},{"$f":"IFERROR(PV_Base!AO250,0)","v":0},{"$f":"IFERROR(PV_Base!AP250,0)","v":0},{"$f":"IFERROR(PV_Base!AQ250,0)","v":0},{"$f":"IFERROR(PV_Base!AR250,0)","v":0},{"$f":"IFERROR(PV_Base!AS250,0)","v":0},{"$f":"IFERROR(PV_Base!AT250,0)","v":0},{"$f":"IFERROR(PV_Base!AU250,0)","v":0},{"$f":"IFERROR(PV_Base!AV250,0)","v":0},{"$f":"IFERROR(PV_Base!AW250,0)","v":0},{"$f":"IFERROR(PV_Base!AX250,0)","v":0},{"$f":"IFERROR(PV_Base!AY250,0)","v":0},{"$f":"IFERROR(PV_Base!AZ250,0)","v":0},{"$f":"IFERROR(PV_Base!BA250,0)","v":0},{"$f":"IFERROR(PV_Base!BB250,0)","v":0},{"$f":"IFERROR(PV_Base!BC250,0)","v":0},{"$f":"IFERROR(PV_Base!BD250,0)","v":0},{"$f":"IFERROR(PV_Base!BE250,0)","v":0},{"$f":"IFERROR(PV_Base!BF250,0)","v":0},{"$f":"IFERROR(PV_Base!BG250,0)","v":0},{"$f":"IFERROR(PV_Base!BH250,0)","v":0},{"$f":"IFERROR(PV_Base!BI250,0)","v":0},{"$f":"IFERROR(PV_Base!BJ250,0)","v":0},{"$f":"IFERROR(PV_Base!BK250,0)","v":0},{"$f":"IFERROR(PV_Base!BL250,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,163,null,{"$f":"IFERROR(PV_Base!D276,0)","v":0},{"$f":"IFERROR(PV_Base!E276,0)","v":0},{"$f":"IFERROR(PV_Base!F276,0)","v":0},{"$f":"IFERROR(PV_Base!G276,0)","v":0},{"$f":"IFERROR(PV_Base!H276,0)","v":0},{"$f":"IFERROR(PV_Base!I276,0)","v":0},{"$f":"IFERROR(PV_Base!J276,0)","v":0},{"$f":"IFERROR(PV_Base!K276,0)","v":0},{"$f":"IFERROR(PV_Base!L276,0)","v":0},{"$f":"IFERROR(PV_Base!M276,0)","v":0},{"$f":"IFERROR(PV_Base!N276,0)","v":0},{"$f":"IFERROR(PV_Base!O276,0)","v":0},{"$f":"IFERROR(PV_Base!P276,0)","v":0},{"$f":"IFERROR(PV_Base!Q276,0)","v":0},{"$f":"IFERROR(PV_Base!R276,0)","v":0},{"$f":"IFERROR(PV_Base!S276,0)","v":0},{"$f":"IFERROR(PV_Base!T276,0)","v":0},{"$f":"IFERROR(PV_Base!U276,0)","v":0},{"$f":"IFERROR(PV_Base!V276,0)","v":0},{"$f":"IFERROR(PV_Base!W276,0)","v":0},{"$f":"IFERROR(PV_Base!X276,0)","v":0},{"$f":"IFERROR(PV_Base!Y276,0)","v":0},{"$f":"IFERROR(PV_Base!Z276,0)","v":0},{"$f":"IFERROR(PV_Base!AA276,0)","v":0},{"$f":"IFERROR(PV_Base!AB276,0)","v":0},{"$f":"IFERROR(PV_Base!AC276,0)","v":0},{"$f":"IFERROR(PV_Base!AD276,0)","v":0},{"$f":"IFERROR(PV_Base!AE276,0)","v":0},{"$f":"IFERROR(PV_Base!AF276,0)","v":0},{"$f":"IFERROR(PV_Base!AG276,0)","v":0},{"$f":"IFERROR(PV_Base!AH276,0)","v":0},{"$f":"IFERROR(PV_Base!AI276,0)","v":0},{"$f":"IFERROR(PV_Base!AJ276,0)","v":0},{"$f":"IFERROR(PV_Base!AK276,0)","v":0},{"$f":"IFERROR(PV_Base!AL276,0)","v":0},{"$f":"IFERROR(PV_Base!AM276,0)","v":0},{"$f":"IFERROR(PV_Base!AN276,0)","v":0},{"$f":"IFERROR(PV_Base!AO276,0)","v":0},{"$f":"IFERROR(PV_Base!AP276,0)","v":0},{"$f":"IFERROR(PV_Base!AQ276,0)","v":0},{"$f":"IFERROR(PV_Base!AR276,0)","v":0},{"$f":"IFERROR(PV_Base!AS276,0)","v":0},{"$f":"IFERROR(PV_Base!AT276,0)","v":0},{"$f":"IFERROR(PV_Base!AU276,0)","v":0},{"$f":"IFERROR(PV_Base!AV276,0)","v":0},{"$f":"IFERROR(PV_Base!AW276,0)","v":0},{"$f":"IFERROR(PV_Base!AX276,0)","v":0},{"$f":"IFERROR(PV_Base!AY276,0)","v":0},{"$f":"IFERROR(PV_Base!AZ276,0)","v":0},{"$f":"IFERROR(PV_Base!BA276,0)","v":0},{"$f":"IFERROR(PV_Base!BB276,0)","v":0},{"$f":"IFERROR(PV_Base!BC276,0)","v":0},{"$f":"IFERROR(PV_Base!BD276,0)","v":0},{"$f":"IFERROR(PV_Base!BE276,0)","v":0},{"$f":"IFERROR(PV_Base!BF276,0)","v":0},{"$f":"IFERROR(PV_Base!BG276,0)","v":0},{"$f":"IFERROR(PV_Base!BH276,0)","v":0},{"$f":"IFERROR(PV_Base!BI276,0)","v":0},{"$f":"IFERROR(PV_Base!BJ276,0)","v":0},{"$f":"IFERROR(PV_Base!BK276,0)","v":0},{"$f":"IFERROR(PV_Base!BL276,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F155:F157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA155:AA157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY155:AY157)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK155:BK157)","v":0},0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,{"$f":"D153+$D$142","v":189},null,{"$f":"IFERROR(PV_Base!D302,0)","v":0},{"$f":"IFERROR(PV_Base!E302,0)","v":0},{"$f":"IFERROR(PV_Base!F302,0)","v":0},{"$f":"IFERROR(PV_Base!G302,0)","v":0},{"$f":"IFERROR(PV_Base!H302,0)","v":0},{"$f":"IFERROR(PV_Base!I302,0)","v":0},{"$f":"IFERROR(PV_Base!J302,0)","v":0},{"$f":"IFERROR(PV_Base!K302,0)","v":0},{"$f":"IFERROR(PV_Base!L302,0)","v":0},{"$f":"IFERROR(PV_Base!M302,0)","v":0},{"$f":"IFERROR(PV_Base!N302,0)","v":0},{"$f":"IFERROR(PV_Base!O302,0)","v":0},{"$f":"IFERROR(PV_Base!P302,0)","v":0},{"$f":"IFERROR(PV_Base!Q302,0)","v":0},{"$f":"IFERROR(PV_Base!R302,0)","v":0},{"$f":"IFERROR(PV_Base!S302,0)","v":0},{"$f":"IFERROR(PV_Base!T302,0)","v":0},{"$f":"IFERROR(PV_Base!U302,0)","v":0},{"$f":"IFERROR(PV_Base!V302,0)","v":0},{"$f":"IFERROR(PV_Base!W302,0)","v":0},{"$f":"IFERROR(PV_Base!X302,0)","v":0},{"$f":"IFERROR(PV_Base!Y302,0)","v":0},{"$f":"IFERROR(PV_Base!Z302,0)","v":0},{"$f":"IFERROR(PV_Base!AA302,0)","v":0},{"$f":"IFERROR(PV_Base!AB302,0)","v":0},{"$f":"IFERROR(PV_Base!AC302,0)","v":0},{"$f":"IFERROR(PV_Base!AD302,0)","v":0},{"$f":"IFERROR(PV_Base!AE302,0)","v":0},{"$f":"IFERROR(PV_Base!AF302,0)","v":0},{"$f":"IFERROR(PV_Base!AG302,0)","v":0},{"$f":"IFERROR(PV_Base!AH302,0)","v":0},{"$f":"IFERROR(PV_Base!AI302,0)","v":0},{"$f":"IFERROR(PV_Base!AJ302,0)","v":0},{"$f":"IFERROR(PV_Base!AK302,0)","v":0},{"$f":"IFERROR(PV_Base!AL302,0)","v":0},{"$f":"IFERROR(PV_Base!AM302,0)","v":0},{"$f":"IFERROR(PV_Base!AN302,0)","v":0},{"$f":"IFERROR(PV_Base!AO302,0)","v":0},{"$f":"IFERROR(PV_Base!AP302,0)","v":0},{"$f":"IFERROR(PV_Base!AQ302,0)","v":0},{"$f":"IFERROR(PV_Base!AR302,0)","v":0},{"$f":"IFERROR(PV_Base!AS302,0)","v":0},{"$f":"IFERROR(PV_Base!AT302,0)","v":0},{"$f":"IFERROR(PV_Base!AU302,0)","v":0},{"$f":"IFERROR(PV_Base!AV302,0)","v":0},{"$f":"IFERROR(PV_Base!AW302,0)","v":0},{"$f":"IFERROR(PV_Base!AX302,0)","v":0},{"$f":"IFERROR(PV_Base!AY302,0)","v":0},{"$f":"IFERROR(PV_Base!AZ302,0)","v":0},{"$f":"IFERROR(PV_Base!BA302,0)","v":0},{"$f":"IFERROR(PV_Base!BB302,0)","v":0},{"$f":"IFERROR(PV_Base!BC302,0)","v":0},{"$f":"IFERROR(PV_Base!BD302,0)","v":0},{"$f":"IFERROR(PV_Base!BE302,0)","v":0},{"$f":"IFERROR(PV_Base!BF302,0)","v":0},{"$f":"IFERROR(PV_Base!BG302,0)","v":0},{"$f":"IFERROR(PV_Base!BH302,0)","v":0},{"$f":"IFERROR(PV_Base!BI302,0)","v":0},{"$f":"IFERROR(PV_Base!BJ302,0)","v":0},{"$f":"IFERROR(PV_Base!BK302,0)","v":0},{"$f":"IFERROR(PV_Base!BL302,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,{"$f":"D155+$D$142","v":215},null,{"$f":"IFERROR(PV_Base!D328,0)","v":0},{"$f":"IFERROR(PV_Base!E328,0)","v":0},{"$f":"IFERROR(PV_Base!F328,0)","v":0},{"$f":"IFERROR(PV_Base!G328,0)","v":0},{"$f":"IFERROR(PV_Base!H328,0)","v":0},{"$f":"IFERROR(PV_Base!I328,0)","v":0},{"$f":"IFERROR(PV_Base!J328,0)","v":0},{"$f":"IFERROR(PV_Base!K328,0)","v":0},{"$f":"IFERROR(PV_Base!L328,0)","v":0},{"$f":"IFERROR(PV_Base!M328,0)","v":0},{"$f":"IFERROR(PV_Base!N328,0)","v":0},{"$f":"IFERROR(PV_Base!O328,0)","v":0},{"$f":"IFERROR(PV_Base!P328,0)","v":0},{"$f":"IFERROR(PV_Base!Q328,0)","v":0},{"$f":"IFERROR(PV_Base!R328,0)","v":0},{"$f":"IFERROR(PV_Base!S328,0)","v":0},{"$f":"IFERROR(PV_Base!T328,0)","v":0},{"$f":"IFERROR(PV_Base!U328,0)","v":0},{"$f":"IFERROR(PV_Base!V328,0)","v":0},{"$f":"IFERROR(PV_Base!W328,0)","v":0},{"$f":"IFERROR(PV_Base!X328,0)","v":0},{"$f":"IFERROR(PV_Base!Y328,0)","v":0},{"$f":"IFERROR(PV_Base!Z328,0)","v":0},{"$f":"IFERROR(PV_Base!AA328,0)","v":0},{"$f":"IFERROR(PV_Base!AB328,0)","v":0},{"$f":"IFERROR(PV_Base!AC328,0)","v":0},{"$f":"IFERROR(PV_Base!AD328,0)","v":0},{"$f":"IFERROR(PV_Base!AE328,0)","v":0},{"$f":"IFERROR(PV_Base!AF328,0)","v":0},{"$f":"IFERROR(PV_Base!AG328,0)","v":0},{"$f":"IFERROR(PV_Base!AH328,0)","v":0},{"$f":"IFERROR(PV_Base!AI328,0)","v":0},{"$f":"IFERROR(PV_Base!AJ328,0)","v":0},{"$f":"IFERROR(PV_Base!AK328,0)","v":0},{"$f":"IFERROR(PV_Base!AL328,0)","v":0},{"$f":"IFERROR(PV_Base!AM328,0)","v":0},{"$f":"IFERROR(PV_Base!AN328,0)","v":0},{"$f":"IFERROR(PV_Base!AO328,0)","v":0},{"$f":"IFERROR(PV_Base!AP328,0)","v":0},{"$f":"IFERROR(PV_Base!AQ328,0)","v":0},{"$f":"IFERROR(PV_Base!AR328,0)","v":0},{"$f":"IFERROR(PV_Base!AS328,0)","v":0},{"$f":"IFERROR(PV_Base!AT328,0)","v":0},{"$f":"IFERROR(PV_Base!AU328,0)","v":0},{"$f":"IFERROR(PV_Base!AV328,0)","v":0},{"$f":"IFERROR(PV_Base!AW328,0)","v":0},{"$f":"IFERROR(PV_Base!AX328,0)","v":0},{"$f":"IFERROR(PV_Base!AY328,0)","v":0},{"$f":"IFERROR(PV_Base!AZ328,0)","v":0},{"$f":"IFERROR(PV_Base!BA328,0)","v":0},{"$f":"IFERROR(PV_Base!BB328,0)","v":0},{"$f":"IFERROR(PV_Base!BC328,0)","v":0},{"$f":"IFERROR(PV_Base!BD328,0)","v":0},{"$f":"IFERROR(PV_Base!BE328,0)","v":0},{"$f":"IFERROR(PV_Base!BF328,0)","v":0},{"$f":"IFERROR(PV_Base!BG328,0)","v":0},{"$f":"IFERROR(PV_Base!BH328,0)","v":0},{"$f":"IFERROR(PV_Base!BI328,0)","v":0},{"$f":"IFERROR(PV_Base!BJ328,0)","v":0},{"$f":"IFERROR(PV_Base!BK328,0)","v":0},{"$f":"IFERROR(PV_Base!BL328,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,{"$f":"D156+$D$142","v":241},null,{"$f":"IFERROR(PV_Base!D354,0)","v":0},{"$f":"IFERROR(PV_Base!E354,0)","v":0},{"$f":"IFERROR(PV_Base!F354,0)","v":0},{"$f":"IFERROR(PV_Base!G354,0)","v":0},{"$f":"IFERROR(PV_Base!H354,0)","v":0},{"$f":"IFERROR(PV_Base!I354,0)","v":0},{"$f":"IFERROR(PV_Base!J354,0)","v":0},{"$f":"IFERROR(PV_Base!K354,0)","v":0},{"$f":"IFERROR(PV_Base!L354,0)","v":0},{"$f":"IFERROR(PV_Base!M354,0)","v":0},{"$f":"IFERROR(PV_Base!N354,0)","v":0},{"$f":"IFERROR(PV_Base!O354,0)","v":0},{"$f":"IFERROR(PV_Base!P354,0)","v":0},{"$f":"IFERROR(PV_Base!Q354,0)","v":0},{"$f":"IFERROR(PV_Base!R354,0)","v":0},{"$f":"IFERROR(PV_Base!S354,0)","v":0},{"$f":"IFERROR(PV_Base!T354,0)","v":0},{"$f":"IFERROR(PV_Base!U354,0)","v":0},{"$f":"IFERROR(PV_Base!V354,0)","v":0},{"$f":"IFERROR(PV_Base!W354,0)","v":0},{"$f":"IFERROR(PV_Base!X354,0)","v":0},{"$f":"IFERROR(PV_Base!Y354,0)","v":0},{"$f":"IFERROR(PV_Base!Z354,0)","v":0},{"$f":"IFERROR(PV_Base!AA354,0)","v":0},{"$f":"IFERROR(PV_Base!AB354,0)","v":0},{"$f":"IFERROR(PV_Base!AC354,0)","v":0},{"$f":"IFERROR(PV_Base!AD354,0)","v":0},{"$f":"IFERROR(PV_Base!AE354,0)","v":0},{"$f":"IFERROR(PV_Base!AF354,0)","v":0},{"$f":"IFERROR(PV_Base!AG354,0)","v":0},{"$f":"IFERROR(PV_Base!AH354,0)","v":0},{"$f":"IFERROR(PV_Base!AI354,0)","v":0},{"$f":"IFERROR(PV_Base!AJ354,0)","v":0},{"$f":"IFERROR(PV_Base!AK354,0)","v":0},{"$f":"IFERROR(PV_Base!AL354,0)","v":0},{"$f":"IFERROR(PV_Base!AM354,0)","v":0},{"$f":"IFERROR(PV_Base!AN354,0)","v":0},{"$f":"IFERROR(PV_Base!AO354,0)","v":0},{"$f":"IFERROR(PV_Base!AP354,0)","v":0},{"$f":"IFERROR(PV_Base!AQ354,0)","v":0},{"$f":"IFERROR(PV_Base!AR354,0)","v":0},{"$f":"IFERROR(PV_Base!AS354,0)","v":0},{"$f":"IFERROR(PV_Base!AT354,0)","v":0},{"$f":"IFERROR(PV_Base!AU354,0)","v":0},{"$f":"IFERROR(PV_Base!AV354,0)","v":0},{"$f":"IFERROR(PV_Base!AW354,0)","v":0},{"$f":"IFERROR(PV_Base!AX354,0)","v":0},{"$f":"IFERROR(PV_Base!AY354,0)","v":0},{"$f":"IFERROR(PV_Base!AZ354,0)","v":0},{"$f":"IFERROR(PV_Base!BA354,0)","v":0},{"$f":"IFERROR(PV_Base!BB354,0)","v":0},{"$f":"IFERROR(PV_Base!BC354,0)","v":0},{"$f":"IFERROR(PV_Base!BD354,0)","v":0},{"$f":"IFERROR(PV_Base!BE354,0)","v":0},{"$f":"IFERROR(PV_Base!BF354,0)","v":0},{"$f":"IFERROR(PV_Base!BG354,0)","v":0},{"$f":"IFERROR(PV_Base!BH354,0)","v":0},{"$f":"IFERROR(PV_Base!BI354,0)","v":0},{"$f":"IFERROR(PV_Base!BJ354,0)","v":0},{"$f":"IFERROR(PV_Base!BK354,0)","v":0},{"$f":"IFERROR(PV_Base!BL354,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F159+F165","v":0},{"$f":"G159+G165","v":6.6198957239651923},15.926338139039181,25.406138466560659,37.404437466560658,47.297498466560654,53.005394466560652,58.132554409541314,66.799714352521988,75.105091822135563,82.685916105974229,89.537524980003568,95.466187777109809,100.63384588190837,105.36243506363,109.6819363991978,113.32004219630404,114.69769366581427,113.62457590455524,110.100688912527,104.12603268972951,{"$f":"AA159+AA165","v":95.70060723616281},86.956726025193916,78.247955769230728,69.587631692307653,61.305638307692263,53.376188076923036,45.613499076923041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY159+AY165","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK159+BK165","v":0},0,0,0,"NEW_DS_I_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F160:F164)","v":0},{"$f":"+SUM(G160:G164)","v":4.7100751537717791},14.016517568845767,23.496317896367245,35.494616896367248,45.387677896367244,51.095573896367242,56.413715896367243,65.271857896367251,73.768217423000181,81.540023763858187,88.582614694906866,94.702259549032448,100.06089971085035,104.98047094959132,109.49095434217845,113.32004219630404,114.69769366581427,113.62457590455524,110.100688912527,{"$f":"+SUM(Z160:Z164)","v":104.12603268972951},{"$f":"+SUM(AA160:AA164)","v":95.70060723616281},86.956726025193916,78.247955769230728,69.587631692307653,61.305638307692263,53.376188076923036,45.613499076923041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY160:AY164)","v":0},{"$f":"+SUM(AZ160:AZ164)","v":0},{"$f":"+SUM(BA160:BA164)","v":0},{"$f":"+SUM(BB160:BB164)","v":0},{"$f":"+SUM(BC160:BC164)","v":0},{"$f":"+SUM(BD160:BD164)","v":0},{"$f":"+SUM(BE160:BE164)","v":0},{"$f":"+SUM(BF160:BF164)","v":0},{"$f":"+SUM(BG160:BG164)","v":0},{"$f":"+SUM(BH160:BH164)","v":0},{"$f":"+SUM(BI160:BI164)","v":0},{"$f":"+SUM(BJ160:BJ164)","v":0},{"$f":"+SUM(BK160:BK164)","v":0},{"$f":"+SUM(BL160:BL164)","v":0},{"$f":"+SUM(BM160:BM164)","v":0},{"$f":"+SUM(BN160:BN164)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,{"$f":"D157+$D$142","v":267},null,{"$f":"IFERROR(PV_Base!D380,0)","v":0},{"$f":"IFERROR(PV_Base!E380,0)","v":4.7100751537717791},{"$f":"IFERROR(PV_Base!F380,0)","v":14.016517568845767},{"$f":"IFERROR(PV_Base!G380,0)","v":23.496317896367245},{"$f":"IFERROR(PV_Base!H380,0)","v":35.494616896367248},{"$f":"IFERROR(PV_Base!I380,0)","v":45.387677896367244},{"$f":"IFERROR(PV_Base!J380,0)","v":51.095573896367242},{"$f":"IFERROR(PV_Base!K380,0)","v":56.413715896367243},{"$f":"IFERROR(PV_Base!L380,0)","v":65.271857896367251},{"$f":"IFERROR(PV_Base!M380,0)","v":73.768217423000181},{"$f":"IFERROR(PV_Base!N380,0)","v":81.540023763858187},{"$f":"IFERROR(PV_Base!O380,0)","v":88.582614694906866},{"$f":"IFERROR(PV_Base!P380,0)","v":94.702259549032448},{"$f":"IFERROR(PV_Base!Q380,0)","v":100.06089971085035},{"$f":"IFERROR(PV_Base!R380,0)","v":104.98047094959132},{"$f":"IFERROR(PV_Base!S380,0)","v":109.49095434217845},{"$f":"IFERROR(PV_Base!T380,0)","v":113.32004219630404},{"$f":"IFERROR(PV_Base!U380,0)","v":114.69769366581427},{"$f":"IFERROR(PV_Base!V380,0)","v":113.62457590455524},{"$f":"IFERROR(PV_Base!W380,0)","v":110.100688912527},{"$f":"IFERROR(PV_Base!X380,0)","v":104.12603268972951},{"$f":"IFERROR(PV_Base!Y380,0)","v":95.70060723616281},{"$f":"IFERROR(PV_Base!Z380,0)","v":86.956726025193916},{"$f":"IFERROR(PV_Base!AA380,0)","v":78.247955769230728},{"$f":"IFERROR(PV_Base!AB380,0)","v":69.587631692307653},{"$f":"IFERROR(PV_Base!AC380,0)","v":61.305638307692263},{"$f":"IFERROR(PV_Base!AD380,0)","v":53.376188076923036},{"$f":"IFERROR(PV_Base!AE380,0)","v":45.613499076923041},{"$f":"IFERROR(PV_Base!AF380,0)","v":0},{"$f":"IFERROR(PV_Base!AG380,0)","v":0},{"$f":"IFERROR(PV_Base!AH380,0)","v":0},{"$f":"IFERROR(PV_Base!AI380,0)","v":0},{"$f":"IFERROR(PV_Base!AJ380,0)","v":0},{"$f":"IFERROR(PV_Base!AK380,0)","v":0},{"$f":"IFERROR(PV_Base!AL380,0)","v":0},{"$f":"IFERROR(PV_Base!AM380,0)","v":0},{"$f":"IFERROR(PV_Base!AN380,0)","v":0},{"$f":"IFERROR(PV_Base!AO380,0)","v":0},{"$f":"IFERROR(PV_Base!AP380,0)","v":0},{"$f":"IFERROR(PV_Base!AQ380,0)","v":0},{"$f":"IFERROR(PV_Base!AR380,0)","v":0},{"$f":"IFERROR(PV_Base!AS380,0)","v":0},{"$f":"IFERROR(PV_Base!AT380,0)","v":0},{"$f":"IFERROR(PV_Base!AU380,0)","v":0},{"$f":"IFERROR(PV_Base!AV380,0)","v":0},{"$f":"IFERROR(PV_Base!AW380,0)","v":0},{"$f":"IFERROR(PV_Base!AX380,0)","v":0},{"$f":"IFERROR(PV_Base!AY380,0)","v":0},{"$f":"IFERROR(PV_Base!AZ380,0)","v":0},{"$f":"IFERROR(PV_Base!BA380,0)","v":0},{"$f":"IFERROR(PV_Base!BB380,0)","v":0},{"$f":"IFERROR(PV_Base!BC380,0)","v":0},{"$f":"IFERROR(PV_Base!BD380,0)","v":0},{"$f":"IFERROR(PV_Base!BE380,0)","v":0},{"$f":"IFERROR(PV_Base!BF380,0)","v":0},{"$f":"IFERROR(PV_Base!BG380,0)","v":0},{"$f":"IFERROR(PV_Base!BH380,0)","v":0},{"$f":"IFERROR(PV_Base!BI380,0)","v":0},{"$f":"IFERROR(PV_Base!BJ380,0)","v":0},{"$f":"IFERROR(PV_Base!BK380,0)","v":0},{"$f":"IFERROR(PV_Base!BL380,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,{"$f":"D160+$D$142","v":293},null,{"$f":"IFERROR(PV_Base!D406,0)","v":0},{"$f":"IFERROR(PV_Base!E406,0)","v":0},{"$f":"IFERROR(PV_Base!F406,0)","v":0},{"$f":"IFERROR(PV_Base!G406,0)","v":0},{"$f":"IFERROR(PV_Base!H406,0)","v":0},{"$f":"IFERROR(PV_Base!I406,0)","v":0},{"$f":"IFERROR(PV_Base!J406,0)","v":0},{"$f":"IFERROR(PV_Base!K406,0)","v":0},{"$f":"IFERROR(PV_Base!L406,0)","v":0},{"$f":"IFERROR(PV_Base!M406,0)","v":0},{"$f":"IFERROR(PV_Base!N406,0)","v":0},{"$f":"IFERROR(PV_Base!O406,0)","v":0},{"$f":"IFERROR(PV_Base!P406,0)","v":0},{"$f":"IFERROR(PV_Base!Q406,0)","v":0},{"$f":"IFERROR(PV_Base!R406,0)","v":0},{"$f":"IFERROR(PV_Base!S406,0)","v":0},{"$f":"IFERROR(PV_Base!T406,0)","v":0},{"$f":"IFERROR(PV_Base!U406,0)","v":0},{"$f":"IFERROR(PV_Base!V406,0)","v":0},{"$f":"IFERROR(PV_Base!W406,0)","v":0},{"$f":"IFERROR(PV_Base!X406,0)","v":0},{"$f":"IFERROR(PV_Base!Y406,0)","v":0},{"$f":"IFERROR(PV_Base!Z406,0)","v":0},{"$f":"IFERROR(PV_Base!AA406,0)","v":0},{"$f":"IFERROR(PV_Base!AB406,0)","v":0},{"$f":"IFERROR(PV_Base!AC406,0)","v":0},{"$f":"IFERROR(PV_Base!AD406,0)","v":0},{"$f":"IFERROR(PV_Base!AE406,0)","v":0},{"$f":"IFERROR(PV_Base!AF406,0)","v":0},{"$f":"IFERROR(PV_Base!AG406,0)","v":0},{"$f":"IFERROR(PV_Base!AH406,0)","v":0},{"$f":"IFERROR(PV_Base!AI406,0)","v":0},{"$f":"IFERROR(PV_Base!AJ406,0)","v":0},{"$f":"IFERROR(PV_Base!AK406,0)","v":0},{"$f":"IFERROR(PV_Base!AL406,0)","v":0},{"$f":"IFERROR(PV_Base!AM406,0)","v":0},{"$f":"IFERROR(PV_Base!AN406,0)","v":0},{"$f":"IFERROR(PV_Base!AO406,0)","v":0},{"$f":"IFERROR(PV_Base!AP406,0)","v":0},{"$f":"IFERROR(PV_Base!AQ406,0)","v":0},{"$f":"IFERROR(PV_Base!AR406,0)","v":0},{"$f":"IFERROR(PV_Base!AS406,0)","v":0},{"$f":"IFERROR(PV_Base!AT406,0)","v":0},{"$f":"IFERROR(PV_Base!AU406,0)","v":0},{"$f":"IFERROR(PV_Base!AV406,0)","v":0},{"$f":"IFERROR(PV_Base!AW406,0)","v":0},{"$f":"IFERROR(PV_Base!AX406,0)","v":0},{"$f":"IFERROR(PV_Base!AY406,0)","v":0},{"$f":"IFERROR(PV_Base!AZ406,0)","v":0},{"$f":"IFERROR(PV_Base!BA406,0)","v":0},{"$f":"IFERROR(PV_Base!BB406,0)","v":0},{"$f":"IFERROR(PV_Base!BC406,0)","v":0},{"$f":"IFERROR(PV_Base!BD406,0)","v":0},{"$f":"IFERROR(PV_Base!BE406,0)","v":0},{"$f":"IFERROR(PV_Base!BF406,0)","v":0},{"$f":"IFERROR(PV_Base!BG406,0)","v":0},{"$f":"IFERROR(PV_Base!BH406,0)","v":0},{"$f":"IFERROR(PV_Base!BI406,0)","v":0},{"$f":"IFERROR(PV_Base!BJ406,0)","v":0},{"$f":"IFERROR(PV_Base!BK406,0)","v":0},{"$f":"IFERROR(PV_Base!BL406,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,{"$f":"D161+$D$142","v":319},null,{"$f":"IFERROR(PV_Base!D432,0)","v":0},{"$f":"IFERROR(PV_Base!E432,0)","v":0},{"$f":"IFERROR(PV_Base!F432,0)","v":0},{"$f":"IFERROR(PV_Base!G432,0)","v":0},{"$f":"IFERROR(PV_Base!H432,0)","v":0},{"$f":"IFERROR(PV_Base!I432,0)","v":0},{"$f":"IFERROR(PV_Base!J432,0)","v":0},{"$f":"IFERROR(PV_Base!K432,0)","v":0},{"$f":"IFERROR(PV_Base!L432,0)","v":0},{"$f":"IFERROR(PV_Base!M432,0)","v":0},{"$f":"IFERROR(PV_Base!N432,0)","v":0},{"$f":"IFERROR(PV_Base!O432,0)","v":0},{"$f":"IFERROR(PV_Base!P432,0)","v":0},{"$f":"IFERROR(PV_Base!Q432,0)","v":0},{"$f":"IFERROR(PV_Base!R432,0)","v":0},{"$f":"IFERROR(PV_Base!S432,0)","v":0},{"$f":"IFERROR(PV_Base!T432,0)","v":0},{"$f":"IFERROR(PV_Base!U432,0)","v":0},{"$f":"IFERROR(PV_Base!V432,0)","v":0},{"$f":"IFERROR(PV_Base!W432,0)","v":0},{"$f":"IFERROR(PV_Base!X432,0)","v":0},{"$f":"IFERROR(PV_Base!Y432,0)","v":0},{"$f":"IFERROR(PV_Base!Z432,0)","v":0},{"$f":"IFERROR(PV_Base!AA432,0)","v":0},{"$f":"IFERROR(PV_Base!AB432,0)","v":0},{"$f":"IFERROR(PV_Base!AC432,0)","v":0},{"$f":"IFERROR(PV_Base!AD432,0)","v":0},{"$f":"IFERROR(PV_Base!AE432,0)","v":0},{"$f":"IFERROR(PV_Base!AF432,0)","v":0},{"$f":"IFERROR(PV_Base!AG432,0)","v":0},{"$f":"IFERROR(PV_Base!AH432,0)","v":0},{"$f":"IFERROR(PV_Base!AI432,0)","v":0},{"$f":"IFERROR(PV_Base!AJ432,0)","v":0},{"$f":"IFERROR(PV_Base!AK432,0)","v":0},{"$f":"IFERROR(PV_Base!AL432,0)","v":0},{"$f":"IFERROR(PV_Base!AM432,0)","v":0},{"$f":"IFERROR(PV_Base!AN432,0)","v":0},{"$f":"IFERROR(PV_Base!AO432,0)","v":0},{"$f":"IFERROR(PV_Base!AP432,0)","v":0},{"$f":"IFERROR(PV_Base!AQ432,0)","v":0},{"$f":"IFERROR(PV_Base!AR432,0)","v":0},{"$f":"IFERROR(PV_Base!AS432,0)","v":0},{"$f":"IFERROR(PV_Base!AT432,0)","v":0},{"$f":"IFERROR(PV_Base!AU432,0)","v":0},{"$f":"IFERROR(PV_Base!AV432,0)","v":0},{"$f":"IFERROR(PV_Base!AW432,0)","v":0},{"$f":"IFERROR(PV_Base!AX432,0)","v":0},{"$f":"IFERROR(PV_Base!AY432,0)","v":0},{"$f":"IFERROR(PV_Base!AZ432,0)","v":0},{"$f":"IFERROR(PV_Base!BA432,0)","v":0},{"$f":"IFERROR(PV_Base!BB432,0)","v":0},{"$f":"IFERROR(PV_Base!BC432,0)","v":0},{"$f":"IFERROR(PV_Base!BD432,0)","v":0},{"$f":"IFERROR(PV_Base!BE432,0)","v":0},{"$f":"IFERROR(PV_Base!BF432,0)","v":0},{"$f":"IFERROR(PV_Base!BG432,0)","v":0},{"$f":"IFERROR(PV_Base!BH432,0)","v":0},{"$f":"IFERROR(PV_Base!BI432,0)","v":0},{"$f":"IFERROR(PV_Base!BJ432,0)","v":0},{"$f":"IFERROR(PV_Base!BK432,0)","v":0},{"$f":"IFERROR(PV_Base!BL432,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,{"$f":"D162+$D$142","v":345},null,{"$f":"IFERROR(PV_Base!D458,0)","v":0},{"$f":"IFERROR(PV_Base!E458,0)","v":0},{"$f":"IFERROR(PV_Base!F458,0)","v":0},{"$f":"IFERROR(PV_Base!G458,0)","v":0},{"$f":"IFERROR(PV_Base!H458,0)","v":0},{"$f":"IFERROR(PV_Base!I458,0)","v":0},{"$f":"IFERROR(PV_Base!J458,0)","v":0},{"$f":"IFERROR(PV_Base!K458,0)","v":0},{"$f":"IFERROR(PV_Base!L458,0)","v":0},{"$f":"IFERROR(PV_Base!M458,0)","v":0},{"$f":"IFERROR(PV_Base!N458,0)","v":0},{"$f":"IFERROR(PV_Base!O458,0)","v":0},{"$f":"IFERROR(PV_Base!P458,0)","v":0},{"$f":"IFERROR(PV_Base!Q458,0)","v":0},{"$f":"IFERROR(PV_Base!R458,0)","v":0},{"$f":"IFERROR(PV_Base!S458,0)","v":0},{"$f":"IFERROR(PV_Base!T458,0)","v":0},{"$f":"IFERROR(PV_Base!U458,0)","v":0},{"$f":"IFERROR(PV_Base!V458,0)","v":0},{"$f":"IFERROR(PV_Base!W458,0)","v":0},{"$f":"IFERROR(PV_Base!X458,0)","v":0},{"$f":"IFERROR(PV_Base!Y458,0)","v":0},{"$f":"IFERROR(PV_Base!Z458,0)","v":0},{"$f":"IFERROR(PV_Base!AA458,0)","v":0},{"$f":"IFERROR(PV_Base!AB458,0)","v":0},{"$f":"IFERROR(PV_Base!AC458,0)","v":0},{"$f":"IFERROR(PV_Base!AD458,0)","v":0},{"$f":"IFERROR(PV_Base!AE458,0)","v":0},{"$f":"IFERROR(PV_Base!AF458,0)","v":0},{"$f":"IFERROR(PV_Base!AG458,0)","v":0},{"$f":"IFERROR(PV_Base!AH458,0)","v":0},{"$f":"IFERROR(PV_Base!AI458,0)","v":0},{"$f":"IFERROR(PV_Base!AJ458,0)","v":0},{"$f":"IFERROR(PV_Base!AK458,0)","v":0},{"$f":"IFERROR(PV_Base!AL458,0)","v":0},{"$f":"IFERROR(PV_Base!AM458,0)","v":0},{"$f":"IFERROR(PV_Base!AN458,0)","v":0},{"$f":"IFERROR(PV_Base!AO458,0)","v":0},{"$f":"IFERROR(PV_Base!AP458,0)","v":0},{"$f":"IFERROR(PV_Base!AQ458,0)","v":0},{"$f":"IFERROR(PV_Base!AR458,0)","v":0},{"$f":"IFERROR(PV_Base!AS458,0)","v":0},{"$f":"IFERROR(PV_Base!AT458,0)","v":0},{"$f":"IFERROR(PV_Base!AU458,0)","v":0},{"$f":"IFERROR(PV_Base!AV458,0)","v":0},{"$f":"IFERROR(PV_Base!AW458,0)","v":0},{"$f":"IFERROR(PV_Base!AX458,0)","v":0},{"$f":"IFERROR(PV_Base!AY458,0)","v":0},{"$f":"IFERROR(PV_Base!AZ458,0)","v":0},{"$f":"IFERROR(PV_Base!BA458,0)","v":0},{"$f":"IFERROR(PV_Base!BB458,0)","v":0},{"$f":"IFERROR(PV_Base!BC458,0)","v":0},{"$f":"IFERROR(PV_Base!BD458,0)","v":0},{"$f":"IFERROR(PV_Base!BE458,0)","v":0},{"$f":"IFERROR(PV_Base!BF458,0)","v":0},{"$f":"IFERROR(PV_Base!BG458,0)","v":0},{"$f":"IFERROR(PV_Base!BH458,0)","v":0},{"$f":"IFERROR(PV_Base!BI458,0)","v":0},{"$f":"IFERROR(PV_Base!BJ458,0)","v":0},{"$f":"IFERROR(PV_Base!BK458,0)","v":0},{"$f":"IFERROR(PV_Base!BL458,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,{"$f":"D163+$D$142","v":371},null,{"$f":"IFERROR(PV_Base!D484,0)","v":0},{"$f":"IFERROR(PV_Base!E484,0)","v":0},{"$f":"IFERROR(PV_Base!F484,0)","v":0},{"$f":"IFERROR(PV_Base!G484,0)","v":0},{"$f":"IFERROR(PV_Base!H484,0)","v":0},{"$f":"IFERROR(PV_Base!I484,0)","v":0},{"$f":"IFERROR(PV_Base!J484,0)","v":0},{"$f":"IFERROR(PV_Base!K484,0)","v":0},{"$f":"IFERROR(PV_Base!L484,0)","v":0},{"$f":"IFERROR(PV_Base!M484,0)","v":0},{"$f":"IFERROR(PV_Base!N484,0)","v":0},{"$f":"IFERROR(PV_Base!O484,0)","v":0},{"$f":"IFERROR(PV_Base!P484,0)","v":0},{"$f":"IFERROR(PV_Base!Q484,0)","v":0},{"$f":"IFERROR(PV_Base!R484,0)","v":0},{"$f":"IFERROR(PV_Base!S484,0)","v":0},{"$f":"IFERROR(PV_Base!T484,0)","v":0},{"$f":"IFERROR(PV_Base!U484,0)","v":0},{"$f":"IFERROR(PV_Base!V484,0)","v":0},{"$f":"IFERROR(PV_Base!W484,0)","v":0},{"$f":"IFERROR(PV_Base!X484,0)","v":0},{"$f":"IFERROR(PV_Base!Y484,0)","v":0},{"$f":"IFERROR(PV_Base!Z484,0)","v":0},{"$f":"IFERROR(PV_Base!AA484,0)","v":0},{"$f":"IFERROR(PV_Base!AB484,0)","v":0},{"$f":"IFERROR(PV_Base!AC484,0)","v":0},{"$f":"IFERROR(PV_Base!AD484,0)","v":0},{"$f":"IFERROR(PV_Base!AE484,0)","v":0},{"$f":"IFERROR(PV_Base!AF484,0)","v":0},{"$f":"IFERROR(PV_Base!AG484,0)","v":0},{"$f":"IFERROR(PV_Base!AH484,0)","v":0},{"$f":"IFERROR(PV_Base!AI484,0)","v":0},{"$f":"IFERROR(PV_Base!AJ484,0)","v":0},{"$f":"IFERROR(PV_Base!AK484,0)","v":0},{"$f":"IFERROR(PV_Base!AL484,0)","v":0},{"$f":"IFERROR(PV_Base!AM484,0)","v":0},{"$f":"IFERROR(PV_Base!AN484,0)","v":0},{"$f":"IFERROR(PV_Base!AO484,0)","v":0},{"$f":"IFERROR(PV_Base!AP484,0)","v":0},{"$f":"IFERROR(PV_Base!AQ484,0)","v":0},{"$f":"IFERROR(PV_Base!AR484,0)","v":0},{"$f":"IFERROR(PV_Base!AS484,0)","v":0},{"$f":"IFERROR(PV_Base!AT484,0)","v":0},{"$f":"IFERROR(PV_Base!AU484,0)","v":0},{"$f":"IFERROR(PV_Base!AV484,0)","v":0},{"$f":"IFERROR(PV_Base!AW484,0)","v":0},{"$f":"IFERROR(PV_Base!AX484,0)","v":0},{"$f":"IFERROR(PV_Base!AY484,0)","v":0},{"$f":"IFERROR(PV_Base!AZ484,0)","v":0},{"$f":"IFERROR(PV_Base!BA484,0)","v":0},{"$f":"IFERROR(PV_Base!BB484,0)","v":0},{"$f":"IFERROR(PV_Base!BC484,0)","v":0},{"$f":"IFERROR(PV_Base!BD484,0)","v":0},{"$f":"IFERROR(PV_Base!BE484,0)","v":0},{"$f":"IFERROR(PV_Base!BF484,0)","v":0},{"$f":"IFERROR(PV_Base!BG484,0)","v":0},{"$f":"IFERROR(PV_Base!BH484,0)","v":0},{"$f":"IFERROR(PV_Base!BI484,0)","v":0},{"$f":"IFERROR(PV_Base!BJ484,0)","v":0},{"$f":"IFERROR(PV_Base!BK484,0)","v":0},{"$f":"IFERROR(PV_Base!BL484,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F166:F170)","v":0},{"$f":"+SUM(G166:G170)","v":1.9098205701934134},1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.718838513174072,1.5278564561547305,1.3368743991353893,1.1458923421160478,0.95491028509670639,0.76392822807736493,0.57294617105802359,0.38196411403868219,0.19098205701934085,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,{"$f":"+SUM(Z166:Z170)","v":-5.083933274363517E-16},{"$f":"+SUM(AA166:AA170)","v":-5.083933274363517E-16},-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY166:AY170)","v":0},{"$f":"+SUM(AZ166:AZ170)","v":0},{"$f":"+SUM(BA166:BA170)","v":0},{"$f":"+SUM(BB166:BB170)","v":0},{"$f":"+SUM(BC166:BC170)","v":0},{"$f":"+SUM(BD166:BD170)","v":0},{"$f":"+SUM(BE166:BE170)","v":0},{"$f":"+SUM(BF166:BF170)","v":0},{"$f":"+SUM(BG166:BG170)","v":0},{"$f":"+SUM(BH166:BH170)","v":0},{"$f":"+SUM(BI166:BI170)","v":0},{"$f":"+SUM(BJ166:BJ170)","v":0},{"$f":"+SUM(BK166:BK170)","v":0},{"$f":"+SUM(BL166:BL170)","v":0},{"$f":"+SUM(BM166:BM170)","v":0},{"$f":"+SUM(BN166:BN170)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,{"$f":"D164+$D$142","v":397},null,{"$f":"IFERROR(PV_Base!D510,0)","v":0},{"$f":"IFERROR(PV_Base!E510,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!F510,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!G510,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!H510,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!I510,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!J510,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!K510,0)","v":1.718838513174072},{"$f":"IFERROR(PV_Base!L510,0)","v":1.5278564561547305},{"$f":"IFERROR(PV_Base!M510,0)","v":1.3368743991353893},{"$f":"IFERROR(PV_Base!N510,0)","v":1.1458923421160478},{"$f":"IFERROR(PV_Base!O510,0)","v":0.95491028509670639},{"$f":"IFERROR(PV_Base!P510,0)","v":0.76392822807736493},{"$f":"IFERROR(PV_Base!Q510,0)","v":0.57294617105802359},{"$f":"IFERROR(PV_Base!R510,0)","v":0.38196411403868219},{"$f":"IFERROR(PV_Base!S510,0)","v":0.19098205701934085},{"$f":"IFERROR(PV_Base!T510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!U510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!V510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!W510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!X510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!Y510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!Z510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!AA510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!AB510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!AC510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!AD510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!AE510,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!AF510,0)","v":0},{"$f":"IFERROR(PV_Base!AG510,0)","v":0},{"$f":"IFERROR(PV_Base!AH510,0)","v":0},{"$f":"IFERROR(PV_Base!AI510,0)","v":0},{"$f":"IFERROR(PV_Base!AJ510,0)","v":0},{"$f":"IFERROR(PV_Base!AK510,0)","v":0},{"$f":"IFERROR(PV_Base!AL510,0)","v":0},{"$f":"IFERROR(PV_Base!AM510,0)","v":0},{"$f":"IFERROR(PV_Base!AN510,0)","v":0},{"$f":"IFERROR(PV_Base!AO510,0)","v":0},{"$f":"IFERROR(PV_Base!AP510,0)","v":0},{"$f":"IFERROR(PV_Base!AQ510,0)","v":0},{"$f":"IFERROR(PV_Base!AR510,0)","v":0},{"$f":"IFERROR(PV_Base!AS510,0)","v":0},{"$f":"IFERROR(PV_Base!AT510,0)","v":0},{"$f":"IFERROR(PV_Base!AU510,0)","v":0},{"$f":"IFERROR(PV_Base!AV510,0)","v":0},{"$f":"IFERROR(PV_Base!AW510,0)","v":0},{"$f":"IFERROR(PV_Base!AX510,0)","v":0},{"$f":"IFERROR(PV_Base!AY510,0)","v":0},{"$f":"IFERROR(PV_Base!AZ510,0)","v":0},{"$f":"IFERROR(PV_Base!BA510,0)","v":0},{"$f":"IFERROR(PV_Base!BB510,0)","v":0},{"$f":"IFERROR(PV_Base!BC510,0)","v":0},{"$f":"IFERROR(PV_Base!BD510,0)","v":0},{"$f":"IFERROR(PV_Base!BE510,0)","v":0},{"$f":"IFERROR(PV_Base!BF510,0)","v":0},{"$f":"IFERROR(PV_Base!BG510,0)","v":0},{"$f":"IFERROR(PV_Base!BH510,0)","v":0},{"$f":"IFERROR(PV_Base!BI510,0)","v":0},{"$f":"IFERROR(PV_Base!BJ510,0)","v":0},{"$f":"IFERROR(PV_Base!BK510,0)","v":0},{"$f":"IFERROR(PV_Base!BL510,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,{"$f":"D166+$D$142","v":423},null,{"$f":"IFERROR(PV_Base!D536,0)","v":0},{"$f":"IFERROR(PV_Base!E536,0)","v":0},{"$f":"IFERROR(PV_Base!F536,0)","v":0},{"$f":"IFERROR(PV_Base!G536,0)","v":0},{"$f":"IFERROR(PV_Base!H536,0)","v":0},{"$f":"IFERROR(PV_Base!I536,0)","v":0},{"$f":"IFERROR(PV_Base!J536,0)","v":0},{"$f":"IFERROR(PV_Base!K536,0)","v":0},{"$f":"IFERROR(PV_Base!L536,0)","v":0},{"$f":"IFERROR(PV_Base!M536,0)","v":0},{"$f":"IFERROR(PV_Base!N536,0)","v":0},{"$f":"IFERROR(PV_Base!O536,0)","v":0},{"$f":"IFERROR(PV_Base!P536,0)","v":0},{"$f":"IFERROR(PV_Base!Q536,0)","v":0},{"$f":"IFERROR(PV_Base!R536,0)","v":0},{"$f":"IFERROR(PV_Base!S536,0)","v":0},{"$f":"IFERROR(PV_Base!T536,0)","v":0},{"$f":"IFERROR(PV_Base!U536,0)","v":0},{"$f":"IFERROR(PV_Base!V536,0)","v":0},{"$f":"IFERROR(PV_Base!W536,0)","v":0},{"$f":"IFERROR(PV_Base!X536,0)","v":0},{"$f":"IFERROR(PV_Base!Y536,0)","v":0},{"$f":"IFERROR(PV_Base!Z536,0)","v":0},{"$f":"IFERROR(PV_Base!AA536,0)","v":0},{"$f":"IFERROR(PV_Base!AB536,0)","v":0},{"$f":"IFERROR(PV_Base!AC536,0)","v":0},{"$f":"IFERROR(PV_Base!AD536,0)","v":0},{"$f":"IFERROR(PV_Base!AE536,0)","v":0},{"$f":"IFERROR(PV_Base!AF536,0)","v":0},{"$f":"IFERROR(PV_Base!AG536,0)","v":0},{"$f":"IFERROR(PV_Base!AH536,0)","v":0},{"$f":"IFERROR(PV_Base!AI536,0)","v":0},{"$f":"IFERROR(PV_Base!AJ536,0)","v":0},{"$f":"IFERROR(PV_Base!AK536,0)","v":0},{"$f":"IFERROR(PV_Base!AL536,0)","v":0},{"$f":"IFERROR(PV_Base!AM536,0)","v":0},{"$f":"IFERROR(PV_Base!AN536,0)","v":0},{"$f":"IFERROR(PV_Base!AO536,0)","v":0},{"$f":"IFERROR(PV_Base!AP536,0)","v":0},{"$f":"IFERROR(PV_Base!AQ536,0)","v":0},{"$f":"IFERROR(PV_Base!AR536,0)","v":0},{"$f":"IFERROR(PV_Base!AS536,0)","v":0},{"$f":"IFERROR(PV_Base!AT536,0)","v":0},{"$f":"IFERROR(PV_Base!AU536,0)","v":0},{"$f":"IFERROR(PV_Base!AV536,0)","v":0},{"$f":"IFERROR(PV_Base!AW536,0)","v":0},{"$f":"IFERROR(PV_Base!AX536,0)","v":0},{"$f":"IFERROR(PV_Base!AY536,0)","v":0},{"$f":"IFERROR(PV_Base!AZ536,0)","v":0},{"$f":"IFERROR(PV_Base!BA536,0)","v":0},{"$f":"IFERROR(PV_Base!BB536,0)","v":0},{"$f":"IFERROR(PV_Base!BC536,0)","v":0},{"$f":"IFERROR(PV_Base!BD536,0)","v":0},{"$f":"IFERROR(PV_Base!BE536,0)","v":0},{"$f":"IFERROR(PV_Base!BF536,0)","v":0},{"$f":"IFERROR(PV_Base!BG536,0)","v":0},{"$f":"IFERROR(PV_Base!BH536,0)","v":0},{"$f":"IFERROR(PV_Base!BI536,0)","v":0},{"$f":"IFERROR(PV_Base!BJ536,0)","v":0},{"$f":"IFERROR(PV_Base!BK536,0)","v":0},{"$f":"IFERROR(PV_Base!BL536,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,{"$f":"D167+$D$142","v":449},null,{"$f":"IFERROR(PV_Base!D562,0)","v":0},{"$f":"IFERROR(PV_Base!E562,0)","v":0},{"$f":"IFERROR(PV_Base!F562,0)","v":0},{"$f":"IFERROR(PV_Base!G562,0)","v":0},{"$f":"IFERROR(PV_Base!H562,0)","v":0},{"$f":"IFERROR(PV_Base!I562,0)","v":0},{"$f":"IFERROR(PV_Base!J562,0)","v":0},{"$f":"IFERROR(PV_Base!K562,0)","v":0},{"$f":"IFERROR(PV_Base!L562,0)","v":0},{"$f":"IFERROR(PV_Base!M562,0)","v":0},{"$f":"IFERROR(PV_Base!N562,0)","v":0},{"$f":"IFERROR(PV_Base!O562,0)","v":0},{"$f":"IFERROR(PV_Base!P562,0)","v":0},{"$f":"IFERROR(PV_Base!Q562,0)","v":0},{"$f":"IFERROR(PV_Base!R562,0)","v":0},{"$f":"IFERROR(PV_Base!S562,0)","v":0},{"$f":"IFERROR(PV_Base!T562,0)","v":0},{"$f":"IFERROR(PV_Base!U562,0)","v":0},{"$f":"IFERROR(PV_Base!V562,0)","v":0},{"$f":"IFERROR(PV_Base!W562,0)","v":0},{"$f":"IFERROR(PV_Base!X562,0)","v":0},{"$f":"IFERROR(PV_Base!Y562,0)","v":0},{"$f":"IFERROR(PV_Base!Z562,0)","v":0},{"$f":"IFERROR(PV_Base!AA562,0)","v":0},{"$f":"IFERROR(PV_Base!AB562,0)","v":0},{"$f":"IFERROR(PV_Base!AC562,0)","v":0},{"$f":"IFERROR(PV_Base!AD562,0)","v":0},{"$f":"IFERROR(PV_Base!AE562,0)","v":0},{"$f":"IFERROR(PV_Base!AF562,0)","v":0},{"$f":"IFERROR(PV_Base!AG562,0)","v":0},{"$f":"IFERROR(PV_Base!AH562,0)","v":0},{"$f":"IFERROR(PV_Base!AI562,0)","v":0},{"$f":"IFERROR(PV_Base!AJ562,0)","v":0},{"$f":"IFERROR(PV_Base!AK562,0)","v":0},{"$f":"IFERROR(PV_Base!AL562,0)","v":0},{"$f":"IFERROR(PV_Base!AM562,0)","v":0},{"$f":"IFERROR(PV_Base!AN562,0)","v":0},{"$f":"IFERROR(PV_Base!AO562,0)","v":0},{"$f":"IFERROR(PV_Base!AP562,0)","v":0},{"$f":"IFERROR(PV_Base!AQ562,0)","v":0},{"$f":"IFERROR(PV_Base!AR562,0)","v":0},{"$f":"IFERROR(PV_Base!AS562,0)","v":0},{"$f":"IFERROR(PV_Base!AT562,0)","v":0},{"$f":"IFERROR(PV_Base!AU562,0)","v":0},{"$f":"IFERROR(PV_Base!AV562,0)","v":0},{"$f":"IFERROR(PV_Base!AW562,0)","v":0},{"$f":"IFERROR(PV_Base!AX562,0)","v":0},{"$f":"IFERROR(PV_Base!AY562,0)","v":0},{"$f":"IFERROR(PV_Base!AZ562,0)","v":0},{"$f":"IFERROR(PV_Base!BA562,0)","v":0},{"$f":"IFERROR(PV_Base!BB562,0)","v":0},{"$f":"IFERROR(PV_Base!BC562,0)","v":0},{"$f":"IFERROR(PV_Base!BD562,0)","v":0},{"$f":"IFERROR(PV_Base!BE562,0)","v":0},{"$f":"IFERROR(PV_Base!BF562,0)","v":0},{"$f":"IFERROR(PV_Base!BG562,0)","v":0},{"$f":"IFERROR(PV_Base!BH562,0)","v":0},{"$f":"IFERROR(PV_Base!BI562,0)","v":0},{"$f":"IFERROR(PV_Base!BJ562,0)","v":0},{"$f":"IFERROR(PV_Base!BK562,0)","v":0},{"$f":"IFERROR(PV_Base!BL562,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,{"$f":"D168+$D$142","v":475},null,{"$f":"IFERROR(PV_Base!D588,0)","v":0},{"$f":"IFERROR(PV_Base!E588,0)","v":0},{"$f":"IFERROR(PV_Base!F588,0)","v":0},{"$f":"IFERROR(PV_Base!G588,0)","v":0},{"$f":"IFERROR(PV_Base!H588,0)","v":0},{"$f":"IFERROR(PV_Base!I588,0)","v":0},{"$f":"IFERROR(PV_Base!J588,0)","v":0},{"$f":"IFERROR(PV_Base!K588,0)","v":0},{"$f":"IFERROR(PV_Base!L588,0)","v":0},{"$f":"IFERROR(PV_Base!M588,0)","v":0},{"$f":"IFERROR(PV_Base!N588,0)","v":0},{"$f":"IFERROR(PV_Base!O588,0)","v":0},{"$f":"IFERROR(PV_Base!P588,0)","v":0},{"$f":"IFERROR(PV_Base!Q588,0)","v":0},{"$f":"IFERROR(PV_Base!R588,0)","v":0},{"$f":"IFERROR(PV_Base!S588,0)","v":0},{"$f":"IFERROR(PV_Base!T588,0)","v":0},{"$f":"IFERROR(PV_Base!U588,0)","v":0},{"$f":"IFERROR(PV_Base!V588,0)","v":0},{"$f":"IFERROR(PV_Base!W588,0)","v":0},{"$f":"IFERROR(PV_Base!X588,0)","v":0},{"$f":"IFERROR(PV_Base!Y588,0)","v":0},{"$f":"IFERROR(PV_Base!Z588,0)","v":0},{"$f":"IFERROR(PV_Base!AA588,0)","v":0},{"$f":"IFERROR(PV_Base!AB588,0)","v":0},{"$f":"IFERROR(PV_Base!AC588,0)","v":0},{"$f":"IFERROR(PV_Base!AD588,0)","v":0},{"$f":"IFERROR(PV_Base!AE588,0)","v":0},{"$f":"IFERROR(PV_Base!AF588,0)","v":0},{"$f":"IFERROR(PV_Base!AG588,0)","v":0},{"$f":"IFERROR(PV_Base!AH588,0)","v":0},{"$f":"IFERROR(PV_Base!AI588,0)","v":0},{"$f":"IFERROR(PV_Base!AJ588,0)","v":0},{"$f":"IFERROR(PV_Base!AK588,0)","v":0},{"$f":"IFERROR(PV_Base!AL588,0)","v":0},{"$f":"IFERROR(PV_Base!AM588,0)","v":0},{"$f":"IFERROR(PV_Base!AN588,0)","v":0},{"$f":"IFERROR(PV_Base!AO588,0)","v":0},{"$f":"IFERROR(PV_Base!AP588,0)","v":0},{"$f":"IFERROR(PV_Base!AQ588,0)","v":0},{"$f":"IFERROR(PV_Base!AR588,0)","v":0},{"$f":"IFERROR(PV_Base!AS588,0)","v":0},{"$f":"IFERROR(PV_Base!AT588,0)","v":0},{"$f":"IFERROR(PV_Base!AU588,0)","v":0},{"$f":"IFERROR(PV_Base!AV588,0)","v":0},{"$f":"IFERROR(PV_Base!AW588,0)","v":0},{"$f":"IFERROR(PV_Base!AX588,0)","v":0},{"$f":"IFERROR(PV_Base!AY588,0)","v":0},{"$f":"IFERROR(PV_Base!AZ588,0)","v":0},{"$f":"IFERROR(PV_Base!BA588,0)","v":0},{"$f":"IFERROR(PV_Base!BB588,0)","v":0},{"$f":"IFERROR(PV_Base!BC588,0)","v":0},{"$f":"IFERROR(PV_Base!BD588,0)","v":0},{"$f":"IFERROR(PV_Base!BE588,0)","v":0},{"$f":"IFERROR(PV_Base!BF588,0)","v":0},{"$f":"IFERROR(PV_Base!BG588,0)","v":0},{"$f":"IFERROR(PV_Base!BH588,0)","v":0},{"$f":"IFERROR(PV_Base!BI588,0)","v":0},{"$f":"IFERROR(PV_Base!BJ588,0)","v":0},{"$f":"IFERROR(PV_Base!BK588,0)","v":0},{"$f":"IFERROR(PV_Base!BL588,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,{"$f":"D169+$D$142","v":501},null,{"$f":"IFERROR(PV_Base!D614,0)","v":0},{"$f":"IFERROR(PV_Base!E614,0)","v":0},{"$f":"IFERROR(PV_Base!F614,0)","v":0},{"$f":"IFERROR(PV_Base!G614,0)","v":0},{"$f":"IFERROR(PV_Base!H614,0)","v":0},{"$f":"IFERROR(PV_Base!I614,0)","v":0},{"$f":"IFERROR(PV_Base!J614,0)","v":0},{"$f":"IFERROR(PV_Base!K614,0)","v":0},{"$f":"IFERROR(PV_Base!L614,0)","v":0},{"$f":"IFERROR(PV_Base!M614,0)","v":0},{"$f":"IFERROR(PV_Base!N614,0)","v":0},{"$f":"IFERROR(PV_Base!O614,0)","v":0},{"$f":"IFERROR(PV_Base!P614,0)","v":0},{"$f":"IFERROR(PV_Base!Q614,0)","v":0},{"$f":"IFERROR(PV_Base!R614,0)","v":0},{"$f":"IFERROR(PV_Base!S614,0)","v":0},{"$f":"IFERROR(PV_Base!T614,0)","v":0},{"$f":"IFERROR(PV_Base!U614,0)","v":0},{"$f":"IFERROR(PV_Base!V614,0)","v":0},{"$f":"IFERROR(PV_Base!W614,0)","v":0},{"$f":"IFERROR(PV_Base!X614,0)","v":0},{"$f":"IFERROR(PV_Base!Y614,0)","v":0},{"$f":"IFERROR(PV_Base!Z614,0)","v":0},{"$f":"IFERROR(PV_Base!AA614,0)","v":0},{"$f":"IFERROR(PV_Base!AB614,0)","v":0},{"$f":"IFERROR(PV_Base!AC614,0)","v":0},{"$f":"IFERROR(PV_Base!AD614,0)","v":0},{"$f":"IFERROR(PV_Base!AE614,0)","v":0},{"$f":"IFERROR(PV_Base!AF614,0)","v":0},{"$f":"IFERROR(PV_Base!AG614,0)","v":0},{"$f":"IFERROR(PV_Base!AH614,0)","v":0},{"$f":"IFERROR(PV_Base!AI614,0)","v":0},{"$f":"IFERROR(PV_Base!AJ614,0)","v":0},{"$f":"IFERROR(PV_Base!AK614,0)","v":0},{"$f":"IFERROR(PV_Base!AL614,0)","v":0},{"$f":"IFERROR(PV_Base!AM614,0)","v":0},{"$f":"IFERROR(PV_Base!AN614,0)","v":0},{"$f":"IFERROR(PV_Base!AO614,0)","v":0},{"$f":"IFERROR(PV_Base!AP614,0)","v":0},{"$f":"IFERROR(PV_Base!AQ614,0)","v":0},{"$f":"IFERROR(PV_Base!AR614,0)","v":0},{"$f":"IFERROR(PV_Base!AS614,0)","v":0},{"$f":"IFERROR(PV_Base!AT614,0)","v":0},{"$f":"IFERROR(PV_Base!AU614,0)","v":0},{"$f":"IFERROR(PV_Base!AV614,0)","v":0},{"$f":"IFERROR(PV_Base!AW614,0)","v":0},{"$f":"IFERROR(PV_Base!AX614,0)","v":0},{"$f":"IFERROR(PV_Base!AY614,0)","v":0},{"$f":"IFERROR(PV_Base!AZ614,0)","v":0},{"$f":"IFERROR(PV_Base!BA614,0)","v":0},{"$f":"IFERROR(PV_Base!BB614,0)","v":0},{"$f":"IFERROR(PV_Base!BC614,0)","v":0},{"$f":"IFERROR(PV_Base!BD614,0)","v":0},{"$f":"IFERROR(PV_Base!BE614,0)","v":0},{"$f":"IFERROR(PV_Base!BF614,0)","v":0},{"$f":"IFERROR(PV_Base!BG614,0)","v":0},{"$f":"IFERROR(PV_Base!BH614,0)","v":0},{"$f":"IFERROR(PV_Base!BI614,0)","v":0},{"$f":"IFERROR(PV_Base!BJ614,0)","v":0},{"$f":"IFERROR(PV_Base!BK614,0)","v":0},{"$f":"IFERROR(PV_Base!BL614,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F172:F176)","v":0},{"$f":"+SUM(G172:G176)","v":29.789038359510549},44.719275736202206,53.614216147032906,88.532216147032912,138.54176744042064,204.39240346973151,342.51538821115372,422.59292044682309,512.93446101613097,601.85350460448944,659.38208804516626,745.39306707326182,828.6926365183017,910.53625784256633,961.14728577764697,1010.219154837236,1058.0005293593426,1106.2253423981999,1156.6798262774371,1209.0885362684253,{"$f":"+SUM(AA172:AA176)","v":1263.8963582335916},1148.1560562561947,1026.4507326745229,885.89197911736778,743.53912761322761,613.56828877949943,491.58717244529657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY172:AY176)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK172:BK176)","v":0},0,0,0,"NEW_DS_I_COM"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,{"$f":"D170+$D$142","v":527},null,{"$f":"IFERROR(PV_Base!D640,0)","v":0},{"$f":"IFERROR(PV_Base!E640,0)","v":0},{"$f":"IFERROR(PV_Base!F640,0)","v":0},{"$f":"IFERROR(PV_Base!G640,0)","v":0},{"$f":"IFERROR(PV_Base!H640,0)","v":22.5},{"$f":"IFERROR(PV_Base!I640,0)","v":45},{"$f":"IFERROR(PV_Base!J640,0)","v":67.5},{"$f":"IFERROR(PV_Base!K640,0)","v":157.5},{"$f":"IFERROR(PV_Base!L640,0)","v":187.49999999999997},{"$f":"IFERROR(PV_Base!M640,0)","v":217.49999999999994},{"$f":"IFERROR(PV_Base!N640,0)","v":247.49999999999991},{"$f":"IFERROR(PV_Base!O640,0)","v":247.49999999999991},{"$f":"IFERROR(PV_Base!P640,0)","v":277.49999999999989},{"$f":"IFERROR(PV_Base!Q640,0)","v":307.49999999999983},{"$f":"IFERROR(PV_Base!R640,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!S640,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!T640,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!U640,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!V640,0)","v":337.49999999999994},{"$f":"IFERROR(PV_Base!W640,0)","v":337.50000000000006},{"$f":"IFERROR(PV_Base!X640,0)","v":337.50000000000006},{"$f":"IFERROR(PV_Base!Y640,0)","v":337.50000000000006},{"$f":"IFERROR(PV_Base!Z640,0)","v":317.50000000000006},{"$f":"IFERROR(PV_Base!AA640,0)","v":297.50000000000006},{"$f":"IFERROR(PV_Base!AB640,0)","v":265.00000000000006},{"$f":"IFERROR(PV_Base!AC640,0)","v":237.50000000000006},{"$f":"IFERROR(PV_Base!AD640,0)","v":212.50000000000006},{"$f":"IFERROR(PV_Base!AE640,0)","v":185.00000000000006},{"$f":"IFERROR(PV_Base!AF640,0)","v":0},{"$f":"IFERROR(PV_Base!AG640,0)","v":0},{"$f":"IFERROR(PV_Base!AH640,0)","v":0},{"$f":"IFERROR(PV_Base!AI640,0)","v":0},{"$f":"IFERROR(PV_Base!AJ640,0)","v":0},{"$f":"IFERROR(PV_Base!AK640,0)","v":0},{"$f":"IFERROR(PV_Base!AL640,0)","v":0},{"$f":"IFERROR(PV_Base!AM640,0)","v":0},{"$f":"IFERROR(PV_Base!AN640,0)","v":0},{"$f":"IFERROR(PV_Base!AO640,0)","v":0},{"$f":"IFERROR(PV_Base!AP640,0)","v":0},{"$f":"IFERROR(PV_Base!AQ640,0)","v":0},{"$f":"IFERROR(PV_Base!AR640,0)","v":0},{"$f":"IFERROR(PV_Base!AS640,0)","v":0},{"$f":"IFERROR(PV_Base!AT640,0)","v":0},{"$f":"IFERROR(PV_Base!AU640,0)","v":0},{"$f":"IFERROR(PV_Base!AV640,0)","v":0},{"$f":"IFERROR(PV_Base!AW640,0)","v":0},{"$f":"IFERROR(PV_Base!AX640,0)","v":0},{"$f":"IFERROR(PV_Base!AY640,0)","v":0},{"$f":"IFERROR(PV_Base!AZ640,0)","v":0},{"$f":"IFERROR(PV_Base!BA640,0)","v":0},{"$f":"IFERROR(PV_Base!BB640,0)","v":0},{"$f":"IFERROR(PV_Base!BC640,0)","v":0},{"$f":"IFERROR(PV_Base!BD640,0)","v":0},{"$f":"IFERROR(PV_Base!BE640,0)","v":0},{"$f":"IFERROR(PV_Base!BF640,0)","v":0},{"$f":"IFERROR(PV_Base!BG640,0)","v":0},{"$f":"IFERROR(PV_Base!BH640,0)","v":0},{"$f":"IFERROR(PV_Base!BI640,0)","v":0},{"$f":"IFERROR(PV_Base!BJ640,0)","v":0},{"$f":"IFERROR(PV_Base!BK640,0)","v":0},{"$f":"IFERROR(PV_Base!BL640,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,{"$f":"D172+$D$142","v":553},null,{"$f":"IFERROR(PV_Base!D666,0)","v":0},{"$f":"IFERROR(PV_Base!E666,0)","v":12.289038359510551},{"$f":"IFERROR(PV_Base!F666,0)","v":27.219275736202203},{"$f":"IFERROR(PV_Base!G666,0)","v":40.489216147032906},{"$f":"IFERROR(PV_Base!H666,0)","v":57.282216147032912},{"$f":"IFERROR(PV_Base!I666,0)","v":89.166767440420642},{"$f":"IFERROR(PV_Base!J666,0)","v":136.89240346973151},{"$f":"IFERROR(PV_Base!K666,0)","v":185.01538821115372},{"$f":"IFERROR(PV_Base!L666,0)","v":235.09292044682309},{"$f":"IFERROR(PV_Base!M666,0)","v":295.43446101613102},{"$f":"IFERROR(PV_Base!N666,0)","v":354.35350460448956},{"$f":"IFERROR(PV_Base!O666,0)","v":411.88208804516637},{"$f":"IFERROR(PV_Base!P666,0)","v":467.89306707326188},{"$f":"IFERROR(PV_Base!Q666,0)","v":521.19263651830181},{"$f":"IFERROR(PV_Base!R666,0)","v":573.03625784256644},{"$f":"IFERROR(PV_Base!S666,0)","v":623.64728577764708},{"$f":"IFERROR(PV_Base!T666,0)","v":672.71915483723615},{"$f":"IFERROR(PV_Base!U666,0)","v":720.50052935934286},{"$f":"IFERROR(PV_Base!V666,0)","v":768.72534239820004},{"$f":"IFERROR(PV_Base!W666,0)","v":819.17982627743697},{"$f":"IFERROR(PV_Base!X666,0)","v":871.58853626842529},{"$f":"IFERROR(PV_Base!Y666,0)","v":926.39635823359151},{"$f":"IFERROR(PV_Base!Z666,0)","v":830.65605625619469},{"$f":"IFERROR(PV_Base!AA666,0)","v":728.9507326745229},{"$f":"IFERROR(PV_Base!AB666,0)","v":620.89197911736767},{"$f":"IFERROR(PV_Base!AC666,0)","v":506.03912761322755},{"$f":"IFERROR(PV_Base!AD666,0)","v":401.06828877949931},{"$f":"IFERROR(PV_Base!AE666,0)","v":306.58717244529652},{"$f":"IFERROR(PV_Base!AF666,0)","v":0},{"$f":"IFERROR(PV_Base!AG666,0)","v":0},{"$f":"IFERROR(PV_Base!AH666,0)","v":0},{"$f":"IFERROR(PV_Base!AI666,0)","v":0},{"$f":"IFERROR(PV_Base!AJ666,0)","v":0},{"$f":"IFERROR(PV_Base!AK666,0)","v":0},{"$f":"IFERROR(PV_Base!AL666,0)","v":0},{"$f":"IFERROR(PV_Base!AM666,0)","v":0},{"$f":"IFERROR(PV_Base!AN666,0)","v":0},{"$f":"IFERROR(PV_Base!AO666,0)","v":0},{"$f":"IFERROR(PV_Base!AP666,0)","v":0},{"$f":"IFERROR(PV_Base!AQ666,0)","v":0},{"$f":"IFERROR(PV_Base!AR666,0)","v":0},{"$f":"IFERROR(PV_Base!AS666,0)","v":0},{"$f":"IFERROR(PV_Base!AT666,0)","v":0},{"$f":"IFERROR(PV_Base!AU666,0)","v":0},{"$f":"IFERROR(PV_Base!AV666,0)","v":0},{"$f":"IFERROR(PV_Base!AW666,0)","v":0},{"$f":"IFERROR(PV_Base!AX666,0)","v":0},{"$f":"IFERROR(PV_Base!AY666,0)","v":0},{"$f":"IFERROR(PV_Base!AZ666,0)","v":0},{"$f":"IFERROR(PV_Base!BA666,0)","v":0},{"$f":"IFERROR(PV_Base!BB666,0)","v":0},{"$f":"IFERROR(PV_Base!BC666,0)","v":0},{"$f":"IFERROR(PV_Base!BD666,0)","v":0},{"$f":"IFERROR(PV_Base!BE666,0)","v":0},{"$f":"IFERROR(PV_Base!BF666,0)","v":0},{"$f":"IFERROR(PV_Base!BG666,0)","v":0},{"$f":"IFERROR(PV_Base!BH666,0)","v":0},{"$f":"IFERROR(PV_Base!BI666,0)","v":0},{"$f":"IFERROR(PV_Base!BJ666,0)","v":0},{"$f":"IFERROR(PV_Base!BK666,0)","v":0},{"$f":"IFERROR(PV_Base!BL666,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,{"$f":"D173+$D$142","v":579},null,{"$f":"IFERROR(PV_Base!D692,0)","v":0},{"$f":"IFERROR(PV_Base!E692,0)","v":17.5},{"$f":"IFERROR(PV_Base!F692,0)","v":17.5},{"$f":"IFERROR(PV_Base!G692,0)","v":13.125},{"$f":"IFERROR(PV_Base!H692,0)","v":8.75},{"$f":"IFERROR(PV_Base!I692,0)","v":4.375},{"$f":"IFERROR(PV_Base!J692,0)","v":0},{"$f":"IFERROR(PV_Base!K692,0)","v":0},{"$f":"IFERROR(PV_Base!L692,0)","v":0},{"$f":"IFERROR(PV_Base!M692,0)","v":0},{"$f":"IFERROR(PV_Base!N692,0)","v":0},{"$f":"IFERROR(PV_Base!O692,0)","v":0},{"$f":"IFERROR(PV_Base!P692,0)","v":0},{"$f":"IFERROR(PV_Base!Q692,0)","v":0},{"$f":"IFERROR(PV_Base!R692,0)","v":0},{"$f":"IFERROR(PV_Base!S692,0)","v":0},{"$f":"IFERROR(PV_Base!T692,0)","v":0},{"$f":"IFERROR(PV_Base!U692,0)","v":0},{"$f":"IFERROR(PV_Base!V692,0)","v":0},{"$f":"IFERROR(PV_Base!W692,0)","v":0},{"$f":"IFERROR(PV_Base!X692,0)","v":0},{"$f":"IFERROR(PV_Base!Y692,0)","v":0},{"$f":"IFERROR(PV_Base!Z692,0)","v":0},{"$f":"IFERROR(PV_Base!AA692,0)","v":0},{"$f":"IFERROR(PV_Base!AB692,0)","v":0},{"$f":"IFERROR(PV_Base!AC692,0)","v":0},{"$f":"IFERROR(PV_Base!AD692,0)","v":0},{"$f":"IFERROR(PV_Base!AE692,0)","v":0},{"$f":"IFERROR(PV_Base!AF692,0)","v":0},{"$f":"IFERROR(PV_Base!AG692,0)","v":0},{"$f":"IFERROR(PV_Base!AH692,0)","v":0},{"$f":"IFERROR(PV_Base!AI692,0)","v":0},{"$f":"IFERROR(PV_Base!AJ692,0)","v":0},{"$f":"IFERROR(PV_Base!AK692,0)","v":0},{"$f":"IFERROR(PV_Base!AL692,0)","v":0},{"$f":"IFERROR(PV_Base!AM692,0)","v":0},{"$f":"IFERROR(PV_Base!AN692,0)","v":0},{"$f":"IFERROR(PV_Base!AO692,0)","v":0},{"$f":"IFERROR(PV_Base!AP692,0)","v":0},{"$f":"IFERROR(PV_Base!AQ692,0)","v":0},{"$f":"IFERROR(PV_Base!AR692,0)","v":0},{"$f":"IFERROR(PV_Base!AS692,0)","v":0},{"$f":"IFERROR(PV_Base!AT692,0)","v":0},{"$f":"IFERROR(PV_Base!AU692,0)","v":0},{"$f":"IFERROR(PV_Base!AV692,0)","v":0},{"$f":"IFERROR(PV_Base!AW692,0)","v":0},{"$f":"IFERROR(PV_Base!AX692,0)","v":0},{"$f":"IFERROR(PV_Base!AY692,0)","v":0},{"$f":"IFERROR(PV_Base!AZ692,0)","v":0},{"$f":"IFERROR(PV_Base!BA692,0)","v":0},{"$f":"IFERROR(PV_Base!BB692,0)","v":0},{"$f":"IFERROR(PV_Base!BC692,0)","v":0},{"$f":"IFERROR(PV_Base!BD692,0)","v":0},{"$f":"IFERROR(PV_Base!BE692,0)","v":0},{"$f":"IFERROR(PV_Base!BF692,0)","v":0},{"$f":"IFERROR(PV_Base!BG692,0)","v":0},{"$f":"IFERROR(PV_Base!BH692,0)","v":0},{"$f":"IFERROR(PV_Base!BI692,0)","v":0},{"$f":"IFERROR(PV_Base!BJ692,0)","v":0},{"$f":"IFERROR(PV_Base!BK692,0)","v":0},{"$f":"IFERROR(PV_Base!BL692,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,{"$f":"D174+$D$142","v":605},null,{"$f":"IFERROR(PV_Base!D718,0)","v":0},{"$f":"IFERROR(PV_Base!E718,0)","v":0},{"$f":"IFERROR(PV_Base!F718,0)","v":0},{"$f":"IFERROR(PV_Base!G718,0)","v":0},{"$f":"IFERROR(PV_Base!H718,0)","v":0},{"$f":"IFERROR(PV_Base!I718,0)","v":0},{"$f":"IFERROR(PV_Base!J718,0)","v":0},{"$f":"IFERROR(PV_Base!K718,0)","v":0},{"$f":"IFERROR(PV_Base!L718,0)","v":0},{"$f":"IFERROR(PV_Base!M718,0)","v":0},{"$f":"IFERROR(PV_Base!N718,0)","v":0},{"$f":"IFERROR(PV_Base!O718,0)","v":0},{"$f":"IFERROR(PV_Base!P718,0)","v":0},{"$f":"IFERROR(PV_Base!Q718,0)","v":0},{"$f":"IFERROR(PV_Base!R718,0)","v":0},{"$f":"IFERROR(PV_Base!S718,0)","v":0},{"$f":"IFERROR(PV_Base!T718,0)","v":0},{"$f":"IFERROR(PV_Base!U718,0)","v":0},{"$f":"IFERROR(PV_Base!V718,0)","v":0},{"$f":"IFERROR(PV_Base!W718,0)","v":0},{"$f":"IFERROR(PV_Base!X718,0)","v":0},{"$f":"IFERROR(PV_Base!Y718,0)","v":0},{"$f":"IFERROR(PV_Base!Z718,0)","v":0},{"$f":"IFERROR(PV_Base!AA718,0)","v":0},{"$f":"IFERROR(PV_Base!AB718,0)","v":0},{"$f":"IFERROR(PV_Base!AC718,0)","v":0},{"$f":"IFERROR(PV_Base!AD718,0)","v":0},{"$f":"IFERROR(PV_Base!AE718,0)","v":0},{"$f":"IFERROR(PV_Base!AF718,0)","v":0},{"$f":"IFERROR(PV_Base!AG718,0)","v":0},{"$f":"IFERROR(PV_Base!AH718,0)","v":0},{"$f":"IFERROR(PV_Base!AI718,0)","v":0},{"$f":"IFERROR(PV_Base!AJ718,0)","v":0},{"$f":"IFERROR(PV_Base!AK718,0)","v":0},{"$f":"IFERROR(PV_Base!AL718,0)","v":0},{"$f":"IFERROR(PV_Base!AM718,0)","v":0},{"$f":"IFERROR(PV_Base!AN718,0)","v":0},{"$f":"IFERROR(PV_Base!AO718,0)","v":0},{"$f":"IFERROR(PV_Base!AP718,0)","v":0},{"$f":"IFERROR(PV_Base!AQ718,0)","v":0},{"$f":"IFERROR(PV_Base!AR718,0)","v":0},{"$f":"IFERROR(PV_Base!AS718,0)","v":0},{"$f":"IFERROR(PV_Base!AT718,0)","v":0},{"$f":"IFERROR(PV_Base!AU718,0)","v":0},{"$f":"IFERROR(PV_Base!AV718,0)","v":0},{"$f":"IFERROR(PV_Base!AW718,0)","v":0},{"$f":"IFERROR(PV_Base!AX718,0)","v":0},{"$f":"IFERROR(PV_Base!AY718,0)","v":0},{"$f":"IFERROR(PV_Base!AZ718,0)","v":0},{"$f":"IFERROR(PV_Base!BA718,0)","v":0},{"$f":"IFERROR(PV_Base!BB718,0)","v":0},{"$f":"IFERROR(PV_Base!BC718,0)","v":0},{"$f":"IFERROR(PV_Base!BD718,0)","v":0},{"$f":"IFERROR(PV_Base!BE718,0)","v":0},{"$f":"IFERROR(PV_Base!BF718,0)","v":0},{"$f":"IFERROR(PV_Base!BG718,0)","v":0},{"$f":"IFERROR(PV_Base!BH718,0)","v":0},{"$f":"IFERROR(PV_Base!BI718,0)","v":0},{"$f":"IFERROR(PV_Base!BJ718,0)","v":0},{"$f":"IFERROR(PV_Base!BK718,0)","v":0},{"$f":"IFERROR(PV_Base!BL718,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,{"$f":"D175+$D$142","v":631},null,{"$f":"IFERROR(PV_Base!D744,0)","v":0},{"$f":"IFERROR(PV_Base!E744,0)","v":0},{"$f":"IFERROR(PV_Base!F744,0)","v":0},{"$f":"IFERROR(PV_Base!G744,0)","v":0},{"$f":"IFERROR(PV_Base!H744,0)","v":0},{"$f":"IFERROR(PV_Base!I744,0)","v":0},{"$f":"IFERROR(PV_Base!J744,0)","v":0},{"$f":"IFERROR(PV_Base!K744,0)","v":0},{"$f":"IFERROR(PV_Base!L744,0)","v":0},{"$f":"IFERROR(PV_Base!M744,0)","v":0},{"$f":"IFERROR(PV_Base!N744,0)","v":0},{"$f":"IFERROR(PV_Base!O744,0)","v":0},{"$f":"IFERROR(PV_Base!P744,0)","v":0},{"$f":"IFERROR(PV_Base!Q744,0)","v":0},{"$f":"IFERROR(PV_Base!R744,0)","v":0},{"$f":"IFERROR(PV_Base!S744,0)","v":0},{"$f":"IFERROR(PV_Base!T744,0)","v":0},{"$f":"IFERROR(PV_Base!U744,0)","v":0},{"$f":"IFERROR(PV_Base!V744,0)","v":0},{"$f":"IFERROR(PV_Base!W744,0)","v":0},{"$f":"IFERROR(PV_Base!X744,0)","v":0},{"$f":"IFERROR(PV_Base!Y744,0)","v":0},{"$f":"IFERROR(PV_Base!Z744,0)","v":0},{"$f":"IFERROR(PV_Base!AA744,0)","v":0},{"$f":"IFERROR(PV_Base!AB744,0)","v":0},{"$f":"IFERROR(PV_Base!AC744,0)","v":0},{"$f":"IFERROR(PV_Base!AD744,0)","v":0},{"$f":"IFERROR(PV_Base!AE744,0)","v":0},{"$f":"IFERROR(PV_Base!AF744,0)","v":0},{"$f":"IFERROR(PV_Base!AG744,0)","v":0},{"$f":"IFERROR(PV_Base!AH744,0)","v":0},{"$f":"IFERROR(PV_Base!AI744,0)","v":0},{"$f":"IFERROR(PV_Base!AJ744,0)","v":0},{"$f":"IFERROR(PV_Base!AK744,0)","v":0},{"$f":"IFERROR(PV_Base!AL744,0)","v":0},{"$f":"IFERROR(PV_Base!AM744,0)","v":0},{"$f":"IFERROR(PV_Base!AN744,0)","v":0},{"$f":"IFERROR(PV_Base!AO744,0)","v":0},{"$f":"IFERROR(PV_Base!AP744,0)","v":0},{"$f":"IFERROR(PV_Base!AQ744,0)","v":0},{"$f":"IFERROR(PV_Base!AR744,0)","v":0},{"$f":"IFERROR(PV_Base!AS744,0)","v":0},{"$f":"IFERROR(PV_Base!AT744,0)","v":0},{"$f":"IFERROR(PV_Base!AU744,0)","v":0},{"$f":"IFERROR(PV_Base!AV744,0)","v":0},{"$f":"IFERROR(PV_Base!AW744,0)","v":0},{"$f":"IFERROR(PV_Base!AX744,0)","v":0},{"$f":"IFERROR(PV_Base!AY744,0)","v":0},{"$f":"IFERROR(PV_Base!AZ744,0)","v":0},{"$f":"IFERROR(PV_Base!BA744,0)","v":0},{"$f":"IFERROR(PV_Base!BB744,0)","v":0},{"$f":"IFERROR(PV_Base!BC744,0)","v":0},{"$f":"IFERROR(PV_Base!BD744,0)","v":0},{"$f":"IFERROR(PV_Base!BE744,0)","v":0},{"$f":"IFERROR(PV_Base!BF744,0)","v":0},{"$f":"IFERROR(PV_Base!BG744,0)","v":0},{"$f":"IFERROR(PV_Base!BH744,0)","v":0},{"$f":"IFERROR(PV_Base!BI744,0)","v":0},{"$f":"IFERROR(PV_Base!BJ744,0)","v":0},{"$f":"IFERROR(PV_Base!BK744,0)","v":0},{"$f":"IFERROR(PV_Base!BL744,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F178+F182","v":0},{"$f":"G178+G182","v":454.73500246735603},733.90423422012907,876.41720167380765,965.45471500736221,992.30690564554527,994.42201227721137,994.32610180268694,836.46974985422639,777.95022543308664,788.70002550287495,808.01702119675656,894.30321239569037,989.97778901336858,1089.0525247996065,1178.669475962806,1298.379981402461,1390.4685948677372,1510.8969692373912,1610.2358838191265,1740.9243610886642,{"$f":"AA178+AA182","v":1894.1260492587751},1564.2179580002064,1216.2329555182143,963.71609142886211,688.99845288382414,450.62226622602503,232.66066825006092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY178+AY182","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK178+BK182","v":0},0,0,0]
[{"$f":"A$106","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F179:F181)","v":0},{"$f":"SUM(G179:G181)","v":454.73500246735603},733.90423422012907,876.41720167380765,965.45471500736221,992.30690564554527,994.42201227721137,994.32610180268694,836.46974985422639,777.95022543308664,788.70002550287495,808.01702119675656,894.30321239569037,989.97778901336858,1089.0525247996065,1178.669475962806,1298.379981402461,1390.4685948677372,1510.8969692373912,1610.2358838191265,1740.9243610886642,{"$f":"SUM(AA179:AA181)","v":1894.1260492587751},1564.2179580002064,1216.2329555182143,963.71609142886211,688.99845288382414,450.62226622602503,232.66066825006092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY179:AY181)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK179:BK181)","v":0},0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E17,0)","v":46.581433946681848},{"$f":"IFERROR(PV_LC_NR1!F17,0)","v":142.61429925762462},{"$f":"IFERROR(PV_LC_NR1!G17,0)","v":198.50395737482947},{"$f":"IFERROR(PV_LC_NR1!H17,0)","v":181.18086198561502},{"$f":"IFERROR(PV_LC_NR1!I17,0)","v":177.48650282133997},{"$f":"IFERROR(PV_LC_NR1!J17,0)","v":200.05390830522134},{"$f":"IFERROR(PV_LC_NR1!K17,0)","v":192.43533651720389},{"$f":"IFERROR(PV_LC_NR1!L17,0)","v":181.28408544526775},{"$f":"IFERROR(PV_LC_NR1!M17,0)","v":195.53739154695285},{"$f":"IFERROR(PV_LC_NR1!N17,0)","v":195.59801803607019},{"$f":"IFERROR(PV_LC_NR1!O17,0)","v":177.0831938758401},{"$f":"IFERROR(PV_LC_NR1!P17,0)","v":171.61109379666902},{"$f":"IFERROR(PV_LC_NR1!Q17,0)","v":171.77121568553906},{"$f":"IFERROR(PV_LC_NR1!R17,0)","v":171.68038009441841},{"$f":"IFERROR(PV_LC_NR1!S17,0)","v":171.35709506681155},{"$f":"IFERROR(PV_LC_NR1!T17,0)","v":170.8188367502392},{"$f":"IFERROR(PV_LC_NR1!U17,0)","v":170.08210063870752},{"$f":"IFERROR(PV_LC_NR1!V17,0)","v":169.16245042766889},{"$f":"IFERROR(PV_LC_NR1!W17,0)","v":168.07456458830575},{"$f":"IFERROR(PV_LC_NR1!X17,0)","v":166.83228076332233},{"$f":"IFERROR(PV_LC_NR1!Y17,0)","v":165.44863808197999},{"$f":"IFERROR(PV_LC_NR1!Z17,0)","v":80.802537529552566},{"$f":"IFERROR(PV_LC_NR1!AA17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AB17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AC17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AD17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AE17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AF17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AG17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AH17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AI17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AJ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AK17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AL17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AM17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AN17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AO17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AP17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AQ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AR17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AS17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AT17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AU17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AV17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AW17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AX17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AY17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AZ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BA17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BB17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BC17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BD17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BE17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BF17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BG17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BH17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BI17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BJ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BK17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BL17,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E17,0)","v":155.54544375783703},{"$f":"IFERROR(PV_LC_NR2!F17,0)","v":213.33297453580249},{"$f":"IFERROR(PV_LC_NR2!G17,0)","v":248.08458846591876},{"$f":"IFERROR(PV_LC_NR2!H17,0)","v":297.84324717996037},{"$f":"IFERROR(PV_LC_NR2!I17,0)","v":283.05936098233644},{"$f":"IFERROR(PV_LC_NR2!J17,0)","v":234.48031441325705},{"$f":"IFERROR(PV_LC_NR2!K17,0)","v":227.5624217544713},{"$f":"IFERROR(PV_LC_NR2!L17,0)","v":221.71646459972735},{"$f":"IFERROR(PV_LC_NR2!M17,0)","v":212.73449112925817},{"$f":"IFERROR(PV_LC_NR2!N17,0)","v":217.05861562623463},{"$f":"IFERROR(PV_LC_NR2!O17,0)","v":240.12481089563917},{"$f":"IFERROR(PV_LC_NR2!P17,0)","v":272.07745599286471},{"$f":"IFERROR(PV_LC_NR2!Q17,0)","v":306.23416095784961},{"$f":"IFERROR(PV_LC_NR2!R17,0)","v":334.30277694459141},{"$f":"IFERROR(PV_LC_NR2!S17,0)","v":351.02855805994182},{"$f":"IFERROR(PV_LC_NR2!T17,0)","v":357.25539571764307},{"$f":"IFERROR(PV_LC_NR2!U17,0)","v":358.01812344390913},{"$f":"IFERROR(PV_LC_NR2!V17,0)","v":356.86944755997524},{"$f":"IFERROR(PV_LC_NR2!W17,0)","v":355.30788783434576},{"$f":"IFERROR(PV_LC_NR2!X17,0)","v":353.36586101377071},{"$f":"IFERROR(PV_LC_NR2!Y17,0)","v":351.07393934468922},{"$f":"IFERROR(PV_LC_NR2!Z17,0)","v":266.88145809039713},{"$f":"IFERROR(PV_LC_NR2!AA17,0)","v":186.24015835018571},{"$f":"IFERROR(PV_LC_NR2!AB17,0)","v":109.08598131083757},{"$f":"IFERROR(PV_LC_NR2!AC17,0)","v":35.351578534247906},{"$f":"IFERROR(PV_LC_NR2!AD17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AE17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AF17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AG17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AH17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AI17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AJ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AK17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AL17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AM17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AN17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AO17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AP17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AQ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AR17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AS17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AT17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AU17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AV17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AW17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AX17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AY17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AZ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BA17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BB17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BC17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BD17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BE17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BF17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BG17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BH17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BI17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BJ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BK17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BL17,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E17,0)","v":252.60812476283715},{"$f":"IFERROR(PV_LC_NR3!F17,0)","v":377.95696042670193},{"$f":"IFERROR(PV_LC_NR3!G17,0)","v":429.82865583305943},{"$f":"IFERROR(PV_LC_NR3!H17,0)","v":486.43060584178681},{"$f":"IFERROR(PV_LC_NR3!I17,0)","v":531.76104184186886},{"$f":"IFERROR(PV_LC_NR3!J17,0)","v":559.88778955873295},{"$f":"IFERROR(PV_LC_NR3!K17,0)","v":574.32834353101168},{"$f":"IFERROR(PV_LC_NR3!L17,0)","v":433.46919980923138},{"$f":"IFERROR(PV_LC_NR3!M17,0)","v":369.67834275687568},{"$f":"IFERROR(PV_LC_NR3!N17,0)","v":376.04339184057017},{"$f":"IFERROR(PV_LC_NR3!O17,0)","v":390.80901642527726},{"$f":"IFERROR(PV_LC_NR3!P17,0)","v":450.61466260615663},{"$f":"IFERROR(PV_LC_NR3!Q17,0)","v":511.97241236997991},{"$f":"IFERROR(PV_LC_NR3!R17,0)","v":583.06936776059683},{"$f":"IFERROR(PV_LC_NR3!S17,0)","v":656.28382283605265},{"$f":"IFERROR(PV_LC_NR3!T17,0)","v":770.30574893457879},{"$f":"IFERROR(PV_LC_NR3!U17,0)","v":862.36837078512053},{"$f":"IFERROR(PV_LC_NR3!V17,0)","v":984.86507124974719},{"$f":"IFERROR(PV_LC_NR3!W17,0)","v":1086.8534313964749},{"$f":"IFERROR(PV_LC_NR3!X17,0)","v":1220.7262193115712},{"$f":"IFERROR(PV_LC_NR3!Y17,0)","v":1377.6034718321059},{"$f":"IFERROR(PV_LC_NR3!Z17,0)","v":1216.5339623802568},{"$f":"IFERROR(PV_LC_NR3!AA17,0)","v":1029.9927971680286},{"$f":"IFERROR(PV_LC_NR3!AB17,0)","v":854.6301101180245},{"$f":"IFERROR(PV_LC_NR3!AC17,0)","v":653.64687434957625},{"$f":"IFERROR(PV_LC_NR3!AD17,0)","v":450.62226622602503},{"$f":"IFERROR(PV_LC_NR3!AE17,0)","v":232.66066825006092},{"$f":"IFERROR(PV_LC_NR3!AF17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AG17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AH17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AI17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AJ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AK17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AL17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AM17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AN17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AO17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AP17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AQ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AR17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AS17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AT17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AU17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AV17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AW17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AX17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AY17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AZ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BA17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BB17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BC17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BD17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BE17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BF17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BG17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BH17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BI17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BJ17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BK17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BL17,0)","v":0}]
[{"$f":"A$110","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F183:F185)","v":0},{"$f":"SUM(G183:G185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA183:AA185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY183:AY185)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK183:BK185)","v":0},0,0,0]
[{"$f":"A$111","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D176+$D$142","v":657},null,{"$f":"IFERROR(PV_Base!D770,0)","v":0},{"$f":"IFERROR(PV_Base!E770,0)","v":0},{"$f":"IFERROR(PV_Base!F770,0)","v":0},{"$f":"IFERROR(PV_Base!G770,0)","v":0},{"$f":"IFERROR(PV_Base!H770,0)","v":0},{"$f":"IFERROR(PV_Base!I770,0)","v":0},{"$f":"IFERROR(PV_Base!J770,0)","v":0},{"$f":"IFERROR(PV_Base!K770,0)","v":0},{"$f":"IFERROR(PV_Base!L770,0)","v":0},{"$f":"IFERROR(PV_Base!M770,0)","v":0},{"$f":"IFERROR(PV_Base!N770,0)","v":0},{"$f":"IFERROR(PV_Base!O770,0)","v":0},{"$f":"IFERROR(PV_Base!P770,0)","v":0},{"$f":"IFERROR(PV_Base!Q770,0)","v":0},{"$f":"IFERROR(PV_Base!R770,0)","v":0},{"$f":"IFERROR(PV_Base!S770,0)","v":0},{"$f":"IFERROR(PV_Base!T770,0)","v":0},{"$f":"IFERROR(PV_Base!U770,0)","v":0},{"$f":"IFERROR(PV_Base!V770,0)","v":0},{"$f":"IFERROR(PV_Base!W770,0)","v":0},{"$f":"IFERROR(PV_Base!X770,0)","v":0},{"$f":"IFERROR(PV_Base!Y770,0)","v":0},{"$f":"IFERROR(PV_Base!Z770,0)","v":0},{"$f":"IFERROR(PV_Base!AA770,0)","v":0},{"$f":"IFERROR(PV_Base!AB770,0)","v":0},{"$f":"IFERROR(PV_Base!AC770,0)","v":0},{"$f":"IFERROR(PV_Base!AD770,0)","v":0},{"$f":"IFERROR(PV_Base!AE770,0)","v":0},{"$f":"IFERROR(PV_Base!AF770,0)","v":0},{"$f":"IFERROR(PV_Base!AG770,0)","v":0},{"$f":"IFERROR(PV_Base!AH770,0)","v":0},{"$f":"IFERROR(PV_Base!AI770,0)","v":0},{"$f":"IFERROR(PV_Base!AJ770,0)","v":0},{"$f":"IFERROR(PV_Base!AK770,0)","v":0},{"$f":"IFERROR(PV_Base!AL770,0)","v":0},{"$f":"IFERROR(PV_Base!AM770,0)","v":0},{"$f":"IFERROR(PV_Base!AN770,0)","v":0},{"$f":"IFERROR(PV_Base!AO770,0)","v":0},{"$f":"IFERROR(PV_Base!AP770,0)","v":0},{"$f":"IFERROR(PV_Base!AQ770,0)","v":0},{"$f":"IFERROR(PV_Base!AR770,0)","v":0},{"$f":"IFERROR(PV_Base!AS770,0)","v":0},{"$f":"IFERROR(PV_Base!AT770,0)","v":0},{"$f":"IFERROR(PV_Base!AU770,0)","v":0},{"$f":"IFERROR(PV_Base!AV770,0)","v":0},{"$f":"IFERROR(PV_Base!AW770,0)","v":0},{"$f":"IFERROR(PV_Base!AX770,0)","v":0},{"$f":"IFERROR(PV_Base!AY770,0)","v":0},{"$f":"IFERROR(PV_Base!AZ770,0)","v":0},{"$f":"IFERROR(PV_Base!BA770,0)","v":0},{"$f":"IFERROR(PV_Base!BB770,0)","v":0},{"$f":"IFERROR(PV_Base!BC770,0)","v":0},{"$f":"IFERROR(PV_Base!BD770,0)","v":0},{"$f":"IFERROR(PV_Base!BE770,0)","v":0},{"$f":"IFERROR(PV_Base!BF770,0)","v":0},{"$f":"IFERROR(PV_Base!BG770,0)","v":0},{"$f":"IFERROR(PV_Base!BH770,0)","v":0},{"$f":"IFERROR(PV_Base!BI770,0)","v":0},{"$f":"IFERROR(PV_Base!BJ770,0)","v":0},{"$f":"IFERROR(PV_Base!BK770,0)","v":0},{"$f":"IFERROR(PV_Base!BL770,0)","v":0}]
[{"$f":"A$112","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D183+$D$142","v":683},null,{"$f":"IFERROR(PV_Base!D796,0)","v":0},{"$f":"IFERROR(PV_Base!E796,0)","v":0},{"$f":"IFERROR(PV_Base!F796,0)","v":0},{"$f":"IFERROR(PV_Base!G796,0)","v":0},{"$f":"IFERROR(PV_Base!H796,0)","v":0},{"$f":"IFERROR(PV_Base!I796,0)","v":0},{"$f":"IFERROR(PV_Base!J796,0)","v":0},{"$f":"IFERROR(PV_Base!K796,0)","v":0},{"$f":"IFERROR(PV_Base!L796,0)","v":0},{"$f":"IFERROR(PV_Base!M796,0)","v":0},{"$f":"IFERROR(PV_Base!N796,0)","v":0},{"$f":"IFERROR(PV_Base!O796,0)","v":0},{"$f":"IFERROR(PV_Base!P796,0)","v":0},{"$f":"IFERROR(PV_Base!Q796,0)","v":0},{"$f":"IFERROR(PV_Base!R796,0)","v":0},{"$f":"IFERROR(PV_Base!S796,0)","v":0},{"$f":"IFERROR(PV_Base!T796,0)","v":0},{"$f":"IFERROR(PV_Base!U796,0)","v":0},{"$f":"IFERROR(PV_Base!V796,0)","v":0},{"$f":"IFERROR(PV_Base!W796,0)","v":0},{"$f":"IFERROR(PV_Base!X796,0)","v":0},{"$f":"IFERROR(PV_Base!Y796,0)","v":0},{"$f":"IFERROR(PV_Base!Z796,0)","v":0},{"$f":"IFERROR(PV_Base!AA796,0)","v":0},{"$f":"IFERROR(PV_Base!AB796,0)","v":0},{"$f":"IFERROR(PV_Base!AC796,0)","v":0},{"$f":"IFERROR(PV_Base!AD796,0)","v":0},{"$f":"IFERROR(PV_Base!AE796,0)","v":0},{"$f":"IFERROR(PV_Base!AF796,0)","v":0},{"$f":"IFERROR(PV_Base!AG796,0)","v":0},{"$f":"IFERROR(PV_Base!AH796,0)","v":0},{"$f":"IFERROR(PV_Base!AI796,0)","v":0},{"$f":"IFERROR(PV_Base!AJ796,0)","v":0},{"$f":"IFERROR(PV_Base!AK796,0)","v":0},{"$f":"IFERROR(PV_Base!AL796,0)","v":0},{"$f":"IFERROR(PV_Base!AM796,0)","v":0},{"$f":"IFERROR(PV_Base!AN796,0)","v":0},{"$f":"IFERROR(PV_Base!AO796,0)","v":0},{"$f":"IFERROR(PV_Base!AP796,0)","v":0},{"$f":"IFERROR(PV_Base!AQ796,0)","v":0},{"$f":"IFERROR(PV_Base!AR796,0)","v":0},{"$f":"IFERROR(PV_Base!AS796,0)","v":0},{"$f":"IFERROR(PV_Base!AT796,0)","v":0},{"$f":"IFERROR(PV_Base!AU796,0)","v":0},{"$f":"IFERROR(PV_Base!AV796,0)","v":0},{"$f":"IFERROR(PV_Base!AW796,0)","v":0},{"$f":"IFERROR(PV_Base!AX796,0)","v":0},{"$f":"IFERROR(PV_Base!AY796,0)","v":0},{"$f":"IFERROR(PV_Base!AZ796,0)","v":0},{"$f":"IFERROR(PV_Base!BA796,0)","v":0},{"$f":"IFERROR(PV_Base!BB796,0)","v":0},{"$f":"IFERROR(PV_Base!BC796,0)","v":0},{"$f":"IFERROR(PV_Base!BD796,0)","v":0},{"$f":"IFERROR(PV_Base!BE796,0)","v":0},{"$f":"IFERROR(PV_Base!BF796,0)","v":0},{"$f":"IFERROR(PV_Base!BG796,0)","v":0},{"$f":"IFERROR(PV_Base!BH796,0)","v":0},{"$f":"IFERROR(PV_Base!BI796,0)","v":0},{"$f":"IFERROR(PV_Base!BJ796,0)","v":0},{"$f":"IFERROR(PV_Base!BK796,0)","v":0},{"$f":"IFERROR(PV_Base!BL796,0)","v":0}]
[{"$f":"A$113","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D184+$D$142","v":709},null,{"$f":"IFERROR(PV_Base!D822,0)","v":0},{"$f":"IFERROR(PV_Base!E822,0)","v":0},{"$f":"IFERROR(PV_Base!F822,0)","v":0},{"$f":"IFERROR(PV_Base!G822,0)","v":0},{"$f":"IFERROR(PV_Base!H822,0)","v":0},{"$f":"IFERROR(PV_Base!I822,0)","v":0},{"$f":"IFERROR(PV_Base!J822,0)","v":0},{"$f":"IFERROR(PV_Base!K822,0)","v":0},{"$f":"IFERROR(PV_Base!L822,0)","v":0},{"$f":"IFERROR(PV_Base!M822,0)","v":0},{"$f":"IFERROR(PV_Base!N822,0)","v":0},{"$f":"IFERROR(PV_Base!O822,0)","v":0},{"$f":"IFERROR(PV_Base!P822,0)","v":0},{"$f":"IFERROR(PV_Base!Q822,0)","v":0},{"$f":"IFERROR(PV_Base!R822,0)","v":0},{"$f":"IFERROR(PV_Base!S822,0)","v":0},{"$f":"IFERROR(PV_Base!T822,0)","v":0},{"$f":"IFERROR(PV_Base!U822,0)","v":0},{"$f":"IFERROR(PV_Base!V822,0)","v":0},{"$f":"IFERROR(PV_Base!W822,0)","v":0},{"$f":"IFERROR(PV_Base!X822,0)","v":0},{"$f":"IFERROR(PV_Base!Y822,0)","v":0},{"$f":"IFERROR(PV_Base!Z822,0)","v":0},{"$f":"IFERROR(PV_Base!AA822,0)","v":0},{"$f":"IFERROR(PV_Base!AB822,0)","v":0},{"$f":"IFERROR(PV_Base!AC822,0)","v":0},{"$f":"IFERROR(PV_Base!AD822,0)","v":0},{"$f":"IFERROR(PV_Base!AE822,0)","v":0},{"$f":"IFERROR(PV_Base!AF822,0)","v":0},{"$f":"IFERROR(PV_Base!AG822,0)","v":0},{"$f":"IFERROR(PV_Base!AH822,0)","v":0},{"$f":"IFERROR(PV_Base!AI822,0)","v":0},{"$f":"IFERROR(PV_Base!AJ822,0)","v":0},{"$f":"IFERROR(PV_Base!AK822,0)","v":0},{"$f":"IFERROR(PV_Base!AL822,0)","v":0},{"$f":"IFERROR(PV_Base!AM822,0)","v":0},{"$f":"IFERROR(PV_Base!AN822,0)","v":0},{"$f":"IFERROR(PV_Base!AO822,0)","v":0},{"$f":"IFERROR(PV_Base!AP822,0)","v":0},{"$f":"IFERROR(PV_Base!AQ822,0)","v":0},{"$f":"IFERROR(PV_Base!AR822,0)","v":0},{"$f":"IFERROR(PV_Base!AS822,0)","v":0},{"$f":"IFERROR(PV_Base!AT822,0)","v":0},{"$f":"IFERROR(PV_Base!AU822,0)","v":0},{"$f":"IFERROR(PV_Base!AV822,0)","v":0},{"$f":"IFERROR(PV_Base!AW822,0)","v":0},{"$f":"IFERROR(PV_Base!AX822,0)","v":0},{"$f":"IFERROR(PV_Base!AY822,0)","v":0},{"$f":"IFERROR(PV_Base!AZ822,0)","v":0},{"$f":"IFERROR(PV_Base!BA822,0)","v":0},{"$f":"IFERROR(PV_Base!BB822,0)","v":0},{"$f":"IFERROR(PV_Base!BC822,0)","v":0},{"$f":"IFERROR(PV_Base!BD822,0)","v":0},{"$f":"IFERROR(PV_Base!BE822,0)","v":0},{"$f":"IFERROR(PV_Base!BF822,0)","v":0},{"$f":"IFERROR(PV_Base!BG822,0)","v":0},{"$f":"IFERROR(PV_Base!BH822,0)","v":0},{"$f":"IFERROR(PV_Base!BI822,0)","v":0},{"$f":"IFERROR(PV_Base!BJ822,0)","v":0},{"$f":"IFERROR(PV_Base!BK822,0)","v":0},{"$f":"IFERROR(PV_Base!BL822,0)","v":0}]
[{"$f":"A$52","v":"Locally-issued debt held by residents"}]
[{"$f":"A$115","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F188:F190)","v":0},{"$f":"SUM(G188:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA188:AA190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY188:AY190)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK188:BK190)","v":0},0,0,0]
[{"$f":"A$116","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D185+$D$142","v":735},null,{"$f":"IFERROR(PV_Base!D848,0)","v":0},{"$f":"IFERROR(PV_Base!E848,0)","v":0},{"$f":"IFERROR(PV_Base!F848,0)","v":0},{"$f":"IFERROR(PV_Base!G848,0)","v":0},{"$f":"IFERROR(PV_Base!H848,0)","v":0},{"$f":"IFERROR(PV_Base!I848,0)","v":0},{"$f":"IFERROR(PV_Base!J848,0)","v":0},{"$f":"IFERROR(PV_Base!K848,0)","v":0},{"$f":"IFERROR(PV_Base!L848,0)","v":0},{"$f":"IFERROR(PV_Base!M848,0)","v":0},{"$f":"IFERROR(PV_Base!N848,0)","v":0},{"$f":"IFERROR(PV_Base!O848,0)","v":0},{"$f":"IFERROR(PV_Base!P848,0)","v":0},{"$f":"IFERROR(PV_Base!Q848,0)","v":0},{"$f":"IFERROR(PV_Base!R848,0)","v":0},{"$f":"IFERROR(PV_Base!S848,0)","v":0},{"$f":"IFERROR(PV_Base!T848,0)","v":0},{"$f":"IFERROR(PV_Base!U848,0)","v":0},{"$f":"IFERROR(PV_Base!V848,0)","v":0},{"$f":"IFERROR(PV_Base!W848,0)","v":0},{"$f":"IFERROR(PV_Base!X848,0)","v":0},{"$f":"IFERROR(PV_Base!Y848,0)","v":0},{"$f":"IFERROR(PV_Base!Z848,0)","v":0},{"$f":"IFERROR(PV_Base!AA848,0)","v":0},{"$f":"IFERROR(PV_Base!AB848,0)","v":0},{"$f":"IFERROR(PV_Base!AC848,0)","v":0},{"$f":"IFERROR(PV_Base!AD848,0)","v":0},{"$f":"IFERROR(PV_Base!AE848,0)","v":0},{"$f":"IFERROR(PV_Base!AF848,0)","v":0},{"$f":"IFERROR(PV_Base!AG848,0)","v":0},{"$f":"IFERROR(PV_Base!AH848,0)","v":0},{"$f":"IFERROR(PV_Base!AI848,0)","v":0},{"$f":"IFERROR(PV_Base!AJ848,0)","v":0},{"$f":"IFERROR(PV_Base!AK848,0)","v":0},{"$f":"IFERROR(PV_Base!AL848,0)","v":0},{"$f":"IFERROR(PV_Base!AM848,0)","v":0},{"$f":"IFERROR(PV_Base!AN848,0)","v":0},{"$f":"IFERROR(PV_Base!AO848,0)","v":0},{"$f":"IFERROR(PV_Base!AP848,0)","v":0},{"$f":"IFERROR(PV_Base!AQ848,0)","v":0},{"$f":"IFERROR(PV_Base!AR848,0)","v":0},{"$f":"IFERROR(PV_Base!AS848,0)","v":0},{"$f":"IFERROR(PV_Base!AT848,0)","v":0},{"$f":"IFERROR(PV_Base!AU848,0)","v":0},{"$f":"IFERROR(PV_Base!AV848,0)","v":0},{"$f":"IFERROR(PV_Base!AW848,0)","v":0},{"$f":"IFERROR(PV_Base!AX848,0)","v":0},{"$f":"IFERROR(PV_Base!AY848,0)","v":0},{"$f":"IFERROR(PV_Base!AZ848,0)","v":0},{"$f":"IFERROR(PV_Base!BA848,0)","v":0},{"$f":"IFERROR(PV_Base!BB848,0)","v":0},{"$f":"IFERROR(PV_Base!BC848,0)","v":0},{"$f":"IFERROR(PV_Base!BD848,0)","v":0},{"$f":"IFERROR(PV_Base!BE848,0)","v":0},{"$f":"IFERROR(PV_Base!BF848,0)","v":0},{"$f":"IFERROR(PV_Base!BG848,0)","v":0},{"$f":"IFERROR(PV_Base!BH848,0)","v":0},{"$f":"IFERROR(PV_Base!BI848,0)","v":0},{"$f":"IFERROR(PV_Base!BJ848,0)","v":0},{"$f":"IFERROR(PV_Base!BK848,0)","v":0},{"$f":"IFERROR(PV_Base!BL848,0)","v":0}]
[{"$f":"A$117","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D188+$D$142","v":761},null,{"$f":"IFERROR(PV_Base!D874,0)","v":0},{"$f":"IFERROR(PV_Base!E874,0)","v":0},{"$f":"IFERROR(PV_Base!F874,0)","v":0},{"$f":"IFERROR(PV_Base!G874,0)","v":0},{"$f":"IFERROR(PV_Base!H874,0)","v":0},{"$f":"IFERROR(PV_Base!I874,0)","v":0},{"$f":"IFERROR(PV_Base!J874,0)","v":0},{"$f":"IFERROR(PV_Base!K874,0)","v":0},{"$f":"IFERROR(PV_Base!L874,0)","v":0},{"$f":"IFERROR(PV_Base!M874,0)","v":0},{"$f":"IFERROR(PV_Base!N874,0)","v":0},{"$f":"IFERROR(PV_Base!O874,0)","v":0},{"$f":"IFERROR(PV_Base!P874,0)","v":0},{"$f":"IFERROR(PV_Base!Q874,0)","v":0},{"$f":"IFERROR(PV_Base!R874,0)","v":0},{"$f":"IFERROR(PV_Base!S874,0)","v":0},{"$f":"IFERROR(PV_Base!T874,0)","v":0},{"$f":"IFERROR(PV_Base!U874,0)","v":0},{"$f":"IFERROR(PV_Base!V874,0)","v":0},{"$f":"IFERROR(PV_Base!W874,0)","v":0},{"$f":"IFERROR(PV_Base!X874,0)","v":0},{"$f":"IFERROR(PV_Base!Y874,0)","v":0},{"$f":"IFERROR(PV_Base!Z874,0)","v":0},{"$f":"IFERROR(PV_Base!AA874,0)","v":0},{"$f":"IFERROR(PV_Base!AB874,0)","v":0},{"$f":"IFERROR(PV_Base!AC874,0)","v":0},{"$f":"IFERROR(PV_Base!AD874,0)","v":0},{"$f":"IFERROR(PV_Base!AE874,0)","v":0},{"$f":"IFERROR(PV_Base!AF874,0)","v":0},{"$f":"IFERROR(PV_Base!AG874,0)","v":0},{"$f":"IFERROR(PV_Base!AH874,0)","v":0},{"$f":"IFERROR(PV_Base!AI874,0)","v":0},{"$f":"IFERROR(PV_Base!AJ874,0)","v":0},{"$f":"IFERROR(PV_Base!AK874,0)","v":0},{"$f":"IFERROR(PV_Base!AL874,0)","v":0},{"$f":"IFERROR(PV_Base!AM874,0)","v":0},{"$f":"IFERROR(PV_Base!AN874,0)","v":0},{"$f":"IFERROR(PV_Base!AO874,0)","v":0},{"$f":"IFERROR(PV_Base!AP874,0)","v":0},{"$f":"IFERROR(PV_Base!AQ874,0)","v":0},{"$f":"IFERROR(PV_Base!AR874,0)","v":0},{"$f":"IFERROR(PV_Base!AS874,0)","v":0},{"$f":"IFERROR(PV_Base!AT874,0)","v":0},{"$f":"IFERROR(PV_Base!AU874,0)","v":0},{"$f":"IFERROR(PV_Base!AV874,0)","v":0},{"$f":"IFERROR(PV_Base!AW874,0)","v":0},{"$f":"IFERROR(PV_Base!AX874,0)","v":0},{"$f":"IFERROR(PV_Base!AY874,0)","v":0},{"$f":"IFERROR(PV_Base!AZ874,0)","v":0},{"$f":"IFERROR(PV_Base!BA874,0)","v":0},{"$f":"IFERROR(PV_Base!BB874,0)","v":0},{"$f":"IFERROR(PV_Base!BC874,0)","v":0},{"$f":"IFERROR(PV_Base!BD874,0)","v":0},{"$f":"IFERROR(PV_Base!BE874,0)","v":0},{"$f":"IFERROR(PV_Base!BF874,0)","v":0},{"$f":"IFERROR(PV_Base!BG874,0)","v":0},{"$f":"IFERROR(PV_Base!BH874,0)","v":0},{"$f":"IFERROR(PV_Base!BI874,0)","v":0},{"$f":"IFERROR(PV_Base!BJ874,0)","v":0},{"$f":"IFERROR(PV_Base!BK874,0)","v":0},{"$f":"IFERROR(PV_Base!BL874,0)","v":0}]
[{"$f":"A$118","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D189+$D$142","v":787},null,{"$f":"IFERROR(PV_Base!D900,0)","v":0},{"$f":"IFERROR(PV_Base!E900,0)","v":0},{"$f":"IFERROR(PV_Base!F900,0)","v":0},{"$f":"IFERROR(PV_Base!G900,0)","v":0},{"$f":"IFERROR(PV_Base!H900,0)","v":0},{"$f":"IFERROR(PV_Base!I900,0)","v":0},{"$f":"IFERROR(PV_Base!J900,0)","v":0},{"$f":"IFERROR(PV_Base!K900,0)","v":0},{"$f":"IFERROR(PV_Base!L900,0)","v":0},{"$f":"IFERROR(PV_Base!M900,0)","v":0},{"$f":"IFERROR(PV_Base!N900,0)","v":0},{"$f":"IFERROR(PV_Base!O900,0)","v":0},{"$f":"IFERROR(PV_Base!P900,0)","v":0},{"$f":"IFERROR(PV_Base!Q900,0)","v":0},{"$f":"IFERROR(PV_Base!R900,0)","v":0},{"$f":"IFERROR(PV_Base!S900,0)","v":0},{"$f":"IFERROR(PV_Base!T900,0)","v":0},{"$f":"IFERROR(PV_Base!U900,0)","v":0},{"$f":"IFERROR(PV_Base!V900,0)","v":0},{"$f":"IFERROR(PV_Base!W900,0)","v":0},{"$f":"IFERROR(PV_Base!X900,0)","v":0},{"$f":"IFERROR(PV_Base!Y900,0)","v":0},{"$f":"IFERROR(PV_Base!Z900,0)","v":0},{"$f":"IFERROR(PV_Base!AA900,0)","v":0},{"$f":"IFERROR(PV_Base!AB900,0)","v":0},{"$f":"IFERROR(PV_Base!AC900,0)","v":0},{"$f":"IFERROR(PV_Base!AD900,0)","v":0},{"$f":"IFERROR(PV_Base!AE900,0)","v":0},{"$f":"IFERROR(PV_Base!AF900,0)","v":0},{"$f":"IFERROR(PV_Base!AG900,0)","v":0},{"$f":"IFERROR(PV_Base!AH900,0)","v":0},{"$f":"IFERROR(PV_Base!AI900,0)","v":0},{"$f":"IFERROR(PV_Base!AJ900,0)","v":0},{"$f":"IFERROR(PV_Base!AK900,0)","v":0},{"$f":"IFERROR(PV_Base!AL900,0)","v":0},{"$f":"IFERROR(PV_Base!AM900,0)","v":0},{"$f":"IFERROR(PV_Base!AN900,0)","v":0},{"$f":"IFERROR(PV_Base!AO900,0)","v":0},{"$f":"IFERROR(PV_Base!AP900,0)","v":0},{"$f":"IFERROR(PV_Base!AQ900,0)","v":0},{"$f":"IFERROR(PV_Base!AR900,0)","v":0},{"$f":"IFERROR(PV_Base!AS900,0)","v":0},{"$f":"IFERROR(PV_Base!AT900,0)","v":0},{"$f":"IFERROR(PV_Base!AU900,0)","v":0},{"$f":"IFERROR(PV_Base!AV900,0)","v":0},{"$f":"IFERROR(PV_Base!AW900,0)","v":0},{"$f":"IFERROR(PV_Base!AX900,0)","v":0},{"$f":"IFERROR(PV_Base!AY900,0)","v":0},{"$f":"IFERROR(PV_Base!AZ900,0)","v":0},{"$f":"IFERROR(PV_Base!BA900,0)","v":0},{"$f":"IFERROR(PV_Base!BB900,0)","v":0},{"$f":"IFERROR(PV_Base!BC900,0)","v":0},{"$f":"IFERROR(PV_Base!BD900,0)","v":0},{"$f":"IFERROR(PV_Base!BE900,0)","v":0},{"$f":"IFERROR(PV_Base!BF900,0)","v":0},{"$f":"IFERROR(PV_Base!BG900,0)","v":0},{"$f":"IFERROR(PV_Base!BH900,0)","v":0},{"$f":"IFERROR(PV_Base!BI900,0)","v":0},{"$f":"IFERROR(PV_Base!BJ900,0)","v":0},{"$f":"IFERROR(PV_Base!BK900,0)","v":0},{"$f":"IFERROR(PV_Base!BL900,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C664,IF(START!L10=\"French\",translation!D664,IF(START!L10=\"Portuguese\",translation!E664,translation!F664)))","v":"Amortization"},null,null,1,null,{"$f":"F193+F204+F208+F221+F227+F237","v":0},{"$f":"G193+G204+G208+G221+G227+G237","v":0},{"$f":"H193+H204+H208+H221+H227+H237","v":375.88202699511834},758.12147761766698,1321.109534620645,1490.120528430135,1419.0980141302107,2913.0325232290243,2516.5585322477218,2343.4233306809801,2732.437203140792,2722.5115175958508,2787.1502911603566,2981.4016272782283,3593.6529304094943,3953.0678235319238,4589.8535558998447,4898.7070663604127,5397.380291442053,5253.3571883863879,5318.580900926916,{"$f":"AA193+AA204+AA208+AA221+AA227+AA237","v":5665.4618795935494},6134.0214789467445,5446.2518897869249,5871.7086209315676,5325.2552335965956,4994.8712896764937,5140.4658631346138,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,35.542263847373803,35.542263847373803,35.542263847373803,35.542263847373803,35.542263847373803,10.844827586206897,10.844827586206897,10.5,10.5,10.5,10.5,{"$f":"AY193+AY204+AY208+AY221+AY227+AY237","v":10.5},10.5,10.5,10.5,10.5,10.5,3,3,3,3,3,3,{"$f":"BK193+BK204+BK208+BK221+BK227+BK237","v":3},3,3,3,"NEW_DP_TOT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F194:F203)","v":0},0,{"$f":"SUM(H194:H203)","v":0},0,0,0,0,5.6875,8.3125,19.730144594500238,23.864102927833571,30.114102927833574,38.864102927833571,41.364102927833571,44.208930514040468,43.375597180707139,42.542263847373803,42.542263847373803,42.542263847373803,42.542263847373803,42.542263847373803,{"$f":"SUM(AA194:AA203)","v":42.542263847373803},43.042263847373803,44.042263847373803,45.542263847373803,45.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,39.542263847373803,35.542263847373803,35.542263847373803,35.542263847373803,35.542263847373803,35.542263847373803,10.844827586206897,10.844827586206897,10.5,10.5,10.5,10.5,{"$f":"SUM(AY194:AY203)","v":10.5},10.5,10.5,10.5,10.5,10.5,3,3,3,3,3,3,{"$f":"SUM(BK194:BK203)","v":3},3,3,3,"NEW_DP_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,28,null,{"$f":"IFERROR(PV_Base!D28,0)","v":0},{"$f":"IFERROR(PV_Base!E28,0)","v":0},{"$f":"IFERROR(PV_Base!F28,0)","v":0},{"$f":"IFERROR(PV_Base!G28,0)","v":0},{"$f":"IFERROR(PV_Base!H28,0)","v":0},{"$f":"IFERROR(PV_Base!I28,0)","v":0},{"$f":"IFERROR(PV_Base!J28,0)","v":0},{"$f":"IFERROR(PV_Base!K28,0)","v":0},{"$f":"IFERROR(PV_Base!L28,0)","v":0},{"$f":"IFERROR(PV_Base!M28,0)","v":0},{"$f":"IFERROR(PV_Base!N28,0)","v":0},{"$f":"IFERROR(PV_Base!O28,0)","v":0},{"$f":"IFERROR(PV_Base!P28,0)","v":0},{"$f":"IFERROR(PV_Base!Q28,0)","v":0},{"$f":"IFERROR(PV_Base!R28,0)","v":0},{"$f":"IFERROR(PV_Base!S28,0)","v":0},{"$f":"IFERROR(PV_Base!T28,0)","v":0},{"$f":"IFERROR(PV_Base!U28,0)","v":0},{"$f":"IFERROR(PV_Base!V28,0)","v":0},{"$f":"IFERROR(PV_Base!W28,0)","v":0},{"$f":"IFERROR(PV_Base!X28,0)","v":0},{"$f":"IFERROR(PV_Base!Y28,0)","v":0},{"$f":"IFERROR(PV_Base!Z28,0)","v":0},{"$f":"IFERROR(PV_Base!AA28,0)","v":0},{"$f":"IFERROR(PV_Base!AB28,0)","v":0},{"$f":"IFERROR(PV_Base!AC28,0)","v":0},{"$f":"IFERROR(PV_Base!AD28,0)","v":0},{"$f":"IFERROR(PV_Base!AE28,0)","v":0},{"$f":"IFERROR(PV_Base!AF28,0)","v":0},{"$f":"IFERROR(PV_Base!AG28,0)","v":0},{"$f":"IFERROR(PV_Base!AH28,0)","v":0},{"$f":"IFERROR(PV_Base!AI28,0)","v":0},{"$f":"IFERROR(PV_Base!AJ28,0)","v":0},{"$f":"IFERROR(PV_Base!AK28,0)","v":0},{"$f":"IFERROR(PV_Base!AL28,0)","v":0},{"$f":"IFERROR(PV_Base!AM28,0)","v":0},{"$f":"IFERROR(PV_Base!AN28,0)","v":0},{"$f":"IFERROR(PV_Base!AO28,0)","v":0},{"$f":"IFERROR(PV_Base!AP28,0)","v":0},{"$f":"IFERROR(PV_Base!AQ28,0)","v":0},{"$f":"IFERROR(PV_Base!AR28,0)","v":0},{"$f":"IFERROR(PV_Base!AS28,0)","v":0},{"$f":"IFERROR(PV_Base!AT28,0)","v":0},{"$f":"IFERROR(PV_Base!AU28,0)","v":0},{"$f":"IFERROR(PV_Base!AV28,0)","v":0},{"$f":"IFERROR(PV_Base!AW28,0)","v":0},{"$f":"IFERROR(PV_Base!AX28,0)","v":0},{"$f":"IFERROR(PV_Base!AY28,0)","v":0},{"$f":"IFERROR(PV_Base!AZ28,0)","v":0},{"$f":"IFERROR(PV_Base!BA28,0)","v":0},{"$f":"IFERROR(PV_Base!BB28,0)","v":0},{"$f":"IFERROR(PV_Base!BC28,0)","v":0},{"$f":"IFERROR(PV_Base!BD28,0)","v":0},{"$f":"IFERROR(PV_Base!BE28,0)","v":0},{"$f":"IFERROR(PV_Base!BF28,0)","v":0},{"$f":"IFERROR(PV_Base!BG28,0)","v":0},{"$f":"IFERROR(PV_Base!BH28,0)","v":0},{"$f":"IFERROR(PV_Base!BI28,0)","v":0},{"$f":"IFERROR(PV_Base!BJ28,0)","v":0},{"$f":"IFERROR(PV_Base!BK28,0)","v":0},{"$f":"IFERROR(PV_Base!BL28,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,70,null,{"$f":"IFERROR(PV_Base!D70,0)","v":0},{"$f":"IFERROR(PV_Base!E70,0)","v":0},{"$f":"IFERROR(PV_Base!F70,0)","v":0},{"$f":"IFERROR(PV_Base!G70,0)","v":0},{"$f":"IFERROR(PV_Base!H70,0)","v":0},{"$f":"IFERROR(PV_Base!I70,0)","v":0},{"$f":"IFERROR(PV_Base!J70,0)","v":0},{"$f":"IFERROR(PV_Base!K70,0)","v":4.6875},{"$f":"IFERROR(PV_Base!L70,0)","v":5.3125},{"$f":"IFERROR(PV_Base!M70,0)","v":8.8968112611669063},{"$f":"IFERROR(PV_Base!N70,0)","v":12.197436261166906},{"$f":"IFERROR(PV_Base!O70,0)","v":18.447436261166906},{"$f":"IFERROR(PV_Base!P70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!Q70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!R70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!S70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!T70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!U70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!V70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!W70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!X70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!Y70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!Z70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AA70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AB70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AC70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AD70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AE70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AF70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AG70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AH70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AI70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AJ70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AK70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AL70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AM70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AN70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AO70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AP70,0)","v":24.697436261166906},{"$f":"IFERROR(PV_Base!AQ70,0)","v":0},{"$f":"IFERROR(PV_Base!AR70,0)","v":0},{"$f":"IFERROR(PV_Base!AS70,0)","v":0},{"$f":"IFERROR(PV_Base!AT70,0)","v":0},{"$f":"IFERROR(PV_Base!AU70,0)","v":0},{"$f":"IFERROR(PV_Base!AV70,0)","v":0},{"$f":"IFERROR(PV_Base!AW70,0)","v":0},{"$f":"IFERROR(PV_Base!AX70,0)","v":0},{"$f":"IFERROR(PV_Base!AY70,0)","v":0},{"$f":"IFERROR(PV_Base!AZ70,0)","v":0},{"$f":"IFERROR(PV_Base!BA70,0)","v":0},{"$f":"IFERROR(PV_Base!BB70,0)","v":0},{"$f":"IFERROR(PV_Base!BC70,0)","v":0},{"$f":"IFERROR(PV_Base!BD70,0)","v":0},{"$f":"IFERROR(PV_Base!BE70,0)","v":0},{"$f":"IFERROR(PV_Base!BF70,0)","v":0},{"$f":"IFERROR(PV_Base!BG70,0)","v":0},{"$f":"IFERROR(PV_Base!BH70,0)","v":0},{"$f":"IFERROR(PV_Base!BI70,0)","v":0},{"$f":"IFERROR(PV_Base!BJ70,0)","v":0},{"$f":"IFERROR(PV_Base!BK70,0)","v":0},{"$f":"IFERROR(PV_Base!BL70,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,96,null,{"$f":"IFERROR(PV_Base!D96,0)","v":0},{"$f":"IFERROR(PV_Base!E96,0)","v":0},{"$f":"IFERROR(PV_Base!F96,0)","v":0},{"$f":"IFERROR(PV_Base!G96,0)","v":0},{"$f":"IFERROR(PV_Base!H96,0)","v":0},{"$f":"IFERROR(PV_Base!I96,0)","v":0},{"$f":"IFERROR(PV_Base!J96,0)","v":0},{"$f":"IFERROR(PV_Base!K96,0)","v":0},{"$f":"IFERROR(PV_Base!L96,0)","v":0},{"$f":"IFERROR(PV_Base!M96,0)","v":0},{"$f":"IFERROR(PV_Base!N96,0)","v":0},{"$f":"IFERROR(PV_Base!O96,0)","v":0},{"$f":"IFERROR(PV_Base!P96,0)","v":2.5},{"$f":"IFERROR(PV_Base!Q96,0)","v":5},{"$f":"IFERROR(PV_Base!R96,0)","v":7.5},{"$f":"IFERROR(PV_Base!S96,0)","v":7.5},{"$f":"IFERROR(PV_Base!T96,0)","v":7.5},{"$f":"IFERROR(PV_Base!U96,0)","v":7.5},{"$f":"IFERROR(PV_Base!V96,0)","v":7.5},{"$f":"IFERROR(PV_Base!W96,0)","v":7.5},{"$f":"IFERROR(PV_Base!X96,0)","v":7.5},{"$f":"IFERROR(PV_Base!Y96,0)","v":7.5},{"$f":"IFERROR(PV_Base!Z96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AA96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AB96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AC96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AD96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AE96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AF96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AG96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AH96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AI96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AJ96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AK96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AL96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AM96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AN96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AO96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AP96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AQ96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AR96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AS96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AT96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AU96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AV96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AW96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AX96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AY96,0)","v":7.5},{"$f":"IFERROR(PV_Base!AZ96,0)","v":7.5},{"$f":"IFERROR(PV_Base!BA96,0)","v":7.5},{"$f":"IFERROR(PV_Base!BB96,0)","v":7.5},{"$f":"IFERROR(PV_Base!BC96,0)","v":0},{"$f":"IFERROR(PV_Base!BD96,0)","v":0},{"$f":"IFERROR(PV_Base!BE96,0)","v":0},{"$f":"IFERROR(PV_Base!BF96,0)","v":0},{"$f":"IFERROR(PV_Base!BG96,0)","v":0},{"$f":"IFERROR(PV_Base!BH96,0)","v":0},{"$f":"IFERROR(PV_Base!BI96,0)","v":0},{"$f":"IFERROR(PV_Base!BJ96,0)","v":0},{"$f":"IFERROR(PV_Base!BK96,0)","v":0},{"$f":"IFERROR(PV_Base!BL96,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,121,null,{"$f":"IFERROR(PV_Base!D121,0)","v":0},{"$f":"IFERROR(PV_Base!E121,0)","v":0},{"$f":"IFERROR(PV_Base!F121,0)","v":0},{"$f":"IFERROR(PV_Base!G121,0)","v":0},{"$f":"IFERROR(PV_Base!H121,0)","v":0},{"$f":"IFERROR(PV_Base!I121,0)","v":0},{"$f":"IFERROR(PV_Base!J121,0)","v":0},{"$f":"IFERROR(PV_Base!K121,0)","v":0},{"$f":"IFERROR(PV_Base!L121,0)","v":0},{"$f":"IFERROR(PV_Base!M121,0)","v":0.83333333333333337},{"$f":"IFERROR(PV_Base!N121,0)","v":1.6666666666666667},{"$f":"IFERROR(PV_Base!O121,0)","v":1.6666666666666667},{"$f":"IFERROR(PV_Base!P121,0)","v":1.6666666666666667},{"$f":"IFERROR(PV_Base!Q121,0)","v":1.6666666666666667},{"$f":"IFERROR(PV_Base!R121,0)","v":1.6666666666666667},{"$f":"IFERROR(PV_Base!S121,0)","v":0.83333333333333337},{"$f":"IFERROR(PV_Base!T121,0)","v":0},{"$f":"IFERROR(PV_Base!U121,0)","v":0},{"$f":"IFERROR(PV_Base!V121,0)","v":0},{"$f":"IFERROR(PV_Base!W121,0)","v":0},{"$f":"IFERROR(PV_Base!X121,0)","v":0},{"$f":"IFERROR(PV_Base!Y121,0)","v":0},{"$f":"IFERROR(PV_Base!Z121,0)","v":0},{"$f":"IFERROR(PV_Base!AA121,0)","v":0},{"$f":"IFERROR(PV_Base!AB121,0)","v":0},{"$f":"IFERROR(PV_Base!AC121,0)","v":0},{"$f":"IFERROR(PV_Base!AD121,0)","v":0},{"$f":"IFERROR(PV_Base!AE121,0)","v":0},{"$f":"IFERROR(PV_Base!AF121,0)","v":0},{"$f":"IFERROR(PV_Base!AG121,0)","v":0},{"$f":"IFERROR(PV_Base!AH121,0)","v":0},{"$f":"IFERROR(PV_Base!AI121,0)","v":0},{"$f":"IFERROR(PV_Base!AJ121,0)","v":0},{"$f":"IFERROR(PV_Base!AK121,0)","v":0},{"$f":"IFERROR(PV_Base!AL121,0)","v":0},{"$f":"IFERROR(PV_Base!AM121,0)","v":0},{"$f":"IFERROR(PV_Base!AN121,0)","v":0},{"$f":"IFERROR(PV_Base!AO121,0)","v":0},{"$f":"IFERROR(PV_Base!AP121,0)","v":0},{"$f":"IFERROR(PV_Base!AQ121,0)","v":0},{"$f":"IFERROR(PV_Base!AR121,0)","v":0},{"$f":"IFERROR(PV_Base!AS121,0)","v":0},{"$f":"IFERROR(PV_Base!AT121,0)","v":0},{"$f":"IFERROR(PV_Base!AU121,0)","v":0},{"$f":"IFERROR(PV_Base!AV121,0)","v":0},{"$f":"IFERROR(PV_Base!AW121,0)","v":0},{"$f":"IFERROR(PV_Base!AX121,0)","v":0},{"$f":"IFERROR(PV_Base!AY121,0)","v":0},{"$f":"IFERROR(PV_Base!AZ121,0)","v":0},{"$f":"IFERROR(PV_Base!BA121,0)","v":0},{"$f":"IFERROR(PV_Base!BB121,0)","v":0},{"$f":"IFERROR(PV_Base!BC121,0)","v":0},{"$f":"IFERROR(PV_Base!BD121,0)","v":0},{"$f":"IFERROR(PV_Base!BE121,0)","v":0},{"$f":"IFERROR(PV_Base!BF121,0)","v":0},{"$f":"IFERROR(PV_Base!BG121,0)","v":0},{"$f":"IFERROR(PV_Base!BH121,0)","v":0},{"$f":"IFERROR(PV_Base!BI121,0)","v":0},{"$f":"IFERROR(PV_Base!BJ121,0)","v":0},{"$f":"IFERROR(PV_Base!BK121,0)","v":0},{"$f":"IFERROR(PV_Base!BL121,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"IDA NEW 40-year credits"},null,null,145,null,{"$f":"IFERROR(PV_Base!D145,0)","v":0},{"$f":"IFERROR(PV_Base!E145,0)","v":0},{"$f":"IFERROR(PV_Base!F145,0)","v":0},{"$f":"IFERROR(PV_Base!G145,0)","v":0},{"$f":"IFERROR(PV_Base!H145,0)","v":0},{"$f":"IFERROR(PV_Base!I145,0)","v":0},{"$f":"IFERROR(PV_Base!J145,0)","v":0},{"$f":"IFERROR(PV_Base!K145,0)","v":0},{"$f":"IFERROR(PV_Base!L145,0)","v":0},{"$f":"IFERROR(PV_Base!M145,0)","v":0},{"$f":"IFERROR(PV_Base!N145,0)","v":0},{"$f":"IFERROR(PV_Base!O145,0)","v":0},{"$f":"IFERROR(PV_Base!P145,0)","v":0},{"$f":"IFERROR(PV_Base!Q145,0)","v":0},{"$f":"IFERROR(PV_Base!R145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!S145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!T145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!U145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!V145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!W145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!X145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!Y145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!Z145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AA145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AB145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AC145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AD145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AE145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AF145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AG145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AH145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AI145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AJ145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AK145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AL145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AM145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AN145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AO145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AP145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AQ145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AR145,0)","v":0.34482758620689657},{"$f":"IFERROR(PV_Base!AS145,0)","v":0},{"$f":"IFERROR(PV_Base!AT145,0)","v":0},{"$f":"IFERROR(PV_Base!AU145,0)","v":0},{"$f":"IFERROR(PV_Base!AV145,0)","v":0},{"$f":"IFERROR(PV_Base!AW145,0)","v":0},{"$f":"IFERROR(PV_Base!AX145,0)","v":0},{"$f":"IFERROR(PV_Base!AY145,0)","v":0},{"$f":"IFERROR(PV_Base!AZ145,0)","v":0},{"$f":"IFERROR(PV_Base!BA145,0)","v":0},{"$f":"IFERROR(PV_Base!BB145,0)","v":0},{"$f":"IFERROR(PV_Base!BC145,0)","v":0},{"$f":"IFERROR(PV_Base!BD145,0)","v":0},{"$f":"IFERROR(PV_Base!BE145,0)","v":0},{"$f":"IFERROR(PV_Base!BF145,0)","v":0},{"$f":"IFERROR(PV_Base!BG145,0)","v":0},{"$f":"IFERROR(PV_Base!BH145,0)","v":0},{"$f":"IFERROR(PV_Base!BI145,0)","v":0},{"$f":"IFERROR(PV_Base!BJ145,0)","v":0},{"$f":"IFERROR(PV_Base!BK145,0)","v":0},{"$f":"IFERROR(PV_Base!BL145,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"IDA NEW Regular"},null,null,169,null,{"$f":"IFERROR(PV_Base!D169,0)","v":0},{"$f":"IFERROR(PV_Base!E169,0)","v":0},{"$f":"IFERROR(PV_Base!F169,0)","v":0},{"$f":"IFERROR(PV_Base!G169,0)","v":0},{"$f":"IFERROR(PV_Base!H169,0)","v":0},{"$f":"IFERROR(PV_Base!I169,0)","v":0},{"$f":"IFERROR(PV_Base!J169,0)","v":0},{"$f":"IFERROR(PV_Base!K169,0)","v":0},{"$f":"IFERROR(PV_Base!L169,0)","v":0},{"$f":"IFERROR(PV_Base!M169,0)","v":4},{"$f":"IFERROR(PV_Base!N169,0)","v":4},{"$f":"IFERROR(PV_Base!O169,0)","v":4},{"$f":"IFERROR(PV_Base!P169,0)","v":4},{"$f":"IFERROR(PV_Base!Q169,0)","v":4},{"$f":"IFERROR(PV_Base!R169,0)","v":4},{"$f":"IFERROR(PV_Base!S169,0)","v":4},{"$f":"IFERROR(PV_Base!T169,0)","v":4},{"$f":"IFERROR(PV_Base!U169,0)","v":4},{"$f":"IFERROR(PV_Base!V169,0)","v":4},{"$f":"IFERROR(PV_Base!W169,0)","v":4},{"$f":"IFERROR(PV_Base!X169,0)","v":4},{"$f":"IFERROR(PV_Base!Y169,0)","v":4},{"$f":"IFERROR(PV_Base!Z169,0)","v":4},{"$f":"IFERROR(PV_Base!AA169,0)","v":4},{"$f":"IFERROR(PV_Base!AB169,0)","v":4},{"$f":"IFERROR(PV_Base!AC169,0)","v":4},{"$f":"IFERROR(PV_Base!AD169,0)","v":4},{"$f":"IFERROR(PV_Base!AE169,0)","v":4},{"$f":"IFERROR(PV_Base!AF169,0)","v":4},{"$f":"IFERROR(PV_Base!AG169,0)","v":4},{"$f":"IFERROR(PV_Base!AH169,0)","v":4},{"$f":"IFERROR(PV_Base!AI169,0)","v":4},{"$f":"IFERROR(PV_Base!AJ169,0)","v":4},{"$f":"IFERROR(PV_Base!AK169,0)","v":4},{"$f":"IFERROR(PV_Base!AL169,0)","v":0},{"$f":"IFERROR(PV_Base!AM169,0)","v":0},{"$f":"IFERROR(PV_Base!AN169,0)","v":0},{"$f":"IFERROR(PV_Base!AO169,0)","v":0},{"$f":"IFERROR(PV_Base!AP169,0)","v":0},{"$f":"IFERROR(PV_Base!AQ169,0)","v":0},{"$f":"IFERROR(PV_Base!AR169,0)","v":0},{"$f":"IFERROR(PV_Base!AS169,0)","v":0},{"$f":"IFERROR(PV_Base!AT169,0)","v":0},{"$f":"IFERROR(PV_Base!AU169,0)","v":0},{"$f":"IFERROR(PV_Base!AV169,0)","v":0},{"$f":"IFERROR(PV_Base!AW169,0)","v":0},{"$f":"IFERROR(PV_Base!AX169,0)","v":0},{"$f":"IFERROR(PV_Base!AY169,0)","v":0},{"$f":"IFERROR(PV_Base!AZ169,0)","v":0},{"$f":"IFERROR(PV_Base!BA169,0)","v":0},{"$f":"IFERROR(PV_Base!BB169,0)","v":0},{"$f":"IFERROR(PV_Base!BC169,0)","v":0},{"$f":"IFERROR(PV_Base!BD169,0)","v":0},{"$f":"IFERROR(PV_Base!BE169,0)","v":0},{"$f":"IFERROR(PV_Base!BF169,0)","v":0},{"$f":"IFERROR(PV_Base!BG169,0)","v":0},{"$f":"IFERROR(PV_Base!BH169,0)","v":0},{"$f":"IFERROR(PV_Base!BI169,0)","v":0},{"$f":"IFERROR(PV_Base!BJ169,0)","v":0},{"$f":"IFERROR(PV_Base!BK169,0)","v":0},{"$f":"IFERROR(PV_Base!BL169,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"IDA NEW Blend (also enter) -->"},null,null,193,null,{"$f":"IFERROR(PV_Base!D193,0)","v":0},{"$f":"IFERROR(PV_Base!E193,0)","v":0},{"$f":"IFERROR(PV_Base!F193,0)","v":0},{"$f":"IFERROR(PV_Base!G193,0)","v":0},{"$f":"IFERROR(PV_Base!H193,0)","v":0},{"$f":"IFERROR(PV_Base!I193,0)","v":0},{"$f":"IFERROR(PV_Base!J193,0)","v":0},{"$f":"IFERROR(PV_Base!K193,0)","v":1},{"$f":"IFERROR(PV_Base!L193,0)","v":3},{"$f":"IFERROR(PV_Base!M193,0)","v":6},{"$f":"IFERROR(PV_Base!N193,0)","v":6},{"$f":"IFERROR(PV_Base!O193,0)","v":6},{"$f":"IFERROR(PV_Base!P193,0)","v":6},{"$f":"IFERROR(PV_Base!Q193,0)","v":6},{"$f":"IFERROR(PV_Base!R193,0)","v":6},{"$f":"IFERROR(PV_Base!S193,0)","v":6},{"$f":"IFERROR(PV_Base!T193,0)","v":6},{"$f":"IFERROR(PV_Base!U193,0)","v":6},{"$f":"IFERROR(PV_Base!V193,0)","v":6},{"$f":"IFERROR(PV_Base!W193,0)","v":6},{"$f":"IFERROR(PV_Base!X193,0)","v":6},{"$f":"IFERROR(PV_Base!Y193,0)","v":6},{"$f":"IFERROR(PV_Base!Z193,0)","v":6},{"$f":"IFERROR(PV_Base!AA193,0)","v":6},{"$f":"IFERROR(PV_Base!AB193,0)","v":6},{"$f":"IFERROR(PV_Base!AC193,0)","v":6},{"$f":"IFERROR(PV_Base!AD193,0)","v":0},{"$f":"IFERROR(PV_Base!AE193,0)","v":0},{"$f":"IFERROR(PV_Base!AF193,0)","v":0},{"$f":"IFERROR(PV_Base!AG193,0)","v":0},{"$f":"IFERROR(PV_Base!AH193,0)","v":0},{"$f":"IFERROR(PV_Base!AI193,0)","v":0},{"$f":"IFERROR(PV_Base!AJ193,0)","v":0},{"$f":"IFERROR(PV_Base!AK193,0)","v":0},{"$f":"IFERROR(PV_Base!AL193,0)","v":0},{"$f":"IFERROR(PV_Base!AM193,0)","v":0},{"$f":"IFERROR(PV_Base!AN193,0)","v":0},{"$f":"IFERROR(PV_Base!AO193,0)","v":0},{"$f":"IFERROR(PV_Base!AP193,0)","v":0},{"$f":"IFERROR(PV_Base!AQ193,0)","v":0},{"$f":"IFERROR(PV_Base!AR193,0)","v":0},{"$f":"IFERROR(PV_Base!AS193,0)","v":0},{"$f":"IFERROR(PV_Base!AT193,0)","v":0},{"$f":"IFERROR(PV_Base!AU193,0)","v":0},{"$f":"IFERROR(PV_Base!AV193,0)","v":0},{"$f":"IFERROR(PV_Base!AW193,0)","v":0},{"$f":"IFERROR(PV_Base!AX193,0)","v":0},{"$f":"IFERROR(PV_Base!AY193,0)","v":0},{"$f":"IFERROR(PV_Base!AZ193,0)","v":0},{"$f":"IFERROR(PV_Base!BA193,0)","v":0},{"$f":"IFERROR(PV_Base!BB193,0)","v":0},{"$f":"IFERROR(PV_Base!BC193,0)","v":0},{"$f":"IFERROR(PV_Base!BD193,0)","v":0},{"$f":"IFERROR(PV_Base!BE193,0)","v":0},{"$f":"IFERROR(PV_Base!BF193,0)","v":0},{"$f":"IFERROR(PV_Base!BG193,0)","v":0},{"$f":"IFERROR(PV_Base!BH193,0)","v":0},{"$f":"IFERROR(PV_Base!BI193,0)","v":0},{"$f":"IFERROR(PV_Base!BJ193,0)","v":0},{"$f":"IFERROR(PV_Base!BK193,0)","v":0},{"$f":"IFERROR(PV_Base!BL193,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$17","v":"IDA NEW 60-year credits"},null,null,217,null,{"$f":"IFERROR(PV_Base!D217,0)","v":0},{"$f":"IFERROR(PV_Base!E217,0)","v":0},{"$f":"IFERROR(PV_Base!F217,0)","v":0},{"$f":"IFERROR(PV_Base!G217,0)","v":0},{"$f":"IFERROR(PV_Base!H217,0)","v":0},{"$f":"IFERROR(PV_Base!I217,0)","v":0},{"$f":"IFERROR(PV_Base!J217,0)","v":0},{"$f":"IFERROR(PV_Base!K217,0)","v":0},{"$f":"IFERROR(PV_Base!L217,0)","v":0},{"$f":"IFERROR(PV_Base!M217,0)","v":0},{"$f":"IFERROR(PV_Base!N217,0)","v":0},{"$f":"IFERROR(PV_Base!O217,0)","v":0},{"$f":"IFERROR(PV_Base!P217,0)","v":0},{"$f":"IFERROR(PV_Base!Q217,0)","v":0},{"$f":"IFERROR(PV_Base!R217,0)","v":0},{"$f":"IFERROR(PV_Base!S217,0)","v":0},{"$f":"IFERROR(PV_Base!T217,0)","v":0},{"$f":"IFERROR(PV_Base!U217,0)","v":0},{"$f":"IFERROR(PV_Base!V217,0)","v":0},{"$f":"IFERROR(PV_Base!W217,0)","v":0},{"$f":"IFERROR(PV_Base!X217,0)","v":0},{"$f":"IFERROR(PV_Base!Y217,0)","v":0},{"$f":"IFERROR(PV_Base!Z217,0)","v":0.5},{"$f":"IFERROR(PV_Base!AA217,0)","v":1.5},{"$f":"IFERROR(PV_Base!AB217,0)","v":3},{"$f":"IFERROR(PV_Base!AC217,0)","v":3},{"$f":"IFERROR(PV_Base!AD217,0)","v":3},{"$f":"IFERROR(PV_Base!AE217,0)","v":3},{"$f":"IFERROR(PV_Base!AF217,0)","v":3},{"$f":"IFERROR(PV_Base!AG217,0)","v":3},{"$f":"IFERROR(PV_Base!AH217,0)","v":3},{"$f":"IFERROR(PV_Base!AI217,0)","v":3},{"$f":"IFERROR(PV_Base!AJ217,0)","v":3},{"$f":"IFERROR(PV_Base!AK217,0)","v":3},{"$f":"IFERROR(PV_Base!AL217,0)","v":3},{"$f":"IFERROR(PV_Base!AM217,0)","v":3},{"$f":"IFERROR(PV_Base!AN217,0)","v":3},{"$f":"IFERROR(PV_Base!AO217,0)","v":3},{"$f":"IFERROR(PV_Base!AP217,0)","v":3},{"$f":"IFERROR(PV_Base!AQ217,0)","v":3},{"$f":"IFERROR(PV_Base!AR217,0)","v":3},{"$f":"IFERROR(PV_Base!AS217,0)","v":3},{"$f":"IFERROR(PV_Base!AT217,0)","v":3},{"$f":"IFERROR(PV_Base!AU217,0)","v":3},{"$f":"IFERROR(PV_Base!AV217,0)","v":3},{"$f":"IFERROR(PV_Base!AW217,0)","v":3},{"$f":"IFERROR(PV_Base!AX217,0)","v":3},{"$f":"IFERROR(PV_Base!AY217,0)","v":3},{"$f":"IFERROR(PV_Base!AZ217,0)","v":3},{"$f":"IFERROR(PV_Base!BA217,0)","v":3},{"$f":"IFERROR(PV_Base!BB217,0)","v":3},{"$f":"IFERROR(PV_Base!BC217,0)","v":3},{"$f":"IFERROR(PV_Base!BD217,0)","v":3},{"$f":"IFERROR(PV_Base!BE217,0)","v":3},{"$f":"IFERROR(PV_Base!BF217,0)","v":3},{"$f":"IFERROR(PV_Base!BG217,0)","v":3},{"$f":"IFERROR(PV_Base!BH217,0)","v":3},{"$f":"IFERROR(PV_Base!BI217,0)","v":3},{"$f":"IFERROR(PV_Base!BJ217,0)","v":3},{"$f":"IFERROR(PV_Base!BK217,0)","v":3},{"$f":"IFERROR(PV_Base!BL217,0)","v":3}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,{"$f":"D152+$D$192","v":138},null,{"$f":"IFERROR(PV_Base!D251,0)","v":0},{"$f":"IFERROR(PV_Base!E251,0)","v":0},{"$f":"IFERROR(PV_Base!F251,0)","v":0},{"$f":"IFERROR(PV_Base!G251,0)","v":0},{"$f":"IFERROR(PV_Base!H251,0)","v":0},{"$f":"IFERROR(PV_Base!I251,0)","v":0},{"$f":"IFERROR(PV_Base!J251,0)","v":0},{"$f":"IFERROR(PV_Base!K251,0)","v":0},{"$f":"IFERROR(PV_Base!L251,0)","v":0},{"$f":"IFERROR(PV_Base!M251,0)","v":0},{"$f":"IFERROR(PV_Base!N251,0)","v":0},{"$f":"IFERROR(PV_Base!O251,0)","v":0},{"$f":"IFERROR(PV_Base!P251,0)","v":0},{"$f":"IFERROR(PV_Base!Q251,0)","v":0},{"$f":"IFERROR(PV_Base!R251,0)","v":0},{"$f":"IFERROR(PV_Base!S251,0)","v":0},{"$f":"IFERROR(PV_Base!T251,0)","v":0},{"$f":"IFERROR(PV_Base!U251,0)","v":0},{"$f":"IFERROR(PV_Base!V251,0)","v":0},{"$f":"IFERROR(PV_Base!W251,0)","v":0},{"$f":"IFERROR(PV_Base!X251,0)","v":0},{"$f":"IFERROR(PV_Base!Y251,0)","v":0},{"$f":"IFERROR(PV_Base!Z251,0)","v":0},{"$f":"IFERROR(PV_Base!AA251,0)","v":0},{"$f":"IFERROR(PV_Base!AB251,0)","v":0},{"$f":"IFERROR(PV_Base!AC251,0)","v":0},{"$f":"IFERROR(PV_Base!AD251,0)","v":0},{"$f":"IFERROR(PV_Base!AE251,0)","v":0},{"$f":"IFERROR(PV_Base!AF251,0)","v":0},{"$f":"IFERROR(PV_Base!AG251,0)","v":0},{"$f":"IFERROR(PV_Base!AH251,0)","v":0},{"$f":"IFERROR(PV_Base!AI251,0)","v":0},{"$f":"IFERROR(PV_Base!AJ251,0)","v":0},{"$f":"IFERROR(PV_Base!AK251,0)","v":0},{"$f":"IFERROR(PV_Base!AL251,0)","v":0},{"$f":"IFERROR(PV_Base!AM251,0)","v":0},{"$f":"IFERROR(PV_Base!AN251,0)","v":0},{"$f":"IFERROR(PV_Base!AO251,0)","v":0},{"$f":"IFERROR(PV_Base!AP251,0)","v":0},{"$f":"IFERROR(PV_Base!AQ251,0)","v":0},{"$f":"IFERROR(PV_Base!AR251,0)","v":0},{"$f":"IFERROR(PV_Base!AS251,0)","v":0},{"$f":"IFERROR(PV_Base!AT251,0)","v":0},{"$f":"IFERROR(PV_Base!AU251,0)","v":0},{"$f":"IFERROR(PV_Base!AV251,0)","v":0},{"$f":"IFERROR(PV_Base!AW251,0)","v":0},{"$f":"IFERROR(PV_Base!AX251,0)","v":0},{"$f":"IFERROR(PV_Base!AY251,0)","v":0},{"$f":"IFERROR(PV_Base!AZ251,0)","v":0},{"$f":"IFERROR(PV_Base!BA251,0)","v":0},{"$f":"IFERROR(PV_Base!BB251,0)","v":0},{"$f":"IFERROR(PV_Base!BC251,0)","v":0},{"$f":"IFERROR(PV_Base!BD251,0)","v":0},{"$f":"IFERROR(PV_Base!BE251,0)","v":0},{"$f":"IFERROR(PV_Base!BF251,0)","v":0},{"$f":"IFERROR(PV_Base!BG251,0)","v":0},{"$f":"IFERROR(PV_Base!BH251,0)","v":0},{"$f":"IFERROR(PV_Base!BI251,0)","v":0},{"$f":"IFERROR(PV_Base!BJ251,0)","v":0},{"$f":"IFERROR(PV_Base!BK251,0)","v":0},{"$f":"IFERROR(PV_Base!BL251,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,{"$f":"D153+$D$192","v":164},null,{"$f":"IFERROR(PV_Base!D277,0)","v":0},{"$f":"IFERROR(PV_Base!E277,0)","v":0},{"$f":"IFERROR(PV_Base!F277,0)","v":0},{"$f":"IFERROR(PV_Base!G277,0)","v":0},{"$f":"IFERROR(PV_Base!H277,0)","v":0},{"$f":"IFERROR(PV_Base!I277,0)","v":0},{"$f":"IFERROR(PV_Base!J277,0)","v":0},{"$f":"IFERROR(PV_Base!K277,0)","v":0},{"$f":"IFERROR(PV_Base!L277,0)","v":0},{"$f":"IFERROR(PV_Base!M277,0)","v":0},{"$f":"IFERROR(PV_Base!N277,0)","v":0},{"$f":"IFERROR(PV_Base!O277,0)","v":0},{"$f":"IFERROR(PV_Base!P277,0)","v":0},{"$f":"IFERROR(PV_Base!Q277,0)","v":0},{"$f":"IFERROR(PV_Base!R277,0)","v":0},{"$f":"IFERROR(PV_Base!S277,0)","v":0},{"$f":"IFERROR(PV_Base!T277,0)","v":0},{"$f":"IFERROR(PV_Base!U277,0)","v":0},{"$f":"IFERROR(PV_Base!V277,0)","v":0},{"$f":"IFERROR(PV_Base!W277,0)","v":0},{"$f":"IFERROR(PV_Base!X277,0)","v":0},{"$f":"IFERROR(PV_Base!Y277,0)","v":0},{"$f":"IFERROR(PV_Base!Z277,0)","v":0},{"$f":"IFERROR(PV_Base!AA277,0)","v":0},{"$f":"IFERROR(PV_Base!AB277,0)","v":0},{"$f":"IFERROR(PV_Base!AC277,0)","v":0},{"$f":"IFERROR(PV_Base!AD277,0)","v":0},{"$f":"IFERROR(PV_Base!AE277,0)","v":0},{"$f":"IFERROR(PV_Base!AF277,0)","v":0},{"$f":"IFERROR(PV_Base!AG277,0)","v":0},{"$f":"IFERROR(PV_Base!AH277,0)","v":0},{"$f":"IFERROR(PV_Base!AI277,0)","v":0},{"$f":"IFERROR(PV_Base!AJ277,0)","v":0},{"$f":"IFERROR(PV_Base!AK277,0)","v":0},{"$f":"IFERROR(PV_Base!AL277,0)","v":0},{"$f":"IFERROR(PV_Base!AM277,0)","v":0},{"$f":"IFERROR(PV_Base!AN277,0)","v":0},{"$f":"IFERROR(PV_Base!AO277,0)","v":0},{"$f":"IFERROR(PV_Base!AP277,0)","v":0},{"$f":"IFERROR(PV_Base!AQ277,0)","v":0},{"$f":"IFERROR(PV_Base!AR277,0)","v":0},{"$f":"IFERROR(PV_Base!AS277,0)","v":0},{"$f":"IFERROR(PV_Base!AT277,0)","v":0},{"$f":"IFERROR(PV_Base!AU277,0)","v":0},{"$f":"IFERROR(PV_Base!AV277,0)","v":0},{"$f":"IFERROR(PV_Base!AW277,0)","v":0},{"$f":"IFERROR(PV_Base!AX277,0)","v":0},{"$f":"IFERROR(PV_Base!AY277,0)","v":0},{"$f":"IFERROR(PV_Base!AZ277,0)","v":0},{"$f":"IFERROR(PV_Base!BA277,0)","v":0},{"$f":"IFERROR(PV_Base!BB277,0)","v":0},{"$f":"IFERROR(PV_Base!BC277,0)","v":0},{"$f":"IFERROR(PV_Base!BD277,0)","v":0},{"$f":"IFERROR(PV_Base!BE277,0)","v":0},{"$f":"IFERROR(PV_Base!BF277,0)","v":0},{"$f":"IFERROR(PV_Base!BG277,0)","v":0},{"$f":"IFERROR(PV_Base!BH277,0)","v":0},{"$f":"IFERROR(PV_Base!BI277,0)","v":0},{"$f":"IFERROR(PV_Base!BJ277,0)","v":0},{"$f":"IFERROR(PV_Base!BK277,0)","v":0},{"$f":"IFERROR(PV_Base!BL277,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F205:F207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA205:AA207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY205:AY207)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK205:BK207)","v":0},0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,{"$f":"D155+$D$192","v":190},null,{"$f":"IFERROR(PV_Base!D303,0)","v":0},{"$f":"IFERROR(PV_Base!E303,0)","v":0},{"$f":"IFERROR(PV_Base!F303,0)","v":0},{"$f":"IFERROR(PV_Base!G303,0)","v":0},{"$f":"IFERROR(PV_Base!H303,0)","v":0},{"$f":"IFERROR(PV_Base!I303,0)","v":0},{"$f":"IFERROR(PV_Base!J303,0)","v":0},{"$f":"IFERROR(PV_Base!K303,0)","v":0},{"$f":"IFERROR(PV_Base!L303,0)","v":0},{"$f":"IFERROR(PV_Base!M303,0)","v":0},{"$f":"IFERROR(PV_Base!N303,0)","v":0},{"$f":"IFERROR(PV_Base!O303,0)","v":0},{"$f":"IFERROR(PV_Base!P303,0)","v":0},{"$f":"IFERROR(PV_Base!Q303,0)","v":0},{"$f":"IFERROR(PV_Base!R303,0)","v":0},{"$f":"IFERROR(PV_Base!S303,0)","v":0},{"$f":"IFERROR(PV_Base!T303,0)","v":0},{"$f":"IFERROR(PV_Base!U303,0)","v":0},{"$f":"IFERROR(PV_Base!V303,0)","v":0},{"$f":"IFERROR(PV_Base!W303,0)","v":0},{"$f":"IFERROR(PV_Base!X303,0)","v":0},{"$f":"IFERROR(PV_Base!Y303,0)","v":0},{"$f":"IFERROR(PV_Base!Z303,0)","v":0},{"$f":"IFERROR(PV_Base!AA303,0)","v":0},{"$f":"IFERROR(PV_Base!AB303,0)","v":0},{"$f":"IFERROR(PV_Base!AC303,0)","v":0},{"$f":"IFERROR(PV_Base!AD303,0)","v":0},{"$f":"IFERROR(PV_Base!AE303,0)","v":0},{"$f":"IFERROR(PV_Base!AF303,0)","v":0},{"$f":"IFERROR(PV_Base!AG303,0)","v":0},{"$f":"IFERROR(PV_Base!AH303,0)","v":0},{"$f":"IFERROR(PV_Base!AI303,0)","v":0},{"$f":"IFERROR(PV_Base!AJ303,0)","v":0},{"$f":"IFERROR(PV_Base!AK303,0)","v":0},{"$f":"IFERROR(PV_Base!AL303,0)","v":0},{"$f":"IFERROR(PV_Base!AM303,0)","v":0},{"$f":"IFERROR(PV_Base!AN303,0)","v":0},{"$f":"IFERROR(PV_Base!AO303,0)","v":0},{"$f":"IFERROR(PV_Base!AP303,0)","v":0},{"$f":"IFERROR(PV_Base!AQ303,0)","v":0},{"$f":"IFERROR(PV_Base!AR303,0)","v":0},{"$f":"IFERROR(PV_Base!AS303,0)","v":0},{"$f":"IFERROR(PV_Base!AT303,0)","v":0},{"$f":"IFERROR(PV_Base!AU303,0)","v":0},{"$f":"IFERROR(PV_Base!AV303,0)","v":0},{"$f":"IFERROR(PV_Base!AW303,0)","v":0},{"$f":"IFERROR(PV_Base!AX303,0)","v":0},{"$f":"IFERROR(PV_Base!AY303,0)","v":0},{"$f":"IFERROR(PV_Base!AZ303,0)","v":0},{"$f":"IFERROR(PV_Base!BA303,0)","v":0},{"$f":"IFERROR(PV_Base!BB303,0)","v":0},{"$f":"IFERROR(PV_Base!BC303,0)","v":0},{"$f":"IFERROR(PV_Base!BD303,0)","v":0},{"$f":"IFERROR(PV_Base!BE303,0)","v":0},{"$f":"IFERROR(PV_Base!BF303,0)","v":0},{"$f":"IFERROR(PV_Base!BG303,0)","v":0},{"$f":"IFERROR(PV_Base!BH303,0)","v":0},{"$f":"IFERROR(PV_Base!BI303,0)","v":0},{"$f":"IFERROR(PV_Base!BJ303,0)","v":0},{"$f":"IFERROR(PV_Base!BK303,0)","v":0},{"$f":"IFERROR(PV_Base!BL303,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,{"$f":"D156+$D$192","v":216},null,{"$f":"IFERROR(PV_Base!D329,0)","v":0},{"$f":"IFERROR(PV_Base!E329,0)","v":0},{"$f":"IFERROR(PV_Base!F329,0)","v":0},{"$f":"IFERROR(PV_Base!G329,0)","v":0},{"$f":"IFERROR(PV_Base!H329,0)","v":0},{"$f":"IFERROR(PV_Base!I329,0)","v":0},{"$f":"IFERROR(PV_Base!J329,0)","v":0},{"$f":"IFERROR(PV_Base!K329,0)","v":0},{"$f":"IFERROR(PV_Base!L329,0)","v":0},{"$f":"IFERROR(PV_Base!M329,0)","v":0},{"$f":"IFERROR(PV_Base!N329,0)","v":0},{"$f":"IFERROR(PV_Base!O329,0)","v":0},{"$f":"IFERROR(PV_Base!P329,0)","v":0},{"$f":"IFERROR(PV_Base!Q329,0)","v":0},{"$f":"IFERROR(PV_Base!R329,0)","v":0},{"$f":"IFERROR(PV_Base!S329,0)","v":0},{"$f":"IFERROR(PV_Base!T329,0)","v":0},{"$f":"IFERROR(PV_Base!U329,0)","v":0},{"$f":"IFERROR(PV_Base!V329,0)","v":0},{"$f":"IFERROR(PV_Base!W329,0)","v":0},{"$f":"IFERROR(PV_Base!X329,0)","v":0},{"$f":"IFERROR(PV_Base!Y329,0)","v":0},{"$f":"IFERROR(PV_Base!Z329,0)","v":0},{"$f":"IFERROR(PV_Base!AA329,0)","v":0},{"$f":"IFERROR(PV_Base!AB329,0)","v":0},{"$f":"IFERROR(PV_Base!AC329,0)","v":0},{"$f":"IFERROR(PV_Base!AD329,0)","v":0},{"$f":"IFERROR(PV_Base!AE329,0)","v":0},{"$f":"IFERROR(PV_Base!AF329,0)","v":0},{"$f":"IFERROR(PV_Base!AG329,0)","v":0},{"$f":"IFERROR(PV_Base!AH329,0)","v":0},{"$f":"IFERROR(PV_Base!AI329,0)","v":0},{"$f":"IFERROR(PV_Base!AJ329,0)","v":0},{"$f":"IFERROR(PV_Base!AK329,0)","v":0},{"$f":"IFERROR(PV_Base!AL329,0)","v":0},{"$f":"IFERROR(PV_Base!AM329,0)","v":0},{"$f":"IFERROR(PV_Base!AN329,0)","v":0},{"$f":"IFERROR(PV_Base!AO329,0)","v":0},{"$f":"IFERROR(PV_Base!AP329,0)","v":0},{"$f":"IFERROR(PV_Base!AQ329,0)","v":0},{"$f":"IFERROR(PV_Base!AR329,0)","v":0},{"$f":"IFERROR(PV_Base!AS329,0)","v":0},{"$f":"IFERROR(PV_Base!AT329,0)","v":0},{"$f":"IFERROR(PV_Base!AU329,0)","v":0},{"$f":"IFERROR(PV_Base!AV329,0)","v":0},{"$f":"IFERROR(PV_Base!AW329,0)","v":0},{"$f":"IFERROR(PV_Base!AX329,0)","v":0},{"$f":"IFERROR(PV_Base!AY329,0)","v":0},{"$f":"IFERROR(PV_Base!AZ329,0)","v":0},{"$f":"IFERROR(PV_Base!BA329,0)","v":0},{"$f":"IFERROR(PV_Base!BB329,0)","v":0},{"$f":"IFERROR(PV_Base!BC329,0)","v":0},{"$f":"IFERROR(PV_Base!BD329,0)","v":0},{"$f":"IFERROR(PV_Base!BE329,0)","v":0},{"$f":"IFERROR(PV_Base!BF329,0)","v":0},{"$f":"IFERROR(PV_Base!BG329,0)","v":0},{"$f":"IFERROR(PV_Base!BH329,0)","v":0},{"$f":"IFERROR(PV_Base!BI329,0)","v":0},{"$f":"IFERROR(PV_Base!BJ329,0)","v":0},{"$f":"IFERROR(PV_Base!BK329,0)","v":0},{"$f":"IFERROR(PV_Base!BL329,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,{"$f":"D157+$D$192","v":242},null,{"$f":"IFERROR(PV_Base!D355,0)","v":0},{"$f":"IFERROR(PV_Base!E355,0)","v":0},{"$f":"IFERROR(PV_Base!F355,0)","v":0},{"$f":"IFERROR(PV_Base!G355,0)","v":0},{"$f":"IFERROR(PV_Base!H355,0)","v":0},{"$f":"IFERROR(PV_Base!I355,0)","v":0},{"$f":"IFERROR(PV_Base!J355,0)","v":0},{"$f":"IFERROR(PV_Base!K355,0)","v":0},{"$f":"IFERROR(PV_Base!L355,0)","v":0},{"$f":"IFERROR(PV_Base!M355,0)","v":0},{"$f":"IFERROR(PV_Base!N355,0)","v":0},{"$f":"IFERROR(PV_Base!O355,0)","v":0},{"$f":"IFERROR(PV_Base!P355,0)","v":0},{"$f":"IFERROR(PV_Base!Q355,0)","v":0},{"$f":"IFERROR(PV_Base!R355,0)","v":0},{"$f":"IFERROR(PV_Base!S355,0)","v":0},{"$f":"IFERROR(PV_Base!T355,0)","v":0},{"$f":"IFERROR(PV_Base!U355,0)","v":0},{"$f":"IFERROR(PV_Base!V355,0)","v":0},{"$f":"IFERROR(PV_Base!W355,0)","v":0},{"$f":"IFERROR(PV_Base!X355,0)","v":0},{"$f":"IFERROR(PV_Base!Y355,0)","v":0},{"$f":"IFERROR(PV_Base!Z355,0)","v":0},{"$f":"IFERROR(PV_Base!AA355,0)","v":0},{"$f":"IFERROR(PV_Base!AB355,0)","v":0},{"$f":"IFERROR(PV_Base!AC355,0)","v":0},{"$f":"IFERROR(PV_Base!AD355,0)","v":0},{"$f":"IFERROR(PV_Base!AE355,0)","v":0},{"$f":"IFERROR(PV_Base!AF355,0)","v":0},{"$f":"IFERROR(PV_Base!AG355,0)","v":0},{"$f":"IFERROR(PV_Base!AH355,0)","v":0},{"$f":"IFERROR(PV_Base!AI355,0)","v":0},{"$f":"IFERROR(PV_Base!AJ355,0)","v":0},{"$f":"IFERROR(PV_Base!AK355,0)","v":0},{"$f":"IFERROR(PV_Base!AL355,0)","v":0},{"$f":"IFERROR(PV_Base!AM355,0)","v":0},{"$f":"IFERROR(PV_Base!AN355,0)","v":0},{"$f":"IFERROR(PV_Base!AO355,0)","v":0},{"$f":"IFERROR(PV_Base!AP355,0)","v":0},{"$f":"IFERROR(PV_Base!AQ355,0)","v":0},{"$f":"IFERROR(PV_Base!AR355,0)","v":0},{"$f":"IFERROR(PV_Base!AS355,0)","v":0},{"$f":"IFERROR(PV_Base!AT355,0)","v":0},{"$f":"IFERROR(PV_Base!AU355,0)","v":0},{"$f":"IFERROR(PV_Base!AV355,0)","v":0},{"$f":"IFERROR(PV_Base!AW355,0)","v":0},{"$f":"IFERROR(PV_Base!AX355,0)","v":0},{"$f":"IFERROR(PV_Base!AY355,0)","v":0},{"$f":"IFERROR(PV_Base!AZ355,0)","v":0},{"$f":"IFERROR(PV_Base!BA355,0)","v":0},{"$f":"IFERROR(PV_Base!BB355,0)","v":0},{"$f":"IFERROR(PV_Base!BC355,0)","v":0},{"$f":"IFERROR(PV_Base!BD355,0)","v":0},{"$f":"IFERROR(PV_Base!BE355,0)","v":0},{"$f":"IFERROR(PV_Base!BF355,0)","v":0},{"$f":"IFERROR(PV_Base!BG355,0)","v":0},{"$f":"IFERROR(PV_Base!BH355,0)","v":0},{"$f":"IFERROR(PV_Base!BI355,0)","v":0},{"$f":"IFERROR(PV_Base!BJ355,0)","v":0},{"$f":"IFERROR(PV_Base!BK355,0)","v":0},{"$f":"IFERROR(PV_Base!BL355,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F209+F215","v":0},{"$f":"G209+G215","v":0},0,0,0,0,6.0057250635013002,6.0057250635013002,26.475412824352148,66.920621060223453,108.11923178391523,160.26307793776138,203.25769332237675,228.0638471685306,251.1761548608383,289.67307793776138,322.16658364349081,360.62812210502932,399.08966056656777,437.55119902810623,476.01273748964468,{"$f":"AA209+AA215","v":494.00458819033224},492.02091841599946,489.28384615384613,467.90923076923076,447.99153846153843,438.56999999999994,423.14999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY209+AY215","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK209+BK215","v":0},0,0,0,"NEW_DP_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F210:F214)","v":0},{"$f":"+SUM(G210:G214)","v":0},0,0,0,0,0,0,20.469687760850846,60.914895996722151,102.11350672041392,154.25735287426008,197.25196825887545,222.0581221050293,245.17042979733699,283.66735287426008,322.16658364349081,360.62812210502932,399.08966056656777,437.55119902810623,476.01273748964468,{"$f":"+SUM(AA210:AA214)","v":494.00458819033224},492.02091841599946,489.28384615384613,467.90923076923076,447.99153846153843,438.56999999999994,423.14999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY210:AY214)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK210:BK214)","v":0},0,0,0]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,{"$f":"D160+$D$192","v":268},null,{"$f":"IFERROR(PV_Base!D381,0)","v":0},{"$f":"IFERROR(PV_Base!E381,0)","v":0},{"$f":"IFERROR(PV_Base!F381,0)","v":0},{"$f":"IFERROR(PV_Base!G381,0)","v":0},{"$f":"IFERROR(PV_Base!H381,0)","v":0},{"$f":"IFERROR(PV_Base!I381,0)","v":0},{"$f":"IFERROR(PV_Base!J381,0)","v":0},{"$f":"IFERROR(PV_Base!K381,0)","v":0},{"$f":"IFERROR(PV_Base!L381,0)","v":20.469687760850846},{"$f":"IFERROR(PV_Base!M381,0)","v":60.914895996722151},{"$f":"IFERROR(PV_Base!N381,0)","v":102.11350672041392},{"$f":"IFERROR(PV_Base!O381,0)","v":154.25735287426008},{"$f":"IFERROR(PV_Base!P381,0)","v":197.25196825887545},{"$f":"IFERROR(PV_Base!Q381,0)","v":222.0581221050293},{"$f":"IFERROR(PV_Base!R381,0)","v":245.17042979733699},{"$f":"IFERROR(PV_Base!S381,0)","v":283.66735287426008},{"$f":"IFERROR(PV_Base!T381,0)","v":322.16658364349081},{"$f":"IFERROR(PV_Base!U381,0)","v":360.62812210502932},{"$f":"IFERROR(PV_Base!V381,0)","v":399.08966056656777},{"$f":"IFERROR(PV_Base!W381,0)","v":437.55119902810623},{"$f":"IFERROR(PV_Base!X381,0)","v":476.01273748964468},{"$f":"IFERROR(PV_Base!Y381,0)","v":494.00458819033224},{"$f":"IFERROR(PV_Base!Z381,0)","v":492.02091841599946},{"$f":"IFERROR(PV_Base!AA381,0)","v":489.28384615384613},{"$f":"IFERROR(PV_Base!AB381,0)","v":467.90923076923076},{"$f":"IFERROR(PV_Base!AC381,0)","v":447.99153846153843},{"$f":"IFERROR(PV_Base!AD381,0)","v":438.56999999999994},{"$f":"IFERROR(PV_Base!AE381,0)","v":423.14999999999992},{"$f":"IFERROR(PV_Base!AF381,0)","v":0},{"$f":"IFERROR(PV_Base!AG381,0)","v":0},{"$f":"IFERROR(PV_Base!AH381,0)","v":0},{"$f":"IFERROR(PV_Base!AI381,0)","v":0},{"$f":"IFERROR(PV_Base!AJ381,0)","v":0},{"$f":"IFERROR(PV_Base!AK381,0)","v":0},{"$f":"IFERROR(PV_Base!AL381,0)","v":0},{"$f":"IFERROR(PV_Base!AM381,0)","v":0},{"$f":"IFERROR(PV_Base!AN381,0)","v":0},{"$f":"IFERROR(PV_Base!AO381,0)","v":0},{"$f":"IFERROR(PV_Base!AP381,0)","v":0},{"$f":"IFERROR(PV_Base!AQ381,0)","v":0},{"$f":"IFERROR(PV_Base!AR381,0)","v":0},{"$f":"IFERROR(PV_Base!AS381,0)","v":0},{"$f":"IFERROR(PV_Base!AT381,0)","v":0},{"$f":"IFERROR(PV_Base!AU381,0)","v":0},{"$f":"IFERROR(PV_Base!AV381,0)","v":0},{"$f":"IFERROR(PV_Base!AW381,0)","v":0},{"$f":"IFERROR(PV_Base!AX381,0)","v":0},{"$f":"IFERROR(PV_Base!AY381,0)","v":0},{"$f":"IFERROR(PV_Base!AZ381,0)","v":0},{"$f":"IFERROR(PV_Base!BA381,0)","v":0},{"$f":"IFERROR(PV_Base!BB381,0)","v":0},{"$f":"IFERROR(PV_Base!BC381,0)","v":0},{"$f":"IFERROR(PV_Base!BD381,0)","v":0},{"$f":"IFERROR(PV_Base!BE381,0)","v":0},{"$f":"IFERROR(PV_Base!BF381,0)","v":0},{"$f":"IFERROR(PV_Base!BG381,0)","v":0},{"$f":"IFERROR(PV_Base!BH381,0)","v":0},{"$f":"IFERROR(PV_Base!BI381,0)","v":0},{"$f":"IFERROR(PV_Base!BJ381,0)","v":0},{"$f":"IFERROR(PV_Base!BK381,0)","v":0},{"$f":"IFERROR(PV_Base!BL381,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,{"$f":"D161+$D$192","v":294},null,{"$f":"IFERROR(PV_Base!D407,0)","v":0},{"$f":"IFERROR(PV_Base!E407,0)","v":0},{"$f":"IFERROR(PV_Base!F407,0)","v":0},{"$f":"IFERROR(PV_Base!G407,0)","v":0},{"$f":"IFERROR(PV_Base!H407,0)","v":0},{"$f":"IFERROR(PV_Base!I407,0)","v":0},{"$f":"IFERROR(PV_Base!J407,0)","v":0},{"$f":"IFERROR(PV_Base!K407,0)","v":0},{"$f":"IFERROR(PV_Base!L407,0)","v":0},{"$f":"IFERROR(PV_Base!M407,0)","v":0},{"$f":"IFERROR(PV_Base!N407,0)","v":0},{"$f":"IFERROR(PV_Base!O407,0)","v":0},{"$f":"IFERROR(PV_Base!P407,0)","v":0},{"$f":"IFERROR(PV_Base!Q407,0)","v":0},{"$f":"IFERROR(PV_Base!R407,0)","v":0},{"$f":"IFERROR(PV_Base!S407,0)","v":0},{"$f":"IFERROR(PV_Base!T407,0)","v":0},{"$f":"IFERROR(PV_Base!U407,0)","v":0},{"$f":"IFERROR(PV_Base!V407,0)","v":0},{"$f":"IFERROR(PV_Base!W407,0)","v":0},{"$f":"IFERROR(PV_Base!X407,0)","v":0},{"$f":"IFERROR(PV_Base!Y407,0)","v":0},{"$f":"IFERROR(PV_Base!Z407,0)","v":0},{"$f":"IFERROR(PV_Base!AA407,0)","v":0},{"$f":"IFERROR(PV_Base!AB407,0)","v":0},{"$f":"IFERROR(PV_Base!AC407,0)","v":0},{"$f":"IFERROR(PV_Base!AD407,0)","v":0},{"$f":"IFERROR(PV_Base!AE407,0)","v":0},{"$f":"IFERROR(PV_Base!AF407,0)","v":0},{"$f":"IFERROR(PV_Base!AG407,0)","v":0},{"$f":"IFERROR(PV_Base!AH407,0)","v":0},{"$f":"IFERROR(PV_Base!AI407,0)","v":0},{"$f":"IFERROR(PV_Base!AJ407,0)","v":0},{"$f":"IFERROR(PV_Base!AK407,0)","v":0},{"$f":"IFERROR(PV_Base!AL407,0)","v":0},{"$f":"IFERROR(PV_Base!AM407,0)","v":0},{"$f":"IFERROR(PV_Base!AN407,0)","v":0},{"$f":"IFERROR(PV_Base!AO407,0)","v":0},{"$f":"IFERROR(PV_Base!AP407,0)","v":0},{"$f":"IFERROR(PV_Base!AQ407,0)","v":0},{"$f":"IFERROR(PV_Base!AR407,0)","v":0},{"$f":"IFERROR(PV_Base!AS407,0)","v":0},{"$f":"IFERROR(PV_Base!AT407,0)","v":0},{"$f":"IFERROR(PV_Base!AU407,0)","v":0},{"$f":"IFERROR(PV_Base!AV407,0)","v":0},{"$f":"IFERROR(PV_Base!AW407,0)","v":0},{"$f":"IFERROR(PV_Base!AX407,0)","v":0},{"$f":"IFERROR(PV_Base!AY407,0)","v":0},{"$f":"IFERROR(PV_Base!AZ407,0)","v":0},{"$f":"IFERROR(PV_Base!BA407,0)","v":0},{"$f":"IFERROR(PV_Base!BB407,0)","v":0},{"$f":"IFERROR(PV_Base!BC407,0)","v":0},{"$f":"IFERROR(PV_Base!BD407,0)","v":0},{"$f":"IFERROR(PV_Base!BE407,0)","v":0},{"$f":"IFERROR(PV_Base!BF407,0)","v":0},{"$f":"IFERROR(PV_Base!BG407,0)","v":0},{"$f":"IFERROR(PV_Base!BH407,0)","v":0},{"$f":"IFERROR(PV_Base!BI407,0)","v":0},{"$f":"IFERROR(PV_Base!BJ407,0)","v":0},{"$f":"IFERROR(PV_Base!BK407,0)","v":0},{"$f":"IFERROR(PV_Base!BL407,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,{"$f":"D162+$D$192","v":320},null,{"$f":"IFERROR(PV_Base!D433,0)","v":0},{"$f":"IFERROR(PV_Base!E433,0)","v":0},{"$f":"IFERROR(PV_Base!F433,0)","v":0},{"$f":"IFERROR(PV_Base!G433,0)","v":0},{"$f":"IFERROR(PV_Base!H433,0)","v":0},{"$f":"IFERROR(PV_Base!I433,0)","v":0},{"$f":"IFERROR(PV_Base!J433,0)","v":0},{"$f":"IFERROR(PV_Base!K433,0)","v":0},{"$f":"IFERROR(PV_Base!L433,0)","v":0},{"$f":"IFERROR(PV_Base!M433,0)","v":0},{"$f":"IFERROR(PV_Base!N433,0)","v":0},{"$f":"IFERROR(PV_Base!O433,0)","v":0},{"$f":"IFERROR(PV_Base!P433,0)","v":0},{"$f":"IFERROR(PV_Base!Q433,0)","v":0},{"$f":"IFERROR(PV_Base!R433,0)","v":0},{"$f":"IFERROR(PV_Base!S433,0)","v":0},{"$f":"IFERROR(PV_Base!T433,0)","v":0},{"$f":"IFERROR(PV_Base!U433,0)","v":0},{"$f":"IFERROR(PV_Base!V433,0)","v":0},{"$f":"IFERROR(PV_Base!W433,0)","v":0},{"$f":"IFERROR(PV_Base!X433,0)","v":0},{"$f":"IFERROR(PV_Base!Y433,0)","v":0},{"$f":"IFERROR(PV_Base!Z433,0)","v":0},{"$f":"IFERROR(PV_Base!AA433,0)","v":0},{"$f":"IFERROR(PV_Base!AB433,0)","v":0},{"$f":"IFERROR(PV_Base!AC433,0)","v":0},{"$f":"IFERROR(PV_Base!AD433,0)","v":0},{"$f":"IFERROR(PV_Base!AE433,0)","v":0},{"$f":"IFERROR(PV_Base!AF433,0)","v":0},{"$f":"IFERROR(PV_Base!AG433,0)","v":0},{"$f":"IFERROR(PV_Base!AH433,0)","v":0},{"$f":"IFERROR(PV_Base!AI433,0)","v":0},{"$f":"IFERROR(PV_Base!AJ433,0)","v":0},{"$f":"IFERROR(PV_Base!AK433,0)","v":0},{"$f":"IFERROR(PV_Base!AL433,0)","v":0},{"$f":"IFERROR(PV_Base!AM433,0)","v":0},{"$f":"IFERROR(PV_Base!AN433,0)","v":0},{"$f":"IFERROR(PV_Base!AO433,0)","v":0},{"$f":"IFERROR(PV_Base!AP433,0)","v":0},{"$f":"IFERROR(PV_Base!AQ433,0)","v":0},{"$f":"IFERROR(PV_Base!AR433,0)","v":0},{"$f":"IFERROR(PV_Base!AS433,0)","v":0},{"$f":"IFERROR(PV_Base!AT433,0)","v":0},{"$f":"IFERROR(PV_Base!AU433,0)","v":0},{"$f":"IFERROR(PV_Base!AV433,0)","v":0},{"$f":"IFERROR(PV_Base!AW433,0)","v":0},{"$f":"IFERROR(PV_Base!AX433,0)","v":0},{"$f":"IFERROR(PV_Base!AY433,0)","v":0},{"$f":"IFERROR(PV_Base!AZ433,0)","v":0},{"$f":"IFERROR(PV_Base!BA433,0)","v":0},{"$f":"IFERROR(PV_Base!BB433,0)","v":0},{"$f":"IFERROR(PV_Base!BC433,0)","v":0},{"$f":"IFERROR(PV_Base!BD433,0)","v":0},{"$f":"IFERROR(PV_Base!BE433,0)","v":0},{"$f":"IFERROR(PV_Base!BF433,0)","v":0},{"$f":"IFERROR(PV_Base!BG433,0)","v":0},{"$f":"IFERROR(PV_Base!BH433,0)","v":0},{"$f":"IFERROR(PV_Base!BI433,0)","v":0},{"$f":"IFERROR(PV_Base!BJ433,0)","v":0},{"$f":"IFERROR(PV_Base!BK433,0)","v":0},{"$f":"IFERROR(PV_Base!BL433,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,{"$f":"D163+$D$192","v":346},null,{"$f":"IFERROR(PV_Base!D459,0)","v":0},{"$f":"IFERROR(PV_Base!E459,0)","v":0},{"$f":"IFERROR(PV_Base!F459,0)","v":0},{"$f":"IFERROR(PV_Base!G459,0)","v":0},{"$f":"IFERROR(PV_Base!H459,0)","v":0},{"$f":"IFERROR(PV_Base!I459,0)","v":0},{"$f":"IFERROR(PV_Base!J459,0)","v":0},{"$f":"IFERROR(PV_Base!K459,0)","v":0},{"$f":"IFERROR(PV_Base!L459,0)","v":0},{"$f":"IFERROR(PV_Base!M459,0)","v":0},{"$f":"IFERROR(PV_Base!N459,0)","v":0},{"$f":"IFERROR(PV_Base!O459,0)","v":0},{"$f":"IFERROR(PV_Base!P459,0)","v":0},{"$f":"IFERROR(PV_Base!Q459,0)","v":0},{"$f":"IFERROR(PV_Base!R459,0)","v":0},{"$f":"IFERROR(PV_Base!S459,0)","v":0},{"$f":"IFERROR(PV_Base!T459,0)","v":0},{"$f":"IFERROR(PV_Base!U459,0)","v":0},{"$f":"IFERROR(PV_Base!V459,0)","v":0},{"$f":"IFERROR(PV_Base!W459,0)","v":0},{"$f":"IFERROR(PV_Base!X459,0)","v":0},{"$f":"IFERROR(PV_Base!Y459,0)","v":0},{"$f":"IFERROR(PV_Base!Z459,0)","v":0},{"$f":"IFERROR(PV_Base!AA459,0)","v":0},{"$f":"IFERROR(PV_Base!AB459,0)","v":0},{"$f":"IFERROR(PV_Base!AC459,0)","v":0},{"$f":"IFERROR(PV_Base!AD459,0)","v":0},{"$f":"IFERROR(PV_Base!AE459,0)","v":0},{"$f":"IFERROR(PV_Base!AF459,0)","v":0},{"$f":"IFERROR(PV_Base!AG459,0)","v":0},{"$f":"IFERROR(PV_Base!AH459,0)","v":0},{"$f":"IFERROR(PV_Base!AI459,0)","v":0},{"$f":"IFERROR(PV_Base!AJ459,0)","v":0},{"$f":"IFERROR(PV_Base!AK459,0)","v":0},{"$f":"IFERROR(PV_Base!AL459,0)","v":0},{"$f":"IFERROR(PV_Base!AM459,0)","v":0},{"$f":"IFERROR(PV_Base!AN459,0)","v":0},{"$f":"IFERROR(PV_Base!AO459,0)","v":0},{"$f":"IFERROR(PV_Base!AP459,0)","v":0},{"$f":"IFERROR(PV_Base!AQ459,0)","v":0},{"$f":"IFERROR(PV_Base!AR459,0)","v":0},{"$f":"IFERROR(PV_Base!AS459,0)","v":0},{"$f":"IFERROR(PV_Base!AT459,0)","v":0},{"$f":"IFERROR(PV_Base!AU459,0)","v":0},{"$f":"IFERROR(PV_Base!AV459,0)","v":0},{"$f":"IFERROR(PV_Base!AW459,0)","v":0},{"$f":"IFERROR(PV_Base!AX459,0)","v":0},{"$f":"IFERROR(PV_Base!AY459,0)","v":0},{"$f":"IFERROR(PV_Base!AZ459,0)","v":0},{"$f":"IFERROR(PV_Base!BA459,0)","v":0},{"$f":"IFERROR(PV_Base!BB459,0)","v":0},{"$f":"IFERROR(PV_Base!BC459,0)","v":0},{"$f":"IFERROR(PV_Base!BD459,0)","v":0},{"$f":"IFERROR(PV_Base!BE459,0)","v":0},{"$f":"IFERROR(PV_Base!BF459,0)","v":0},{"$f":"IFERROR(PV_Base!BG459,0)","v":0},{"$f":"IFERROR(PV_Base!BH459,0)","v":0},{"$f":"IFERROR(PV_Base!BI459,0)","v":0},{"$f":"IFERROR(PV_Base!BJ459,0)","v":0},{"$f":"IFERROR(PV_Base!BK459,0)","v":0},{"$f":"IFERROR(PV_Base!BL459,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,{"$f":"D164+$D$192","v":372},null,{"$f":"IFERROR(PV_Base!D485,0)","v":0},{"$f":"IFERROR(PV_Base!E485,0)","v":0},{"$f":"IFERROR(PV_Base!F485,0)","v":0},{"$f":"IFERROR(PV_Base!G485,0)","v":0},{"$f":"IFERROR(PV_Base!H485,0)","v":0},{"$f":"IFERROR(PV_Base!I485,0)","v":0},{"$f":"IFERROR(PV_Base!J485,0)","v":0},{"$f":"IFERROR(PV_Base!K485,0)","v":0},{"$f":"IFERROR(PV_Base!L485,0)","v":0},{"$f":"IFERROR(PV_Base!M485,0)","v":0},{"$f":"IFERROR(PV_Base!N485,0)","v":0},{"$f":"IFERROR(PV_Base!O485,0)","v":0},{"$f":"IFERROR(PV_Base!P485,0)","v":0},{"$f":"IFERROR(PV_Base!Q485,0)","v":0},{"$f":"IFERROR(PV_Base!R485,0)","v":0},{"$f":"IFERROR(PV_Base!S485,0)","v":0},{"$f":"IFERROR(PV_Base!T485,0)","v":0},{"$f":"IFERROR(PV_Base!U485,0)","v":0},{"$f":"IFERROR(PV_Base!V485,0)","v":0},{"$f":"IFERROR(PV_Base!W485,0)","v":0},{"$f":"IFERROR(PV_Base!X485,0)","v":0},{"$f":"IFERROR(PV_Base!Y485,0)","v":0},{"$f":"IFERROR(PV_Base!Z485,0)","v":0},{"$f":"IFERROR(PV_Base!AA485,0)","v":0},{"$f":"IFERROR(PV_Base!AB485,0)","v":0},{"$f":"IFERROR(PV_Base!AC485,0)","v":0},{"$f":"IFERROR(PV_Base!AD485,0)","v":0},{"$f":"IFERROR(PV_Base!AE485,0)","v":0},{"$f":"IFERROR(PV_Base!AF485,0)","v":0},{"$f":"IFERROR(PV_Base!AG485,0)","v":0},{"$f":"IFERROR(PV_Base!AH485,0)","v":0},{"$f":"IFERROR(PV_Base!AI485,0)","v":0},{"$f":"IFERROR(PV_Base!AJ485,0)","v":0},{"$f":"IFERROR(PV_Base!AK485,0)","v":0},{"$f":"IFERROR(PV_Base!AL485,0)","v":0},{"$f":"IFERROR(PV_Base!AM485,0)","v":0},{"$f":"IFERROR(PV_Base!AN485,0)","v":0},{"$f":"IFERROR(PV_Base!AO485,0)","v":0},{"$f":"IFERROR(PV_Base!AP485,0)","v":0},{"$f":"IFERROR(PV_Base!AQ485,0)","v":0},{"$f":"IFERROR(PV_Base!AR485,0)","v":0},{"$f":"IFERROR(PV_Base!AS485,0)","v":0},{"$f":"IFERROR(PV_Base!AT485,0)","v":0},{"$f":"IFERROR(PV_Base!AU485,0)","v":0},{"$f":"IFERROR(PV_Base!AV485,0)","v":0},{"$f":"IFERROR(PV_Base!AW485,0)","v":0},{"$f":"IFERROR(PV_Base!AX485,0)","v":0},{"$f":"IFERROR(PV_Base!AY485,0)","v":0},{"$f":"IFERROR(PV_Base!AZ485,0)","v":0},{"$f":"IFERROR(PV_Base!BA485,0)","v":0},{"$f":"IFERROR(PV_Base!BB485,0)","v":0},{"$f":"IFERROR(PV_Base!BC485,0)","v":0},{"$f":"IFERROR(PV_Base!BD485,0)","v":0},{"$f":"IFERROR(PV_Base!BE485,0)","v":0},{"$f":"IFERROR(PV_Base!BF485,0)","v":0},{"$f":"IFERROR(PV_Base!BG485,0)","v":0},{"$f":"IFERROR(PV_Base!BH485,0)","v":0},{"$f":"IFERROR(PV_Base!BI485,0)","v":0},{"$f":"IFERROR(PV_Base!BJ485,0)","v":0},{"$f":"IFERROR(PV_Base!BK485,0)","v":0},{"$f":"IFERROR(PV_Base!BL485,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F216:F220)","v":0},{"$f":"+SUM(G216:G220)","v":0},0,0,0,0,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,0,0,0,0,0,{"$f":"+SUM(AA216:AA220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY216:AY220)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK216:BK220)","v":0},0,0,0]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,{"$f":"D166+$D$192","v":398},null,{"$f":"IFERROR(PV_Base!D511,0)","v":0},{"$f":"IFERROR(PV_Base!E511,0)","v":0},{"$f":"IFERROR(PV_Base!F511,0)","v":0},{"$f":"IFERROR(PV_Base!G511,0)","v":0},{"$f":"IFERROR(PV_Base!H511,0)","v":0},{"$f":"IFERROR(PV_Base!I511,0)","v":0},{"$f":"IFERROR(PV_Base!J511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!K511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!L511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!M511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!N511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!O511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!P511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!Q511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!R511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!S511,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!T511,0)","v":0},{"$f":"IFERROR(PV_Base!U511,0)","v":0},{"$f":"IFERROR(PV_Base!V511,0)","v":0},{"$f":"IFERROR(PV_Base!W511,0)","v":0},{"$f":"IFERROR(PV_Base!X511,0)","v":0},{"$f":"IFERROR(PV_Base!Y511,0)","v":0},{"$f":"IFERROR(PV_Base!Z511,0)","v":0},{"$f":"IFERROR(PV_Base!AA511,0)","v":0},{"$f":"IFERROR(PV_Base!AB511,0)","v":0},{"$f":"IFERROR(PV_Base!AC511,0)","v":0},{"$f":"IFERROR(PV_Base!AD511,0)","v":0},{"$f":"IFERROR(PV_Base!AE511,0)","v":0},{"$f":"IFERROR(PV_Base!AF511,0)","v":0},{"$f":"IFERROR(PV_Base!AG511,0)","v":0},{"$f":"IFERROR(PV_Base!AH511,0)","v":0},{"$f":"IFERROR(PV_Base!AI511,0)","v":0},{"$f":"IFERROR(PV_Base!AJ511,0)","v":0},{"$f":"IFERROR(PV_Base!AK511,0)","v":0},{"$f":"IFERROR(PV_Base!AL511,0)","v":0},{"$f":"IFERROR(PV_Base!AM511,0)","v":0},{"$f":"IFERROR(PV_Base!AN511,0)","v":0},{"$f":"IFERROR(PV_Base!AO511,0)","v":0},{"$f":"IFERROR(PV_Base!AP511,0)","v":0},{"$f":"IFERROR(PV_Base!AQ511,0)","v":0},{"$f":"IFERROR(PV_Base!AR511,0)","v":0},{"$f":"IFERROR(PV_Base!AS511,0)","v":0},{"$f":"IFERROR(PV_Base!AT511,0)","v":0},{"$f":"IFERROR(PV_Base!AU511,0)","v":0},{"$f":"IFERROR(PV_Base!AV511,0)","v":0},{"$f":"IFERROR(PV_Base!AW511,0)","v":0},{"$f":"IFERROR(PV_Base!AX511,0)","v":0},{"$f":"IFERROR(PV_Base!AY511,0)","v":0},{"$f":"IFERROR(PV_Base!AZ511,0)","v":0},{"$f":"IFERROR(PV_Base!BA511,0)","v":0},{"$f":"IFERROR(PV_Base!BB511,0)","v":0},{"$f":"IFERROR(PV_Base!BC511,0)","v":0},{"$f":"IFERROR(PV_Base!BD511,0)","v":0},{"$f":"IFERROR(PV_Base!BE511,0)","v":0},{"$f":"IFERROR(PV_Base!BF511,0)","v":0},{"$f":"IFERROR(PV_Base!BG511,0)","v":0},{"$f":"IFERROR(PV_Base!BH511,0)","v":0},{"$f":"IFERROR(PV_Base!BI511,0)","v":0},{"$f":"IFERROR(PV_Base!BJ511,0)","v":0},{"$f":"IFERROR(PV_Base!BK511,0)","v":0},{"$f":"IFERROR(PV_Base!BL511,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,{"$f":"D167+$D$192","v":424},null,{"$f":"IFERROR(PV_Base!D537,0)","v":0},{"$f":"IFERROR(PV_Base!E537,0)","v":0},{"$f":"IFERROR(PV_Base!F537,0)","v":0},{"$f":"IFERROR(PV_Base!G537,0)","v":0},{"$f":"IFERROR(PV_Base!H537,0)","v":0},{"$f":"IFERROR(PV_Base!I537,0)","v":0},{"$f":"IFERROR(PV_Base!J537,0)","v":0},{"$f":"IFERROR(PV_Base!K537,0)","v":0},{"$f":"IFERROR(PV_Base!L537,0)","v":0},{"$f":"IFERROR(PV_Base!M537,0)","v":0},{"$f":"IFERROR(PV_Base!N537,0)","v":0},{"$f":"IFERROR(PV_Base!O537,0)","v":0},{"$f":"IFERROR(PV_Base!P537,0)","v":0},{"$f":"IFERROR(PV_Base!Q537,0)","v":0},{"$f":"IFERROR(PV_Base!R537,0)","v":0},{"$f":"IFERROR(PV_Base!S537,0)","v":0},{"$f":"IFERROR(PV_Base!T537,0)","v":0},{"$f":"IFERROR(PV_Base!U537,0)","v":0},{"$f":"IFERROR(PV_Base!V537,0)","v":0},{"$f":"IFERROR(PV_Base!W537,0)","v":0},{"$f":"IFERROR(PV_Base!X537,0)","v":0},{"$f":"IFERROR(PV_Base!Y537,0)","v":0},{"$f":"IFERROR(PV_Base!Z537,0)","v":0},{"$f":"IFERROR(PV_Base!AA537,0)","v":0},{"$f":"IFERROR(PV_Base!AB537,0)","v":0},{"$f":"IFERROR(PV_Base!AC537,0)","v":0},{"$f":"IFERROR(PV_Base!AD537,0)","v":0},{"$f":"IFERROR(PV_Base!AE537,0)","v":0},{"$f":"IFERROR(PV_Base!AF537,0)","v":0},{"$f":"IFERROR(PV_Base!AG537,0)","v":0},{"$f":"IFERROR(PV_Base!AH537,0)","v":0},{"$f":"IFERROR(PV_Base!AI537,0)","v":0},{"$f":"IFERROR(PV_Base!AJ537,0)","v":0},{"$f":"IFERROR(PV_Base!AK537,0)","v":0},{"$f":"IFERROR(PV_Base!AL537,0)","v":0},{"$f":"IFERROR(PV_Base!AM537,0)","v":0},{"$f":"IFERROR(PV_Base!AN537,0)","v":0},{"$f":"IFERROR(PV_Base!AO537,0)","v":0},{"$f":"IFERROR(PV_Base!AP537,0)","v":0},{"$f":"IFERROR(PV_Base!AQ537,0)","v":0},{"$f":"IFERROR(PV_Base!AR537,0)","v":0},{"$f":"IFERROR(PV_Base!AS537,0)","v":0},{"$f":"IFERROR(PV_Base!AT537,0)","v":0},{"$f":"IFERROR(PV_Base!AU537,0)","v":0},{"$f":"IFERROR(PV_Base!AV537,0)","v":0},{"$f":"IFERROR(PV_Base!AW537,0)","v":0},{"$f":"IFERROR(PV_Base!AX537,0)","v":0},{"$f":"IFERROR(PV_Base!AY537,0)","v":0},{"$f":"IFERROR(PV_Base!AZ537,0)","v":0},{"$f":"IFERROR(PV_Base!BA537,0)","v":0},{"$f":"IFERROR(PV_Base!BB537,0)","v":0},{"$f":"IFERROR(PV_Base!BC537,0)","v":0},{"$f":"IFERROR(PV_Base!BD537,0)","v":0},{"$f":"IFERROR(PV_Base!BE537,0)","v":0},{"$f":"IFERROR(PV_Base!BF537,0)","v":0},{"$f":"IFERROR(PV_Base!BG537,0)","v":0},{"$f":"IFERROR(PV_Base!BH537,0)","v":0},{"$f":"IFERROR(PV_Base!BI537,0)","v":0},{"$f":"IFERROR(PV_Base!BJ537,0)","v":0},{"$f":"IFERROR(PV_Base!BK537,0)","v":0},{"$f":"IFERROR(PV_Base!BL537,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,{"$f":"D168+$D$192","v":450},null,{"$f":"IFERROR(PV_Base!D563,0)","v":0},{"$f":"IFERROR(PV_Base!E563,0)","v":0},{"$f":"IFERROR(PV_Base!F563,0)","v":0},{"$f":"IFERROR(PV_Base!G563,0)","v":0},{"$f":"IFERROR(PV_Base!H563,0)","v":0},{"$f":"IFERROR(PV_Base!I563,0)","v":0},{"$f":"IFERROR(PV_Base!J563,0)","v":0},{"$f":"IFERROR(PV_Base!K563,0)","v":0},{"$f":"IFERROR(PV_Base!L563,0)","v":0},{"$f":"IFERROR(PV_Base!M563,0)","v":0},{"$f":"IFERROR(PV_Base!N563,0)","v":0},{"$f":"IFERROR(PV_Base!O563,0)","v":0},{"$f":"IFERROR(PV_Base!P563,0)","v":0},{"$f":"IFERROR(PV_Base!Q563,0)","v":0},{"$f":"IFERROR(PV_Base!R563,0)","v":0},{"$f":"IFERROR(PV_Base!S563,0)","v":0},{"$f":"IFERROR(PV_Base!T563,0)","v":0},{"$f":"IFERROR(PV_Base!U563,0)","v":0},{"$f":"IFERROR(PV_Base!V563,0)","v":0},{"$f":"IFERROR(PV_Base!W563,0)","v":0},{"$f":"IFERROR(PV_Base!X563,0)","v":0},{"$f":"IFERROR(PV_Base!Y563,0)","v":0},{"$f":"IFERROR(PV_Base!Z563,0)","v":0},{"$f":"IFERROR(PV_Base!AA563,0)","v":0},{"$f":"IFERROR(PV_Base!AB563,0)","v":0},{"$f":"IFERROR(PV_Base!AC563,0)","v":0},{"$f":"IFERROR(PV_Base!AD563,0)","v":0},{"$f":"IFERROR(PV_Base!AE563,0)","v":0},{"$f":"IFERROR(PV_Base!AF563,0)","v":0},{"$f":"IFERROR(PV_Base!AG563,0)","v":0},{"$f":"IFERROR(PV_Base!AH563,0)","v":0},{"$f":"IFERROR(PV_Base!AI563,0)","v":0},{"$f":"IFERROR(PV_Base!AJ563,0)","v":0},{"$f":"IFERROR(PV_Base!AK563,0)","v":0},{"$f":"IFERROR(PV_Base!AL563,0)","v":0},{"$f":"IFERROR(PV_Base!AM563,0)","v":0},{"$f":"IFERROR(PV_Base!AN563,0)","v":0},{"$f":"IFERROR(PV_Base!AO563,0)","v":0},{"$f":"IFERROR(PV_Base!AP563,0)","v":0},{"$f":"IFERROR(PV_Base!AQ563,0)","v":0},{"$f":"IFERROR(PV_Base!AR563,0)","v":0},{"$f":"IFERROR(PV_Base!AS563,0)","v":0},{"$f":"IFERROR(PV_Base!AT563,0)","v":0},{"$f":"IFERROR(PV_Base!AU563,0)","v":0},{"$f":"IFERROR(PV_Base!AV563,0)","v":0},{"$f":"IFERROR(PV_Base!AW563,0)","v":0},{"$f":"IFERROR(PV_Base!AX563,0)","v":0},{"$f":"IFERROR(PV_Base!AY563,0)","v":0},{"$f":"IFERROR(PV_Base!AZ563,0)","v":0},{"$f":"IFERROR(PV_Base!BA563,0)","v":0},{"$f":"IFERROR(PV_Base!BB563,0)","v":0},{"$f":"IFERROR(PV_Base!BC563,0)","v":0},{"$f":"IFERROR(PV_Base!BD563,0)","v":0},{"$f":"IFERROR(PV_Base!BE563,0)","v":0},{"$f":"IFERROR(PV_Base!BF563,0)","v":0},{"$f":"IFERROR(PV_Base!BG563,0)","v":0},{"$f":"IFERROR(PV_Base!BH563,0)","v":0},{"$f":"IFERROR(PV_Base!BI563,0)","v":0},{"$f":"IFERROR(PV_Base!BJ563,0)","v":0},{"$f":"IFERROR(PV_Base!BK563,0)","v":0},{"$f":"IFERROR(PV_Base!BL563,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,{"$f":"D169+$D$192","v":476},null,{"$f":"IFERROR(PV_Base!D589,0)","v":0},{"$f":"IFERROR(PV_Base!E589,0)","v":0},{"$f":"IFERROR(PV_Base!F589,0)","v":0},{"$f":"IFERROR(PV_Base!G589,0)","v":0},{"$f":"IFERROR(PV_Base!H589,0)","v":0},{"$f":"IFERROR(PV_Base!I589,0)","v":0},{"$f":"IFERROR(PV_Base!J589,0)","v":0},{"$f":"IFERROR(PV_Base!K589,0)","v":0},{"$f":"IFERROR(PV_Base!L589,0)","v":0},{"$f":"IFERROR(PV_Base!M589,0)","v":0},{"$f":"IFERROR(PV_Base!N589,0)","v":0},{"$f":"IFERROR(PV_Base!O589,0)","v":0},{"$f":"IFERROR(PV_Base!P589,0)","v":0},{"$f":"IFERROR(PV_Base!Q589,0)","v":0},{"$f":"IFERROR(PV_Base!R589,0)","v":0},{"$f":"IFERROR(PV_Base!S589,0)","v":0},{"$f":"IFERROR(PV_Base!T589,0)","v":0},{"$f":"IFERROR(PV_Base!U589,0)","v":0},{"$f":"IFERROR(PV_Base!V589,0)","v":0},{"$f":"IFERROR(PV_Base!W589,0)","v":0},{"$f":"IFERROR(PV_Base!X589,0)","v":0},{"$f":"IFERROR(PV_Base!Y589,0)","v":0},{"$f":"IFERROR(PV_Base!Z589,0)","v":0},{"$f":"IFERROR(PV_Base!AA589,0)","v":0},{"$f":"IFERROR(PV_Base!AB589,0)","v":0},{"$f":"IFERROR(PV_Base!AC589,0)","v":0},{"$f":"IFERROR(PV_Base!AD589,0)","v":0},{"$f":"IFERROR(PV_Base!AE589,0)","v":0},{"$f":"IFERROR(PV_Base!AF589,0)","v":0},{"$f":"IFERROR(PV_Base!AG589,0)","v":0},{"$f":"IFERROR(PV_Base!AH589,0)","v":0},{"$f":"IFERROR(PV_Base!AI589,0)","v":0},{"$f":"IFERROR(PV_Base!AJ589,0)","v":0},{"$f":"IFERROR(PV_Base!AK589,0)","v":0},{"$f":"IFERROR(PV_Base!AL589,0)","v":0},{"$f":"IFERROR(PV_Base!AM589,0)","v":0},{"$f":"IFERROR(PV_Base!AN589,0)","v":0},{"$f":"IFERROR(PV_Base!AO589,0)","v":0},{"$f":"IFERROR(PV_Base!AP589,0)","v":0},{"$f":"IFERROR(PV_Base!AQ589,0)","v":0},{"$f":"IFERROR(PV_Base!AR589,0)","v":0},{"$f":"IFERROR(PV_Base!AS589,0)","v":0},{"$f":"IFERROR(PV_Base!AT589,0)","v":0},{"$f":"IFERROR(PV_Base!AU589,0)","v":0},{"$f":"IFERROR(PV_Base!AV589,0)","v":0},{"$f":"IFERROR(PV_Base!AW589,0)","v":0},{"$f":"IFERROR(PV_Base!AX589,0)","v":0},{"$f":"IFERROR(PV_Base!AY589,0)","v":0},{"$f":"IFERROR(PV_Base!AZ589,0)","v":0},{"$f":"IFERROR(PV_Base!BA589,0)","v":0},{"$f":"IFERROR(PV_Base!BB589,0)","v":0},{"$f":"IFERROR(PV_Base!BC589,0)","v":0},{"$f":"IFERROR(PV_Base!BD589,0)","v":0},{"$f":"IFERROR(PV_Base!BE589,0)","v":0},{"$f":"IFERROR(PV_Base!BF589,0)","v":0},{"$f":"IFERROR(PV_Base!BG589,0)","v":0},{"$f":"IFERROR(PV_Base!BH589,0)","v":0},{"$f":"IFERROR(PV_Base!BI589,0)","v":0},{"$f":"IFERROR(PV_Base!BJ589,0)","v":0},{"$f":"IFERROR(PV_Base!BK589,0)","v":0},{"$f":"IFERROR(PV_Base!BL589,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,{"$f":"D170+$D$192","v":502},null,{"$f":"IFERROR(PV_Base!D615,0)","v":0},{"$f":"IFERROR(PV_Base!E615,0)","v":0},{"$f":"IFERROR(PV_Base!F615,0)","v":0},{"$f":"IFERROR(PV_Base!G615,0)","v":0},{"$f":"IFERROR(PV_Base!H615,0)","v":0},{"$f":"IFERROR(PV_Base!I615,0)","v":0},{"$f":"IFERROR(PV_Base!J615,0)","v":0},{"$f":"IFERROR(PV_Base!K615,0)","v":0},{"$f":"IFERROR(PV_Base!L615,0)","v":0},{"$f":"IFERROR(PV_Base!M615,0)","v":0},{"$f":"IFERROR(PV_Base!N615,0)","v":0},{"$f":"IFERROR(PV_Base!O615,0)","v":0},{"$f":"IFERROR(PV_Base!P615,0)","v":0},{"$f":"IFERROR(PV_Base!Q615,0)","v":0},{"$f":"IFERROR(PV_Base!R615,0)","v":0},{"$f":"IFERROR(PV_Base!S615,0)","v":0},{"$f":"IFERROR(PV_Base!T615,0)","v":0},{"$f":"IFERROR(PV_Base!U615,0)","v":0},{"$f":"IFERROR(PV_Base!V615,0)","v":0},{"$f":"IFERROR(PV_Base!W615,0)","v":0},{"$f":"IFERROR(PV_Base!X615,0)","v":0},{"$f":"IFERROR(PV_Base!Y615,0)","v":0},{"$f":"IFERROR(PV_Base!Z615,0)","v":0},{"$f":"IFERROR(PV_Base!AA615,0)","v":0},{"$f":"IFERROR(PV_Base!AB615,0)","v":0},{"$f":"IFERROR(PV_Base!AC615,0)","v":0},{"$f":"IFERROR(PV_Base!AD615,0)","v":0},{"$f":"IFERROR(PV_Base!AE615,0)","v":0},{"$f":"IFERROR(PV_Base!AF615,0)","v":0},{"$f":"IFERROR(PV_Base!AG615,0)","v":0},{"$f":"IFERROR(PV_Base!AH615,0)","v":0},{"$f":"IFERROR(PV_Base!AI615,0)","v":0},{"$f":"IFERROR(PV_Base!AJ615,0)","v":0},{"$f":"IFERROR(PV_Base!AK615,0)","v":0},{"$f":"IFERROR(PV_Base!AL615,0)","v":0},{"$f":"IFERROR(PV_Base!AM615,0)","v":0},{"$f":"IFERROR(PV_Base!AN615,0)","v":0},{"$f":"IFERROR(PV_Base!AO615,0)","v":0},{"$f":"IFERROR(PV_Base!AP615,0)","v":0},{"$f":"IFERROR(PV_Base!AQ615,0)","v":0},{"$f":"IFERROR(PV_Base!AR615,0)","v":0},{"$f":"IFERROR(PV_Base!AS615,0)","v":0},{"$f":"IFERROR(PV_Base!AT615,0)","v":0},{"$f":"IFERROR(PV_Base!AU615,0)","v":0},{"$f":"IFERROR(PV_Base!AV615,0)","v":0},{"$f":"IFERROR(PV_Base!AW615,0)","v":0},{"$f":"IFERROR(PV_Base!AX615,0)","v":0},{"$f":"IFERROR(PV_Base!AY615,0)","v":0},{"$f":"IFERROR(PV_Base!AZ615,0)","v":0},{"$f":"IFERROR(PV_Base!BA615,0)","v":0},{"$f":"IFERROR(PV_Base!BB615,0)","v":0},{"$f":"IFERROR(PV_Base!BC615,0)","v":0},{"$f":"IFERROR(PV_Base!BD615,0)","v":0},{"$f":"IFERROR(PV_Base!BE615,0)","v":0},{"$f":"IFERROR(PV_Base!BF615,0)","v":0},{"$f":"IFERROR(PV_Base!BG615,0)","v":0},{"$f":"IFERROR(PV_Base!BH615,0)","v":0},{"$f":"IFERROR(PV_Base!BI615,0)","v":0},{"$f":"IFERROR(PV_Base!BJ615,0)","v":0},{"$f":"IFERROR(PV_Base!BK615,0)","v":0},{"$f":"IFERROR(PV_Base!BL615,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F222:F226)","v":0},{"$f":"+SUM(G222:G226)","v":0},87.5,87.5,114.80897413224567,147.98727941378266,89.976035882295335,127.29381366007313,201.18270254896203,313.9604803267398,430.8977837390442,556.32494578053979,712.77089177333096,934.61095676263085,1160.4848128758251,1400.6121148898067,1810.9345905202656,1974.6179293996643,2112.5111188341939,2010.2459816531773,2025.5479397186152,{"$f":"+SUM(AA222:AA226)","v":2137.0282617701605},2256.3286938556571,2522.2861822542159,2602.6125856383574,2377.1945544523428,2195.1778822396109,2092.6550631754517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AY222:AY226)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BK222:BK226)","v":0},0,0,0,"NEW_DP_COM"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,{"$f":"D172+$D$192","v":528},null,{"$f":"IFERROR(PV_Base!D641,0)","v":0},{"$f":"IFERROR(PV_Base!E641,0)","v":0},{"$f":"IFERROR(PV_Base!F641,0)","v":0},{"$f":"IFERROR(PV_Base!G641,0)","v":0},{"$f":"IFERROR(PV_Base!H641,0)","v":0},{"$f":"IFERROR(PV_Base!I641,0)","v":0},{"$f":"IFERROR(PV_Base!J641,0)","v":0},{"$f":"IFERROR(PV_Base!K641,0)","v":0},{"$f":"IFERROR(PV_Base!L641,0)","v":0},{"$f":"IFERROR(PV_Base!M641,0)","v":0},{"$f":"IFERROR(PV_Base!N641,0)","v":0},{"$f":"IFERROR(PV_Base!O641,0)","v":0},{"$f":"IFERROR(PV_Base!P641,0)","v":0},{"$f":"IFERROR(PV_Base!Q641,0)","v":83.333333333333329},{"$f":"IFERROR(PV_Base!R641,0)","v":166.66666666666666},{"$f":"IFERROR(PV_Base!S641,0)","v":250},{"$f":"IFERROR(PV_Base!T641,0)","v":500},{"$f":"IFERROR(PV_Base!U641,0)","v":527.77777777777771},{"$f":"IFERROR(PV_Base!V641,0)","v":555.55555555555532},{"$f":"IFERROR(PV_Base!W641,0)","v":333.33333333333303},{"$f":"IFERROR(PV_Base!X641,0)","v":222.22222222222203},{"$f":"IFERROR(PV_Base!Y641,0)","v":222.22222222222203},{"$f":"IFERROR(PV_Base!Z641,0)","v":222.22222222222203},{"$f":"IFERROR(PV_Base!AA641,0)","v":361.11111111111103},{"$f":"IFERROR(PV_Base!AB641,0)","v":305.55555555555566},{"$f":"IFERROR(PV_Base!AC641,0)","v":277.777777777778},{"$f":"IFERROR(PV_Base!AD641,0)","v":305.55555555555566},{"$f":"IFERROR(PV_Base!AE641,0)","v":425.92592592592609},{"$f":"IFERROR(PV_Base!AF641,0)","v":0},{"$f":"IFERROR(PV_Base!AG641,0)","v":0},{"$f":"IFERROR(PV_Base!AH641,0)","v":0},{"$f":"IFERROR(PV_Base!AI641,0)","v":0},{"$f":"IFERROR(PV_Base!AJ641,0)","v":0},{"$f":"IFERROR(PV_Base!AK641,0)","v":0},{"$f":"IFERROR(PV_Base!AL641,0)","v":0},{"$f":"IFERROR(PV_Base!AM641,0)","v":0},{"$f":"IFERROR(PV_Base!AN641,0)","v":0},{"$f":"IFERROR(PV_Base!AO641,0)","v":0},{"$f":"IFERROR(PV_Base!AP641,0)","v":0},{"$f":"IFERROR(PV_Base!AQ641,0)","v":0},{"$f":"IFERROR(PV_Base!AR641,0)","v":0},{"$f":"IFERROR(PV_Base!AS641,0)","v":0},{"$f":"IFERROR(PV_Base!AT641,0)","v":0},{"$f":"IFERROR(PV_Base!AU641,0)","v":0},{"$f":"IFERROR(PV_Base!AV641,0)","v":0},{"$f":"IFERROR(PV_Base!AW641,0)","v":0},{"$f":"IFERROR(PV_Base!AX641,0)","v":0},{"$f":"IFERROR(PV_Base!AY641,0)","v":0},{"$f":"IFERROR(PV_Base!AZ641,0)","v":0},{"$f":"IFERROR(PV_Base!BA641,0)","v":0},{"$f":"IFERROR(PV_Base!BB641,0)","v":0},{"$f":"IFERROR(PV_Base!BC641,0)","v":0},{"$f":"IFERROR(PV_Base!BD641,0)","v":0},{"$f":"IFERROR(PV_Base!BE641,0)","v":0},{"$f":"IFERROR(PV_Base!BF641,0)","v":0},{"$f":"IFERROR(PV_Base!BG641,0)","v":0},{"$f":"IFERROR(PV_Base!BH641,0)","v":0},{"$f":"IFERROR(PV_Base!BI641,0)","v":0},{"$f":"IFERROR(PV_Base!BJ641,0)","v":0},{"$f":"IFERROR(PV_Base!BK641,0)","v":0},{"$f":"IFERROR(PV_Base!BL641,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,{"$f":"D173+$D$192","v":554},null,{"$f":"IFERROR(PV_Base!D667,0)","v":0},{"$f":"IFERROR(PV_Base!E667,0)","v":0},{"$f":"IFERROR(PV_Base!F667,0)","v":0},{"$f":"IFERROR(PV_Base!G667,0)","v":0},{"$f":"IFERROR(PV_Base!H667,0)","v":27.308974132245666},{"$f":"IFERROR(PV_Base!I667,0)","v":60.487279413782666},{"$f":"IFERROR(PV_Base!J667,0)","v":89.976035882295335},{"$f":"IFERROR(PV_Base!K667,0)","v":127.29381366007313},{"$f":"IFERROR(PV_Base!L667,0)","v":201.18270254896203},{"$f":"IFERROR(PV_Base!M667,0)","v":313.9604803267398},{"$f":"IFERROR(PV_Base!N667,0)","v":430.8977837390442},{"$f":"IFERROR(PV_Base!O667,0)","v":556.32494578053979},{"$f":"IFERROR(PV_Base!P667,0)","v":712.77089177333096},{"$f":"IFERROR(PV_Base!Q667,0)","v":851.27762342929748},{"$f":"IFERROR(PV_Base!R667,0)","v":993.81814620915839},{"$f":"IFERROR(PV_Base!S667,0)","v":1150.6121148898067},{"$f":"IFERROR(PV_Base!T667,0)","v":1310.9345905202656},{"$f":"IFERROR(PV_Base!U667,0)","v":1446.8401516218867},{"$f":"IFERROR(PV_Base!V667,0)","v":1556.9555632786387},{"$f":"IFERROR(PV_Base!W667,0)","v":1676.9126483198443},{"$f":"IFERROR(PV_Base!X667,0)","v":1803.3257174963933},{"$f":"IFERROR(PV_Base!Y667,0)","v":1914.8060395479386},{"$f":"IFERROR(PV_Base!Z667,0)","v":2034.1064716334351},{"$f":"IFERROR(PV_Base!AA667,0)","v":2161.175071143105},{"$f":"IFERROR(PV_Base!AB667,0)","v":2297.0570300828017},{"$f":"IFERROR(PV_Base!AC667,0)","v":2099.416776674565},{"$f":"IFERROR(PV_Base!AD667,0)","v":1889.622326684055},{"$f":"IFERROR(PV_Base!AE667,0)","v":1666.7291372495254},{"$f":"IFERROR(PV_Base!AF667,0)","v":0},{"$f":"IFERROR(PV_Base!AG667,0)","v":0},{"$f":"IFERROR(PV_Base!AH667,0)","v":0},{"$f":"IFERROR(PV_Base!AI667,0)","v":0},{"$f":"IFERROR(PV_Base!AJ667,0)","v":0},{"$f":"IFERROR(PV_Base!AK667,0)","v":0},{"$f":"IFERROR(PV_Base!AL667,0)","v":0},{"$f":"IFERROR(PV_Base!AM667,0)","v":0},{"$f":"IFERROR(PV_Base!AN667,0)","v":0},{"$f":"IFERROR(PV_Base!AO667,0)","v":0},{"$f":"IFERROR(PV_Base!AP667,0)","v":0},{"$f":"IFERROR(PV_Base!AQ667,0)","v":0},{"$f":"IFERROR(PV_Base!AR667,0)","v":0},{"$f":"IFERROR(PV_Base!AS667,0)","v":0},{"$f":"IFERROR(PV_Base!AT667,0)","v":0},{"$f":"IFERROR(PV_Base!AU667,0)","v":0},{"$f":"IFERROR(PV_Base!AV667,0)","v":0},{"$f":"IFERROR(PV_Base!AW667,0)","v":0},{"$f":"IFERROR(PV_Base!AX667,0)","v":0},{"$f":"IFERROR(PV_Base!AY667,0)","v":0},{"$f":"IFERROR(PV_Base!AZ667,0)","v":0},{"$f":"IFERROR(PV_Base!BA667,0)","v":0},{"$f":"IFERROR(PV_Base!BB667,0)","v":0},{"$f":"IFERROR(PV_Base!BC667,0)","v":0},{"$f":"IFERROR(PV_Base!BD667,0)","v":0},{"$f":"IFERROR(PV_Base!BE667,0)","v":0},{"$f":"IFERROR(PV_Base!BF667,0)","v":0},{"$f":"IFERROR(PV_Base!BG667,0)","v":0},{"$f":"IFERROR(PV_Base!BH667,0)","v":0},{"$f":"IFERROR(PV_Base!BI667,0)","v":0},{"$f":"IFERROR(PV_Base!BJ667,0)","v":0},{"$f":"IFERROR(PV_Base!BK667,0)","v":0},{"$f":"IFERROR(PV_Base!BL667,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,{"$f":"D174+$D$192","v":580},null,{"$f":"IFERROR(PV_Base!D693,0)","v":0},{"$f":"IFERROR(PV_Base!E693,0)","v":0},{"$f":"IFERROR(PV_Base!F693,0)","v":87.5},{"$f":"IFERROR(PV_Base!G693,0)","v":87.5},{"$f":"IFERROR(PV_Base!H693,0)","v":87.5},{"$f":"IFERROR(PV_Base!I693,0)","v":87.5},{"$f":"IFERROR(PV_Base!J693,0)","v":0},{"$f":"IFERROR(PV_Base!K693,0)","v":0},{"$f":"IFERROR(PV_Base!L693,0)","v":0},{"$f":"IFERROR(PV_Base!M693,0)","v":0},{"$f":"IFERROR(PV_Base!N693,0)","v":0},{"$f":"IFERROR(PV_Base!O693,0)","v":0},{"$f":"IFERROR(PV_Base!P693,0)","v":0},{"$f":"IFERROR(PV_Base!Q693,0)","v":0},{"$f":"IFERROR(PV_Base!R693,0)","v":0},{"$f":"IFERROR(PV_Base!S693,0)","v":0},{"$f":"IFERROR(PV_Base!T693,0)","v":0},{"$f":"IFERROR(PV_Base!U693,0)","v":0},{"$f":"IFERROR(PV_Base!V693,0)","v":0},{"$f":"IFERROR(PV_Base!W693,0)","v":0},{"$f":"IFERROR(PV_Base!X693,0)","v":0},{"$f":"IFERROR(PV_Base!Y693,0)","v":0},{"$f":"IFERROR(PV_Base!Z693,0)","v":0},{"$f":"IFERROR(PV_Base!AA693,0)","v":0},{"$f":"IFERROR(PV_Base!AB693,0)","v":0},{"$f":"IFERROR(PV_Base!AC693,0)","v":0},{"$f":"IFERROR(PV_Base!AD693,0)","v":0},{"$f":"IFERROR(PV_Base!AE693,0)","v":0},{"$f":"IFERROR(PV_Base!AF693,0)","v":0},{"$f":"IFERROR(PV_Base!AG693,0)","v":0},{"$f":"IFERROR(PV_Base!AH693,0)","v":0},{"$f":"IFERROR(PV_Base!AI693,0)","v":0},{"$f":"IFERROR(PV_Base!AJ693,0)","v":0},{"$f":"IFERROR(PV_Base!AK693,0)","v":0},{"$f":"IFERROR(PV_Base!AL693,0)","v":0},{"$f":"IFERROR(PV_Base!AM693,0)","v":0},{"$f":"IFERROR(PV_Base!AN693,0)","v":0},{"$f":"IFERROR(PV_Base!AO693,0)","v":0},{"$f":"IFERROR(PV_Base!AP693,0)","v":0},{"$f":"IFERROR(PV_Base!AQ693,0)","v":0},{"$f":"IFERROR(PV_Base!AR693,0)","v":0},{"$f":"IFERROR(PV_Base!AS693,0)","v":0},{"$f":"IFERROR(PV_Base!AT693,0)","v":0},{"$f":"IFERROR(PV_Base!AU693,0)","v":0},{"$f":"IFERROR(PV_Base!AV693,0)","v":0},{"$f":"IFERROR(PV_Base!AW693,0)","v":0},{"$f":"IFERROR(PV_Base!AX693,0)","v":0},{"$f":"IFERROR(PV_Base!AY693,0)","v":0},{"$f":"IFERROR(PV_Base!AZ693,0)","v":0},{"$f":"IFERROR(PV_Base!BA693,0)","v":0},{"$f":"IFERROR(PV_Base!BB693,0)","v":0},{"$f":"IFERROR(PV_Base!BC693,0)","v":0},{"$f":"IFERROR(PV_Base!BD693,0)","v":0},{"$f":"IFERROR(PV_Base!BE693,0)","v":0},{"$f":"IFERROR(PV_Base!BF693,0)","v":0},{"$f":"IFERROR(PV_Base!BG693,0)","v":0},{"$f":"IFERROR(PV_Base!BH693,0)","v":0},{"$f":"IFERROR(PV_Base!BI693,0)","v":0},{"$f":"IFERROR(PV_Base!BJ693,0)","v":0},{"$f":"IFERROR(PV_Base!BK693,0)","v":0},{"$f":"IFERROR(PV_Base!BL693,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,{"$f":"D175+$D$192","v":606},null,{"$f":"IFERROR(PV_Base!D719,0)","v":0},{"$f":"IFERROR(PV_Base!E719,0)","v":0},{"$f":"IFERROR(PV_Base!F719,0)","v":0},{"$f":"IFERROR(PV_Base!G719,0)","v":0},{"$f":"IFERROR(PV_Base!H719,0)","v":0},{"$f":"IFERROR(PV_Base!I719,0)","v":0},{"$f":"IFERROR(PV_Base!J719,0)","v":0},{"$f":"IFERROR(PV_Base!K719,0)","v":0},{"$f":"IFERROR(PV_Base!L719,0)","v":0},{"$f":"IFERROR(PV_Base!M719,0)","v":0},{"$f":"IFERROR(PV_Base!N719,0)","v":0},{"$f":"IFERROR(PV_Base!O719,0)","v":0},{"$f":"IFERROR(PV_Base!P719,0)","v":0},{"$f":"IFERROR(PV_Base!Q719,0)","v":0},{"$f":"IFERROR(PV_Base!R719,0)","v":0},{"$f":"IFERROR(PV_Base!S719,0)","v":0},{"$f":"IFERROR(PV_Base!T719,0)","v":0},{"$f":"IFERROR(PV_Base!U719,0)","v":0},{"$f":"IFERROR(PV_Base!V719,0)","v":0},{"$f":"IFERROR(PV_Base!W719,0)","v":0},{"$f":"IFERROR(PV_Base!X719,0)","v":0},{"$f":"IFERROR(PV_Base!Y719,0)","v":0},{"$f":"IFERROR(PV_Base!Z719,0)","v":0},{"$f":"IFERROR(PV_Base!AA719,0)","v":0},{"$f":"IFERROR(PV_Base!AB719,0)","v":0},{"$f":"IFERROR(PV_Base!AC719,0)","v":0},{"$f":"IFERROR(PV_Base!AD719,0)","v":0},{"$f":"IFERROR(PV_Base!AE719,0)","v":0},{"$f":"IFERROR(PV_Base!AF719,0)","v":0},{"$f":"IFERROR(PV_Base!AG719,0)","v":0},{"$f":"IFERROR(PV_Base!AH719,0)","v":0},{"$f":"IFERROR(PV_Base!AI719,0)","v":0},{"$f":"IFERROR(PV_Base!AJ719,0)","v":0},{"$f":"IFERROR(PV_Base!AK719,0)","v":0},{"$f":"IFERROR(PV_Base!AL719,0)","v":0},{"$f":"IFERROR(PV_Base!AM719,0)","v":0},{"$f":"IFERROR(PV_Base!AN719,0)","v":0},{"$f":"IFERROR(PV_Base!AO719,0)","v":0},{"$f":"IFERROR(PV_Base!AP719,0)","v":0},{"$f":"IFERROR(PV_Base!AQ719,0)","v":0},{"$f":"IFERROR(PV_Base!AR719,0)","v":0},{"$f":"IFERROR(PV_Base!AS719,0)","v":0},{"$f":"IFERROR(PV_Base!AT719,0)","v":0},{"$f":"IFERROR(PV_Base!AU719,0)","v":0},{"$f":"IFERROR(PV_Base!AV719,0)","v":0},{"$f":"IFERROR(PV_Base!AW719,0)","v":0},{"$f":"IFERROR(PV_Base!AX719,0)","v":0},{"$f":"IFERROR(PV_Base!AY719,0)","v":0},{"$f":"IFERROR(PV_Base!AZ719,0)","v":0},{"$f":"IFERROR(PV_Base!BA719,0)","v":0},{"$f":"IFERROR(PV_Base!BB719,0)","v":0},{"$f":"IFERROR(PV_Base!BC719,0)","v":0},{"$f":"IFERROR(PV_Base!BD719,0)","v":0},{"$f":"IFERROR(PV_Base!BE719,0)","v":0},{"$f":"IFERROR(PV_Base!BF719,0)","v":0},{"$f":"IFERROR(PV_Base!BG719,0)","v":0},{"$f":"IFERROR(PV_Base!BH719,0)","v":0},{"$f":"IFERROR(PV_Base!BI719,0)","v":0},{"$f":"IFERROR(PV_Base!BJ719,0)","v":0},{"$f":"IFERROR(PV_Base!BK719,0)","v":0},{"$f":"IFERROR(PV_Base!BL719,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,{"$f":"D176+$D$192","v":632},null,{"$f":"IFERROR(PV_Base!D745,0)","v":0},{"$f":"IFERROR(PV_Base!E745,0)","v":0},{"$f":"IFERROR(PV_Base!F745,0)","v":0},{"$f":"IFERROR(PV_Base!G745,0)","v":0},{"$f":"IFERROR(PV_Base!H745,0)","v":0},{"$f":"IFERROR(PV_Base!I745,0)","v":0},{"$f":"IFERROR(PV_Base!J745,0)","v":0},{"$f":"IFERROR(PV_Base!K745,0)","v":0},{"$f":"IFERROR(PV_Base!L745,0)","v":0},{"$f":"IFERROR(PV_Base!M745,0)","v":0},{"$f":"IFERROR(PV_Base!N745,0)","v":0},{"$f":"IFERROR(PV_Base!O745,0)","v":0},{"$f":"IFERROR(PV_Base!P745,0)","v":0},{"$f":"IFERROR(PV_Base!Q745,0)","v":0},{"$f":"IFERROR(PV_Base!R745,0)","v":0},{"$f":"IFERROR(PV_Base!S745,0)","v":0},{"$f":"IFERROR(PV_Base!T745,0)","v":0},{"$f":"IFERROR(PV_Base!U745,0)","v":0},{"$f":"IFERROR(PV_Base!V745,0)","v":0},{"$f":"IFERROR(PV_Base!W745,0)","v":0},{"$f":"IFERROR(PV_Base!X745,0)","v":0},{"$f":"IFERROR(PV_Base!Y745,0)","v":0},{"$f":"IFERROR(PV_Base!Z745,0)","v":0},{"$f":"IFERROR(PV_Base!AA745,0)","v":0},{"$f":"IFERROR(PV_Base!AB745,0)","v":0},{"$f":"IFERROR(PV_Base!AC745,0)","v":0},{"$f":"IFERROR(PV_Base!AD745,0)","v":0},{"$f":"IFERROR(PV_Base!AE745,0)","v":0},{"$f":"IFERROR(PV_Base!AF745,0)","v":0},{"$f":"IFERROR(PV_Base!AG745,0)","v":0},{"$f":"IFERROR(PV_Base!AH745,0)","v":0},{"$f":"IFERROR(PV_Base!AI745,0)","v":0},{"$f":"IFERROR(PV_Base!AJ745,0)","v":0},{"$f":"IFERROR(PV_Base!AK745,0)","v":0},{"$f":"IFERROR(PV_Base!AL745,0)","v":0},{"$f":"IFERROR(PV_Base!AM745,0)","v":0},{"$f":"IFERROR(PV_Base!AN745,0)","v":0},{"$f":"IFERROR(PV_Base!AO745,0)","v":0},{"$f":"IFERROR(PV_Base!AP745,0)","v":0},{"$f":"IFERROR(PV_Base!AQ745,0)","v":0},{"$f":"IFERROR(PV_Base!AR745,0)","v":0},{"$f":"IFERROR(PV_Base!AS745,0)","v":0},{"$f":"IFERROR(PV_Base!AT745,0)","v":0},{"$f":"IFERROR(PV_Base!AU745,0)","v":0},{"$f":"IFERROR(PV_Base!AV745,0)","v":0},{"$f":"IFERROR(PV_Base!AW745,0)","v":0},{"$f":"IFERROR(PV_Base!AX745,0)","v":0},{"$f":"IFERROR(PV_Base!AY745,0)","v":0},{"$f":"IFERROR(PV_Base!AZ745,0)","v":0},{"$f":"IFERROR(PV_Base!BA745,0)","v":0},{"$f":"IFERROR(PV_Base!BB745,0)","v":0},{"$f":"IFERROR(PV_Base!BC745,0)","v":0},{"$f":"IFERROR(PV_Base!BD745,0)","v":0},{"$f":"IFERROR(PV_Base!BE745,0)","v":0},{"$f":"IFERROR(PV_Base!BF745,0)","v":0},{"$f":"IFERROR(PV_Base!BG745,0)","v":0},{"$f":"IFERROR(PV_Base!BH745,0)","v":0},{"$f":"IFERROR(PV_Base!BI745,0)","v":0},{"$f":"IFERROR(PV_Base!BJ745,0)","v":0},{"$f":"IFERROR(PV_Base!BK745,0)","v":0},{"$f":"IFERROR(PV_Base!BL745,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F228+F232","v":0},{"$f":"G228+G232","v":0},288.38202699511834,670.62147761766698,1206.3005604883995,1342.1332490163522,1323.1162531844141,2774.0454845054501,2280.5879168744077,1942.8120846995166,2169.5560846899989,1975.8093909497159,1832.2576031368155,1777.3627204192335,2137.7830321587903,2219.4070335236484,2414.2101178887137,2520.9187510083452,2843.2372481939174,2763.0177438577311,2774.4779598712821,{"$f":"AA228+AA232","v":2991.8867657856827},3342.6296028277147,2390.639597531489,2755.6445406766061,2454.5268768353408,2321.5811435895084,2585.1185361117882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY228+AY232","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK228+BK232","v":0},0,0,0]
[{"$f":"A$106","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F229:F231)","v":0},{"$f":"SUM(G229:G231)","v":0},288.38202699511834,670.62147761766698,1206.3005604883995,1342.1332490163522,1323.1162531844141,2774.0454845054501,2280.5879168744077,1942.8120846995166,2169.5560846899989,1975.8093909497159,1832.2576031368155,1777.3627204192335,2137.7830321587903,2219.4070335236484,2414.2101178887137,2520.9187510083452,2843.2372481939174,2763.0177438577311,2774.4779598712821,{"$f":"SUM(AA229:AA231)","v":2991.8867657856827},3342.6296028277147,2390.639597531489,2755.6445406766061,2454.5268768353408,2321.5811435895084,2585.1185361117882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY229:AY231)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK229:BK231)","v":0},0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!F18,0)","v":288.38202699511834},{"$f":"IFERROR(PV_LC_NR1!G18,0)","v":670.62147761766698},{"$f":"IFERROR(PV_LC_NR1!H18,0)","v":770.61803302010162},{"$f":"IFERROR(PV_LC_NR1!I18,0)","v":708.6276342913294},{"$f":"IFERROR(PV_LC_NR1!J18,0)","v":958.22807784578674},{"$f":"IFERROR(PV_LC_NR1!K18,0)","v":1114.9031401393556},{"$f":"IFERROR(PV_LC_NR1!L18,0)","v":985.07978303592381},{"$f":"IFERROR(PV_LC_NR1!M18,0)","v":990.77939980359747},{"$f":"IFERROR(PV_LC_NR1!N18,0)","v":1137.7523166849085},{"$f":"IFERROR(PV_LC_NR1!O18,0)","v":996.91279515287761},{"$f":"IFERROR(PV_LC_NR1!P18,0)","v":934.45334370518833},{"$f":"IFERROR(PV_LC_NR1!Q18,0)","v":936.04979531397794},{"$f":"IFERROR(PV_LC_NR1!R18,0)","v":936.22565831993677},{"$f":"IFERROR(PV_LC_NR1!S18,0)","v":935.08473968082581},{"$f":"IFERROR(PV_LC_NR1!T18,0)","v":932.72507685844892},{"$f":"IFERROR(PV_LC_NR1!U18,0)","v":929.23922387016376},{"$f":"IFERROR(PV_LC_NR1!V18,0)","v":924.71452402528439},{"$f":"IFERROR(PV_LC_NR1!W18,0)","v":919.23336994179874},{"$f":"IFERROR(PV_LC_NR1!X18,0)","v":912.87345141293076},{"$f":"IFERROR(PV_LC_NR1!Y18,0)","v":905.70799166829147},{"$f":"IFERROR(PV_LC_NR1!Z18,0)","v":897.80597255058399},{"$f":"IFERROR(PV_LC_NR1!AA18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AB18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AC18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AD18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AE18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AF18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AG18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AH18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AI18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AJ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AK18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AL18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AM18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AN18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AO18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AP18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AQ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AR18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AS18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AT18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AU18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AV18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AW18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AX18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AY18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AZ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BA18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BB18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BC18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BD18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BE18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BF18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BG18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BH18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BI18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BJ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BK18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BL18,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!H18,0)","v":435.68252746829791},{"$f":"IFERROR(PV_LC_NR2!I18,0)","v":633.50561472502284},{"$f":"IFERROR(PV_LC_NR2!J18,0)","v":364.88817533862732},{"$f":"IFERROR(PV_LC_NR2!K18,0)","v":397.08878963867471},{"$f":"IFERROR(PV_LC_NR2!L18,0)","v":499.89123318240911},{"$f":"IFERROR(PV_LC_NR2!M18,0)","v":509.54369132756437},{"$f":"IFERROR(PV_LC_NR2!N18,0)","v":490.52794491804434},{"$f":"IFERROR(PV_LC_NR2!O18,0)","v":472.22185033557366},{"$f":"IFERROR(PV_LC_NR2!P18,0)","v":473.54054579654814},{"$f":"IFERROR(PV_LC_NR2!Q18,0)","v":528.80735189815641},{"$f":"IFERROR(PV_LC_NR2!R18,0)","v":645.99570424075637},{"$f":"IFERROR(PV_LC_NR2!S18,0)","v":757.08065670543965},{"$f":"IFERROR(PV_LC_NR2!T18,0)","v":813.42303214399612},{"$f":"IFERROR(PV_LC_NR2!U18,0)","v":830.05076738964067},{"$f":"IFERROR(PV_LC_NR2!V18,0)","v":829.22769817484732},{"$f":"IFERROR(PV_LC_NR2!W18,0)","v":827.31003294761888},{"$f":"IFERROR(PV_LC_NR2!X18,0)","v":824.38061683718752},{"$f":"IFERROR(PV_LC_NR2!Y18,0)","v":820.51763601632342},{"$f":"IFERROR(PV_LC_NR2!Z18,0)","v":815.79485005798256},{"$f":"IFERROR(PV_LC_NR2!AA18,0)","v":810.2818134378897},{"$f":"IFERROR(PV_LC_NR2!AB18,0)","v":804.04408666953987},{"$f":"IFERROR(PV_LC_NR2!AC18,0)","v":392.79531704719898},{"$f":"IFERROR(PV_LC_NR2!AD18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AE18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AF18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AG18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AH18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AI18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AJ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AK18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AL18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AM18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AN18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AO18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AP18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AQ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AR18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AS18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AT18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AU18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AV18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AW18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AX18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AY18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AZ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BA18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BB18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BC18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BD18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BE18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BF18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BG18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BH18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BI18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BJ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BK18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BL18,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!H18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!I18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!J18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!K18,0)","v":1262.0535547274199},{"$f":"IFERROR(PV_LC_NR3!L18,0)","v":795.61690065607468},{"$f":"IFERROR(PV_LC_NR3!M18,0)","v":442.48899356835477},{"$f":"IFERROR(PV_LC_NR3!N18,0)","v":541.27582308704598},{"$f":"IFERROR(PV_LC_NR3!O18,0)","v":506.67474546126454},{"$f":"IFERROR(PV_LC_NR3!P18,0)","v":424.263713635079},{"$f":"IFERROR(PV_LC_NR3!Q18,0)","v":312.50557320709908},{"$f":"IFERROR(PV_LC_NR3!R18,0)","v":555.56166959809696},{"$f":"IFERROR(PV_LC_NR3!S18,0)","v":527.24163713738312},{"$f":"IFERROR(PV_LC_NR3!T18,0)","v":668.06200888626881},{"$f":"IFERROR(PV_LC_NR3!U18,0)","v":761.6287597485408},{"$f":"IFERROR(PV_LC_NR3!V18,0)","v":1089.2950259937857},{"$f":"IFERROR(PV_LC_NR3!W18,0)","v":1016.4743409683138},{"$f":"IFERROR(PV_LC_NR3!X18,0)","v":1037.2238916211638},{"$f":"IFERROR(PV_LC_NR3!Y18,0)","v":1265.661138101068},{"$f":"IFERROR(PV_LC_NR3!Z18,0)","v":1629.0287802191485},{"$f":"IFERROR(PV_LC_NR3!AA18,0)","v":1580.3577840935991},{"$f":"IFERROR(PV_LC_NR3!AB18,0)","v":1951.600454007066},{"$f":"IFERROR(PV_LC_NR3!AC18,0)","v":2061.7315597881416},{"$f":"IFERROR(PV_LC_NR3!AD18,0)","v":2321.5811435895084},{"$f":"IFERROR(PV_LC_NR3!AE18,0)","v":2585.1185361117882},{"$f":"IFERROR(PV_LC_NR3!AF18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AG18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AH18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AI18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AJ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AK18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AL18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AM18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AN18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AO18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AP18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AQ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AR18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AS18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AT18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AU18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AV18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AW18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AX18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AY18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AZ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BA18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BB18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BC18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BD18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BE18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BF18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BG18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BH18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BI18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BJ18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BK18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BL18,0)","v":0}]
[{"$f":"A$110","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F233:F235)","v":0},{"$f":"SUM(G233:G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA233:AA235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY233:AY235)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK233:BK235)","v":0},0,0,0]
[{"$f":"A$111","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D183+$D$192","v":658},null,{"$f":"IFERROR(PV_Base!D771,0)","v":0},{"$f":"IFERROR(PV_Base!E771,0)","v":0},{"$f":"IFERROR(PV_Base!F771,0)","v":0},{"$f":"IFERROR(PV_Base!G771,0)","v":0},{"$f":"IFERROR(PV_Base!H771,0)","v":0},{"$f":"IFERROR(PV_Base!I771,0)","v":0},{"$f":"IFERROR(PV_Base!J771,0)","v":0},{"$f":"IFERROR(PV_Base!K771,0)","v":0},{"$f":"IFERROR(PV_Base!L771,0)","v":0},{"$f":"IFERROR(PV_Base!M771,0)","v":0},{"$f":"IFERROR(PV_Base!N771,0)","v":0},{"$f":"IFERROR(PV_Base!O771,0)","v":0},{"$f":"IFERROR(PV_Base!P771,0)","v":0},{"$f":"IFERROR(PV_Base!Q771,0)","v":0},{"$f":"IFERROR(PV_Base!R771,0)","v":0},{"$f":"IFERROR(PV_Base!S771,0)","v":0},{"$f":"IFERROR(PV_Base!T771,0)","v":0},{"$f":"IFERROR(PV_Base!U771,0)","v":0},{"$f":"IFERROR(PV_Base!V771,0)","v":0},{"$f":"IFERROR(PV_Base!W771,0)","v":0},{"$f":"IFERROR(PV_Base!X771,0)","v":0},{"$f":"IFERROR(PV_Base!Y771,0)","v":0},{"$f":"IFERROR(PV_Base!Z771,0)","v":0},{"$f":"IFERROR(PV_Base!AA771,0)","v":0},{"$f":"IFERROR(PV_Base!AB771,0)","v":0},{"$f":"IFERROR(PV_Base!AC771,0)","v":0},{"$f":"IFERROR(PV_Base!AD771,0)","v":0},{"$f":"IFERROR(PV_Base!AE771,0)","v":0},{"$f":"IFERROR(PV_Base!AF771,0)","v":0},{"$f":"IFERROR(PV_Base!AG771,0)","v":0},{"$f":"IFERROR(PV_Base!AH771,0)","v":0},{"$f":"IFERROR(PV_Base!AI771,0)","v":0},{"$f":"IFERROR(PV_Base!AJ771,0)","v":0},{"$f":"IFERROR(PV_Base!AK771,0)","v":0},{"$f":"IFERROR(PV_Base!AL771,0)","v":0},{"$f":"IFERROR(PV_Base!AM771,0)","v":0},{"$f":"IFERROR(PV_Base!AN771,0)","v":0},{"$f":"IFERROR(PV_Base!AO771,0)","v":0},{"$f":"IFERROR(PV_Base!AP771,0)","v":0},{"$f":"IFERROR(PV_Base!AQ771,0)","v":0},{"$f":"IFERROR(PV_Base!AR771,0)","v":0},{"$f":"IFERROR(PV_Base!AS771,0)","v":0},{"$f":"IFERROR(PV_Base!AT771,0)","v":0},{"$f":"IFERROR(PV_Base!AU771,0)","v":0},{"$f":"IFERROR(PV_Base!AV771,0)","v":0},{"$f":"IFERROR(PV_Base!AW771,0)","v":0},{"$f":"IFERROR(PV_Base!AX771,0)","v":0},{"$f":"IFERROR(PV_Base!AY771,0)","v":0},{"$f":"IFERROR(PV_Base!AZ771,0)","v":0},{"$f":"IFERROR(PV_Base!BA771,0)","v":0},{"$f":"IFERROR(PV_Base!BB771,0)","v":0},{"$f":"IFERROR(PV_Base!BC771,0)","v":0},{"$f":"IFERROR(PV_Base!BD771,0)","v":0},{"$f":"IFERROR(PV_Base!BE771,0)","v":0},{"$f":"IFERROR(PV_Base!BF771,0)","v":0},{"$f":"IFERROR(PV_Base!BG771,0)","v":0},{"$f":"IFERROR(PV_Base!BH771,0)","v":0},{"$f":"IFERROR(PV_Base!BI771,0)","v":0},{"$f":"IFERROR(PV_Base!BJ771,0)","v":0},{"$f":"IFERROR(PV_Base!BK771,0)","v":0},{"$f":"IFERROR(PV_Base!BL771,0)","v":0}]
[{"$f":"A$112","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D184+$D$192","v":684},null,{"$f":"IFERROR(PV_Base!D797,0)","v":0},{"$f":"IFERROR(PV_Base!E797,0)","v":0},{"$f":"IFERROR(PV_Base!F797,0)","v":0},{"$f":"IFERROR(PV_Base!G797,0)","v":0},{"$f":"IFERROR(PV_Base!H797,0)","v":0},{"$f":"IFERROR(PV_Base!I797,0)","v":0},{"$f":"IFERROR(PV_Base!J797,0)","v":0},{"$f":"IFERROR(PV_Base!K797,0)","v":0},{"$f":"IFERROR(PV_Base!L797,0)","v":0},{"$f":"IFERROR(PV_Base!M797,0)","v":0},{"$f":"IFERROR(PV_Base!N797,0)","v":0},{"$f":"IFERROR(PV_Base!O797,0)","v":0},{"$f":"IFERROR(PV_Base!P797,0)","v":0},{"$f":"IFERROR(PV_Base!Q797,0)","v":0},{"$f":"IFERROR(PV_Base!R797,0)","v":0},{"$f":"IFERROR(PV_Base!S797,0)","v":0},{"$f":"IFERROR(PV_Base!T797,0)","v":0},{"$f":"IFERROR(PV_Base!U797,0)","v":0},{"$f":"IFERROR(PV_Base!V797,0)","v":0},{"$f":"IFERROR(PV_Base!W797,0)","v":0},{"$f":"IFERROR(PV_Base!X797,0)","v":0},{"$f":"IFERROR(PV_Base!Y797,0)","v":0},{"$f":"IFERROR(PV_Base!Z797,0)","v":0},{"$f":"IFERROR(PV_Base!AA797,0)","v":0},{"$f":"IFERROR(PV_Base!AB797,0)","v":0},{"$f":"IFERROR(PV_Base!AC797,0)","v":0},{"$f":"IFERROR(PV_Base!AD797,0)","v":0},{"$f":"IFERROR(PV_Base!AE797,0)","v":0},{"$f":"IFERROR(PV_Base!AF797,0)","v":0},{"$f":"IFERROR(PV_Base!AG797,0)","v":0},{"$f":"IFERROR(PV_Base!AH797,0)","v":0},{"$f":"IFERROR(PV_Base!AI797,0)","v":0},{"$f":"IFERROR(PV_Base!AJ797,0)","v":0},{"$f":"IFERROR(PV_Base!AK797,0)","v":0},{"$f":"IFERROR(PV_Base!AL797,0)","v":0},{"$f":"IFERROR(PV_Base!AM797,0)","v":0},{"$f":"IFERROR(PV_Base!AN797,0)","v":0},{"$f":"IFERROR(PV_Base!AO797,0)","v":0},{"$f":"IFERROR(PV_Base!AP797,0)","v":0},{"$f":"IFERROR(PV_Base!AQ797,0)","v":0},{"$f":"IFERROR(PV_Base!AR797,0)","v":0},{"$f":"IFERROR(PV_Base!AS797,0)","v":0},{"$f":"IFERROR(PV_Base!AT797,0)","v":0},{"$f":"IFERROR(PV_Base!AU797,0)","v":0},{"$f":"IFERROR(PV_Base!AV797,0)","v":0},{"$f":"IFERROR(PV_Base!AW797,0)","v":0},{"$f":"IFERROR(PV_Base!AX797,0)","v":0},{"$f":"IFERROR(PV_Base!AY797,0)","v":0},{"$f":"IFERROR(PV_Base!AZ797,0)","v":0},{"$f":"IFERROR(PV_Base!BA797,0)","v":0},{"$f":"IFERROR(PV_Base!BB797,0)","v":0},{"$f":"IFERROR(PV_Base!BC797,0)","v":0},{"$f":"IFERROR(PV_Base!BD797,0)","v":0},{"$f":"IFERROR(PV_Base!BE797,0)","v":0},{"$f":"IFERROR(PV_Base!BF797,0)","v":0},{"$f":"IFERROR(PV_Base!BG797,0)","v":0},{"$f":"IFERROR(PV_Base!BH797,0)","v":0},{"$f":"IFERROR(PV_Base!BI797,0)","v":0},{"$f":"IFERROR(PV_Base!BJ797,0)","v":0},{"$f":"IFERROR(PV_Base!BK797,0)","v":0},{"$f":"IFERROR(PV_Base!BL797,0)","v":0}]
[{"$f":"A$113","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D185+$D$192","v":710},null,{"$f":"IFERROR(PV_Base!D823,0)","v":0},{"$f":"IFERROR(PV_Base!E823,0)","v":0},{"$f":"IFERROR(PV_Base!F823,0)","v":0},{"$f":"IFERROR(PV_Base!G823,0)","v":0},{"$f":"IFERROR(PV_Base!H823,0)","v":0},{"$f":"IFERROR(PV_Base!I823,0)","v":0},{"$f":"IFERROR(PV_Base!J823,0)","v":0},{"$f":"IFERROR(PV_Base!K823,0)","v":0},{"$f":"IFERROR(PV_Base!L823,0)","v":0},{"$f":"IFERROR(PV_Base!M823,0)","v":0},{"$f":"IFERROR(PV_Base!N823,0)","v":0},{"$f":"IFERROR(PV_Base!O823,0)","v":0},{"$f":"IFERROR(PV_Base!P823,0)","v":0},{"$f":"IFERROR(PV_Base!Q823,0)","v":0},{"$f":"IFERROR(PV_Base!R823,0)","v":0},{"$f":"IFERROR(PV_Base!S823,0)","v":0},{"$f":"IFERROR(PV_Base!T823,0)","v":0},{"$f":"IFERROR(PV_Base!U823,0)","v":0},{"$f":"IFERROR(PV_Base!V823,0)","v":0},{"$f":"IFERROR(PV_Base!W823,0)","v":0},{"$f":"IFERROR(PV_Base!X823,0)","v":0},{"$f":"IFERROR(PV_Base!Y823,0)","v":0},{"$f":"IFERROR(PV_Base!Z823,0)","v":0},{"$f":"IFERROR(PV_Base!AA823,0)","v":0},{"$f":"IFERROR(PV_Base!AB823,0)","v":0},{"$f":"IFERROR(PV_Base!AC823,0)","v":0},{"$f":"IFERROR(PV_Base!AD823,0)","v":0},{"$f":"IFERROR(PV_Base!AE823,0)","v":0},{"$f":"IFERROR(PV_Base!AF823,0)","v":0},{"$f":"IFERROR(PV_Base!AG823,0)","v":0},{"$f":"IFERROR(PV_Base!AH823,0)","v":0},{"$f":"IFERROR(PV_Base!AI823,0)","v":0},{"$f":"IFERROR(PV_Base!AJ823,0)","v":0},{"$f":"IFERROR(PV_Base!AK823,0)","v":0},{"$f":"IFERROR(PV_Base!AL823,0)","v":0},{"$f":"IFERROR(PV_Base!AM823,0)","v":0},{"$f":"IFERROR(PV_Base!AN823,0)","v":0},{"$f":"IFERROR(PV_Base!AO823,0)","v":0},{"$f":"IFERROR(PV_Base!AP823,0)","v":0},{"$f":"IFERROR(PV_Base!AQ823,0)","v":0},{"$f":"IFERROR(PV_Base!AR823,0)","v":0},{"$f":"IFERROR(PV_Base!AS823,0)","v":0},{"$f":"IFERROR(PV_Base!AT823,0)","v":0},{"$f":"IFERROR(PV_Base!AU823,0)","v":0},{"$f":"IFERROR(PV_Base!AV823,0)","v":0},{"$f":"IFERROR(PV_Base!AW823,0)","v":0},{"$f":"IFERROR(PV_Base!AX823,0)","v":0},{"$f":"IFERROR(PV_Base!AY823,0)","v":0},{"$f":"IFERROR(PV_Base!AZ823,0)","v":0},{"$f":"IFERROR(PV_Base!BA823,0)","v":0},{"$f":"IFERROR(PV_Base!BB823,0)","v":0},{"$f":"IFERROR(PV_Base!BC823,0)","v":0},{"$f":"IFERROR(PV_Base!BD823,0)","v":0},{"$f":"IFERROR(PV_Base!BE823,0)","v":0},{"$f":"IFERROR(PV_Base!BF823,0)","v":0},{"$f":"IFERROR(PV_Base!BG823,0)","v":0},{"$f":"IFERROR(PV_Base!BH823,0)","v":0},{"$f":"IFERROR(PV_Base!BI823,0)","v":0},{"$f":"IFERROR(PV_Base!BJ823,0)","v":0},{"$f":"IFERROR(PV_Base!BK823,0)","v":0},{"$f":"IFERROR(PV_Base!BL823,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"}]
[{"$f":"A$115","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F238:F240)","v":0},{"$f":"SUM(G238:G240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA238:AA240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY238:AY240)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK238:BK240)","v":0},0,0,0]
[{"$f":"A$116","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D235+$D$142","v":736},null,{"$f":"IFERROR(PV_Base!D849,0)","v":0},{"$f":"IFERROR(PV_Base!E849,0)","v":0},{"$f":"IFERROR(PV_Base!F849,0)","v":0},{"$f":"IFERROR(PV_Base!G849,0)","v":0},{"$f":"IFERROR(PV_Base!H849,0)","v":0},{"$f":"IFERROR(PV_Base!I849,0)","v":0},{"$f":"IFERROR(PV_Base!J849,0)","v":0},{"$f":"IFERROR(PV_Base!K849,0)","v":0},{"$f":"IFERROR(PV_Base!L849,0)","v":0},{"$f":"IFERROR(PV_Base!M849,0)","v":0},{"$f":"IFERROR(PV_Base!N849,0)","v":0},{"$f":"IFERROR(PV_Base!O849,0)","v":0},{"$f":"IFERROR(PV_Base!P849,0)","v":0},{"$f":"IFERROR(PV_Base!Q849,0)","v":0},{"$f":"IFERROR(PV_Base!R849,0)","v":0},{"$f":"IFERROR(PV_Base!S849,0)","v":0},{"$f":"IFERROR(PV_Base!T849,0)","v":0},{"$f":"IFERROR(PV_Base!U849,0)","v":0},{"$f":"IFERROR(PV_Base!V849,0)","v":0},{"$f":"IFERROR(PV_Base!W849,0)","v":0},{"$f":"IFERROR(PV_Base!X849,0)","v":0},{"$f":"IFERROR(PV_Base!Y849,0)","v":0},{"$f":"IFERROR(PV_Base!Z849,0)","v":0},{"$f":"IFERROR(PV_Base!AA849,0)","v":0},{"$f":"IFERROR(PV_Base!AB849,0)","v":0},{"$f":"IFERROR(PV_Base!AC849,0)","v":0},{"$f":"IFERROR(PV_Base!AD849,0)","v":0},{"$f":"IFERROR(PV_Base!AE849,0)","v":0},{"$f":"IFERROR(PV_Base!AF849,0)","v":0},{"$f":"IFERROR(PV_Base!AG849,0)","v":0},{"$f":"IFERROR(PV_Base!AH849,0)","v":0},{"$f":"IFERROR(PV_Base!AI849,0)","v":0},{"$f":"IFERROR(PV_Base!AJ849,0)","v":0},{"$f":"IFERROR(PV_Base!AK849,0)","v":0},{"$f":"IFERROR(PV_Base!AL849,0)","v":0},{"$f":"IFERROR(PV_Base!AM849,0)","v":0},{"$f":"IFERROR(PV_Base!AN849,0)","v":0},{"$f":"IFERROR(PV_Base!AO849,0)","v":0},{"$f":"IFERROR(PV_Base!AP849,0)","v":0},{"$f":"IFERROR(PV_Base!AQ849,0)","v":0},{"$f":"IFERROR(PV_Base!AR849,0)","v":0},{"$f":"IFERROR(PV_Base!AS849,0)","v":0},{"$f":"IFERROR(PV_Base!AT849,0)","v":0},{"$f":"IFERROR(PV_Base!AU849,0)","v":0},{"$f":"IFERROR(PV_Base!AV849,0)","v":0},{"$f":"IFERROR(PV_Base!AW849,0)","v":0},{"$f":"IFERROR(PV_Base!AX849,0)","v":0},{"$f":"IFERROR(PV_Base!AY849,0)","v":0},{"$f":"IFERROR(PV_Base!AZ849,0)","v":0},{"$f":"IFERROR(PV_Base!BA849,0)","v":0},{"$f":"IFERROR(PV_Base!BB849,0)","v":0},{"$f":"IFERROR(PV_Base!BC849,0)","v":0},{"$f":"IFERROR(PV_Base!BD849,0)","v":0},{"$f":"IFERROR(PV_Base!BE849,0)","v":0},{"$f":"IFERROR(PV_Base!BF849,0)","v":0},{"$f":"IFERROR(PV_Base!BG849,0)","v":0},{"$f":"IFERROR(PV_Base!BH849,0)","v":0},{"$f":"IFERROR(PV_Base!BI849,0)","v":0},{"$f":"IFERROR(PV_Base!BJ849,0)","v":0},{"$f":"IFERROR(PV_Base!BK849,0)","v":0},{"$f":"IFERROR(PV_Base!BL849,0)","v":0}]
[{"$f":"A$117","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D238+$D$142","v":762},null,{"$f":"IFERROR(PV_Base!D875,0)","v":0},{"$f":"IFERROR(PV_Base!E875,0)","v":0},{"$f":"IFERROR(PV_Base!F875,0)","v":0},{"$f":"IFERROR(PV_Base!G875,0)","v":0},{"$f":"IFERROR(PV_Base!H875,0)","v":0},{"$f":"IFERROR(PV_Base!I875,0)","v":0},{"$f":"IFERROR(PV_Base!J875,0)","v":0},{"$f":"IFERROR(PV_Base!K875,0)","v":0},{"$f":"IFERROR(PV_Base!L875,0)","v":0},{"$f":"IFERROR(PV_Base!M875,0)","v":0},{"$f":"IFERROR(PV_Base!N875,0)","v":0},{"$f":"IFERROR(PV_Base!O875,0)","v":0},{"$f":"IFERROR(PV_Base!P875,0)","v":0},{"$f":"IFERROR(PV_Base!Q875,0)","v":0},{"$f":"IFERROR(PV_Base!R875,0)","v":0},{"$f":"IFERROR(PV_Base!S875,0)","v":0},{"$f":"IFERROR(PV_Base!T875,0)","v":0},{"$f":"IFERROR(PV_Base!U875,0)","v":0},{"$f":"IFERROR(PV_Base!V875,0)","v":0},{"$f":"IFERROR(PV_Base!W875,0)","v":0},{"$f":"IFERROR(PV_Base!X875,0)","v":0},{"$f":"IFERROR(PV_Base!Y875,0)","v":0},{"$f":"IFERROR(PV_Base!Z875,0)","v":0},{"$f":"IFERROR(PV_Base!AA875,0)","v":0},{"$f":"IFERROR(PV_Base!AB875,0)","v":0},{"$f":"IFERROR(PV_Base!AC875,0)","v":0},{"$f":"IFERROR(PV_Base!AD875,0)","v":0},{"$f":"IFERROR(PV_Base!AE875,0)","v":0},{"$f":"IFERROR(PV_Base!AF875,0)","v":0},{"$f":"IFERROR(PV_Base!AG875,0)","v":0},{"$f":"IFERROR(PV_Base!AH875,0)","v":0},{"$f":"IFERROR(PV_Base!AI875,0)","v":0},{"$f":"IFERROR(PV_Base!AJ875,0)","v":0},{"$f":"IFERROR(PV_Base!AK875,0)","v":0},{"$f":"IFERROR(PV_Base!AL875,0)","v":0},{"$f":"IFERROR(PV_Base!AM875,0)","v":0},{"$f":"IFERROR(PV_Base!AN875,0)","v":0},{"$f":"IFERROR(PV_Base!AO875,0)","v":0},{"$f":"IFERROR(PV_Base!AP875,0)","v":0},{"$f":"IFERROR(PV_Base!AQ875,0)","v":0},{"$f":"IFERROR(PV_Base!AR875,0)","v":0},{"$f":"IFERROR(PV_Base!AS875,0)","v":0},{"$f":"IFERROR(PV_Base!AT875,0)","v":0},{"$f":"IFERROR(PV_Base!AU875,0)","v":0},{"$f":"IFERROR(PV_Base!AV875,0)","v":0},{"$f":"IFERROR(PV_Base!AW875,0)","v":0},{"$f":"IFERROR(PV_Base!AX875,0)","v":0},{"$f":"IFERROR(PV_Base!AY875,0)","v":0},{"$f":"IFERROR(PV_Base!AZ875,0)","v":0},{"$f":"IFERROR(PV_Base!BA875,0)","v":0},{"$f":"IFERROR(PV_Base!BB875,0)","v":0},{"$f":"IFERROR(PV_Base!BC875,0)","v":0},{"$f":"IFERROR(PV_Base!BD875,0)","v":0},{"$f":"IFERROR(PV_Base!BE875,0)","v":0},{"$f":"IFERROR(PV_Base!BF875,0)","v":0},{"$f":"IFERROR(PV_Base!BG875,0)","v":0},{"$f":"IFERROR(PV_Base!BH875,0)","v":0},{"$f":"IFERROR(PV_Base!BI875,0)","v":0},{"$f":"IFERROR(PV_Base!BJ875,0)","v":0},{"$f":"IFERROR(PV_Base!BK875,0)","v":0},{"$f":"IFERROR(PV_Base!BL875,0)","v":0}]
[{"$f":"A$118","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D239+$D$142","v":788},null,{"$f":"IFERROR(PV_Base!D901,0)","v":0},{"$f":"IFERROR(PV_Base!E901,0)","v":0},{"$f":"IFERROR(PV_Base!F901,0)","v":0},{"$f":"IFERROR(PV_Base!G901,0)","v":0},{"$f":"IFERROR(PV_Base!H901,0)","v":0},{"$f":"IFERROR(PV_Base!I901,0)","v":0},{"$f":"IFERROR(PV_Base!J901,0)","v":0},{"$f":"IFERROR(PV_Base!K901,0)","v":0},{"$f":"IFERROR(PV_Base!L901,0)","v":0},{"$f":"IFERROR(PV_Base!M901,0)","v":0},{"$f":"IFERROR(PV_Base!N901,0)","v":0},{"$f":"IFERROR(PV_Base!O901,0)","v":0},{"$f":"IFERROR(PV_Base!P901,0)","v":0},{"$f":"IFERROR(PV_Base!Q901,0)","v":0},{"$f":"IFERROR(PV_Base!R901,0)","v":0},{"$f":"IFERROR(PV_Base!S901,0)","v":0},{"$f":"IFERROR(PV_Base!T901,0)","v":0},{"$f":"IFERROR(PV_Base!U901,0)","v":0},{"$f":"IFERROR(PV_Base!V901,0)","v":0},{"$f":"IFERROR(PV_Base!W901,0)","v":0},{"$f":"IFERROR(PV_Base!X901,0)","v":0},{"$f":"IFERROR(PV_Base!Y901,0)","v":0},{"$f":"IFERROR(PV_Base!Z901,0)","v":0},{"$f":"IFERROR(PV_Base!AA901,0)","v":0},{"$f":"IFERROR(PV_Base!AB901,0)","v":0},{"$f":"IFERROR(PV_Base!AC901,0)","v":0},{"$f":"IFERROR(PV_Base!AD901,0)","v":0},{"$f":"IFERROR(PV_Base!AE901,0)","v":0},{"$f":"IFERROR(PV_Base!AF901,0)","v":0},{"$f":"IFERROR(PV_Base!AG901,0)","v":0},{"$f":"IFERROR(PV_Base!AH901,0)","v":0},{"$f":"IFERROR(PV_Base!AI901,0)","v":0},{"$f":"IFERROR(PV_Base!AJ901,0)","v":0},{"$f":"IFERROR(PV_Base!AK901,0)","v":0},{"$f":"IFERROR(PV_Base!AL901,0)","v":0},{"$f":"IFERROR(PV_Base!AM901,0)","v":0},{"$f":"IFERROR(PV_Base!AN901,0)","v":0},{"$f":"IFERROR(PV_Base!AO901,0)","v":0},{"$f":"IFERROR(PV_Base!AP901,0)","v":0},{"$f":"IFERROR(PV_Base!AQ901,0)","v":0},{"$f":"IFERROR(PV_Base!AR901,0)","v":0},{"$f":"IFERROR(PV_Base!AS901,0)","v":0},{"$f":"IFERROR(PV_Base!AT901,0)","v":0},{"$f":"IFERROR(PV_Base!AU901,0)","v":0},{"$f":"IFERROR(PV_Base!AV901,0)","v":0},{"$f":"IFERROR(PV_Base!AW901,0)","v":0},{"$f":"IFERROR(PV_Base!AX901,0)","v":0},{"$f":"IFERROR(PV_Base!AY901,0)","v":0},{"$f":"IFERROR(PV_Base!AZ901,0)","v":0},{"$f":"IFERROR(PV_Base!BA901,0)","v":0},{"$f":"IFERROR(PV_Base!BB901,0)","v":0},{"$f":"IFERROR(PV_Base!BC901,0)","v":0},{"$f":"IFERROR(PV_Base!BD901,0)","v":0},{"$f":"IFERROR(PV_Base!BE901,0)","v":0},{"$f":"IFERROR(PV_Base!BF901,0)","v":0},{"$f":"IFERROR(PV_Base!BG901,0)","v":0},{"$f":"IFERROR(PV_Base!BH901,0)","v":0},{"$f":"IFERROR(PV_Base!BI901,0)","v":0},{"$f":"IFERROR(PV_Base!BJ901,0)","v":0},{"$f":"IFERROR(PV_Base!BK901,0)","v":0},{"$f":"IFERROR(PV_Base!BL901,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C665,IF(START!L10=\"French\",translation!D665,IF(START!L10=\"Portuguese\",translation!E665,translation!F665)))","v":"PV of old MLT debt"},null,null,null,{"$f":"E244+E251+E255+E268+E274","v":18211.960658950429},{"$f":"F244+F251+F255+F268+F274","v":16244.387690340507},{"$f":"G244+G251+G255+G268+G274","v":14408.700048930894},13067.795171773898,11765.264598841923,10295.259624523274,9329.709053872366,7020.3270456004302,6008.2587634749907,5081.8812169409757,4175.1398738560338,4023.3516499963166,3214.6044105935084,2397.5743128815666,1578.2878383922728,1449.7406909470947,1327.1236847521395,1216.3062144997102,1117.7582151983959,1021.6904418661952,922.08704184928285,824.29480606881998,{"$f":"AA244+AA251+AA255+AA268+AA274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_MLT"]
["Users can replace PV of old external debt by nominal debt stock when a GE is zero and PV is larger than nominal value (e.g., commercial debt) to cap PV at nominal debt outstanding."]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,{"$f":"SUM(E245:E250)","v":2722.5047824759577},{"$f":"SUM(F245:F250)","v":2707.7664096541266},{"$f":"SUM(G245:G250)","v":2647.9748702326106},2571.4941022430721,2487.4647190951082,2352.7624808781538,2197.3939147623669,2068.3727363792746,1933.9867657175332,1805.4719704650663,1717.6483917886299,1661.0463832151688,1602.7005408535408,1526.2998374936833,1447.2870443727445,1365.5315570026698,1282.6842439745433,1196.9025107019215,1108.03963617258,1016.7447504032582,922.08704184928365,824.29480606882078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$10,F12:$AX12)","v":736.26780617646739},{"$f":"NPV('Input 4 - External Financing'!$E$10,G12:$AX12)","v":698.53676683355889},{"$f":"NPV('Input 4 - External Financing'!$E$10,H12:$AX12)","v":624.20848646273294},{"$f":"NPV('Input 4 - External Financing'!$E$10,I12:$AX12)","v":545.99994065492876},{"$f":"NPV('Input 4 - External Financing'!$E$10,J12:$AX12)","v":482.43659016161598},{"$f":"NPV('Input 4 - External Financing'!$E$10,K12:$AX12)","v":389.29615853483574},{"$f":"NPV('Input 4 - External Financing'!$E$10,L12:$AX12)","v":281.88203436376455},{"$f":"NPV('Input 4 - External Financing'!$E$10,M12:$AX12)","v":202.12675338211736},{"$f":"NPV('Input 4 - External Financing'!$E$10,N12:$AX12)","v":118.38370835138784},{"$f":"NPV('Input 4 - External Financing'!$E$10,O12:$AX12)","v":41.957718370977325},{"$f":"NPV('Input 4 - External Financing'!$E$10,P12:$AX12)","v":7.7411185896932819},{"$f":"NPV('Input 4 - External Financing'!$E$10,Q12:$AX12)","v":6.3401712156365564},{"$f":"NPV('Input 4 - External Financing'!$E$10,R12:$AX12)","v":4.8691764728769948},{"$f":"NPV('Input 4 - External Financing'!$E$10,S12:$AX12)","v":3.3246319929794552},{"$f":"NPV('Input 4 - External Financing'!$E$10,T12:$AX12)","v":1.7028602890870381},{"$f":"NPV('Input 4 - External Financing'!$E$10,U12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,V12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,W12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,X12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Y12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Z12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,AA12:$AX12)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$11,F13:$AX13)","v":1986.2369762994902},{"$f":"NPV('Input 4 - External Financing'!$E$11,G13:$AX13)","v":2009.2296428205675},{"$f":"NPV('Input 4 - External Financing'!$E$11,H13:$AX13)","v":2023.7663837698774},{"$f":"NPV('Input 4 - External Financing'!$E$11,I13:$AX13)","v":2025.4941615881432},{"$f":"NPV('Input 4 - External Financing'!$E$11,J13:$AX13)","v":2005.0281289334923},{"$f":"NPV('Input 4 - External Financing'!$E$11,K13:$AX13)","v":1963.4663223433181},{"$f":"NPV('Input 4 - External Financing'!$E$11,L13:$AX13)","v":1915.5118803986024},{"$f":"NPV('Input 4 - External Financing'!$E$11,M13:$AX13)","v":1866.2459829971574},{"$f":"NPV('Input 4 - External Financing'!$E$11,N13:$AX13)","v":1815.6030573661453},{"$f":"NPV('Input 4 - External Financing'!$E$11,O13:$AX13)","v":1763.514252094089},{"$f":"NPV('Input 4 - External Financing'!$E$11,P13:$AX13)","v":1709.9072731989365},{"$f":"NPV('Input 4 - External Financing'!$E$11,Q13:$AX13)","v":1654.7062119995323},{"$f":"NPV('Input 4 - External Financing'!$E$11,R13:$AX13)","v":1597.8313643806639},{"$f":"NPV('Input 4 - External Financing'!$E$11,S13:$AX13)","v":1522.9752055007039},{"$f":"NPV('Input 4 - External Financing'!$E$11,T13:$AX13)","v":1445.5841840836574},{"$f":"NPV('Input 4 - External Financing'!$E$11,U13:$AX13)","v":1365.5315570026698},{"$f":"NPV('Input 4 - External Financing'!$E$11,V13:$AX13)","v":1282.6842439745433},{"$f":"NPV('Input 4 - External Financing'!$E$11,W13:$AX13)","v":1196.9025107019215},{"$f":"NPV('Input 4 - External Financing'!$E$11,X13:$AX13)","v":1108.03963617258},{"$f":"NPV('Input 4 - External Financing'!$E$11,Y13:$AX13)","v":1016.7447504032582},{"$f":"NPV('Input 4 - External Financing'!$E$11,Z13:$AX13)","v":922.08704184928365},{"$f":"NPV('Input 4 - External Financing'!$E$11,AA13:$AX13)","v":824.29480606882078}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$12,F14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,G14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,H14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,I14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,J14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,K14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,L14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,M14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,N14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,O14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,P14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Q14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,R14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,S14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,T14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,U14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,V14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,W14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,X14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Y14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Z14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,AA14:$AX14)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$13,F15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,G15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,H15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,I15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,J15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,K15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,L15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,M15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,N15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,O15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,P15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Q15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,R15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,S15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,T15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,U15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,V15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,W15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,X15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Y15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Z15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,AA15:$AX15)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$18,F16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,G16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,H16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,I16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,J16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,K16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,L16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,M16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,N16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,O16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,P16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Q16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,R16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,S16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,T16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,U16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,V16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,W16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,X16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Y16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Z16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,AA16:$AX16)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$19,F17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,G17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,H17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,I17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,J17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,K17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,L17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,M17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,N17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,O17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,P17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Q17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,R17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,S17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,T17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,U17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,V17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,W17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,X17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Y17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Z17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,AA17:$AX17)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,{"$f":"SUM(E252:E254)","v":0},{"$f":"SUM(F252:F254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$21,F19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,G19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,H19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,I19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,J19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,K19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,L19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,M19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,N19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,O19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,P19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,Q19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,R19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,S19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,T19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,U19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,V19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,W19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,X19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,Y19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,Z19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$21,AA19:$AX19)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$22,F20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,G20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,H20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,I20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,J20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,K20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,L20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,M20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,N20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,O20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,P20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Q20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,R20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,S20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,T20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,U20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,V20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,W20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,X20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Y20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Z20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,AA20:$AX20)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$23,F21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,G21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,H21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,I21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,J21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,K21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,L21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,M21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,N21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,O21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,P21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Q21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,R21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,S21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,T21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,U21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,V21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,W21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,X21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Y21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Z21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,AA21:$AX21)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,{"$f":"E256+E262","v":813.80399442393957},{"$f":"F256+F262","v":772.22175337120234},{"$f":"G256+G262","v":478.61152548220196},167.66507653295872,46.178330359606683,18.627246877587012,1.2786092214663642,0.88253968253968251,0.46666666666666662,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,{"$f":"+SUM(E257:E261)","v":156.07258300505973},{"$f":"+SUM(F257:F261)","v":140.59216924261858},{"$f":"+SUM(G257:G261)","v":106.83919202853092},77.281295083871157,29.085359838064733,11.179627829967965,1.2786092214663642,0.88253968253968251,0.46666666666666662,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$26,F24:$AX24)","v":156.07258300505973},{"$f":"NPV('Input 4 - External Financing'!$E$26,G24:$AX24)","v":140.59216924261858},{"$f":"NPV('Input 4 - External Financing'!$E$26,H24:$AX24)","v":106.83919202853092},{"$f":"NPV('Input 4 - External Financing'!$E$26,I24:$AX24)","v":77.281295083871157},{"$f":"NPV('Input 4 - External Financing'!$E$26,J24:$AX24)","v":29.085359838064733},{"$f":"NPV('Input 4 - External Financing'!$E$26,K24:$AX24)","v":11.179627829967965},{"$f":"NPV('Input 4 - External Financing'!$E$26,L24:$AX24)","v":1.2786092214663642},{"$f":"NPV('Input 4 - External Financing'!$E$26,M24:$AX24)","v":0.88253968253968251},{"$f":"NPV('Input 4 - External Financing'!$E$26,N24:$AX24)","v":0.46666666666666662},{"$f":"NPV('Input 4 - External Financing'!$E$26,O24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,P24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Q24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,R24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,S24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,T24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,U24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,V24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,W24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,X24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Y24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Z24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,AA24:$AX24)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$27,F25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,G25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,H25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,I25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,J25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,K25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,L25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,M25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,N25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,O25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,P25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,Q25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,R25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,S25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,T25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,U25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,V25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,W25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,X25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,Y25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,Z25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$27,AA25:$AX25)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$28,F26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,G26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,H26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,I26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,J26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,K26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,L26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,M26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,N26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,O26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,P26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Q26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,R26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,S26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,T26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,U26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,V26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,W26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,X26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Y26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Z26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,AA26:$AX26)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$29,F27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,G27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,H27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,I27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,J27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,K27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,L27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,M27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,N27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,O27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,P27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Q27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,R27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,S27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,T27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,U27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,V27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,W27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,X27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Y27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Z27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,AA27:$AX27)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$30,F28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,G28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,H28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,I28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,J28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,K28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,L28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,M28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,N28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,O28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,P28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Q28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,R28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,S28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,T28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,U28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,V28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,W28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,X28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Y28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Z28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,AA28:$AX28)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,{"$f":"+SUM(E263:E267)","v":657.73141141887982},{"$f":"+SUM(F263:F267)","v":631.6295841285837},371.77233345367102,90.383781449087579,17.09297052154195,7.4476190476190478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$32,F30:$AX30)","v":657.73141141887982},{"$f":"NPV('Input 4 - External Financing'!$E$32,G30:$AX30)","v":631.6295841285837},{"$f":"NPV('Input 4 - External Financing'!$E$32,H30:$AX30)","v":371.77233345367102},{"$f":"NPV('Input 4 - External Financing'!$E$32,I30:$AX30)","v":90.383781449087579},{"$f":"NPV('Input 4 - External Financing'!$E$32,J30:$AX30)","v":17.09297052154195},{"$f":"NPV('Input 4 - External Financing'!$E$32,K30:$AX30)","v":7.4476190476190478},{"$f":"NPV('Input 4 - External Financing'!$E$32,L30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,M30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,N30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,O30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,P30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Q30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,R30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,S30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,T30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,U30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,V30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,W30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,X30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Y30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Z30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,AA30:$AX30)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$33,F31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,G31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,H31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,I31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,J31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,K31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,L31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,M31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,N31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,O31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,P31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,Q31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,R31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,S31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,T31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,U31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,V31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,W31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,X31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,Y31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,Z31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$33,AA31:$AX31)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$34,F32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,G32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,H32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,I32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,J32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,K32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,L32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,M32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,N32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,O32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,P32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Q32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,R32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,S32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,T32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,U32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,V32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,W32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,X32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Y32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Z32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,AA32:$AX32)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$35,F33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,G33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,H33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,I33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,J33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,K33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,L33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,M33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,N33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,O33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,P33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,Q33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,R33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,S33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,T33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,U33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,V33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,W33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,X33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,Y33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,Z33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,AA33:$AX33)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$36,F34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,G34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,H34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,I34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,J34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,K34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,L34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,M34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,N34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,O34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,P34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Q34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,R34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,S34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,T34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,U34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,V34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,W34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,X34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Y34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Z34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,AA34:$AX34)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,{"$f":"+SUM(E269:E273)","v":11915.239511211046},{"$f":"+SUM(F269:F273)","v":11063.80141049882},{"$f":"+SUM(G269:G273)","v":10410.433169855309},9783.3227214053968,8817.2875905550536,7866.0523045968257,7075.3766421295159,4897.4890624587479,4022.2222860361985,3226.7512377243543,2457.4914820674053,2362.3052667811494,1611.9038697399692,871.27447538788419,131.00079401952948,84.209133944426057,44.439440777597063,19.403703797789518,9.7185790258167923,4.9456914629379423,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_COM"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$38,F36:$AX36)","v":2474.6550908062341},{"$f":"NPV('Input 4 - External Financing'!$E$38,G36:$AX36)","v":2598.3878453465463},{"$f":"NPV('Input 4 - External Financing'!$E$38,H36:$AX36)","v":2728.3072376138739},{"$f":"NPV('Input 4 - External Financing'!$E$38,I36:$AX36)","v":2864.7225994945675},{"$f":"NPV('Input 4 - External Financing'!$E$38,J36:$AX36)","v":2757.9587294692956},{"$f":"NPV('Input 4 - External Financing'!$E$38,K36:$AX36)","v":2645.8566659427602},{"$f":"NPV('Input 4 - External Financing'!$E$38,L36:$AX36)","v":2528.1494992398984},{"$f":"NPV('Input 4 - External Financing'!$E$38,M36:$AX36)","v":1654.5569742018938},{"$f":"NPV('Input 4 - External Financing'!$E$38,N36:$AX36)","v":1403.9514895786554},{"$f":"NPV('Input 4 - External Financing'!$E$38,O36:$AX36)","v":1140.8157307242552},{"$f":"NPV('Input 4 - External Financing'!$E$38,P36:$AX36)","v":864.52318392713528},{"$f":"NPV('Input 4 - External Financing'!$E$38,Q36:$AX36)","v":907.74934312349194},{"$f":"NPV('Input 4 - External Financing'!$E$38,R36:$AX36)","v":619.80347694633349},{"$f":"NPV('Input 4 - External Financing'!$E$38,S36:$AX36)","v":317.46031746031719},{"$f":"NPV('Input 4 - External Financing'!$E$38,T36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,U36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,V36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,W36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,X36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Y36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Z36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,AA36:$AX36)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$39,F37:$AX37)","v":9194.221637777915},{"$f":"NPV('Input 4 - External Financing'!$E$39,G37:$AX37)","v":8244.1906773841874},{"$f":"NPV('Input 4 - External Financing'!$E$39,H37:$AX37)","v":7491.7884362298109},{"$f":"NPV('Input 4 - External Financing'!$E$39,I37:$AX37)","v":6753.6176177652906},{"$f":"NPV('Input 4 - External Financing'!$E$39,J37:$AX37)","v":5919.7553650662767},{"$f":"NPV('Input 4 - External Financing'!$E$39,K37:$AX37)","v":5106.0878678336094},{"$f":"NPV('Input 4 - External Financing'!$E$39,L37:$AX37)","v":4443.6446501948058},{"$f":"NPV('Input 4 - External Financing'!$E$39,M37:$AX37)","v":3149.937404260635},{"$f":"NPV('Input 4 - External Financing'!$E$39,N37:$AX37)","v":2535.9295782615131},{"$f":"NPV('Input 4 - External Financing'!$E$39,O37:$AX37)","v":2014.3166945609344},{"$f":"NPV('Input 4 - External Financing'!$E$39,P37:$AX37)","v":1532.1442784124802},{"$f":"NPV('Input 4 - External Financing'!$E$39,Q37:$AX37)","v":1404.6027029434781},{"$f":"NPV('Input 4 - External Financing'!$E$39,R37:$AX37)","v":953.09777771041411},{"$f":"NPV('Input 4 - External Financing'!$E$39,S37:$AX37)","v":525.84594542351783},{"$f":"NPV('Input 4 - External Financing'!$E$39,T37:$AX37)","v":114.15497089027775},{"$f":"NPV('Input 4 - External Financing'!$E$39,U37:$AX37)","v":78.578086325378436},{"$f":"NPV('Input 4 - External Financing'!$E$39,V37:$AX37)","v":44.439440777597063},{"$f":"NPV('Input 4 - External Financing'!$E$39,W37:$AX37)","v":19.403703797789518},{"$f":"NPV('Input 4 - External Financing'!$E$39,X37:$AX37)","v":9.7185790258167923},{"$f":"NPV('Input 4 - External Financing'!$E$39,Y37:$AX37)","v":4.9456914629379423},{"$f":"NPV('Input 4 - External Financing'!$E$39,Z37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$39,AA37:$AX37)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$40,F38:$AX38)","v":246.36278262689663},{"$f":"NPV('Input 4 - External Financing'!$E$40,G38:$AX38)","v":221.22288776808588},{"$f":"NPV('Input 4 - External Financing'!$E$40,H38:$AX38)","v":190.33749601162347},{"$f":"NPV('Input 4 - External Financing'!$E$40,I38:$AX38)","v":164.982504145538},{"$f":"NPV('Input 4 - External Financing'!$E$40,J38:$AX38)","v":139.57349601948158},{"$f":"NPV('Input 4 - External Financing'!$E$40,K38:$AX38)","v":114.10777082045566},{"$f":"NPV('Input 4 - External Financing'!$E$40,L38:$AX38)","v":103.58249269481176},{"$f":"NPV('Input 4 - External Financing'!$E$40,M38:$AX38)","v":92.994683996219024},{"$f":"NPV('Input 4 - External Financing'!$E$40,N38:$AX38)","v":82.341218196029985},{"$f":"NPV('Input 4 - External Financing'!$E$40,O38:$AX38)","v":71.618812439164785},{"$f":"NPV('Input 4 - External Financing'!$E$40,P38:$AX38)","v":60.824019727789732},{"$f":"NPV('Input 4 - External Financing'!$E$40,Q38:$AX38)","v":49.953220714179217},{"$f":"NPV('Input 4 - External Financing'!$E$40,R38:$AX38)","v":39.002615083221492},{"$f":"NPV('Input 4 - External Financing'!$E$40,S38:$AX38)","v":27.968212504049266},{"$f":"NPV('Input 4 - External Financing'!$E$40,T38:$AX38)","v":16.845823129251734},{"$f":"NPV('Input 4 - External Financing'!$E$40,U38:$AX38)","v":5.6310476190476191},{"$f":"NPV('Input 4 - External Financing'!$E$40,V38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$40,W38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$40,X38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$40,Y38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$40,Z38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$40,AA38:$AX38)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$41,F39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,G39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,H39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,I39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,J39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,K39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,L39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,M39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,N39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,O39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,P39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,Q39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,R39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,S39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,T39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,U39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,V39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,W39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,X39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,Y39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,Z39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$41,AA39:$AX39)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$42,F40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,G40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,H40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,I40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,J40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,K40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,L40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,M40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,N40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,O40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,P40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,Q40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,R40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,S40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,T40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,U40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,V40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,W40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,X40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,Y40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,Z40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$42,AA40:$AX40)","v":0}]
[{"$f":"A$48","v":"Locally-issued debt"},null,null,null,{"$f":"E58","v":2760.4123708394841},{"$f":"F58","v":1700.5981168163573},{"$f":"G58","v":871.68048336077345},545.31327159246916,414.33395883215468,57.817592170708309,55.659887759016463,53.582707079867795,51.583045054592382,49.65800875155535,-1.2395911212302591E-12,-1.1933306124377913E-12,-1.1487965073256077E-12,-1.1059243779454253E-12,-1.064652200746403E-12,-1.0249202668449481E-12,-9.8667109564331272E-13,-9.4984935167181246E-13,-9.1440176453442995E-13,-8.8027705184198317E-13,-8.4742584502135043E-13,-8.1580061789349787E-13]
["Assumed that a grant element is zero for old locally-issued debt"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C666,IF(START!L10=\"French\",translation!D666,IF(START!L10=\"Portuguese\",translation!E666,translation!F666)))","v":"PV of existing arrears"},null,null,null,{"$f":"E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_ARREARS"]
[null,null,null,-2]
[{"$f":"++IF(START!L10=\"English\",translation!C668,IF(START!L10=\"French\",translation!D668,IF(START!L10=\"Portuguese\",translation!E668,translation!F668)))","v":"PV of new MLT debt"},null,null,null,null,{"$f":"F280+F291+F295+F308+F314+F324","v":4061.9962835452679},{"$f":"G280+G291+G295+G308+G314+G324","v":6833.1359556011921},8725.8791493607205,10910.298375088882,13040.56303141685,15219.906373981245,17833.610362635482,18818.58809543859,20653.513193638719,22890.898783450692,24718.376799384623,27491.643926536628,30216.571635332628,32930.925379767235,35160.993461384409,37669.699017427665,39744.842027900013,42045.663925500106,44045.272212917538,46329.211264809739,48803.253138415697,{"$f":"AA280+AA291+AA295+AA308+AA314+AA324","v":42545.154164393345},35954.425505458203,30170.264724457738,24063.178140825294,18602.094979589587,13545.000158243278,8441.9500119450167,417.74474562634521,396.53282010928376,374.4755290883279,351.53060428828297,327.65366402019453,302.79810751066049,280.91500394760851,258.12297597836255,234.37657738261311,209.62808962903492,183.82740825973661,112.09575281841029,106.85571287312392,101.02526370561429,95.576526890895011,89.855353235439765,83.848120897211757,77.540526942072347,70.91755328917597,63.963430953634777,56.661602501316523,48.994682626382357,40.944416757701475,25.46215913753684,23.735267094413683,21.922030449134368,20.018131971591089,18.019038570170643,15.919990498679176,13.715990023613134,11.401789524793791,8.9718790010334821,6.4204729510851575,"PV_NEW_MLT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F281:F290)","v":69.484549417076707},127.06449211621482,307.19017951595293,455.03051408145024,562.86272096027847,674.58653818304788,697.75048037752026,716.38511968171622,733.39404720122207,739.97282025250308,743.03769970807321,740.32170390898079,729.08266409249245,715.19130305773865,698.1701771575988,681.54095906834402,665.32324418051849,648.7042743208608,631.66398674077868,614.18131555425134,596.23414158095625,{"$f":"SUM(AA281:AA290)","v":577.79923968155526},558.35222345974307,537.34248719939887,514.19189489859627,490.29340375531234,457.79160522094685,438.15156113969789,417.74474562634521,396.53282010928376,374.4755290883279,351.53060428828297,327.65366402019453,302.79810751066049,280.91500394760851,258.12297597836255,234.37657738261311,209.62808962903492,183.82740825973661,112.09575281841029,106.85571287312392,101.02526370561429,95.576526890895011,89.855353235439765,83.848120897211757,77.540526942072347,70.91755328917597,63.963430953634777,56.661602501316523,48.994682626382357,40.944416757701475,25.46215913753684,23.735267094413683,21.922030449134368,20.018131971591089,18.019038570170643,15.919990498679176,13.715990023613134,11.401789524793791,8.9718790010334821,6.4204729510851575,"PV_NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,25,null,{"$f":"IFERROR(PV_Base!D25,0)","v":0},{"$f":"IFERROR(PV_Base!E25,0)","v":0},{"$f":"IFERROR(PV_Base!F25,0)","v":0},{"$f":"IFERROR(PV_Base!G25,0)","v":0},{"$f":"IFERROR(PV_Base!H25,0)","v":0},{"$f":"IFERROR(PV_Base!I25,0)","v":0},{"$f":"IFERROR(PV_Base!J25,0)","v":0},{"$f":"IFERROR(PV_Base!K25,0)","v":0},{"$f":"IFERROR(PV_Base!L25,0)","v":0},{"$f":"IFERROR(PV_Base!M25,0)","v":0},{"$f":"IFERROR(PV_Base!N25,0)","v":0},{"$f":"IFERROR(PV_Base!O25,0)","v":0},{"$f":"IFERROR(PV_Base!P25,0)","v":0},{"$f":"IFERROR(PV_Base!Q25,0)","v":0},{"$f":"IFERROR(PV_Base!R25,0)","v":0},{"$f":"IFERROR(PV_Base!S25,0)","v":0},{"$f":"IFERROR(PV_Base!T25,0)","v":0},{"$f":"IFERROR(PV_Base!U25,0)","v":0},{"$f":"IFERROR(PV_Base!V25,0)","v":0},{"$f":"IFERROR(PV_Base!W25,0)","v":0},{"$f":"IFERROR(PV_Base!X25,0)","v":0},{"$f":"IFERROR(PV_Base!Y25,0)","v":0},{"$f":"IFERROR(PV_Base!Z25,0)","v":0},{"$f":"IFERROR(PV_Base!AA25,0)","v":0},{"$f":"IFERROR(PV_Base!AB25,0)","v":0},{"$f":"IFERROR(PV_Base!AC25,0)","v":0},{"$f":"IFERROR(PV_Base!AD25,0)","v":0},{"$f":"IFERROR(PV_Base!AE25,0)","v":0},{"$f":"IFERROR(PV_Base!AF25,0)","v":0},{"$f":"IFERROR(PV_Base!AG25,0)","v":0},{"$f":"IFERROR(PV_Base!AH25,0)","v":0},{"$f":"IFERROR(PV_Base!AI25,0)","v":0},{"$f":"IFERROR(PV_Base!AJ25,0)","v":0},{"$f":"IFERROR(PV_Base!AK25,0)","v":0},{"$f":"IFERROR(PV_Base!AL25,0)","v":0},{"$f":"IFERROR(PV_Base!AM25,0)","v":0},{"$f":"IFERROR(PV_Base!AN25,0)","v":0},{"$f":"IFERROR(PV_Base!AO25,0)","v":0},{"$f":"IFERROR(PV_Base!AP25,0)","v":0},{"$f":"IFERROR(PV_Base!AQ25,0)","v":0},{"$f":"IFERROR(PV_Base!AR25,0)","v":0},{"$f":"IFERROR(PV_Base!AS25,0)","v":0},{"$f":"IFERROR(PV_Base!AT25,0)","v":0},{"$f":"IFERROR(PV_Base!AU25,0)","v":0},{"$f":"IFERROR(PV_Base!AV25,0)","v":0},{"$f":"IFERROR(PV_Base!AW25,0)","v":0},{"$f":"IFERROR(PV_Base!AX25,0)","v":0},{"$f":"IFERROR(PV_Base!AY25,0)","v":0},{"$f":"IFERROR(PV_Base!AZ25,0)","v":0},{"$f":"IFERROR(PV_Base!BA25,0)","v":0},{"$f":"IFERROR(PV_Base!BB25,0)","v":0},{"$f":"IFERROR(PV_Base!BC25,0)","v":0},{"$f":"IFERROR(PV_Base!BD25,0)","v":0},{"$f":"IFERROR(PV_Base!BE25,0)","v":0},{"$f":"IFERROR(PV_Base!BF25,0)","v":0},{"$f":"IFERROR(PV_Base!BG25,0)","v":0},{"$f":"IFERROR(PV_Base!BH25,0)","v":0},{"$f":"IFERROR(PV_Base!BI25,0)","v":0},{"$f":"IFERROR(PV_Base!BJ25,0)","v":0},{"$f":"IFERROR(PV_Base!BK25,0)","v":0},{"$f":"IFERROR(PV_Base!BL25,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,67,null,{"$f":"IFERROR(PV_Base!D67,0)","v":69.484549417076707},{"$f":"IFERROR(PV_Base!E67,0)","v":81.098383476874105},{"$f":"IFERROR(PV_Base!F67,0)","v":137.00987661396826},{"$f":"IFERROR(PV_Base!G67,0)","v":190.65152313819755},{"$f":"IFERROR(PV_Base!H67,0)","v":289.90278048186303},{"$f":"IFERROR(PV_Base!I67,0)","v":392.61660069271181},{"$f":"IFERROR(PV_Base!J67,0)","v":406.32004602466736},{"$f":"IFERROR(PV_Base!K67,0)","v":416.02116362322067},{"$f":"IFERROR(PV_Base!L67,0)","v":425.61749335170168},{"$f":"IFERROR(PV_Base!M67,0)","v":432.14917205543986},{"$f":"IFERROR(PV_Base!N67,0)","v":435.77353577882366},{"$f":"IFERROR(PV_Base!O67,0)","v":433.42059846033538},{"$f":"IFERROR(PV_Base!P67,0)","v":424.83837004788143},{"$f":"IFERROR(PV_Base!Q67,0)","v":416.01226098676352},{"$f":"IFERROR(PV_Base!R67,0)","v":406.93007724454856},{"$f":"IFERROR(PV_Base!S67,0)","v":397.57901508718157},{"$f":"IFERROR(PV_Base!T67,0)","v":387.94563059390498},{"$f":"IFERROR(PV_Base!U67,0)","v":378.01580764792328},{"$f":"IFERROR(PV_Base!V67,0)","v":367.77472432660124},{"$f":"IFERROR(PV_Base!W67,0)","v":357.20681761117186},{"$f":"IFERROR(PV_Base!X67,0)","v":346.29574633192976},{"$f":"IFERROR(PV_Base!Y67,0)","v":335.02435226068434},{"$f":"IFERROR(PV_Base!Z67,0)","v":323.37461925783538},{"$f":"IFERROR(PV_Base!AA67,0)","v":311.32763037680274},{"$f":"IFERROR(PV_Base!AB67,0)","v":298.86352282367722},{"$f":"IFERROR(PV_Base!AC67,0)","v":285.96144066485414},{"$f":"IFERROR(PV_Base!AD67,0)","v":272.59948517004864},{"$f":"IFERROR(PV_Base!AE67,0)","v":258.75466267246168},{"$f":"IFERROR(PV_Base!AF67,0)","v":244.4028298219541},{"$f":"IFERROR(PV_Base!AG67,0)","v":229.51863610087992},{"$f":"IFERROR(PV_Base!AH67,0)","v":214.07546346571075},{"$f":"IFERROR(PV_Base!AI67,0)","v":198.04536297074188},{"$f":"IFERROR(PV_Base!AJ67,0)","v":181.39898822298329},{"$f":"IFERROR(PV_Base!AK67,0)","v":164.10552550979554},{"$f":"IFERROR(PV_Base!AL67,0)","v":146.13262043290715},{"$f":"IFERROR(PV_Base!AM67,0)","v":127.44630087413309},{"$f":"IFERROR(PV_Base!AN67,0)","v":108.01089610937908},{"$f":"IFERROR(PV_Base!AO67,0)","v":87.788951878346111},{"$f":"IFERROR(PV_Base!AP67,0)","v":66.741141207720261},{"$f":"IFERROR(PV_Base!AQ67,0)","v":0},{"$f":"IFERROR(PV_Base!AR67,0)","v":0},{"$f":"IFERROR(PV_Base!AS67,0)","v":0},{"$f":"IFERROR(PV_Base!AT67,0)","v":0},{"$f":"IFERROR(PV_Base!AU67,0)","v":0},{"$f":"IFERROR(PV_Base!AV67,0)","v":0},{"$f":"IFERROR(PV_Base!AW67,0)","v":0},{"$f":"IFERROR(PV_Base!AX67,0)","v":0},{"$f":"IFERROR(PV_Base!AY67,0)","v":0},{"$f":"IFERROR(PV_Base!AZ67,0)","v":0},{"$f":"IFERROR(PV_Base!BA67,0)","v":0},{"$f":"IFERROR(PV_Base!BB67,0)","v":0},{"$f":"IFERROR(PV_Base!BC67,0)","v":0},{"$f":"IFERROR(PV_Base!BD67,0)","v":0},{"$f":"IFERROR(PV_Base!BE67,0)","v":0},{"$f":"IFERROR(PV_Base!BF67,0)","v":0},{"$f":"IFERROR(PV_Base!BG67,0)","v":0},{"$f":"IFERROR(PV_Base!BH67,0)","v":0},{"$f":"IFERROR(PV_Base!BI67,0)","v":0},{"$f":"IFERROR(PV_Base!BJ67,0)","v":0},{"$f":"IFERROR(PV_Base!BK67,0)","v":0},{"$f":"IFERROR(PV_Base!BL67,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,93,null,{"$f":"IFERROR(PV_Base!D93,0)","v":0},{"$f":"IFERROR(PV_Base!E93,0)","v":26.33547632841891},{"$f":"IFERROR(PV_Base!F93,0)","v":53.987726473258768},{"$f":"IFERROR(PV_Base!G93,0)","v":83.022589125340616},{"$f":"IFERROR(PV_Base!H93,0)","v":87.173718581607645},{"$f":"IFERROR(PV_Base!I93,0)","v":91.532404510688025},{"$f":"IFERROR(PV_Base!J93,0)","v":96.109024736222423},{"$f":"IFERROR(PV_Base!K93,0)","v":100.91447597303355},{"$f":"IFERROR(PV_Base!L93,0)","v":105.96019977168523},{"$f":"IFERROR(PV_Base!M93,0)","v":111.25820976026949},{"$f":"IFERROR(PV_Base!N93,0)","v":116.82112024828298},{"$f":"IFERROR(PV_Base!O93,0)","v":122.66217626069714},{"$f":"IFERROR(PV_Base!P93,0)","v":126.295285073732},{"$f":"IFERROR(PV_Base!Q93,0)","v":127.61004932741861},{"$f":"IFERROR(PV_Base!R93,0)","v":126.49055179378954},{"$f":"IFERROR(PV_Base!S93,0)","v":125.31507938347903},{"$f":"IFERROR(PV_Base!T93,0)","v":124.08083335265297},{"$f":"IFERROR(PV_Base!U93,0)","v":122.78487502028563},{"$f":"IFERROR(PV_Base!V93,0)","v":121.4241187712999},{"$f":"IFERROR(PV_Base!W93,0)","v":119.9953247098649},{"$f":"IFERROR(PV_Base!X93,0)","v":118.49509094535816},{"$f":"IFERROR(PV_Base!Y93,0)","v":116.91984549262607},{"$f":"IFERROR(PV_Base!Z93,0)","v":115.26583776725738},{"$f":"IFERROR(PV_Base!AA93,0)","v":113.52912965562025},{"$f":"IFERROR(PV_Base!AB93,0)","v":111.70558613840127},{"$f":"IFERROR(PV_Base!AC93,0)","v":109.79086544532134},{"$f":"IFERROR(PV_Base!AD93,0)","v":107.78040871758742},{"$f":"IFERROR(PV_Base!AE93,0)","v":105.66942915346679},{"$f":"IFERROR(PV_Base!AF93,0)","v":103.45290061114014},{"$f":"IFERROR(PV_Base!AG93,0)","v":101.12554564169714},{"$f":"IFERROR(PV_Base!AH93,0)","v":98.681822923782008},{"$f":"IFERROR(PV_Base!AI93,0)","v":96.115914069971112},{"$f":"IFERROR(PV_Base!AJ93,0)","v":93.421709773469672},{"$f":"IFERROR(PV_Base!AK93,0)","v":90.592795262143156},{"$f":"IFERROR(PV_Base!AL93,0)","v":87.622435025250311},{"$f":"IFERROR(PV_Base!AM93,0)","v":84.503556776512838},{"$f":"IFERROR(PV_Base!AN93,0)","v":81.228734615338482},{"$f":"IFERROR(PV_Base!AO93,0)","v":77.79017134610541},{"$f":"IFERROR(PV_Base!AP93,0)","v":74.179679913410681},{"$f":"IFERROR(PV_Base!AQ93,0)","v":70.388663909081217},{"$f":"IFERROR(PV_Base!AR93,0)","v":66.408097104535287},{"$f":"IFERROR(PV_Base!AS93,0)","v":62.228501959762056},{"$f":"IFERROR(PV_Base!AT93,0)","v":57.83992705775016},{"$f":"IFERROR(PV_Base!AU93,0)","v":53.23192341063767},{"$f":"IFERROR(PV_Base!AV93,0)","v":48.393519581169556},{"$f":"IFERROR(PV_Base!AW93,0)","v":43.313195560228039},{"$f":"IFERROR(PV_Base!AX93,0)","v":37.978855338239441},{"$f":"IFERROR(PV_Base!AY93,0)","v":32.377798105151413},{"$f":"IFERROR(PV_Base!AZ93,0)","v":26.496688010408988},{"$f":"IFERROR(PV_Base!BA93,0)","v":20.32152241092944},{"$f":"IFERROR(PV_Base!BB93,0)","v":13.837598531475912},{"$f":"IFERROR(PV_Base!BC93,0)","v":0},{"$f":"IFERROR(PV_Base!BD93,0)","v":0},{"$f":"IFERROR(PV_Base!BE93,0)","v":0},{"$f":"IFERROR(PV_Base!BF93,0)","v":0},{"$f":"IFERROR(PV_Base!BG93,0)","v":0},{"$f":"IFERROR(PV_Base!BH93,0)","v":0},{"$f":"IFERROR(PV_Base!BI93,0)","v":0},{"$f":"IFERROR(PV_Base!BJ93,0)","v":0},{"$f":"IFERROR(PV_Base!BK93,0)","v":0},{"$f":"IFERROR(PV_Base!BL93,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,118,null,{"$f":"IFERROR(PV_Base!D118,0)","v":0},{"$f":"IFERROR(PV_Base!E118,0)","v":0},{"$f":"IFERROR(PV_Base!F118,0)","v":3.1562996409844679},{"$f":"IFERROR(PV_Base!G118,0)","v":6.4704142640181592},{"$f":"IFERROR(PV_Base!H118,0)","v":6.7939349772190676},{"$f":"IFERROR(PV_Base!I118,0)","v":7.1336317260800213},{"$f":"IFERROR(PV_Base!J118,0)","v":7.4903133123840231},{"$f":"IFERROR(PV_Base!K118,0)","v":7.8648289780032243},{"$f":"IFERROR(PV_Base!L118,0)","v":8.2580704269033856},{"$f":"IFERROR(PV_Base!M118,0)","v":7.8376406149152222},{"$f":"IFERROR(PV_Base!N118,0)","v":6.5628559789943166},{"$f":"IFERROR(PV_Base!O118,0)","v":5.2243321112773655},{"$f":"IFERROR(PV_Base!P118,0)","v":3.8188820501745671},{"$f":"IFERROR(PV_Base!Q118,0)","v":2.3431594860166287},{"$f":"IFERROR(PV_Base!R118,0)","v":0.79365079365079372},{"$f":"IFERROR(PV_Base!S118,0)","v":1.1102230246251565E-16},{"$f":"IFERROR(PV_Base!T118,0)","v":1.1657341758564144E-16},{"$f":"IFERROR(PV_Base!U118,0)","v":1.2240208846492351E-16},{"$f":"IFERROR(PV_Base!V118,0)","v":1.285221928881697E-16},{"$f":"IFERROR(PV_Base!W118,0)","v":1.3494830253257819E-16},{"$f":"IFERROR(PV_Base!X118,0)","v":1.4169571765920712E-16},{"$f":"IFERROR(PV_Base!Y118,0)","v":1.4878050354216748E-16},{"$f":"IFERROR(PV_Base!Z118,0)","v":1.5621952871927585E-16},{"$f":"IFERROR(PV_Base!AA118,0)","v":1.6403050515523965E-16},{"$f":"IFERROR(PV_Base!AB118,0)","v":1.7223203041300164E-16},{"$f":"IFERROR(PV_Base!AC118,0)","v":1.8084363193365172E-16},{"$f":"IFERROR(PV_Base!AD118,0)","v":1.8988581353033431E-16},{"$f":"IFERROR(PV_Base!AE118,0)","v":1.9938010420685105E-16},{"$f":"IFERROR(PV_Base!AF118,0)","v":0},{"$f":"IFERROR(PV_Base!AG118,0)","v":0},{"$f":"IFERROR(PV_Base!AH118,0)","v":0},{"$f":"IFERROR(PV_Base!AI118,0)","v":0},{"$f":"IFERROR(PV_Base!AJ118,0)","v":0},{"$f":"IFERROR(PV_Base!AK118,0)","v":0},{"$f":"IFERROR(PV_Base!AL118,0)","v":0},{"$f":"IFERROR(PV_Base!AM118,0)","v":0},{"$f":"IFERROR(PV_Base!AN118,0)","v":0},{"$f":"IFERROR(PV_Base!AO118,0)","v":0},{"$f":"IFERROR(PV_Base!AP118,0)","v":0},{"$f":"IFERROR(PV_Base!AQ118,0)","v":0},{"$f":"IFERROR(PV_Base!AR118,0)","v":0},{"$f":"IFERROR(PV_Base!AS118,0)","v":0},{"$f":"IFERROR(PV_Base!AT118,0)","v":0},{"$f":"IFERROR(PV_Base!AU118,0)","v":0},{"$f":"IFERROR(PV_Base!AV118,0)","v":0},{"$f":"IFERROR(PV_Base!AW118,0)","v":0},{"$f":"IFERROR(PV_Base!AX118,0)","v":0},{"$f":"IFERROR(PV_Base!AY118,0)","v":0},{"$f":"IFERROR(PV_Base!AZ118,0)","v":0},{"$f":"IFERROR(PV_Base!BA118,0)","v":0},{"$f":"IFERROR(PV_Base!BB118,0)","v":0},{"$f":"IFERROR(PV_Base!BC118,0)","v":0},{"$f":"IFERROR(PV_Base!BD118,0)","v":0},{"$f":"IFERROR(PV_Base!BE118,0)","v":0},{"$f":"IFERROR(PV_Base!BF118,0)","v":0},{"$f":"IFERROR(PV_Base!BG118,0)","v":0},{"$f":"IFERROR(PV_Base!BH118,0)","v":0},{"$f":"IFERROR(PV_Base!BI118,0)","v":0},{"$f":"IFERROR(PV_Base!BJ118,0)","v":0},{"$f":"IFERROR(PV_Base!BK118,0)","v":0},{"$f":"IFERROR(PV_Base!BL118,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"IDA NEW 40-year credits"},null,null,142,null,{"$f":"IFERROR(PV_Base!D142,0)","v":0},{"$f":"IFERROR(PV_Base!E142,0)","v":0},{"$f":"IFERROR(PV_Base!F142,0)","v":3.0526455640424772},{"$f":"IFERROR(PV_Base!G142,0)","v":3.2052778422446013},{"$f":"IFERROR(PV_Base!H142,0)","v":3.3655417343568317},{"$f":"IFERROR(PV_Base!I142,0)","v":3.5338188210746733},{"$f":"IFERROR(PV_Base!J142,0)","v":3.7105097621284071},{"$f":"IFERROR(PV_Base!K142,0)","v":3.8960352502348274},{"$f":"IFERROR(PV_Base!L142,0)","v":4.0908370127465687},{"$f":"IFERROR(PV_Base!M142,0)","v":4.2953788633838972},{"$f":"IFERROR(PV_Base!N142,0)","v":4.5101478065530927},{"$f":"IFERROR(PV_Base!O142,0)","v":4.7356551968807477},{"$f":"IFERROR(PV_Base!P142,0)","v":4.9724379567247849},{"$f":"IFERROR(PV_Base!Q142,0)","v":5.2210598545610241},{"$f":"IFERROR(PV_Base!R142,0)","v":5.1372852610821784},{"$f":"IFERROR(PV_Base!S142,0)","v":5.049321937929391},{"$f":"IFERROR(PV_Base!T142,0)","v":4.9569604486189638},{"$f":"IFERROR(PV_Base!U142,0)","v":4.859980884843015},{"$f":"IFERROR(PV_Base!V142,0)","v":4.7581523428782688},{"$f":"IFERROR(PV_Base!W142,0)","v":4.6512323738152856},{"$f":"IFERROR(PV_Base!X142,0)","v":4.5389664062991537},{"$f":"IFERROR(PV_Base!Y142,0)","v":4.4210871404072147},{"$f":"IFERROR(PV_Base!Z142,0)","v":4.2973139112206793},{"$f":"IFERROR(PV_Base!AA142,0)","v":4.1673520205748167},{"$f":"IFERROR(PV_Base!AB142,0)","v":4.0308920353966613},{"$f":"IFERROR(PV_Base!AC142,0)","v":3.8876090509595977},{"$f":"IFERROR(PV_Base!AD142,0)","v":3.7371619173006811},{"$f":"IFERROR(PV_Base!AE142,0)","v":3.5791924269588185},{"$f":"IFERROR(PV_Base!AF142,0)","v":3.4133244620998626},{"$f":"IFERROR(PV_Base!AG142,0)","v":3.2391630989979596},{"$f":"IFERROR(PV_Base!AH142,0)","v":3.0562936677409613},{"$f":"IFERROR(PV_Base!AI142,0)","v":2.8642807649211131},{"$f":"IFERROR(PV_Base!AJ142,0)","v":2.6626672169602719},{"$f":"IFERROR(PV_Base!AK142,0)","v":2.4509729916013887},{"$f":"IFERROR(PV_Base!AL142,0)","v":2.2286940549745617},{"$f":"IFERROR(PV_Base!AM142,0)","v":1.9953011715163933},{"$f":"IFERROR(PV_Base!AN142,0)","v":1.7502386438853164},{"$f":"IFERROR(PV_Base!AO142,0)","v":1.4929229898726857},{"$f":"IFERROR(PV_Base!AP142,0)","v":1.2227415531594235},{"$f":"IFERROR(PV_Base!AQ142,0)","v":0.93905104461049804},{"$f":"IFERROR(PV_Base!AR142,0)","v":0.64117601063412644},{"$f":"IFERROR(PV_Base!AS142,0)","v":0},{"$f":"IFERROR(PV_Base!AT142,0)","v":0},{"$f":"IFERROR(PV_Base!AU142,0)","v":0},{"$f":"IFERROR(PV_Base!AV142,0)","v":0},{"$f":"IFERROR(PV_Base!AW142,0)","v":0},{"$f":"IFERROR(PV_Base!AX142,0)","v":0},{"$f":"IFERROR(PV_Base!AY142,0)","v":0},{"$f":"IFERROR(PV_Base!AZ142,0)","v":0},{"$f":"IFERROR(PV_Base!BA142,0)","v":0},{"$f":"IFERROR(PV_Base!BB142,0)","v":0},{"$f":"IFERROR(PV_Base!BC142,0)","v":0},{"$f":"IFERROR(PV_Base!BD142,0)","v":0},{"$f":"IFERROR(PV_Base!BE142,0)","v":0},{"$f":"IFERROR(PV_Base!BF142,0)","v":0},{"$f":"IFERROR(PV_Base!BG142,0)","v":0},{"$f":"IFERROR(PV_Base!BH142,0)","v":0},{"$f":"IFERROR(PV_Base!BI142,0)","v":0},{"$f":"IFERROR(PV_Base!BJ142,0)","v":0},{"$f":"IFERROR(PV_Base!BK142,0)","v":0},{"$f":"IFERROR(PV_Base!BL142,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"IDA NEW Regular"},null,null,166,null,{"$f":"IFERROR(PV_Base!D166,0)","v":0},{"$f":"IFERROR(PV_Base!E166,0)","v":0},{"$f":"IFERROR(PV_Base!F166,0)","v":50.758202677387452},{"$f":"IFERROR(PV_Base!G166,0)","v":52.546112811256826},{"$f":"IFERROR(PV_Base!H166,0)","v":54.423418451819671},{"$f":"IFERROR(PV_Base!I166,0)","v":56.394589374410657},{"$f":"IFERROR(PV_Base!J166,0)","v":58.464318843131196},{"$f":"IFERROR(PV_Base!K166,0)","v":60.637534785287755},{"$f":"IFERROR(PV_Base!L166,0)","v":62.919411524552146},{"$f":"IFERROR(PV_Base!M166,0)","v":61.315382100779757},{"$f":"IFERROR(PV_Base!N166,0)","v":59.661151205818754},{"$f":"IFERROR(PV_Base!O166,0)","v":57.954208766109694},{"$f":"IFERROR(PV_Base!P166,0)","v":56.191919204415186},{"$f":"IFERROR(PV_Base!Q166,0)","v":54.371515164635944},{"$f":"IFERROR(PV_Base!R166,0)","v":52.490090922867743},{"$f":"IFERROR(PV_Base!S166,0)","v":50.544595469011135},{"$f":"IFERROR(PV_Base!T166,0)","v":48.531825242461693},{"$f":"IFERROR(PV_Base!U166,0)","v":46.448416504584785},{"$f":"IFERROR(PV_Base!V166,0)","v":44.290837329814025},{"$f":"IFERROR(PV_Base!W166,0)","v":42.055379196304727},{"$f":"IFERROR(PV_Base!X166,0)","v":39.738148156119962},{"$f":"IFERROR(PV_Base!Y166,0)","v":37.335055563925962},{"$f":"IFERROR(PV_Base!Z166,0)","v":34.841808342122263},{"$f":"IFERROR(PV_Base!AA166,0)","v":32.253898759228377},{"$f":"IFERROR(PV_Base!AB166,0)","v":29.566593697189798},{"$f":"IFERROR(PV_Base!AC166,0)","v":26.774923382049291},{"$f":"IFERROR(PV_Base!AD166,0)","v":23.873669551151757},{"$f":"IFERROR(PV_Base!AE166,0)","v":20.857353028709344},{"$f":"IFERROR(PV_Base!AF166,0)","v":17.720220680144813},{"$f":"IFERROR(PV_Base!AG166,0)","v":14.456231714152056},{"$f":"IFERROR(PV_Base!AH166,0)","v":11.05904329985966},{"$f":"IFERROR(PV_Base!AI166,0)","v":7.5219954648526439},{"$f":"IFERROR(PV_Base!AJ166,0)","v":3.8380952380952769},{"$f":"IFERROR(PV_Base!AK166,0)","v":4.0856207306205761E-14},{"$f":"IFERROR(PV_Base!AL166,0)","v":4.2899017671516053E-14},{"$f":"IFERROR(PV_Base!AM166,0)","v":0},{"$f":"IFERROR(PV_Base!AN166,0)","v":0},{"$f":"IFERROR(PV_Base!AO166,0)","v":0},{"$f":"IFERROR(PV_Base!AP166,0)","v":0},{"$f":"IFERROR(PV_Base!AQ166,0)","v":0},{"$f":"IFERROR(PV_Base!AR166,0)","v":0},{"$f":"IFERROR(PV_Base!AS166,0)","v":0},{"$f":"IFERROR(PV_Base!AT166,0)","v":0},{"$f":"IFERROR(PV_Base!AU166,0)","v":0},{"$f":"IFERROR(PV_Base!AV166,0)","v":0},{"$f":"IFERROR(PV_Base!AW166,0)","v":0},{"$f":"IFERROR(PV_Base!AX166,0)","v":0},{"$f":"IFERROR(PV_Base!AY166,0)","v":0},{"$f":"IFERROR(PV_Base!AZ166,0)","v":0},{"$f":"IFERROR(PV_Base!BA166,0)","v":0},{"$f":"IFERROR(PV_Base!BB166,0)","v":0},{"$f":"IFERROR(PV_Base!BC166,0)","v":0},{"$f":"IFERROR(PV_Base!BD166,0)","v":0},{"$f":"IFERROR(PV_Base!BE166,0)","v":0},{"$f":"IFERROR(PV_Base!BF166,0)","v":0},{"$f":"IFERROR(PV_Base!BG166,0)","v":0},{"$f":"IFERROR(PV_Base!BH166,0)","v":0},{"$f":"IFERROR(PV_Base!BI166,0)","v":0},{"$f":"IFERROR(PV_Base!BJ166,0)","v":0},{"$f":"IFERROR(PV_Base!BK166,0)","v":0},{"$f":"IFERROR(PV_Base!BL166,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"IDA NEW Blend (also enter) -->"},null,null,190,null,{"$f":"IFERROR(PV_Base!D190,0)","v":0},{"$f":"IFERROR(PV_Base!E190,0)","v":16.397092719656758},{"$f":"IFERROR(PV_Base!F190,0)","v":49.36313279295311},{"$f":"IFERROR(PV_Base!G190,0)","v":99.078567585571037},{"$f":"IFERROR(PV_Base!H190,0)","v":100.14449595284958},{"$f":"IFERROR(PV_Base!I190,0)","v":101.26372073849205},{"$f":"IFERROR(PV_Base!J190,0)","v":102.43890676341665},{"$f":"IFERROR(PV_Base!K190,0)","v":102.67285208958748},{"$f":"IFERROR(PV_Base!L190,0)","v":100.95089468216686},{"$f":"IFERROR(PV_Base!M190,0)","v":96.240039404675201},{"$f":"IFERROR(PV_Base!N190,0)","v":91.488041363908962},{"$f":"IFERROR(PV_Base!O190,0)","v":86.692843421704424},{"$f":"IFERROR(PV_Base!P190,0)","v":81.852285582989651},{"$f":"IFERROR(PV_Base!Q190,0)","v":76.964099852939142},{"$f":"IFERROR(PV_Base!R190,0)","v":72.025904836986101},{"$f":"IFERROR(PV_Base!S190,0)","v":67.035200070835415},{"$f":"IFERROR(PV_Base!T190,0)","v":61.989360066977184},{"$f":"IFERROR(PV_Base!U190,0)","v":56.885628063526042},{"$f":"IFERROR(PV_Base!V190,0)","v":51.721109460502348},{"$f":"IFERROR(PV_Base!W190,0)","v":46.492764927927468},{"$f":"IFERROR(PV_Base!X190,0)","v":41.197403169323842},{"$f":"IFERROR(PV_Base!Y190,0)","v":35.831673323390035},{"$f":"IFERROR(PV_Base!Z190,0)","v":30.392056985759538},{"$f":"IFERROR(PV_Base!AA190,0)","v":24.874859831847516},{"$f":"IFERROR(PV_Base!AB190,0)","v":19.276202820839892},{"$f":"IFERROR(PV_Base!AC190,0)","v":13.592012959881888},{"$f":"IFERROR(PV_Base!AD190,0)","v":0},{"$f":"IFERROR(PV_Base!AE190,0)","v":0},{"$f":"IFERROR(PV_Base!AF190,0)","v":0},{"$f":"IFERROR(PV_Base!AG190,0)","v":0},{"$f":"IFERROR(PV_Base!AH190,0)","v":0},{"$f":"IFERROR(PV_Base!AI190,0)","v":0},{"$f":"IFERROR(PV_Base!AJ190,0)","v":0},{"$f":"IFERROR(PV_Base!AK190,0)","v":0},{"$f":"IFERROR(PV_Base!AL190,0)","v":0},{"$f":"IFERROR(PV_Base!AM190,0)","v":0},{"$f":"IFERROR(PV_Base!AN190,0)","v":0},{"$f":"IFERROR(PV_Base!AO190,0)","v":0},{"$f":"IFERROR(PV_Base!AP190,0)","v":0},{"$f":"IFERROR(PV_Base!AQ190,0)","v":0},{"$f":"IFERROR(PV_Base!AR190,0)","v":0},{"$f":"IFERROR(PV_Base!AS190,0)","v":0},{"$f":"IFERROR(PV_Base!AT190,0)","v":0},{"$f":"IFERROR(PV_Base!AU190,0)","v":0},{"$f":"IFERROR(PV_Base!AV190,0)","v":0},{"$f":"IFERROR(PV_Base!AW190,0)","v":0},{"$f":"IFERROR(PV_Base!AX190,0)","v":0},{"$f":"IFERROR(PV_Base!AY190,0)","v":0},{"$f":"IFERROR(PV_Base!AZ190,0)","v":0},{"$f":"IFERROR(PV_Base!BA190,0)","v":0},{"$f":"IFERROR(PV_Base!BB190,0)","v":0},{"$f":"IFERROR(PV_Base!BC190,0)","v":0},{"$f":"IFERROR(PV_Base!BD190,0)","v":0},{"$f":"IFERROR(PV_Base!BE190,0)","v":0},{"$f":"IFERROR(PV_Base!BF190,0)","v":0},{"$f":"IFERROR(PV_Base!BG190,0)","v":0},{"$f":"IFERROR(PV_Base!BH190,0)","v":0},{"$f":"IFERROR(PV_Base!BI190,0)","v":0},{"$f":"IFERROR(PV_Base!BJ190,0)","v":0},{"$f":"IFERROR(PV_Base!BK190,0)","v":0},{"$f":"IFERROR(PV_Base!BL190,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$17","v":"IDA NEW 60-year credits"},null,null,214,null,{"$f":"IFERROR(PV_Base!D214,0)","v":0},{"$f":"IFERROR(PV_Base!E214,0)","v":3.2335395912650586},{"$f":"IFERROR(PV_Base!F214,0)","v":9.8622957533584295},{"$f":"IFERROR(PV_Base!G214,0)","v":20.056029314821526},{"$f":"IFERROR(PV_Base!H214,0)","v":21.058830780562602},{"$f":"IFERROR(PV_Base!I214,0)","v":22.111772319590731},{"$f":"IFERROR(PV_Base!J214,0)","v":23.217360935570269},{"$f":"IFERROR(PV_Base!K214,0)","v":24.378228982348784},{"$f":"IFERROR(PV_Base!L214,0)","v":25.597140431466222},{"$f":"IFERROR(PV_Base!M214,0)","v":26.876997453039536},{"$f":"IFERROR(PV_Base!N214,0)","v":28.220847325691516},{"$f":"IFERROR(PV_Base!O214,0)","v":29.631889691976092},{"$f":"IFERROR(PV_Base!P214,0)","v":31.113484176574897},{"$f":"IFERROR(PV_Base!Q214,0)","v":32.669158385403641},{"$f":"IFERROR(PV_Base!R214,0)","v":34.302616304673826},{"$f":"IFERROR(PV_Base!S214,0)","v":36.017747119907519},{"$f":"IFERROR(PV_Base!T214,0)","v":37.818634475902897},{"$f":"IFERROR(PV_Base!U214,0)","v":39.709566199698045},{"$f":"IFERROR(PV_Base!V214,0)","v":41.695044509682951},{"$f":"IFERROR(PV_Base!W214,0)","v":43.779796735167103},{"$f":"IFERROR(PV_Base!X214,0)","v":45.968786571925463},{"$f":"IFERROR(PV_Base!Y214,0)","v":48.267225900521737},{"$f":"IFERROR(PV_Base!Z214,0)","v":50.18058719554783},{"$f":"IFERROR(PV_Base!AA214,0)","v":51.189616555325223},{"$f":"IFERROR(PV_Base!AB214,0)","v":50.749097383091488},{"$f":"IFERROR(PV_Base!AC214,0)","v":50.286552252246068},{"$f":"IFERROR(PV_Base!AD214,0)","v":49.800879864858373},{"$f":"IFERROR(PV_Base!AE214,0)","v":49.290923858101294},{"$f":"IFERROR(PV_Base!AF214,0)","v":48.755470051006363},{"$f":"IFERROR(PV_Base!AG214,0)","v":48.193243553556684},{"$f":"IFERROR(PV_Base!AH214,0)","v":47.602905731234522},{"$f":"IFERROR(PV_Base!AI214,0)","v":46.983051017796249},{"$f":"IFERROR(PV_Base!AJ214,0)","v":46.332203568686062},{"$f":"IFERROR(PV_Base!AK214,0)","v":45.648813747120364},{"$f":"IFERROR(PV_Base!AL214,0)","v":44.931254434476386},{"$f":"IFERROR(PV_Base!AM214,0)","v":44.177817156200206},{"$f":"IFERROR(PV_Base!AN214,0)","v":43.386708014010217},{"$f":"IFERROR(PV_Base!AO214,0)","v":42.556043414710729},{"$f":"IFERROR(PV_Base!AP214,0)","v":41.683845585446264},{"$f":"IFERROR(PV_Base!AQ214,0)","v":40.768037864718579},{"$f":"IFERROR(PV_Base!AR214,0)","v":39.806439757954507},{"$f":"IFERROR(PV_Base!AS214,0)","v":38.796761745852237},{"$f":"IFERROR(PV_Base!AT214,0)","v":37.736599833144851},{"$f":"IFERROR(PV_Base!AU214,0)","v":36.623429824802095},{"$f":"IFERROR(PV_Base!AV214,0)","v":35.454601316042201},{"$f":"IFERROR(PV_Base!AW214,0)","v":34.227331381844316},{"$f":"IFERROR(PV_Base!AX214,0)","v":32.938697950936536},{"$f":"IFERROR(PV_Base!AY214,0)","v":31.585632848483364},{"$f":"IFERROR(PV_Base!AZ214,0)","v":30.164914490907535},{"$f":"IFERROR(PV_Base!BA214,0)","v":28.673160215452913},{"$f":"IFERROR(PV_Base!BB214,0)","v":27.10681822622556},{"$f":"IFERROR(PV_Base!BC214,0)","v":25.46215913753684},{"$f":"IFERROR(PV_Base!BD214,0)","v":23.735267094413683},{"$f":"IFERROR(PV_Base!BE214,0)","v":21.922030449134368},{"$f":"IFERROR(PV_Base!BF214,0)","v":20.018131971591089},{"$f":"IFERROR(PV_Base!BG214,0)","v":18.019038570170643},{"$f":"IFERROR(PV_Base!BH214,0)","v":15.919990498679176},{"$f":"IFERROR(PV_Base!BI214,0)","v":13.715990023613134},{"$f":"IFERROR(PV_Base!BJ214,0)","v":11.401789524793791},{"$f":"IFERROR(PV_Base!BK214,0)","v":8.9718790010334821},{"$f":"IFERROR(PV_Base!BL214,0)","v":6.4204729510851575}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,{"$f":"D152+$D$278","v":135},null,{"$f":"IFERROR(PV_Base!D248,0)","v":0},{"$f":"IFERROR(PV_Base!E248,0)","v":0},{"$f":"IFERROR(PV_Base!F248,0)","v":0},{"$f":"IFERROR(PV_Base!G248,0)","v":0},{"$f":"IFERROR(PV_Base!H248,0)","v":0},{"$f":"IFERROR(PV_Base!I248,0)","v":0},{"$f":"IFERROR(PV_Base!J248,0)","v":0},{"$f":"IFERROR(PV_Base!K248,0)","v":0},{"$f":"IFERROR(PV_Base!L248,0)","v":0},{"$f":"IFERROR(PV_Base!M248,0)","v":0},{"$f":"IFERROR(PV_Base!N248,0)","v":0},{"$f":"IFERROR(PV_Base!O248,0)","v":0},{"$f":"IFERROR(PV_Base!P248,0)","v":0},{"$f":"IFERROR(PV_Base!Q248,0)","v":0},{"$f":"IFERROR(PV_Base!R248,0)","v":0},{"$f":"IFERROR(PV_Base!S248,0)","v":0},{"$f":"IFERROR(PV_Base!T248,0)","v":0},{"$f":"IFERROR(PV_Base!U248,0)","v":0},{"$f":"IFERROR(PV_Base!V248,0)","v":0},{"$f":"IFERROR(PV_Base!W248,0)","v":0},{"$f":"IFERROR(PV_Base!X248,0)","v":0},{"$f":"IFERROR(PV_Base!Y248,0)","v":0},{"$f":"IFERROR(PV_Base!Z248,0)","v":0},{"$f":"IFERROR(PV_Base!AA248,0)","v":0},{"$f":"IFERROR(PV_Base!AB248,0)","v":0},{"$f":"IFERROR(PV_Base!AC248,0)","v":0},{"$f":"IFERROR(PV_Base!AD248,0)","v":0},{"$f":"IFERROR(PV_Base!AE248,0)","v":0},{"$f":"IFERROR(PV_Base!AF248,0)","v":0},{"$f":"IFERROR(PV_Base!AG248,0)","v":0},{"$f":"IFERROR(PV_Base!AH248,0)","v":0},{"$f":"IFERROR(PV_Base!AI248,0)","v":0},{"$f":"IFERROR(PV_Base!AJ248,0)","v":0},{"$f":"IFERROR(PV_Base!AK248,0)","v":0},{"$f":"IFERROR(PV_Base!AL248,0)","v":0},{"$f":"IFERROR(PV_Base!AM248,0)","v":0},{"$f":"IFERROR(PV_Base!AN248,0)","v":0},{"$f":"IFERROR(PV_Base!AO248,0)","v":0},{"$f":"IFERROR(PV_Base!AP248,0)","v":0},{"$f":"IFERROR(PV_Base!AQ248,0)","v":0},{"$f":"IFERROR(PV_Base!AR248,0)","v":0},{"$f":"IFERROR(PV_Base!AS248,0)","v":0},{"$f":"IFERROR(PV_Base!AT248,0)","v":0},{"$f":"IFERROR(PV_Base!AU248,0)","v":0},{"$f":"IFERROR(PV_Base!AV248,0)","v":0},{"$f":"IFERROR(PV_Base!AW248,0)","v":0},{"$f":"IFERROR(PV_Base!AX248,0)","v":0},{"$f":"IFERROR(PV_Base!AY248,0)","v":0},{"$f":"IFERROR(PV_Base!AZ248,0)","v":0},{"$f":"IFERROR(PV_Base!BA248,0)","v":0},{"$f":"IFERROR(PV_Base!BB248,0)","v":0},{"$f":"IFERROR(PV_Base!BC248,0)","v":0},{"$f":"IFERROR(PV_Base!BD248,0)","v":0},{"$f":"IFERROR(PV_Base!BE248,0)","v":0},{"$f":"IFERROR(PV_Base!BF248,0)","v":0},{"$f":"IFERROR(PV_Base!BG248,0)","v":0},{"$f":"IFERROR(PV_Base!BH248,0)","v":0},{"$f":"IFERROR(PV_Base!BI248,0)","v":0},{"$f":"IFERROR(PV_Base!BJ248,0)","v":0},{"$f":"IFERROR(PV_Base!BK248,0)","v":0},{"$f":"IFERROR(PV_Base!BL248,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,{"$f":"D153+$D$278","v":161},null,{"$f":"IFERROR(PV_Base!D274,0)","v":0},{"$f":"IFERROR(PV_Base!E274,0)","v":0},{"$f":"IFERROR(PV_Base!F274,0)","v":0},{"$f":"IFERROR(PV_Base!G274,0)","v":0},{"$f":"IFERROR(PV_Base!H274,0)","v":0},{"$f":"IFERROR(PV_Base!I274,0)","v":0},{"$f":"IFERROR(PV_Base!J274,0)","v":0},{"$f":"IFERROR(PV_Base!K274,0)","v":0},{"$f":"IFERROR(PV_Base!L274,0)","v":0},{"$f":"IFERROR(PV_Base!M274,0)","v":0},{"$f":"IFERROR(PV_Base!N274,0)","v":0},{"$f":"IFERROR(PV_Base!O274,0)","v":0},{"$f":"IFERROR(PV_Base!P274,0)","v":0},{"$f":"IFERROR(PV_Base!Q274,0)","v":0},{"$f":"IFERROR(PV_Base!R274,0)","v":0},{"$f":"IFERROR(PV_Base!S274,0)","v":0},{"$f":"IFERROR(PV_Base!T274,0)","v":0},{"$f":"IFERROR(PV_Base!U274,0)","v":0},{"$f":"IFERROR(PV_Base!V274,0)","v":0},{"$f":"IFERROR(PV_Base!W274,0)","v":0},{"$f":"IFERROR(PV_Base!X274,0)","v":0},{"$f":"IFERROR(PV_Base!Y274,0)","v":0},{"$f":"IFERROR(PV_Base!Z274,0)","v":0},{"$f":"IFERROR(PV_Base!AA274,0)","v":0},{"$f":"IFERROR(PV_Base!AB274,0)","v":0},{"$f":"IFERROR(PV_Base!AC274,0)","v":0},{"$f":"IFERROR(PV_Base!AD274,0)","v":0},{"$f":"IFERROR(PV_Base!AE274,0)","v":0},{"$f":"IFERROR(PV_Base!AF274,0)","v":0},{"$f":"IFERROR(PV_Base!AG274,0)","v":0},{"$f":"IFERROR(PV_Base!AH274,0)","v":0},{"$f":"IFERROR(PV_Base!AI274,0)","v":0},{"$f":"IFERROR(PV_Base!AJ274,0)","v":0},{"$f":"IFERROR(PV_Base!AK274,0)","v":0},{"$f":"IFERROR(PV_Base!AL274,0)","v":0},{"$f":"IFERROR(PV_Base!AM274,0)","v":0},{"$f":"IFERROR(PV_Base!AN274,0)","v":0},{"$f":"IFERROR(PV_Base!AO274,0)","v":0},{"$f":"IFERROR(PV_Base!AP274,0)","v":0},{"$f":"IFERROR(PV_Base!AQ274,0)","v":0},{"$f":"IFERROR(PV_Base!AR274,0)","v":0},{"$f":"IFERROR(PV_Base!AS274,0)","v":0},{"$f":"IFERROR(PV_Base!AT274,0)","v":0},{"$f":"IFERROR(PV_Base!AU274,0)","v":0},{"$f":"IFERROR(PV_Base!AV274,0)","v":0},{"$f":"IFERROR(PV_Base!AW274,0)","v":0},{"$f":"IFERROR(PV_Base!AX274,0)","v":0},{"$f":"IFERROR(PV_Base!AY274,0)","v":0},{"$f":"IFERROR(PV_Base!AZ274,0)","v":0},{"$f":"IFERROR(PV_Base!BA274,0)","v":0},{"$f":"IFERROR(PV_Base!BB274,0)","v":0},{"$f":"IFERROR(PV_Base!BC274,0)","v":0},{"$f":"IFERROR(PV_Base!BD274,0)","v":0},{"$f":"IFERROR(PV_Base!BE274,0)","v":0},{"$f":"IFERROR(PV_Base!BF274,0)","v":0},{"$f":"IFERROR(PV_Base!BG274,0)","v":0},{"$f":"IFERROR(PV_Base!BH274,0)","v":0},{"$f":"IFERROR(PV_Base!BI274,0)","v":0},{"$f":"IFERROR(PV_Base!BJ274,0)","v":0},{"$f":"IFERROR(PV_Base!BK274,0)","v":0},{"$f":"IFERROR(PV_Base!BL274,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F292:F294)","v":0},{"$f":"SUM(G292:G294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA292:AA294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,{"$f":"D155+$D$278","v":187},null,{"$f":"IFERROR(PV_Base!D300,0)","v":0},{"$f":"IFERROR(PV_Base!E300,0)","v":0},{"$f":"IFERROR(PV_Base!F300,0)","v":0},{"$f":"IFERROR(PV_Base!G300,0)","v":0},{"$f":"IFERROR(PV_Base!H300,0)","v":0},{"$f":"IFERROR(PV_Base!I300,0)","v":0},{"$f":"IFERROR(PV_Base!J300,0)","v":0},{"$f":"IFERROR(PV_Base!K300,0)","v":0},{"$f":"IFERROR(PV_Base!L300,0)","v":0},{"$f":"IFERROR(PV_Base!M300,0)","v":0},{"$f":"IFERROR(PV_Base!N300,0)","v":0},{"$f":"IFERROR(PV_Base!O300,0)","v":0},{"$f":"IFERROR(PV_Base!P300,0)","v":0},{"$f":"IFERROR(PV_Base!Q300,0)","v":0},{"$f":"IFERROR(PV_Base!R300,0)","v":0},{"$f":"IFERROR(PV_Base!S300,0)","v":0},{"$f":"IFERROR(PV_Base!T300,0)","v":0},{"$f":"IFERROR(PV_Base!U300,0)","v":0},{"$f":"IFERROR(PV_Base!V300,0)","v":0},{"$f":"IFERROR(PV_Base!W300,0)","v":0},{"$f":"IFERROR(PV_Base!X300,0)","v":0},{"$f":"IFERROR(PV_Base!Y300,0)","v":0},{"$f":"IFERROR(PV_Base!Z300,0)","v":0},{"$f":"IFERROR(PV_Base!AA300,0)","v":0},{"$f":"IFERROR(PV_Base!AB300,0)","v":0},{"$f":"IFERROR(PV_Base!AC300,0)","v":0},{"$f":"IFERROR(PV_Base!AD300,0)","v":0},{"$f":"IFERROR(PV_Base!AE300,0)","v":0},{"$f":"IFERROR(PV_Base!AF300,0)","v":0},{"$f":"IFERROR(PV_Base!AG300,0)","v":0},{"$f":"IFERROR(PV_Base!AH300,0)","v":0},{"$f":"IFERROR(PV_Base!AI300,0)","v":0},{"$f":"IFERROR(PV_Base!AJ300,0)","v":0},{"$f":"IFERROR(PV_Base!AK300,0)","v":0},{"$f":"IFERROR(PV_Base!AL300,0)","v":0},{"$f":"IFERROR(PV_Base!AM300,0)","v":0},{"$f":"IFERROR(PV_Base!AN300,0)","v":0},{"$f":"IFERROR(PV_Base!AO300,0)","v":0},{"$f":"IFERROR(PV_Base!AP300,0)","v":0},{"$f":"IFERROR(PV_Base!AQ300,0)","v":0},{"$f":"IFERROR(PV_Base!AR300,0)","v":0},{"$f":"IFERROR(PV_Base!AS300,0)","v":0},{"$f":"IFERROR(PV_Base!AT300,0)","v":0},{"$f":"IFERROR(PV_Base!AU300,0)","v":0},{"$f":"IFERROR(PV_Base!AV300,0)","v":0},{"$f":"IFERROR(PV_Base!AW300,0)","v":0},{"$f":"IFERROR(PV_Base!AX300,0)","v":0},{"$f":"IFERROR(PV_Base!AY300,0)","v":0},{"$f":"IFERROR(PV_Base!AZ300,0)","v":0},{"$f":"IFERROR(PV_Base!BA300,0)","v":0},{"$f":"IFERROR(PV_Base!BB300,0)","v":0},{"$f":"IFERROR(PV_Base!BC300,0)","v":0},{"$f":"IFERROR(PV_Base!BD300,0)","v":0},{"$f":"IFERROR(PV_Base!BE300,0)","v":0},{"$f":"IFERROR(PV_Base!BF300,0)","v":0},{"$f":"IFERROR(PV_Base!BG300,0)","v":0},{"$f":"IFERROR(PV_Base!BH300,0)","v":0},{"$f":"IFERROR(PV_Base!BI300,0)","v":0},{"$f":"IFERROR(PV_Base!BJ300,0)","v":0},{"$f":"IFERROR(PV_Base!BK300,0)","v":0},{"$f":"IFERROR(PV_Base!BL300,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,{"$f":"D156+$D$278","v":213},null,{"$f":"IFERROR(PV_Base!D326,0)","v":0},{"$f":"IFERROR(PV_Base!E326,0)","v":0},{"$f":"IFERROR(PV_Base!F326,0)","v":0},{"$f":"IFERROR(PV_Base!G326,0)","v":0},{"$f":"IFERROR(PV_Base!H326,0)","v":0},{"$f":"IFERROR(PV_Base!I326,0)","v":0},{"$f":"IFERROR(PV_Base!J326,0)","v":0},{"$f":"IFERROR(PV_Base!K326,0)","v":0},{"$f":"IFERROR(PV_Base!L326,0)","v":0},{"$f":"IFERROR(PV_Base!M326,0)","v":0},{"$f":"IFERROR(PV_Base!N326,0)","v":0},{"$f":"IFERROR(PV_Base!O326,0)","v":0},{"$f":"IFERROR(PV_Base!P326,0)","v":0},{"$f":"IFERROR(PV_Base!Q326,0)","v":0},{"$f":"IFERROR(PV_Base!R326,0)","v":0},{"$f":"IFERROR(PV_Base!S326,0)","v":0},{"$f":"IFERROR(PV_Base!T326,0)","v":0},{"$f":"IFERROR(PV_Base!U326,0)","v":0},{"$f":"IFERROR(PV_Base!V326,0)","v":0},{"$f":"IFERROR(PV_Base!W326,0)","v":0},{"$f":"IFERROR(PV_Base!X326,0)","v":0},{"$f":"IFERROR(PV_Base!Y326,0)","v":0},{"$f":"IFERROR(PV_Base!Z326,0)","v":0},{"$f":"IFERROR(PV_Base!AA326,0)","v":0},{"$f":"IFERROR(PV_Base!AB326,0)","v":0},{"$f":"IFERROR(PV_Base!AC326,0)","v":0},{"$f":"IFERROR(PV_Base!AD326,0)","v":0},{"$f":"IFERROR(PV_Base!AE326,0)","v":0},{"$f":"IFERROR(PV_Base!AF326,0)","v":0},{"$f":"IFERROR(PV_Base!AG326,0)","v":0},{"$f":"IFERROR(PV_Base!AH326,0)","v":0},{"$f":"IFERROR(PV_Base!AI326,0)","v":0},{"$f":"IFERROR(PV_Base!AJ326,0)","v":0},{"$f":"IFERROR(PV_Base!AK326,0)","v":0},{"$f":"IFERROR(PV_Base!AL326,0)","v":0},{"$f":"IFERROR(PV_Base!AM326,0)","v":0},{"$f":"IFERROR(PV_Base!AN326,0)","v":0},{"$f":"IFERROR(PV_Base!AO326,0)","v":0},{"$f":"IFERROR(PV_Base!AP326,0)","v":0},{"$f":"IFERROR(PV_Base!AQ326,0)","v":0},{"$f":"IFERROR(PV_Base!AR326,0)","v":0},{"$f":"IFERROR(PV_Base!AS326,0)","v":0},{"$f":"IFERROR(PV_Base!AT326,0)","v":0},{"$f":"IFERROR(PV_Base!AU326,0)","v":0},{"$f":"IFERROR(PV_Base!AV326,0)","v":0},{"$f":"IFERROR(PV_Base!AW326,0)","v":0},{"$f":"IFERROR(PV_Base!AX326,0)","v":0},{"$f":"IFERROR(PV_Base!AY326,0)","v":0},{"$f":"IFERROR(PV_Base!AZ326,0)","v":0},{"$f":"IFERROR(PV_Base!BA326,0)","v":0},{"$f":"IFERROR(PV_Base!BB326,0)","v":0},{"$f":"IFERROR(PV_Base!BC326,0)","v":0},{"$f":"IFERROR(PV_Base!BD326,0)","v":0},{"$f":"IFERROR(PV_Base!BE326,0)","v":0},{"$f":"IFERROR(PV_Base!BF326,0)","v":0},{"$f":"IFERROR(PV_Base!BG326,0)","v":0},{"$f":"IFERROR(PV_Base!BH326,0)","v":0},{"$f":"IFERROR(PV_Base!BI326,0)","v":0},{"$f":"IFERROR(PV_Base!BJ326,0)","v":0},{"$f":"IFERROR(PV_Base!BK326,0)","v":0},{"$f":"IFERROR(PV_Base!BL326,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,{"$f":"D157+$D$278","v":239},null,{"$f":"IFERROR(PV_Base!D352,0)","v":0},{"$f":"IFERROR(PV_Base!E352,0)","v":0},{"$f":"IFERROR(PV_Base!F352,0)","v":0},{"$f":"IFERROR(PV_Base!G352,0)","v":0},{"$f":"IFERROR(PV_Base!H352,0)","v":0},{"$f":"IFERROR(PV_Base!I352,0)","v":0},{"$f":"IFERROR(PV_Base!J352,0)","v":0},{"$f":"IFERROR(PV_Base!K352,0)","v":0},{"$f":"IFERROR(PV_Base!L352,0)","v":0},{"$f":"IFERROR(PV_Base!M352,0)","v":0},{"$f":"IFERROR(PV_Base!N352,0)","v":0},{"$f":"IFERROR(PV_Base!O352,0)","v":0},{"$f":"IFERROR(PV_Base!P352,0)","v":0},{"$f":"IFERROR(PV_Base!Q352,0)","v":0},{"$f":"IFERROR(PV_Base!R352,0)","v":0},{"$f":"IFERROR(PV_Base!S352,0)","v":0},{"$f":"IFERROR(PV_Base!T352,0)","v":0},{"$f":"IFERROR(PV_Base!U352,0)","v":0},{"$f":"IFERROR(PV_Base!V352,0)","v":0},{"$f":"IFERROR(PV_Base!W352,0)","v":0},{"$f":"IFERROR(PV_Base!X352,0)","v":0},{"$f":"IFERROR(PV_Base!Y352,0)","v":0},{"$f":"IFERROR(PV_Base!Z352,0)","v":0},{"$f":"IFERROR(PV_Base!AA352,0)","v":0},{"$f":"IFERROR(PV_Base!AB352,0)","v":0},{"$f":"IFERROR(PV_Base!AC352,0)","v":0},{"$f":"IFERROR(PV_Base!AD352,0)","v":0},{"$f":"IFERROR(PV_Base!AE352,0)","v":0},{"$f":"IFERROR(PV_Base!AF352,0)","v":0},{"$f":"IFERROR(PV_Base!AG352,0)","v":0},{"$f":"IFERROR(PV_Base!AH352,0)","v":0},{"$f":"IFERROR(PV_Base!AI352,0)","v":0},{"$f":"IFERROR(PV_Base!AJ352,0)","v":0},{"$f":"IFERROR(PV_Base!AK352,0)","v":0},{"$f":"IFERROR(PV_Base!AL352,0)","v":0},{"$f":"IFERROR(PV_Base!AM352,0)","v":0},{"$f":"IFERROR(PV_Base!AN352,0)","v":0},{"$f":"IFERROR(PV_Base!AO352,0)","v":0},{"$f":"IFERROR(PV_Base!AP352,0)","v":0},{"$f":"IFERROR(PV_Base!AQ352,0)","v":0},{"$f":"IFERROR(PV_Base!AR352,0)","v":0},{"$f":"IFERROR(PV_Base!AS352,0)","v":0},{"$f":"IFERROR(PV_Base!AT352,0)","v":0},{"$f":"IFERROR(PV_Base!AU352,0)","v":0},{"$f":"IFERROR(PV_Base!AV352,0)","v":0},{"$f":"IFERROR(PV_Base!AW352,0)","v":0},{"$f":"IFERROR(PV_Base!AX352,0)","v":0},{"$f":"IFERROR(PV_Base!AY352,0)","v":0},{"$f":"IFERROR(PV_Base!AZ352,0)","v":0},{"$f":"IFERROR(PV_Base!BA352,0)","v":0},{"$f":"IFERROR(PV_Base!BB352,0)","v":0},{"$f":"IFERROR(PV_Base!BC352,0)","v":0},{"$f":"IFERROR(PV_Base!BD352,0)","v":0},{"$f":"IFERROR(PV_Base!BE352,0)","v":0},{"$f":"IFERROR(PV_Base!BF352,0)","v":0},{"$f":"IFERROR(PV_Base!BG352,0)","v":0},{"$f":"IFERROR(PV_Base!BH352,0)","v":0},{"$f":"IFERROR(PV_Base!BI352,0)","v":0},{"$f":"IFERROR(PV_Base!BJ352,0)","v":0},{"$f":"IFERROR(PV_Base!BK352,0)","v":0},{"$f":"IFERROR(PV_Base!BL352,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F296+F302","v":233.90150308371477},{"$f":"G296+G302","v":599.52915836059015},980.84802877232391,1469.325335986101,1888.6665623389604,2156.939099539572,2411.8116974230438,2811.4483139740469,3201.9504857810762,3562.8911689786169,3893.0994513285045,4180.8226927680107,4434.0088180977709,4669.8804377430661,4889.7047414965982,5077.7038360253155,5170.3974994194632,5159.3128816941007,5041.7118380240217,4814.7193163427592,4475.3165119805235,{"$f":"AA296+AA302","v":4109.3771421530546},3735.868354819514,3355.129970637413,2985.3896067077453,2625.3619102739021,2264.6838177106742,1909.1545095192851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PV_NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F297:F301)","v":182.47888746031924},{"$f":"+SUM(G297:G301)","v":547.44523252621821},928.06972721642683,1415.8179399226024,1834.3936170424804,2101.8623275484615,2361.8966324660723,2766.7620593459023,3162.5634999411805,3528.8774333093629,3864.536646281405,4157.7923828171542,4416.5966459409501,4658.1763282129641,4883.8031156675306,5077.7038360253155,5170.3974994194632,5159.3128816941007,5041.7118380240217,4814.7193163427592,4475.3165119805235,{"$f":"+SUM(AA297:AA301)","v":4109.3771421530546},3735.868354819514,3355.129970637413,2985.3896067077453,2625.3619102739021,2264.6838177106742,1909.1545095192851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,{"$f":"D160+$D$278","v":265},null,{"$f":"IFERROR(PV_Base!D378,0)","v":182.47888746031924},{"$f":"IFERROR(PV_Base!E378,0)","v":547.44523252621821},{"$f":"IFERROR(PV_Base!F378,0)","v":928.06972721642683},{"$f":"IFERROR(PV_Base!G378,0)","v":1415.8179399226024},{"$f":"IFERROR(PV_Base!H378,0)","v":1834.3936170424804},{"$f":"IFERROR(PV_Base!I378,0)","v":2101.8623275484615},{"$f":"IFERROR(PV_Base!J378,0)","v":2361.8966324660723},{"$f":"IFERROR(PV_Base!K378,0)","v":2766.7620593459023},{"$f":"IFERROR(PV_Base!L378,0)","v":3162.5634999411805},{"$f":"IFERROR(PV_Base!M378,0)","v":3528.8774333093629},{"$f":"IFERROR(PV_Base!N378,0)","v":3864.536646281405},{"$f":"IFERROR(PV_Base!O378,0)","v":4157.7923828171542},{"$f":"IFERROR(PV_Base!P378,0)","v":4416.5966459409501},{"$f":"IFERROR(PV_Base!Q378,0)","v":4658.1763282129641},{"$f":"IFERROR(PV_Base!R378,0)","v":4883.8031156675306},{"$f":"IFERROR(PV_Base!S378,0)","v":5077.7038360253155},{"$f":"IFERROR(PV_Base!T378,0)","v":5170.3974994194632},{"$f":"IFERROR(PV_Base!U378,0)","v":5159.3128816941007},{"$f":"IFERROR(PV_Base!V378,0)","v":5041.7118380240217},{"$f":"IFERROR(PV_Base!W378,0)","v":4814.7193163427592},{"$f":"IFERROR(PV_Base!X378,0)","v":4475.3165119805235},{"$f":"IFERROR(PV_Base!Y378,0)","v":4109.3771421530546},{"$f":"IFERROR(PV_Base!Z378,0)","v":3735.868354819514},{"$f":"IFERROR(PV_Base!AA378,0)","v":3355.129970637413},{"$f":"IFERROR(PV_Base!AB378,0)","v":2985.3896067077453},{"$f":"IFERROR(PV_Base!AC378,0)","v":2625.3619102739021},{"$f":"IFERROR(PV_Base!AD378,0)","v":2264.6838177106742},{"$f":"IFERROR(PV_Base!AE378,0)","v":1909.1545095192851},{"$f":"IFERROR(PV_Base!AF378,0)","v":0},{"$f":"IFERROR(PV_Base!AG378,0)","v":0},{"$f":"IFERROR(PV_Base!AH378,0)","v":0},{"$f":"IFERROR(PV_Base!AI378,0)","v":0},{"$f":"IFERROR(PV_Base!AJ378,0)","v":0},{"$f":"IFERROR(PV_Base!AK378,0)","v":0},{"$f":"IFERROR(PV_Base!AL378,0)","v":0},{"$f":"IFERROR(PV_Base!AM378,0)","v":0},{"$f":"IFERROR(PV_Base!AN378,0)","v":0},{"$f":"IFERROR(PV_Base!AO378,0)","v":0},{"$f":"IFERROR(PV_Base!AP378,0)","v":0},{"$f":"IFERROR(PV_Base!AQ378,0)","v":0},{"$f":"IFERROR(PV_Base!AR378,0)","v":0},{"$f":"IFERROR(PV_Base!AS378,0)","v":0},{"$f":"IFERROR(PV_Base!AT378,0)","v":0},{"$f":"IFERROR(PV_Base!AU378,0)","v":0},{"$f":"IFERROR(PV_Base!AV378,0)","v":0},{"$f":"IFERROR(PV_Base!AW378,0)","v":0},{"$f":"IFERROR(PV_Base!AX378,0)","v":0},{"$f":"IFERROR(PV_Base!AY378,0)","v":0},{"$f":"IFERROR(PV_Base!AZ378,0)","v":0},{"$f":"IFERROR(PV_Base!BA378,0)","v":0},{"$f":"IFERROR(PV_Base!BB378,0)","v":0},{"$f":"IFERROR(PV_Base!BC378,0)","v":0},{"$f":"IFERROR(PV_Base!BD378,0)","v":0},{"$f":"IFERROR(PV_Base!BE378,0)","v":0},{"$f":"IFERROR(PV_Base!BF378,0)","v":0},{"$f":"IFERROR(PV_Base!BG378,0)","v":0},{"$f":"IFERROR(PV_Base!BH378,0)","v":0},{"$f":"IFERROR(PV_Base!BI378,0)","v":0},{"$f":"IFERROR(PV_Base!BJ378,0)","v":0},{"$f":"IFERROR(PV_Base!BK378,0)","v":0},{"$f":"IFERROR(PV_Base!BL378,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,291,null,{"$f":"IFERROR(PV_Base!D404,0)","v":0},{"$f":"IFERROR(PV_Base!E404,0)","v":0},{"$f":"IFERROR(PV_Base!F404,0)","v":0},{"$f":"IFERROR(PV_Base!G404,0)","v":0},{"$f":"IFERROR(PV_Base!H404,0)","v":0},{"$f":"IFERROR(PV_Base!I404,0)","v":0},{"$f":"IFERROR(PV_Base!J404,0)","v":0},{"$f":"IFERROR(PV_Base!K404,0)","v":0},{"$f":"IFERROR(PV_Base!L404,0)","v":0},{"$f":"IFERROR(PV_Base!M404,0)","v":0},{"$f":"IFERROR(PV_Base!N404,0)","v":0},{"$f":"IFERROR(PV_Base!O404,0)","v":0},{"$f":"IFERROR(PV_Base!P404,0)","v":0},{"$f":"IFERROR(PV_Base!Q404,0)","v":0},{"$f":"IFERROR(PV_Base!R404,0)","v":0},{"$f":"IFERROR(PV_Base!S404,0)","v":0},{"$f":"IFERROR(PV_Base!T404,0)","v":0},{"$f":"IFERROR(PV_Base!U404,0)","v":0},{"$f":"IFERROR(PV_Base!V404,0)","v":0},{"$f":"IFERROR(PV_Base!W404,0)","v":0},{"$f":"IFERROR(PV_Base!X404,0)","v":0},{"$f":"IFERROR(PV_Base!Y404,0)","v":0},{"$f":"IFERROR(PV_Base!Z404,0)","v":0},{"$f":"IFERROR(PV_Base!AA404,0)","v":0},{"$f":"IFERROR(PV_Base!AB404,0)","v":0},{"$f":"IFERROR(PV_Base!AC404,0)","v":0},{"$f":"IFERROR(PV_Base!AD404,0)","v":0},{"$f":"IFERROR(PV_Base!AE404,0)","v":0},{"$f":"IFERROR(PV_Base!AF404,0)","v":0},{"$f":"IFERROR(PV_Base!AG404,0)","v":0},{"$f":"IFERROR(PV_Base!AH404,0)","v":0},{"$f":"IFERROR(PV_Base!AI404,0)","v":0},{"$f":"IFERROR(PV_Base!AJ404,0)","v":0},{"$f":"IFERROR(PV_Base!AK404,0)","v":0},{"$f":"IFERROR(PV_Base!AL404,0)","v":0},{"$f":"IFERROR(PV_Base!AM404,0)","v":0},{"$f":"IFERROR(PV_Base!AN404,0)","v":0},{"$f":"IFERROR(PV_Base!AO404,0)","v":0},{"$f":"IFERROR(PV_Base!AP404,0)","v":0},{"$f":"IFERROR(PV_Base!AQ404,0)","v":0},{"$f":"IFERROR(PV_Base!AR404,0)","v":0},{"$f":"IFERROR(PV_Base!AS404,0)","v":0},{"$f":"IFERROR(PV_Base!AT404,0)","v":0},{"$f":"IFERROR(PV_Base!AU404,0)","v":0},{"$f":"IFERROR(PV_Base!AV404,0)","v":0},{"$f":"IFERROR(PV_Base!AW404,0)","v":0},{"$f":"IFERROR(PV_Base!AX404,0)","v":0},{"$f":"IFERROR(PV_Base!AY404,0)","v":0},{"$f":"IFERROR(PV_Base!AZ404,0)","v":0},{"$f":"IFERROR(PV_Base!BA404,0)","v":0},{"$f":"IFERROR(PV_Base!BB404,0)","v":0},{"$f":"IFERROR(PV_Base!BC404,0)","v":0},{"$f":"IFERROR(PV_Base!BD404,0)","v":0},{"$f":"IFERROR(PV_Base!BE404,0)","v":0},{"$f":"IFERROR(PV_Base!BF404,0)","v":0},{"$f":"IFERROR(PV_Base!BG404,0)","v":0},{"$f":"IFERROR(PV_Base!BH404,0)","v":0},{"$f":"IFERROR(PV_Base!BI404,0)","v":0},{"$f":"IFERROR(PV_Base!BJ404,0)","v":0},{"$f":"IFERROR(PV_Base!BK404,0)","v":0},{"$f":"IFERROR(PV_Base!BL404,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,317,null,{"$f":"IFERROR(PV_Base!D430,0)","v":0},{"$f":"IFERROR(PV_Base!E430,0)","v":0},{"$f":"IFERROR(PV_Base!F430,0)","v":0},{"$f":"IFERROR(PV_Base!G430,0)","v":0},{"$f":"IFERROR(PV_Base!H430,0)","v":0},{"$f":"IFERROR(PV_Base!I430,0)","v":0},{"$f":"IFERROR(PV_Base!J430,0)","v":0},{"$f":"IFERROR(PV_Base!K430,0)","v":0},{"$f":"IFERROR(PV_Base!L430,0)","v":0},{"$f":"IFERROR(PV_Base!M430,0)","v":0},{"$f":"IFERROR(PV_Base!N430,0)","v":0},{"$f":"IFERROR(PV_Base!O430,0)","v":0},{"$f":"IFERROR(PV_Base!P430,0)","v":0},{"$f":"IFERROR(PV_Base!Q430,0)","v":0},{"$f":"IFERROR(PV_Base!R430,0)","v":0},{"$f":"IFERROR(PV_Base!S430,0)","v":0},{"$f":"IFERROR(PV_Base!T430,0)","v":0},{"$f":"IFERROR(PV_Base!U430,0)","v":0},{"$f":"IFERROR(PV_Base!V430,0)","v":0},{"$f":"IFERROR(PV_Base!W430,0)","v":0},{"$f":"IFERROR(PV_Base!X430,0)","v":0},{"$f":"IFERROR(PV_Base!Y430,0)","v":0},{"$f":"IFERROR(PV_Base!Z430,0)","v":0},{"$f":"IFERROR(PV_Base!AA430,0)","v":0},{"$f":"IFERROR(PV_Base!AB430,0)","v":0},{"$f":"IFERROR(PV_Base!AC430,0)","v":0},{"$f":"IFERROR(PV_Base!AD430,0)","v":0},{"$f":"IFERROR(PV_Base!AE430,0)","v":0},{"$f":"IFERROR(PV_Base!AF430,0)","v":0},{"$f":"IFERROR(PV_Base!AG430,0)","v":0},{"$f":"IFERROR(PV_Base!AH430,0)","v":0},{"$f":"IFERROR(PV_Base!AI430,0)","v":0},{"$f":"IFERROR(PV_Base!AJ430,0)","v":0},{"$f":"IFERROR(PV_Base!AK430,0)","v":0},{"$f":"IFERROR(PV_Base!AL430,0)","v":0},{"$f":"IFERROR(PV_Base!AM430,0)","v":0},{"$f":"IFERROR(PV_Base!AN430,0)","v":0},{"$f":"IFERROR(PV_Base!AO430,0)","v":0},{"$f":"IFERROR(PV_Base!AP430,0)","v":0},{"$f":"IFERROR(PV_Base!AQ430,0)","v":0},{"$f":"IFERROR(PV_Base!AR430,0)","v":0},{"$f":"IFERROR(PV_Base!AS430,0)","v":0},{"$f":"IFERROR(PV_Base!AT430,0)","v":0},{"$f":"IFERROR(PV_Base!AU430,0)","v":0},{"$f":"IFERROR(PV_Base!AV430,0)","v":0},{"$f":"IFERROR(PV_Base!AW430,0)","v":0},{"$f":"IFERROR(PV_Base!AX430,0)","v":0},{"$f":"IFERROR(PV_Base!AY430,0)","v":0},{"$f":"IFERROR(PV_Base!AZ430,0)","v":0},{"$f":"IFERROR(PV_Base!BA430,0)","v":0},{"$f":"IFERROR(PV_Base!BB430,0)","v":0},{"$f":"IFERROR(PV_Base!BC430,0)","v":0},{"$f":"IFERROR(PV_Base!BD430,0)","v":0},{"$f":"IFERROR(PV_Base!BE430,0)","v":0},{"$f":"IFERROR(PV_Base!BF430,0)","v":0},{"$f":"IFERROR(PV_Base!BG430,0)","v":0},{"$f":"IFERROR(PV_Base!BH430,0)","v":0},{"$f":"IFERROR(PV_Base!BI430,0)","v":0},{"$f":"IFERROR(PV_Base!BJ430,0)","v":0},{"$f":"IFERROR(PV_Base!BK430,0)","v":0},{"$f":"IFERROR(PV_Base!BL430,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,343,null,{"$f":"IFERROR(PV_Base!D456,0)","v":0},{"$f":"IFERROR(PV_Base!E456,0)","v":0},{"$f":"IFERROR(PV_Base!F456,0)","v":0},{"$f":"IFERROR(PV_Base!G456,0)","v":0},{"$f":"IFERROR(PV_Base!H456,0)","v":0},{"$f":"IFERROR(PV_Base!I456,0)","v":0},{"$f":"IFERROR(PV_Base!J456,0)","v":0},{"$f":"IFERROR(PV_Base!K456,0)","v":0},{"$f":"IFERROR(PV_Base!L456,0)","v":0},{"$f":"IFERROR(PV_Base!M456,0)","v":0},{"$f":"IFERROR(PV_Base!N456,0)","v":0},{"$f":"IFERROR(PV_Base!O456,0)","v":0},{"$f":"IFERROR(PV_Base!P456,0)","v":0},{"$f":"IFERROR(PV_Base!Q456,0)","v":0},{"$f":"IFERROR(PV_Base!R456,0)","v":0},{"$f":"IFERROR(PV_Base!S456,0)","v":0},{"$f":"IFERROR(PV_Base!T456,0)","v":0},{"$f":"IFERROR(PV_Base!U456,0)","v":0},{"$f":"IFERROR(PV_Base!V456,0)","v":0},{"$f":"IFERROR(PV_Base!W456,0)","v":0},{"$f":"IFERROR(PV_Base!X456,0)","v":0},{"$f":"IFERROR(PV_Base!Y456,0)","v":0},{"$f":"IFERROR(PV_Base!Z456,0)","v":0},{"$f":"IFERROR(PV_Base!AA456,0)","v":0},{"$f":"IFERROR(PV_Base!AB456,0)","v":0},{"$f":"IFERROR(PV_Base!AC456,0)","v":0},{"$f":"IFERROR(PV_Base!AD456,0)","v":0},{"$f":"IFERROR(PV_Base!AE456,0)","v":0},{"$f":"IFERROR(PV_Base!AF456,0)","v":0},{"$f":"IFERROR(PV_Base!AG456,0)","v":0},{"$f":"IFERROR(PV_Base!AH456,0)","v":0},{"$f":"IFERROR(PV_Base!AI456,0)","v":0},{"$f":"IFERROR(PV_Base!AJ456,0)","v":0},{"$f":"IFERROR(PV_Base!AK456,0)","v":0},{"$f":"IFERROR(PV_Base!AL456,0)","v":0},{"$f":"IFERROR(PV_Base!AM456,0)","v":0},{"$f":"IFERROR(PV_Base!AN456,0)","v":0},{"$f":"IFERROR(PV_Base!AO456,0)","v":0},{"$f":"IFERROR(PV_Base!AP456,0)","v":0},{"$f":"IFERROR(PV_Base!AQ456,0)","v":0},{"$f":"IFERROR(PV_Base!AR456,0)","v":0},{"$f":"IFERROR(PV_Base!AS456,0)","v":0},{"$f":"IFERROR(PV_Base!AT456,0)","v":0},{"$f":"IFERROR(PV_Base!AU456,0)","v":0},{"$f":"IFERROR(PV_Base!AV456,0)","v":0},{"$f":"IFERROR(PV_Base!AW456,0)","v":0},{"$f":"IFERROR(PV_Base!AX456,0)","v":0},{"$f":"IFERROR(PV_Base!AY456,0)","v":0},{"$f":"IFERROR(PV_Base!AZ456,0)","v":0},{"$f":"IFERROR(PV_Base!BA456,0)","v":0},{"$f":"IFERROR(PV_Base!BB456,0)","v":0},{"$f":"IFERROR(PV_Base!BC456,0)","v":0},{"$f":"IFERROR(PV_Base!BD456,0)","v":0},{"$f":"IFERROR(PV_Base!BE456,0)","v":0},{"$f":"IFERROR(PV_Base!BF456,0)","v":0},{"$f":"IFERROR(PV_Base!BG456,0)","v":0},{"$f":"IFERROR(PV_Base!BH456,0)","v":0},{"$f":"IFERROR(PV_Base!BI456,0)","v":0},{"$f":"IFERROR(PV_Base!BJ456,0)","v":0},{"$f":"IFERROR(PV_Base!BK456,0)","v":0},{"$f":"IFERROR(PV_Base!BL456,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,369,null,{"$f":"IFERROR(PV_Base!D482,0)","v":0},{"$f":"IFERROR(PV_Base!E482,0)","v":0},{"$f":"IFERROR(PV_Base!F482,0)","v":0},{"$f":"IFERROR(PV_Base!G482,0)","v":0},{"$f":"IFERROR(PV_Base!H482,0)","v":0},{"$f":"IFERROR(PV_Base!I482,0)","v":0},{"$f":"IFERROR(PV_Base!J482,0)","v":0},{"$f":"IFERROR(PV_Base!K482,0)","v":0},{"$f":"IFERROR(PV_Base!L482,0)","v":0},{"$f":"IFERROR(PV_Base!M482,0)","v":0},{"$f":"IFERROR(PV_Base!N482,0)","v":0},{"$f":"IFERROR(PV_Base!O482,0)","v":0},{"$f":"IFERROR(PV_Base!P482,0)","v":0},{"$f":"IFERROR(PV_Base!Q482,0)","v":0},{"$f":"IFERROR(PV_Base!R482,0)","v":0},{"$f":"IFERROR(PV_Base!S482,0)","v":0},{"$f":"IFERROR(PV_Base!T482,0)","v":0},{"$f":"IFERROR(PV_Base!U482,0)","v":0},{"$f":"IFERROR(PV_Base!V482,0)","v":0},{"$f":"IFERROR(PV_Base!W482,0)","v":0},{"$f":"IFERROR(PV_Base!X482,0)","v":0},{"$f":"IFERROR(PV_Base!Y482,0)","v":0},{"$f":"IFERROR(PV_Base!Z482,0)","v":0},{"$f":"IFERROR(PV_Base!AA482,0)","v":0},{"$f":"IFERROR(PV_Base!AB482,0)","v":0},{"$f":"IFERROR(PV_Base!AC482,0)","v":0},{"$f":"IFERROR(PV_Base!AD482,0)","v":0},{"$f":"IFERROR(PV_Base!AE482,0)","v":0},{"$f":"IFERROR(PV_Base!AF482,0)","v":0},{"$f":"IFERROR(PV_Base!AG482,0)","v":0},{"$f":"IFERROR(PV_Base!AH482,0)","v":0},{"$f":"IFERROR(PV_Base!AI482,0)","v":0},{"$f":"IFERROR(PV_Base!AJ482,0)","v":0},{"$f":"IFERROR(PV_Base!AK482,0)","v":0},{"$f":"IFERROR(PV_Base!AL482,0)","v":0},{"$f":"IFERROR(PV_Base!AM482,0)","v":0},{"$f":"IFERROR(PV_Base!AN482,0)","v":0},{"$f":"IFERROR(PV_Base!AO482,0)","v":0},{"$f":"IFERROR(PV_Base!AP482,0)","v":0},{"$f":"IFERROR(PV_Base!AQ482,0)","v":0},{"$f":"IFERROR(PV_Base!AR482,0)","v":0},{"$f":"IFERROR(PV_Base!AS482,0)","v":0},{"$f":"IFERROR(PV_Base!AT482,0)","v":0},{"$f":"IFERROR(PV_Base!AU482,0)","v":0},{"$f":"IFERROR(PV_Base!AV482,0)","v":0},{"$f":"IFERROR(PV_Base!AW482,0)","v":0},{"$f":"IFERROR(PV_Base!AX482,0)","v":0},{"$f":"IFERROR(PV_Base!AY482,0)","v":0},{"$f":"IFERROR(PV_Base!AZ482,0)","v":0},{"$f":"IFERROR(PV_Base!BA482,0)","v":0},{"$f":"IFERROR(PV_Base!BB482,0)","v":0},{"$f":"IFERROR(PV_Base!BC482,0)","v":0},{"$f":"IFERROR(PV_Base!BD482,0)","v":0},{"$f":"IFERROR(PV_Base!BE482,0)","v":0},{"$f":"IFERROR(PV_Base!BF482,0)","v":0},{"$f":"IFERROR(PV_Base!BG482,0)","v":0},{"$f":"IFERROR(PV_Base!BH482,0)","v":0},{"$f":"IFERROR(PV_Base!BI482,0)","v":0},{"$f":"IFERROR(PV_Base!BJ482,0)","v":0},{"$f":"IFERROR(PV_Base!BK482,0)","v":0},{"$f":"IFERROR(PV_Base!BL482,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,-2,null,{"$f":"+SUM(F303:F307)","v":51.422615623395544},{"$f":"+SUM(G303:G307)","v":52.083925834371911},52.778301555897102,53.507396063498547,54.272945296480067,55.076771991110661,49.915064956971484,44.686254628144688,39.386985839895893,34.013735669253997,28.562805047099349,23.03030995085631,17.412172156820461,11.704109530102162,5.9016258290672887,1.1546319456101628E-14,1.2632028756343061E-14,1.3772023521596567E-14,1.4969018025112748E-14,1.6225862253804735E-14,1.7545548693931326E-14,{"$f":"+SUM(AA303:AA307)","v":1.8931219456064246E-14},2.0386173756303811E-14,2.1913875771555355E-14,2.3517962887569478E-14,2.5202254359384304E-14,2.6970760404789875E-14,2.8827691752465723E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,395,null,{"$f":"IFERROR(PV_Base!D508,0)","v":51.422615623395544},{"$f":"IFERROR(PV_Base!E508,0)","v":52.083925834371911},{"$f":"IFERROR(PV_Base!F508,0)","v":52.778301555897102},{"$f":"IFERROR(PV_Base!G508,0)","v":53.507396063498547},{"$f":"IFERROR(PV_Base!H508,0)","v":54.272945296480067},{"$f":"IFERROR(PV_Base!I508,0)","v":55.076771991110661},{"$f":"IFERROR(PV_Base!J508,0)","v":49.915064956971484},{"$f":"IFERROR(PV_Base!K508,0)","v":44.686254628144688},{"$f":"IFERROR(PV_Base!L508,0)","v":39.386985839895893},{"$f":"IFERROR(PV_Base!M508,0)","v":34.013735669253997},{"$f":"IFERROR(PV_Base!N508,0)","v":28.562805047099349},{"$f":"IFERROR(PV_Base!O508,0)","v":23.03030995085631},{"$f":"IFERROR(PV_Base!P508,0)","v":17.412172156820461},{"$f":"IFERROR(PV_Base!Q508,0)","v":11.704109530102162},{"$f":"IFERROR(PV_Base!R508,0)","v":5.9016258290672887},{"$f":"IFERROR(PV_Base!S508,0)","v":1.1546319456101628E-14},{"$f":"IFERROR(PV_Base!T508,0)","v":1.2632028756343061E-14},{"$f":"IFERROR(PV_Base!U508,0)","v":1.3772023521596567E-14},{"$f":"IFERROR(PV_Base!V508,0)","v":1.4969018025112748E-14},{"$f":"IFERROR(PV_Base!W508,0)","v":1.6225862253804735E-14},{"$f":"IFERROR(PV_Base!X508,0)","v":1.7545548693931326E-14},{"$f":"IFERROR(PV_Base!Y508,0)","v":1.8931219456064246E-14},{"$f":"IFERROR(PV_Base!Z508,0)","v":2.0386173756303811E-14},{"$f":"IFERROR(PV_Base!AA508,0)","v":2.1913875771555355E-14},{"$f":"IFERROR(PV_Base!AB508,0)","v":2.3517962887569478E-14},{"$f":"IFERROR(PV_Base!AC508,0)","v":2.5202254359384304E-14},{"$f":"IFERROR(PV_Base!AD508,0)","v":2.6970760404789875E-14},{"$f":"IFERROR(PV_Base!AE508,0)","v":2.8827691752465723E-14},{"$f":"IFERROR(PV_Base!AF508,0)","v":0},{"$f":"IFERROR(PV_Base!AG508,0)","v":0},{"$f":"IFERROR(PV_Base!AH508,0)","v":0},{"$f":"IFERROR(PV_Base!AI508,0)","v":0},{"$f":"IFERROR(PV_Base!AJ508,0)","v":0},{"$f":"IFERROR(PV_Base!AK508,0)","v":0},{"$f":"IFERROR(PV_Base!AL508,0)","v":0},{"$f":"IFERROR(PV_Base!AM508,0)","v":0},{"$f":"IFERROR(PV_Base!AN508,0)","v":0},{"$f":"IFERROR(PV_Base!AO508,0)","v":0},{"$f":"IFERROR(PV_Base!AP508,0)","v":0},{"$f":"IFERROR(PV_Base!AQ508,0)","v":0},{"$f":"IFERROR(PV_Base!AR508,0)","v":0},{"$f":"IFERROR(PV_Base!AS508,0)","v":0},{"$f":"IFERROR(PV_Base!AT508,0)","v":0},{"$f":"IFERROR(PV_Base!AU508,0)","v":0},{"$f":"IFERROR(PV_Base!AV508,0)","v":0},{"$f":"IFERROR(PV_Base!AW508,0)","v":0},{"$f":"IFERROR(PV_Base!AX508,0)","v":0},{"$f":"IFERROR(PV_Base!AY508,0)","v":0},{"$f":"IFERROR(PV_Base!AZ508,0)","v":0},{"$f":"IFERROR(PV_Base!BA508,0)","v":0},{"$f":"IFERROR(PV_Base!BB508,0)","v":0},{"$f":"IFERROR(PV_Base!BC508,0)","v":0},{"$f":"IFERROR(PV_Base!BD508,0)","v":0},{"$f":"IFERROR(PV_Base!BE508,0)","v":0},{"$f":"IFERROR(PV_Base!BF508,0)","v":0},{"$f":"IFERROR(PV_Base!BG508,0)","v":0},{"$f":"IFERROR(PV_Base!BH508,0)","v":0},{"$f":"IFERROR(PV_Base!BI508,0)","v":0},{"$f":"IFERROR(PV_Base!BJ508,0)","v":0},{"$f":"IFERROR(PV_Base!BK508,0)","v":0},{"$f":"IFERROR(PV_Base!BL508,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,421,null,{"$f":"IFERROR(PV_Base!D534,0)","v":0},{"$f":"IFERROR(PV_Base!E534,0)","v":0},{"$f":"IFERROR(PV_Base!F534,0)","v":0},{"$f":"IFERROR(PV_Base!G534,0)","v":0},{"$f":"IFERROR(PV_Base!H534,0)","v":0},{"$f":"IFERROR(PV_Base!I534,0)","v":0},{"$f":"IFERROR(PV_Base!J534,0)","v":0},{"$f":"IFERROR(PV_Base!K534,0)","v":0},{"$f":"IFERROR(PV_Base!L534,0)","v":0},{"$f":"IFERROR(PV_Base!M534,0)","v":0},{"$f":"IFERROR(PV_Base!N534,0)","v":0},{"$f":"IFERROR(PV_Base!O534,0)","v":0},{"$f":"IFERROR(PV_Base!P534,0)","v":0},{"$f":"IFERROR(PV_Base!Q534,0)","v":0},{"$f":"IFERROR(PV_Base!R534,0)","v":0},{"$f":"IFERROR(PV_Base!S534,0)","v":0},{"$f":"IFERROR(PV_Base!T534,0)","v":0},{"$f":"IFERROR(PV_Base!U534,0)","v":0},{"$f":"IFERROR(PV_Base!V534,0)","v":0},{"$f":"IFERROR(PV_Base!W534,0)","v":0},{"$f":"IFERROR(PV_Base!X534,0)","v":0},{"$f":"IFERROR(PV_Base!Y534,0)","v":0},{"$f":"IFERROR(PV_Base!Z534,0)","v":0},{"$f":"IFERROR(PV_Base!AA534,0)","v":0},{"$f":"IFERROR(PV_Base!AB534,0)","v":0},{"$f":"IFERROR(PV_Base!AC534,0)","v":0},{"$f":"IFERROR(PV_Base!AD534,0)","v":0},{"$f":"IFERROR(PV_Base!AE534,0)","v":0},{"$f":"IFERROR(PV_Base!AF534,0)","v":0},{"$f":"IFERROR(PV_Base!AG534,0)","v":0},{"$f":"IFERROR(PV_Base!AH534,0)","v":0},{"$f":"IFERROR(PV_Base!AI534,0)","v":0},{"$f":"IFERROR(PV_Base!AJ534,0)","v":0},{"$f":"IFERROR(PV_Base!AK534,0)","v":0},{"$f":"IFERROR(PV_Base!AL534,0)","v":0},{"$f":"IFERROR(PV_Base!AM534,0)","v":0},{"$f":"IFERROR(PV_Base!AN534,0)","v":0},{"$f":"IFERROR(PV_Base!AO534,0)","v":0},{"$f":"IFERROR(PV_Base!AP534,0)","v":0},{"$f":"IFERROR(PV_Base!AQ534,0)","v":0},{"$f":"IFERROR(PV_Base!AR534,0)","v":0},{"$f":"IFERROR(PV_Base!AS534,0)","v":0},{"$f":"IFERROR(PV_Base!AT534,0)","v":0},{"$f":"IFERROR(PV_Base!AU534,0)","v":0},{"$f":"IFERROR(PV_Base!AV534,0)","v":0},{"$f":"IFERROR(PV_Base!AW534,0)","v":0},{"$f":"IFERROR(PV_Base!AX534,0)","v":0},{"$f":"IFERROR(PV_Base!AY534,0)","v":0},{"$f":"IFERROR(PV_Base!AZ534,0)","v":0},{"$f":"IFERROR(PV_Base!BA534,0)","v":0},{"$f":"IFERROR(PV_Base!BB534,0)","v":0},{"$f":"IFERROR(PV_Base!BC534,0)","v":0},{"$f":"IFERROR(PV_Base!BD534,0)","v":0},{"$f":"IFERROR(PV_Base!BE534,0)","v":0},{"$f":"IFERROR(PV_Base!BF534,0)","v":0},{"$f":"IFERROR(PV_Base!BG534,0)","v":0},{"$f":"IFERROR(PV_Base!BH534,0)","v":0},{"$f":"IFERROR(PV_Base!BI534,0)","v":0},{"$f":"IFERROR(PV_Base!BJ534,0)","v":0},{"$f":"IFERROR(PV_Base!BK534,0)","v":0},{"$f":"IFERROR(PV_Base!BL534,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,447,null,{"$f":"IFERROR(PV_Base!D560,0)","v":0},{"$f":"IFERROR(PV_Base!E560,0)","v":0},{"$f":"IFERROR(PV_Base!F560,0)","v":0},{"$f":"IFERROR(PV_Base!G560,0)","v":0},{"$f":"IFERROR(PV_Base!H560,0)","v":0},{"$f":"IFERROR(PV_Base!I560,0)","v":0},{"$f":"IFERROR(PV_Base!J560,0)","v":0},{"$f":"IFERROR(PV_Base!K560,0)","v":0},{"$f":"IFERROR(PV_Base!L560,0)","v":0},{"$f":"IFERROR(PV_Base!M560,0)","v":0},{"$f":"IFERROR(PV_Base!N560,0)","v":0},{"$f":"IFERROR(PV_Base!O560,0)","v":0},{"$f":"IFERROR(PV_Base!P560,0)","v":0},{"$f":"IFERROR(PV_Base!Q560,0)","v":0},{"$f":"IFERROR(PV_Base!R560,0)","v":0},{"$f":"IFERROR(PV_Base!S560,0)","v":0},{"$f":"IFERROR(PV_Base!T560,0)","v":0},{"$f":"IFERROR(PV_Base!U560,0)","v":0},{"$f":"IFERROR(PV_Base!V560,0)","v":0},{"$f":"IFERROR(PV_Base!W560,0)","v":0},{"$f":"IFERROR(PV_Base!X560,0)","v":0},{"$f":"IFERROR(PV_Base!Y560,0)","v":0},{"$f":"IFERROR(PV_Base!Z560,0)","v":0},{"$f":"IFERROR(PV_Base!AA560,0)","v":0},{"$f":"IFERROR(PV_Base!AB560,0)","v":0},{"$f":"IFERROR(PV_Base!AC560,0)","v":0},{"$f":"IFERROR(PV_Base!AD560,0)","v":0},{"$f":"IFERROR(PV_Base!AE560,0)","v":0},{"$f":"IFERROR(PV_Base!AF560,0)","v":0},{"$f":"IFERROR(PV_Base!AG560,0)","v":0},{"$f":"IFERROR(PV_Base!AH560,0)","v":0},{"$f":"IFERROR(PV_Base!AI560,0)","v":0},{"$f":"IFERROR(PV_Base!AJ560,0)","v":0},{"$f":"IFERROR(PV_Base!AK560,0)","v":0},{"$f":"IFERROR(PV_Base!AL560,0)","v":0},{"$f":"IFERROR(PV_Base!AM560,0)","v":0},{"$f":"IFERROR(PV_Base!AN560,0)","v":0},{"$f":"IFERROR(PV_Base!AO560,0)","v":0},{"$f":"IFERROR(PV_Base!AP560,0)","v":0},{"$f":"IFERROR(PV_Base!AQ560,0)","v":0},{"$f":"IFERROR(PV_Base!AR560,0)","v":0},{"$f":"IFERROR(PV_Base!AS560,0)","v":0},{"$f":"IFERROR(PV_Base!AT560,0)","v":0},{"$f":"IFERROR(PV_Base!AU560,0)","v":0},{"$f":"IFERROR(PV_Base!AV560,0)","v":0},{"$f":"IFERROR(PV_Base!AW560,0)","v":0},{"$f":"IFERROR(PV_Base!AX560,0)","v":0},{"$f":"IFERROR(PV_Base!AY560,0)","v":0},{"$f":"IFERROR(PV_Base!AZ560,0)","v":0},{"$f":"IFERROR(PV_Base!BA560,0)","v":0},{"$f":"IFERROR(PV_Base!BB560,0)","v":0},{"$f":"IFERROR(PV_Base!BC560,0)","v":0},{"$f":"IFERROR(PV_Base!BD560,0)","v":0},{"$f":"IFERROR(PV_Base!BE560,0)","v":0},{"$f":"IFERROR(PV_Base!BF560,0)","v":0},{"$f":"IFERROR(PV_Base!BG560,0)","v":0},{"$f":"IFERROR(PV_Base!BH560,0)","v":0},{"$f":"IFERROR(PV_Base!BI560,0)","v":0},{"$f":"IFERROR(PV_Base!BJ560,0)","v":0},{"$f":"IFERROR(PV_Base!BK560,0)","v":0},{"$f":"IFERROR(PV_Base!BL560,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,473,null,{"$f":"IFERROR(PV_Base!D586,0)","v":0},{"$f":"IFERROR(PV_Base!E586,0)","v":0},{"$f":"IFERROR(PV_Base!F586,0)","v":0},{"$f":"IFERROR(PV_Base!G586,0)","v":0},{"$f":"IFERROR(PV_Base!H586,0)","v":0},{"$f":"IFERROR(PV_Base!I586,0)","v":0},{"$f":"IFERROR(PV_Base!J586,0)","v":0},{"$f":"IFERROR(PV_Base!K586,0)","v":0},{"$f":"IFERROR(PV_Base!L586,0)","v":0},{"$f":"IFERROR(PV_Base!M586,0)","v":0},{"$f":"IFERROR(PV_Base!N586,0)","v":0},{"$f":"IFERROR(PV_Base!O586,0)","v":0},{"$f":"IFERROR(PV_Base!P586,0)","v":0},{"$f":"IFERROR(PV_Base!Q586,0)","v":0},{"$f":"IFERROR(PV_Base!R586,0)","v":0},{"$f":"IFERROR(PV_Base!S586,0)","v":0},{"$f":"IFERROR(PV_Base!T586,0)","v":0},{"$f":"IFERROR(PV_Base!U586,0)","v":0},{"$f":"IFERROR(PV_Base!V586,0)","v":0},{"$f":"IFERROR(PV_Base!W586,0)","v":0},{"$f":"IFERROR(PV_Base!X586,0)","v":0},{"$f":"IFERROR(PV_Base!Y586,0)","v":0},{"$f":"IFERROR(PV_Base!Z586,0)","v":0},{"$f":"IFERROR(PV_Base!AA586,0)","v":0},{"$f":"IFERROR(PV_Base!AB586,0)","v":0},{"$f":"IFERROR(PV_Base!AC586,0)","v":0},{"$f":"IFERROR(PV_Base!AD586,0)","v":0},{"$f":"IFERROR(PV_Base!AE586,0)","v":0},{"$f":"IFERROR(PV_Base!AF586,0)","v":0},{"$f":"IFERROR(PV_Base!AG586,0)","v":0},{"$f":"IFERROR(PV_Base!AH586,0)","v":0},{"$f":"IFERROR(PV_Base!AI586,0)","v":0},{"$f":"IFERROR(PV_Base!AJ586,0)","v":0},{"$f":"IFERROR(PV_Base!AK586,0)","v":0},{"$f":"IFERROR(PV_Base!AL586,0)","v":0},{"$f":"IFERROR(PV_Base!AM586,0)","v":0},{"$f":"IFERROR(PV_Base!AN586,0)","v":0},{"$f":"IFERROR(PV_Base!AO586,0)","v":0},{"$f":"IFERROR(PV_Base!AP586,0)","v":0},{"$f":"IFERROR(PV_Base!AQ586,0)","v":0},{"$f":"IFERROR(PV_Base!AR586,0)","v":0},{"$f":"IFERROR(PV_Base!AS586,0)","v":0},{"$f":"IFERROR(PV_Base!AT586,0)","v":0},{"$f":"IFERROR(PV_Base!AU586,0)","v":0},{"$f":"IFERROR(PV_Base!AV586,0)","v":0},{"$f":"IFERROR(PV_Base!AW586,0)","v":0},{"$f":"IFERROR(PV_Base!AX586,0)","v":0},{"$f":"IFERROR(PV_Base!AY586,0)","v":0},{"$f":"IFERROR(PV_Base!AZ586,0)","v":0},{"$f":"IFERROR(PV_Base!BA586,0)","v":0},{"$f":"IFERROR(PV_Base!BB586,0)","v":0},{"$f":"IFERROR(PV_Base!BC586,0)","v":0},{"$f":"IFERROR(PV_Base!BD586,0)","v":0},{"$f":"IFERROR(PV_Base!BE586,0)","v":0},{"$f":"IFERROR(PV_Base!BF586,0)","v":0},{"$f":"IFERROR(PV_Base!BG586,0)","v":0},{"$f":"IFERROR(PV_Base!BH586,0)","v":0},{"$f":"IFERROR(PV_Base!BI586,0)","v":0},{"$f":"IFERROR(PV_Base!BJ586,0)","v":0},{"$f":"IFERROR(PV_Base!BK586,0)","v":0},{"$f":"IFERROR(PV_Base!BL586,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,499,null,{"$f":"IFERROR(PV_Base!D612,0)","v":0},{"$f":"IFERROR(PV_Base!E612,0)","v":0},{"$f":"IFERROR(PV_Base!F612,0)","v":0},{"$f":"IFERROR(PV_Base!G612,0)","v":0},{"$f":"IFERROR(PV_Base!H612,0)","v":0},{"$f":"IFERROR(PV_Base!I612,0)","v":0},{"$f":"IFERROR(PV_Base!J612,0)","v":0},{"$f":"IFERROR(PV_Base!K612,0)","v":0},{"$f":"IFERROR(PV_Base!L612,0)","v":0},{"$f":"IFERROR(PV_Base!M612,0)","v":0},{"$f":"IFERROR(PV_Base!N612,0)","v":0},{"$f":"IFERROR(PV_Base!O612,0)","v":0},{"$f":"IFERROR(PV_Base!P612,0)","v":0},{"$f":"IFERROR(PV_Base!Q612,0)","v":0},{"$f":"IFERROR(PV_Base!R612,0)","v":0},{"$f":"IFERROR(PV_Base!S612,0)","v":0},{"$f":"IFERROR(PV_Base!T612,0)","v":0},{"$f":"IFERROR(PV_Base!U612,0)","v":0},{"$f":"IFERROR(PV_Base!V612,0)","v":0},{"$f":"IFERROR(PV_Base!W612,0)","v":0},{"$f":"IFERROR(PV_Base!X612,0)","v":0},{"$f":"IFERROR(PV_Base!Y612,0)","v":0},{"$f":"IFERROR(PV_Base!Z612,0)","v":0},{"$f":"IFERROR(PV_Base!AA612,0)","v":0},{"$f":"IFERROR(PV_Base!AB612,0)","v":0},{"$f":"IFERROR(PV_Base!AC612,0)","v":0},{"$f":"IFERROR(PV_Base!AD612,0)","v":0},{"$f":"IFERROR(PV_Base!AE612,0)","v":0},{"$f":"IFERROR(PV_Base!AF612,0)","v":0},{"$f":"IFERROR(PV_Base!AG612,0)","v":0},{"$f":"IFERROR(PV_Base!AH612,0)","v":0},{"$f":"IFERROR(PV_Base!AI612,0)","v":0},{"$f":"IFERROR(PV_Base!AJ612,0)","v":0},{"$f":"IFERROR(PV_Base!AK612,0)","v":0},{"$f":"IFERROR(PV_Base!AL612,0)","v":0},{"$f":"IFERROR(PV_Base!AM612,0)","v":0},{"$f":"IFERROR(PV_Base!AN612,0)","v":0},{"$f":"IFERROR(PV_Base!AO612,0)","v":0},{"$f":"IFERROR(PV_Base!AP612,0)","v":0},{"$f":"IFERROR(PV_Base!AQ612,0)","v":0},{"$f":"IFERROR(PV_Base!AR612,0)","v":0},{"$f":"IFERROR(PV_Base!AS612,0)","v":0},{"$f":"IFERROR(PV_Base!AT612,0)","v":0},{"$f":"IFERROR(PV_Base!AU612,0)","v":0},{"$f":"IFERROR(PV_Base!AV612,0)","v":0},{"$f":"IFERROR(PV_Base!AW612,0)","v":0},{"$f":"IFERROR(PV_Base!AX612,0)","v":0},{"$f":"IFERROR(PV_Base!AY612,0)","v":0},{"$f":"IFERROR(PV_Base!AZ612,0)","v":0},{"$f":"IFERROR(PV_Base!BA612,0)","v":0},{"$f":"IFERROR(PV_Base!BB612,0)","v":0},{"$f":"IFERROR(PV_Base!BC612,0)","v":0},{"$f":"IFERROR(PV_Base!BD612,0)","v":0},{"$f":"IFERROR(PV_Base!BE612,0)","v":0},{"$f":"IFERROR(PV_Base!BF612,0)","v":0},{"$f":"IFERROR(PV_Base!BG612,0)","v":0},{"$f":"IFERROR(PV_Base!BH612,0)","v":0},{"$f":"IFERROR(PV_Base!BI612,0)","v":0},{"$f":"IFERROR(PV_Base!BJ612,0)","v":0},{"$f":"IFERROR(PV_Base!BK612,0)","v":0},{"$f":"IFERROR(PV_Base!BL612,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F309:F313)","v":595.78076719021101},{"$f":"+SUM(G309:G313)","v":894.38551472404401},1072.2843229406581,1570.6443229406582,2370.8353488084126,3487.8480693946299,5450.3077642230746,6785.1917422697943,8325.3558869892859,9837.0700920897907,10987.641760903327,12441.194674798569,13840.519397032702,15210.725156851326,16222.945715552938,17204.383096744721,18160.010587186855,19124.506847963999,20133.596525548739,21181.770725368504,22277.92716467183,{"$f":"+SUM(AA309:AA313)","v":20140.89890290167},17884.570209046014,15362.284026791798,12759.671441153439,10382.476886701097,8187.2990044614862,6094.6439412860345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PV_NEW_COM"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,{"$f":"D172+$D$278","v":525},null,{"$f":"IFERROR(PV_Base!D638,0)","v":0},{"$f":"IFERROR(PV_Base!E638,0)","v":0},{"$f":"IFERROR(PV_Base!F638,0)","v":0},{"$f":"IFERROR(PV_Base!G638,0)","v":250},{"$f":"IFERROR(PV_Base!H638,0)","v":500},{"$f":"IFERROR(PV_Base!I638,0)","v":750},{"$f":"IFERROR(PV_Base!J638,0)","v":1750},{"$f":"IFERROR(PV_Base!K638,0)","v":2083.333333333333},{"$f":"IFERROR(PV_Base!L638,0)","v":2416.6666666666661},{"$f":"IFERROR(PV_Base!M638,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!N638,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!O638,0)","v":3083.3333333333321},{"$f":"IFERROR(PV_Base!P638,0)","v":3416.6666666666652},{"$f":"IFERROR(PV_Base!Q638,0)","v":3749.9999999999986},{"$f":"IFERROR(PV_Base!R638,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!S638,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!T638,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!U638,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!V638,0)","v":3750},{"$f":"IFERROR(PV_Base!W638,0)","v":3750},{"$f":"IFERROR(PV_Base!X638,0)","v":3750},{"$f":"IFERROR(PV_Base!Y638,0)","v":3527.7777777777778},{"$f":"IFERROR(PV_Base!Z638,0)","v":3305.5555555555557},{"$f":"IFERROR(PV_Base!AA638,0)","v":2944.4444444444448},{"$f":"IFERROR(PV_Base!AB638,0)","v":2638.8888888888891},{"$f":"IFERROR(PV_Base!AC638,0)","v":2361.1111111111113},{"$f":"IFERROR(PV_Base!AD638,0)","v":2055.5555555555557},{"$f":"IFERROR(PV_Base!AE638,0)","v":1629.6296296296296},{"$f":"IFERROR(PV_Base!AF638,0)","v":0},{"$f":"IFERROR(PV_Base!AG638,0)","v":0},{"$f":"IFERROR(PV_Base!AH638,0)","v":0},{"$f":"IFERROR(PV_Base!AI638,0)","v":0},{"$f":"IFERROR(PV_Base!AJ638,0)","v":0},{"$f":"IFERROR(PV_Base!AK638,0)","v":0},{"$f":"IFERROR(PV_Base!AL638,0)","v":0},{"$f":"IFERROR(PV_Base!AM638,0)","v":0},{"$f":"IFERROR(PV_Base!AN638,0)","v":0},{"$f":"IFERROR(PV_Base!AO638,0)","v":0},{"$f":"IFERROR(PV_Base!AP638,0)","v":0},{"$f":"IFERROR(PV_Base!AQ638,0)","v":0},{"$f":"IFERROR(PV_Base!AR638,0)","v":0},{"$f":"IFERROR(PV_Base!AS638,0)","v":0},{"$f":"IFERROR(PV_Base!AT638,0)","v":0},{"$f":"IFERROR(PV_Base!AU638,0)","v":0},{"$f":"IFERROR(PV_Base!AV638,0)","v":0},{"$f":"IFERROR(PV_Base!AW638,0)","v":0},{"$f":"IFERROR(PV_Base!AX638,0)","v":0},{"$f":"IFERROR(PV_Base!AY638,0)","v":0},{"$f":"IFERROR(PV_Base!AZ638,0)","v":0},{"$f":"IFERROR(PV_Base!BA638,0)","v":0},{"$f":"IFERROR(PV_Base!BB638,0)","v":0},{"$f":"IFERROR(PV_Base!BC638,0)","v":0},{"$f":"IFERROR(PV_Base!BD638,0)","v":0},{"$f":"IFERROR(PV_Base!BE638,0)","v":0},{"$f":"IFERROR(PV_Base!BF638,0)","v":0},{"$f":"IFERROR(PV_Base!BG638,0)","v":0},{"$f":"IFERROR(PV_Base!BH638,0)","v":0},{"$f":"IFERROR(PV_Base!BI638,0)","v":0},{"$f":"IFERROR(PV_Base!BJ638,0)","v":0},{"$f":"IFERROR(PV_Base!BK638,0)","v":0},{"$f":"IFERROR(PV_Base!BL638,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,{"$f":"D173+$D$278","v":551},null,{"$f":"IFERROR(PV_Base!D664,0)","v":245.78076719021101},{"$f":"IFERROR(PV_Base!E664,0)","v":544.38551472404401},{"$f":"IFERROR(PV_Base!F664,0)","v":809.78432294065806},{"$f":"IFERROR(PV_Base!G664,0)","v":1145.6443229406582},{"$f":"IFERROR(PV_Base!H664,0)","v":1783.3353488084126},{"$f":"IFERROR(PV_Base!I664,0)","v":2737.8480693946299},{"$f":"IFERROR(PV_Base!J664,0)","v":3700.3077642230746},{"$f":"IFERROR(PV_Base!K664,0)","v":4701.8584089364613},{"$f":"IFERROR(PV_Base!L664,0)","v":5908.6892203226198},{"$f":"IFERROR(PV_Base!M664,0)","v":7087.0700920897907},{"$f":"IFERROR(PV_Base!N664,0)","v":8237.6417609033269},{"$f":"IFERROR(PV_Base!O664,0)","v":9357.8613414652373},{"$f":"IFERROR(PV_Base!P664,0)","v":10423.852730366036},{"$f":"IFERROR(PV_Base!Q664,0)","v":11460.725156851327},{"$f":"IFERROR(PV_Base!R664,0)","v":12472.94571555294},{"$f":"IFERROR(PV_Base!S664,0)","v":13454.383096744723},{"$f":"IFERROR(PV_Base!T664,0)","v":14410.010587186856},{"$f":"IFERROR(PV_Base!U664,0)","v":15374.506847963999},{"$f":"IFERROR(PV_Base!V664,0)","v":16383.596525548739},{"$f":"IFERROR(PV_Base!W664,0)","v":17431.770725368504},{"$f":"IFERROR(PV_Base!X664,0)","v":18527.92716467183},{"$f":"IFERROR(PV_Base!Y664,0)","v":16613.121125123893},{"$f":"IFERROR(PV_Base!Z664,0)","v":14579.014653490458},{"$f":"IFERROR(PV_Base!AA664,0)","v":12417.839582347353},{"$f":"IFERROR(PV_Base!AB664,0)","v":10120.782552264551},{"$f":"IFERROR(PV_Base!AC664,0)","v":8021.3657755899858},{"$f":"IFERROR(PV_Base!AD664,0)","v":6131.7434489059306},{"$f":"IFERROR(PV_Base!AE664,0)","v":4465.014311656405},{"$f":"IFERROR(PV_Base!AF664,0)","v":0},{"$f":"IFERROR(PV_Base!AG664,0)","v":0},{"$f":"IFERROR(PV_Base!AH664,0)","v":0},{"$f":"IFERROR(PV_Base!AI664,0)","v":0},{"$f":"IFERROR(PV_Base!AJ664,0)","v":0},{"$f":"IFERROR(PV_Base!AK664,0)","v":0},{"$f":"IFERROR(PV_Base!AL664,0)","v":0},{"$f":"IFERROR(PV_Base!AM664,0)","v":0},{"$f":"IFERROR(PV_Base!AN664,0)","v":0},{"$f":"IFERROR(PV_Base!AO664,0)","v":0},{"$f":"IFERROR(PV_Base!AP664,0)","v":0},{"$f":"IFERROR(PV_Base!AQ664,0)","v":0},{"$f":"IFERROR(PV_Base!AR664,0)","v":0},{"$f":"IFERROR(PV_Base!AS664,0)","v":0},{"$f":"IFERROR(PV_Base!AT664,0)","v":0},{"$f":"IFERROR(PV_Base!AU664,0)","v":0},{"$f":"IFERROR(PV_Base!AV664,0)","v":0},{"$f":"IFERROR(PV_Base!AW664,0)","v":0},{"$f":"IFERROR(PV_Base!AX664,0)","v":0},{"$f":"IFERROR(PV_Base!AY664,0)","v":0},{"$f":"IFERROR(PV_Base!AZ664,0)","v":0},{"$f":"IFERROR(PV_Base!BA664,0)","v":0},{"$f":"IFERROR(PV_Base!BB664,0)","v":0},{"$f":"IFERROR(PV_Base!BC664,0)","v":0},{"$f":"IFERROR(PV_Base!BD664,0)","v":0},{"$f":"IFERROR(PV_Base!BE664,0)","v":0},{"$f":"IFERROR(PV_Base!BF664,0)","v":0},{"$f":"IFERROR(PV_Base!BG664,0)","v":0},{"$f":"IFERROR(PV_Base!BH664,0)","v":0},{"$f":"IFERROR(PV_Base!BI664,0)","v":0},{"$f":"IFERROR(PV_Base!BJ664,0)","v":0},{"$f":"IFERROR(PV_Base!BK664,0)","v":0},{"$f":"IFERROR(PV_Base!BL664,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,{"$f":"D174+$D$278","v":577},null,{"$f":"IFERROR(PV_Base!D690,0)","v":350},{"$f":"IFERROR(PV_Base!E690,0)","v":350},{"$f":"IFERROR(PV_Base!F690,0)","v":262.5},{"$f":"IFERROR(PV_Base!G690,0)","v":175},{"$f":"IFERROR(PV_Base!H690,0)","v":87.5},{"$f":"IFERROR(PV_Base!I690,0)","v":0},{"$f":"IFERROR(PV_Base!J690,0)","v":0},{"$f":"IFERROR(PV_Base!K690,0)","v":0},{"$f":"IFERROR(PV_Base!L690,0)","v":0},{"$f":"IFERROR(PV_Base!M690,0)","v":0},{"$f":"IFERROR(PV_Base!N690,0)","v":0},{"$f":"IFERROR(PV_Base!O690,0)","v":0},{"$f":"IFERROR(PV_Base!P690,0)","v":0},{"$f":"IFERROR(PV_Base!Q690,0)","v":0},{"$f":"IFERROR(PV_Base!R690,0)","v":0},{"$f":"IFERROR(PV_Base!S690,0)","v":0},{"$f":"IFERROR(PV_Base!T690,0)","v":0},{"$f":"IFERROR(PV_Base!U690,0)","v":0},{"$f":"IFERROR(PV_Base!V690,0)","v":0},{"$f":"IFERROR(PV_Base!W690,0)","v":0},{"$f":"IFERROR(PV_Base!X690,0)","v":0},{"$f":"IFERROR(PV_Base!Y690,0)","v":0},{"$f":"IFERROR(PV_Base!Z690,0)","v":0},{"$f":"IFERROR(PV_Base!AA690,0)","v":0},{"$f":"IFERROR(PV_Base!AB690,0)","v":0},{"$f":"IFERROR(PV_Base!AC690,0)","v":0},{"$f":"IFERROR(PV_Base!AD690,0)","v":0},{"$f":"IFERROR(PV_Base!AE690,0)","v":0},{"$f":"IFERROR(PV_Base!AF690,0)","v":0},{"$f":"IFERROR(PV_Base!AG690,0)","v":0},{"$f":"IFERROR(PV_Base!AH690,0)","v":0},{"$f":"IFERROR(PV_Base!AI690,0)","v":0},{"$f":"IFERROR(PV_Base!AJ690,0)","v":0},{"$f":"IFERROR(PV_Base!AK690,0)","v":0},{"$f":"IFERROR(PV_Base!AL690,0)","v":0},{"$f":"IFERROR(PV_Base!AM690,0)","v":0},{"$f":"IFERROR(PV_Base!AN690,0)","v":0},{"$f":"IFERROR(PV_Base!AO690,0)","v":0},{"$f":"IFERROR(PV_Base!AP690,0)","v":0},{"$f":"IFERROR(PV_Base!AQ690,0)","v":0},{"$f":"IFERROR(PV_Base!AR690,0)","v":0},{"$f":"IFERROR(PV_Base!AS690,0)","v":0},{"$f":"IFERROR(PV_Base!AT690,0)","v":0},{"$f":"IFERROR(PV_Base!AU690,0)","v":0},{"$f":"IFERROR(PV_Base!AV690,0)","v":0},{"$f":"IFERROR(PV_Base!AW690,0)","v":0},{"$f":"IFERROR(PV_Base!AX690,0)","v":0},{"$f":"IFERROR(PV_Base!AY690,0)","v":0},{"$f":"IFERROR(PV_Base!AZ690,0)","v":0},{"$f":"IFERROR(PV_Base!BA690,0)","v":0},{"$f":"IFERROR(PV_Base!BB690,0)","v":0},{"$f":"IFERROR(PV_Base!BC690,0)","v":0},{"$f":"IFERROR(PV_Base!BD690,0)","v":0},{"$f":"IFERROR(PV_Base!BE690,0)","v":0},{"$f":"IFERROR(PV_Base!BF690,0)","v":0},{"$f":"IFERROR(PV_Base!BG690,0)","v":0},{"$f":"IFERROR(PV_Base!BH690,0)","v":0},{"$f":"IFERROR(PV_Base!BI690,0)","v":0},{"$f":"IFERROR(PV_Base!BJ690,0)","v":0},{"$f":"IFERROR(PV_Base!BK690,0)","v":0},{"$f":"IFERROR(PV_Base!BL690,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,{"$f":"D175+$D$278","v":603},null,{"$f":"IFERROR(PV_Base!D716,0)","v":0},{"$f":"IFERROR(PV_Base!E716,0)","v":0},{"$f":"IFERROR(PV_Base!F716,0)","v":0},{"$f":"IFERROR(PV_Base!G716,0)","v":0},{"$f":"IFERROR(PV_Base!H716,0)","v":0},{"$f":"IFERROR(PV_Base!I716,0)","v":0},{"$f":"IFERROR(PV_Base!J716,0)","v":0},{"$f":"IFERROR(PV_Base!K716,0)","v":0},{"$f":"IFERROR(PV_Base!L716,0)","v":0},{"$f":"IFERROR(PV_Base!M716,0)","v":0},{"$f":"IFERROR(PV_Base!N716,0)","v":0},{"$f":"IFERROR(PV_Base!O716,0)","v":0},{"$f":"IFERROR(PV_Base!P716,0)","v":0},{"$f":"IFERROR(PV_Base!Q716,0)","v":0},{"$f":"IFERROR(PV_Base!R716,0)","v":0},{"$f":"IFERROR(PV_Base!S716,0)","v":0},{"$f":"IFERROR(PV_Base!T716,0)","v":0},{"$f":"IFERROR(PV_Base!U716,0)","v":0},{"$f":"IFERROR(PV_Base!V716,0)","v":0},{"$f":"IFERROR(PV_Base!W716,0)","v":0},{"$f":"IFERROR(PV_Base!X716,0)","v":0},{"$f":"IFERROR(PV_Base!Y716,0)","v":0},{"$f":"IFERROR(PV_Base!Z716,0)","v":0},{"$f":"IFERROR(PV_Base!AA716,0)","v":0},{"$f":"IFERROR(PV_Base!AB716,0)","v":0},{"$f":"IFERROR(PV_Base!AC716,0)","v":0},{"$f":"IFERROR(PV_Base!AD716,0)","v":0},{"$f":"IFERROR(PV_Base!AE716,0)","v":0},{"$f":"IFERROR(PV_Base!AF716,0)","v":0},{"$f":"IFERROR(PV_Base!AG716,0)","v":0},{"$f":"IFERROR(PV_Base!AH716,0)","v":0},{"$f":"IFERROR(PV_Base!AI716,0)","v":0},{"$f":"IFERROR(PV_Base!AJ716,0)","v":0},{"$f":"IFERROR(PV_Base!AK716,0)","v":0},{"$f":"IFERROR(PV_Base!AL716,0)","v":0},{"$f":"IFERROR(PV_Base!AM716,0)","v":0},{"$f":"IFERROR(PV_Base!AN716,0)","v":0},{"$f":"IFERROR(PV_Base!AO716,0)","v":0},{"$f":"IFERROR(PV_Base!AP716,0)","v":0},{"$f":"IFERROR(PV_Base!AQ716,0)","v":0},{"$f":"IFERROR(PV_Base!AR716,0)","v":0},{"$f":"IFERROR(PV_Base!AS716,0)","v":0},{"$f":"IFERROR(PV_Base!AT716,0)","v":0},{"$f":"IFERROR(PV_Base!AU716,0)","v":0},{"$f":"IFERROR(PV_Base!AV716,0)","v":0},{"$f":"IFERROR(PV_Base!AW716,0)","v":0},{"$f":"IFERROR(PV_Base!AX716,0)","v":0},{"$f":"IFERROR(PV_Base!AY716,0)","v":0},{"$f":"IFERROR(PV_Base!AZ716,0)","v":0},{"$f":"IFERROR(PV_Base!BA716,0)","v":0},{"$f":"IFERROR(PV_Base!BB716,0)","v":0},{"$f":"IFERROR(PV_Base!BC716,0)","v":0},{"$f":"IFERROR(PV_Base!BD716,0)","v":0},{"$f":"IFERROR(PV_Base!BE716,0)","v":0},{"$f":"IFERROR(PV_Base!BF716,0)","v":0},{"$f":"IFERROR(PV_Base!BG716,0)","v":0},{"$f":"IFERROR(PV_Base!BH716,0)","v":0},{"$f":"IFERROR(PV_Base!BI716,0)","v":0},{"$f":"IFERROR(PV_Base!BJ716,0)","v":0},{"$f":"IFERROR(PV_Base!BK716,0)","v":0},{"$f":"IFERROR(PV_Base!BL716,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,{"$f":"D176+$D$278","v":629},null,{"$f":"IFERROR(PV_Base!D742,0)","v":0},{"$f":"IFERROR(PV_Base!E742,0)","v":0},{"$f":"IFERROR(PV_Base!F742,0)","v":0},{"$f":"IFERROR(PV_Base!G742,0)","v":0},{"$f":"IFERROR(PV_Base!H742,0)","v":0},{"$f":"IFERROR(PV_Base!I742,0)","v":0},{"$f":"IFERROR(PV_Base!J742,0)","v":0},{"$f":"IFERROR(PV_Base!K742,0)","v":0},{"$f":"IFERROR(PV_Base!L742,0)","v":0},{"$f":"IFERROR(PV_Base!M742,0)","v":0},{"$f":"IFERROR(PV_Base!N742,0)","v":0},{"$f":"IFERROR(PV_Base!O742,0)","v":0},{"$f":"IFERROR(PV_Base!P742,0)","v":0},{"$f":"IFERROR(PV_Base!Q742,0)","v":0},{"$f":"IFERROR(PV_Base!R742,0)","v":0},{"$f":"IFERROR(PV_Base!S742,0)","v":0},{"$f":"IFERROR(PV_Base!T742,0)","v":0},{"$f":"IFERROR(PV_Base!U742,0)","v":0},{"$f":"IFERROR(PV_Base!V742,0)","v":0},{"$f":"IFERROR(PV_Base!W742,0)","v":0},{"$f":"IFERROR(PV_Base!X742,0)","v":0},{"$f":"IFERROR(PV_Base!Y742,0)","v":0},{"$f":"IFERROR(PV_Base!Z742,0)","v":0},{"$f":"IFERROR(PV_Base!AA742,0)","v":0},{"$f":"IFERROR(PV_Base!AB742,0)","v":0},{"$f":"IFERROR(PV_Base!AC742,0)","v":0},{"$f":"IFERROR(PV_Base!AD742,0)","v":0},{"$f":"IFERROR(PV_Base!AE742,0)","v":0},{"$f":"IFERROR(PV_Base!AF742,0)","v":0},{"$f":"IFERROR(PV_Base!AG742,0)","v":0},{"$f":"IFERROR(PV_Base!AH742,0)","v":0},{"$f":"IFERROR(PV_Base!AI742,0)","v":0},{"$f":"IFERROR(PV_Base!AJ742,0)","v":0},{"$f":"IFERROR(PV_Base!AK742,0)","v":0},{"$f":"IFERROR(PV_Base!AL742,0)","v":0},{"$f":"IFERROR(PV_Base!AM742,0)","v":0},{"$f":"IFERROR(PV_Base!AN742,0)","v":0},{"$f":"IFERROR(PV_Base!AO742,0)","v":0},{"$f":"IFERROR(PV_Base!AP742,0)","v":0},{"$f":"IFERROR(PV_Base!AQ742,0)","v":0},{"$f":"IFERROR(PV_Base!AR742,0)","v":0},{"$f":"IFERROR(PV_Base!AS742,0)","v":0},{"$f":"IFERROR(PV_Base!AT742,0)","v":0},{"$f":"IFERROR(PV_Base!AU742,0)","v":0},{"$f":"IFERROR(PV_Base!AV742,0)","v":0},{"$f":"IFERROR(PV_Base!AW742,0)","v":0},{"$f":"IFERROR(PV_Base!AX742,0)","v":0},{"$f":"IFERROR(PV_Base!AY742,0)","v":0},{"$f":"IFERROR(PV_Base!AZ742,0)","v":0},{"$f":"IFERROR(PV_Base!BA742,0)","v":0},{"$f":"IFERROR(PV_Base!BB742,0)","v":0},{"$f":"IFERROR(PV_Base!BC742,0)","v":0},{"$f":"IFERROR(PV_Base!BD742,0)","v":0},{"$f":"IFERROR(PV_Base!BE742,0)","v":0},{"$f":"IFERROR(PV_Base!BF742,0)","v":0},{"$f":"IFERROR(PV_Base!BG742,0)","v":0},{"$f":"IFERROR(PV_Base!BH742,0)","v":0},{"$f":"IFERROR(PV_Base!BI742,0)","v":0},{"$f":"IFERROR(PV_Base!BJ742,0)","v":0},{"$f":"IFERROR(PV_Base!BK742,0)","v":0},{"$f":"IFERROR(PV_Base!BL742,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F315+F319","v":3162.8294638542657},{"$f":"G315+G319","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387,{"$f":"AA315+AA319","v":17717.078879657067},13775.634718132933,10915.508239829129,7803.9251980655145,5103.9627788592734,2635.2257308501694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$106","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F316:F318)","v":3162.8294638542657},{"$f":"SUM(G316:G318)","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387,{"$f":"SUM(AA316:AA318)","v":17717.078879657067},13775.634718132933,10915.508239829129,7803.9251980655145,5103.9627788592734,2635.2257308501694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D15,0)","v":323.98898469603279},{"$f":"IFERROR(PV_LC_NR1!E15,0)","v":1031.9449636855575},{"$f":"IFERROR(PV_LC_NR1!F15,0)","v":1511.7075088308893},{"$f":"IFERROR(PV_LC_NR1!G15,0)","v":1536.7820374810601},{"$f":"IFERROR(PV_LC_NR1!H15,0)","v":1737.0308366363752},{"$f":"IFERROR(PV_LC_NR1!I15,0)","v":2157.3725272548481},{"$f":"IFERROR(PV_LC_NR1!J15,0)","v":2179.6144321648335},{"$f":"IFERROR(PV_LC_NR1!K15,0)","v":2053.3100422696225},{"$f":"IFERROR(PV_LC_NR1!L15,0)","v":2214.7497874201604},{"$f":"IFERROR(PV_LC_NR1!M15,0)","v":2215.4364719607556},{"$f":"IFERROR(PV_LC_NR1!N15,0)","v":2005.7287401117048},{"$f":"IFERROR(PV_LC_NR1!O15,0)","v":1943.7491238797179},{"$f":"IFERROR(PV_LC_NR1!P15,0)","v":1945.5627407870957},{"$f":"IFERROR(PV_LC_NR1!Q15,0)","v":1944.5338935444634},{"$f":"IFERROR(PV_LC_NR1!R15,0)","v":1940.87221308272},{"$f":"IFERROR(PV_LC_NR1!S15,0)","v":1934.7756425865368},{"$f":"IFERROR(PV_LC_NR1!T15,0)","v":1926.4310178910182},{"$f":"IFERROR(PV_LC_NR1!U15,0)","v":1916.0146208362912},{"$f":"IFERROR(PV_LC_NR1!V15,0)","v":1903.6927067900635},{"$f":"IFERROR(PV_LC_NR1!W15,0)","v":1889.6220074955065},{"$f":"IFERROR(PV_LC_NR1!X15,0)","v":1873.9502103516229},{"$f":"IFERROR(PV_LC_NR1!Y15,0)","v":915.2080908965911},{"$f":"IFERROR(PV_LC_NR1!Z15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AA15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AB15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AC15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AD15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AE15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AF15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AG15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AH15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AI15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AJ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AK15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AL15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AM15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AN15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AO15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AP15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AQ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AR15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AS15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AT15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AU15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AV15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AW15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AX15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AY15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AZ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BA15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BB15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BC15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BD15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BE15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BF15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BG15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BH15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BI15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BJ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BK15,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BL15,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D15,0)","v":1081.8690222134157},{"$f":"IFERROR(PV_LC_NR2!E15,0)","v":1504.4002759142929},{"$f":"IFERROR(PV_LC_NR2!F15,0)","v":1775.2593465214184},{"$f":"IFERROR(PV_LC_NR2!G15,0)","v":2250.7411264487291},{"$f":"IFERROR(PV_LC_NR2!H15,0)","v":2342.4977215656531},{"$f":"IFERROR(PV_LC_NR2!I15,0)","v":2215.5924755165979},{"$f":"IFERROR(PV_LC_NR2!J15,0)","v":2335.3011773194644},{"$f":"IFERROR(PV_LC_NR2!K15,0)","v":2398.0263267382456},{"$f":"IFERROR(PV_LC_NR2!L15,0)","v":2380.6756672594556},{"$f":"IFERROR(PV_LC_NR2!M15,0)","v":2458.5094391037856},{"$f":"IFERROR(PV_LC_NR2!N15,0)","v":2719.7681715914723},{"$f":"IFERROR(PV_LC_NR2!O15,0)","v":3081.679074548374},{"$f":"IFERROR(PV_LC_NR2!P15,0)","v":3468.5542111229815},{"$f":"IFERROR(PV_LC_NR2!Q15,0)","v":3786.4727473068265},{"$f":"IFERROR(PV_LC_NR2!R15,0)","v":3975.916924078329},{"$f":"IFERROR(PV_LC_NR2!S15,0)","v":4046.4450582095569},{"$f":"IFERROR(PV_LC_NR2!T15,0)","v":4055.0840763341321},{"$f":"IFERROR(PV_LC_NR2!U15,0)","v":4042.0736252401975},{"$f":"IFERROR(PV_LC_NR2!V15,0)","v":4024.3866547686321},{"$f":"IFERROR(PV_LC_NR2!W15,0)","v":4002.3903324590751},{"$f":"IFERROR(PV_LC_NR2!X15,0)","v":3976.4309341607604},{"$f":"IFERROR(PV_LC_NR2!Y15,0)","v":3022.8267232978751},{"$f":"IFERROR(PV_LC_NR2!Z15,0)","v":2109.4448885298034},{"$f":"IFERROR(PV_LC_NR2!AA15,0)","v":1235.5598691756295},{"$f":"IFERROR(PV_LC_NR2!AB15,0)","v":400.40884469348293},{"$f":"IFERROR(PV_LC_NR2!AC15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AD15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AE15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AF15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AG15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AH15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AI15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AJ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AK15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AL15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AM15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AN15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AO15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AP15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AQ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AR15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AS15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AT15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AU15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AV15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AW15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AX15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AY15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AZ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BA15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BB15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BC15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BD15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BE15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BF15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BG15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BH15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BI15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BJ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BK15,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BL15,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D15,0)","v":1756.9714569448174},{"$f":"IFERROR(PV_LC_NR3!E15,0)","v":2675.811550800493},{"$f":"IFERROR(PV_LC_NR3!F15,0)","v":3078.5897627794766},{"$f":"IFERROR(PV_LC_NR3!G15,0)","v":3627.7750381508827},{"$f":"IFERROR(PV_LC_NR3!H15,0)","v":4138.6698411071702},{"$f":"IFERROR(PV_LC_NR3!I15,0)","v":4527.5676640925494},{"$f":"IFERROR(PV_LC_NR3!J15,0)","v":4758.824811127547},{"$f":"IFERROR(PV_LC_NR3!K15,0)","v":4054.226550505166},{"$f":"IFERROR(PV_LC_NR3!L15,0)","v":3797.3873189875158},{"$f":"IFERROR(PV_LC_NR3!M15,0)","v":4077.0187910652417},{"$f":"IFERROR(PV_LC_NR3!N15,0)","v":4369.1009757415413},{"$f":"IFERROR(PV_LC_NR3!O15,0)","v":5103.8766566329787},{"$f":"IFERROR(PV_LC_NR3!P15,0)","v":5798.8438041995887},{"$f":"IFERROR(PV_LC_NR3!Q15,0)","v":6604.1218412638154},{"$f":"IFERROR(PV_LC_NR3!R15,0)","v":7433.383690016226},{"$f":"IFERROR(PV_LC_NR3!S15,0)","v":8724.8504247931924},{"$f":"IFERROR(PV_LC_NR3!T15,0)","v":9767.59560288803},{"$f":"IFERROR(PV_LC_NR3!U15,0)","v":11155.051675444658},{"$f":"IFERROR(PV_LC_NR3!V15,0)","v":12310.220501045304},{"$f":"IFERROR(PV_LC_NR3!W15,0)","v":13826.527567589641},{"$f":"IFERROR(PV_LC_NR3!X15,0)","v":15603.394175670004},{"$f":"IFERROR(PV_LC_NR3!Y15,0)","v":13779.0440654626},{"$f":"IFERROR(PV_LC_NR3!Z15,0)","v":11666.189829603129},{"$f":"IFERROR(PV_LC_NR3!AA15,0)","v":9679.9483706534993},{"$f":"IFERROR(PV_LC_NR3!AB15,0)","v":7403.5163533720315},{"$f":"IFERROR(PV_LC_NR3!AC15,0)","v":5103.9627788592734},{"$f":"IFERROR(PV_LC_NR3!AD15,0)","v":2635.2257308501694},{"$f":"IFERROR(PV_LC_NR3!AE15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AF15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AG15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AH15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AI15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AJ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AK15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AL15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AM15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AN15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AO15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AP15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AQ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AR15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AS15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AT15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AU15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AV15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AW15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AX15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AY15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AZ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BA15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BB15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BC15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BD15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BE15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BF15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BG15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BH15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BI15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BJ15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BK15,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BL15,0)","v":0}]
[{"$f":"A$110","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F320:F322)","v":0},{"$f":"SUM(G320:G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA320:AA322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$111","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D183+$D$278","v":655},null,{"$f":"IFERROR(PV_Base!D768,0)","v":0},{"$f":"IFERROR(PV_Base!E768,0)","v":0},{"$f":"IFERROR(PV_Base!F768,0)","v":0},{"$f":"IFERROR(PV_Base!G768,0)","v":0},{"$f":"IFERROR(PV_Base!H768,0)","v":0},{"$f":"IFERROR(PV_Base!I768,0)","v":0},{"$f":"IFERROR(PV_Base!J768,0)","v":0},{"$f":"IFERROR(PV_Base!K768,0)","v":0},{"$f":"IFERROR(PV_Base!L768,0)","v":0},{"$f":"IFERROR(PV_Base!M768,0)","v":0},{"$f":"IFERROR(PV_Base!N768,0)","v":0},{"$f":"IFERROR(PV_Base!O768,0)","v":0},{"$f":"IFERROR(PV_Base!P768,0)","v":0},{"$f":"IFERROR(PV_Base!Q768,0)","v":0},{"$f":"IFERROR(PV_Base!R768,0)","v":0},{"$f":"IFERROR(PV_Base!S768,0)","v":0},{"$f":"IFERROR(PV_Base!T768,0)","v":0},{"$f":"IFERROR(PV_Base!U768,0)","v":0},{"$f":"IFERROR(PV_Base!V768,0)","v":0},{"$f":"IFERROR(PV_Base!W768,0)","v":0},{"$f":"IFERROR(PV_Base!X768,0)","v":0},{"$f":"IFERROR(PV_Base!Y768,0)","v":0},{"$f":"IFERROR(PV_Base!Z768,0)","v":0},{"$f":"IFERROR(PV_Base!AA768,0)","v":0},{"$f":"IFERROR(PV_Base!AB768,0)","v":0},{"$f":"IFERROR(PV_Base!AC768,0)","v":0},{"$f":"IFERROR(PV_Base!AD768,0)","v":0},{"$f":"IFERROR(PV_Base!AE768,0)","v":0},{"$f":"IFERROR(PV_Base!AF768,0)","v":0},{"$f":"IFERROR(PV_Base!AG768,0)","v":0},{"$f":"IFERROR(PV_Base!AH768,0)","v":0},{"$f":"IFERROR(PV_Base!AI768,0)","v":0},{"$f":"IFERROR(PV_Base!AJ768,0)","v":0},{"$f":"IFERROR(PV_Base!AK768,0)","v":0},{"$f":"IFERROR(PV_Base!AL768,0)","v":0},{"$f":"IFERROR(PV_Base!AM768,0)","v":0},{"$f":"IFERROR(PV_Base!AN768,0)","v":0},{"$f":"IFERROR(PV_Base!AO768,0)","v":0},{"$f":"IFERROR(PV_Base!AP768,0)","v":0},{"$f":"IFERROR(PV_Base!AQ768,0)","v":0},{"$f":"IFERROR(PV_Base!AR768,0)","v":0},{"$f":"IFERROR(PV_Base!AS768,0)","v":0},{"$f":"IFERROR(PV_Base!AT768,0)","v":0},{"$f":"IFERROR(PV_Base!AU768,0)","v":0},{"$f":"IFERROR(PV_Base!AV768,0)","v":0},{"$f":"IFERROR(PV_Base!AW768,0)","v":0},{"$f":"IFERROR(PV_Base!AX768,0)","v":0},{"$f":"IFERROR(PV_Base!AY768,0)","v":0},{"$f":"IFERROR(PV_Base!AZ768,0)","v":0},{"$f":"IFERROR(PV_Base!BA768,0)","v":0},{"$f":"IFERROR(PV_Base!BB768,0)","v":0},{"$f":"IFERROR(PV_Base!BC768,0)","v":0},{"$f":"IFERROR(PV_Base!BD768,0)","v":0},{"$f":"IFERROR(PV_Base!BE768,0)","v":0},{"$f":"IFERROR(PV_Base!BF768,0)","v":0},{"$f":"IFERROR(PV_Base!BG768,0)","v":0},{"$f":"IFERROR(PV_Base!BH768,0)","v":0},{"$f":"IFERROR(PV_Base!BI768,0)","v":0},{"$f":"IFERROR(PV_Base!BJ768,0)","v":0},{"$f":"IFERROR(PV_Base!BK768,0)","v":0},{"$f":"IFERROR(PV_Base!BL768,0)","v":0}]
[{"$f":"A$112","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D184+$D$278","v":681},null,{"$f":"IFERROR(PV_Base!D794,0)","v":0},{"$f":"IFERROR(PV_Base!E794,0)","v":0},{"$f":"IFERROR(PV_Base!F794,0)","v":0},{"$f":"IFERROR(PV_Base!G794,0)","v":0},{"$f":"IFERROR(PV_Base!H794,0)","v":0},{"$f":"IFERROR(PV_Base!I794,0)","v":0},{"$f":"IFERROR(PV_Base!J794,0)","v":0},{"$f":"IFERROR(PV_Base!K794,0)","v":0},{"$f":"IFERROR(PV_Base!L794,0)","v":0},{"$f":"IFERROR(PV_Base!M794,0)","v":0},{"$f":"IFERROR(PV_Base!N794,0)","v":0},{"$f":"IFERROR(PV_Base!O794,0)","v":0},{"$f":"IFERROR(PV_Base!P794,0)","v":0},{"$f":"IFERROR(PV_Base!Q794,0)","v":0},{"$f":"IFERROR(PV_Base!R794,0)","v":0},{"$f":"IFERROR(PV_Base!S794,0)","v":0},{"$f":"IFERROR(PV_Base!T794,0)","v":0},{"$f":"IFERROR(PV_Base!U794,0)","v":0},{"$f":"IFERROR(PV_Base!V794,0)","v":0},{"$f":"IFERROR(PV_Base!W794,0)","v":0},{"$f":"IFERROR(PV_Base!X794,0)","v":0},{"$f":"IFERROR(PV_Base!Y794,0)","v":0},{"$f":"IFERROR(PV_Base!Z794,0)","v":0},{"$f":"IFERROR(PV_Base!AA794,0)","v":0},{"$f":"IFERROR(PV_Base!AB794,0)","v":0},{"$f":"IFERROR(PV_Base!AC794,0)","v":0},{"$f":"IFERROR(PV_Base!AD794,0)","v":0},{"$f":"IFERROR(PV_Base!AE794,0)","v":0},{"$f":"IFERROR(PV_Base!AF794,0)","v":0},{"$f":"IFERROR(PV_Base!AG794,0)","v":0},{"$f":"IFERROR(PV_Base!AH794,0)","v":0},{"$f":"IFERROR(PV_Base!AI794,0)","v":0},{"$f":"IFERROR(PV_Base!AJ794,0)","v":0},{"$f":"IFERROR(PV_Base!AK794,0)","v":0},{"$f":"IFERROR(PV_Base!AL794,0)","v":0},{"$f":"IFERROR(PV_Base!AM794,0)","v":0},{"$f":"IFERROR(PV_Base!AN794,0)","v":0},{"$f":"IFERROR(PV_Base!AO794,0)","v":0},{"$f":"IFERROR(PV_Base!AP794,0)","v":0},{"$f":"IFERROR(PV_Base!AQ794,0)","v":0},{"$f":"IFERROR(PV_Base!AR794,0)","v":0},{"$f":"IFERROR(PV_Base!AS794,0)","v":0},{"$f":"IFERROR(PV_Base!AT794,0)","v":0},{"$f":"IFERROR(PV_Base!AU794,0)","v":0},{"$f":"IFERROR(PV_Base!AV794,0)","v":0},{"$f":"IFERROR(PV_Base!AW794,0)","v":0},{"$f":"IFERROR(PV_Base!AX794,0)","v":0},{"$f":"IFERROR(PV_Base!AY794,0)","v":0},{"$f":"IFERROR(PV_Base!AZ794,0)","v":0},{"$f":"IFERROR(PV_Base!BA794,0)","v":0},{"$f":"IFERROR(PV_Base!BB794,0)","v":0},{"$f":"IFERROR(PV_Base!BC794,0)","v":0},{"$f":"IFERROR(PV_Base!BD794,0)","v":0},{"$f":"IFERROR(PV_Base!BE794,0)","v":0},{"$f":"IFERROR(PV_Base!BF794,0)","v":0},{"$f":"IFERROR(PV_Base!BG794,0)","v":0},{"$f":"IFERROR(PV_Base!BH794,0)","v":0},{"$f":"IFERROR(PV_Base!BI794,0)","v":0},{"$f":"IFERROR(PV_Base!BJ794,0)","v":0},{"$f":"IFERROR(PV_Base!BK794,0)","v":0},{"$f":"IFERROR(PV_Base!BL794,0)","v":0}]
[{"$f":"A$113","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D185+$D$278","v":707},null,{"$f":"IFERROR(PV_Base!D820,0)","v":0},{"$f":"IFERROR(PV_Base!E820,0)","v":0},{"$f":"IFERROR(PV_Base!F820,0)","v":0},{"$f":"IFERROR(PV_Base!G820,0)","v":0},{"$f":"IFERROR(PV_Base!H820,0)","v":0},{"$f":"IFERROR(PV_Base!I820,0)","v":0},{"$f":"IFERROR(PV_Base!J820,0)","v":0},{"$f":"IFERROR(PV_Base!K820,0)","v":0},{"$f":"IFERROR(PV_Base!L820,0)","v":0},{"$f":"IFERROR(PV_Base!M820,0)","v":0},{"$f":"IFERROR(PV_Base!N820,0)","v":0},{"$f":"IFERROR(PV_Base!O820,0)","v":0},{"$f":"IFERROR(PV_Base!P820,0)","v":0},{"$f":"IFERROR(PV_Base!Q820,0)","v":0},{"$f":"IFERROR(PV_Base!R820,0)","v":0},{"$f":"IFERROR(PV_Base!S820,0)","v":0},{"$f":"IFERROR(PV_Base!T820,0)","v":0},{"$f":"IFERROR(PV_Base!U820,0)","v":0},{"$f":"IFERROR(PV_Base!V820,0)","v":0},{"$f":"IFERROR(PV_Base!W820,0)","v":0},{"$f":"IFERROR(PV_Base!X820,0)","v":0},{"$f":"IFERROR(PV_Base!Y820,0)","v":0},{"$f":"IFERROR(PV_Base!Z820,0)","v":0},{"$f":"IFERROR(PV_Base!AA820,0)","v":0},{"$f":"IFERROR(PV_Base!AB820,0)","v":0},{"$f":"IFERROR(PV_Base!AC820,0)","v":0},{"$f":"IFERROR(PV_Base!AD820,0)","v":0},{"$f":"IFERROR(PV_Base!AE820,0)","v":0},{"$f":"IFERROR(PV_Base!AF820,0)","v":0},{"$f":"IFERROR(PV_Base!AG820,0)","v":0},{"$f":"IFERROR(PV_Base!AH820,0)","v":0},{"$f":"IFERROR(PV_Base!AI820,0)","v":0},{"$f":"IFERROR(PV_Base!AJ820,0)","v":0},{"$f":"IFERROR(PV_Base!AK820,0)","v":0},{"$f":"IFERROR(PV_Base!AL820,0)","v":0},{"$f":"IFERROR(PV_Base!AM820,0)","v":0},{"$f":"IFERROR(PV_Base!AN820,0)","v":0},{"$f":"IFERROR(PV_Base!AO820,0)","v":0},{"$f":"IFERROR(PV_Base!AP820,0)","v":0},{"$f":"IFERROR(PV_Base!AQ820,0)","v":0},{"$f":"IFERROR(PV_Base!AR820,0)","v":0},{"$f":"IFERROR(PV_Base!AS820,0)","v":0},{"$f":"IFERROR(PV_Base!AT820,0)","v":0},{"$f":"IFERROR(PV_Base!AU820,0)","v":0},{"$f":"IFERROR(PV_Base!AV820,0)","v":0},{"$f":"IFERROR(PV_Base!AW820,0)","v":0},{"$f":"IFERROR(PV_Base!AX820,0)","v":0},{"$f":"IFERROR(PV_Base!AY820,0)","v":0},{"$f":"IFERROR(PV_Base!AZ820,0)","v":0},{"$f":"IFERROR(PV_Base!BA820,0)","v":0},{"$f":"IFERROR(PV_Base!BB820,0)","v":0},{"$f":"IFERROR(PV_Base!BC820,0)","v":0},{"$f":"IFERROR(PV_Base!BD820,0)","v":0},{"$f":"IFERROR(PV_Base!BE820,0)","v":0},{"$f":"IFERROR(PV_Base!BF820,0)","v":0},{"$f":"IFERROR(PV_Base!BG820,0)","v":0},{"$f":"IFERROR(PV_Base!BH820,0)","v":0},{"$f":"IFERROR(PV_Base!BI820,0)","v":0},{"$f":"IFERROR(PV_Base!BJ820,0)","v":0},{"$f":"IFERROR(PV_Base!BK820,0)","v":0},{"$f":"IFERROR(PV_Base!BL820,0)","v":0}]
[{"$f":"A$114","v":"Locally-issued debt held by residents"}]
[{"$f":"A$115","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F325:F327)","v":0},{"$f":"SUM(G325:G327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA325:AA327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$116","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D188+$D$278","v":733},null,{"$f":"IFERROR(PV_Base!D846,0)","v":0},{"$f":"IFERROR(PV_Base!E846,0)","v":0},{"$f":"IFERROR(PV_Base!F846,0)","v":0},{"$f":"IFERROR(PV_Base!G846,0)","v":0},{"$f":"IFERROR(PV_Base!H846,0)","v":0},{"$f":"IFERROR(PV_Base!I846,0)","v":0},{"$f":"IFERROR(PV_Base!J846,0)","v":0},{"$f":"IFERROR(PV_Base!K846,0)","v":0},{"$f":"IFERROR(PV_Base!L846,0)","v":0},{"$f":"IFERROR(PV_Base!M846,0)","v":0},{"$f":"IFERROR(PV_Base!N846,0)","v":0},{"$f":"IFERROR(PV_Base!O846,0)","v":0},{"$f":"IFERROR(PV_Base!P846,0)","v":0},{"$f":"IFERROR(PV_Base!Q846,0)","v":0},{"$f":"IFERROR(PV_Base!R846,0)","v":0},{"$f":"IFERROR(PV_Base!S846,0)","v":0},{"$f":"IFERROR(PV_Base!T846,0)","v":0},{"$f":"IFERROR(PV_Base!U846,0)","v":0},{"$f":"IFERROR(PV_Base!V846,0)","v":0},{"$f":"IFERROR(PV_Base!W846,0)","v":0},{"$f":"IFERROR(PV_Base!X846,0)","v":0},{"$f":"IFERROR(PV_Base!Y846,0)","v":0},{"$f":"IFERROR(PV_Base!Z846,0)","v":0},{"$f":"IFERROR(PV_Base!AA846,0)","v":0},{"$f":"IFERROR(PV_Base!AB846,0)","v":0},{"$f":"IFERROR(PV_Base!AC846,0)","v":0},{"$f":"IFERROR(PV_Base!AD846,0)","v":0},{"$f":"IFERROR(PV_Base!AE846,0)","v":0},{"$f":"IFERROR(PV_Base!AF846,0)","v":0},{"$f":"IFERROR(PV_Base!AG846,0)","v":0},{"$f":"IFERROR(PV_Base!AH846,0)","v":0},{"$f":"IFERROR(PV_Base!AI846,0)","v":0},{"$f":"IFERROR(PV_Base!AJ846,0)","v":0},{"$f":"IFERROR(PV_Base!AK846,0)","v":0},{"$f":"IFERROR(PV_Base!AL846,0)","v":0},{"$f":"IFERROR(PV_Base!AM846,0)","v":0},{"$f":"IFERROR(PV_Base!AN846,0)","v":0},{"$f":"IFERROR(PV_Base!AO846,0)","v":0},{"$f":"IFERROR(PV_Base!AP846,0)","v":0},{"$f":"IFERROR(PV_Base!AQ846,0)","v":0},{"$f":"IFERROR(PV_Base!AR846,0)","v":0},{"$f":"IFERROR(PV_Base!AS846,0)","v":0},{"$f":"IFERROR(PV_Base!AT846,0)","v":0},{"$f":"IFERROR(PV_Base!AU846,0)","v":0},{"$f":"IFERROR(PV_Base!AV846,0)","v":0},{"$f":"IFERROR(PV_Base!AW846,0)","v":0},{"$f":"IFERROR(PV_Base!AX846,0)","v":0},{"$f":"IFERROR(PV_Base!AY846,0)","v":0},{"$f":"IFERROR(PV_Base!AZ846,0)","v":0},{"$f":"IFERROR(PV_Base!BA846,0)","v":0},{"$f":"IFERROR(PV_Base!BB846,0)","v":0},{"$f":"IFERROR(PV_Base!BC846,0)","v":0},{"$f":"IFERROR(PV_Base!BD846,0)","v":0},{"$f":"IFERROR(PV_Base!BE846,0)","v":0},{"$f":"IFERROR(PV_Base!BF846,0)","v":0},{"$f":"IFERROR(PV_Base!BG846,0)","v":0},{"$f":"IFERROR(PV_Base!BH846,0)","v":0},{"$f":"IFERROR(PV_Base!BI846,0)","v":0},{"$f":"IFERROR(PV_Base!BJ846,0)","v":0},{"$f":"IFERROR(PV_Base!BK846,0)","v":0},{"$f":"IFERROR(PV_Base!BL846,0)","v":0}]
[{"$f":"A$117","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D189+$D$278","v":759},null,{"$f":"IFERROR(PV_Base!D872,0)","v":0},{"$f":"IFERROR(PV_Base!E872,0)","v":0},{"$f":"IFERROR(PV_Base!F872,0)","v":0},{"$f":"IFERROR(PV_Base!G872,0)","v":0},{"$f":"IFERROR(PV_Base!H872,0)","v":0},{"$f":"IFERROR(PV_Base!I872,0)","v":0},{"$f":"IFERROR(PV_Base!J872,0)","v":0},{"$f":"IFERROR(PV_Base!K872,0)","v":0},{"$f":"IFERROR(PV_Base!L872,0)","v":0},{"$f":"IFERROR(PV_Base!M872,0)","v":0},{"$f":"IFERROR(PV_Base!N872,0)","v":0},{"$f":"IFERROR(PV_Base!O872,0)","v":0},{"$f":"IFERROR(PV_Base!P872,0)","v":0},{"$f":"IFERROR(PV_Base!Q872,0)","v":0},{"$f":"IFERROR(PV_Base!R872,0)","v":0},{"$f":"IFERROR(PV_Base!S872,0)","v":0},{"$f":"IFERROR(PV_Base!T872,0)","v":0},{"$f":"IFERROR(PV_Base!U872,0)","v":0},{"$f":"IFERROR(PV_Base!V872,0)","v":0},{"$f":"IFERROR(PV_Base!W872,0)","v":0},{"$f":"IFERROR(PV_Base!X872,0)","v":0},{"$f":"IFERROR(PV_Base!Y872,0)","v":0},{"$f":"IFERROR(PV_Base!Z872,0)","v":0},{"$f":"IFERROR(PV_Base!AA872,0)","v":0},{"$f":"IFERROR(PV_Base!AB872,0)","v":0},{"$f":"IFERROR(PV_Base!AC872,0)","v":0},{"$f":"IFERROR(PV_Base!AD872,0)","v":0},{"$f":"IFERROR(PV_Base!AE872,0)","v":0},{"$f":"IFERROR(PV_Base!AF872,0)","v":0},{"$f":"IFERROR(PV_Base!AG872,0)","v":0},{"$f":"IFERROR(PV_Base!AH872,0)","v":0},{"$f":"IFERROR(PV_Base!AI872,0)","v":0},{"$f":"IFERROR(PV_Base!AJ872,0)","v":0},{"$f":"IFERROR(PV_Base!AK872,0)","v":0},{"$f":"IFERROR(PV_Base!AL872,0)","v":0},{"$f":"IFERROR(PV_Base!AM872,0)","v":0},{"$f":"IFERROR(PV_Base!AN872,0)","v":0},{"$f":"IFERROR(PV_Base!AO872,0)","v":0},{"$f":"IFERROR(PV_Base!AP872,0)","v":0},{"$f":"IFERROR(PV_Base!AQ872,0)","v":0},{"$f":"IFERROR(PV_Base!AR872,0)","v":0},{"$f":"IFERROR(PV_Base!AS872,0)","v":0},{"$f":"IFERROR(PV_Base!AT872,0)","v":0},{"$f":"IFERROR(PV_Base!AU872,0)","v":0},{"$f":"IFERROR(PV_Base!AV872,0)","v":0},{"$f":"IFERROR(PV_Base!AW872,0)","v":0},{"$f":"IFERROR(PV_Base!AX872,0)","v":0},{"$f":"IFERROR(PV_Base!AY872,0)","v":0},{"$f":"IFERROR(PV_Base!AZ872,0)","v":0},{"$f":"IFERROR(PV_Base!BA872,0)","v":0},{"$f":"IFERROR(PV_Base!BB872,0)","v":0},{"$f":"IFERROR(PV_Base!BC872,0)","v":0},{"$f":"IFERROR(PV_Base!BD872,0)","v":0},{"$f":"IFERROR(PV_Base!BE872,0)","v":0},{"$f":"IFERROR(PV_Base!BF872,0)","v":0},{"$f":"IFERROR(PV_Base!BG872,0)","v":0},{"$f":"IFERROR(PV_Base!BH872,0)","v":0},{"$f":"IFERROR(PV_Base!BI872,0)","v":0},{"$f":"IFERROR(PV_Base!BJ872,0)","v":0},{"$f":"IFERROR(PV_Base!BK872,0)","v":0},{"$f":"IFERROR(PV_Base!BL872,0)","v":0}]
[{"$f":"A$118","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D190+$D$278","v":785},null,{"$f":"IFERROR(PV_Base!D898,0)","v":0},{"$f":"IFERROR(PV_Base!E898,0)","v":0},{"$f":"IFERROR(PV_Base!F898,0)","v":0},{"$f":"IFERROR(PV_Base!G898,0)","v":0},{"$f":"IFERROR(PV_Base!H898,0)","v":0},{"$f":"IFERROR(PV_Base!I898,0)","v":0},{"$f":"IFERROR(PV_Base!J898,0)","v":0},{"$f":"IFERROR(PV_Base!K898,0)","v":0},{"$f":"IFERROR(PV_Base!L898,0)","v":0},{"$f":"IFERROR(PV_Base!M898,0)","v":0},{"$f":"IFERROR(PV_Base!N898,0)","v":0},{"$f":"IFERROR(PV_Base!O898,0)","v":0},{"$f":"IFERROR(PV_Base!P898,0)","v":0},{"$f":"IFERROR(PV_Base!Q898,0)","v":0},{"$f":"IFERROR(PV_Base!R898,0)","v":0},{"$f":"IFERROR(PV_Base!S898,0)","v":0},{"$f":"IFERROR(PV_Base!T898,0)","v":0},{"$f":"IFERROR(PV_Base!U898,0)","v":0},{"$f":"IFERROR(PV_Base!V898,0)","v":0},{"$f":"IFERROR(PV_Base!W898,0)","v":0},{"$f":"IFERROR(PV_Base!X898,0)","v":0},{"$f":"IFERROR(PV_Base!Y898,0)","v":0},{"$f":"IFERROR(PV_Base!Z898,0)","v":0},{"$f":"IFERROR(PV_Base!AA898,0)","v":0},{"$f":"IFERROR(PV_Base!AB898,0)","v":0},{"$f":"IFERROR(PV_Base!AC898,0)","v":0},{"$f":"IFERROR(PV_Base!AD898,0)","v":0},{"$f":"IFERROR(PV_Base!AE898,0)","v":0},{"$f":"IFERROR(PV_Base!AF898,0)","v":0},{"$f":"IFERROR(PV_Base!AG898,0)","v":0},{"$f":"IFERROR(PV_Base!AH898,0)","v":0},{"$f":"IFERROR(PV_Base!AI898,0)","v":0},{"$f":"IFERROR(PV_Base!AJ898,0)","v":0},{"$f":"IFERROR(PV_Base!AK898,0)","v":0},{"$f":"IFERROR(PV_Base!AL898,0)","v":0},{"$f":"IFERROR(PV_Base!AM898,0)","v":0},{"$f":"IFERROR(PV_Base!AN898,0)","v":0},{"$f":"IFERROR(PV_Base!AO898,0)","v":0},{"$f":"IFERROR(PV_Base!AP898,0)","v":0},{"$f":"IFERROR(PV_Base!AQ898,0)","v":0},{"$f":"IFERROR(PV_Base!AR898,0)","v":0},{"$f":"IFERROR(PV_Base!AS898,0)","v":0},{"$f":"IFERROR(PV_Base!AT898,0)","v":0},{"$f":"IFERROR(PV_Base!AU898,0)","v":0},{"$f":"IFERROR(PV_Base!AV898,0)","v":0},{"$f":"IFERROR(PV_Base!AW898,0)","v":0},{"$f":"IFERROR(PV_Base!AX898,0)","v":0},{"$f":"IFERROR(PV_Base!AY898,0)","v":0},{"$f":"IFERROR(PV_Base!AZ898,0)","v":0},{"$f":"IFERROR(PV_Base!BA898,0)","v":0},{"$f":"IFERROR(PV_Base!BB898,0)","v":0},{"$f":"IFERROR(PV_Base!BC898,0)","v":0},{"$f":"IFERROR(PV_Base!BD898,0)","v":0},{"$f":"IFERROR(PV_Base!BE898,0)","v":0},{"$f":"IFERROR(PV_Base!BF898,0)","v":0},{"$f":"IFERROR(PV_Base!BG898,0)","v":0},{"$f":"IFERROR(PV_Base!BH898,0)","v":0},{"$f":"IFERROR(PV_Base!BI898,0)","v":0},{"$f":"IFERROR(PV_Base!BJ898,0)","v":0},{"$f":"IFERROR(PV_Base!BK898,0)","v":0},{"$f":"IFERROR(PV_Base!BL898,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C669,IF(START!L10=\"French\",translation!D669,IF(START!L10=\"Portuguese\",translation!E669,translation!F669)))","v":"Nominal value of new MLT debt"},null,null,-4,null,{"$f":"F330+F341+F345+F358+F364+F374","v":4234.7734225705508},{"$f":"G330+G341+G345+G358+G364+G374","v":7268.4932037167882},9545.0717394301773,12101.663323379065,14463.684546475346,16785.511534616358,19415.633258129154,20471.10651001356,22364.222596062798,24647.437963971228,26509.65948338795,29307.542184033951,32048.401011066468,34771.346546794171,37003.226365183073,39507.513369668392,41541.471584143561,43766.826683376261,45659.444377629916,47807.765159514427,50120.602010118899,{"$f":"AA330+AA341+AA345+AA358+AA364+AA374","v":43710.330455785712},36977.494418142553,31061.755647583304,24834.10852556473,19263.417749597236,14107.390555501148,8916.8174976281516,628.74744634089961,589.20518249352574,549.66291864615187,510.12065479877816,470.57839095140434,431.03612710403058,395.49386325665677,359.95159940928295,324.40933556190919,288.86707171453537,253.32480786716158,168.5344827586207,157.68965517241378,146.5,136,125.5,115,104.5,94,83.5,73,62.5,52,34,31,28,25,22,19,16,13,10,7,"NOM_NEW_MLT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F331:F340)","v":150},310,719.697960357341,1050.317960357341,1250.317960357341,1450.317960357341,1450.317960357341,1444.630460357341,1436.317960357341,1416.5878157628408,1392.7237128350071,1362.6096099071735,1323.74550697934,1282.3814040515065,1238.172473537466,1194.7968763567587,1152.254612509385,1109.7123486620112,1067.1700848146374,1024.6278209672637,982.08555711988993,{"$f":"SUM(AA331:AA340)","v":939.54329327251617},896.50102942514229,852.45876557776853,806.91650173039477,761.3742378830209,707.83197403564714,668.28971018827338,628.74744634089961,589.20518249352574,549.66291864615187,510.12065479877816,470.57839095140434,431.03612710403058,395.49386325665677,359.95159940928295,324.40933556190919,288.86707171453537,253.32480786716158,168.5344827586207,157.68965517241378,146.5,136,125.5,115,104.5,94,83.5,73,62.5,52,34,31,28,25,22,19,16,13,10,7,"NOM_NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D194+$D$329","v":24},null,{"$f":"IFERROR(PV_Base!D24,0)","v":0},{"$f":"PV_Base!E24","v":0},{"$f":"PV_Base!F24","v":0},{"$f":"PV_Base!G24","v":0},{"$f":"PV_Base!H24","v":0},{"$f":"PV_Base!I24","v":0},{"$f":"PV_Base!J24","v":0},{"$f":"PV_Base!K24","v":0},{"$f":"PV_Base!L24","v":0},{"$f":"PV_Base!M24","v":0},{"$f":"PV_Base!N24","v":0},{"$f":"PV_Base!O24","v":0},{"$f":"PV_Base!P24","v":0},{"$f":"PV_Base!Q24","v":0},{"$f":"PV_Base!R24","v":0},{"$f":"PV_Base!S24","v":0},{"$f":"PV_Base!T24","v":0},{"$f":"PV_Base!U24","v":0},{"$f":"PV_Base!V24","v":0},{"$f":"PV_Base!W24","v":0},{"$f":"PV_Base!X24","v":0},{"$f":"PV_Base!Y24","v":0},{"$f":"PV_Base!Z24","v":0},{"$f":"PV_Base!AA24","v":0},{"$f":"PV_Base!AB24","v":0},{"$f":"PV_Base!AC24","v":0},{"$f":"PV_Base!AD24","v":0},{"$f":"PV_Base!AE24","v":0},{"$f":"PV_Base!AF24","v":0},{"$f":"PV_Base!AG24","v":0},{"$f":"PV_Base!AH24","v":0},{"$f":"PV_Base!AI24","v":0},{"$f":"PV_Base!AJ24","v":0},{"$f":"PV_Base!AK24","v":0},{"$f":"PV_Base!AL24","v":0},{"$f":"PV_Base!AM24","v":0},{"$f":"PV_Base!AN24","v":0},{"$f":"PV_Base!AO24","v":0},{"$f":"PV_Base!AP24","v":0},{"$f":"PV_Base!AQ24","v":0},{"$f":"PV_Base!AR24","v":0},{"$f":"PV_Base!AS24","v":0},{"$f":"PV_Base!AT24","v":0},{"$f":"PV_Base!AU24","v":0},{"$f":"PV_Base!AV24","v":0},{"$f":"PV_Base!AW24","v":0},{"$f":"PV_Base!AX24","v":0},{"$f":"PV_Base!AY24","v":0},{"$f":"PV_Base!AZ24","v":0},{"$f":"PV_Base!BA24","v":0},{"$f":"PV_Base!BB24","v":0},{"$f":"PV_Base!BC24","v":0},{"$f":"PV_Base!BD24","v":0},{"$f":"PV_Base!BE24","v":0},{"$f":"PV_Base!BF24","v":0},{"$f":"PV_Base!BG24","v":0},{"$f":"PV_Base!BH24","v":0},{"$f":"PV_Base!BI24","v":0},{"$f":"PV_Base!BJ24","v":0},{"$f":"PV_Base!BK24","v":0},{"$f":"PV_Base!BL24","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,{"$f":"D195+$D$329","v":66},null,{"$f":"IFERROR(PV_Base!D66,0)","v":150},{"$f":"IFERROR(PV_Base!E66,0)","v":170},{"$f":"IFERROR(PV_Base!F66,0)","v":284.697960357341},{"$f":"IFERROR(PV_Base!G66,0)","v":390.31796035734101},{"$f":"IFERROR(PV_Base!H66,0)","v":590.31796035734101},{"$f":"IFERROR(PV_Base!I66,0)","v":790.31796035734101},{"$f":"IFERROR(PV_Base!J66,0)","v":790.31796035734101},{"$f":"IFERROR(PV_Base!K66,0)","v":785.63046035734101},{"$f":"IFERROR(PV_Base!L66,0)","v":780.31796035734101},{"$f":"IFERROR(PV_Base!M66,0)","v":771.42114909617408},{"$f":"IFERROR(PV_Base!N66,0)","v":759.22371283500718},{"$f":"IFERROR(PV_Base!O66,0)","v":740.77627657384028},{"$f":"IFERROR(PV_Base!P66,0)","v":716.07884031267338},{"$f":"IFERROR(PV_Base!Q66,0)","v":691.38140405150648},{"$f":"IFERROR(PV_Base!R66,0)","v":666.68396779033958},{"$f":"IFERROR(PV_Base!S66,0)","v":641.98653152917268},{"$f":"IFERROR(PV_Base!T66,0)","v":617.28909526800578},{"$f":"IFERROR(PV_Base!U66,0)","v":592.59165900683888},{"$f":"IFERROR(PV_Base!V66,0)","v":567.89422274567198},{"$f":"IFERROR(PV_Base!W66,0)","v":543.19678648450508},{"$f":"IFERROR(PV_Base!X66,0)","v":518.49935022333818},{"$f":"IFERROR(PV_Base!Y66,0)","v":493.80191396217128},{"$f":"IFERROR(PV_Base!Z66,0)","v":469.10447770100438},{"$f":"IFERROR(PV_Base!AA66,0)","v":444.40704143983749},{"$f":"IFERROR(PV_Base!AB66,0)","v":419.70960517867059},{"$f":"IFERROR(PV_Base!AC66,0)","v":395.01216891750369},{"$f":"IFERROR(PV_Base!AD66,0)","v":370.31473265633679},{"$f":"IFERROR(PV_Base!AE66,0)","v":345.61729639516989},{"$f":"IFERROR(PV_Base!AF66,0)","v":320.91986013400299},{"$f":"IFERROR(PV_Base!AG66,0)","v":296.22242387283609},{"$f":"IFERROR(PV_Base!AH66,0)","v":271.52498761166919},{"$f":"IFERROR(PV_Base!AI66,0)","v":246.82755135050229},{"$f":"IFERROR(PV_Base!AJ66,0)","v":222.13011508933539},{"$f":"IFERROR(PV_Base!AK66,0)","v":197.43267882816849},{"$f":"IFERROR(PV_Base!AL66,0)","v":172.73524256700159},{"$f":"IFERROR(PV_Base!AM66,0)","v":148.03780630583469},{"$f":"IFERROR(PV_Base!AN66,0)","v":123.34037004466779},{"$f":"IFERROR(PV_Base!AO66,0)","v":98.642933783500894},{"$f":"IFERROR(PV_Base!AP66,0)","v":73.945497522333994},{"$f":"IFERROR(PV_Base!AQ66,0)","v":0},{"$f":"IFERROR(PV_Base!AR66,0)","v":0},{"$f":"IFERROR(PV_Base!AS66,0)","v":0},{"$f":"IFERROR(PV_Base!AT66,0)","v":0},{"$f":"IFERROR(PV_Base!AU66,0)","v":0},{"$f":"IFERROR(PV_Base!AV66,0)","v":0},{"$f":"IFERROR(PV_Base!AW66,0)","v":0},{"$f":"IFERROR(PV_Base!AX66,0)","v":0},{"$f":"IFERROR(PV_Base!AY66,0)","v":0},{"$f":"IFERROR(PV_Base!AZ66,0)","v":0},{"$f":"IFERROR(PV_Base!BA66,0)","v":0},{"$f":"IFERROR(PV_Base!BB66,0)","v":0},{"$f":"IFERROR(PV_Base!BC66,0)","v":0},{"$f":"IFERROR(PV_Base!BD66,0)","v":0},{"$f":"IFERROR(PV_Base!BE66,0)","v":0},{"$f":"IFERROR(PV_Base!BF66,0)","v":0},{"$f":"IFERROR(PV_Base!BG66,0)","v":0},{"$f":"IFERROR(PV_Base!BH66,0)","v":0},{"$f":"IFERROR(PV_Base!BI66,0)","v":0},{"$f":"IFERROR(PV_Base!BJ66,0)","v":0},{"$f":"IFERROR(PV_Base!BK66,0)","v":0},{"$f":"IFERROR(PV_Base!BL66,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,{"$f":"D196+$D$329","v":92},null,{"$f":"IFERROR(PV_Base!D92,0)","v":0},{"$f":"IFERROR(PV_Base!E92,0)","v":100},{"$f":"IFERROR(PV_Base!F92,0)","v":200},{"$f":"IFERROR(PV_Base!G92,0)","v":300},{"$f":"IFERROR(PV_Base!H92,0)","v":300},{"$f":"IFERROR(PV_Base!I92,0)","v":300},{"$f":"IFERROR(PV_Base!J92,0)","v":300},{"$f":"IFERROR(PV_Base!K92,0)","v":300},{"$f":"IFERROR(PV_Base!L92,0)","v":300},{"$f":"IFERROR(PV_Base!M92,0)","v":300},{"$f":"IFERROR(PV_Base!N92,0)","v":300},{"$f":"IFERROR(PV_Base!O92,0)","v":300},{"$f":"IFERROR(PV_Base!P92,0)","v":297.5},{"$f":"IFERROR(PV_Base!Q92,0)","v":292.5},{"$f":"IFERROR(PV_Base!R92,0)","v":285},{"$f":"IFERROR(PV_Base!S92,0)","v":277.5},{"$f":"IFERROR(PV_Base!T92,0)","v":270},{"$f":"IFERROR(PV_Base!U92,0)","v":262.5},{"$f":"IFERROR(PV_Base!V92,0)","v":255},{"$f":"IFERROR(PV_Base!W92,0)","v":247.5},{"$f":"IFERROR(PV_Base!X92,0)","v":240},{"$f":"IFERROR(PV_Base!Y92,0)","v":232.5},{"$f":"IFERROR(PV_Base!Z92,0)","v":225},{"$f":"IFERROR(PV_Base!AA92,0)","v":217.5},{"$f":"IFERROR(PV_Base!AB92,0)","v":210},{"$f":"IFERROR(PV_Base!AC92,0)","v":202.5},{"$f":"IFERROR(PV_Base!AD92,0)","v":195},{"$f":"IFERROR(PV_Base!AE92,0)","v":187.5},{"$f":"IFERROR(PV_Base!AF92,0)","v":180},{"$f":"IFERROR(PV_Base!AG92,0)","v":172.5},{"$f":"IFERROR(PV_Base!AH92,0)","v":165},{"$f":"IFERROR(PV_Base!AI92,0)","v":157.5},{"$f":"IFERROR(PV_Base!AJ92,0)","v":150},{"$f":"IFERROR(PV_Base!AK92,0)","v":142.5},{"$f":"IFERROR(PV_Base!AL92,0)","v":135},{"$f":"IFERROR(PV_Base!AM92,0)","v":127.5},{"$f":"IFERROR(PV_Base!AN92,0)","v":120},{"$f":"IFERROR(PV_Base!AO92,0)","v":112.5},{"$f":"IFERROR(PV_Base!AP92,0)","v":105},{"$f":"IFERROR(PV_Base!AQ92,0)","v":97.5},{"$f":"IFERROR(PV_Base!AR92,0)","v":90},{"$f":"IFERROR(PV_Base!AS92,0)","v":82.5},{"$f":"IFERROR(PV_Base!AT92,0)","v":75},{"$f":"IFERROR(PV_Base!AU92,0)","v":67.5},{"$f":"IFERROR(PV_Base!AV92,0)","v":60},{"$f":"IFERROR(PV_Base!AW92,0)","v":52.5},{"$f":"IFERROR(PV_Base!AX92,0)","v":45},{"$f":"IFERROR(PV_Base!AY92,0)","v":37.5},{"$f":"IFERROR(PV_Base!AZ92,0)","v":30},{"$f":"IFERROR(PV_Base!BA92,0)","v":22.5},{"$f":"IFERROR(PV_Base!BB92,0)","v":15},{"$f":"IFERROR(PV_Base!BC92,0)","v":0},{"$f":"IFERROR(PV_Base!BD92,0)","v":0},{"$f":"IFERROR(PV_Base!BE92,0)","v":0},{"$f":"IFERROR(PV_Base!BF92,0)","v":0},{"$f":"IFERROR(PV_Base!BG92,0)","v":0},{"$f":"IFERROR(PV_Base!BH92,0)","v":0},{"$f":"IFERROR(PV_Base!BI92,0)","v":0},{"$f":"IFERROR(PV_Base!BJ92,0)","v":0},{"$f":"IFERROR(PV_Base!BK92,0)","v":0},{"$f":"IFERROR(PV_Base!BL92,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,{"$f":"D197+$D$329","v":117},null,{"$f":"IFERROR(PV_Base!D117,0)","v":0},{"$f":"IFERROR(PV_Base!E117,0)","v":0},{"$f":"IFERROR(PV_Base!F117,0)","v":5},{"$f":"IFERROR(PV_Base!G117,0)","v":10},{"$f":"IFERROR(PV_Base!H117,0)","v":10},{"$f":"IFERROR(PV_Base!I117,0)","v":10},{"$f":"IFERROR(PV_Base!J117,0)","v":10},{"$f":"IFERROR(PV_Base!K117,0)","v":10},{"$f":"IFERROR(PV_Base!L117,0)","v":10},{"$f":"IFERROR(PV_Base!M117,0)","v":9.1666666666666661},{"$f":"IFERROR(PV_Base!N117,0)","v":7.4999999999999991},{"$f":"IFERROR(PV_Base!O117,0)","v":5.8333333333333321},{"$f":"IFERROR(PV_Base!P117,0)","v":4.1666666666666652},{"$f":"IFERROR(PV_Base!Q117,0)","v":2.4999999999999982},{"$f":"IFERROR(PV_Base!R117,0)","v":0.83333333333333148},{"$f":"IFERROR(PV_Base!S117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!T117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!U117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!V117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!W117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!X117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!Y117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!Z117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!AA117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!AB117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!AC117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!AD117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!AE117,0)","v":-1.8873791418627661E-15},{"$f":"IFERROR(PV_Base!AF117,0)","v":0},{"$f":"IFERROR(PV_Base!AG117,0)","v":0},{"$f":"IFERROR(PV_Base!AH117,0)","v":0},{"$f":"IFERROR(PV_Base!AI117,0)","v":0},{"$f":"IFERROR(PV_Base!AJ117,0)","v":0},{"$f":"IFERROR(PV_Base!AK117,0)","v":0},{"$f":"IFERROR(PV_Base!AL117,0)","v":0},{"$f":"IFERROR(PV_Base!AM117,0)","v":0},{"$f":"IFERROR(PV_Base!AN117,0)","v":0},{"$f":"IFERROR(PV_Base!AO117,0)","v":0},{"$f":"IFERROR(PV_Base!AP117,0)","v":0},{"$f":"IFERROR(PV_Base!AQ117,0)","v":0},{"$f":"IFERROR(PV_Base!AR117,0)","v":0},{"$f":"IFERROR(PV_Base!AS117,0)","v":0},{"$f":"IFERROR(PV_Base!AT117,0)","v":0},{"$f":"IFERROR(PV_Base!AU117,0)","v":0},{"$f":"IFERROR(PV_Base!AV117,0)","v":0},{"$f":"IFERROR(PV_Base!AW117,0)","v":0},{"$f":"IFERROR(PV_Base!AX117,0)","v":0},{"$f":"IFERROR(PV_Base!AY117,0)","v":0},{"$f":"IFERROR(PV_Base!AZ117,0)","v":0},{"$f":"IFERROR(PV_Base!BA117,0)","v":0},{"$f":"IFERROR(PV_Base!BB117,0)","v":0},{"$f":"IFERROR(PV_Base!BC117,0)","v":0},{"$f":"IFERROR(PV_Base!BD117,0)","v":0},{"$f":"IFERROR(PV_Base!BE117,0)","v":0},{"$f":"IFERROR(PV_Base!BF117,0)","v":0},{"$f":"IFERROR(PV_Base!BG117,0)","v":0},{"$f":"IFERROR(PV_Base!BH117,0)","v":0},{"$f":"IFERROR(PV_Base!BI117,0)","v":0},{"$f":"IFERROR(PV_Base!BJ117,0)","v":0},{"$f":"IFERROR(PV_Base!BK117,0)","v":0},{"$f":"IFERROR(PV_Base!BL117,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"IDA NEW 40-year credits"},null,null,141,null,{"$f":"IFERROR(PV_Base!D141,0)","v":0},{"$f":"IFERROR(PV_Base!E141,0)","v":0},{"$f":"IFERROR(PV_Base!F141,0)","v":10},{"$f":"IFERROR(PV_Base!G141,0)","v":10},{"$f":"IFERROR(PV_Base!H141,0)","v":10},{"$f":"IFERROR(PV_Base!I141,0)","v":10},{"$f":"IFERROR(PV_Base!J141,0)","v":10},{"$f":"IFERROR(PV_Base!K141,0)","v":10},{"$f":"IFERROR(PV_Base!L141,0)","v":10},{"$f":"IFERROR(PV_Base!M141,0)","v":10},{"$f":"IFERROR(PV_Base!N141,0)","v":10},{"$f":"IFERROR(PV_Base!O141,0)","v":10},{"$f":"IFERROR(PV_Base!P141,0)","v":10},{"$f":"IFERROR(PV_Base!Q141,0)","v":10},{"$f":"IFERROR(PV_Base!R141,0)","v":9.6551724137931032},{"$f":"IFERROR(PV_Base!S141,0)","v":9.3103448275862064},{"$f":"IFERROR(PV_Base!T141,0)","v":8.9655172413793096},{"$f":"IFERROR(PV_Base!U141,0)","v":8.6206896551724128},{"$f":"IFERROR(PV_Base!V141,0)","v":8.275862068965516},{"$f":"IFERROR(PV_Base!W141,0)","v":7.9310344827586192},{"$f":"IFERROR(PV_Base!X141,0)","v":7.5862068965517224},{"$f":"IFERROR(PV_Base!Y141,0)","v":7.2413793103448256},{"$f":"IFERROR(PV_Base!Z141,0)","v":6.8965517241379288},{"$f":"IFERROR(PV_Base!AA141,0)","v":6.551724137931032},{"$f":"IFERROR(PV_Base!AB141,0)","v":6.2068965517241352},{"$f":"IFERROR(PV_Base!AC141,0)","v":5.8620689655172384},{"$f":"IFERROR(PV_Base!AD141,0)","v":5.5172413793103416},{"$f":"IFERROR(PV_Base!AE141,0)","v":5.1724137931034448},{"$f":"IFERROR(PV_Base!AF141,0)","v":4.827586206896548},{"$f":"IFERROR(PV_Base!AG141,0)","v":4.4827586206896513},{"$f":"IFERROR(PV_Base!AH141,0)","v":4.1379310344827545},{"$f":"IFERROR(PV_Base!AI141,0)","v":3.7931034482758577},{"$f":"IFERROR(PV_Base!AJ141,0)","v":3.4482758620689609},{"$f":"IFERROR(PV_Base!AK141,0)","v":3.1034482758620641},{"$f":"IFERROR(PV_Base!AL141,0)","v":2.7586206896551673},{"$f":"IFERROR(PV_Base!AM141,0)","v":2.4137931034482705},{"$f":"IFERROR(PV_Base!AN141,0)","v":2.0689655172413737},{"$f":"IFERROR(PV_Base!AO141,0)","v":1.7241379310344771},{"$f":"IFERROR(PV_Base!AP141,0)","v":1.3793103448275805},{"$f":"IFERROR(PV_Base!AQ141,0)","v":1.034482758620684},{"$f":"IFERROR(PV_Base!AR141,0)","v":0.68965517241378738},{"$f":"IFERROR(PV_Base!AS141,0)","v":0},{"$f":"IFERROR(PV_Base!AT141,0)","v":0},{"$f":"IFERROR(PV_Base!AU141,0)","v":0},{"$f":"IFERROR(PV_Base!AV141,0)","v":0},{"$f":"IFERROR(PV_Base!AW141,0)","v":0},{"$f":"IFERROR(PV_Base!AX141,0)","v":0},{"$f":"IFERROR(PV_Base!AY141,0)","v":0},{"$f":"IFERROR(PV_Base!AZ141,0)","v":0},{"$f":"IFERROR(PV_Base!BA141,0)","v":0},{"$f":"IFERROR(PV_Base!BB141,0)","v":0},{"$f":"IFERROR(PV_Base!BC141,0)","v":0},{"$f":"IFERROR(PV_Base!BD141,0)","v":0},{"$f":"IFERROR(PV_Base!BE141,0)","v":0},{"$f":"IFERROR(PV_Base!BF141,0)","v":0},{"$f":"IFERROR(PV_Base!BG141,0)","v":0},{"$f":"IFERROR(PV_Base!BH141,0)","v":0},{"$f":"IFERROR(PV_Base!BI141,0)","v":0},{"$f":"IFERROR(PV_Base!BJ141,0)","v":0},{"$f":"IFERROR(PV_Base!BK141,0)","v":0},{"$f":"IFERROR(PV_Base!BL141,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"IDA NEW Regular"},null,null,165,null,{"$f":"IFERROR(PV_Base!D165,0)","v":0},{"$f":"IFERROR(PV_Base!E165,0)","v":0},{"$f":"IFERROR(PV_Base!F165,0)","v":100},{"$f":"IFERROR(PV_Base!G165,0)","v":100},{"$f":"IFERROR(PV_Base!H165,0)","v":100},{"$f":"IFERROR(PV_Base!I165,0)","v":100},{"$f":"IFERROR(PV_Base!J165,0)","v":100},{"$f":"IFERROR(PV_Base!K165,0)","v":100},{"$f":"IFERROR(PV_Base!L165,0)","v":100},{"$f":"IFERROR(PV_Base!M165,0)","v":96},{"$f":"IFERROR(PV_Base!N165,0)","v":92},{"$f":"IFERROR(PV_Base!O165,0)","v":88},{"$f":"IFERROR(PV_Base!P165,0)","v":84},{"$f":"IFERROR(PV_Base!Q165,0)","v":80},{"$f":"IFERROR(PV_Base!R165,0)","v":76},{"$f":"IFERROR(PV_Base!S165,0)","v":72},{"$f":"IFERROR(PV_Base!T165,0)","v":68},{"$f":"IFERROR(PV_Base!U165,0)","v":64},{"$f":"IFERROR(PV_Base!V165,0)","v":60},{"$f":"IFERROR(PV_Base!W165,0)","v":56},{"$f":"IFERROR(PV_Base!X165,0)","v":52},{"$f":"IFERROR(PV_Base!Y165,0)","v":48},{"$f":"IFERROR(PV_Base!Z165,0)","v":44},{"$f":"IFERROR(PV_Base!AA165,0)","v":40},{"$f":"IFERROR(PV_Base!AB165,0)","v":36},{"$f":"IFERROR(PV_Base!AC165,0)","v":32},{"$f":"IFERROR(PV_Base!AD165,0)","v":28},{"$f":"IFERROR(PV_Base!AE165,0)","v":24},{"$f":"IFERROR(PV_Base!AF165,0)","v":20},{"$f":"IFERROR(PV_Base!AG165,0)","v":16},{"$f":"IFERROR(PV_Base!AH165,0)","v":12},{"$f":"IFERROR(PV_Base!AI165,0)","v":8},{"$f":"IFERROR(PV_Base!AJ165,0)","v":4},{"$f":"IFERROR(PV_Base!AK165,0)","v":0},{"$f":"IFERROR(PV_Base!AL165,0)","v":0},{"$f":"IFERROR(PV_Base!AM165,0)","v":0},{"$f":"IFERROR(PV_Base!AN165,0)","v":0},{"$f":"IFERROR(PV_Base!AO165,0)","v":0},{"$f":"IFERROR(PV_Base!AP165,0)","v":0},{"$f":"IFERROR(PV_Base!AQ165,0)","v":0},{"$f":"IFERROR(PV_Base!AR165,0)","v":0},{"$f":"IFERROR(PV_Base!AS165,0)","v":0},{"$f":"IFERROR(PV_Base!AT165,0)","v":0},{"$f":"IFERROR(PV_Base!AU165,0)","v":0},{"$f":"IFERROR(PV_Base!AV165,0)","v":0},{"$f":"IFERROR(PV_Base!AW165,0)","v":0},{"$f":"IFERROR(PV_Base!AX165,0)","v":0},{"$f":"IFERROR(PV_Base!AY165,0)","v":0},{"$f":"IFERROR(PV_Base!AZ165,0)","v":0},{"$f":"IFERROR(PV_Base!BA165,0)","v":0},{"$f":"IFERROR(PV_Base!BB165,0)","v":0},{"$f":"IFERROR(PV_Base!BC165,0)","v":0},{"$f":"IFERROR(PV_Base!BD165,0)","v":0},{"$f":"IFERROR(PV_Base!BE165,0)","v":0},{"$f":"IFERROR(PV_Base!BF165,0)","v":0},{"$f":"IFERROR(PV_Base!BG165,0)","v":0},{"$f":"IFERROR(PV_Base!BH165,0)","v":0},{"$f":"IFERROR(PV_Base!BI165,0)","v":0},{"$f":"IFERROR(PV_Base!BJ165,0)","v":0},{"$f":"IFERROR(PV_Base!BK165,0)","v":0},{"$f":"IFERROR(PV_Base!BL165,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"IDA NEW Blend (also enter) -->"},null,null,189,null,{"$f":"IFERROR(PV_Base!D189,0)","v":0},{"$f":"IFERROR(PV_Base!E189,0)","v":20},{"$f":"IFERROR(PV_Base!F189,0)","v":60},{"$f":"IFERROR(PV_Base!G189,0)","v":120},{"$f":"IFERROR(PV_Base!H189,0)","v":120},{"$f":"IFERROR(PV_Base!I189,0)","v":120},{"$f":"IFERROR(PV_Base!J189,0)","v":120},{"$f":"IFERROR(PV_Base!K189,0)","v":119},{"$f":"IFERROR(PV_Base!L189,0)","v":116},{"$f":"IFERROR(PV_Base!M189,0)","v":110},{"$f":"IFERROR(PV_Base!N189,0)","v":104},{"$f":"IFERROR(PV_Base!O189,0)","v":98},{"$f":"IFERROR(PV_Base!P189,0)","v":92},{"$f":"IFERROR(PV_Base!Q189,0)","v":86},{"$f":"IFERROR(PV_Base!R189,0)","v":80},{"$f":"IFERROR(PV_Base!S189,0)","v":74},{"$f":"IFERROR(PV_Base!T189,0)","v":68},{"$f":"IFERROR(PV_Base!U189,0)","v":62},{"$f":"IFERROR(PV_Base!V189,0)","v":56},{"$f":"IFERROR(PV_Base!W189,0)","v":50},{"$f":"IFERROR(PV_Base!X189,0)","v":44},{"$f":"IFERROR(PV_Base!Y189,0)","v":38},{"$f":"IFERROR(PV_Base!Z189,0)","v":32},{"$f":"IFERROR(PV_Base!AA189,0)","v":26},{"$f":"IFERROR(PV_Base!AB189,0)","v":20},{"$f":"IFERROR(PV_Base!AC189,0)","v":14},{"$f":"IFERROR(PV_Base!AD189,0)","v":0},{"$f":"IFERROR(PV_Base!AE189,0)","v":0},{"$f":"IFERROR(PV_Base!AF189,0)","v":0},{"$f":"IFERROR(PV_Base!AG189,0)","v":0},{"$f":"IFERROR(PV_Base!AH189,0)","v":0},{"$f":"IFERROR(PV_Base!AI189,0)","v":0},{"$f":"IFERROR(PV_Base!AJ189,0)","v":0},{"$f":"IFERROR(PV_Base!AK189,0)","v":0},{"$f":"IFERROR(PV_Base!AL189,0)","v":0},{"$f":"IFERROR(PV_Base!AM189,0)","v":0},{"$f":"IFERROR(PV_Base!AN189,0)","v":0},{"$f":"IFERROR(PV_Base!AO189,0)","v":0},{"$f":"IFERROR(PV_Base!AP189,0)","v":0},{"$f":"IFERROR(PV_Base!AQ189,0)","v":0},{"$f":"IFERROR(PV_Base!AR189,0)","v":0},{"$f":"IFERROR(PV_Base!AS189,0)","v":0},{"$f":"IFERROR(PV_Base!AT189,0)","v":0},{"$f":"IFERROR(PV_Base!AU189,0)","v":0},{"$f":"IFERROR(PV_Base!AV189,0)","v":0},{"$f":"IFERROR(PV_Base!AW189,0)","v":0},{"$f":"IFERROR(PV_Base!AX189,0)","v":0},{"$f":"IFERROR(PV_Base!AY189,0)","v":0},{"$f":"IFERROR(PV_Base!AZ189,0)","v":0},{"$f":"IFERROR(PV_Base!BA189,0)","v":0},{"$f":"IFERROR(PV_Base!BB189,0)","v":0},{"$f":"IFERROR(PV_Base!BC189,0)","v":0},{"$f":"IFERROR(PV_Base!BD189,0)","v":0},{"$f":"IFERROR(PV_Base!BE189,0)","v":0},{"$f":"IFERROR(PV_Base!BF189,0)","v":0},{"$f":"IFERROR(PV_Base!BG189,0)","v":0},{"$f":"IFERROR(PV_Base!BH189,0)","v":0},{"$f":"IFERROR(PV_Base!BI189,0)","v":0},{"$f":"IFERROR(PV_Base!BJ189,0)","v":0},{"$f":"IFERROR(PV_Base!BK189,0)","v":0},{"$f":"IFERROR(PV_Base!BL189,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$17","v":"IDA NEW 60-year credits"},null,null,213,null,{"$f":"IFERROR(PV_Base!D213,0)","v":0},{"$f":"IFERROR(PV_Base!E213,0)","v":20},{"$f":"IFERROR(PV_Base!F213,0)","v":60},{"$f":"IFERROR(PV_Base!G213,0)","v":120},{"$f":"IFERROR(PV_Base!H213,0)","v":120},{"$f":"IFERROR(PV_Base!I213,0)","v":120},{"$f":"IFERROR(PV_Base!J213,0)","v":120},{"$f":"IFERROR(PV_Base!K213,0)","v":120},{"$f":"IFERROR(PV_Base!L213,0)","v":120},{"$f":"IFERROR(PV_Base!M213,0)","v":120},{"$f":"IFERROR(PV_Base!N213,0)","v":120},{"$f":"IFERROR(PV_Base!O213,0)","v":120},{"$f":"IFERROR(PV_Base!P213,0)","v":120},{"$f":"IFERROR(PV_Base!Q213,0)","v":120},{"$f":"IFERROR(PV_Base!R213,0)","v":120},{"$f":"IFERROR(PV_Base!S213,0)","v":120},{"$f":"IFERROR(PV_Base!T213,0)","v":120},{"$f":"IFERROR(PV_Base!U213,0)","v":120},{"$f":"IFERROR(PV_Base!V213,0)","v":120},{"$f":"IFERROR(PV_Base!W213,0)","v":120},{"$f":"IFERROR(PV_Base!X213,0)","v":120},{"$f":"IFERROR(PV_Base!Y213,0)","v":120},{"$f":"IFERROR(PV_Base!Z213,0)","v":119.5},{"$f":"IFERROR(PV_Base!AA213,0)","v":118},{"$f":"IFERROR(PV_Base!AB213,0)","v":115},{"$f":"IFERROR(PV_Base!AC213,0)","v":112},{"$f":"IFERROR(PV_Base!AD213,0)","v":109},{"$f":"IFERROR(PV_Base!AE213,0)","v":106},{"$f":"IFERROR(PV_Base!AF213,0)","v":103},{"$f":"IFERROR(PV_Base!AG213,0)","v":100},{"$f":"IFERROR(PV_Base!AH213,0)","v":97},{"$f":"IFERROR(PV_Base!AI213,0)","v":94},{"$f":"IFERROR(PV_Base!AJ213,0)","v":91},{"$f":"IFERROR(PV_Base!AK213,0)","v":88},{"$f":"IFERROR(PV_Base!AL213,0)","v":85},{"$f":"IFERROR(PV_Base!AM213,0)","v":82},{"$f":"IFERROR(PV_Base!AN213,0)","v":79},{"$f":"IFERROR(PV_Base!AO213,0)","v":76},{"$f":"IFERROR(PV_Base!AP213,0)","v":73},{"$f":"IFERROR(PV_Base!AQ213,0)","v":70},{"$f":"IFERROR(PV_Base!AR213,0)","v":67},{"$f":"IFERROR(PV_Base!AS213,0)","v":64},{"$f":"IFERROR(PV_Base!AT213,0)","v":61},{"$f":"IFERROR(PV_Base!AU213,0)","v":58},{"$f":"IFERROR(PV_Base!AV213,0)","v":55},{"$f":"IFERROR(PV_Base!AW213,0)","v":52},{"$f":"IFERROR(PV_Base!AX213,0)","v":49},{"$f":"IFERROR(PV_Base!AY213,0)","v":46},{"$f":"IFERROR(PV_Base!AZ213,0)","v":43},{"$f":"IFERROR(PV_Base!BA213,0)","v":40},{"$f":"IFERROR(PV_Base!BB213,0)","v":37},{"$f":"IFERROR(PV_Base!BC213,0)","v":34},{"$f":"IFERROR(PV_Base!BD213,0)","v":31},{"$f":"IFERROR(PV_Base!BE213,0)","v":28},{"$f":"IFERROR(PV_Base!BF213,0)","v":25},{"$f":"IFERROR(PV_Base!BG213,0)","v":22},{"$f":"IFERROR(PV_Base!BH213,0)","v":19},{"$f":"IFERROR(PV_Base!BI213,0)","v":16},{"$f":"IFERROR(PV_Base!BJ213,0)","v":13},{"$f":"IFERROR(PV_Base!BK213,0)","v":10},{"$f":"IFERROR(PV_Base!BL213,0)","v":7}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,{"$f":"D202+$D$329","v":134},null,{"$f":"IFERROR(PV_Base!D247,0)","v":0},{"$f":"IFERROR(PV_Base!E247,0)","v":0},{"$f":"IFERROR(PV_Base!F247,0)","v":0},{"$f":"IFERROR(PV_Base!G247,0)","v":0},{"$f":"IFERROR(PV_Base!H247,0)","v":0},{"$f":"IFERROR(PV_Base!I247,0)","v":0},{"$f":"IFERROR(PV_Base!J247,0)","v":0},{"$f":"IFERROR(PV_Base!K247,0)","v":0},{"$f":"IFERROR(PV_Base!L247,0)","v":0},{"$f":"IFERROR(PV_Base!M247,0)","v":0},{"$f":"IFERROR(PV_Base!N247,0)","v":0},{"$f":"IFERROR(PV_Base!O247,0)","v":0},{"$f":"IFERROR(PV_Base!P247,0)","v":0},{"$f":"IFERROR(PV_Base!Q247,0)","v":0},{"$f":"IFERROR(PV_Base!R247,0)","v":0},{"$f":"IFERROR(PV_Base!S247,0)","v":0},{"$f":"IFERROR(PV_Base!T247,0)","v":0},{"$f":"IFERROR(PV_Base!U247,0)","v":0},{"$f":"IFERROR(PV_Base!V247,0)","v":0},{"$f":"IFERROR(PV_Base!W247,0)","v":0},{"$f":"IFERROR(PV_Base!X247,0)","v":0},{"$f":"IFERROR(PV_Base!Y247,0)","v":0},{"$f":"IFERROR(PV_Base!Z247,0)","v":0},{"$f":"IFERROR(PV_Base!AA247,0)","v":0},{"$f":"IFERROR(PV_Base!AB247,0)","v":0},{"$f":"IFERROR(PV_Base!AC247,0)","v":0},{"$f":"IFERROR(PV_Base!AD247,0)","v":0},{"$f":"IFERROR(PV_Base!AE247,0)","v":0},{"$f":"IFERROR(PV_Base!AF247,0)","v":0},{"$f":"IFERROR(PV_Base!AG247,0)","v":0},{"$f":"IFERROR(PV_Base!AH247,0)","v":0},{"$f":"IFERROR(PV_Base!AI247,0)","v":0},{"$f":"IFERROR(PV_Base!AJ247,0)","v":0},{"$f":"IFERROR(PV_Base!AK247,0)","v":0},{"$f":"IFERROR(PV_Base!AL247,0)","v":0},{"$f":"IFERROR(PV_Base!AM247,0)","v":0},{"$f":"IFERROR(PV_Base!AN247,0)","v":0},{"$f":"IFERROR(PV_Base!AO247,0)","v":0},{"$f":"IFERROR(PV_Base!AP247,0)","v":0},{"$f":"IFERROR(PV_Base!AQ247,0)","v":0},{"$f":"IFERROR(PV_Base!AR247,0)","v":0},{"$f":"IFERROR(PV_Base!AS247,0)","v":0},{"$f":"IFERROR(PV_Base!AT247,0)","v":0},{"$f":"IFERROR(PV_Base!AU247,0)","v":0},{"$f":"IFERROR(PV_Base!AV247,0)","v":0},{"$f":"IFERROR(PV_Base!AW247,0)","v":0},{"$f":"IFERROR(PV_Base!AX247,0)","v":0},{"$f":"IFERROR(PV_Base!AY247,0)","v":0},{"$f":"IFERROR(PV_Base!AZ247,0)","v":0},{"$f":"IFERROR(PV_Base!BA247,0)","v":0},{"$f":"IFERROR(PV_Base!BB247,0)","v":0},{"$f":"IFERROR(PV_Base!BC247,0)","v":0},{"$f":"IFERROR(PV_Base!BD247,0)","v":0},{"$f":"IFERROR(PV_Base!BE247,0)","v":0},{"$f":"IFERROR(PV_Base!BF247,0)","v":0},{"$f":"IFERROR(PV_Base!BG247,0)","v":0},{"$f":"IFERROR(PV_Base!BH247,0)","v":0},{"$f":"IFERROR(PV_Base!BI247,0)","v":0},{"$f":"IFERROR(PV_Base!BJ247,0)","v":0},{"$f":"IFERROR(PV_Base!BK247,0)","v":0},{"$f":"IFERROR(PV_Base!BL247,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,{"$f":"D203+$D$329","v":160},null,{"$f":"IFERROR(PV_Base!D273,0)","v":0},{"$f":"IFERROR(PV_Base!E273,0)","v":0},{"$f":"IFERROR(PV_Base!F273,0)","v":0},{"$f":"IFERROR(PV_Base!G273,0)","v":0},{"$f":"IFERROR(PV_Base!H273,0)","v":0},{"$f":"IFERROR(PV_Base!I273,0)","v":0},{"$f":"IFERROR(PV_Base!J273,0)","v":0},{"$f":"IFERROR(PV_Base!K273,0)","v":0},{"$f":"IFERROR(PV_Base!L273,0)","v":0},{"$f":"IFERROR(PV_Base!M273,0)","v":0},{"$f":"IFERROR(PV_Base!N273,0)","v":0},{"$f":"IFERROR(PV_Base!O273,0)","v":0},{"$f":"IFERROR(PV_Base!P273,0)","v":0},{"$f":"IFERROR(PV_Base!Q273,0)","v":0},{"$f":"IFERROR(PV_Base!R273,0)","v":0},{"$f":"IFERROR(PV_Base!S273,0)","v":0},{"$f":"IFERROR(PV_Base!T273,0)","v":0},{"$f":"IFERROR(PV_Base!U273,0)","v":0},{"$f":"IFERROR(PV_Base!V273,0)","v":0},{"$f":"IFERROR(PV_Base!W273,0)","v":0},{"$f":"IFERROR(PV_Base!X273,0)","v":0},{"$f":"IFERROR(PV_Base!Y273,0)","v":0},{"$f":"IFERROR(PV_Base!Z273,0)","v":0},{"$f":"IFERROR(PV_Base!AA273,0)","v":0},{"$f":"IFERROR(PV_Base!AB273,0)","v":0},{"$f":"IFERROR(PV_Base!AC273,0)","v":0},{"$f":"IFERROR(PV_Base!AD273,0)","v":0},{"$f":"IFERROR(PV_Base!AE273,0)","v":0},{"$f":"IFERROR(PV_Base!AF273,0)","v":0},{"$f":"IFERROR(PV_Base!AG273,0)","v":0},{"$f":"IFERROR(PV_Base!AH273,0)","v":0},{"$f":"IFERROR(PV_Base!AI273,0)","v":0},{"$f":"IFERROR(PV_Base!AJ273,0)","v":0},{"$f":"IFERROR(PV_Base!AK273,0)","v":0},{"$f":"IFERROR(PV_Base!AL273,0)","v":0},{"$f":"IFERROR(PV_Base!AM273,0)","v":0},{"$f":"IFERROR(PV_Base!AN273,0)","v":0},{"$f":"IFERROR(PV_Base!AO273,0)","v":0},{"$f":"IFERROR(PV_Base!AP273,0)","v":0},{"$f":"IFERROR(PV_Base!AQ273,0)","v":0},{"$f":"IFERROR(PV_Base!AR273,0)","v":0},{"$f":"IFERROR(PV_Base!AS273,0)","v":0},{"$f":"IFERROR(PV_Base!AT273,0)","v":0},{"$f":"IFERROR(PV_Base!AU273,0)","v":0},{"$f":"IFERROR(PV_Base!AV273,0)","v":0},{"$f":"IFERROR(PV_Base!AW273,0)","v":0},{"$f":"IFERROR(PV_Base!AX273,0)","v":0},{"$f":"IFERROR(PV_Base!AY273,0)","v":0},{"$f":"IFERROR(PV_Base!AZ273,0)","v":0},{"$f":"IFERROR(PV_Base!BA273,0)","v":0},{"$f":"IFERROR(PV_Base!BB273,0)","v":0},{"$f":"IFERROR(PV_Base!BC273,0)","v":0},{"$f":"IFERROR(PV_Base!BD273,0)","v":0},{"$f":"IFERROR(PV_Base!BE273,0)","v":0},{"$f":"IFERROR(PV_Base!BF273,0)","v":0},{"$f":"IFERROR(PV_Base!BG273,0)","v":0},{"$f":"IFERROR(PV_Base!BH273,0)","v":0},{"$f":"IFERROR(PV_Base!BI273,0)","v":0},{"$f":"IFERROR(PV_Base!BJ273,0)","v":0},{"$f":"IFERROR(PV_Base!BK273,0)","v":0},{"$f":"IFERROR(PV_Base!BL273,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$20","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F342:F344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA342:AA344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$21","v":"OTH_MULTI1"},null,null,{"$f":"D205+$D$329","v":186},null,{"$f":"IFERROR(PV_Base!D299,0)","v":0},{"$f":"IFERROR(PV_Base!E299,0)","v":0},{"$f":"IFERROR(PV_Base!F299,0)","v":0},{"$f":"IFERROR(PV_Base!G299,0)","v":0},{"$f":"IFERROR(PV_Base!H299,0)","v":0},{"$f":"IFERROR(PV_Base!I299,0)","v":0},{"$f":"IFERROR(PV_Base!J299,0)","v":0},{"$f":"IFERROR(PV_Base!K299,0)","v":0},{"$f":"IFERROR(PV_Base!L299,0)","v":0},{"$f":"IFERROR(PV_Base!M299,0)","v":0},{"$f":"IFERROR(PV_Base!N299,0)","v":0},{"$f":"IFERROR(PV_Base!O299,0)","v":0},{"$f":"IFERROR(PV_Base!P299,0)","v":0},{"$f":"IFERROR(PV_Base!Q299,0)","v":0},{"$f":"IFERROR(PV_Base!R299,0)","v":0},{"$f":"IFERROR(PV_Base!S299,0)","v":0},{"$f":"IFERROR(PV_Base!T299,0)","v":0},{"$f":"IFERROR(PV_Base!U299,0)","v":0},{"$f":"IFERROR(PV_Base!V299,0)","v":0},{"$f":"IFERROR(PV_Base!W299,0)","v":0},{"$f":"IFERROR(PV_Base!X299,0)","v":0},{"$f":"IFERROR(PV_Base!Y299,0)","v":0},{"$f":"IFERROR(PV_Base!Z299,0)","v":0},{"$f":"IFERROR(PV_Base!AA299,0)","v":0},{"$f":"IFERROR(PV_Base!AB299,0)","v":0},{"$f":"IFERROR(PV_Base!AC299,0)","v":0},{"$f":"IFERROR(PV_Base!AD299,0)","v":0},{"$f":"IFERROR(PV_Base!AE299,0)","v":0},{"$f":"IFERROR(PV_Base!AF299,0)","v":0},{"$f":"IFERROR(PV_Base!AG299,0)","v":0},{"$f":"IFERROR(PV_Base!AH299,0)","v":0},{"$f":"IFERROR(PV_Base!AI299,0)","v":0},{"$f":"IFERROR(PV_Base!AJ299,0)","v":0},{"$f":"IFERROR(PV_Base!AK299,0)","v":0},{"$f":"IFERROR(PV_Base!AL299,0)","v":0},{"$f":"IFERROR(PV_Base!AM299,0)","v":0},{"$f":"IFERROR(PV_Base!AN299,0)","v":0},{"$f":"IFERROR(PV_Base!AO299,0)","v":0},{"$f":"IFERROR(PV_Base!AP299,0)","v":0},{"$f":"IFERROR(PV_Base!AQ299,0)","v":0},{"$f":"IFERROR(PV_Base!AR299,0)","v":0},{"$f":"IFERROR(PV_Base!AS299,0)","v":0},{"$f":"IFERROR(PV_Base!AT299,0)","v":0},{"$f":"IFERROR(PV_Base!AU299,0)","v":0},{"$f":"IFERROR(PV_Base!AV299,0)","v":0},{"$f":"IFERROR(PV_Base!AW299,0)","v":0},{"$f":"IFERROR(PV_Base!AX299,0)","v":0},{"$f":"IFERROR(PV_Base!AY299,0)","v":0},{"$f":"IFERROR(PV_Base!AZ299,0)","v":0},{"$f":"IFERROR(PV_Base!BA299,0)","v":0},{"$f":"IFERROR(PV_Base!BB299,0)","v":0},{"$f":"IFERROR(PV_Base!BC299,0)","v":0},{"$f":"IFERROR(PV_Base!BD299,0)","v":0},{"$f":"IFERROR(PV_Base!BE299,0)","v":0},{"$f":"IFERROR(PV_Base!BF299,0)","v":0},{"$f":"IFERROR(PV_Base!BG299,0)","v":0},{"$f":"IFERROR(PV_Base!BH299,0)","v":0},{"$f":"IFERROR(PV_Base!BI299,0)","v":0},{"$f":"IFERROR(PV_Base!BJ299,0)","v":0},{"$f":"IFERROR(PV_Base!BK299,0)","v":0},{"$f":"IFERROR(PV_Base!BL299,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"OTH_MULTI2"},null,null,{"$f":"D206+$D$329","v":212},null,{"$f":"IFERROR(PV_Base!D325,0)","v":0},{"$f":"IFERROR(PV_Base!E325,0)","v":0},{"$f":"IFERROR(PV_Base!F325,0)","v":0},{"$f":"IFERROR(PV_Base!G325,0)","v":0},{"$f":"IFERROR(PV_Base!H325,0)","v":0},{"$f":"IFERROR(PV_Base!I325,0)","v":0},{"$f":"IFERROR(PV_Base!J325,0)","v":0},{"$f":"IFERROR(PV_Base!K325,0)","v":0},{"$f":"IFERROR(PV_Base!L325,0)","v":0},{"$f":"IFERROR(PV_Base!M325,0)","v":0},{"$f":"IFERROR(PV_Base!N325,0)","v":0},{"$f":"IFERROR(PV_Base!O325,0)","v":0},{"$f":"IFERROR(PV_Base!P325,0)","v":0},{"$f":"IFERROR(PV_Base!Q325,0)","v":0},{"$f":"IFERROR(PV_Base!R325,0)","v":0},{"$f":"IFERROR(PV_Base!S325,0)","v":0},{"$f":"IFERROR(PV_Base!T325,0)","v":0},{"$f":"IFERROR(PV_Base!U325,0)","v":0},{"$f":"IFERROR(PV_Base!V325,0)","v":0},{"$f":"IFERROR(PV_Base!W325,0)","v":0},{"$f":"IFERROR(PV_Base!X325,0)","v":0},{"$f":"IFERROR(PV_Base!Y325,0)","v":0},{"$f":"IFERROR(PV_Base!Z325,0)","v":0},{"$f":"IFERROR(PV_Base!AA325,0)","v":0},{"$f":"IFERROR(PV_Base!AB325,0)","v":0},{"$f":"IFERROR(PV_Base!AC325,0)","v":0},{"$f":"IFERROR(PV_Base!AD325,0)","v":0},{"$f":"IFERROR(PV_Base!AE325,0)","v":0},{"$f":"IFERROR(PV_Base!AF325,0)","v":0},{"$f":"IFERROR(PV_Base!AG325,0)","v":0},{"$f":"IFERROR(PV_Base!AH325,0)","v":0},{"$f":"IFERROR(PV_Base!AI325,0)","v":0},{"$f":"IFERROR(PV_Base!AJ325,0)","v":0},{"$f":"IFERROR(PV_Base!AK325,0)","v":0},{"$f":"IFERROR(PV_Base!AL325,0)","v":0},{"$f":"IFERROR(PV_Base!AM325,0)","v":0},{"$f":"IFERROR(PV_Base!AN325,0)","v":0},{"$f":"IFERROR(PV_Base!AO325,0)","v":0},{"$f":"IFERROR(PV_Base!AP325,0)","v":0},{"$f":"IFERROR(PV_Base!AQ325,0)","v":0},{"$f":"IFERROR(PV_Base!AR325,0)","v":0},{"$f":"IFERROR(PV_Base!AS325,0)","v":0},{"$f":"IFERROR(PV_Base!AT325,0)","v":0},{"$f":"IFERROR(PV_Base!AU325,0)","v":0},{"$f":"IFERROR(PV_Base!AV325,0)","v":0},{"$f":"IFERROR(PV_Base!AW325,0)","v":0},{"$f":"IFERROR(PV_Base!AX325,0)","v":0},{"$f":"IFERROR(PV_Base!AY325,0)","v":0},{"$f":"IFERROR(PV_Base!AZ325,0)","v":0},{"$f":"IFERROR(PV_Base!BA325,0)","v":0},{"$f":"IFERROR(PV_Base!BB325,0)","v":0},{"$f":"IFERROR(PV_Base!BC325,0)","v":0},{"$f":"IFERROR(PV_Base!BD325,0)","v":0},{"$f":"IFERROR(PV_Base!BE325,0)","v":0},{"$f":"IFERROR(PV_Base!BF325,0)","v":0},{"$f":"IFERROR(PV_Base!BG325,0)","v":0},{"$f":"IFERROR(PV_Base!BH325,0)","v":0},{"$f":"IFERROR(PV_Base!BI325,0)","v":0},{"$f":"IFERROR(PV_Base!BJ325,0)","v":0},{"$f":"IFERROR(PV_Base!BK325,0)","v":0},{"$f":"IFERROR(PV_Base!BL325,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"OTH_MULTI3"},null,null,{"$f":"D207+$D$329","v":238},null,{"$f":"IFERROR(PV_Base!D351,0)","v":0},{"$f":"IFERROR(PV_Base!E351,0)","v":0},{"$f":"IFERROR(PV_Base!F351,0)","v":0},{"$f":"IFERROR(PV_Base!G351,0)","v":0},{"$f":"IFERROR(PV_Base!H351,0)","v":0},{"$f":"IFERROR(PV_Base!I351,0)","v":0},{"$f":"IFERROR(PV_Base!J351,0)","v":0},{"$f":"IFERROR(PV_Base!K351,0)","v":0},{"$f":"IFERROR(PV_Base!L351,0)","v":0},{"$f":"IFERROR(PV_Base!M351,0)","v":0},{"$f":"IFERROR(PV_Base!N351,0)","v":0},{"$f":"IFERROR(PV_Base!O351,0)","v":0},{"$f":"IFERROR(PV_Base!P351,0)","v":0},{"$f":"IFERROR(PV_Base!Q351,0)","v":0},{"$f":"IFERROR(PV_Base!R351,0)","v":0},{"$f":"IFERROR(PV_Base!S351,0)","v":0},{"$f":"IFERROR(PV_Base!T351,0)","v":0},{"$f":"IFERROR(PV_Base!U351,0)","v":0},{"$f":"IFERROR(PV_Base!V351,0)","v":0},{"$f":"IFERROR(PV_Base!W351,0)","v":0},{"$f":"IFERROR(PV_Base!X351,0)","v":0},{"$f":"IFERROR(PV_Base!Y351,0)","v":0},{"$f":"IFERROR(PV_Base!Z351,0)","v":0},{"$f":"IFERROR(PV_Base!AA351,0)","v":0},{"$f":"IFERROR(PV_Base!AB351,0)","v":0},{"$f":"IFERROR(PV_Base!AC351,0)","v":0},{"$f":"IFERROR(PV_Base!AD351,0)","v":0},{"$f":"IFERROR(PV_Base!AE351,0)","v":0},{"$f":"IFERROR(PV_Base!AF351,0)","v":0},{"$f":"IFERROR(PV_Base!AG351,0)","v":0},{"$f":"IFERROR(PV_Base!AH351,0)","v":0},{"$f":"IFERROR(PV_Base!AI351,0)","v":0},{"$f":"IFERROR(PV_Base!AJ351,0)","v":0},{"$f":"IFERROR(PV_Base!AK351,0)","v":0},{"$f":"IFERROR(PV_Base!AL351,0)","v":0},{"$f":"IFERROR(PV_Base!AM351,0)","v":0},{"$f":"IFERROR(PV_Base!AN351,0)","v":0},{"$f":"IFERROR(PV_Base!AO351,0)","v":0},{"$f":"IFERROR(PV_Base!AP351,0)","v":0},{"$f":"IFERROR(PV_Base!AQ351,0)","v":0},{"$f":"IFERROR(PV_Base!AR351,0)","v":0},{"$f":"IFERROR(PV_Base!AS351,0)","v":0},{"$f":"IFERROR(PV_Base!AT351,0)","v":0},{"$f":"IFERROR(PV_Base!AU351,0)","v":0},{"$f":"IFERROR(PV_Base!AV351,0)","v":0},{"$f":"IFERROR(PV_Base!AW351,0)","v":0},{"$f":"IFERROR(PV_Base!AX351,0)","v":0},{"$f":"IFERROR(PV_Base!AY351,0)","v":0},{"$f":"IFERROR(PV_Base!AZ351,0)","v":0},{"$f":"IFERROR(PV_Base!BA351,0)","v":0},{"$f":"IFERROR(PV_Base!BB351,0)","v":0},{"$f":"IFERROR(PV_Base!BC351,0)","v":0},{"$f":"IFERROR(PV_Base!BD351,0)","v":0},{"$f":"IFERROR(PV_Base!BE351,0)","v":0},{"$f":"IFERROR(PV_Base!BF351,0)","v":0},{"$f":"IFERROR(PV_Base!BG351,0)","v":0},{"$f":"IFERROR(PV_Base!BH351,0)","v":0},{"$f":"IFERROR(PV_Base!BI351,0)","v":0},{"$f":"IFERROR(PV_Base!BJ351,0)","v":0},{"$f":"IFERROR(PV_Base!BK351,0)","v":0},{"$f":"IFERROR(PV_Base!BL351,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F346+F352","v":326.163191526074},{"$f":"G346+G352","v":851.95089859240102},1387.5328380003939,2065.4028380003942,2624.3328380003941,2946.8128380003941,3241.2671129368928,3735.7213878733914,4209.7359750490386,4642.8153539888153,5034.6961222048994,5374.433044267138,5671.1753509447608,5943.1115037762302,6191.9353489153909,6402.2622709776297,6480.0956873341393,6419.4675652291098,6220.3779046625423,5882.8267056344357,5406.813968144791,{"$f":"AA346+AA352","v":4912.8093799544586},4420.7884615384592,3931.5046153846129,3463.595384615382,3015.6038461538437,2577.033846153844,2153.8838461538439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"NOM_NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F347:F351)","v":266.10594089106098},{"$f":"+SUM(G347:G351)","v":791.893647957388},1327.475587365381,2005.3455873653811,2564.2755873653809,2886.755587365381,3187.215587365381,3687.675587365381,4167.6958996045296,4606.7810036078072,5004.6674968873931,5350.4101440131326,5653.1581757542572,5931.1000536492274,6185.92962385189,6402.2622709776297,6480.0956873341393,6419.4675652291098,6220.3779046625423,5882.8267056344357,5406.813968144791,{"$f":"+SUM(AA347:AA351)","v":4912.8093799544586},4420.7884615384592,3931.5046153846129,3463.595384615382,3015.6038461538437,2577.033846153844,2153.8838461538439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,{"$f":"D210+$D$329","v":264},null,{"$f":"IFERROR(PV_Base!D377,0)","v":266.10594089106098},{"$f":"IFERROR(PV_Base!E377,0)","v":791.893647957388},{"$f":"IFERROR(PV_Base!F377,0)","v":1327.475587365381},{"$f":"IFERROR(PV_Base!G377,0)","v":2005.3455873653811},{"$f":"IFERROR(PV_Base!H377,0)","v":2564.2755873653809},{"$f":"IFERROR(PV_Base!I377,0)","v":2886.755587365381},{"$f":"IFERROR(PV_Base!J377,0)","v":3187.215587365381},{"$f":"IFERROR(PV_Base!K377,0)","v":3687.675587365381},{"$f":"IFERROR(PV_Base!L377,0)","v":4167.6958996045296},{"$f":"IFERROR(PV_Base!M377,0)","v":4606.7810036078072},{"$f":"IFERROR(PV_Base!N377,0)","v":5004.6674968873931},{"$f":"IFERROR(PV_Base!O377,0)","v":5350.4101440131326},{"$f":"IFERROR(PV_Base!P377,0)","v":5653.1581757542572},{"$f":"IFERROR(PV_Base!Q377,0)","v":5931.1000536492274},{"$f":"IFERROR(PV_Base!R377,0)","v":6185.92962385189},{"$f":"IFERROR(PV_Base!S377,0)","v":6402.2622709776297},{"$f":"IFERROR(PV_Base!T377,0)","v":6480.0956873341393},{"$f":"IFERROR(PV_Base!U377,0)","v":6419.4675652291098},{"$f":"IFERROR(PV_Base!V377,0)","v":6220.3779046625423},{"$f":"IFERROR(PV_Base!W377,0)","v":5882.8267056344357},{"$f":"IFERROR(PV_Base!X377,0)","v":5406.813968144791},{"$f":"IFERROR(PV_Base!Y377,0)","v":4912.8093799544586},{"$f":"IFERROR(PV_Base!Z377,0)","v":4420.7884615384592},{"$f":"IFERROR(PV_Base!AA377,0)","v":3931.5046153846129},{"$f":"IFERROR(PV_Base!AB377,0)","v":3463.595384615382},{"$f":"IFERROR(PV_Base!AC377,0)","v":3015.6038461538437},{"$f":"IFERROR(PV_Base!AD377,0)","v":2577.033846153844},{"$f":"IFERROR(PV_Base!AE377,0)","v":2153.8838461538439},{"$f":"IFERROR(PV_Base!AF377,0)","v":0},{"$f":"IFERROR(PV_Base!AG377,0)","v":0},{"$f":"IFERROR(PV_Base!AH377,0)","v":0},{"$f":"IFERROR(PV_Base!AI377,0)","v":0},{"$f":"IFERROR(PV_Base!AJ377,0)","v":0},{"$f":"IFERROR(PV_Base!AK377,0)","v":0},{"$f":"IFERROR(PV_Base!AL377,0)","v":0},{"$f":"IFERROR(PV_Base!AM377,0)","v":0},{"$f":"IFERROR(PV_Base!AN377,0)","v":0},{"$f":"IFERROR(PV_Base!AO377,0)","v":0},{"$f":"IFERROR(PV_Base!AP377,0)","v":0},{"$f":"IFERROR(PV_Base!AQ377,0)","v":0},{"$f":"IFERROR(PV_Base!AR377,0)","v":0},{"$f":"IFERROR(PV_Base!AS377,0)","v":0},{"$f":"IFERROR(PV_Base!AT377,0)","v":0},{"$f":"IFERROR(PV_Base!AU377,0)","v":0},{"$f":"IFERROR(PV_Base!AV377,0)","v":0},{"$f":"IFERROR(PV_Base!AW377,0)","v":0},{"$f":"IFERROR(PV_Base!AX377,0)","v":0},{"$f":"IFERROR(PV_Base!AY377,0)","v":0},{"$f":"IFERROR(PV_Base!AZ377,0)","v":0},{"$f":"IFERROR(PV_Base!BA377,0)","v":0},{"$f":"IFERROR(PV_Base!BB377,0)","v":0},{"$f":"IFERROR(PV_Base!BC377,0)","v":0},{"$f":"IFERROR(PV_Base!BD377,0)","v":0},{"$f":"IFERROR(PV_Base!BE377,0)","v":0},{"$f":"IFERROR(PV_Base!BF377,0)","v":0},{"$f":"IFERROR(PV_Base!BG377,0)","v":0},{"$f":"IFERROR(PV_Base!BH377,0)","v":0},{"$f":"IFERROR(PV_Base!BI377,0)","v":0},{"$f":"IFERROR(PV_Base!BJ377,0)","v":0},{"$f":"IFERROR(PV_Base!BK377,0)","v":0},{"$f":"IFERROR(PV_Base!BL377,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,{"$f":"D211+$D$329","v":290},null,{"$f":"IFERROR(PV_Base!D403,0)","v":0},{"$f":"IFERROR(PV_Base!E403,0)","v":0},{"$f":"IFERROR(PV_Base!F403,0)","v":0},{"$f":"IFERROR(PV_Base!G403,0)","v":0},{"$f":"IFERROR(PV_Base!H403,0)","v":0},{"$f":"IFERROR(PV_Base!I403,0)","v":0},{"$f":"IFERROR(PV_Base!J403,0)","v":0},{"$f":"IFERROR(PV_Base!K403,0)","v":0},{"$f":"IFERROR(PV_Base!L403,0)","v":0},{"$f":"IFERROR(PV_Base!M403,0)","v":0},{"$f":"IFERROR(PV_Base!N403,0)","v":0},{"$f":"IFERROR(PV_Base!O403,0)","v":0},{"$f":"IFERROR(PV_Base!P403,0)","v":0},{"$f":"IFERROR(PV_Base!Q403,0)","v":0},{"$f":"IFERROR(PV_Base!R403,0)","v":0},{"$f":"IFERROR(PV_Base!S403,0)","v":0},{"$f":"IFERROR(PV_Base!T403,0)","v":0},{"$f":"IFERROR(PV_Base!U403,0)","v":0},{"$f":"IFERROR(PV_Base!V403,0)","v":0},{"$f":"IFERROR(PV_Base!W403,0)","v":0},{"$f":"IFERROR(PV_Base!X403,0)","v":0},{"$f":"IFERROR(PV_Base!Y403,0)","v":0},{"$f":"IFERROR(PV_Base!Z403,0)","v":0},{"$f":"IFERROR(PV_Base!AA403,0)","v":0},{"$f":"IFERROR(PV_Base!AB403,0)","v":0},{"$f":"IFERROR(PV_Base!AC403,0)","v":0},{"$f":"IFERROR(PV_Base!AD403,0)","v":0},{"$f":"IFERROR(PV_Base!AE403,0)","v":0},{"$f":"IFERROR(PV_Base!AF403,0)","v":0},{"$f":"IFERROR(PV_Base!AG403,0)","v":0},{"$f":"IFERROR(PV_Base!AH403,0)","v":0},{"$f":"IFERROR(PV_Base!AI403,0)","v":0},{"$f":"IFERROR(PV_Base!AJ403,0)","v":0},{"$f":"IFERROR(PV_Base!AK403,0)","v":0},{"$f":"IFERROR(PV_Base!AL403,0)","v":0},{"$f":"IFERROR(PV_Base!AM403,0)","v":0},{"$f":"IFERROR(PV_Base!AN403,0)","v":0},{"$f":"IFERROR(PV_Base!AO403,0)","v":0},{"$f":"IFERROR(PV_Base!AP403,0)","v":0},{"$f":"IFERROR(PV_Base!AQ403,0)","v":0},{"$f":"IFERROR(PV_Base!AR403,0)","v":0},{"$f":"IFERROR(PV_Base!AS403,0)","v":0},{"$f":"IFERROR(PV_Base!AT403,0)","v":0},{"$f":"IFERROR(PV_Base!AU403,0)","v":0},{"$f":"IFERROR(PV_Base!AV403,0)","v":0},{"$f":"IFERROR(PV_Base!AW403,0)","v":0},{"$f":"IFERROR(PV_Base!AX403,0)","v":0},{"$f":"IFERROR(PV_Base!AY403,0)","v":0},{"$f":"IFERROR(PV_Base!AZ403,0)","v":0},{"$f":"IFERROR(PV_Base!BA403,0)","v":0},{"$f":"IFERROR(PV_Base!BB403,0)","v":0},{"$f":"IFERROR(PV_Base!BC403,0)","v":0},{"$f":"IFERROR(PV_Base!BD403,0)","v":0},{"$f":"IFERROR(PV_Base!BE403,0)","v":0},{"$f":"IFERROR(PV_Base!BF403,0)","v":0},{"$f":"IFERROR(PV_Base!BG403,0)","v":0},{"$f":"IFERROR(PV_Base!BH403,0)","v":0},{"$f":"IFERROR(PV_Base!BI403,0)","v":0},{"$f":"IFERROR(PV_Base!BJ403,0)","v":0},{"$f":"IFERROR(PV_Base!BK403,0)","v":0},{"$f":"IFERROR(PV_Base!BL403,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,{"$f":"D212+$D$329","v":316},null,{"$f":"IFERROR(PV_Base!D429,0)","v":0},{"$f":"IFERROR(PV_Base!E429,0)","v":0},{"$f":"IFERROR(PV_Base!F429,0)","v":0},{"$f":"IFERROR(PV_Base!G429,0)","v":0},{"$f":"IFERROR(PV_Base!H429,0)","v":0},{"$f":"IFERROR(PV_Base!I429,0)","v":0},{"$f":"IFERROR(PV_Base!J429,0)","v":0},{"$f":"IFERROR(PV_Base!K429,0)","v":0},{"$f":"IFERROR(PV_Base!L429,0)","v":0},{"$f":"IFERROR(PV_Base!M429,0)","v":0},{"$f":"IFERROR(PV_Base!N429,0)","v":0},{"$f":"IFERROR(PV_Base!O429,0)","v":0},{"$f":"IFERROR(PV_Base!P429,0)","v":0},{"$f":"IFERROR(PV_Base!Q429,0)","v":0},{"$f":"IFERROR(PV_Base!R429,0)","v":0},{"$f":"IFERROR(PV_Base!S429,0)","v":0},{"$f":"IFERROR(PV_Base!T429,0)","v":0},{"$f":"IFERROR(PV_Base!U429,0)","v":0},{"$f":"IFERROR(PV_Base!V429,0)","v":0},{"$f":"IFERROR(PV_Base!W429,0)","v":0},{"$f":"IFERROR(PV_Base!X429,0)","v":0},{"$f":"IFERROR(PV_Base!Y429,0)","v":0},{"$f":"IFERROR(PV_Base!Z429,0)","v":0},{"$f":"IFERROR(PV_Base!AA429,0)","v":0},{"$f":"IFERROR(PV_Base!AB429,0)","v":0},{"$f":"IFERROR(PV_Base!AC429,0)","v":0},{"$f":"IFERROR(PV_Base!AD429,0)","v":0},{"$f":"IFERROR(PV_Base!AE429,0)","v":0},{"$f":"IFERROR(PV_Base!AF429,0)","v":0},{"$f":"IFERROR(PV_Base!AG429,0)","v":0},{"$f":"IFERROR(PV_Base!AH429,0)","v":0},{"$f":"IFERROR(PV_Base!AI429,0)","v":0},{"$f":"IFERROR(PV_Base!AJ429,0)","v":0},{"$f":"IFERROR(PV_Base!AK429,0)","v":0},{"$f":"IFERROR(PV_Base!AL429,0)","v":0},{"$f":"IFERROR(PV_Base!AM429,0)","v":0},{"$f":"IFERROR(PV_Base!AN429,0)","v":0},{"$f":"IFERROR(PV_Base!AO429,0)","v":0},{"$f":"IFERROR(PV_Base!AP429,0)","v":0},{"$f":"IFERROR(PV_Base!AQ429,0)","v":0},{"$f":"IFERROR(PV_Base!AR429,0)","v":0},{"$f":"IFERROR(PV_Base!AS429,0)","v":0},{"$f":"IFERROR(PV_Base!AT429,0)","v":0},{"$f":"IFERROR(PV_Base!AU429,0)","v":0},{"$f":"IFERROR(PV_Base!AV429,0)","v":0},{"$f":"IFERROR(PV_Base!AW429,0)","v":0},{"$f":"IFERROR(PV_Base!AX429,0)","v":0},{"$f":"IFERROR(PV_Base!AY429,0)","v":0},{"$f":"IFERROR(PV_Base!AZ429,0)","v":0},{"$f":"IFERROR(PV_Base!BA429,0)","v":0},{"$f":"IFERROR(PV_Base!BB429,0)","v":0},{"$f":"IFERROR(PV_Base!BC429,0)","v":0},{"$f":"IFERROR(PV_Base!BD429,0)","v":0},{"$f":"IFERROR(PV_Base!BE429,0)","v":0},{"$f":"IFERROR(PV_Base!BF429,0)","v":0},{"$f":"IFERROR(PV_Base!BG429,0)","v":0},{"$f":"IFERROR(PV_Base!BH429,0)","v":0},{"$f":"IFERROR(PV_Base!BI429,0)","v":0},{"$f":"IFERROR(PV_Base!BJ429,0)","v":0},{"$f":"IFERROR(PV_Base!BK429,0)","v":0},{"$f":"IFERROR(PV_Base!BL429,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,{"$f":"D213+$D$329","v":342},null,{"$f":"IFERROR(PV_Base!D455,0)","v":0},{"$f":"IFERROR(PV_Base!E455,0)","v":0},{"$f":"IFERROR(PV_Base!F455,0)","v":0},{"$f":"IFERROR(PV_Base!G455,0)","v":0},{"$f":"IFERROR(PV_Base!H455,0)","v":0},{"$f":"IFERROR(PV_Base!I455,0)","v":0},{"$f":"IFERROR(PV_Base!J455,0)","v":0},{"$f":"IFERROR(PV_Base!K455,0)","v":0},{"$f":"IFERROR(PV_Base!L455,0)","v":0},{"$f":"IFERROR(PV_Base!M455,0)","v":0},{"$f":"IFERROR(PV_Base!N455,0)","v":0},{"$f":"IFERROR(PV_Base!O455,0)","v":0},{"$f":"IFERROR(PV_Base!P455,0)","v":0},{"$f":"IFERROR(PV_Base!Q455,0)","v":0},{"$f":"IFERROR(PV_Base!R455,0)","v":0},{"$f":"IFERROR(PV_Base!S455,0)","v":0},{"$f":"IFERROR(PV_Base!T455,0)","v":0},{"$f":"IFERROR(PV_Base!U455,0)","v":0},{"$f":"IFERROR(PV_Base!V455,0)","v":0},{"$f":"IFERROR(PV_Base!W455,0)","v":0},{"$f":"IFERROR(PV_Base!X455,0)","v":0},{"$f":"IFERROR(PV_Base!Y455,0)","v":0},{"$f":"IFERROR(PV_Base!Z455,0)","v":0},{"$f":"IFERROR(PV_Base!AA455,0)","v":0},{"$f":"IFERROR(PV_Base!AB455,0)","v":0},{"$f":"IFERROR(PV_Base!AC455,0)","v":0},{"$f":"IFERROR(PV_Base!AD455,0)","v":0},{"$f":"IFERROR(PV_Base!AE455,0)","v":0},{"$f":"IFERROR(PV_Base!AF455,0)","v":0},{"$f":"IFERROR(PV_Base!AG455,0)","v":0},{"$f":"IFERROR(PV_Base!AH455,0)","v":0},{"$f":"IFERROR(PV_Base!AI455,0)","v":0},{"$f":"IFERROR(PV_Base!AJ455,0)","v":0},{"$f":"IFERROR(PV_Base!AK455,0)","v":0},{"$f":"IFERROR(PV_Base!AL455,0)","v":0},{"$f":"IFERROR(PV_Base!AM455,0)","v":0},{"$f":"IFERROR(PV_Base!AN455,0)","v":0},{"$f":"IFERROR(PV_Base!AO455,0)","v":0},{"$f":"IFERROR(PV_Base!AP455,0)","v":0},{"$f":"IFERROR(PV_Base!AQ455,0)","v":0},{"$f":"IFERROR(PV_Base!AR455,0)","v":0},{"$f":"IFERROR(PV_Base!AS455,0)","v":0},{"$f":"IFERROR(PV_Base!AT455,0)","v":0},{"$f":"IFERROR(PV_Base!AU455,0)","v":0},{"$f":"IFERROR(PV_Base!AV455,0)","v":0},{"$f":"IFERROR(PV_Base!AW455,0)","v":0},{"$f":"IFERROR(PV_Base!AX455,0)","v":0},{"$f":"IFERROR(PV_Base!AY455,0)","v":0},{"$f":"IFERROR(PV_Base!AZ455,0)","v":0},{"$f":"IFERROR(PV_Base!BA455,0)","v":0},{"$f":"IFERROR(PV_Base!BB455,0)","v":0},{"$f":"IFERROR(PV_Base!BC455,0)","v":0},{"$f":"IFERROR(PV_Base!BD455,0)","v":0},{"$f":"IFERROR(PV_Base!BE455,0)","v":0},{"$f":"IFERROR(PV_Base!BF455,0)","v":0},{"$f":"IFERROR(PV_Base!BG455,0)","v":0},{"$f":"IFERROR(PV_Base!BH455,0)","v":0},{"$f":"IFERROR(PV_Base!BI455,0)","v":0},{"$f":"IFERROR(PV_Base!BJ455,0)","v":0},{"$f":"IFERROR(PV_Base!BK455,0)","v":0},{"$f":"IFERROR(PV_Base!BL455,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,{"$f":"D214+$D$329","v":368},null,{"$f":"IFERROR(PV_Base!D481,0)","v":0},{"$f":"IFERROR(PV_Base!E481,0)","v":0},{"$f":"IFERROR(PV_Base!F481,0)","v":0},{"$f":"IFERROR(PV_Base!G481,0)","v":0},{"$f":"IFERROR(PV_Base!H481,0)","v":0},{"$f":"IFERROR(PV_Base!I481,0)","v":0},{"$f":"IFERROR(PV_Base!J481,0)","v":0},{"$f":"IFERROR(PV_Base!K481,0)","v":0},{"$f":"IFERROR(PV_Base!L481,0)","v":0},{"$f":"IFERROR(PV_Base!M481,0)","v":0},{"$f":"IFERROR(PV_Base!N481,0)","v":0},{"$f":"IFERROR(PV_Base!O481,0)","v":0},{"$f":"IFERROR(PV_Base!P481,0)","v":0},{"$f":"IFERROR(PV_Base!Q481,0)","v":0},{"$f":"IFERROR(PV_Base!R481,0)","v":0},{"$f":"IFERROR(PV_Base!S481,0)","v":0},{"$f":"IFERROR(PV_Base!T481,0)","v":0},{"$f":"IFERROR(PV_Base!U481,0)","v":0},{"$f":"IFERROR(PV_Base!V481,0)","v":0},{"$f":"IFERROR(PV_Base!W481,0)","v":0},{"$f":"IFERROR(PV_Base!X481,0)","v":0},{"$f":"IFERROR(PV_Base!Y481,0)","v":0},{"$f":"IFERROR(PV_Base!Z481,0)","v":0},{"$f":"IFERROR(PV_Base!AA481,0)","v":0},{"$f":"IFERROR(PV_Base!AB481,0)","v":0},{"$f":"IFERROR(PV_Base!AC481,0)","v":0},{"$f":"IFERROR(PV_Base!AD481,0)","v":0},{"$f":"IFERROR(PV_Base!AE481,0)","v":0},{"$f":"IFERROR(PV_Base!AF481,0)","v":0},{"$f":"IFERROR(PV_Base!AG481,0)","v":0},{"$f":"IFERROR(PV_Base!AH481,0)","v":0},{"$f":"IFERROR(PV_Base!AI481,0)","v":0},{"$f":"IFERROR(PV_Base!AJ481,0)","v":0},{"$f":"IFERROR(PV_Base!AK481,0)","v":0},{"$f":"IFERROR(PV_Base!AL481,0)","v":0},{"$f":"IFERROR(PV_Base!AM481,0)","v":0},{"$f":"IFERROR(PV_Base!AN481,0)","v":0},{"$f":"IFERROR(PV_Base!AO481,0)","v":0},{"$f":"IFERROR(PV_Base!AP481,0)","v":0},{"$f":"IFERROR(PV_Base!AQ481,0)","v":0},{"$f":"IFERROR(PV_Base!AR481,0)","v":0},{"$f":"IFERROR(PV_Base!AS481,0)","v":0},{"$f":"IFERROR(PV_Base!AT481,0)","v":0},{"$f":"IFERROR(PV_Base!AU481,0)","v":0},{"$f":"IFERROR(PV_Base!AV481,0)","v":0},{"$f":"IFERROR(PV_Base!AW481,0)","v":0},{"$f":"IFERROR(PV_Base!AX481,0)","v":0},{"$f":"IFERROR(PV_Base!AY481,0)","v":0},{"$f":"IFERROR(PV_Base!AZ481,0)","v":0},{"$f":"IFERROR(PV_Base!BA481,0)","v":0},{"$f":"IFERROR(PV_Base!BB481,0)","v":0},{"$f":"IFERROR(PV_Base!BC481,0)","v":0},{"$f":"IFERROR(PV_Base!BD481,0)","v":0},{"$f":"IFERROR(PV_Base!BE481,0)","v":0},{"$f":"IFERROR(PV_Base!BF481,0)","v":0},{"$f":"IFERROR(PV_Base!BG481,0)","v":0},{"$f":"IFERROR(PV_Base!BH481,0)","v":0},{"$f":"IFERROR(PV_Base!BI481,0)","v":0},{"$f":"IFERROR(PV_Base!BJ481,0)","v":0},{"$f":"IFERROR(PV_Base!BK481,0)","v":0},{"$f":"IFERROR(PV_Base!BL481,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F353:F357)","v":60.057250635012998},{"$f":"+SUM(G353:G357)","v":60.057250635012998},60.057250635012998,60.057250635012998,60.057250635012998,60.057250635012998,54.051525571511696,48.045800508010394,42.040075444509093,36.034350381007791,30.028625317506489,24.022900254005187,18.017175190503885,12.011450127002584,6.0057250635012842,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"+SUM(AA353:AA357)","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,{"$f":"D216+$D$329","v":394},null,{"$f":"IFERROR(PV_Base!D507,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!E507,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!F507,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!G507,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!H507,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!I507,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!J507,0)","v":54.051525571511696},{"$f":"IFERROR(PV_Base!K507,0)","v":48.045800508010394},{"$f":"IFERROR(PV_Base!L507,0)","v":42.040075444509093},{"$f":"IFERROR(PV_Base!M507,0)","v":36.034350381007791},{"$f":"IFERROR(PV_Base!N507,0)","v":30.028625317506489},{"$f":"IFERROR(PV_Base!O507,0)","v":24.022900254005187},{"$f":"IFERROR(PV_Base!P507,0)","v":18.017175190503885},{"$f":"IFERROR(PV_Base!Q507,0)","v":12.011450127002584},{"$f":"IFERROR(PV_Base!R507,0)","v":6.0057250635012842},{"$f":"IFERROR(PV_Base!S507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!T507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!U507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!V507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!W507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!X507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!Y507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!Z507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!AA507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!AB507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!AC507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!AD507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!AE507,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!AF507,0)","v":0},{"$f":"IFERROR(PV_Base!AG507,0)","v":0},{"$f":"IFERROR(PV_Base!AH507,0)","v":0},{"$f":"IFERROR(PV_Base!AI507,0)","v":0},{"$f":"IFERROR(PV_Base!AJ507,0)","v":0},{"$f":"IFERROR(PV_Base!AK507,0)","v":0},{"$f":"IFERROR(PV_Base!AL507,0)","v":0},{"$f":"IFERROR(PV_Base!AM507,0)","v":0},{"$f":"IFERROR(PV_Base!AN507,0)","v":0},{"$f":"IFERROR(PV_Base!AO507,0)","v":0},{"$f":"IFERROR(PV_Base!AP507,0)","v":0},{"$f":"IFERROR(PV_Base!AQ507,0)","v":0},{"$f":"IFERROR(PV_Base!AR507,0)","v":0},{"$f":"IFERROR(PV_Base!AS507,0)","v":0},{"$f":"IFERROR(PV_Base!AT507,0)","v":0},{"$f":"IFERROR(PV_Base!AU507,0)","v":0},{"$f":"IFERROR(PV_Base!AV507,0)","v":0},{"$f":"IFERROR(PV_Base!AW507,0)","v":0},{"$f":"IFERROR(PV_Base!AX507,0)","v":0},{"$f":"IFERROR(PV_Base!AY507,0)","v":0},{"$f":"IFERROR(PV_Base!AZ507,0)","v":0},{"$f":"IFERROR(PV_Base!BA507,0)","v":0},{"$f":"IFERROR(PV_Base!BB507,0)","v":0},{"$f":"IFERROR(PV_Base!BC507,0)","v":0},{"$f":"IFERROR(PV_Base!BD507,0)","v":0},{"$f":"IFERROR(PV_Base!BE507,0)","v":0},{"$f":"IFERROR(PV_Base!BF507,0)","v":0},{"$f":"IFERROR(PV_Base!BG507,0)","v":0},{"$f":"IFERROR(PV_Base!BH507,0)","v":0},{"$f":"IFERROR(PV_Base!BI507,0)","v":0},{"$f":"IFERROR(PV_Base!BJ507,0)","v":0},{"$f":"IFERROR(PV_Base!BK507,0)","v":0},{"$f":"IFERROR(PV_Base!BL507,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,{"$f":"D217+$D$329","v":420},null,{"$f":"IFERROR(PV_Base!D533,0)","v":0},{"$f":"IFERROR(PV_Base!E533,0)","v":0},{"$f":"IFERROR(PV_Base!F533,0)","v":0},{"$f":"IFERROR(PV_Base!G533,0)","v":0},{"$f":"IFERROR(PV_Base!H533,0)","v":0},{"$f":"IFERROR(PV_Base!I533,0)","v":0},{"$f":"IFERROR(PV_Base!J533,0)","v":0},{"$f":"IFERROR(PV_Base!K533,0)","v":0},{"$f":"IFERROR(PV_Base!L533,0)","v":0},{"$f":"IFERROR(PV_Base!M533,0)","v":0},{"$f":"IFERROR(PV_Base!N533,0)","v":0},{"$f":"IFERROR(PV_Base!O533,0)","v":0},{"$f":"IFERROR(PV_Base!P533,0)","v":0},{"$f":"IFERROR(PV_Base!Q533,0)","v":0},{"$f":"IFERROR(PV_Base!R533,0)","v":0},{"$f":"IFERROR(PV_Base!S533,0)","v":0},{"$f":"IFERROR(PV_Base!T533,0)","v":0},{"$f":"IFERROR(PV_Base!U533,0)","v":0},{"$f":"IFERROR(PV_Base!V533,0)","v":0},{"$f":"IFERROR(PV_Base!W533,0)","v":0},{"$f":"IFERROR(PV_Base!X533,0)","v":0},{"$f":"IFERROR(PV_Base!Y533,0)","v":0},{"$f":"IFERROR(PV_Base!Z533,0)","v":0},{"$f":"IFERROR(PV_Base!AA533,0)","v":0},{"$f":"IFERROR(PV_Base!AB533,0)","v":0},{"$f":"IFERROR(PV_Base!AC533,0)","v":0},{"$f":"IFERROR(PV_Base!AD533,0)","v":0},{"$f":"IFERROR(PV_Base!AE533,0)","v":0},{"$f":"IFERROR(PV_Base!AF533,0)","v":0},{"$f":"IFERROR(PV_Base!AG533,0)","v":0},{"$f":"IFERROR(PV_Base!AH533,0)","v":0},{"$f":"IFERROR(PV_Base!AI533,0)","v":0},{"$f":"IFERROR(PV_Base!AJ533,0)","v":0},{"$f":"IFERROR(PV_Base!AK533,0)","v":0},{"$f":"IFERROR(PV_Base!AL533,0)","v":0},{"$f":"IFERROR(PV_Base!AM533,0)","v":0},{"$f":"IFERROR(PV_Base!AN533,0)","v":0},{"$f":"IFERROR(PV_Base!AO533,0)","v":0},{"$f":"IFERROR(PV_Base!AP533,0)","v":0},{"$f":"IFERROR(PV_Base!AQ533,0)","v":0},{"$f":"IFERROR(PV_Base!AR533,0)","v":0},{"$f":"IFERROR(PV_Base!AS533,0)","v":0},{"$f":"IFERROR(PV_Base!AT533,0)","v":0},{"$f":"IFERROR(PV_Base!AU533,0)","v":0},{"$f":"IFERROR(PV_Base!AV533,0)","v":0},{"$f":"IFERROR(PV_Base!AW533,0)","v":0},{"$f":"IFERROR(PV_Base!AX533,0)","v":0},{"$f":"IFERROR(PV_Base!AY533,0)","v":0},{"$f":"IFERROR(PV_Base!AZ533,0)","v":0},{"$f":"IFERROR(PV_Base!BA533,0)","v":0},{"$f":"IFERROR(PV_Base!BB533,0)","v":0},{"$f":"IFERROR(PV_Base!BC533,0)","v":0},{"$f":"IFERROR(PV_Base!BD533,0)","v":0},{"$f":"IFERROR(PV_Base!BE533,0)","v":0},{"$f":"IFERROR(PV_Base!BF533,0)","v":0},{"$f":"IFERROR(PV_Base!BG533,0)","v":0},{"$f":"IFERROR(PV_Base!BH533,0)","v":0},{"$f":"IFERROR(PV_Base!BI533,0)","v":0},{"$f":"IFERROR(PV_Base!BJ533,0)","v":0},{"$f":"IFERROR(PV_Base!BK533,0)","v":0},{"$f":"IFERROR(PV_Base!BL533,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,{"$f":"D218+$D$329","v":446},null,{"$f":"IFERROR(PV_Base!D559,0)","v":0},{"$f":"IFERROR(PV_Base!E559,0)","v":0},{"$f":"IFERROR(PV_Base!F559,0)","v":0},{"$f":"IFERROR(PV_Base!G559,0)","v":0},{"$f":"IFERROR(PV_Base!H559,0)","v":0},{"$f":"IFERROR(PV_Base!I559,0)","v":0},{"$f":"IFERROR(PV_Base!J559,0)","v":0},{"$f":"IFERROR(PV_Base!K559,0)","v":0},{"$f":"IFERROR(PV_Base!L559,0)","v":0},{"$f":"IFERROR(PV_Base!M559,0)","v":0},{"$f":"IFERROR(PV_Base!N559,0)","v":0},{"$f":"IFERROR(PV_Base!O559,0)","v":0},{"$f":"IFERROR(PV_Base!P559,0)","v":0},{"$f":"IFERROR(PV_Base!Q559,0)","v":0},{"$f":"IFERROR(PV_Base!R559,0)","v":0},{"$f":"IFERROR(PV_Base!S559,0)","v":0},{"$f":"IFERROR(PV_Base!T559,0)","v":0},{"$f":"IFERROR(PV_Base!U559,0)","v":0},{"$f":"IFERROR(PV_Base!V559,0)","v":0},{"$f":"IFERROR(PV_Base!W559,0)","v":0},{"$f":"IFERROR(PV_Base!X559,0)","v":0},{"$f":"IFERROR(PV_Base!Y559,0)","v":0},{"$f":"IFERROR(PV_Base!Z559,0)","v":0},{"$f":"IFERROR(PV_Base!AA559,0)","v":0},{"$f":"IFERROR(PV_Base!AB559,0)","v":0},{"$f":"IFERROR(PV_Base!AC559,0)","v":0},{"$f":"IFERROR(PV_Base!AD559,0)","v":0},{"$f":"IFERROR(PV_Base!AE559,0)","v":0},{"$f":"IFERROR(PV_Base!AF559,0)","v":0},{"$f":"IFERROR(PV_Base!AG559,0)","v":0},{"$f":"IFERROR(PV_Base!AH559,0)","v":0},{"$f":"IFERROR(PV_Base!AI559,0)","v":0},{"$f":"IFERROR(PV_Base!AJ559,0)","v":0},{"$f":"IFERROR(PV_Base!AK559,0)","v":0},{"$f":"IFERROR(PV_Base!AL559,0)","v":0},{"$f":"IFERROR(PV_Base!AM559,0)","v":0},{"$f":"IFERROR(PV_Base!AN559,0)","v":0},{"$f":"IFERROR(PV_Base!AO559,0)","v":0},{"$f":"IFERROR(PV_Base!AP559,0)","v":0},{"$f":"IFERROR(PV_Base!AQ559,0)","v":0},{"$f":"IFERROR(PV_Base!AR559,0)","v":0},{"$f":"IFERROR(PV_Base!AS559,0)","v":0},{"$f":"IFERROR(PV_Base!AT559,0)","v":0},{"$f":"IFERROR(PV_Base!AU559,0)","v":0},{"$f":"IFERROR(PV_Base!AV559,0)","v":0},{"$f":"IFERROR(PV_Base!AW559,0)","v":0},{"$f":"IFERROR(PV_Base!AX559,0)","v":0},{"$f":"IFERROR(PV_Base!AY559,0)","v":0},{"$f":"IFERROR(PV_Base!AZ559,0)","v":0},{"$f":"IFERROR(PV_Base!BA559,0)","v":0},{"$f":"IFERROR(PV_Base!BB559,0)","v":0},{"$f":"IFERROR(PV_Base!BC559,0)","v":0},{"$f":"IFERROR(PV_Base!BD559,0)","v":0},{"$f":"IFERROR(PV_Base!BE559,0)","v":0},{"$f":"IFERROR(PV_Base!BF559,0)","v":0},{"$f":"IFERROR(PV_Base!BG559,0)","v":0},{"$f":"IFERROR(PV_Base!BH559,0)","v":0},{"$f":"IFERROR(PV_Base!BI559,0)","v":0},{"$f":"IFERROR(PV_Base!BJ559,0)","v":0},{"$f":"IFERROR(PV_Base!BK559,0)","v":0},{"$f":"IFERROR(PV_Base!BL559,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,{"$f":"D219+$D$329","v":472},null,{"$f":"IFERROR(PV_Base!D585,0)","v":0},{"$f":"IFERROR(PV_Base!E585,0)","v":0},{"$f":"IFERROR(PV_Base!F585,0)","v":0},{"$f":"IFERROR(PV_Base!G585,0)","v":0},{"$f":"IFERROR(PV_Base!H585,0)","v":0},{"$f":"IFERROR(PV_Base!I585,0)","v":0},{"$f":"IFERROR(PV_Base!J585,0)","v":0},{"$f":"IFERROR(PV_Base!K585,0)","v":0},{"$f":"IFERROR(PV_Base!L585,0)","v":0},{"$f":"IFERROR(PV_Base!M585,0)","v":0},{"$f":"IFERROR(PV_Base!N585,0)","v":0},{"$f":"IFERROR(PV_Base!O585,0)","v":0},{"$f":"IFERROR(PV_Base!P585,0)","v":0},{"$f":"IFERROR(PV_Base!Q585,0)","v":0},{"$f":"IFERROR(PV_Base!R585,0)","v":0},{"$f":"IFERROR(PV_Base!S585,0)","v":0},{"$f":"IFERROR(PV_Base!T585,0)","v":0},{"$f":"IFERROR(PV_Base!U585,0)","v":0},{"$f":"IFERROR(PV_Base!V585,0)","v":0},{"$f":"IFERROR(PV_Base!W585,0)","v":0},{"$f":"IFERROR(PV_Base!X585,0)","v":0},{"$f":"IFERROR(PV_Base!Y585,0)","v":0},{"$f":"IFERROR(PV_Base!Z585,0)","v":0},{"$f":"IFERROR(PV_Base!AA585,0)","v":0},{"$f":"IFERROR(PV_Base!AB585,0)","v":0},{"$f":"IFERROR(PV_Base!AC585,0)","v":0},{"$f":"IFERROR(PV_Base!AD585,0)","v":0},{"$f":"IFERROR(PV_Base!AE585,0)","v":0},{"$f":"IFERROR(PV_Base!AF585,0)","v":0},{"$f":"IFERROR(PV_Base!AG585,0)","v":0},{"$f":"IFERROR(PV_Base!AH585,0)","v":0},{"$f":"IFERROR(PV_Base!AI585,0)","v":0},{"$f":"IFERROR(PV_Base!AJ585,0)","v":0},{"$f":"IFERROR(PV_Base!AK585,0)","v":0},{"$f":"IFERROR(PV_Base!AL585,0)","v":0},{"$f":"IFERROR(PV_Base!AM585,0)","v":0},{"$f":"IFERROR(PV_Base!AN585,0)","v":0},{"$f":"IFERROR(PV_Base!AO585,0)","v":0},{"$f":"IFERROR(PV_Base!AP585,0)","v":0},{"$f":"IFERROR(PV_Base!AQ585,0)","v":0},{"$f":"IFERROR(PV_Base!AR585,0)","v":0},{"$f":"IFERROR(PV_Base!AS585,0)","v":0},{"$f":"IFERROR(PV_Base!AT585,0)","v":0},{"$f":"IFERROR(PV_Base!AU585,0)","v":0},{"$f":"IFERROR(PV_Base!AV585,0)","v":0},{"$f":"IFERROR(PV_Base!AW585,0)","v":0},{"$f":"IFERROR(PV_Base!AX585,0)","v":0},{"$f":"IFERROR(PV_Base!AY585,0)","v":0},{"$f":"IFERROR(PV_Base!AZ585,0)","v":0},{"$f":"IFERROR(PV_Base!BA585,0)","v":0},{"$f":"IFERROR(PV_Base!BB585,0)","v":0},{"$f":"IFERROR(PV_Base!BC585,0)","v":0},{"$f":"IFERROR(PV_Base!BD585,0)","v":0},{"$f":"IFERROR(PV_Base!BE585,0)","v":0},{"$f":"IFERROR(PV_Base!BF585,0)","v":0},{"$f":"IFERROR(PV_Base!BG585,0)","v":0},{"$f":"IFERROR(PV_Base!BH585,0)","v":0},{"$f":"IFERROR(PV_Base!BI585,0)","v":0},{"$f":"IFERROR(PV_Base!BJ585,0)","v":0},{"$f":"IFERROR(PV_Base!BK585,0)","v":0},{"$f":"IFERROR(PV_Base!BL585,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,{"$f":"D220+$D$329","v":498},null,{"$f":"IFERROR(PV_Base!D611,0)","v":0},{"$f":"IFERROR(PV_Base!E611,0)","v":0},{"$f":"IFERROR(PV_Base!F611,0)","v":0},{"$f":"IFERROR(PV_Base!G611,0)","v":0},{"$f":"IFERROR(PV_Base!H611,0)","v":0},{"$f":"IFERROR(PV_Base!I611,0)","v":0},{"$f":"IFERROR(PV_Base!J611,0)","v":0},{"$f":"IFERROR(PV_Base!K611,0)","v":0},{"$f":"IFERROR(PV_Base!L611,0)","v":0},{"$f":"IFERROR(PV_Base!M611,0)","v":0},{"$f":"IFERROR(PV_Base!N611,0)","v":0},{"$f":"IFERROR(PV_Base!O611,0)","v":0},{"$f":"IFERROR(PV_Base!P611,0)","v":0},{"$f":"IFERROR(PV_Base!Q611,0)","v":0},{"$f":"IFERROR(PV_Base!R611,0)","v":0},{"$f":"IFERROR(PV_Base!S611,0)","v":0},{"$f":"IFERROR(PV_Base!T611,0)","v":0},{"$f":"IFERROR(PV_Base!U611,0)","v":0},{"$f":"IFERROR(PV_Base!V611,0)","v":0},{"$f":"IFERROR(PV_Base!W611,0)","v":0},{"$f":"IFERROR(PV_Base!X611,0)","v":0},{"$f":"IFERROR(PV_Base!Y611,0)","v":0},{"$f":"IFERROR(PV_Base!Z611,0)","v":0},{"$f":"IFERROR(PV_Base!AA611,0)","v":0},{"$f":"IFERROR(PV_Base!AB611,0)","v":0},{"$f":"IFERROR(PV_Base!AC611,0)","v":0},{"$f":"IFERROR(PV_Base!AD611,0)","v":0},{"$f":"IFERROR(PV_Base!AE611,0)","v":0},{"$f":"IFERROR(PV_Base!AF611,0)","v":0},{"$f":"IFERROR(PV_Base!AG611,0)","v":0},{"$f":"IFERROR(PV_Base!AH611,0)","v":0},{"$f":"IFERROR(PV_Base!AI611,0)","v":0},{"$f":"IFERROR(PV_Base!AJ611,0)","v":0},{"$f":"IFERROR(PV_Base!AK611,0)","v":0},{"$f":"IFERROR(PV_Base!AL611,0)","v":0},{"$f":"IFERROR(PV_Base!AM611,0)","v":0},{"$f":"IFERROR(PV_Base!AN611,0)","v":0},{"$f":"IFERROR(PV_Base!AO611,0)","v":0},{"$f":"IFERROR(PV_Base!AP611,0)","v":0},{"$f":"IFERROR(PV_Base!AQ611,0)","v":0},{"$f":"IFERROR(PV_Base!AR611,0)","v":0},{"$f":"IFERROR(PV_Base!AS611,0)","v":0},{"$f":"IFERROR(PV_Base!AT611,0)","v":0},{"$f":"IFERROR(PV_Base!AU611,0)","v":0},{"$f":"IFERROR(PV_Base!AV611,0)","v":0},{"$f":"IFERROR(PV_Base!AW611,0)","v":0},{"$f":"IFERROR(PV_Base!AX611,0)","v":0},{"$f":"IFERROR(PV_Base!AY611,0)","v":0},{"$f":"IFERROR(PV_Base!AZ611,0)","v":0},{"$f":"IFERROR(PV_Base!BA611,0)","v":0},{"$f":"IFERROR(PV_Base!BB611,0)","v":0},{"$f":"IFERROR(PV_Base!BC611,0)","v":0},{"$f":"IFERROR(PV_Base!BD611,0)","v":0},{"$f":"IFERROR(PV_Base!BE611,0)","v":0},{"$f":"IFERROR(PV_Base!BF611,0)","v":0},{"$f":"IFERROR(PV_Base!BG611,0)","v":0},{"$f":"IFERROR(PV_Base!BH611,0)","v":0},{"$f":"IFERROR(PV_Base!BI611,0)","v":0},{"$f":"IFERROR(PV_Base!BJ611,0)","v":0},{"$f":"IFERROR(PV_Base!BK611,0)","v":0},{"$f":"IFERROR(PV_Base!BL611,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F359:F363)","v":595.78076719021101},{"$f":"+SUM(G359:G363)","v":894.38551472404401},1072.2843229406581,1570.6443229406582,2370.8353488084126,3487.8480693946299,5450.3077642230746,6785.1917422697943,8325.3558869892859,9837.0700920897907,10987.641760903327,12441.194674798569,13840.519397032702,15210.725156851326,16222.945715552938,17204.383096744721,18160.010587186855,19124.506847963999,20133.596525548739,21181.770725368504,22277.92716467183,{"$f":"+SUM(AA359:AA363)","v":20140.89890290167},17884.570209046014,15362.284026791798,12759.671441153441,10382.476886701097,8187.2990044614871,6094.6439412860345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"NOM_NEW_COM"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,{"$f":"D222+$D$329","v":524},null,{"$f":"IFERROR(PV_Base!D637,0)","v":0},{"$f":"IFERROR(PV_Base!E637,0)","v":0},{"$f":"IFERROR(PV_Base!F637,0)","v":0},{"$f":"IFERROR(PV_Base!G637,0)","v":250},{"$f":"IFERROR(PV_Base!H637,0)","v":500},{"$f":"IFERROR(PV_Base!I637,0)","v":750},{"$f":"IFERROR(PV_Base!J637,0)","v":1750},{"$f":"IFERROR(PV_Base!K637,0)","v":2083.333333333333},{"$f":"IFERROR(PV_Base!L637,0)","v":2416.6666666666661},{"$f":"IFERROR(PV_Base!M637,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!N637,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!O637,0)","v":3083.3333333333321},{"$f":"IFERROR(PV_Base!P637,0)","v":3416.6666666666652},{"$f":"IFERROR(PV_Base!Q637,0)","v":3749.9999999999986},{"$f":"IFERROR(PV_Base!R637,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!S637,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!T637,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!U637,0)","v":3749.9999999999995},{"$f":"IFERROR(PV_Base!V637,0)","v":3750.0000000000005},{"$f":"IFERROR(PV_Base!W637,0)","v":3750.0000000000005},{"$f":"IFERROR(PV_Base!X637,0)","v":3750.0000000000005},{"$f":"IFERROR(PV_Base!Y637,0)","v":3527.7777777777783},{"$f":"IFERROR(PV_Base!Z637,0)","v":3305.5555555555561},{"$f":"IFERROR(PV_Base!AA637,0)","v":2944.4444444444453},{"$f":"IFERROR(PV_Base!AB637,0)","v":2638.8888888888896},{"$f":"IFERROR(PV_Base!AC637,0)","v":2361.1111111111118},{"$f":"IFERROR(PV_Base!AD637,0)","v":2055.5555555555561},{"$f":"IFERROR(PV_Base!AE637,0)","v":1629.62962962963},{"$f":"IFERROR(PV_Base!AF637,0)","v":0},{"$f":"IFERROR(PV_Base!AG637,0)","v":0},{"$f":"IFERROR(PV_Base!AH637,0)","v":0},{"$f":"IFERROR(PV_Base!AI637,0)","v":0},{"$f":"IFERROR(PV_Base!AJ637,0)","v":0},{"$f":"IFERROR(PV_Base!AK637,0)","v":0},{"$f":"IFERROR(PV_Base!AL637,0)","v":0},{"$f":"IFERROR(PV_Base!AM637,0)","v":0},{"$f":"IFERROR(PV_Base!AN637,0)","v":0},{"$f":"IFERROR(PV_Base!AO637,0)","v":0},{"$f":"IFERROR(PV_Base!AP637,0)","v":0},{"$f":"IFERROR(PV_Base!AQ637,0)","v":0},{"$f":"IFERROR(PV_Base!AR637,0)","v":0},{"$f":"IFERROR(PV_Base!AS637,0)","v":0},{"$f":"IFERROR(PV_Base!AT637,0)","v":0},{"$f":"IFERROR(PV_Base!AU637,0)","v":0},{"$f":"IFERROR(PV_Base!AV637,0)","v":0},{"$f":"IFERROR(PV_Base!AW637,0)","v":0},{"$f":"IFERROR(PV_Base!AX637,0)","v":0},{"$f":"IFERROR(PV_Base!AY637,0)","v":0},{"$f":"IFERROR(PV_Base!AZ637,0)","v":0},{"$f":"IFERROR(PV_Base!BA637,0)","v":0},{"$f":"IFERROR(PV_Base!BB637,0)","v":0},{"$f":"IFERROR(PV_Base!BC637,0)","v":0},{"$f":"IFERROR(PV_Base!BD637,0)","v":0},{"$f":"IFERROR(PV_Base!BE637,0)","v":0},{"$f":"IFERROR(PV_Base!BF637,0)","v":0},{"$f":"IFERROR(PV_Base!BG637,0)","v":0},{"$f":"IFERROR(PV_Base!BH637,0)","v":0},{"$f":"IFERROR(PV_Base!BI637,0)","v":0},{"$f":"IFERROR(PV_Base!BJ637,0)","v":0},{"$f":"IFERROR(PV_Base!BK637,0)","v":0},{"$f":"IFERROR(PV_Base!BL637,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,{"$f":"D223+$D$329","v":550},null,{"$f":"IFERROR(PV_Base!D663,0)","v":245.78076719021101},{"$f":"IFERROR(PV_Base!E663,0)","v":544.38551472404401},{"$f":"IFERROR(PV_Base!F663,0)","v":809.78432294065806},{"$f":"IFERROR(PV_Base!G663,0)","v":1145.6443229406582},{"$f":"IFERROR(PV_Base!H663,0)","v":1783.3353488084126},{"$f":"IFERROR(PV_Base!I663,0)","v":2737.8480693946299},{"$f":"IFERROR(PV_Base!J663,0)","v":3700.3077642230742},{"$f":"IFERROR(PV_Base!K663,0)","v":4701.8584089364613},{"$f":"IFERROR(PV_Base!L663,0)","v":5908.6892203226198},{"$f":"IFERROR(PV_Base!M663,0)","v":7087.0700920897907},{"$f":"IFERROR(PV_Base!N663,0)","v":8237.6417609033269},{"$f":"IFERROR(PV_Base!O663,0)","v":9357.8613414652373},{"$f":"IFERROR(PV_Base!P663,0)","v":10423.852730366036},{"$f":"IFERROR(PV_Base!Q663,0)","v":11460.725156851327},{"$f":"IFERROR(PV_Base!R663,0)","v":12472.94571555294},{"$f":"IFERROR(PV_Base!S663,0)","v":13454.383096744723},{"$f":"IFERROR(PV_Base!T663,0)","v":14410.010587186856},{"$f":"IFERROR(PV_Base!U663,0)","v":15374.506847963999},{"$f":"IFERROR(PV_Base!V663,0)","v":16383.596525548739},{"$f":"IFERROR(PV_Base!W663,0)","v":17431.770725368504},{"$f":"IFERROR(PV_Base!X663,0)","v":18527.92716467183},{"$f":"IFERROR(PV_Base!Y663,0)","v":16613.121125123893},{"$f":"IFERROR(PV_Base!Z663,0)","v":14579.014653490458},{"$f":"IFERROR(PV_Base!AA663,0)","v":12417.839582347353},{"$f":"IFERROR(PV_Base!AB663,0)","v":10120.782552264551},{"$f":"IFERROR(PV_Base!AC663,0)","v":8021.3657755899858},{"$f":"IFERROR(PV_Base!AD663,0)","v":6131.7434489059306},{"$f":"IFERROR(PV_Base!AE663,0)","v":4465.014311656405},{"$f":"IFERROR(PV_Base!AF663,0)","v":0},{"$f":"IFERROR(PV_Base!AG663,0)","v":0},{"$f":"IFERROR(PV_Base!AH663,0)","v":0},{"$f":"IFERROR(PV_Base!AI663,0)","v":0},{"$f":"IFERROR(PV_Base!AJ663,0)","v":0},{"$f":"IFERROR(PV_Base!AK663,0)","v":0},{"$f":"IFERROR(PV_Base!AL663,0)","v":0},{"$f":"IFERROR(PV_Base!AM663,0)","v":0},{"$f":"IFERROR(PV_Base!AN663,0)","v":0},{"$f":"IFERROR(PV_Base!AO663,0)","v":0},{"$f":"IFERROR(PV_Base!AP663,0)","v":0},{"$f":"IFERROR(PV_Base!AQ663,0)","v":0},{"$f":"IFERROR(PV_Base!AR663,0)","v":0},{"$f":"IFERROR(PV_Base!AS663,0)","v":0},{"$f":"IFERROR(PV_Base!AT663,0)","v":0},{"$f":"IFERROR(PV_Base!AU663,0)","v":0},{"$f":"IFERROR(PV_Base!AV663,0)","v":0},{"$f":"IFERROR(PV_Base!AW663,0)","v":0},{"$f":"IFERROR(PV_Base!AX663,0)","v":0},{"$f":"IFERROR(PV_Base!AY663,0)","v":0},{"$f":"IFERROR(PV_Base!AZ663,0)","v":0},{"$f":"IFERROR(PV_Base!BA663,0)","v":0},{"$f":"IFERROR(PV_Base!BB663,0)","v":0},{"$f":"IFERROR(PV_Base!BC663,0)","v":0},{"$f":"IFERROR(PV_Base!BD663,0)","v":0},{"$f":"IFERROR(PV_Base!BE663,0)","v":0},{"$f":"IFERROR(PV_Base!BF663,0)","v":0},{"$f":"IFERROR(PV_Base!BG663,0)","v":0},{"$f":"IFERROR(PV_Base!BH663,0)","v":0},{"$f":"IFERROR(PV_Base!BI663,0)","v":0},{"$f":"IFERROR(PV_Base!BJ663,0)","v":0},{"$f":"IFERROR(PV_Base!BK663,0)","v":0},{"$f":"IFERROR(PV_Base!BL663,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,{"$f":"D224+$D$329","v":576},null,{"$f":"IFERROR(PV_Base!D689,0)","v":350},{"$f":"IFERROR(PV_Base!E689,0)","v":350},{"$f":"IFERROR(PV_Base!F689,0)","v":262.5},{"$f":"IFERROR(PV_Base!G689,0)","v":175},{"$f":"IFERROR(PV_Base!H689,0)","v":87.5},{"$f":"IFERROR(PV_Base!I689,0)","v":0},{"$f":"IFERROR(PV_Base!J689,0)","v":0},{"$f":"IFERROR(PV_Base!K689,0)","v":0},{"$f":"IFERROR(PV_Base!L689,0)","v":0},{"$f":"IFERROR(PV_Base!M689,0)","v":0},{"$f":"IFERROR(PV_Base!N689,0)","v":0},{"$f":"IFERROR(PV_Base!O689,0)","v":0},{"$f":"IFERROR(PV_Base!P689,0)","v":0},{"$f":"IFERROR(PV_Base!Q689,0)","v":0},{"$f":"IFERROR(PV_Base!R689,0)","v":0},{"$f":"IFERROR(PV_Base!S689,0)","v":0},{"$f":"IFERROR(PV_Base!T689,0)","v":0},{"$f":"IFERROR(PV_Base!U689,0)","v":0},{"$f":"IFERROR(PV_Base!V689,0)","v":0},{"$f":"IFERROR(PV_Base!W689,0)","v":0},{"$f":"IFERROR(PV_Base!X689,0)","v":0},{"$f":"IFERROR(PV_Base!Y689,0)","v":0},{"$f":"IFERROR(PV_Base!Z689,0)","v":0},{"$f":"IFERROR(PV_Base!AA689,0)","v":0},{"$f":"IFERROR(PV_Base!AB689,0)","v":0},{"$f":"IFERROR(PV_Base!AC689,0)","v":0},{"$f":"IFERROR(PV_Base!AD689,0)","v":0},{"$f":"IFERROR(PV_Base!AE689,0)","v":0},{"$f":"IFERROR(PV_Base!AF689,0)","v":0},{"$f":"IFERROR(PV_Base!AG689,0)","v":0},{"$f":"IFERROR(PV_Base!AH689,0)","v":0},{"$f":"IFERROR(PV_Base!AI689,0)","v":0},{"$f":"IFERROR(PV_Base!AJ689,0)","v":0},{"$f":"IFERROR(PV_Base!AK689,0)","v":0},{"$f":"IFERROR(PV_Base!AL689,0)","v":0},{"$f":"IFERROR(PV_Base!AM689,0)","v":0},{"$f":"IFERROR(PV_Base!AN689,0)","v":0},{"$f":"IFERROR(PV_Base!AO689,0)","v":0},{"$f":"IFERROR(PV_Base!AP689,0)","v":0},{"$f":"IFERROR(PV_Base!AQ689,0)","v":0},{"$f":"IFERROR(PV_Base!AR689,0)","v":0},{"$f":"IFERROR(PV_Base!AS689,0)","v":0},{"$f":"IFERROR(PV_Base!AT689,0)","v":0},{"$f":"IFERROR(PV_Base!AU689,0)","v":0},{"$f":"IFERROR(PV_Base!AV689,0)","v":0},{"$f":"IFERROR(PV_Base!AW689,0)","v":0},{"$f":"IFERROR(PV_Base!AX689,0)","v":0},{"$f":"IFERROR(PV_Base!AY689,0)","v":0},{"$f":"IFERROR(PV_Base!AZ689,0)","v":0},{"$f":"IFERROR(PV_Base!BA689,0)","v":0},{"$f":"IFERROR(PV_Base!BB689,0)","v":0},{"$f":"IFERROR(PV_Base!BC689,0)","v":0},{"$f":"IFERROR(PV_Base!BD689,0)","v":0},{"$f":"IFERROR(PV_Base!BE689,0)","v":0},{"$f":"IFERROR(PV_Base!BF689,0)","v":0},{"$f":"IFERROR(PV_Base!BG689,0)","v":0},{"$f":"IFERROR(PV_Base!BH689,0)","v":0},{"$f":"IFERROR(PV_Base!BI689,0)","v":0},{"$f":"IFERROR(PV_Base!BJ689,0)","v":0},{"$f":"IFERROR(PV_Base!BK689,0)","v":0},{"$f":"IFERROR(PV_Base!BL689,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,{"$f":"D225+$D$329","v":602},null,{"$f":"IFERROR(PV_Base!D715,0)","v":0},{"$f":"IFERROR(PV_Base!E715,0)","v":0},{"$f":"IFERROR(PV_Base!F715,0)","v":0},{"$f":"IFERROR(PV_Base!G715,0)","v":0},{"$f":"IFERROR(PV_Base!H715,0)","v":0},{"$f":"IFERROR(PV_Base!I715,0)","v":0},{"$f":"IFERROR(PV_Base!J715,0)","v":0},{"$f":"IFERROR(PV_Base!K715,0)","v":0},{"$f":"IFERROR(PV_Base!L715,0)","v":0},{"$f":"IFERROR(PV_Base!M715,0)","v":0},{"$f":"IFERROR(PV_Base!N715,0)","v":0},{"$f":"IFERROR(PV_Base!O715,0)","v":0},{"$f":"IFERROR(PV_Base!P715,0)","v":0},{"$f":"IFERROR(PV_Base!Q715,0)","v":0},{"$f":"IFERROR(PV_Base!R715,0)","v":0},{"$f":"IFERROR(PV_Base!S715,0)","v":0},{"$f":"IFERROR(PV_Base!T715,0)","v":0},{"$f":"IFERROR(PV_Base!U715,0)","v":0},{"$f":"IFERROR(PV_Base!V715,0)","v":0},{"$f":"IFERROR(PV_Base!W715,0)","v":0},{"$f":"IFERROR(PV_Base!X715,0)","v":0},{"$f":"IFERROR(PV_Base!Y715,0)","v":0},{"$f":"IFERROR(PV_Base!Z715,0)","v":0},{"$f":"IFERROR(PV_Base!AA715,0)","v":0},{"$f":"IFERROR(PV_Base!AB715,0)","v":0},{"$f":"IFERROR(PV_Base!AC715,0)","v":0},{"$f":"IFERROR(PV_Base!AD715,0)","v":0},{"$f":"IFERROR(PV_Base!AE715,0)","v":0},{"$f":"IFERROR(PV_Base!AF715,0)","v":0},{"$f":"IFERROR(PV_Base!AG715,0)","v":0},{"$f":"IFERROR(PV_Base!AH715,0)","v":0},{"$f":"IFERROR(PV_Base!AI715,0)","v":0},{"$f":"IFERROR(PV_Base!AJ715,0)","v":0},{"$f":"IFERROR(PV_Base!AK715,0)","v":0},{"$f":"IFERROR(PV_Base!AL715,0)","v":0},{"$f":"IFERROR(PV_Base!AM715,0)","v":0},{"$f":"IFERROR(PV_Base!AN715,0)","v":0},{"$f":"IFERROR(PV_Base!AO715,0)","v":0},{"$f":"IFERROR(PV_Base!AP715,0)","v":0},{"$f":"IFERROR(PV_Base!AQ715,0)","v":0},{"$f":"IFERROR(PV_Base!AR715,0)","v":0},{"$f":"IFERROR(PV_Base!AS715,0)","v":0},{"$f":"IFERROR(PV_Base!AT715,0)","v":0},{"$f":"IFERROR(PV_Base!AU715,0)","v":0},{"$f":"IFERROR(PV_Base!AV715,0)","v":0},{"$f":"IFERROR(PV_Base!AW715,0)","v":0},{"$f":"IFERROR(PV_Base!AX715,0)","v":0},{"$f":"IFERROR(PV_Base!AY715,0)","v":0},{"$f":"IFERROR(PV_Base!AZ715,0)","v":0},{"$f":"IFERROR(PV_Base!BA715,0)","v":0},{"$f":"IFERROR(PV_Base!BB715,0)","v":0},{"$f":"IFERROR(PV_Base!BC715,0)","v":0},{"$f":"IFERROR(PV_Base!BD715,0)","v":0},{"$f":"IFERROR(PV_Base!BE715,0)","v":0},{"$f":"IFERROR(PV_Base!BF715,0)","v":0},{"$f":"IFERROR(PV_Base!BG715,0)","v":0},{"$f":"IFERROR(PV_Base!BH715,0)","v":0},{"$f":"IFERROR(PV_Base!BI715,0)","v":0},{"$f":"IFERROR(PV_Base!BJ715,0)","v":0},{"$f":"IFERROR(PV_Base!BK715,0)","v":0},{"$f":"IFERROR(PV_Base!BL715,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,{"$f":"D226+$D$329","v":628},null,{"$f":"IFERROR(PV_Base!D741,0)","v":0},{"$f":"IFERROR(PV_Base!E741,0)","v":0},{"$f":"IFERROR(PV_Base!F741,0)","v":0},{"$f":"IFERROR(PV_Base!G741,0)","v":0},{"$f":"IFERROR(PV_Base!H741,0)","v":0},{"$f":"IFERROR(PV_Base!I741,0)","v":0},{"$f":"IFERROR(PV_Base!J741,0)","v":0},{"$f":"IFERROR(PV_Base!K741,0)","v":0},{"$f":"IFERROR(PV_Base!L741,0)","v":0},{"$f":"IFERROR(PV_Base!M741,0)","v":0},{"$f":"IFERROR(PV_Base!N741,0)","v":0},{"$f":"IFERROR(PV_Base!O741,0)","v":0},{"$f":"IFERROR(PV_Base!P741,0)","v":0},{"$f":"IFERROR(PV_Base!Q741,0)","v":0},{"$f":"IFERROR(PV_Base!R741,0)","v":0},{"$f":"IFERROR(PV_Base!S741,0)","v":0},{"$f":"IFERROR(PV_Base!T741,0)","v":0},{"$f":"IFERROR(PV_Base!U741,0)","v":0},{"$f":"IFERROR(PV_Base!V741,0)","v":0},{"$f":"IFERROR(PV_Base!W741,0)","v":0},{"$f":"IFERROR(PV_Base!X741,0)","v":0},{"$f":"IFERROR(PV_Base!Y741,0)","v":0},{"$f":"IFERROR(PV_Base!Z741,0)","v":0},{"$f":"IFERROR(PV_Base!AA741,0)","v":0},{"$f":"IFERROR(PV_Base!AB741,0)","v":0},{"$f":"IFERROR(PV_Base!AC741,0)","v":0},{"$f":"IFERROR(PV_Base!AD741,0)","v":0},{"$f":"IFERROR(PV_Base!AE741,0)","v":0},{"$f":"IFERROR(PV_Base!AF741,0)","v":0},{"$f":"IFERROR(PV_Base!AG741,0)","v":0},{"$f":"IFERROR(PV_Base!AH741,0)","v":0},{"$f":"IFERROR(PV_Base!AI741,0)","v":0},{"$f":"IFERROR(PV_Base!AJ741,0)","v":0},{"$f":"IFERROR(PV_Base!AK741,0)","v":0},{"$f":"IFERROR(PV_Base!AL741,0)","v":0},{"$f":"IFERROR(PV_Base!AM741,0)","v":0},{"$f":"IFERROR(PV_Base!AN741,0)","v":0},{"$f":"IFERROR(PV_Base!AO741,0)","v":0},{"$f":"IFERROR(PV_Base!AP741,0)","v":0},{"$f":"IFERROR(PV_Base!AQ741,0)","v":0},{"$f":"IFERROR(PV_Base!AR741,0)","v":0},{"$f":"IFERROR(PV_Base!AS741,0)","v":0},{"$f":"IFERROR(PV_Base!AT741,0)","v":0},{"$f":"IFERROR(PV_Base!AU741,0)","v":0},{"$f":"IFERROR(PV_Base!AV741,0)","v":0},{"$f":"IFERROR(PV_Base!AW741,0)","v":0},{"$f":"IFERROR(PV_Base!AX741,0)","v":0},{"$f":"IFERROR(PV_Base!AY741,0)","v":0},{"$f":"IFERROR(PV_Base!AZ741,0)","v":0},{"$f":"IFERROR(PV_Base!BA741,0)","v":0},{"$f":"IFERROR(PV_Base!BB741,0)","v":0},{"$f":"IFERROR(PV_Base!BC741,0)","v":0},{"$f":"IFERROR(PV_Base!BD741,0)","v":0},{"$f":"IFERROR(PV_Base!BE741,0)","v":0},{"$f":"IFERROR(PV_Base!BF741,0)","v":0},{"$f":"IFERROR(PV_Base!BG741,0)","v":0},{"$f":"IFERROR(PV_Base!BH741,0)","v":0},{"$f":"IFERROR(PV_Base!BI741,0)","v":0},{"$f":"IFERROR(PV_Base!BJ741,0)","v":0},{"$f":"IFERROR(PV_Base!BK741,0)","v":0},{"$f":"IFERROR(PV_Base!BL741,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F365+F369","v":3162.8294638542657},{"$f":"G365+G369","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387,{"$f":"AA365+AA369","v":17717.078879657067},13775.634718132933,10915.508239829129,7803.9251980655145,5103.9627788592734,2635.2257308501694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$106","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F366:F368)","v":3162.8294638542657},{"$f":"SUM(G366:G368)","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387,{"$f":"SUM(AA366:AA368)","v":17717.078879657067},13775.634718132933,10915.508239829129,7803.9251980655145,5103.9627788592734,2635.2257308501694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D14,0)","v":323.98898469603279},{"$f":"IFERROR(PV_LC_NR1!E14,0)","v":1031.9449636855575},{"$f":"IFERROR(PV_LC_NR1!F14,0)","v":1511.7075088308893},{"$f":"IFERROR(PV_LC_NR1!G14,0)","v":1536.7820374810601},{"$f":"IFERROR(PV_LC_NR1!H14,0)","v":1737.0308366363752},{"$f":"IFERROR(PV_LC_NR1!I14,0)","v":2157.3725272548481},{"$f":"IFERROR(PV_LC_NR1!J14,0)","v":2179.6144321648335},{"$f":"IFERROR(PV_LC_NR1!K14,0)","v":2053.3100422696225},{"$f":"IFERROR(PV_LC_NR1!L14,0)","v":2214.7497874201604},{"$f":"IFERROR(PV_LC_NR1!M14,0)","v":2215.4364719607556},{"$f":"IFERROR(PV_LC_NR1!N14,0)","v":2005.7287401117048},{"$f":"IFERROR(PV_LC_NR1!O14,0)","v":1943.7491238797179},{"$f":"IFERROR(PV_LC_NR1!P14,0)","v":1945.5627407870957},{"$f":"IFERROR(PV_LC_NR1!Q14,0)","v":1944.5338935444634},{"$f":"IFERROR(PV_LC_NR1!R14,0)","v":1940.87221308272},{"$f":"IFERROR(PV_LC_NR1!S14,0)","v":1934.7756425865368},{"$f":"IFERROR(PV_LC_NR1!T14,0)","v":1926.4310178910182},{"$f":"IFERROR(PV_LC_NR1!U14,0)","v":1916.0146208362912},{"$f":"IFERROR(PV_LC_NR1!V14,0)","v":1903.6927067900635},{"$f":"IFERROR(PV_LC_NR1!W14,0)","v":1889.6220074955065},{"$f":"IFERROR(PV_LC_NR1!X14,0)","v":1873.9502103516229},{"$f":"IFERROR(PV_LC_NR1!Y14,0)","v":915.2080908965911},{"$f":"IFERROR(PV_LC_NR1!Z14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AA14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AB14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AC14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AD14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AE14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AF14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AG14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AH14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AI14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AJ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AK14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AL14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AM14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AN14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AO14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AP14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AQ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AR14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AS14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AT14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AU14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AV14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AW14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AX14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AY14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!AZ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BA14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BB14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BC14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BD14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BE14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BF14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BG14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BH14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BI14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BJ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BK14,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!BL14,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D14,0)","v":1081.8690222134157},{"$f":"IFERROR(PV_LC_NR2!E14,0)","v":1504.4002759142929},{"$f":"IFERROR(PV_LC_NR2!F14,0)","v":1775.2593465214184},{"$f":"IFERROR(PV_LC_NR2!G14,0)","v":2250.7411264487291},{"$f":"IFERROR(PV_LC_NR2!H14,0)","v":2342.4977215656531},{"$f":"IFERROR(PV_LC_NR2!I14,0)","v":2215.5924755165979},{"$f":"IFERROR(PV_LC_NR2!J14,0)","v":2335.3011773194644},{"$f":"IFERROR(PV_LC_NR2!K14,0)","v":2398.0263267382456},{"$f":"IFERROR(PV_LC_NR2!L14,0)","v":2380.6756672594556},{"$f":"IFERROR(PV_LC_NR2!M14,0)","v":2458.5094391037856},{"$f":"IFERROR(PV_LC_NR2!N14,0)","v":2719.7681715914723},{"$f":"IFERROR(PV_LC_NR2!O14,0)","v":3081.679074548374},{"$f":"IFERROR(PV_LC_NR2!P14,0)","v":3468.5542111229815},{"$f":"IFERROR(PV_LC_NR2!Q14,0)","v":3786.4727473068265},{"$f":"IFERROR(PV_LC_NR2!R14,0)","v":3975.916924078329},{"$f":"IFERROR(PV_LC_NR2!S14,0)","v":4046.4450582095569},{"$f":"IFERROR(PV_LC_NR2!T14,0)","v":4055.0840763341321},{"$f":"IFERROR(PV_LC_NR2!U14,0)","v":4042.0736252401975},{"$f":"IFERROR(PV_LC_NR2!V14,0)","v":4024.3866547686321},{"$f":"IFERROR(PV_LC_NR2!W14,0)","v":4002.3903324590751},{"$f":"IFERROR(PV_LC_NR2!X14,0)","v":3976.4309341607604},{"$f":"IFERROR(PV_LC_NR2!Y14,0)","v":3022.8267232978751},{"$f":"IFERROR(PV_LC_NR2!Z14,0)","v":2109.4448885298034},{"$f":"IFERROR(PV_LC_NR2!AA14,0)","v":1235.5598691756295},{"$f":"IFERROR(PV_LC_NR2!AB14,0)","v":400.40884469348293},{"$f":"IFERROR(PV_LC_NR2!AC14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AD14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AE14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AF14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AG14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AH14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AI14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AJ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AK14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AL14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AM14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AN14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AO14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AP14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AQ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AR14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AS14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AT14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AU14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AV14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AW14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AX14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AY14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!AZ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BA14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BB14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BC14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BD14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BE14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BF14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BG14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BH14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BI14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BJ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BK14,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!BL14,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D14,0)","v":1756.9714569448174},{"$f":"IFERROR(PV_LC_NR3!E14,0)","v":2675.811550800493},{"$f":"IFERROR(PV_LC_NR3!F14,0)","v":3078.5897627794766},{"$f":"IFERROR(PV_LC_NR3!G14,0)","v":3627.7750381508827},{"$f":"IFERROR(PV_LC_NR3!H14,0)","v":4138.6698411071702},{"$f":"IFERROR(PV_LC_NR3!I14,0)","v":4527.5676640925494},{"$f":"IFERROR(PV_LC_NR3!J14,0)","v":4758.824811127547},{"$f":"IFERROR(PV_LC_NR3!K14,0)","v":4054.226550505166},{"$f":"IFERROR(PV_LC_NR3!L14,0)","v":3797.3873189875158},{"$f":"IFERROR(PV_LC_NR3!M14,0)","v":4077.0187910652417},{"$f":"IFERROR(PV_LC_NR3!N14,0)","v":4369.1009757415413},{"$f":"IFERROR(PV_LC_NR3!O14,0)","v":5103.8766566329787},{"$f":"IFERROR(PV_LC_NR3!P14,0)","v":5798.8438041995887},{"$f":"IFERROR(PV_LC_NR3!Q14,0)","v":6604.1218412638154},{"$f":"IFERROR(PV_LC_NR3!R14,0)","v":7433.383690016226},{"$f":"IFERROR(PV_LC_NR3!S14,0)","v":8724.8504247931924},{"$f":"IFERROR(PV_LC_NR3!T14,0)","v":9767.59560288803},{"$f":"IFERROR(PV_LC_NR3!U14,0)","v":11155.051675444658},{"$f":"IFERROR(PV_LC_NR3!V14,0)","v":12310.220501045304},{"$f":"IFERROR(PV_LC_NR3!W14,0)","v":13826.527567589641},{"$f":"IFERROR(PV_LC_NR3!X14,0)","v":15603.394175670004},{"$f":"IFERROR(PV_LC_NR3!Y14,0)","v":13779.0440654626},{"$f":"IFERROR(PV_LC_NR3!Z14,0)","v":11666.189829603129},{"$f":"IFERROR(PV_LC_NR3!AA14,0)","v":9679.9483706534993},{"$f":"IFERROR(PV_LC_NR3!AB14,0)","v":7403.5163533720315},{"$f":"IFERROR(PV_LC_NR3!AC14,0)","v":5103.9627788592734},{"$f":"IFERROR(PV_LC_NR3!AD14,0)","v":2635.2257308501694},{"$f":"IFERROR(PV_LC_NR3!AE14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AF14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AG14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AH14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AI14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AJ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AK14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AL14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AM14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AN14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AO14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AP14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AQ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AR14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AS14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AT14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AU14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AV14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AW14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AX14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AY14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!AZ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BA14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BB14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BC14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BD14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BE14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BF14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BG14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BH14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BI14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BJ14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BK14,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!BL14,0)","v":0}]
[{"$f":"A$110","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F370:F372)","v":0},{"$f":"SUM(G370:G372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA370:AA372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$111","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D233+$D$329","v":654},null,{"$f":"IFERROR(PV_Base!D767,0)","v":0},{"$f":"IFERROR(PV_Base!E767,0)","v":0},{"$f":"IFERROR(PV_Base!F767,0)","v":0},{"$f":"IFERROR(PV_Base!G767,0)","v":0},{"$f":"IFERROR(PV_Base!H767,0)","v":0},{"$f":"IFERROR(PV_Base!I767,0)","v":0},{"$f":"IFERROR(PV_Base!J767,0)","v":0},{"$f":"IFERROR(PV_Base!K767,0)","v":0},{"$f":"IFERROR(PV_Base!L767,0)","v":0},{"$f":"IFERROR(PV_Base!M767,0)","v":0},{"$f":"IFERROR(PV_Base!N767,0)","v":0},{"$f":"IFERROR(PV_Base!O767,0)","v":0},{"$f":"IFERROR(PV_Base!P767,0)","v":0},{"$f":"IFERROR(PV_Base!Q767,0)","v":0},{"$f":"IFERROR(PV_Base!R767,0)","v":0},{"$f":"IFERROR(PV_Base!S767,0)","v":0},{"$f":"IFERROR(PV_Base!T767,0)","v":0},{"$f":"IFERROR(PV_Base!U767,0)","v":0},{"$f":"IFERROR(PV_Base!V767,0)","v":0},{"$f":"IFERROR(PV_Base!W767,0)","v":0},{"$f":"IFERROR(PV_Base!X767,0)","v":0},{"$f":"IFERROR(PV_Base!Y767,0)","v":0},{"$f":"IFERROR(PV_Base!Z767,0)","v":0},{"$f":"IFERROR(PV_Base!AA767,0)","v":0},{"$f":"IFERROR(PV_Base!AB767,0)","v":0},{"$f":"IFERROR(PV_Base!AC767,0)","v":0},{"$f":"IFERROR(PV_Base!AD767,0)","v":0},{"$f":"IFERROR(PV_Base!AE767,0)","v":0},{"$f":"IFERROR(PV_Base!AF767,0)","v":0},{"$f":"IFERROR(PV_Base!AG767,0)","v":0},{"$f":"IFERROR(PV_Base!AH767,0)","v":0},{"$f":"IFERROR(PV_Base!AI767,0)","v":0},{"$f":"IFERROR(PV_Base!AJ767,0)","v":0},{"$f":"IFERROR(PV_Base!AK767,0)","v":0},{"$f":"IFERROR(PV_Base!AL767,0)","v":0},{"$f":"IFERROR(PV_Base!AM767,0)","v":0},{"$f":"IFERROR(PV_Base!AN767,0)","v":0},{"$f":"IFERROR(PV_Base!AO767,0)","v":0},{"$f":"IFERROR(PV_Base!AP767,0)","v":0},{"$f":"IFERROR(PV_Base!AQ767,0)","v":0},{"$f":"IFERROR(PV_Base!AR767,0)","v":0},{"$f":"IFERROR(PV_Base!AS767,0)","v":0},{"$f":"IFERROR(PV_Base!AT767,0)","v":0},{"$f":"IFERROR(PV_Base!AU767,0)","v":0},{"$f":"IFERROR(PV_Base!AV767,0)","v":0},{"$f":"IFERROR(PV_Base!AW767,0)","v":0},{"$f":"IFERROR(PV_Base!AX767,0)","v":0},{"$f":"IFERROR(PV_Base!AY767,0)","v":0},{"$f":"IFERROR(PV_Base!AZ767,0)","v":0},{"$f":"IFERROR(PV_Base!BA767,0)","v":0},{"$f":"IFERROR(PV_Base!BB767,0)","v":0},{"$f":"IFERROR(PV_Base!BC767,0)","v":0},{"$f":"IFERROR(PV_Base!BD767,0)","v":0},{"$f":"IFERROR(PV_Base!BE767,0)","v":0},{"$f":"IFERROR(PV_Base!BF767,0)","v":0},{"$f":"IFERROR(PV_Base!BG767,0)","v":0},{"$f":"IFERROR(PV_Base!BH767,0)","v":0},{"$f":"IFERROR(PV_Base!BI767,0)","v":0},{"$f":"IFERROR(PV_Base!BJ767,0)","v":0},{"$f":"IFERROR(PV_Base!BK767,0)","v":0},{"$f":"IFERROR(PV_Base!BL767,0)","v":0}]
[{"$f":"A$112","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D234+$D$329","v":680},null,{"$f":"IFERROR(PV_Base!D793,0)","v":0},{"$f":"IFERROR(PV_Base!E793,0)","v":0},{"$f":"IFERROR(PV_Base!F793,0)","v":0},{"$f":"IFERROR(PV_Base!G793,0)","v":0},{"$f":"IFERROR(PV_Base!H793,0)","v":0},{"$f":"IFERROR(PV_Base!I793,0)","v":0},{"$f":"IFERROR(PV_Base!J793,0)","v":0},{"$f":"IFERROR(PV_Base!K793,0)","v":0},{"$f":"IFERROR(PV_Base!L793,0)","v":0},{"$f":"IFERROR(PV_Base!M793,0)","v":0},{"$f":"IFERROR(PV_Base!N793,0)","v":0},{"$f":"IFERROR(PV_Base!O793,0)","v":0},{"$f":"IFERROR(PV_Base!P793,0)","v":0},{"$f":"IFERROR(PV_Base!Q793,0)","v":0},{"$f":"IFERROR(PV_Base!R793,0)","v":0},{"$f":"IFERROR(PV_Base!S793,0)","v":0},{"$f":"IFERROR(PV_Base!T793,0)","v":0},{"$f":"IFERROR(PV_Base!U793,0)","v":0},{"$f":"IFERROR(PV_Base!V793,0)","v":0},{"$f":"IFERROR(PV_Base!W793,0)","v":0},{"$f":"IFERROR(PV_Base!X793,0)","v":0},{"$f":"IFERROR(PV_Base!Y793,0)","v":0},{"$f":"IFERROR(PV_Base!Z793,0)","v":0},{"$f":"IFERROR(PV_Base!AA793,0)","v":0},{"$f":"IFERROR(PV_Base!AB793,0)","v":0},{"$f":"IFERROR(PV_Base!AC793,0)","v":0},{"$f":"IFERROR(PV_Base!AD793,0)","v":0},{"$f":"IFERROR(PV_Base!AE793,0)","v":0},{"$f":"IFERROR(PV_Base!AF793,0)","v":0},{"$f":"IFERROR(PV_Base!AG793,0)","v":0},{"$f":"IFERROR(PV_Base!AH793,0)","v":0},{"$f":"IFERROR(PV_Base!AI793,0)","v":0},{"$f":"IFERROR(PV_Base!AJ793,0)","v":0},{"$f":"IFERROR(PV_Base!AK793,0)","v":0},{"$f":"IFERROR(PV_Base!AL793,0)","v":0},{"$f":"IFERROR(PV_Base!AM793,0)","v":0},{"$f":"IFERROR(PV_Base!AN793,0)","v":0},{"$f":"IFERROR(PV_Base!AO793,0)","v":0},{"$f":"IFERROR(PV_Base!AP793,0)","v":0},{"$f":"IFERROR(PV_Base!AQ793,0)","v":0},{"$f":"IFERROR(PV_Base!AR793,0)","v":0},{"$f":"IFERROR(PV_Base!AS793,0)","v":0},{"$f":"IFERROR(PV_Base!AT793,0)","v":0},{"$f":"IFERROR(PV_Base!AU793,0)","v":0},{"$f":"IFERROR(PV_Base!AV793,0)","v":0},{"$f":"IFERROR(PV_Base!AW793,0)","v":0},{"$f":"IFERROR(PV_Base!AX793,0)","v":0},{"$f":"IFERROR(PV_Base!AY793,0)","v":0},{"$f":"IFERROR(PV_Base!AZ793,0)","v":0},{"$f":"IFERROR(PV_Base!BA793,0)","v":0},{"$f":"IFERROR(PV_Base!BB793,0)","v":0},{"$f":"IFERROR(PV_Base!BC793,0)","v":0},{"$f":"IFERROR(PV_Base!BD793,0)","v":0},{"$f":"IFERROR(PV_Base!BE793,0)","v":0},{"$f":"IFERROR(PV_Base!BF793,0)","v":0},{"$f":"IFERROR(PV_Base!BG793,0)","v":0},{"$f":"IFERROR(PV_Base!BH793,0)","v":0},{"$f":"IFERROR(PV_Base!BI793,0)","v":0},{"$f":"IFERROR(PV_Base!BJ793,0)","v":0},{"$f":"IFERROR(PV_Base!BK793,0)","v":0},{"$f":"IFERROR(PV_Base!BL793,0)","v":0}]
[{"$f":"A$113","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D235+$D$329","v":706},null,{"$f":"IFERROR(PV_Base!D819,0)","v":0},{"$f":"IFERROR(PV_Base!E819,0)","v":0},{"$f":"IFERROR(PV_Base!F819,0)","v":0},{"$f":"IFERROR(PV_Base!G819,0)","v":0},{"$f":"IFERROR(PV_Base!H819,0)","v":0},{"$f":"IFERROR(PV_Base!I819,0)","v":0},{"$f":"IFERROR(PV_Base!J819,0)","v":0},{"$f":"IFERROR(PV_Base!K819,0)","v":0},{"$f":"IFERROR(PV_Base!L819,0)","v":0},{"$f":"IFERROR(PV_Base!M819,0)","v":0},{"$f":"IFERROR(PV_Base!N819,0)","v":0},{"$f":"IFERROR(PV_Base!O819,0)","v":0},{"$f":"IFERROR(PV_Base!P819,0)","v":0},{"$f":"IFERROR(PV_Base!Q819,0)","v":0},{"$f":"IFERROR(PV_Base!R819,0)","v":0},{"$f":"IFERROR(PV_Base!S819,0)","v":0},{"$f":"IFERROR(PV_Base!T819,0)","v":0},{"$f":"IFERROR(PV_Base!U819,0)","v":0},{"$f":"IFERROR(PV_Base!V819,0)","v":0},{"$f":"IFERROR(PV_Base!W819,0)","v":0},{"$f":"IFERROR(PV_Base!X819,0)","v":0},{"$f":"IFERROR(PV_Base!Y819,0)","v":0},{"$f":"IFERROR(PV_Base!Z819,0)","v":0},{"$f":"IFERROR(PV_Base!AA819,0)","v":0},{"$f":"IFERROR(PV_Base!AB819,0)","v":0},{"$f":"IFERROR(PV_Base!AC819,0)","v":0},{"$f":"IFERROR(PV_Base!AD819,0)","v":0},{"$f":"IFERROR(PV_Base!AE819,0)","v":0},{"$f":"IFERROR(PV_Base!AF819,0)","v":0},{"$f":"IFERROR(PV_Base!AG819,0)","v":0},{"$f":"IFERROR(PV_Base!AH819,0)","v":0},{"$f":"IFERROR(PV_Base!AI819,0)","v":0},{"$f":"IFERROR(PV_Base!AJ819,0)","v":0},{"$f":"IFERROR(PV_Base!AK819,0)","v":0},{"$f":"IFERROR(PV_Base!AL819,0)","v":0},{"$f":"IFERROR(PV_Base!AM819,0)","v":0},{"$f":"IFERROR(PV_Base!AN819,0)","v":0},{"$f":"IFERROR(PV_Base!AO819,0)","v":0},{"$f":"IFERROR(PV_Base!AP819,0)","v":0},{"$f":"IFERROR(PV_Base!AQ819,0)","v":0},{"$f":"IFERROR(PV_Base!AR819,0)","v":0},{"$f":"IFERROR(PV_Base!AS819,0)","v":0},{"$f":"IFERROR(PV_Base!AT819,0)","v":0},{"$f":"IFERROR(PV_Base!AU819,0)","v":0},{"$f":"IFERROR(PV_Base!AV819,0)","v":0},{"$f":"IFERROR(PV_Base!AW819,0)","v":0},{"$f":"IFERROR(PV_Base!AX819,0)","v":0},{"$f":"IFERROR(PV_Base!AY819,0)","v":0},{"$f":"IFERROR(PV_Base!AZ819,0)","v":0},{"$f":"IFERROR(PV_Base!BA819,0)","v":0},{"$f":"IFERROR(PV_Base!BB819,0)","v":0},{"$f":"IFERROR(PV_Base!BC819,0)","v":0},{"$f":"IFERROR(PV_Base!BD819,0)","v":0},{"$f":"IFERROR(PV_Base!BE819,0)","v":0},{"$f":"IFERROR(PV_Base!BF819,0)","v":0},{"$f":"IFERROR(PV_Base!BG819,0)","v":0},{"$f":"IFERROR(PV_Base!BH819,0)","v":0},{"$f":"IFERROR(PV_Base!BI819,0)","v":0},{"$f":"IFERROR(PV_Base!BJ819,0)","v":0},{"$f":"IFERROR(PV_Base!BK819,0)","v":0},{"$f":"IFERROR(PV_Base!BL819,0)","v":0}]
[{"$f":"A$114","v":"Locally-issued debt held by residents"}]
[{"$f":"A$115","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F375:F377)","v":0},{"$f":"SUM(G375:G377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA375:AA377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$116","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D238+$D$329","v":732},null,{"$f":"IFERROR(PV_Base!D845,0)","v":0},{"$f":"IFERROR(PV_Base!E845,0)","v":0},{"$f":"IFERROR(PV_Base!F845,0)","v":0},{"$f":"IFERROR(PV_Base!G845,0)","v":0},{"$f":"IFERROR(PV_Base!H845,0)","v":0},{"$f":"IFERROR(PV_Base!I845,0)","v":0},{"$f":"IFERROR(PV_Base!J845,0)","v":0},{"$f":"IFERROR(PV_Base!K845,0)","v":0},{"$f":"IFERROR(PV_Base!L845,0)","v":0},{"$f":"IFERROR(PV_Base!M845,0)","v":0},{"$f":"IFERROR(PV_Base!N845,0)","v":0},{"$f":"IFERROR(PV_Base!O845,0)","v":0},{"$f":"IFERROR(PV_Base!P845,0)","v":0},{"$f":"IFERROR(PV_Base!Q845,0)","v":0},{"$f":"IFERROR(PV_Base!R845,0)","v":0},{"$f":"IFERROR(PV_Base!S845,0)","v":0},{"$f":"IFERROR(PV_Base!T845,0)","v":0},{"$f":"IFERROR(PV_Base!U845,0)","v":0},{"$f":"IFERROR(PV_Base!V845,0)","v":0},{"$f":"IFERROR(PV_Base!W845,0)","v":0},{"$f":"IFERROR(PV_Base!X845,0)","v":0},{"$f":"IFERROR(PV_Base!Y845,0)","v":0},{"$f":"IFERROR(PV_Base!Z845,0)","v":0},{"$f":"IFERROR(PV_Base!AA845,0)","v":0},{"$f":"IFERROR(PV_Base!AB845,0)","v":0},{"$f":"IFERROR(PV_Base!AC845,0)","v":0},{"$f":"IFERROR(PV_Base!AD845,0)","v":0},{"$f":"IFERROR(PV_Base!AE845,0)","v":0},{"$f":"IFERROR(PV_Base!AF845,0)","v":0},{"$f":"IFERROR(PV_Base!AG845,0)","v":0},{"$f":"IFERROR(PV_Base!AH845,0)","v":0},{"$f":"IFERROR(PV_Base!AI845,0)","v":0},{"$f":"IFERROR(PV_Base!AJ845,0)","v":0},{"$f":"IFERROR(PV_Base!AK845,0)","v":0},{"$f":"IFERROR(PV_Base!AL845,0)","v":0},{"$f":"IFERROR(PV_Base!AM845,0)","v":0},{"$f":"IFERROR(PV_Base!AN845,0)","v":0},{"$f":"IFERROR(PV_Base!AO845,0)","v":0},{"$f":"IFERROR(PV_Base!AP845,0)","v":0},{"$f":"IFERROR(PV_Base!AQ845,0)","v":0},{"$f":"IFERROR(PV_Base!AR845,0)","v":0},{"$f":"IFERROR(PV_Base!AS845,0)","v":0},{"$f":"IFERROR(PV_Base!AT845,0)","v":0},{"$f":"IFERROR(PV_Base!AU845,0)","v":0},{"$f":"IFERROR(PV_Base!AV845,0)","v":0},{"$f":"IFERROR(PV_Base!AW845,0)","v":0},{"$f":"IFERROR(PV_Base!AX845,0)","v":0},{"$f":"IFERROR(PV_Base!AY845,0)","v":0},{"$f":"IFERROR(PV_Base!AZ845,0)","v":0},{"$f":"IFERROR(PV_Base!BA845,0)","v":0},{"$f":"IFERROR(PV_Base!BB845,0)","v":0},{"$f":"IFERROR(PV_Base!BC845,0)","v":0},{"$f":"IFERROR(PV_Base!BD845,0)","v":0},{"$f":"IFERROR(PV_Base!BE845,0)","v":0},{"$f":"IFERROR(PV_Base!BF845,0)","v":0},{"$f":"IFERROR(PV_Base!BG845,0)","v":0},{"$f":"IFERROR(PV_Base!BH845,0)","v":0},{"$f":"IFERROR(PV_Base!BI845,0)","v":0},{"$f":"IFERROR(PV_Base!BJ845,0)","v":0},{"$f":"IFERROR(PV_Base!BK845,0)","v":0},{"$f":"IFERROR(PV_Base!BL845,0)","v":0}]
[{"$f":"A$117","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D239+$D$329","v":758},null,{"$f":"IFERROR(PV_Base!D871,0)","v":0},{"$f":"IFERROR(PV_Base!E871,0)","v":0},{"$f":"IFERROR(PV_Base!F871,0)","v":0},{"$f":"IFERROR(PV_Base!G871,0)","v":0},{"$f":"IFERROR(PV_Base!H871,0)","v":0},{"$f":"IFERROR(PV_Base!I871,0)","v":0},{"$f":"IFERROR(PV_Base!J871,0)","v":0},{"$f":"IFERROR(PV_Base!K871,0)","v":0},{"$f":"IFERROR(PV_Base!L871,0)","v":0},{"$f":"IFERROR(PV_Base!M871,0)","v":0},{"$f":"IFERROR(PV_Base!N871,0)","v":0},{"$f":"IFERROR(PV_Base!O871,0)","v":0},{"$f":"IFERROR(PV_Base!P871,0)","v":0},{"$f":"IFERROR(PV_Base!Q871,0)","v":0},{"$f":"IFERROR(PV_Base!R871,0)","v":0},{"$f":"IFERROR(PV_Base!S871,0)","v":0},{"$f":"IFERROR(PV_Base!T871,0)","v":0},{"$f":"IFERROR(PV_Base!U871,0)","v":0},{"$f":"IFERROR(PV_Base!V871,0)","v":0},{"$f":"IFERROR(PV_Base!W871,0)","v":0},{"$f":"IFERROR(PV_Base!X871,0)","v":0},{"$f":"IFERROR(PV_Base!Y871,0)","v":0},{"$f":"IFERROR(PV_Base!Z871,0)","v":0},{"$f":"IFERROR(PV_Base!AA871,0)","v":0},{"$f":"IFERROR(PV_Base!AB871,0)","v":0},{"$f":"IFERROR(PV_Base!AC871,0)","v":0},{"$f":"IFERROR(PV_Base!AD871,0)","v":0},{"$f":"IFERROR(PV_Base!AE871,0)","v":0},{"$f":"IFERROR(PV_Base!AF871,0)","v":0},{"$f":"IFERROR(PV_Base!AG871,0)","v":0},{"$f":"IFERROR(PV_Base!AH871,0)","v":0},{"$f":"IFERROR(PV_Base!AI871,0)","v":0},{"$f":"IFERROR(PV_Base!AJ871,0)","v":0},{"$f":"IFERROR(PV_Base!AK871,0)","v":0},{"$f":"IFERROR(PV_Base!AL871,0)","v":0},{"$f":"IFERROR(PV_Base!AM871,0)","v":0},{"$f":"IFERROR(PV_Base!AN871,0)","v":0},{"$f":"IFERROR(PV_Base!AO871,0)","v":0},{"$f":"IFERROR(PV_Base!AP871,0)","v":0},{"$f":"IFERROR(PV_Base!AQ871,0)","v":0},{"$f":"IFERROR(PV_Base!AR871,0)","v":0},{"$f":"IFERROR(PV_Base!AS871,0)","v":0},{"$f":"IFERROR(PV_Base!AT871,0)","v":0},{"$f":"IFERROR(PV_Base!AU871,0)","v":0},{"$f":"IFERROR(PV_Base!AV871,0)","v":0},{"$f":"IFERROR(PV_Base!AW871,0)","v":0},{"$f":"IFERROR(PV_Base!AX871,0)","v":0},{"$f":"IFERROR(PV_Base!AY871,0)","v":0},{"$f":"IFERROR(PV_Base!AZ871,0)","v":0},{"$f":"IFERROR(PV_Base!BA871,0)","v":0},{"$f":"IFERROR(PV_Base!BB871,0)","v":0},{"$f":"IFERROR(PV_Base!BC871,0)","v":0},{"$f":"IFERROR(PV_Base!BD871,0)","v":0},{"$f":"IFERROR(PV_Base!BE871,0)","v":0},{"$f":"IFERROR(PV_Base!BF871,0)","v":0},{"$f":"IFERROR(PV_Base!BG871,0)","v":0},{"$f":"IFERROR(PV_Base!BH871,0)","v":0},{"$f":"IFERROR(PV_Base!BI871,0)","v":0},{"$f":"IFERROR(PV_Base!BJ871,0)","v":0},{"$f":"IFERROR(PV_Base!BK871,0)","v":0},{"$f":"IFERROR(PV_Base!BL871,0)","v":0}]
[{"$f":"A$118","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D240+$D$329","v":784},null,{"$f":"IFERROR(PV_Base!D897,0)","v":0},{"$f":"IFERROR(PV_Base!E897,0)","v":0},{"$f":"IFERROR(PV_Base!F897,0)","v":0},{"$f":"IFERROR(PV_Base!G897,0)","v":0},{"$f":"IFERROR(PV_Base!H897,0)","v":0},{"$f":"IFERROR(PV_Base!I897,0)","v":0},{"$f":"IFERROR(PV_Base!J897,0)","v":0},{"$f":"IFERROR(PV_Base!K897,0)","v":0},{"$f":"IFERROR(PV_Base!L897,0)","v":0},{"$f":"IFERROR(PV_Base!M897,0)","v":0},{"$f":"IFERROR(PV_Base!N897,0)","v":0},{"$f":"IFERROR(PV_Base!O897,0)","v":0},{"$f":"IFERROR(PV_Base!P897,0)","v":0},{"$f":"IFERROR(PV_Base!Q897,0)","v":0},{"$f":"IFERROR(PV_Base!R897,0)","v":0},{"$f":"IFERROR(PV_Base!S897,0)","v":0},{"$f":"IFERROR(PV_Base!T897,0)","v":0},{"$f":"IFERROR(PV_Base!U897,0)","v":0},{"$f":"IFERROR(PV_Base!V897,0)","v":0},{"$f":"IFERROR(PV_Base!W897,0)","v":0},{"$f":"IFERROR(PV_Base!X897,0)","v":0},{"$f":"IFERROR(PV_Base!Y897,0)","v":0},{"$f":"IFERROR(PV_Base!Z897,0)","v":0},{"$f":"IFERROR(PV_Base!AA897,0)","v":0},{"$f":"IFERROR(PV_Base!AB897,0)","v":0},{"$f":"IFERROR(PV_Base!AC897,0)","v":0},{"$f":"IFERROR(PV_Base!AD897,0)","v":0},{"$f":"IFERROR(PV_Base!AE897,0)","v":0},{"$f":"IFERROR(PV_Base!AF897,0)","v":0},{"$f":"IFERROR(PV_Base!AG897,0)","v":0},{"$f":"IFERROR(PV_Base!AH897,0)","v":0},{"$f":"IFERROR(PV_Base!AI897,0)","v":0},{"$f":"IFERROR(PV_Base!AJ897,0)","v":0},{"$f":"IFERROR(PV_Base!AK897,0)","v":0},{"$f":"IFERROR(PV_Base!AL897,0)","v":0},{"$f":"IFERROR(PV_Base!AM897,0)","v":0},{"$f":"IFERROR(PV_Base!AN897,0)","v":0},{"$f":"IFERROR(PV_Base!AO897,0)","v":0},{"$f":"IFERROR(PV_Base!AP897,0)","v":0},{"$f":"IFERROR(PV_Base!AQ897,0)","v":0},{"$f":"IFERROR(PV_Base!AR897,0)","v":0},{"$f":"IFERROR(PV_Base!AS897,0)","v":0},{"$f":"IFERROR(PV_Base!AT897,0)","v":0},{"$f":"IFERROR(PV_Base!AU897,0)","v":0},{"$f":"IFERROR(PV_Base!AV897,0)","v":0},{"$f":"IFERROR(PV_Base!AW897,0)","v":0},{"$f":"IFERROR(PV_Base!AX897,0)","v":0},{"$f":"IFERROR(PV_Base!AY897,0)","v":0},{"$f":"IFERROR(PV_Base!AZ897,0)","v":0},{"$f":"IFERROR(PV_Base!BA897,0)","v":0},{"$f":"IFERROR(PV_Base!BB897,0)","v":0},{"$f":"IFERROR(PV_Base!BC897,0)","v":0},{"$f":"IFERROR(PV_Base!BD897,0)","v":0},{"$f":"IFERROR(PV_Base!BE897,0)","v":0},{"$f":"IFERROR(PV_Base!BF897,0)","v":0},{"$f":"IFERROR(PV_Base!BG897,0)","v":0},{"$f":"IFERROR(PV_Base!BH897,0)","v":0},{"$f":"IFERROR(PV_Base!BI897,0)","v":0},{"$f":"IFERROR(PV_Base!BJ897,0)","v":0},{"$f":"IFERROR(PV_Base!BK897,0)","v":0},{"$f":"IFERROR(PV_Base!BL897,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C670,IF(START!L10=\"French\",translation!D670,IF(START!L10=\"Portuguese\",translation!E670,translation!F670)))","v":"Nominal value (=PV) of ST debt (excluding locally-issued debt)"},null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W52","v":150},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X52","v":100},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ST"]
[{"$f":"++IF(START!L10=\"English\",translation!C671,IF(START!L10=\"French\",translation!D671,IF(START!L10=\"Portuguese\",translation!E671,translation!F671)))","v":"Interest"},null,null,null,0,{"$f":"E379*'Input 4 - External Financing'!$F$45","v":15},{"$f":"F379*'Input 4 - External Financing'!$F$45","v":10},{"$f":"G379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"H379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"I379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"J379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"K379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"L379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"M379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"N379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"O379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"P379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"Q379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"R379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"S379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"T379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"U379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"V379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"W379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"X379*'Input 4 - External Financing'!$F$45","v":0},{"$f":"Y379*'Input 4 - External Financing'!$F$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ST_I"]
[null,null,null,null,{"$f":"\"Note: interest associated with \"&E1-1&\" ST debt should be included in aggregate data.\"","v":"Note: interest associated with 2022 ST debt should be included in aggregate data."}]
[{"$f":"++IF(START!L10=\"English\",translation!C672,IF(START!L10=\"French\",translation!D672,IF(START!L10=\"Portuguese\",translation!E672,translation!F672)))","v":"Nominal value (=PV) of ST debt (locally-issued debt)"},null,null,null,0,{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J191+'Input 5 - Local-debt Financing'!J193)/F402,'Input 5 - Local-debt Financing'!J188/F402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K191+'Input 5 - Local-debt Financing'!K193)/G402,'Input 5 - Local-debt Financing'!K188/G402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L191+'Input 5 - Local-debt Financing'!L193)/H402,'Input 5 - Local-debt Financing'!L188/H402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M191+'Input 5 - Local-debt Financing'!M193)/I402,'Input 5 - Local-debt Financing'!M188/I402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N191+'Input 5 - Local-debt Financing'!N193)/J402,'Input 5 - Local-debt Financing'!N188/J402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O191+'Input 5 - Local-debt Financing'!O193)/K402,'Input 5 - Local-debt Financing'!O188/K402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P191+'Input 5 - Local-debt Financing'!P193)/L402,'Input 5 - Local-debt Financing'!P188/L402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q191+'Input 5 - Local-debt Financing'!Q193)/M402,'Input 5 - Local-debt Financing'!Q188/M402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R191+'Input 5 - Local-debt Financing'!R193)/N402,'Input 5 - Local-debt Financing'!R188/N402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S191+'Input 5 - Local-debt Financing'!S193)/O402,'Input 5 - Local-debt Financing'!S188/O402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T191+'Input 5 - Local-debt Financing'!T193)/P402,'Input 5 - Local-debt Financing'!T188/P402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U191+'Input 5 - Local-debt Financing'!U193)/Q402,'Input 5 - Local-debt Financing'!U188/Q402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V191+'Input 5 - Local-debt Financing'!V193)/R402,'Input 5 - Local-debt Financing'!V188/R402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W191+'Input 5 - Local-debt Financing'!W193)/S402,'Input 5 - Local-debt Financing'!W188/S402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X191+'Input 5 - Local-debt Financing'!X193)/T402,'Input 5 - Local-debt Financing'!X188/T402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y191+'Input 5 - Local-debt Financing'!Y193)/U402,'Input 5 - Local-debt Financing'!Y188/U402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z191+'Input 5 - Local-debt Financing'!Z193)/V402,'Input 5 - Local-debt Financing'!Z188/V402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA191+'Input 5 - Local-debt Financing'!AA193)/W402,'Input 5 - Local-debt Financing'!AA188/W402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB191+'Input 5 - Local-debt Financing'!AB193)/X402,'Input 5 - Local-debt Financing'!AB188/X402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC191+'Input 5 - Local-debt Financing'!AC193)/Y402,'Input 5 - Local-debt Financing'!AC188/Y402)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AD191+'Input 5 - Local-debt Financing'!AD193)/Z402,'Input 5 - Local-debt Financing'!AD188/Z402)","v":0}]
["Principal",null,null,null,0,0,{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J191+'Input 5 - Local-debt Financing'!J193)/G403,'Input 5 - Local-debt Financing'!J188/G403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K191+'Input 5 - Local-debt Financing'!K193)/H403,'Input 5 - Local-debt Financing'!K188/H403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L191+'Input 5 - Local-debt Financing'!L193)/I403,'Input 5 - Local-debt Financing'!L188/I403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M191+'Input 5 - Local-debt Financing'!M193)/J403,'Input 5 - Local-debt Financing'!M188/J403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N191+'Input 5 - Local-debt Financing'!N193)/K403,'Input 5 - Local-debt Financing'!N188/K403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O191+'Input 5 - Local-debt Financing'!O193)/L403,'Input 5 - Local-debt Financing'!O188/L403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P191+'Input 5 - Local-debt Financing'!P193)/M403,'Input 5 - Local-debt Financing'!P188/M403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q191+'Input 5 - Local-debt Financing'!Q193)/N403,'Input 5 - Local-debt Financing'!Q188/N403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R191+'Input 5 - Local-debt Financing'!R193)/O403,'Input 5 - Local-debt Financing'!R188/O403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S191+'Input 5 - Local-debt Financing'!S193)/P403,'Input 5 - Local-debt Financing'!S188/P403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T191+'Input 5 - Local-debt Financing'!T193)/Q403,'Input 5 - Local-debt Financing'!T188/Q403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U191+'Input 5 - Local-debt Financing'!U193)/R403,'Input 5 - Local-debt Financing'!U188/R403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V191+'Input 5 - Local-debt Financing'!V193)/S403,'Input 5 - Local-debt Financing'!V188/S403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W191+'Input 5 - Local-debt Financing'!W193)/T403,'Input 5 - Local-debt Financing'!W188/T403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X191+'Input 5 - Local-debt Financing'!X193)/U403,'Input 5 - Local-debt Financing'!X188/U403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y191+'Input 5 - Local-debt Financing'!Y193)/V403,'Input 5 - Local-debt Financing'!Y188/V403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z191+'Input 5 - Local-debt Financing'!Z193)/W403,'Input 5 - Local-debt Financing'!Z188/W403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA191+'Input 5 - Local-debt Financing'!AA193)/X403,'Input 5 - Local-debt Financing'!AA188/X403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB191+'Input 5 - Local-debt Financing'!AB193)/Y403,'Input 5 - Local-debt Financing'!AB188/Y403)","v":0},{"$f":"+IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC191+'Input 5 - Local-debt Financing'!AC193)/Z403,'Input 5 - Local-debt Financing'!AC188/Z403)","v":0}]
[{"$f":"A380","v":"Interest"},null,null,null,0,0,{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!J180+'Input 5 - Local-debt Financing'!J182)/G403,'Input 5 - Local-debt Financing'!J177/G403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!K180+'Input 5 - Local-debt Financing'!K182)/H403,'Input 5 - Local-debt Financing'!K177/H403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!L180+'Input 5 - Local-debt Financing'!L182)/I403,'Input 5 - Local-debt Financing'!L177/I403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!M180+'Input 5 - Local-debt Financing'!M182)/J403,'Input 5 - Local-debt Financing'!M177/J403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!N180+'Input 5 - Local-debt Financing'!N182)/K403,'Input 5 - Local-debt Financing'!N177/K403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!O180+'Input 5 - Local-debt Financing'!O182)/L403,'Input 5 - Local-debt Financing'!O177/L403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!P180+'Input 5 - Local-debt Financing'!P182)/M403,'Input 5 - Local-debt Financing'!P177/M403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Q180+'Input 5 - Local-debt Financing'!Q182)/N403,'Input 5 - Local-debt Financing'!Q177/N403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!R180+'Input 5 - Local-debt Financing'!R182)/O403,'Input 5 - Local-debt Financing'!R177/O403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!S180+'Input 5 - Local-debt Financing'!S182)/P403,'Input 5 - Local-debt Financing'!S177/P403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!T180+'Input 5 - Local-debt Financing'!T182)/Q403,'Input 5 - Local-debt Financing'!T177/Q403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!U180+'Input 5 - Local-debt Financing'!U182)/R403,'Input 5 - Local-debt Financing'!U177/R403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!V180+'Input 5 - Local-debt Financing'!V182)/S403,'Input 5 - Local-debt Financing'!V177/S403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!W180+'Input 5 - Local-debt Financing'!W182)/T403,'Input 5 - Local-debt Financing'!W177/T403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!X180+'Input 5 - Local-debt Financing'!X182)/U403,'Input 5 - Local-debt Financing'!X177/U403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Y180+'Input 5 - Local-debt Financing'!Y182)/V403,'Input 5 - Local-debt Financing'!Y177/V403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!Z180+'Input 5 - Local-debt Financing'!Z182)/W403,'Input 5 - Local-debt Financing'!Z177/W403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AA180+'Input 5 - Local-debt Financing'!AA182)/X403,'Input 5 - Local-debt Financing'!AA177/X403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AB180+'Input 5 - Local-debt Financing'!AB182)/Y403,'Input 5 - Local-debt Financing'!AB177/Y403)","v":0},{"$f":"IF($C$120=lookup!$X$4,('Input 5 - Local-debt Financing'!AC180+'Input 5 - Local-debt Financing'!AC182)/Z403,'Input 5 - Local-debt Financing'!AC177/Z403)","v":0}]
[null,null,null,null,{"$f":"\"Note: Debt service associated with \"&E1-1&\" and \"&E1&\" ST debt  is captured in aggregate data on existing debt.\"","v":"Note: Debt service associated with 2022 and 2023 ST debt  is captured in aggregate data on existing debt."}]
["Total ST external debt",null,null,null,{"$f":"E379+E382","v":150},{"$f":"F379+F382","v":100},{"$f":"G379+G382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal",null,null,null,{"$f":"D379+E383","v":0},{"$f":"E379+F383","v":150},{"$f":"F379+G383","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A380","v":"Interest"},null,null,null,{"$f":"E380+E384","v":0},{"$f":"F380+F384","v":15},{"$f":"G380+G384","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PV of net use of SDRs",null,null,null,{"$f":"'Input 8 - SDR'!B24","v":0},{"$f":"'Input 8 - SDR'!C24","v":0},{"$f":"'Input 8 - SDR'!D24","v":0},{"$f":"'Input 8 - SDR'!E24","v":0},{"$f":"'Input 8 - SDR'!F24","v":0},{"$f":"'Input 8 - SDR'!G24","v":0},{"$f":"'Input 8 - SDR'!H24","v":0},{"$f":"'Input 8 - SDR'!I24","v":0},{"$f":"'Input 8 - SDR'!J24","v":0},{"$f":"'Input 8 - SDR'!K24","v":0},{"$f":"'Input 8 - SDR'!L24","v":0},{"$f":"'Input 8 - SDR'!M24","v":0},{"$f":"'Input 8 - SDR'!N24","v":0},{"$f":"'Input 8 - SDR'!O24","v":0},{"$f":"'Input 8 - SDR'!P24","v":0},{"$f":"'Input 8 - SDR'!Q24","v":0},{"$f":"'Input 8 - SDR'!R24","v":0},{"$f":"'Input 8 - SDR'!S24","v":0},{"$f":"'Input 8 - SDR'!T24","v":0},{"$f":"'Input 8 - SDR'!U24","v":0},{"$f":"'Input 8 - SDR'!V24","v":0},{"$f":"'Input 8 - SDR'!W24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_SDR"]
[{"$f":"++IF(START!L10=\"English\",translation!C673,IF(START!L10=\"French\",translation!D673,IF(START!L10=\"Portuguese\",translation!E673,translation!F673)))","v":"Total PV of debt"},null,null,null,{"$f":"E242+E277+E279+E386+E390","v":18361.960658950429},20406.383973885775,21241.836004532088,21793.674321134618,22675.562973930806,23335.822655940123,24549.615427853612,24853.937408235914,24826.846858913581,25735.394410579695,27066.038657306726,28741.728449380938,30706.248337130135,32614.145948214195,34509.213218159508,36610.734152331504,38996.822702179808,40961.148242399722,43163.422140698502,45066.962654783732,47251.298306659024,49627.547944484519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_D_TOT"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C675,IF(START!L10=\"French\",translation!D675,IF(START!L10=\"Portuguese\",translation!E675,translation!F675)))","v":"Nominal PPG debt check"},null,null,null,{"$f":"'Macro-Debt_Data'!T8-E329-E67-E379-E65","v":0},{"$f":"'Macro-Debt_Data'!U8-F329-F67-F379-F65","v":0},{"$f":"'Macro-Debt_Data'!V8-G329-G67-G379-G65","v":0},{"$f":"'Macro-Debt_Data'!W8-H329-H67-H379-H65","v":1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!X8-I329-I67-I379-I65","v":-1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!Y8-J329-J67-J379-J65","v":0},{"$f":"'Macro-Debt_Data'!Z8-K329-K67-K379-K65","v":-1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!AA8-L329-L67-L379-L65","v":-1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!AB8-M329-M67-M379-M65","v":0},{"$f":"'Macro-Debt_Data'!AC8-N329-N67-N379-N65","v":0},{"$f":"'Macro-Debt_Data'!AD8-O329-O67-O379-O65","v":-9.0949470177292824E-13},{"$f":"'Macro-Debt_Data'!AE8-P329-P67-P379-P65","v":-9.0949470177292824E-13},{"$f":"'Macro-Debt_Data'!AF8-Q329-Q67-Q379-Q65","v":0},{"$f":"'Macro-Debt_Data'!AG8-R329-R67-R379-R65","v":2.7284841053187847E-12},{"$f":"'Macro-Debt_Data'!AH8-S329-S67-S379-S65","v":-9.0949470177292824E-13},{"$f":"'Macro-Debt_Data'!AI8-T329-T67-T379-T65","v":-4.5474735088646412E-13},{"$f":"'Macro-Debt_Data'!AJ8-U329-U67-U379-U65","v":-2.2737367544323206E-12},{"$f":"'Macro-Debt_Data'!AK8-V329-V67-V379-V65","v":-1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!AL8-W329-W67-W379-W65","v":-2.7284841053187847E-12},{"$f":"'Macro-Debt_Data'!AM8-X329-X67-X379-X65","v":2.2737367544323206E-13},{"$f":"'Macro-Debt_Data'!AN8-Y329-Y67-Y379-Y65","v":2.2737367544323206E-12},{"$f":"'Macro-Debt_Data'!AO8-Z329-Z67-Z379-Z65","v":2.2737367544323206E-12}]
[{"$f":"++IF(START!L10=\"English\",translation!C676,IF(START!L10=\"French\",translation!D676,IF(START!L10=\"Portuguese\",translation!E676,translation!F676)))","v":"Total public debt service"},null,null,null,{"$f":"E395+E396","v":2482.8964374435845},3212.2153436925501,3388.9256675407764,3320.9446783533567,3749.8585999014495,4545.0486354398581,4163.3775860315,5462.8687078986422,5686.968696067046,5084.8230958711338,4886.4412972705213,4576.2915255358703,5299.116751577064,5509.46409873214,5848.8524801367239,5914.6374480190752,6405.8326921803127,7196.6988878197508,7628.5800625009169,8287.0161005230711,8287.5851161818937,8522.7303947502951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT"]
[{"$f":"++IF(START!L10=\"English\",translation!C677,IF(START!L10=\"French\",translation!D677,IF(START!L10=\"Portuguese\",translation!E677,translation!F677)))","v":"    of which: principal"},null,null,null,{"$f":"E62+E192+E387","v":1674.4184303546754},{"$f":"F62+F192+F387","v":2195.6931313452837},1920.2254597309125,1701.56316068767,2065.8816550656807,2905.4316449987805,2581.3699987749851,3108.9647472072506,3920.4539715348242,3420.9743904382608,3186.2620310852758,3088.7619041653902,3368.6857456964458,3418.0008664223305,3606.869037517441,3850.4242965087833,4198.2162256737438,4817.7267231355254,5108.2416968791385,5597.4617678650648,5450.8496039004367,5508.890781283475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT_P"]
[{"$f":"++IF(START!L10=\"English\",translation!C678,IF(START!L10=\"French\",translation!D678,IF(START!L10=\"Portuguese\",translation!E678,translation!F678)))","v":"    of which: interest"},null,null,null,{"$f":"E63+E142+E388+'Input 8 - SDR'!B17","v":808.47800708890918},{"$f":"F63+F142+F388+'Input 8 - SDR'!C17","v":1016.5222123472663},{"$f":"G63+G142+G388+'Input 8 - SDR'!D17","v":1468.700207809864},{"$f":"H63+H142+H388+'Input 8 - SDR'!E17","v":1619.3815176656867},{"$f":"I63+I142+I388+'Input 8 - SDR'!F17","v":1683.9769448357688},{"$f":"J63+J142+J388+'Input 8 - SDR'!G17","v":1639.6169904410774},{"$f":"K63+K142+K388+'Input 8 - SDR'!H17","v":1582.0075872565149},{"$f":"L63+L142+L388+'Input 8 - SDR'!I17","v":2353.9039606913921},{"$f":"M63+M142+M388+'Input 8 - SDR'!J17","v":1766.5147245322214},{"$f":"N63+N142+N388+'Input 8 - SDR'!K17","v":1663.848705432873},{"$f":"O63+O142+O388+'Input 8 - SDR'!L17","v":1700.1792661852455},{"$f":"P63+P142+P388+'Input 8 - SDR'!M17","v":1487.5296213704803},{"$f":"Q63+Q142+Q388+'Input 8 - SDR'!N17","v":1930.4310058806182},{"$f":"R63+R142+R388+'Input 8 - SDR'!O17","v":2091.4632323098094},{"$f":"S63+S142+S388+'Input 8 - SDR'!P17","v":2241.9834426192829},{"$f":"T63+T142+T388+'Input 8 - SDR'!Q17","v":2064.2131515102924},{"$f":"U63+U142+U388+'Input 8 - SDR'!R17","v":2207.6164665065685},{"$f":"V63+V142+V388+'Input 8 - SDR'!S17","v":2378.9721646842254},{"$f":"W63+W142+W388+'Input 8 - SDR'!T17","v":2520.3383656217784},{"$f":"X63+X142+X388+'Input 8 - SDR'!U17","v":2689.5543326580064},{"$f":"Y63+Y142+Y388+'Input 8 - SDR'!V17","v":2836.7355122814561},{"$f":"Z63+Z142+Z388+'Input 8 - SDR'!W17","v":3013.8396134668205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT_I"]
[]
["External debt outstanding",null,null,null,{"$f":"E329+E65+E67","v":19481.813878617282},21418.858914235843,22525.599316177409,23429.988676213776,24655.750918998776,25424.295794103753,26652.715607488222,27590.893417244828,27636.945558798161,28623.720750353823,30063.153201396457,31569.050019788581,33720.758492333989,35830.766744104534,37928.244869593022,39903.353321882634,42162.491924226131,43968.57697146562,45984.397440179593,47676.933658010239,49627.762024380703,51750.288994628616]
["FX-denominated debt outstanding",null,null,null,{"$f":"IF($C$120=lookup!$X$4,E45+'Input 5 - Local-debt Financing'!H164+'Input 5 - Local-debt Financing'!H168+E330+E341+E345+E358+E369+E379+'Input 5 - Local-debt Financing'!H200/E402,E398)","v":16871.401507777799},{"$f":"IF($C$120=lookup!$X$4,(F45-(F65-E65))+'Input 5 - Local-debt Financing'!I164+'Input 5 - Local-debt Financing'!I168+F330+F341+F345+F358+F369+F379+'Input 5 - Local-debt Financing'!I200/F402,F398)","v":16655.431333565222},{"$f":"IF($C$120=lookup!$X$4,(G45-(G65-F65))+'Input 5 - Local-debt Financing'!J164+'Input 5 - Local-debt Financing'!J168+G330+G341+G345+G358+G369+G379+'Input 5 - Local-debt Financing'!J200/G402,G398)","v":16441.762042416292},{"$f":"IF($C$120=lookup!$X$4,(H45-(H65-G65))+'Input 5 - Local-debt Financing'!K164+'Input 5 - Local-debt Financing'!K168+H330+H341+H345+H358+H369+H379+'Input 5 - Local-debt Financing'!K200/H402,H398)","v":16519.118786489522},{"$f":"IF($C$120=lookup!$X$4,(I45-(I65-H65))+'Input 5 - Local-debt Financing'!L164+'Input 5 - Local-debt Financing'!L168+I330+I341+I345+I358+I369+I379+'Input 5 - Local-debt Financing'!L200/I402,I398)","v":16826.118758085951},{"$f":"IF($C$120=lookup!$X$4,(J45-(J65-I65))+'Input 5 - Local-debt Financing'!M164+'Input 5 - Local-debt Financing'!M168+J330+J341+J345+J358+J369+J379+'Input 5 - Local-debt Financing'!M200/J402,J398)","v":17148.279802623849},{"$f":"IF($C$120=lookup!$X$4,(K45-(K65-J65))+'Input 5 - Local-debt Financing'!N164+'Input 5 - Local-debt Financing'!N168+K330+K341+K345+K358+K369+K379+'Input 5 - Local-debt Financing'!N200/K402,K398)","v":17696.523052865214},{"$f":"IF($C$120=lookup!$X$4,(L45-(L65-K65))+'Input 5 - Local-debt Financing'!O164+'Input 5 - Local-debt Financing'!O168+L330+L341+L345+L358+L369+L379+'Input 5 - Local-debt Financing'!O200/L402,L398)","v":18263.570289553118},{"$f":"IF($C$120=lookup!$X$4,(M45-(M65-L65))+'Input 5 - Local-debt Financing'!P164+'Input 5 - Local-debt Financing'!P168+M330+M341+M345+M358+M369+M379+'Input 5 - Local-debt Financing'!P200/M402,M398)","v":19079.799594230535},{"$f":"IF($C$120=lookup!$X$4,(N45-(N65-M65))+'Input 5 - Local-debt Financing'!Q164+'Input 5 - Local-debt Financing'!Q168+N330+N341+N345+N358+N369+N379+'Input 5 - Local-debt Financing'!Q200/N402,N398)","v":20181.249967935131},{"$f":"IF($C$120=lookup!$X$4,(O45-(O65-N65))+'Input 5 - Local-debt Financing'!R164+'Input 5 - Local-debt Financing'!R168+O330+O341+O345+O358+O369+O379+'Input 5 - Local-debt Financing'!R200/O402,O398)","v":21312.188499266678},{"$f":"IF($C$120=lookup!$X$4,(P45-(P65-O65))+'Input 5 - Local-debt Financing'!S164+'Input 5 - Local-debt Financing'!S168+P330+P341+P345+P358+P369+P379+'Input 5 - Local-debt Financing'!S200/P402,P398)","v":22474.452132343868},{"$f":"IF($C$120=lookup!$X$4,(Q45-(Q65-P65))+'Input 5 - Local-debt Financing'!T164+'Input 5 - Local-debt Financing'!T168+Q330+Q341+Q345+Q358+Q369+Q379+'Input 5 - Local-debt Financing'!T200/Q402,Q398)","v":23591.45363727292},{"$f":"IF($C$120=lookup!$X$4,(R45-(R65-Q65))+'Input 5 - Local-debt Financing'!U164+'Input 5 - Local-debt Financing'!U168+R330+R341+R345+R358+R369+R379+'Input 5 - Local-debt Financing'!U200/R402,R398)","v":24617.805987994867},{"$f":"IF($C$120=lookup!$X$4,(S45-(S65-R65))+'Input 5 - Local-debt Financing'!V164+'Input 5 - Local-debt Financing'!V168+S330+S341+S345+S358+S369+S379+'Input 5 - Local-debt Financing'!V200/S402,S398)","v":25593.116387477916},{"$f":"IF($C$120=lookup!$X$4,(T45-(T65-S65))+'Input 5 - Local-debt Financing'!W164+'Input 5 - Local-debt Financing'!W168+T330+T341+T345+T358+T369+T379+'Input 5 - Local-debt Financing'!W200/T402,T398)","v":26553.180494705357},{"$f":"IF($C$120=lookup!$X$4,(U45-(U65-T65))+'Input 5 - Local-debt Financing'!X164+'Input 5 - Local-debt Financing'!X168+U330+U341+U345+U358+U369+U379+'Input 5 - Local-debt Financing'!X200/U402,U398)","v":27456.420798636849},{"$f":"IF($C$120=lookup!$X$4,(V45-(V65-U65))+'Input 5 - Local-debt Financing'!Y164+'Input 5 - Local-debt Financing'!Y168+V330+V341+V345+V358+V369+V379+'Input 5 - Local-debt Financing'!Y200/V402,V398)","v":28219.466274352439},{"$f":"IF($C$120=lookup!$X$4,(W45-(W65-V65))+'Input 5 - Local-debt Financing'!Z164+'Input 5 - Local-debt Financing'!Z168+W330+W341+W345+W358+W369+W379+'Input 5 - Local-debt Financing'!Z200/W402,W398)","v":28871.257518658455},{"$f":"IF($C$120=lookup!$X$4,(X45-(X65-W65))+'Input 5 - Local-debt Financing'!AA164+'Input 5 - Local-debt Financing'!AA168+X330+X341+X345+X358+X369+X379+'Input 5 - Local-debt Financing'!AA200/X402,X398)","v":29438.63379540624},{"$f":"IF($C$120=lookup!$X$4,(Y45-(Y65-X65))+'Input 5 - Local-debt Financing'!AB164+'Input 5 - Local-debt Financing'!AB168+Y330+Y341+Y345+Y358+Y369+Y379+'Input 5 - Local-debt Financing'!AB200/Y402,Y398)","v":29909.222116836478},{"$f":"IF($C$120=lookup!$X$4,(Z45-(Z65-Y65))+'Input 5 - Local-debt Financing'!AC164+'Input 5 - Local-debt Financing'!AC168+Z330+Z341+Z345+Z358+Z369+Z379+'Input 5 - Local-debt Financing'!AC200/Z402,Z398)","v":30296.513674446225}]
[]
["Memorandum item"]
["Exchange rate (eop)",null,null,null,{"$f":"'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"'Macro-Debt_Data'!AO59","v":10.939458202656001}]
["Exchange rate (pa)",null,null,null,{"$f":"'Macro-Debt_Data'!T60","v":3.91126214574899},{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C681,IF(START!L10=\"French\",translation!D681,IF(START!L10=\"Portuguese\",translation!E681,translation!F681)))","v":"Calculation of grant implicit in new borrowing and average discount rates"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C683,IF(START!L10=\"French\",translation!D683,IF(START!L10=\"Portuguese\",translation!E683,translation!F683)))","v":"PV of new disbursements PPG"},null,null,null,null,{"$f":"F122*(1-F408/100)","v":4240.7756839980593},3131.6607500339505,2727.0721667564503,3300.7631668965387,3703.2338611919863,3928.7524210673214,4300.369112763774,4149.2925923913626,4573.7017108961545,4795.4859434944738,4776.8499793051869,5728.7937643402602,5776.6880299427648,5994.9684528773851,6156.7918102992562,6833.6959040716856,7077.193398619077,7654.6389505783018,7899.3313956868315,8091.977682468595,8414.2839753975386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_DIS_GE"]
[{"$f":"++IF(START!L10=\"English\",translation!C684,IF(START!L10=\"French\",translation!D684,IF(START!L10=\"Portuguese\",translation!E684,translation!F684)))","v":"Grant element of new disbursement (percent)"},null,null,null,null,{"$f":"(('Input 4 - External Financing'!$I$10*F72+'Input 4 - External Financing'!$I$11*F73+'Input 4 - External Financing'!$I$12*F74+'Input 4 - External Financing'!$I$13*F75+'Input 4 - External Financing'!$I$18*F80+'Input 4 - External Financing'!$I$19*F81+'Input 4 - External Financing'!$I$21*F83+'Input 4 - External Financing'!$I$22*F84+'Input 4 - External Financing'!$I$23*F85+'Input 4 - External Financing'!$I$26*F88+'Input 4 - External Financing'!$I$27*F89+'Input 4 - External Financing'!$I$28*F90+'Input 4 - External Financing'!$I$29*F91+'Input 4 - External Financing'!$I$30*F92+'Input 4 - External Financing'!$I$32*F94+'Input 4 - External Financing'!$I$33*F95+'Input 4 - External Financing'!$I$34*F96+'Input 4 - External Financing'!$I$35*F97+'Input 4 - External Financing'!$I$36*F98+'Input 4 - External Financing'!$I$38*F100+'Input 4 - External Financing'!$I$39*F101+'Input 4 - External Financing'!$I$40*F102+'Input 4 - External Financing'!$I$41*F103+'Input 4 - External Financing'!$I$42*F104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*F107+'Input 4 - External Financing'!$I$50*F108+'Input 4 - External Financing'!$I$51*F109+'Input 4 - External Financing'!$I$54*F111+'Input 4 - External Financing'!$I$55*F112+'Input 4 - External Financing'!$I$56*F113,'Input 4 - External Financing'!$I$54*F111+'Input 4 - External Financing'!$I$55*F112+'Input 4 - External Financing'!$I$56*F113+'Input 4 - External Financing'!$I$59*F116+'Input 4 - External Financing'!$I$60*F117+'Input 4 - External Financing'!$I$61*F118))/F122","v":3.9146951663065823},{"$f":"(('Input 4 - External Financing'!$I$10*G72+'Input 4 - External Financing'!$I$11*G73+'Input 4 - External Financing'!$I$12*G74+'Input 4 - External Financing'!$I$13*G75+'Input 4 - External Financing'!$I$18*G80+'Input 4 - External Financing'!$I$19*G81+'Input 4 - External Financing'!$I$21*G83+'Input 4 - External Financing'!$I$22*G84+'Input 4 - External Financing'!$I$23*G85+'Input 4 - External Financing'!$I$26*G88+'Input 4 - External Financing'!$I$27*G89+'Input 4 - External Financing'!$I$28*G90+'Input 4 - External Financing'!$I$29*G91+'Input 4 - External Financing'!$I$30*G92+'Input 4 - External Financing'!$I$32*G94+'Input 4 - External Financing'!$I$33*G95+'Input 4 - External Financing'!$I$34*G96+'Input 4 - External Financing'!$I$35*G97+'Input 4 - External Financing'!$I$36*G98+'Input 4 - External Financing'!$I$38*G100+'Input 4 - External Financing'!$I$39*G101+'Input 4 - External Financing'!$I$40*G102+'Input 4 - External Financing'!$I$41*G103+'Input 4 - External Financing'!$I$42*G104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*G107+'Input 4 - External Financing'!$I$50*G108+'Input 4 - External Financing'!$I$51*G109+'Input 4 - External Financing'!$I$54*G111+'Input 4 - External Financing'!$I$55*G112+'Input 4 - External Financing'!$I$56*G113,'Input 4 - External Financing'!$I$54*G111+'Input 4 - External Financing'!$I$55*G112+'Input 4 - External Financing'!$I$56*G113+'Input 4 - External Financing'!$I$59*G116+'Input 4 - External Financing'!$I$60*G117+'Input 4 - External Financing'!$I$61*G118))/G122","v":7.382824686391416},{"$f":"(('Input 4 - External Financing'!$I$10*H72+'Input 4 - External Financing'!$I$11*H73+'Input 4 - External Financing'!$I$12*H74+'Input 4 - External Financing'!$I$13*H75+'Input 4 - External Financing'!$I$18*H80+'Input 4 - External Financing'!$I$19*H81+'Input 4 - External Financing'!$I$21*H83+'Input 4 - External Financing'!$I$22*H84+'Input 4 - External Financing'!$I$23*H85+'Input 4 - External Financing'!$I$26*H88+'Input 4 - External Financing'!$I$27*H89+'Input 4 - External Financing'!$I$28*H90+'Input 4 - External Financing'!$I$29*H91+'Input 4 - External Financing'!$I$30*H92+'Input 4 - External Financing'!$I$32*H94+'Input 4 - External Financing'!$I$33*H95+'Input 4 - External Financing'!$I$34*H96+'Input 4 - External Financing'!$I$35*H97+'Input 4 - External Financing'!$I$36*H98+'Input 4 - External Financing'!$I$38*H100+'Input 4 - External Financing'!$I$39*H101+'Input 4 - External Financing'!$I$40*H102+'Input 4 - External Financing'!$I$41*H103+'Input 4 - External Financing'!$I$42*H104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*H107+'Input 4 - External Financing'!$I$50*H108+'Input 4 - External Financing'!$I$51*H109+'Input 4 - External Financing'!$I$54*H111+'Input 4 - External Financing'!$I$55*H112+'Input 4 - External Financing'!$I$56*H113,'Input 4 - External Financing'!$I$54*H111+'Input 4 - External Financing'!$I$55*H112+'Input 4 - External Financing'!$I$56*H113+'Input 4 - External Financing'!$I$59*H116+'Input 4 - External Financing'!$I$60*H117+'Input 4 - External Financing'!$I$61*H118))/H122","v":10.070629212861594},{"$f":"(('Input 4 - External Financing'!$I$10*I72+'Input 4 - External Financing'!$I$11*I73+'Input 4 - External Financing'!$I$12*I74+'Input 4 - External Financing'!$I$13*I75+'Input 4 - External Financing'!$I$18*I80+'Input 4 - External Financing'!$I$19*I81+'Input 4 - External Financing'!$I$21*I83+'Input 4 - External Financing'!$I$22*I84+'Input 4 - External Financing'!$I$23*I85+'Input 4 - External Financing'!$I$26*I88+'Input 4 - External Financing'!$I$27*I89+'Input 4 - External Financing'!$I$28*I90+'Input 4 - External Financing'!$I$29*I91+'Input 4 - External Financing'!$I$30*I92+'Input 4 - External Financing'!$I$32*I94+'Input 4 - External Financing'!$I$33*I95+'Input 4 - External Financing'!$I$34*I96+'Input 4 - External Financing'!$I$35*I97+'Input 4 - External Financing'!$I$36*I98+'Input 4 - External Financing'!$I$38*I100+'Input 4 - External Financing'!$I$39*I101+'Input 4 - External Financing'!$I$40*I102+'Input 4 - External Financing'!$I$41*I103+'Input 4 - External Financing'!$I$42*I104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*I107+'Input 4 - External Financing'!$I$50*I108+'Input 4 - External Financing'!$I$51*I109+'Input 4 - External Financing'!$I$54*I111+'Input 4 - External Financing'!$I$55*I112+'Input 4 - External Financing'!$I$56*I113,'Input 4 - External Financing'!$I$54*I111+'Input 4 - External Financing'!$I$55*I112+'Input 4 - External Financing'!$I$56*I113+'Input 4 - External Financing'!$I$59*I116+'Input 4 - External Financing'!$I$60*I117+'Input 4 - External Financing'!$I$61*I118))/I122","v":9.468770279037102},{"$f":"(('Input 4 - External Financing'!$I$10*J72+'Input 4 - External Financing'!$I$11*J73+'Input 4 - External Financing'!$I$12*J74+'Input 4 - External Financing'!$I$13*J75+'Input 4 - External Financing'!$I$18*J80+'Input 4 - External Financing'!$I$19*J81+'Input 4 - External Financing'!$I$21*J83+'Input 4 - External Financing'!$I$22*J84+'Input 4 - External Financing'!$I$23*J85+'Input 4 - External Financing'!$I$26*J88+'Input 4 - External Financing'!$I$27*J89+'Input 4 - External Financing'!$I$28*J90+'Input 4 - External Financing'!$I$29*J91+'Input 4 - External Financing'!$I$30*J92+'Input 4 - External Financing'!$I$32*J94+'Input 4 - External Financing'!$I$33*J95+'Input 4 - External Financing'!$I$34*J96+'Input 4 - External Financing'!$I$35*J97+'Input 4 - External Financing'!$I$36*J98+'Input 4 - External Financing'!$I$38*J100+'Input 4 - External Financing'!$I$39*J101+'Input 4 - External Financing'!$I$40*J102+'Input 4 - External Financing'!$I$41*J103+'Input 4 - External Financing'!$I$42*J104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*J107+'Input 4 - External Financing'!$I$50*J108+'Input 4 - External Financing'!$I$51*J109+'Input 4 - External Financing'!$I$54*J111+'Input 4 - External Financing'!$I$55*J112+'Input 4 - External Financing'!$I$56*J113,'Input 4 - External Financing'!$I$54*J111+'Input 4 - External Financing'!$I$55*J112+'Input 4 - External Financing'!$I$56*J113+'Input 4 - External Financing'!$I$59*J116+'Input 4 - External Financing'!$I$60*J117+'Input 4 - External Financing'!$I$61*J118))/J122","v":7.0995386831953775},{"$f":"(('Input 4 - External Financing'!$I$10*K72+'Input 4 - External Financing'!$I$11*K73+'Input 4 - External Financing'!$I$12*K74+'Input 4 - External Financing'!$I$13*K75+'Input 4 - External Financing'!$I$18*K80+'Input 4 - External Financing'!$I$19*K81+'Input 4 - External Financing'!$I$21*K83+'Input 4 - External Financing'!$I$22*K84+'Input 4 - External Financing'!$I$23*K85+'Input 4 - External Financing'!$I$26*K88+'Input 4 - External Financing'!$I$27*K89+'Input 4 - External Financing'!$I$28*K90+'Input 4 - External Financing'!$I$29*K91+'Input 4 - External Financing'!$I$30*K92+'Input 4 - External Financing'!$I$32*K94+'Input 4 - External Financing'!$I$33*K95+'Input 4 - External Financing'!$I$34*K96+'Input 4 - External Financing'!$I$35*K97+'Input 4 - External Financing'!$I$36*K98+'Input 4 - External Financing'!$I$38*K100+'Input 4 - External Financing'!$I$39*K101+'Input 4 - External Financing'!$I$40*K102+'Input 4 - External Financing'!$I$41*K103+'Input 4 - External Financing'!$I$42*K104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*K107+'Input 4 - External Financing'!$I$50*K108+'Input 4 - External Financing'!$I$51*K109+'Input 4 - External Financing'!$I$54*K111+'Input 4 - External Financing'!$I$55*K112+'Input 4 - External Financing'!$I$56*K113,'Input 4 - External Financing'!$I$54*K111+'Input 4 - External Financing'!$I$55*K112+'Input 4 - External Financing'!$I$56*K113+'Input 4 - External Financing'!$I$59*K116+'Input 4 - External Financing'!$I$60*K117+'Input 4 - External Financing'!$I$61*K118))/K122","v":5.0441031150676015},{"$f":"(('Input 4 - External Financing'!$I$10*L72+'Input 4 - External Financing'!$I$11*L73+'Input 4 - External Financing'!$I$12*L74+'Input 4 - External Financing'!$I$13*L75+'Input 4 - External Financing'!$I$18*L80+'Input 4 - External Financing'!$I$19*L81+'Input 4 - External Financing'!$I$21*L83+'Input 4 - External Financing'!$I$22*L84+'Input 4 - External Financing'!$I$23*L85+'Input 4 - External Financing'!$I$26*L88+'Input 4 - External Financing'!$I$27*L89+'Input 4 - External Financing'!$I$28*L90+'Input 4 - External Financing'!$I$29*L91+'Input 4 - External Financing'!$I$30*L92+'Input 4 - External Financing'!$I$32*L94+'Input 4 - External Financing'!$I$33*L95+'Input 4 - External Financing'!$I$34*L96+'Input 4 - External Financing'!$I$35*L97+'Input 4 - External Financing'!$I$36*L98+'Input 4 - External Financing'!$I$38*L100+'Input 4 - External Financing'!$I$39*L101+'Input 4 - External Financing'!$I$40*L102+'Input 4 - External Financing'!$I$41*L103+'Input 4 - External Financing'!$I$42*L104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*L107+'Input 4 - External Financing'!$I$50*L108+'Input 4 - External Financing'!$I$51*L109+'Input 4 - External Financing'!$I$54*L111+'Input 4 - External Financing'!$I$55*L112+'Input 4 - External Financing'!$I$56*L113,'Input 4 - External Financing'!$I$54*L111+'Input 4 - External Financing'!$I$55*L112+'Input 4 - External Financing'!$I$56*L113+'Input 4 - External Financing'!$I$59*L116+'Input 4 - External Financing'!$I$60*L117+'Input 4 - External Financing'!$I$61*L118))/L122","v":2.1485255738286351},{"$f":"(('Input 4 - External Financing'!$I$10*M72+'Input 4 - External Financing'!$I$11*M73+'Input 4 - External Financing'!$I$12*M74+'Input 4 - External Financing'!$I$13*M75+'Input 4 - External Financing'!$I$18*M80+'Input 4 - External Financing'!$I$19*M81+'Input 4 - External Financing'!$I$21*M83+'Input 4 - External Financing'!$I$22*M84+'Input 4 - External Financing'!$I$23*M85+'Input 4 - External Financing'!$I$26*M88+'Input 4 - External Financing'!$I$27*M89+'Input 4 - External Financing'!$I$28*M90+'Input 4 - External Financing'!$I$29*M91+'Input 4 - External Financing'!$I$30*M92+'Input 4 - External Financing'!$I$32*M94+'Input 4 - External Financing'!$I$33*M95+'Input 4 - External Financing'!$I$34*M96+'Input 4 - External Financing'!$I$35*M97+'Input 4 - External Financing'!$I$36*M98+'Input 4 - External Financing'!$I$38*M100+'Input 4 - External Financing'!$I$39*M101+'Input 4 - External Financing'!$I$40*M102+'Input 4 - External Financing'!$I$41*M103+'Input 4 - External Financing'!$I$42*M104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*M107+'Input 4 - External Financing'!$I$50*M108+'Input 4 - External Financing'!$I$51*M109+'Input 4 - External Financing'!$I$54*M111+'Input 4 - External Financing'!$I$55*M112+'Input 4 - External Financing'!$I$56*M113,'Input 4 - External Financing'!$I$54*M111+'Input 4 - External Financing'!$I$55*M112+'Input 4 - External Financing'!$I$56*M113+'Input 4 - External Financing'!$I$59*M116+'Input 4 - External Financing'!$I$60*M117+'Input 4 - External Financing'!$I$61*M118))/M122","v":3.651995709258268},{"$f":"(('Input 4 - External Financing'!$I$10*N72+'Input 4 - External Financing'!$I$11*N73+'Input 4 - External Financing'!$I$12*N74+'Input 4 - External Financing'!$I$13*N75+'Input 4 - External Financing'!$I$18*N80+'Input 4 - External Financing'!$I$19*N81+'Input 4 - External Financing'!$I$21*N83+'Input 4 - External Financing'!$I$22*N84+'Input 4 - External Financing'!$I$23*N85+'Input 4 - External Financing'!$I$26*N88+'Input 4 - External Financing'!$I$27*N89+'Input 4 - External Financing'!$I$28*N90+'Input 4 - External Financing'!$I$29*N91+'Input 4 - External Financing'!$I$30*N92+'Input 4 - External Financing'!$I$32*N94+'Input 4 - External Financing'!$I$33*N95+'Input 4 - External Financing'!$I$34*N96+'Input 4 - External Financing'!$I$35*N97+'Input 4 - External Financing'!$I$36*N98+'Input 4 - External Financing'!$I$38*N100+'Input 4 - External Financing'!$I$39*N101+'Input 4 - External Financing'!$I$40*N102+'Input 4 - External Financing'!$I$41*N103+'Input 4 - External Financing'!$I$42*N104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*N107+'Input 4 - External Financing'!$I$50*N108+'Input 4 - External Financing'!$I$51*N109+'Input 4 - External Financing'!$I$54*N111+'Input 4 - External Financing'!$I$55*N112+'Input 4 - External Financing'!$I$56*N113,'Input 4 - External Financing'!$I$54*N111+'Input 4 - External Financing'!$I$55*N112+'Input 4 - External Financing'!$I$56*N113+'Input 4 - External Financing'!$I$59*N116+'Input 4 - External Financing'!$I$60*N117+'Input 4 - External Financing'!$I$61*N118))/N122","v":3.3245731270451371},{"$f":"(('Input 4 - External Financing'!$I$10*O72+'Input 4 - External Financing'!$I$11*O73+'Input 4 - External Financing'!$I$12*O74+'Input 4 - External Financing'!$I$13*O75+'Input 4 - External Financing'!$I$18*O80+'Input 4 - External Financing'!$I$19*O81+'Input 4 - External Financing'!$I$21*O83+'Input 4 - External Financing'!$I$22*O84+'Input 4 - External Financing'!$I$23*O85+'Input 4 - External Financing'!$I$26*O88+'Input 4 - External Financing'!$I$27*O89+'Input 4 - External Financing'!$I$28*O90+'Input 4 - External Financing'!$I$29*O91+'Input 4 - External Financing'!$I$30*O92+'Input 4 - External Financing'!$I$32*O94+'Input 4 - External Financing'!$I$33*O95+'Input 4 - External Financing'!$I$34*O96+'Input 4 - External Financing'!$I$35*O97+'Input 4 - External Financing'!$I$36*O98+'Input 4 - External Financing'!$I$38*O100+'Input 4 - External Financing'!$I$39*O101+'Input 4 - External Financing'!$I$40*O102+'Input 4 - External Financing'!$I$41*O103+'Input 4 - External Financing'!$I$42*O104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*O107+'Input 4 - External Financing'!$I$50*O108+'Input 4 - External Financing'!$I$51*O109+'Input 4 - External Financing'!$I$54*O111+'Input 4 - External Financing'!$I$55*O112+'Input 4 - External Financing'!$I$56*O113,'Input 4 - External Financing'!$I$54*O111+'Input 4 - External Financing'!$I$55*O112+'Input 4 - External Financing'!$I$56*O113+'Input 4 - External Financing'!$I$59*O116+'Input 4 - External Financing'!$I$60*O117+'Input 4 - External Financing'!$I$61*O118))/O122","v":3.1726888215709197},{"$f":"(('Input 4 - External Financing'!$I$10*P72+'Input 4 - External Financing'!$I$11*P73+'Input 4 - External Financing'!$I$12*P74+'Input 4 - External Financing'!$I$13*P75+'Input 4 - External Financing'!$I$18*P80+'Input 4 - External Financing'!$I$19*P81+'Input 4 - External Financing'!$I$21*P83+'Input 4 - External Financing'!$I$22*P84+'Input 4 - External Financing'!$I$23*P85+'Input 4 - External Financing'!$I$26*P88+'Input 4 - External Financing'!$I$27*P89+'Input 4 - External Financing'!$I$28*P90+'Input 4 - External Financing'!$I$29*P91+'Input 4 - External Financing'!$I$30*P92+'Input 4 - External Financing'!$I$32*P94+'Input 4 - External Financing'!$I$33*P95+'Input 4 - External Financing'!$I$34*P96+'Input 4 - External Financing'!$I$35*P97+'Input 4 - External Financing'!$I$36*P98+'Input 4 - External Financing'!$I$38*P100+'Input 4 - External Financing'!$I$39*P101+'Input 4 - External Financing'!$I$40*P102+'Input 4 - External Financing'!$I$41*P103+'Input 4 - External Financing'!$I$42*P104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*P107+'Input 4 - External Financing'!$I$50*P108+'Input 4 - External Financing'!$I$51*P109+'Input 4 - External Financing'!$I$54*P111+'Input 4 - External Financing'!$I$55*P112+'Input 4 - External Financing'!$I$56*P113,'Input 4 - External Financing'!$I$54*P111+'Input 4 - External Financing'!$I$55*P112+'Input 4 - External Financing'!$I$56*P113+'Input 4 - External Financing'!$I$59*P116+'Input 4 - External Financing'!$I$60*P117+'Input 4 - External Financing'!$I$61*P118))/P122","v":3.1846722714411473},{"$f":"(('Input 4 - External Financing'!$I$10*Q72+'Input 4 - External Financing'!$I$11*Q73+'Input 4 - External Financing'!$I$12*Q74+'Input 4 - External Financing'!$I$13*Q75+'Input 4 - External Financing'!$I$18*Q80+'Input 4 - External Financing'!$I$19*Q81+'Input 4 - External Financing'!$I$21*Q83+'Input 4 - External Financing'!$I$22*Q84+'Input 4 - External Financing'!$I$23*Q85+'Input 4 - External Financing'!$I$26*Q88+'Input 4 - External Financing'!$I$27*Q89+'Input 4 - External Financing'!$I$28*Q90+'Input 4 - External Financing'!$I$29*Q91+'Input 4 - External Financing'!$I$30*Q92+'Input 4 - External Financing'!$I$32*Q94+'Input 4 - External Financing'!$I$33*Q95+'Input 4 - External Financing'!$I$34*Q96+'Input 4 - External Financing'!$I$35*Q97+'Input 4 - External Financing'!$I$36*Q98+'Input 4 - External Financing'!$I$38*Q100+'Input 4 - External Financing'!$I$39*Q101+'Input 4 - External Financing'!$I$40*Q102+'Input 4 - External Financing'!$I$41*Q103+'Input 4 - External Financing'!$I$42*Q104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*Q107+'Input 4 - External Financing'!$I$50*Q108+'Input 4 - External Financing'!$I$51*Q109+'Input 4 - External Financing'!$I$54*Q111+'Input 4 - External Financing'!$I$55*Q112+'Input 4 - External Financing'!$I$56*Q113,'Input 4 - External Financing'!$I$54*Q111+'Input 4 - External Financing'!$I$55*Q112+'Input 4 - External Financing'!$I$56*Q113+'Input 4 - External Financing'!$I$59*Q116+'Input 4 - External Financing'!$I$60*Q117+'Input 4 - External Financing'!$I$61*Q118))/Q122","v":2.669608108796214},{"$f":"(('Input 4 - External Financing'!$I$10*R72+'Input 4 - External Financing'!$I$11*R73+'Input 4 - External Financing'!$I$12*R74+'Input 4 - External Financing'!$I$13*R75+'Input 4 - External Financing'!$I$18*R80+'Input 4 - External Financing'!$I$19*R81+'Input 4 - External Financing'!$I$21*R83+'Input 4 - External Financing'!$I$22*R84+'Input 4 - External Financing'!$I$23*R85+'Input 4 - External Financing'!$I$26*R88+'Input 4 - External Financing'!$I$27*R89+'Input 4 - External Financing'!$I$28*R90+'Input 4 - External Financing'!$I$29*R91+'Input 4 - External Financing'!$I$30*R92+'Input 4 - External Financing'!$I$32*R94+'Input 4 - External Financing'!$I$33*R95+'Input 4 - External Financing'!$I$34*R96+'Input 4 - External Financing'!$I$35*R97+'Input 4 - External Financing'!$I$36*R98+'Input 4 - External Financing'!$I$38*R100+'Input 4 - External Financing'!$I$39*R101+'Input 4 - External Financing'!$I$40*R102+'Input 4 - External Financing'!$I$41*R103+'Input 4 - External Financing'!$I$42*R104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*R107+'Input 4 - External Financing'!$I$50*R108+'Input 4 - External Financing'!$I$51*R109+'Input 4 - External Financing'!$I$54*R111+'Input 4 - External Financing'!$I$55*R112+'Input 4 - External Financing'!$I$56*R113,'Input 4 - External Financing'!$I$54*R111+'Input 4 - External Financing'!$I$55*R112+'Input 4 - External Financing'!$I$56*R113+'Input 4 - External Financing'!$I$59*R116+'Input 4 - External Financing'!$I$60*R117+'Input 4 - External Financing'!$I$61*R118))/R122","v":2.6480606169685217},{"$f":"(('Input 4 - External Financing'!$I$10*S72+'Input 4 - External Financing'!$I$11*S73+'Input 4 - External Financing'!$I$12*S74+'Input 4 - External Financing'!$I$13*S75+'Input 4 - External Financing'!$I$18*S80+'Input 4 - External Financing'!$I$19*S81+'Input 4 - External Financing'!$I$21*S83+'Input 4 - External Financing'!$I$22*S84+'Input 4 - External Financing'!$I$23*S85+'Input 4 - External Financing'!$I$26*S88+'Input 4 - External Financing'!$I$27*S89+'Input 4 - External Financing'!$I$28*S90+'Input 4 - External Financing'!$I$29*S91+'Input 4 - External Financing'!$I$30*S92+'Input 4 - External Financing'!$I$32*S94+'Input 4 - External Financing'!$I$33*S95+'Input 4 - External Financing'!$I$34*S96+'Input 4 - External Financing'!$I$35*S97+'Input 4 - External Financing'!$I$36*S98+'Input 4 - External Financing'!$I$38*S100+'Input 4 - External Financing'!$I$39*S101+'Input 4 - External Financing'!$I$40*S102+'Input 4 - External Financing'!$I$41*S103+'Input 4 - External Financing'!$I$42*S104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*S107+'Input 4 - External Financing'!$I$50*S108+'Input 4 - External Financing'!$I$51*S109+'Input 4 - External Financing'!$I$54*S111+'Input 4 - External Financing'!$I$55*S112+'Input 4 - External Financing'!$I$56*S113,'Input 4 - External Financing'!$I$54*S111+'Input 4 - External Financing'!$I$55*S112+'Input 4 - External Financing'!$I$56*S113+'Input 4 - External Financing'!$I$59*S116+'Input 4 - External Financing'!$I$60*S117+'Input 4 - External Financing'!$I$61*S118))/S122","v":2.5541057347677505},{"$f":"(('Input 4 - External Financing'!$I$10*T72+'Input 4 - External Financing'!$I$11*T73+'Input 4 - External Financing'!$I$12*T74+'Input 4 - External Financing'!$I$13*T75+'Input 4 - External Financing'!$I$18*T80+'Input 4 - External Financing'!$I$19*T81+'Input 4 - External Financing'!$I$21*T83+'Input 4 - External Financing'!$I$22*T84+'Input 4 - External Financing'!$I$23*T85+'Input 4 - External Financing'!$I$26*T88+'Input 4 - External Financing'!$I$27*T89+'Input 4 - External Financing'!$I$28*T90+'Input 4 - External Financing'!$I$29*T91+'Input 4 - External Financing'!$I$30*T92+'Input 4 - External Financing'!$I$32*T94+'Input 4 - External Financing'!$I$33*T95+'Input 4 - External Financing'!$I$34*T96+'Input 4 - External Financing'!$I$35*T97+'Input 4 - External Financing'!$I$36*T98+'Input 4 - External Financing'!$I$38*T100+'Input 4 - External Financing'!$I$39*T101+'Input 4 - External Financing'!$I$40*T102+'Input 4 - External Financing'!$I$41*T103+'Input 4 - External Financing'!$I$42*T104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*T107+'Input 4 - External Financing'!$I$50*T108+'Input 4 - External Financing'!$I$51*T109+'Input 4 - External Financing'!$I$54*T111+'Input 4 - External Financing'!$I$55*T112+'Input 4 - External Financing'!$I$56*T113,'Input 4 - External Financing'!$I$54*T111+'Input 4 - External Financing'!$I$55*T112+'Input 4 - External Financing'!$I$56*T113+'Input 4 - External Financing'!$I$59*T116+'Input 4 - External Financing'!$I$60*T117+'Input 4 - External Financing'!$I$61*T118))/T122","v":2.4886450110250218},{"$f":"(('Input 4 - External Financing'!$I$10*U72+'Input 4 - External Financing'!$I$11*U73+'Input 4 - External Financing'!$I$12*U74+'Input 4 - External Financing'!$I$13*U75+'Input 4 - External Financing'!$I$18*U80+'Input 4 - External Financing'!$I$19*U81+'Input 4 - External Financing'!$I$21*U83+'Input 4 - External Financing'!$I$22*U84+'Input 4 - External Financing'!$I$23*U85+'Input 4 - External Financing'!$I$26*U88+'Input 4 - External Financing'!$I$27*U89+'Input 4 - External Financing'!$I$28*U90+'Input 4 - External Financing'!$I$29*U91+'Input 4 - External Financing'!$I$30*U92+'Input 4 - External Financing'!$I$32*U94+'Input 4 - External Financing'!$I$33*U95+'Input 4 - External Financing'!$I$34*U96+'Input 4 - External Financing'!$I$35*U97+'Input 4 - External Financing'!$I$36*U98+'Input 4 - External Financing'!$I$38*U100+'Input 4 - External Financing'!$I$39*U101+'Input 4 - External Financing'!$I$40*U102+'Input 4 - External Financing'!$I$41*U103+'Input 4 - External Financing'!$I$42*U104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*U107+'Input 4 - External Financing'!$I$50*U108+'Input 4 - External Financing'!$I$51*U109+'Input 4 - External Financing'!$I$54*U111+'Input 4 - External Financing'!$I$55*U112+'Input 4 - External Financing'!$I$56*U113,'Input 4 - External Financing'!$I$54*U111+'Input 4 - External Financing'!$I$55*U112+'Input 4 - External Financing'!$I$56*U113+'Input 4 - External Financing'!$I$59*U116+'Input 4 - External Financing'!$I$60*U117+'Input 4 - External Financing'!$I$61*U118))/U122","v":2.2476758112249864},{"$f":"(('Input 4 - External Financing'!$I$10*V72+'Input 4 - External Financing'!$I$11*V73+'Input 4 - External Financing'!$I$12*V74+'Input 4 - External Financing'!$I$13*V75+'Input 4 - External Financing'!$I$18*V80+'Input 4 - External Financing'!$I$19*V81+'Input 4 - External Financing'!$I$21*V83+'Input 4 - External Financing'!$I$22*V84+'Input 4 - External Financing'!$I$23*V85+'Input 4 - External Financing'!$I$26*V88+'Input 4 - External Financing'!$I$27*V89+'Input 4 - External Financing'!$I$28*V90+'Input 4 - External Financing'!$I$29*V91+'Input 4 - External Financing'!$I$30*V92+'Input 4 - External Financing'!$I$32*V94+'Input 4 - External Financing'!$I$33*V95+'Input 4 - External Financing'!$I$34*V96+'Input 4 - External Financing'!$I$35*V97+'Input 4 - External Financing'!$I$36*V98+'Input 4 - External Financing'!$I$38*V100+'Input 4 - External Financing'!$I$39*V101+'Input 4 - External Financing'!$I$40*V102+'Input 4 - External Financing'!$I$41*V103+'Input 4 - External Financing'!$I$42*V104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*V107+'Input 4 - External Financing'!$I$50*V108+'Input 4 - External Financing'!$I$51*V109+'Input 4 - External Financing'!$I$54*V111+'Input 4 - External Financing'!$I$55*V112+'Input 4 - External Financing'!$I$56*V113,'Input 4 - External Financing'!$I$54*V111+'Input 4 - External Financing'!$I$55*V112+'Input 4 - External Financing'!$I$56*V113+'Input 4 - External Financing'!$I$59*V116+'Input 4 - External Financing'!$I$60*V117+'Input 4 - External Financing'!$I$61*V118))/V122","v":1.7451989089810998},{"$f":"(('Input 4 - External Financing'!$I$10*W72+'Input 4 - External Financing'!$I$11*W73+'Input 4 - External Financing'!$I$12*W74+'Input 4 - External Financing'!$I$13*W75+'Input 4 - External Financing'!$I$18*W80+'Input 4 - External Financing'!$I$19*W81+'Input 4 - External Financing'!$I$21*W83+'Input 4 - External Financing'!$I$22*W84+'Input 4 - External Financing'!$I$23*W85+'Input 4 - External Financing'!$I$26*W88+'Input 4 - External Financing'!$I$27*W89+'Input 4 - External Financing'!$I$28*W90+'Input 4 - External Financing'!$I$29*W91+'Input 4 - External Financing'!$I$30*W92+'Input 4 - External Financing'!$I$32*W94+'Input 4 - External Financing'!$I$33*W95+'Input 4 - External Financing'!$I$34*W96+'Input 4 - External Financing'!$I$35*W97+'Input 4 - External Financing'!$I$36*W98+'Input 4 - External Financing'!$I$38*W100+'Input 4 - External Financing'!$I$39*W101+'Input 4 - External Financing'!$I$40*W102+'Input 4 - External Financing'!$I$41*W103+'Input 4 - External Financing'!$I$42*W104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*W107+'Input 4 - External Financing'!$I$50*W108+'Input 4 - External Financing'!$I$51*W109+'Input 4 - External Financing'!$I$54*W111+'Input 4 - External Financing'!$I$55*W112+'Input 4 - External Financing'!$I$56*W113,'Input 4 - External Financing'!$I$54*W111+'Input 4 - External Financing'!$I$55*W112+'Input 4 - External Financing'!$I$56*W113+'Input 4 - External Financing'!$I$59*W116+'Input 4 - External Financing'!$I$60*W117+'Input 4 - External Financing'!$I$61*W118))/W122","v":1.2166689782694591},{"$f":"(('Input 4 - External Financing'!$I$10*X72+'Input 4 - External Financing'!$I$11*X73+'Input 4 - External Financing'!$I$12*X74+'Input 4 - External Financing'!$I$13*X75+'Input 4 - External Financing'!$I$18*X80+'Input 4 - External Financing'!$I$19*X81+'Input 4 - External Financing'!$I$21*X83+'Input 4 - External Financing'!$I$22*X84+'Input 4 - External Financing'!$I$23*X85+'Input 4 - External Financing'!$I$26*X88+'Input 4 - External Financing'!$I$27*X89+'Input 4 - External Financing'!$I$28*X90+'Input 4 - External Financing'!$I$29*X91+'Input 4 - External Financing'!$I$30*X92+'Input 4 - External Financing'!$I$32*X94+'Input 4 - External Financing'!$I$33*X95+'Input 4 - External Financing'!$I$34*X96+'Input 4 - External Financing'!$I$35*X97+'Input 4 - External Financing'!$I$36*X98+'Input 4 - External Financing'!$I$38*X100+'Input 4 - External Financing'!$I$39*X101+'Input 4 - External Financing'!$I$40*X102+'Input 4 - External Financing'!$I$41*X103+'Input 4 - External Financing'!$I$42*X104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*X107+'Input 4 - External Financing'!$I$50*X108+'Input 4 - External Financing'!$I$51*X109+'Input 4 - External Financing'!$I$54*X111+'Input 4 - External Financing'!$I$55*X112+'Input 4 - External Financing'!$I$56*X113,'Input 4 - External Financing'!$I$54*X111+'Input 4 - External Financing'!$I$55*X112+'Input 4 - External Financing'!$I$56*X113+'Input 4 - External Financing'!$I$59*X116+'Input 4 - External Financing'!$I$60*X117+'Input 4 - External Financing'!$I$61*X118))/X122","v":0.78938708891501108},{"$f":"(('Input 4 - External Financing'!$I$10*Y72+'Input 4 - External Financing'!$I$11*Y73+'Input 4 - External Financing'!$I$12*Y74+'Input 4 - External Financing'!$I$13*Y75+'Input 4 - External Financing'!$I$18*Y80+'Input 4 - External Financing'!$I$19*Y81+'Input 4 - External Financing'!$I$21*Y83+'Input 4 - External Financing'!$I$22*Y84+'Input 4 - External Financing'!$I$23*Y85+'Input 4 - External Financing'!$I$26*Y88+'Input 4 - External Financing'!$I$27*Y89+'Input 4 - External Financing'!$I$28*Y90+'Input 4 - External Financing'!$I$29*Y91+'Input 4 - External Financing'!$I$30*Y92+'Input 4 - External Financing'!$I$32*Y94+'Input 4 - External Financing'!$I$33*Y95+'Input 4 - External Financing'!$I$34*Y96+'Input 4 - External Financing'!$I$35*Y97+'Input 4 - External Financing'!$I$36*Y98+'Input 4 - External Financing'!$I$38*Y100+'Input 4 - External Financing'!$I$39*Y101+'Input 4 - External Financing'!$I$40*Y102+'Input 4 - External Financing'!$I$41*Y103+'Input 4 - External Financing'!$I$42*Y104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*Y107+'Input 4 - External Financing'!$I$50*Y108+'Input 4 - External Financing'!$I$51*Y109+'Input 4 - External Financing'!$I$54*Y111+'Input 4 - External Financing'!$I$55*Y112+'Input 4 - External Financing'!$I$56*Y113,'Input 4 - External Financing'!$I$54*Y111+'Input 4 - External Financing'!$I$55*Y112+'Input 4 - External Financing'!$I$56*Y113+'Input 4 - External Financing'!$I$59*Y116+'Input 4 - External Financing'!$I$60*Y117+'Input 4 - External Financing'!$I$61*Y118))/Y122","v":0.38686031123547593},{"$f":"(('Input 4 - External Financing'!$I$10*Z72+'Input 4 - External Financing'!$I$11*Z73+'Input 4 - External Financing'!$I$12*Z74+'Input 4 - External Financing'!$I$13*Z75+'Input 4 - External Financing'!$I$18*Z80+'Input 4 - External Financing'!$I$19*Z81+'Input 4 - External Financing'!$I$21*Z83+'Input 4 - External Financing'!$I$22*Z84+'Input 4 - External Financing'!$I$23*Z85+'Input 4 - External Financing'!$I$26*Z88+'Input 4 - External Financing'!$I$27*Z89+'Input 4 - External Financing'!$I$28*Z90+'Input 4 - External Financing'!$I$29*Z91+'Input 4 - External Financing'!$I$30*Z92+'Input 4 - External Financing'!$I$32*Z94+'Input 4 - External Financing'!$I$33*Z95+'Input 4 - External Financing'!$I$34*Z96+'Input 4 - External Financing'!$I$35*Z97+'Input 4 - External Financing'!$I$36*Z98+'Input 4 - External Financing'!$I$38*Z100+'Input 4 - External Financing'!$I$39*Z101+'Input 4 - External Financing'!$I$40*Z102+'Input 4 - External Financing'!$I$41*Z103+'Input 4 - External Financing'!$I$42*Z104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$I$49*Z107+'Input 4 - External Financing'!$I$50*Z108+'Input 4 - External Financing'!$I$51*Z109+'Input 4 - External Financing'!$I$54*Z111+'Input 4 - External Financing'!$I$55*Z112+'Input 4 - External Financing'!$I$56*Z113,'Input 4 - External Financing'!$I$54*Z111+'Input 4 - External Financing'!$I$55*Z112+'Input 4 - External Financing'!$I$56*Z113+'Input 4 - External Financing'!$I$59*Z116+'Input 4 - External Financing'!$I$60*Z117+'Input 4 - External Financing'!$I$61*Z118))/Z122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DIS_GE_PCT"]
[{"$f":"++IF(START!L10=\"English\",translation!C685,IF(START!L10=\"French\",translation!D685,IF(START!L10=\"Portuguese\",translation!E685,translation!F685)))","v":"Grant implicit in new disbursements (US billion)"},null,null,null,null,{"$f":"F408*F122/100","v":172.77713902528248},249.63514830230983,305.38779919993664,345.23079239266417,283.00453709044928,208.6972265603404,94.423237563444843,157.27568884710644,157.28511671479902,157.13112820915404,157.13112820915404,157.13112820915404,157.13112820915404,157.13112820915404,157.13112820915401,157.13112820915401,125.70490256732323,94.27867692549242,62.852451283661615,31.426225641830808,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DIS_GE_USD"]
[{"$f":"++IF(START!L10=\"English\",translation!C686,IF(START!L10=\"French\",translation!D686,IF(START!L10=\"Portuguese\",translation!E686,translation!F686)))","v":"Average discount rate"},null,null,null,null,{"$f":"(('Input 4 - External Financing'!$E$10*F72+'Input 4 - External Financing'!$E$11*F73+'Input 4 - External Financing'!$E$12*F74+'Input 4 - External Financing'!$E$13*F75+'Input 4 - External Financing'!$E$18*F80+'Input 4 - External Financing'!$E$19*F81+'Input 4 - External Financing'!$E$21*F83+'Input 4 - External Financing'!$E$22*F84+'Input 4 - External Financing'!$E$23*F85+'Input 4 - External Financing'!$E$26*F88+'Input 4 - External Financing'!$E$27*F89+'Input 4 - External Financing'!$E$28*F90+'Input 4 - External Financing'!$E$29*F91+'Input 4 - External Financing'!$E$30*F92+'Input 4 - External Financing'!$E$32*F94+'Input 4 - External Financing'!$E$33*F95+'Input 4 - External Financing'!$E$34*F96+'Input 4 - External Financing'!$E$35*F97+'Input 4 - External Financing'!$E$36*F98+'Input 4 - External Financing'!$E$38*F100+'Input 4 - External Financing'!$E$39*F101+'Input 4 - External Financing'!$E$40*F102+'Input 4 - External Financing'!$E$41*F103+'Input 4 - External Financing'!$E$42*F104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*F107+'Input 4 - External Financing'!$E$50*F108+'Input 4 - External Financing'!$E$51*F109+'Input 4 - External Financing'!$E$54*F111+'Input 4 - External Financing'!$E$55*F112+'Input 4 - External Financing'!$E$56*F113,'Input 4 - External Financing'!$E$54*F111+'Input 4 - External Financing'!$E$55*F112+'Input 4 - External Financing'!$E$56*F113+'Input 4 - External Financing'!$E$59*F116+'Input 4 - External Financing'!$E$60*F117+'Input 4 - External Financing'!$E$61*F118))/F122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*G72+'Input 4 - External Financing'!$E$11*G73+'Input 4 - External Financing'!$E$12*G74+'Input 4 - External Financing'!$E$13*G75+'Input 4 - External Financing'!$E$18*G80+'Input 4 - External Financing'!$E$19*G81+'Input 4 - External Financing'!$E$21*G83+'Input 4 - External Financing'!$E$22*G84+'Input 4 - External Financing'!$E$23*G85+'Input 4 - External Financing'!$E$26*G88+'Input 4 - External Financing'!$E$27*G89+'Input 4 - External Financing'!$E$28*G90+'Input 4 - External Financing'!$E$29*G91+'Input 4 - External Financing'!$E$30*G92+'Input 4 - External Financing'!$E$32*G94+'Input 4 - External Financing'!$E$33*G95+'Input 4 - External Financing'!$E$34*G96+'Input 4 - External Financing'!$E$35*G97+'Input 4 - External Financing'!$E$36*G98+'Input 4 - External Financing'!$E$38*G100+'Input 4 - External Financing'!$E$39*G101+'Input 4 - External Financing'!$E$40*G102+'Input 4 - External Financing'!$E$41*G103+'Input 4 - External Financing'!$E$42*G104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*G107+'Input 4 - External Financing'!$E$50*G108+'Input 4 - External Financing'!$E$51*G109+'Input 4 - External Financing'!$E$54*G111+'Input 4 - External Financing'!$E$55*G112+'Input 4 - External Financing'!$E$56*G113,'Input 4 - External Financing'!$E$54*G111+'Input 4 - External Financing'!$E$55*G112+'Input 4 - External Financing'!$E$56*G113+'Input 4 - External Financing'!$E$59*G116+'Input 4 - External Financing'!$E$60*G117+'Input 4 - External Financing'!$E$61*G118))/G122*100","v":4.9408510801736076},{"$f":"(('Input 4 - External Financing'!$E$10*H72+'Input 4 - External Financing'!$E$11*H73+'Input 4 - External Financing'!$E$12*H74+'Input 4 - External Financing'!$E$13*H75+'Input 4 - External Financing'!$E$18*H80+'Input 4 - External Financing'!$E$19*H81+'Input 4 - External Financing'!$E$21*H83+'Input 4 - External Financing'!$E$22*H84+'Input 4 - External Financing'!$E$23*H85+'Input 4 - External Financing'!$E$26*H88+'Input 4 - External Financing'!$E$27*H89+'Input 4 - External Financing'!$E$28*H90+'Input 4 - External Financing'!$E$29*H91+'Input 4 - External Financing'!$E$30*H92+'Input 4 - External Financing'!$E$32*H94+'Input 4 - External Financing'!$E$33*H95+'Input 4 - External Financing'!$E$34*H96+'Input 4 - External Financing'!$E$35*H97+'Input 4 - External Financing'!$E$36*H98+'Input 4 - External Financing'!$E$38*H100+'Input 4 - External Financing'!$E$39*H101+'Input 4 - External Financing'!$E$40*H102+'Input 4 - External Financing'!$E$41*H103+'Input 4 - External Financing'!$E$42*H104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*H107+'Input 4 - External Financing'!$E$50*H108+'Input 4 - External Financing'!$E$51*H109+'Input 4 - External Financing'!$E$54*H111+'Input 4 - External Financing'!$E$55*H112+'Input 4 - External Financing'!$E$56*H113,'Input 4 - External Financing'!$E$54*H111+'Input 4 - External Financing'!$E$55*H112+'Input 4 - External Financing'!$E$56*H113+'Input 4 - External Financing'!$E$59*H116+'Input 4 - External Financing'!$E$60*H117+'Input 4 - External Financing'!$E$61*H118))/H122*100","v":4.6867229870583351},{"$f":"(('Input 4 - External Financing'!$E$10*I72+'Input 4 - External Financing'!$E$11*I73+'Input 4 - External Financing'!$E$12*I74+'Input 4 - External Financing'!$E$13*I75+'Input 4 - External Financing'!$E$18*I80+'Input 4 - External Financing'!$E$19*I81+'Input 4 - External Financing'!$E$21*I83+'Input 4 - External Financing'!$E$22*I84+'Input 4 - External Financing'!$E$23*I85+'Input 4 - External Financing'!$E$26*I88+'Input 4 - External Financing'!$E$27*I89+'Input 4 - External Financing'!$E$28*I90+'Input 4 - External Financing'!$E$29*I91+'Input 4 - External Financing'!$E$30*I92+'Input 4 - External Financing'!$E$32*I94+'Input 4 - External Financing'!$E$33*I95+'Input 4 - External Financing'!$E$34*I96+'Input 4 - External Financing'!$E$35*I97+'Input 4 - External Financing'!$E$36*I98+'Input 4 - External Financing'!$E$38*I100+'Input 4 - External Financing'!$E$39*I101+'Input 4 - External Financing'!$E$40*I102+'Input 4 - External Financing'!$E$41*I103+'Input 4 - External Financing'!$E$42*I104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*I107+'Input 4 - External Financing'!$E$50*I108+'Input 4 - External Financing'!$E$51*I109+'Input 4 - External Financing'!$E$54*I111+'Input 4 - External Financing'!$E$55*I112+'Input 4 - External Financing'!$E$56*I113,'Input 4 - External Financing'!$E$54*I111+'Input 4 - External Financing'!$E$55*I112+'Input 4 - External Financing'!$E$56*I113+'Input 4 - External Financing'!$E$59*I116+'Input 4 - External Financing'!$E$60*I117+'Input 4 - External Financing'!$E$61*I118))/I122*100","v":4.8354358216992308},{"$f":"(('Input 4 - External Financing'!$E$10*J72+'Input 4 - External Financing'!$E$11*J73+'Input 4 - External Financing'!$E$12*J74+'Input 4 - External Financing'!$E$13*J75+'Input 4 - External Financing'!$E$18*J80+'Input 4 - External Financing'!$E$19*J81+'Input 4 - External Financing'!$E$21*J83+'Input 4 - External Financing'!$E$22*J84+'Input 4 - External Financing'!$E$23*J85+'Input 4 - External Financing'!$E$26*J88+'Input 4 - External Financing'!$E$27*J89+'Input 4 - External Financing'!$E$28*J90+'Input 4 - External Financing'!$E$29*J91+'Input 4 - External Financing'!$E$30*J92+'Input 4 - External Financing'!$E$32*J94+'Input 4 - External Financing'!$E$33*J95+'Input 4 - External Financing'!$E$34*J96+'Input 4 - External Financing'!$E$35*J97+'Input 4 - External Financing'!$E$36*J98+'Input 4 - External Financing'!$E$38*J100+'Input 4 - External Financing'!$E$39*J101+'Input 4 - External Financing'!$E$40*J102+'Input 4 - External Financing'!$E$41*J103+'Input 4 - External Financing'!$E$42*J104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*J107+'Input 4 - External Financing'!$E$50*J108+'Input 4 - External Financing'!$E$51*J109+'Input 4 - External Financing'!$E$54*J111+'Input 4 - External Financing'!$E$55*J112+'Input 4 - External Financing'!$E$56*J113,'Input 4 - External Financing'!$E$54*J111+'Input 4 - External Financing'!$E$55*J112+'Input 4 - External Financing'!$E$56*J113+'Input 4 - External Financing'!$E$59*J116+'Input 4 - External Financing'!$E$60*J117+'Input 4 - External Financing'!$E$61*J118))/J122*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*K72+'Input 4 - External Financing'!$E$11*K73+'Input 4 - External Financing'!$E$12*K74+'Input 4 - External Financing'!$E$13*K75+'Input 4 - External Financing'!$E$18*K80+'Input 4 - External Financing'!$E$19*K81+'Input 4 - External Financing'!$E$21*K83+'Input 4 - External Financing'!$E$22*K84+'Input 4 - External Financing'!$E$23*K85+'Input 4 - External Financing'!$E$26*K88+'Input 4 - External Financing'!$E$27*K89+'Input 4 - External Financing'!$E$28*K90+'Input 4 - External Financing'!$E$29*K91+'Input 4 - External Financing'!$E$30*K92+'Input 4 - External Financing'!$E$32*K94+'Input 4 - External Financing'!$E$33*K95+'Input 4 - External Financing'!$E$34*K96+'Input 4 - External Financing'!$E$35*K97+'Input 4 - External Financing'!$E$36*K98+'Input 4 - External Financing'!$E$38*K100+'Input 4 - External Financing'!$E$39*K101+'Input 4 - External Financing'!$E$40*K102+'Input 4 - External Financing'!$E$41*K103+'Input 4 - External Financing'!$E$42*K104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*K107+'Input 4 - External Financing'!$E$50*K108+'Input 4 - External Financing'!$E$51*K109+'Input 4 - External Financing'!$E$54*K111+'Input 4 - External Financing'!$E$55*K112+'Input 4 - External Financing'!$E$56*K113,'Input 4 - External Financing'!$E$54*K111+'Input 4 - External Financing'!$E$55*K112+'Input 4 - External Financing'!$E$56*K113+'Input 4 - External Financing'!$E$59*K116+'Input 4 - External Financing'!$E$60*K117+'Input 4 - External Financing'!$E$61*K118))/K122*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*L72+'Input 4 - External Financing'!$E$11*L73+'Input 4 - External Financing'!$E$12*L74+'Input 4 - External Financing'!$E$13*L75+'Input 4 - External Financing'!$E$18*L80+'Input 4 - External Financing'!$E$19*L81+'Input 4 - External Financing'!$E$21*L83+'Input 4 - External Financing'!$E$22*L84+'Input 4 - External Financing'!$E$23*L85+'Input 4 - External Financing'!$E$26*L88+'Input 4 - External Financing'!$E$27*L89+'Input 4 - External Financing'!$E$28*L90+'Input 4 - External Financing'!$E$29*L91+'Input 4 - External Financing'!$E$30*L92+'Input 4 - External Financing'!$E$32*L94+'Input 4 - External Financing'!$E$33*L95+'Input 4 - External Financing'!$E$34*L96+'Input 4 - External Financing'!$E$35*L97+'Input 4 - External Financing'!$E$36*L98+'Input 4 - External Financing'!$E$38*L100+'Input 4 - External Financing'!$E$39*L101+'Input 4 - External Financing'!$E$40*L102+'Input 4 - External Financing'!$E$41*L103+'Input 4 - External Financing'!$E$42*L104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*L107+'Input 4 - External Financing'!$E$50*L108+'Input 4 - External Financing'!$E$51*L109+'Input 4 - External Financing'!$E$54*L111+'Input 4 - External Financing'!$E$55*L112+'Input 4 - External Financing'!$E$56*L113,'Input 4 - External Financing'!$E$54*L111+'Input 4 - External Financing'!$E$55*L112+'Input 4 - External Financing'!$E$56*L113+'Input 4 - External Financing'!$E$59*L116+'Input 4 - External Financing'!$E$60*L117+'Input 4 - External Financing'!$E$61*L118))/L122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*M72+'Input 4 - External Financing'!$E$11*M73+'Input 4 - External Financing'!$E$12*M74+'Input 4 - External Financing'!$E$13*M75+'Input 4 - External Financing'!$E$18*M80+'Input 4 - External Financing'!$E$19*M81+'Input 4 - External Financing'!$E$21*M83+'Input 4 - External Financing'!$E$22*M84+'Input 4 - External Financing'!$E$23*M85+'Input 4 - External Financing'!$E$26*M88+'Input 4 - External Financing'!$E$27*M89+'Input 4 - External Financing'!$E$28*M90+'Input 4 - External Financing'!$E$29*M91+'Input 4 - External Financing'!$E$30*M92+'Input 4 - External Financing'!$E$32*M94+'Input 4 - External Financing'!$E$33*M95+'Input 4 - External Financing'!$E$34*M96+'Input 4 - External Financing'!$E$35*M97+'Input 4 - External Financing'!$E$36*M98+'Input 4 - External Financing'!$E$38*M100+'Input 4 - External Financing'!$E$39*M101+'Input 4 - External Financing'!$E$40*M102+'Input 4 - External Financing'!$E$41*M103+'Input 4 - External Financing'!$E$42*M104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*M107+'Input 4 - External Financing'!$E$50*M108+'Input 4 - External Financing'!$E$51*M109+'Input 4 - External Financing'!$E$54*M111+'Input 4 - External Financing'!$E$55*M112+'Input 4 - External Financing'!$E$56*M113,'Input 4 - External Financing'!$E$54*M111+'Input 4 - External Financing'!$E$55*M112+'Input 4 - External Financing'!$E$56*M113+'Input 4 - External Financing'!$E$59*M116+'Input 4 - External Financing'!$E$60*M117+'Input 4 - External Financing'!$E$61*M118))/M122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*N72+'Input 4 - External Financing'!$E$11*N73+'Input 4 - External Financing'!$E$12*N74+'Input 4 - External Financing'!$E$13*N75+'Input 4 - External Financing'!$E$18*N80+'Input 4 - External Financing'!$E$19*N81+'Input 4 - External Financing'!$E$21*N83+'Input 4 - External Financing'!$E$22*N84+'Input 4 - External Financing'!$E$23*N85+'Input 4 - External Financing'!$E$26*N88+'Input 4 - External Financing'!$E$27*N89+'Input 4 - External Financing'!$E$28*N90+'Input 4 - External Financing'!$E$29*N91+'Input 4 - External Financing'!$E$30*N92+'Input 4 - External Financing'!$E$32*N94+'Input 4 - External Financing'!$E$33*N95+'Input 4 - External Financing'!$E$34*N96+'Input 4 - External Financing'!$E$35*N97+'Input 4 - External Financing'!$E$36*N98+'Input 4 - External Financing'!$E$38*N100+'Input 4 - External Financing'!$E$39*N101+'Input 4 - External Financing'!$E$40*N102+'Input 4 - External Financing'!$E$41*N103+'Input 4 - External Financing'!$E$42*N104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*N107+'Input 4 - External Financing'!$E$50*N108+'Input 4 - External Financing'!$E$51*N109+'Input 4 - External Financing'!$E$54*N111+'Input 4 - External Financing'!$E$55*N112+'Input 4 - External Financing'!$E$56*N113,'Input 4 - External Financing'!$E$54*N111+'Input 4 - External Financing'!$E$55*N112+'Input 4 - External Financing'!$E$56*N113+'Input 4 - External Financing'!$E$59*N116+'Input 4 - External Financing'!$E$60*N117+'Input 4 - External Financing'!$E$61*N118))/N122*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*O72+'Input 4 - External Financing'!$E$11*O73+'Input 4 - External Financing'!$E$12*O74+'Input 4 - External Financing'!$E$13*O75+'Input 4 - External Financing'!$E$18*O80+'Input 4 - External Financing'!$E$19*O81+'Input 4 - External Financing'!$E$21*O83+'Input 4 - External Financing'!$E$22*O84+'Input 4 - External Financing'!$E$23*O85+'Input 4 - External Financing'!$E$26*O88+'Input 4 - External Financing'!$E$27*O89+'Input 4 - External Financing'!$E$28*O90+'Input 4 - External Financing'!$E$29*O91+'Input 4 - External Financing'!$E$30*O92+'Input 4 - External Financing'!$E$32*O94+'Input 4 - External Financing'!$E$33*O95+'Input 4 - External Financing'!$E$34*O96+'Input 4 - External Financing'!$E$35*O97+'Input 4 - External Financing'!$E$36*O98+'Input 4 - External Financing'!$E$38*O100+'Input 4 - External Financing'!$E$39*O101+'Input 4 - External Financing'!$E$40*O102+'Input 4 - External Financing'!$E$41*O103+'Input 4 - External Financing'!$E$42*O104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*O107+'Input 4 - External Financing'!$E$50*O108+'Input 4 - External Financing'!$E$51*O109+'Input 4 - External Financing'!$E$54*O111+'Input 4 - External Financing'!$E$55*O112+'Input 4 - External Financing'!$E$56*O113,'Input 4 - External Financing'!$E$54*O111+'Input 4 - External Financing'!$E$55*O112+'Input 4 - External Financing'!$E$56*O113+'Input 4 - External Financing'!$E$59*O116+'Input 4 - External Financing'!$E$60*O117+'Input 4 - External Financing'!$E$61*O118))/O122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*P72+'Input 4 - External Financing'!$E$11*P73+'Input 4 - External Financing'!$E$12*P74+'Input 4 - External Financing'!$E$13*P75+'Input 4 - External Financing'!$E$18*P80+'Input 4 - External Financing'!$E$19*P81+'Input 4 - External Financing'!$E$21*P83+'Input 4 - External Financing'!$E$22*P84+'Input 4 - External Financing'!$E$23*P85+'Input 4 - External Financing'!$E$26*P88+'Input 4 - External Financing'!$E$27*P89+'Input 4 - External Financing'!$E$28*P90+'Input 4 - External Financing'!$E$29*P91+'Input 4 - External Financing'!$E$30*P92+'Input 4 - External Financing'!$E$32*P94+'Input 4 - External Financing'!$E$33*P95+'Input 4 - External Financing'!$E$34*P96+'Input 4 - External Financing'!$E$35*P97+'Input 4 - External Financing'!$E$36*P98+'Input 4 - External Financing'!$E$38*P100+'Input 4 - External Financing'!$E$39*P101+'Input 4 - External Financing'!$E$40*P102+'Input 4 - External Financing'!$E$41*P103+'Input 4 - External Financing'!$E$42*P104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*P107+'Input 4 - External Financing'!$E$50*P108+'Input 4 - External Financing'!$E$51*P109+'Input 4 - External Financing'!$E$54*P111+'Input 4 - External Financing'!$E$55*P112+'Input 4 - External Financing'!$E$56*P113,'Input 4 - External Financing'!$E$54*P111+'Input 4 - External Financing'!$E$55*P112+'Input 4 - External Financing'!$E$56*P113+'Input 4 - External Financing'!$E$59*P116+'Input 4 - External Financing'!$E$60*P117+'Input 4 - External Financing'!$E$61*P118))/P122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*Q72+'Input 4 - External Financing'!$E$11*Q73+'Input 4 - External Financing'!$E$12*Q74+'Input 4 - External Financing'!$E$13*Q75+'Input 4 - External Financing'!$E$18*Q80+'Input 4 - External Financing'!$E$19*Q81+'Input 4 - External Financing'!$E$21*Q83+'Input 4 - External Financing'!$E$22*Q84+'Input 4 - External Financing'!$E$23*Q85+'Input 4 - External Financing'!$E$26*Q88+'Input 4 - External Financing'!$E$27*Q89+'Input 4 - External Financing'!$E$28*Q90+'Input 4 - External Financing'!$E$29*Q91+'Input 4 - External Financing'!$E$30*Q92+'Input 4 - External Financing'!$E$32*Q94+'Input 4 - External Financing'!$E$33*Q95+'Input 4 - External Financing'!$E$34*Q96+'Input 4 - External Financing'!$E$35*Q97+'Input 4 - External Financing'!$E$36*Q98+'Input 4 - External Financing'!$E$38*Q100+'Input 4 - External Financing'!$E$39*Q101+'Input 4 - External Financing'!$E$40*Q102+'Input 4 - External Financing'!$E$41*Q103+'Input 4 - External Financing'!$E$42*Q104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*Q107+'Input 4 - External Financing'!$E$50*Q108+'Input 4 - External Financing'!$E$51*Q109+'Input 4 - External Financing'!$E$54*Q111+'Input 4 - External Financing'!$E$55*Q112+'Input 4 - External Financing'!$E$56*Q113,'Input 4 - External Financing'!$E$54*Q111+'Input 4 - External Financing'!$E$55*Q112+'Input 4 - External Financing'!$E$56*Q113+'Input 4 - External Financing'!$E$59*Q116+'Input 4 - External Financing'!$E$60*Q117+'Input 4 - External Financing'!$E$61*Q118))/Q122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*R72+'Input 4 - External Financing'!$E$11*R73+'Input 4 - External Financing'!$E$12*R74+'Input 4 - External Financing'!$E$13*R75+'Input 4 - External Financing'!$E$18*R80+'Input 4 - External Financing'!$E$19*R81+'Input 4 - External Financing'!$E$21*R83+'Input 4 - External Financing'!$E$22*R84+'Input 4 - External Financing'!$E$23*R85+'Input 4 - External Financing'!$E$26*R88+'Input 4 - External Financing'!$E$27*R89+'Input 4 - External Financing'!$E$28*R90+'Input 4 - External Financing'!$E$29*R91+'Input 4 - External Financing'!$E$30*R92+'Input 4 - External Financing'!$E$32*R94+'Input 4 - External Financing'!$E$33*R95+'Input 4 - External Financing'!$E$34*R96+'Input 4 - External Financing'!$E$35*R97+'Input 4 - External Financing'!$E$36*R98+'Input 4 - External Financing'!$E$38*R100+'Input 4 - External Financing'!$E$39*R101+'Input 4 - External Financing'!$E$40*R102+'Input 4 - External Financing'!$E$41*R103+'Input 4 - External Financing'!$E$42*R104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*R107+'Input 4 - External Financing'!$E$50*R108+'Input 4 - External Financing'!$E$51*R109+'Input 4 - External Financing'!$E$54*R111+'Input 4 - External Financing'!$E$55*R112+'Input 4 - External Financing'!$E$56*R113,'Input 4 - External Financing'!$E$54*R111+'Input 4 - External Financing'!$E$55*R112+'Input 4 - External Financing'!$E$56*R113+'Input 4 - External Financing'!$E$59*R116+'Input 4 - External Financing'!$E$60*R117+'Input 4 - External Financing'!$E$61*R118))/R122*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*S72+'Input 4 - External Financing'!$E$11*S73+'Input 4 - External Financing'!$E$12*S74+'Input 4 - External Financing'!$E$13*S75+'Input 4 - External Financing'!$E$18*S80+'Input 4 - External Financing'!$E$19*S81+'Input 4 - External Financing'!$E$21*S83+'Input 4 - External Financing'!$E$22*S84+'Input 4 - External Financing'!$E$23*S85+'Input 4 - External Financing'!$E$26*S88+'Input 4 - External Financing'!$E$27*S89+'Input 4 - External Financing'!$E$28*S90+'Input 4 - External Financing'!$E$29*S91+'Input 4 - External Financing'!$E$30*S92+'Input 4 - External Financing'!$E$32*S94+'Input 4 - External Financing'!$E$33*S95+'Input 4 - External Financing'!$E$34*S96+'Input 4 - External Financing'!$E$35*S97+'Input 4 - External Financing'!$E$36*S98+'Input 4 - External Financing'!$E$38*S100+'Input 4 - External Financing'!$E$39*S101+'Input 4 - External Financing'!$E$40*S102+'Input 4 - External Financing'!$E$41*S103+'Input 4 - External Financing'!$E$42*S104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*S107+'Input 4 - External Financing'!$E$50*S108+'Input 4 - External Financing'!$E$51*S109+'Input 4 - External Financing'!$E$54*S111+'Input 4 - External Financing'!$E$55*S112+'Input 4 - External Financing'!$E$56*S113,'Input 4 - External Financing'!$E$54*S111+'Input 4 - External Financing'!$E$55*S112+'Input 4 - External Financing'!$E$56*S113+'Input 4 - External Financing'!$E$59*S116+'Input 4 - External Financing'!$E$60*S117+'Input 4 - External Financing'!$E$61*S118))/S122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*T72+'Input 4 - External Financing'!$E$11*T73+'Input 4 - External Financing'!$E$12*T74+'Input 4 - External Financing'!$E$13*T75+'Input 4 - External Financing'!$E$18*T80+'Input 4 - External Financing'!$E$19*T81+'Input 4 - External Financing'!$E$21*T83+'Input 4 - External Financing'!$E$22*T84+'Input 4 - External Financing'!$E$23*T85+'Input 4 - External Financing'!$E$26*T88+'Input 4 - External Financing'!$E$27*T89+'Input 4 - External Financing'!$E$28*T90+'Input 4 - External Financing'!$E$29*T91+'Input 4 - External Financing'!$E$30*T92+'Input 4 - External Financing'!$E$32*T94+'Input 4 - External Financing'!$E$33*T95+'Input 4 - External Financing'!$E$34*T96+'Input 4 - External Financing'!$E$35*T97+'Input 4 - External Financing'!$E$36*T98+'Input 4 - External Financing'!$E$38*T100+'Input 4 - External Financing'!$E$39*T101+'Input 4 - External Financing'!$E$40*T102+'Input 4 - External Financing'!$E$41*T103+'Input 4 - External Financing'!$E$42*T104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*T107+'Input 4 - External Financing'!$E$50*T108+'Input 4 - External Financing'!$E$51*T109+'Input 4 - External Financing'!$E$54*T111+'Input 4 - External Financing'!$E$55*T112+'Input 4 - External Financing'!$E$56*T113,'Input 4 - External Financing'!$E$54*T111+'Input 4 - External Financing'!$E$55*T112+'Input 4 - External Financing'!$E$56*T113+'Input 4 - External Financing'!$E$59*T116+'Input 4 - External Financing'!$E$60*T117+'Input 4 - External Financing'!$E$61*T118))/T122*100","v":5.0000000000000018},{"$f":"(('Input 4 - External Financing'!$E$10*U72+'Input 4 - External Financing'!$E$11*U73+'Input 4 - External Financing'!$E$12*U74+'Input 4 - External Financing'!$E$13*U75+'Input 4 - External Financing'!$E$18*U80+'Input 4 - External Financing'!$E$19*U81+'Input 4 - External Financing'!$E$21*U83+'Input 4 - External Financing'!$E$22*U84+'Input 4 - External Financing'!$E$23*U85+'Input 4 - External Financing'!$E$26*U88+'Input 4 - External Financing'!$E$27*U89+'Input 4 - External Financing'!$E$28*U90+'Input 4 - External Financing'!$E$29*U91+'Input 4 - External Financing'!$E$30*U92+'Input 4 - External Financing'!$E$32*U94+'Input 4 - External Financing'!$E$33*U95+'Input 4 - External Financing'!$E$34*U96+'Input 4 - External Financing'!$E$35*U97+'Input 4 - External Financing'!$E$36*U98+'Input 4 - External Financing'!$E$38*U100+'Input 4 - External Financing'!$E$39*U101+'Input 4 - External Financing'!$E$40*U102+'Input 4 - External Financing'!$E$41*U103+'Input 4 - External Financing'!$E$42*U104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*U107+'Input 4 - External Financing'!$E$50*U108+'Input 4 - External Financing'!$E$51*U109+'Input 4 - External Financing'!$E$54*U111+'Input 4 - External Financing'!$E$55*U112+'Input 4 - External Financing'!$E$56*U113,'Input 4 - External Financing'!$E$54*U111+'Input 4 - External Financing'!$E$55*U112+'Input 4 - External Financing'!$E$56*U113+'Input 4 - External Financing'!$E$59*U116+'Input 4 - External Financing'!$E$60*U117+'Input 4 - External Financing'!$E$61*U118))/U122*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*V72+'Input 4 - External Financing'!$E$11*V73+'Input 4 - External Financing'!$E$12*V74+'Input 4 - External Financing'!$E$13*V75+'Input 4 - External Financing'!$E$18*V80+'Input 4 - External Financing'!$E$19*V81+'Input 4 - External Financing'!$E$21*V83+'Input 4 - External Financing'!$E$22*V84+'Input 4 - External Financing'!$E$23*V85+'Input 4 - External Financing'!$E$26*V88+'Input 4 - External Financing'!$E$27*V89+'Input 4 - External Financing'!$E$28*V90+'Input 4 - External Financing'!$E$29*V91+'Input 4 - External Financing'!$E$30*V92+'Input 4 - External Financing'!$E$32*V94+'Input 4 - External Financing'!$E$33*V95+'Input 4 - External Financing'!$E$34*V96+'Input 4 - External Financing'!$E$35*V97+'Input 4 - External Financing'!$E$36*V98+'Input 4 - External Financing'!$E$38*V100+'Input 4 - External Financing'!$E$39*V101+'Input 4 - External Financing'!$E$40*V102+'Input 4 - External Financing'!$E$41*V103+'Input 4 - External Financing'!$E$42*V104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*V107+'Input 4 - External Financing'!$E$50*V108+'Input 4 - External Financing'!$E$51*V109+'Input 4 - External Financing'!$E$54*V111+'Input 4 - External Financing'!$E$55*V112+'Input 4 - External Financing'!$E$56*V113,'Input 4 - External Financing'!$E$54*V111+'Input 4 - External Financing'!$E$55*V112+'Input 4 - External Financing'!$E$56*V113+'Input 4 - External Financing'!$E$59*V116+'Input 4 - External Financing'!$E$60*V117+'Input 4 - External Financing'!$E$61*V118))/V122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*W72+'Input 4 - External Financing'!$E$11*W73+'Input 4 - External Financing'!$E$12*W74+'Input 4 - External Financing'!$E$13*W75+'Input 4 - External Financing'!$E$18*W80+'Input 4 - External Financing'!$E$19*W81+'Input 4 - External Financing'!$E$21*W83+'Input 4 - External Financing'!$E$22*W84+'Input 4 - External Financing'!$E$23*W85+'Input 4 - External Financing'!$E$26*W88+'Input 4 - External Financing'!$E$27*W89+'Input 4 - External Financing'!$E$28*W90+'Input 4 - External Financing'!$E$29*W91+'Input 4 - External Financing'!$E$30*W92+'Input 4 - External Financing'!$E$32*W94+'Input 4 - External Financing'!$E$33*W95+'Input 4 - External Financing'!$E$34*W96+'Input 4 - External Financing'!$E$35*W97+'Input 4 - External Financing'!$E$36*W98+'Input 4 - External Financing'!$E$38*W100+'Input 4 - External Financing'!$E$39*W101+'Input 4 - External Financing'!$E$40*W102+'Input 4 - External Financing'!$E$41*W103+'Input 4 - External Financing'!$E$42*W104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*W107+'Input 4 - External Financing'!$E$50*W108+'Input 4 - External Financing'!$E$51*W109+'Input 4 - External Financing'!$E$54*W111+'Input 4 - External Financing'!$E$55*W112+'Input 4 - External Financing'!$E$56*W113,'Input 4 - External Financing'!$E$54*W111+'Input 4 - External Financing'!$E$55*W112+'Input 4 - External Financing'!$E$56*W113+'Input 4 - External Financing'!$E$59*W116+'Input 4 - External Financing'!$E$60*W117+'Input 4 - External Financing'!$E$61*W118))/W122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*X72+'Input 4 - External Financing'!$E$11*X73+'Input 4 - External Financing'!$E$12*X74+'Input 4 - External Financing'!$E$13*X75+'Input 4 - External Financing'!$E$18*X80+'Input 4 - External Financing'!$E$19*X81+'Input 4 - External Financing'!$E$21*X83+'Input 4 - External Financing'!$E$22*X84+'Input 4 - External Financing'!$E$23*X85+'Input 4 - External Financing'!$E$26*X88+'Input 4 - External Financing'!$E$27*X89+'Input 4 - External Financing'!$E$28*X90+'Input 4 - External Financing'!$E$29*X91+'Input 4 - External Financing'!$E$30*X92+'Input 4 - External Financing'!$E$32*X94+'Input 4 - External Financing'!$E$33*X95+'Input 4 - External Financing'!$E$34*X96+'Input 4 - External Financing'!$E$35*X97+'Input 4 - External Financing'!$E$36*X98+'Input 4 - External Financing'!$E$38*X100+'Input 4 - External Financing'!$E$39*X101+'Input 4 - External Financing'!$E$40*X102+'Input 4 - External Financing'!$E$41*X103+'Input 4 - External Financing'!$E$42*X104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*X107+'Input 4 - External Financing'!$E$50*X108+'Input 4 - External Financing'!$E$51*X109+'Input 4 - External Financing'!$E$54*X111+'Input 4 - External Financing'!$E$55*X112+'Input 4 - External Financing'!$E$56*X113,'Input 4 - External Financing'!$E$54*X111+'Input 4 - External Financing'!$E$55*X112+'Input 4 - External Financing'!$E$56*X113+'Input 4 - External Financing'!$E$59*X116+'Input 4 - External Financing'!$E$60*X117+'Input 4 - External Financing'!$E$61*X118))/X122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*Y72+'Input 4 - External Financing'!$E$11*Y73+'Input 4 - External Financing'!$E$12*Y74+'Input 4 - External Financing'!$E$13*Y75+'Input 4 - External Financing'!$E$18*Y80+'Input 4 - External Financing'!$E$19*Y81+'Input 4 - External Financing'!$E$21*Y83+'Input 4 - External Financing'!$E$22*Y84+'Input 4 - External Financing'!$E$23*Y85+'Input 4 - External Financing'!$E$26*Y88+'Input 4 - External Financing'!$E$27*Y89+'Input 4 - External Financing'!$E$28*Y90+'Input 4 - External Financing'!$E$29*Y91+'Input 4 - External Financing'!$E$30*Y92+'Input 4 - External Financing'!$E$32*Y94+'Input 4 - External Financing'!$E$33*Y95+'Input 4 - External Financing'!$E$34*Y96+'Input 4 - External Financing'!$E$35*Y97+'Input 4 - External Financing'!$E$36*Y98+'Input 4 - External Financing'!$E$38*Y100+'Input 4 - External Financing'!$E$39*Y101+'Input 4 - External Financing'!$E$40*Y102+'Input 4 - External Financing'!$E$41*Y103+'Input 4 - External Financing'!$E$42*Y104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*Y107+'Input 4 - External Financing'!$E$50*Y108+'Input 4 - External Financing'!$E$51*Y109+'Input 4 - External Financing'!$E$54*Y111+'Input 4 - External Financing'!$E$55*Y112+'Input 4 - External Financing'!$E$56*Y113,'Input 4 - External Financing'!$E$54*Y111+'Input 4 - External Financing'!$E$55*Y112+'Input 4 - External Financing'!$E$56*Y113+'Input 4 - External Financing'!$E$59*Y116+'Input 4 - External Financing'!$E$60*Y117+'Input 4 - External Financing'!$E$61*Y118))/Y122*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*Z72+'Input 4 - External Financing'!$E$11*Z73+'Input 4 - External Financing'!$E$12*Z74+'Input 4 - External Financing'!$E$13*Z75+'Input 4 - External Financing'!$E$18*Z80+'Input 4 - External Financing'!$E$19*Z81+'Input 4 - External Financing'!$E$21*Z83+'Input 4 - External Financing'!$E$22*Z84+'Input 4 - External Financing'!$E$23*Z85+'Input 4 - External Financing'!$E$26*Z88+'Input 4 - External Financing'!$E$27*Z89+'Input 4 - External Financing'!$E$28*Z90+'Input 4 - External Financing'!$E$29*Z91+'Input 4 - External Financing'!$E$30*Z92+'Input 4 - External Financing'!$E$32*Z94+'Input 4 - External Financing'!$E$33*Z95+'Input 4 - External Financing'!$E$34*Z96+'Input 4 - External Financing'!$E$35*Z97+'Input 4 - External Financing'!$E$36*Z98+'Input 4 - External Financing'!$E$38*Z100+'Input 4 - External Financing'!$E$39*Z101+'Input 4 - External Financing'!$E$40*Z102+'Input 4 - External Financing'!$E$41*Z103+'Input 4 - External Financing'!$E$42*Z104)+IF($C$120=lookup!$X$4,'Input 4 - External Financing'!$E$49*Z107+'Input 4 - External Financing'!$E$50*Z108+'Input 4 - External Financing'!$E$51*Z109+'Input 4 - External Financing'!$E$54*Z111+'Input 4 - External Financing'!$E$55*Z112+'Input 4 - External Financing'!$E$56*Z113,'Input 4 - External Financing'!$E$54*Z111+'Input 4 - External Financing'!$E$55*Z112+'Input 4 - External Financing'!$E$56*Z113+'Input 4 - External Financing'!$E$59*Z116+'Input 4 - External Financing'!$E$60*Z117+'Input 4 - External Financing'!$E$61*Z118))/Z122*100","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIS_RATE_AVG"]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C689,IF(START!L10=\"French\",translation!D689,IF(START!L10=\"Portuguese\",translation!E689,translation!F689)))","v":"1/ After rescheduling if a rescheduling has been agreed or is imminent. For HIPCs that have reached their decision or completion points, "}]
[{"$f":"++IF(START!L10=\"English\",translation!C690,IF(START!L10=\"French\",translation!D690,IF(START!L10=\"Portuguese\",translation!E690,translation!F690)))","v":"enter debt service due after HIPC assistance (including additional bilateral assistance for completion point cases)."}]
[]
[]
[{"$f":"+'Macro-Debt_Data'!E54","v":"Concessional loans"},{"$f":"'Input 1 - Basics'!B15","v":"Minimum Concessionality Requirement"},null,{"$f":"+IF(ISNUMBER('Input 1 - Basics'!C15),('Input 1 - Basics'!C15),0.35)","v":0.35},null,{"$f":"+SUM(F419:F443)","v":150},{"$f":"+SUM(G419:G443)","v":120},219.697960357341,210.62,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"}]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,F72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,G72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,H72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,I72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,J72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,K72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,L72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,M72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,N72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,O72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,P72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,Q72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,R72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,S72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,T72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,U72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,V72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,W72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,X72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,Y72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$417,Z72,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - regular"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,F73,0)","v":150},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,G73,0)","v":20},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,H73,0)","v":114.697960357341},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,I73,0)","v":105.62},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,J73,0)","v":200},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,K73,0)","v":200},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,L73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,M73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,N73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,O73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,P73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,Q73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,R73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,S73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,T73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,U73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,V73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,W73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,X73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,Y73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$417,Z73,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - 50Y loans"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,F74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,G74,0)","v":100},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,H74,0)","v":100},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,I74,0)","v":100},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,J74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,K74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,L74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,M74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,N74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,O74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,P74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,Q74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,R74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,S74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,T74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,U74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,V74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,W74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,X74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,Y74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$417,Z74,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"IDA - SML"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,F75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,G75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,H75,0)","v":5},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,I75,0)","v":5},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,J75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,K75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,L75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,M75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,N75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,O75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,P75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,Q75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,R75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,S75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,T75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,U75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,V75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,W75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,X75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,Y75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$417,Z75,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"MULTI1"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,F80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,G80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,H80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,I80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,J80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,K80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,L80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,M80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,N80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,O80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,P80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,Q80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,R80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,S80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,T80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,U80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,V80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,W80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,X80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,Y80,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I18/100>=$D$417,Z80,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"MULTI2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,F81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,G81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,H81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,I81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,J81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,K81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,L81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,M81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,N81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,O81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,P81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,Q81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,R81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,S81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,T81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,U81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,V81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,W81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,X81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,Y81,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I19/100>=$D$417,Z81,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"   Paris Club"}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"Export Credit Agencies"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,F88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,G88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,H88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,I88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,J88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,K88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,L88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,M88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,N88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,O88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,P88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,Q88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,R88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,S88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,T88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,U88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,V88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,W88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,X88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,Y88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$417,Z88,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$27","v":"PC2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,F89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,G89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,H89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,I89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,J89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,K89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,L89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,M89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,N89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,O89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,P89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,Q89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,R89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,S89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,T89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,U89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,V89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,W89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,X89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,Y89,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I27/100>=$D$417,Z89,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"PC3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,F90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,G90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,H90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,I90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,J90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,K90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,L90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,M90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,N90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,O90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,P90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,Q90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,R90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,S90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,T90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,U90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,V90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,W90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,X90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,Y90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$417,Z90,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"PC4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,F91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,G91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,H91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,I91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,J91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,K91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,L91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,M91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,N91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,O91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,P91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,Q91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,R91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,S91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,T91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,U91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,V91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,W91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,X91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,Y91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$417,Z91,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"PC5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,F92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,G92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,H92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,I92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,J92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,K92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,L92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,M92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,N92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,O92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,P92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,Q92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,R92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,S92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,T92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,U92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,V92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,W92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,X92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,Y92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$417,Z92,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"Export Import Bank of NPC"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,F94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,G94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,H94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,I94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,J94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,K94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,L94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,M94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,N94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,O94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,P94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,Q94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,R94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,S94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,T94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,U94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,V94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,W94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,X94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,Y94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$417,Z94,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"NPC2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,F95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,G95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,H95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,I95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,J95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,K95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,L95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,M95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,N95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,O95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,P95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,Q95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,R95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,S95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,T95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,U95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,V95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,W95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,X95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,Y95,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I33/100>=$D$417,Z95,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"NPC3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,F96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,G96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,H96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,I96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,J96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,K96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,L96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,M96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,N96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,O96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,P96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,Q96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,R96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,S96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,T96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,U96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,V96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,W96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,X96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,Y96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$417,Z96,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"NPC4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,F97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,G97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,H97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,I97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,J97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,K97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,L97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,M97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,N97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,O97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,P97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,Q97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,R97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,S97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,T97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,U97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,V97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,W97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,X97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,Y97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$417,Z97,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"NPC5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,F98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,G98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,H98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,I98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,J98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,K98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,L98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,M98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,N98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,O98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,P98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,Q98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,R98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,S98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,T98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,U98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,V98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,W98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,X98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,Y98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$417,Z98,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"Commercial"}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,F100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,G100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,H100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,I100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,J100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,K100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,L100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,M100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,N100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,O100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,P100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,Q100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,R100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,S100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,T100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,U100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,V100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,W100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,X100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,Y100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$417,Z100,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,F101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,G101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,H101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,I101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,J101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,K101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,L101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,M101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,N101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,O101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,P101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,Q101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,R101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,S101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,T101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,U101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,V101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,W101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,X101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,Y101,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I39/100>=$D$417,Z101,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,F102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,G102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,H102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,I102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,J102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,K102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,L102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,M102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,N102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,O102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,P102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,Q102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,R102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,S102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,T102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,U102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,V102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,W102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,X102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,Y102,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I40/100>=$D$417,Z102,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,F103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,G103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,H103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,I103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,J103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,K103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,L103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,M103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,N103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,O103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,P103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,Q103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,R103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,S103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,T103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,U103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,V103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,W103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,X103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,Y103,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I41/100>=$D$417,Z103,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,F104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,G104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,H104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,I104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,J104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,K104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,L104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,M104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,N104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,O104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,P104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,Q104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,R104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,S104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,T104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,U104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,V104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,W104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,X104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,Y104,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I42/100>=$D$417,Z104,0)","v":0}]

{"sheet":"Dom_Debt_Data","index":35,"n_rows":34,"n_cols":42,"rows_kept":34,"cut":false,"hidden":false,"merged":[[2,2,2,39],[5,5,5,13]]}
[null,null,null,"Current file name:"]
[null,null,"Worksheet for Calculation of Domestic Debt Indicators",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-Year","10-Year","Projected","Projected",null,"Projected"]
[null,null,null,null,null,{"$f":"INDIRECT(\"'[\" & $D$2 & \"]Output 1-2 - Public DSA'!E5\")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"First year of proj.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard","Historical","Average ","Average ",null,"Average "]
[null,null,null,{"$f":"E7-1","v":2013},2014,2015,2016,2017,2018,{"$f":"K7-1","v":2019},{"$f":"L7-1","v":2020},{"$f":"M7-1","v":2021},{"$f":"N7-1","v":2022},{"$f":"O7-1","v":2023},{"$f":"'Input 1 - Basics'!$C$18","v":2024},{"$f":"O7+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Deviation","Average","Next five years","Next 6-20 years",null,{"$f":"CONCATENATE(O7,\" - \", AI7)","v":"2024 - 2044"}]
["Variable Check"]
[]
["Domestic debt to GDP ratio",null,"Domestic debt / GDP",{"$f":"IFERROR(IF((D11-D12)<0,0,D11-D12), NA())","v":15.145031079866998},{"$f":"IFERROR(IF((E11-E12)<0,0,E11-E12), NA())","v":14.177355927026333},14.784553229850225,15.342520446933833,14.755761232650293,16.137616510154146,18.395738064757072,23.330573810412446,25.527113779979388,23.744124618443145,24.943376626622594,19.744992794678083,17.537811121391293,16.067915039102523,14.789943947928634,14.34658274557146,13.001708114559428,13.26172321555503,14.325088356539304,14.429847006568785,14.159968569277339,13.544346946594914,12.792678769293772,12.203208596155562,11.735319239306023,11.186910979279574,10.508455361042593,10.191546929805909,9.8263216981471366,9.686316014678674,9.4474045147800112,9.1189042977714827,null,null,{"$f":"AVERAGE(E10:N10)","v":19.113873424682946},{"$f":"AVERAGE(O10:S10)","v":16.497449129734399},{"$f":"AVERAGE(T10:AI10)","v":11.838734288084721},null,{"$f":"AVERAGE(O10:AI10)","v":12.94795210752512}]
[{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Baseline - public\"\" sheet.\")","v":"Public sector debt 1/"},null,"Public sector debt 1/",{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(D$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":26.540908513905439},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(E$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":32.864917875221593},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(F$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":33.940499762148761},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(G$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":37.371945001582198},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(H$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":38.211125112414358},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(I$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":39.840657848732157},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(J$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":48.305941598751517},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(K$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":58.080201068061875},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(L$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":70.438624585409528},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(M$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":72.907532602598479},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(N$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":74.2260545767856},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(O$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":69.751970921370372},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(P$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":65.196163045895901},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(Q$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":61.844498931075073},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(R$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":59.544640251118828},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(S$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":57.221298758509306},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(T$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":54.704262057183577},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(U$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":53.333790963495687},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(V$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":51.747132890706837},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(W$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":50.647963989599482},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(X$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":49.717275661223745},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(Y$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":48.473801241557496},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(Z$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":47.700469228538758},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AA$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":46.893738474542332},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AB$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":46.077136569134133},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AC$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":44.958688050715637},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AD$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":43.864887871274071},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AE$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":42.712669428461808},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AF$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":41.611690614698091},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AG$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":40.486750653859843},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AH$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":39.488789071658758},{"$f":"IFERROR(VLOOKUP($C11,'Baseline - public'!$B$1:$CZ$1000,MATCH(AI$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":38.421351478546725}]
[{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Baseline - public\"\" sheet.\")","v":"of which: PPG external debt"},null,"of which: PPG external debt",{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(D$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":11.395877434038441},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(E$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":18.68756194819526},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(F$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":19.155946532298536},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(G$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":22.029424554648365},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(H$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":23.455363879764064},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(I$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":23.703041338578011},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(J$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":29.910203533994444},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(K$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":34.749627257649429},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(L$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":44.91151080543014},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(M$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":49.163407984155334},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(N$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":49.282677950163006},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(O$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":50.006978126692289},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(P$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":47.658351924504608},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(Q$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":45.77658389197255},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(R$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":44.754696303190194},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(S$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":42.874716012937846},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(T$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":41.702553942624149},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(U$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":40.072067747940658},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(V$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":37.422044534167533},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(W$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":36.218116983030697},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(X$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":35.557307091946406},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(Y$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":34.929454294962582},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(Z$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":34.907790459244985},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AA$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":34.690529878386769},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AB$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":34.34181732982811},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AC$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":33.771777071436063},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AD$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":33.356432510231478},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AE$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":32.521122498655899},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AF$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":31.785368916550954},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AG$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":30.800434639181169},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AH$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":30.041384556878747},{"$f":"IFERROR(VLOOKUP($C12,'Baseline - public'!$B$1:$CZ$1000,MATCH(AI$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":29.302447180775243}]
[]
["Please do not make changes to these rows",null,"Median for positive values across all LIC DSF users",17.100000000000001,{"$f":"D14","v":17.100000000000001},{"$f":"E14","v":17.100000000000001},17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001,17.100000000000001]
[]
["Domestic debt service to revenues incl. grants",null,"Domestic debt service / Revenues incl. grants",{"$f":"IFERROR(IF((D17-D18*(D19-D20)/D19)<0,0,D17-D18*(D19-D20)/D19), NA())","v":0},{"$f":"IFERROR(IF((E17-E18*(E19-E20)/E19)<0,0,E17-E18*(E19-E20)/E19), NA())","v":36.584833918302984},35.125272020941459,51.424269975922968,55.609717460487531,39.376338393163095,44.145513705314116,62.620091590744998,70.717841710024288,86.414548915120065,92.191135401182919,88.908857855522598,55.537110135912577,52.280145131909663,47.649763259085113,47.811825270371855,45.070007709746577,38.065410604106745,40.94572782521913,49.554631161244572,54.919597951696545,51.001197839542598,46.863520341281031,40.448302005627859,35.530288185612719,32.795528949915443,29.226488153755103,24.444508676890113,22.6174670363472,20.398053798806277,19.390813242277421,17.193891852731337,null,null,{"$f":"AVERAGE(E16:N16)","v":57.420956309120449},{"$f":"AVERAGE(O16:S16)","v":58.437540330560367},{"$f":"AVERAGE(T16:AI16)","v":35.52908970842504},null,{"$f":"AVERAGE(O16:AI16)","v":40.983482713695352}]
[{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Baseline - public\"\" sheet.\")","v":"Debt service-to-revenue and grants ratio 3/"},null,"Debt service-to-revenue and grants ratio 3/",{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(D$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":0},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(E$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":53.684387611982075},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(F$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":46.411434288369037},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(G$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":60.638390526822917},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(H$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":63.009820449304058},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(I$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":49.464907538737855},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(J$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":56.638651817892914},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(K$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":80.540397730389856},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(L$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":93.334405872053878},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(M$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":114.60236057851515},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(N$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":127.06094891261144},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(O$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":126.38394360695806},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(P$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":92.487788149406541},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(Q$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":85.394442519080087},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(R$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":82.539472559542091},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(S$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":87.626192730676934},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(T$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":79.171622424053041},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(U$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":80.136319735218791},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(V$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":82.307881710365564},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(W$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":84.49858668302484},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(X$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":86.586912792440557},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(Y$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":78.934005279902593},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(Z$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":77.261502459333983},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AA$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":70.133880719001723},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AB$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":65.11763952730422},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AC$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":60.855192710195894},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AD$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":57.688651268365746},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AE$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":54.422783574266042},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AF$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":52.382470900889523},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AG$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":50.684188862532842},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AH$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":47.872333362189821},{"$f":"IFERROR(VLOOKUP($C17,'Baseline - public'!$B$1:$CZ$1000,MATCH(AI$7,'Baseline - public'!$B$7:$CZ$7,0),FALSE), NA())","v":44.657156446430932}]
[{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Baseline - external\"\" sheet.\")","v":"PPG debt service-to-revenue ratio"},null,"PPG debt service-to-revenue ratio",{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(D$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":111.14967120693051},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(E$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":21.721649374329949},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(F$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":13.606371905161261},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(G$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":11.278370843117928},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(H$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":8.6087969950082321},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(I$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":11.282038076745993},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(J$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":13.627872475073691},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(K$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":18.436532120753739},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(L$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":23.534473010028442},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(M$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":31.328036387723156},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(N$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":36.304535945661009},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(O$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":39.00150259737196},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(P$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":37.868567507013431},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(Q$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":33.702208014423533},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(R$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":35.350030838398325},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(S$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":40.208734597151206},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(T$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":34.353655668471873},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(U$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":42.304365280281829},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(V$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":41.535330387876044},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(W$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":35.054434118846771},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(X$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":31.742788009445338},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(Y$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":27.982939226947529},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(Z$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":30.438981784445332},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AA$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":29.715654734982401},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AB$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":29.609860574483328},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AC$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":28.075676419400487},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AD$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":28.474330989168799},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AE$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":29.987886106535722},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AF$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":29.772154116577777},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AG$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":30.291586444715083},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AH$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":28.485376554408205},{"$f":"IFERROR(VLOOKUP($C18,'Baseline - external'!$B$1:$CZ$1000,MATCH(AI$7,'Baseline - external'!$B$8:$CZ$8,0),FALSE), NA())","v":27.466053850470882}]
[{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Macro-Debt_Data\"\" sheet.\")","v":"Public sector revenues (including grants)"},null,"Public sector revenues (including grants)",{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(D$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":3177.6539859999998},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(E$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":4028.5432519999999},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(F$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":4813.2333364305296},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(G$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":6016.5019607492304},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(H$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":7693.8460721299998},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(I$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":11440.8640632065},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(J$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":13935.165633607201},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(K$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":15629.5695523346},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(L$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":20873.833027376302},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(M$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":26824.022058421699},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(N$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":28865.206216213701},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(O$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":38157.593601341301},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(P$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":45003.581920048106},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(Q$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":52991.590019669704},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(R$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":60099.567986484297},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(S$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":66661.036271233403},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(T$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":74083.454897305302},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(U$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":81847.781502810103},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(V$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":90025.058675198699},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(W$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":98970.822817364809},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(X$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":109019.08124527},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(Y$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":120236.919841932},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(Z$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":132896.99319368901},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AA$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":146973.12721549202},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AB$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":162613.40787026501},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AC$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":180117.16962081299},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AD$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":199772.08908643798},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AE$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":221345.90533245701},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AF$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":245471.02637848901},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AG$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":272229.05541670404},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AH$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":300720.24086882302},{"$f":"IFERROR(VLOOKUP($C19,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AI$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":333151.74163195299}]
[{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Macro-Debt_Data\"\" sheet.\")","v":"Public sector grants"},null,"Public sector grants",{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(D$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":634.85599999999999},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(E$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":857.22368700000004},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(F$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":820.77062523999996},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(G$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1101.1843911999999},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(H$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1080.23288705},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(I$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1210.2703174999999},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(J$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1160.32134292675},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(K$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":437.63056},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(L$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":814.13660800115701},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(M$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":2688.7563660640703},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(N$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1140.7268499213098},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(O$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1493.3884541517898},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(P$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":1090.8338428039101},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(Q$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":924.39993588166499},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(R$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":782.60541529989007},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(S$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":653.81122477166002},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(T$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":543.52482426850293},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(U$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":451.67603298476303},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(V$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":375.34852073669202},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(W$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":311.91938852326899},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(X$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":259.208973957784},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(Y$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":215.405949910148},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(Z$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":179.005080527226},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AA$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":148.755495695105},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AB$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":123.617706460185},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AC$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":102.72788429812101},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AD$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":85.368176732570603},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AE$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":70.942039237312798},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AF$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":58.953735733567299},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AG$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":48.991303242877102},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AH$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":40.712395297265999},{"$f":"IFERROR(VLOOKUP($C20,'Macro-Debt_Data'!$E$1:$CZ$1000,MATCH(AI$7,'Macro-Debt_Data'!$E$5:$CZ$5,0),FALSE), NA())","v":33.832517633256401}]
[]
["Please do not make changes to these rows",null,"Median for positive values across all LIC DSF users",21.7,{"$f":"D22","v":21.7},{"$f":"E22","v":21.7},21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7]
[]
[]
["Net domestic debt issuance / GDP (historical)",null,"Net domestic debt issuance / GDP (historical)",null,{"$f":"IF(ISERROR(100*(E28-E29-E30)/E33),NA(),(100*(E28-E29-E30)/E33))","v":-0.50465015478838926},1.7315073648745036,0.71280092111183124,0.12134701936691197,2.5081677208208872,3.0157234745081087,5.5329791639234003,2.4526728549795491,-1.7538988223038858,1.3872586653354226,-4.3559778578982113,-2.3569303421884049,-1.8633801677584449,-1.9670034541871719,-1.0514305413216205,-1.7355949905209413,1.7644598605941933E-2,0.79885039984415995,-0.16994772847212511,-0.53172661141725786,-0.6649333825614312,-0.76588383863873521,-0.56252301177615127,-0.41857381290419993,-0.4759166349280835,-0.59259374364876638,-0.2085250017556462,-0.24736172800380402,-1.1197978735163597E-2,-0.13513439625642243,-0.19954631606647627]
[{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Macro-Debt_Data\"\" sheet.\")","v":"Total public domestic debt"},null,"Total public domestic debt",{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(D$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":2832.9479053825999},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(E$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":3282.6885280000001},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(F$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":4461.7708799562197},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(G$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":5614.9930284941101},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(H$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":6793.8623502607006},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(I$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":9652.9284720966389},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(J$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":13854.8173167358},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(K$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":21794.4623051622},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(L$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":28933.297453005202},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(M$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":32519.3270788146},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(N$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":41734.1280452625},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(O$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":39961.741494410591},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(P$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":42362.36072051755},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Q$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":44882.227588846414},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(R$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":46656.971367035418},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(S$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":50641.802375045205},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(T$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":51381.870482331477},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(U$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":58650.582660939675},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(V$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":70587.187341534969},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(W$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":79039.767993434609},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(X$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":86192.473326475651},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Y$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":91547.574838147179},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Z$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":96000.436069452931},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AA$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":101712.33279719087},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AB$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":108644.18033639379},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AC$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":115094.7262193257},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AD$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":120141.48500393298},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AE$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":129461.93800274254},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AF$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":138744.89401267515},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AG$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":152009.44296916411},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AH$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":164359.72108870349},{"$f":"IFERROR(VLOOKUP($C26,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AI$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":176176.2488563385}]
[null,null,"Outstanding of existing debt in foreign currency "]
[null,null,"Change in domestic debt",null,{"$f":"E26+E27-D26-D27","v":449.74062261740028},{"$f":"F26+F27-E26-E27","v":1179.0823519562196},1153.2221485378905,1178.8693217665905,2859.0661218359382,4201.8888446391611,7939.6449884264002,7138.8351478430013,3586.0296258093986,9214.8009664478996,-1772.3865508519084,2400.6192261069591,2519.8668683288633,1774.7437781890039,3984.8310080097872,740.0681072862717,7268.7121786081989,11936.604680595294,8452.5806518996396,7152.7053330410417,5355.101511671528,4452.8612313057529,5711.8967277379415,6931.8475392029213,6450.5458829319105,5046.7587846072711,9320.4529988095601,9282.9560099326191,13264.548956488958,12350.278119539376,11816.527767635009]
[{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Macro-Debt_Data\"\" sheet.\")","v":"Total public domestic debt interest due"},null,"Total public domestic debt interest due",{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(D$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*D32, NA())","v":364.74862008753098},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(E$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*E32, NA())","v":566.58958107652109},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(F$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*F32, NA())","v":656.53770560000009},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(G$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*G32, NA())","v":892.35417599124298},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(H$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*H32, NA())","v":1122.99860569882},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(I$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*I32, NA())","v":1358.7724700521401},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(J$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*J32, NA())","v":1930.5856944193301},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(K$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*K32, NA())","v":2770.9634633471601},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(L$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*L32, NA())","v":4358.8924610324402},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(M$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*M32, NA())","v":5988.1232124201097},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(N$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*N32, NA())","v":6893.7025988269397},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(O$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*O32, NA())","v":7043.6440713331203},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(P$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*P32, NA())","v":8093.7546269743234},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Q$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*Q32, NA())","v":7724.8142787645538},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(R$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*R32, NA())","v":7979.93455943763},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(S$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*S32, NA())","v":7696.2610139554563},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(T$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*T32, NA())","v":7599.0220406442913},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(U$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*U32, NA())","v":7190.6781273588804},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(V$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*V32, NA())","v":8000.2517989798152},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(W$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*W32, NA())","v":9383.4726442633255},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(X$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*X32, NA())","v":10389.353179209127},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Y$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*Y32, NA())","v":9849.4517260042012},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Z$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*Z32, NA())","v":10200.303484319047},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AA$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AA32, NA())","v":10400.460995817315},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AB$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AB32, NA())","v":10806.953779256524},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AC$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AC32, NA())","v":11346.937290866226},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AD$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AD32, NA())","v":11821.788027243665},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AE$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AE32, NA())","v":11969.319852413437},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AF$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AF32, NA())","v":12775.63392023871},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AG$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AG32, NA())","v":13440.281248036461},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AH$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AH32, NA())","v":14701.257337529716},{"$f":"IFERROR(VLOOKUP($C29,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AI$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE)*AI32, NA())","v":15671.741101355874}]
[null,null,"Interest payment from existing debt in foreign currency"]
[{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Macro-Debt_Data\"\" sheet.\")","v":"Gross domestic product, current prices, U.S. dollars"},null,"Gross domestic product, current prices, U.S. dollars",{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(D$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":20400.9429453339},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(E$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":24757.5530544678},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(F$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":28528.014586360001},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(G$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":25589.562458234599},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(H$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":32174.2108297251},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(I$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":39564.983872474295},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(J$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":41939.3397240185},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(K$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":47806.292728194298},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(L$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":38774.100589752605},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(M$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":36892.586239755503},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(N$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":42777.871848343901},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(O$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":45464.086073205704},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(P$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":49226.313751753405},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Q$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":52863.269804134099},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(R$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":56415.209666761199},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(S$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":60448.752194078399},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(T$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":65126.708119121904},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(U$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":70162.382047382795},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(V$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":75256.297224897091},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(W$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":80534.234262341008},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(X$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":86156.090139593798},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Y$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":92097.963503505205},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Z$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":98436.301756162997},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AA$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":105250.818711609},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AB$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":112543.336660972},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AC$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":120402.58032738499},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AD$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":128803.299738773},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AE$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":137770.805397494},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AF$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":147422.427493269},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AG$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":157736.34939089199},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AH$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":168339.123209307},{"$f":"IFERROR(VLOOKUP($C31,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AI$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":179965.47711998099}]
[{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,1,FALSE),\"Can not find required variable. Please check and change variable name in \"\"Macro-Debt_Data\"\" sheet.\")","v":"Exchange rate, national currency per U.S. Dollar, average"},null,"Exchange rate, national currency per U.S. Dollar, average",{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(D$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":0.91689198896198398},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(E$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":0.93524784557480201},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(F$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":1.05785833333333},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(G$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":1.4301765422077899},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(H$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":1.431025},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(I$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":1.5118499999999999},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(J$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":1.7958166666666699},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(K$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":1.9540500000000001},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(L$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":2.9231727743271199},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(M$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":3.7123275303643699},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(N$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":3.91126214574899},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(O$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":4.4516289827409397},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(P$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":4.9069027418011002},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Q$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":5.2839762202857203},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(R$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":5.5918280656945196},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(S$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":5.8394688512079203},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(T$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":6.0680670523105702},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(U$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":6.3033009986293198},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(V$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":6.5476539953843398},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(W$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":6.8014795505712504},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(X$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":7.0651448762334104},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Y$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":7.3390314197114197},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(Z$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":7.6235354154869004},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AA$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":7.9190684584190798},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AB$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":8.2260580992031507},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AC$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":8.5449484629123003},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AD$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":8.8762008915181898},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AE$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":9.2202946113189395},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AF$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":9.5777274262408199},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AG$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":9.9490164380163293},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AH$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":10.3346987942806},{"$f":"IFERROR(VLOOKUP($C32,'Macro-Debt_Data'!$E$1:$AO$1000,MATCH(AI$7,'Macro-Debt_Data'!$E$5:$AO$5,0),FALSE), NA())","v":10.735332465668399}]
[null,null,"Nominal GDP in LCU",{"$f":"D31*D32","v":18705.461153847154},23154.448155894868,30178.597963635719,36597.591953128234,46042.100052607362,59816.320867600261,75315.365265387954,93415.886305528067,113343.39519298593,136957.36356418609,167315.47083612886,202389.24323731122,241548.73391724,279328.26057159272,315464.15274663601,352988.60553170723,395193.23176309094,442254.61282547982,492752.19520242885,547751.94745622692,608705.25880605495,675909.84784366027,750432.63260766398,833488.43868188746,925788.0260513355,1028833.8436991632,1143283.9639717815,1270287.4146035842,1411971.8270452812,1569321.5329626715,1739734.1336614783,1931989.2292256355]
["Net domestic debt issuance / dom debt prev year (historical)",null,"Net domestic debt issuance / dom debt prev year (historical)",null,{"$f":"IF(ISERROR(100*E25/D10),NA(),100*E25/D10)","v":-3.3321169968363056},12.213189636959923,4.8212543864543429,0.79091971743901368,16.997887681125032,18.687539591801233,30.077505694232482,10.512698379861193,-6.8707290507689436,5.8425344695920085,-17.463465043658058,-11.936850859847739,-10.624930071721636,-12.241808905513354,-7.1090907783249291,-12.09761949100171,0.13570985020178505,6.0237299999382206,-1.1863642599771129,-3.6849081710651825,-4.6958676448203898,-5.6546383643198128,-4.3972261159748145,-3.4300307956389875,-4.0554212904073257,-5.2972062148914034,-1.9843544516418583,-2.4271264186634602,-0.11395900805155915,-1.3951062101591496,-2.1121813483724088]

{"sheet":"PV_Base","index":36,"n_rows":901,"n_cols":65,"rows_kept":901,"cut":false,"hidden":false,"merged":[[2,48,2,51],[2,52,2,55],[2,24,2,27],[2,28,2,31],[2,32,2,35],[2,36,2,39],[2,40,2,43],[2,44,2,47],[2,4,2,7],[2,8,2,11],[2,12,2,15],[2,16,2,19],[2,20,2,23],[279,52,279,55],[279,28,279,31],[279,32,279,35],[279,36,279,39],[279,40,279,43],[279,44,279,47],[279,48,279,51],[279,24,279,27],[357,4,357,7],[357,8,357,11],[357,12,357,15],[357,16,357,19],[357,20,357,23],[357,24,357,27],[279,4,279,7],[279,8,279,11],[279,12,279,15],[279,16,279,19],[279,20,279,23],[357,28,357,31],[357,32,357,35],[357,36,357,39],[357,40,357,43],[357,44,357,47],[357,48,357,51],[357,52,357,55],[617,36,617,39],[617,40,617,43],[617,44,617,47],[617,48,617,51],[617,52,617,55],[617,4,617,7],[617,8,617,11],[617,12,617,15],[617,16,617,19],[617,20,617,23],[617,24,617,27],[617,28,617,31],[617,32,617,35],[747,40,747,43],[747,44,747,47],[747,48,747,51],[747,52,747,55],[747,4,747,7],[747,8,747,11],[747,12,747,15],[747,16,747,19],[747,20,747,23],[747,24,747,27],[747,28,747,31],[747,32,747,35],[747,36,747,39],[825,4,825,7],[825,8,825,11],[825,12,825,15],[825,16,825,19],[825,20,825,23],[825,44,825,47],[825,48,825,51],[825,52,825,55],[825,24,825,27],[825,28,825,31],[825,32,825,35],[825,36,825,39],[825,40,825,43]]}
[]
["NPV Calculations for New Loans"]
[{"$f":"Ext_Debt_Data!A11","v":"Multilaterals"}]
[]
[]
[null,null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,{"$f":"BE49","v":53},54,55,56,57,58,59,60]
[null,null,null,{"$f":"ProjectionYear","v":2024},{"$f":"E50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,{"$f":"BE50","v":2077},2078,2079,2080,2081,2082,2083,2084]
[{"$f":"+'Input 4 - External Financing'!B10","v":"IMF"}]
[{"$f":"+\"Grace \"& PV_Base!A8&\"\"","v":"Grace IMF"},{"$f":"'Input 4 - External Financing'!G10","v":5},"Base",100]
[{"$f":"+\"Maturity \"& PV_Base!A8&\"\"","v":"Maturity IMF"},{"$f":"'Input 4 - External Financing'!H10","v":10},{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D9-D11","v":100},{"$f":"D10-E11","v":100},100,100,100,100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10-AR11","v":0},{"$f":"AR10-AS11","v":0},{"$f":"AS10-AT11","v":0},{"$f":"AT10-AU11","v":0},{"$f":"AU10-AV11","v":0},{"$f":"AV10-AW11","v":0},{"$f":"AW10-AX11","v":0},{"$f":"AX10-AY11","v":0},{"$f":"AY10-AZ11","v":0},{"$f":"AZ10-BA11","v":0},{"$f":"BA10-BB11","v":0},{"$f":"BB10-BC11","v":0},{"$f":"BC10-BD11","v":0}]
[{"$f":"+\"Interest \"& PV_Base!A8&\"\"","v":"Interest IMF"},{"$f":"'Input 4 - External Financing'!F10","v":2.5000000000000001E-3},{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D6-D6-1<B9,0,IF(D6-D6-1<B10,D9/(B10-B9),0))","v":0},{"$f":"IF(E6-$D6-1<$B9,0,IF(E6-$D6-1<$B10,$D9/($B10-$B9),0))","v":0},0,0,0,0,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK6-$D6-1<$B9,0,IF(AK6-$D6-1<$B10,$D9/($B10-$B9),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A8&\"\"","v":"Discount IMF"},{"$f":"'Input 4 - External Financing'!E10","v":0.05},{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"IF(E7<=2018,0,$B11*D10)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.15,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK7<=2018,0,$B11*AJ10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D11+D12","v":0},0.25,0.25,0.25,0.25,0.25,20.25,20.2,20.149999999999999,20.100000000000001,20.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR11+AR12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B11>=$B12, D10, NPV($B12,E13:$BD13))","v":69.452906912525862},{"$f":"IF($B11>=$B12, E10, NPV($B12,F13:$BD13))","v":72.675552258152138},{"$f":"IF($B11>=$B12, F10, NPV($B12,G13:$BD13))","v":76.059329871059759},{"$f":"IF($B11>=$B12, G10, NPV($B12,H13:$BD13))","v":79.612296364612746},{"$f":"IF($B11>=$B12, H10, NPV($B12,I13:$BD13))","v":83.34291118284338},{"$f":"IF($B11>=$B12, I10, NPV($B12,J13:$BD13))","v":87.260056741985551},{"$f":"IF($B11>=$B12, J10, NPV($B12,K13:$BD13))","v":71.373059579084838},{"$f":"IF($B11>=$B12, K10, NPV($B12,L13:$BD13))","v":54.74171255803909},{"$f":"IF($B11>=$B12, L10, NPV($B12,M13:$BD13))","v":37.328798185941039},{"$f":"IF($B11>=$B12, M10, NPV($B12,N13:$BD13))","v":19.095238095238095},{"$f":"IF($B11>=$B12, N10, NPV($B12,O13:$BD13))","v":0},{"$f":"IF($B11>=$B12, O10, NPV($B12,P13:$BD13))","v":0},{"$f":"IF($B11>=$B12, P10, NPV($B12,Q13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Q10, NPV($B12,R13:$BD13))","v":0},{"$f":"IF($B11>=$B12, R10, NPV($B12,S13:$BD13))","v":0},{"$f":"IF($B11>=$B12, S10, NPV($B12,T13:$BD13))","v":0},{"$f":"IF($B11>=$B12, T10, NPV($B12,U13:$BD13))","v":0},{"$f":"IF($B11>=$B12, U10, NPV($B12,V13:$BD13))","v":0},{"$f":"IF($B11>=$B12, V10, NPV($B12,W13:$BD13))","v":0},{"$f":"IF($B11>=$B12, W10, NPV($B12,X13:$BD13))","v":0},{"$f":"IF($B11>=$B12, X10, NPV($B12,Y13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Y10, NPV($B12,Z13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Z10, NPV($B12,AA13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AA10, NPV($B12,AB13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AB10, NPV($B12,AC13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AC10, NPV($B12,AD13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AD10, NPV($B12,AE13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AE10, NPV($B12,AF13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AF10, NPV($B12,AG13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AG10, NPV($B12,AH13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AH10, NPV($B12,AI13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AI10, NPV($B12,AJ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AJ10, NPV($B12,AK13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AK10, NPV($B12,AL13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AL10, NPV($B12,AM13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AM10, NPV($B12,AN13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AN10, NPV($B12,AO13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AO10, NPV($B12,AP13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AP10, NPV($B12,AQ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AQ10, NPV($B12,AR13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AR10, NPV($B12,AS13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AS10, NPV($B12,AT13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AT10, NPV($B12,AU13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AU10, NPV($B12,AV13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AV10, NPV($B12,AW13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AW10, NPV($B12,AX13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AX10, NPV($B12,AY13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AY10, NPV($B12,AZ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AZ10, NPV($B12,BA13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BA10, NPV($B12,BB13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BB10, NPV($B12,BC13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BC10, NPV($B12,BD13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BD10, NPV($B12,$BD13:BD13))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D14=0,0,(1-D14/D10)*100)","v":30.547093087474142},{"$f":"IF(E14=0,0,(1-E14/E10)*100)","v":27.324447741847855},23.940670128940244,20.387703635387254,16.65708881715662,12.739943258014453,10.783675526143954,8.7638124032681795,6.6780045351473971,4.5238095238095299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF14=0,0,(1-AF14/AF10)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR14=0,0,(1-AR14/AR10)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D49-B9>0,D49-B9,0)","v":0},{"$f":"IF(E49-B9>0,E49-B9,0)","v":0},{"$f":"IF(F49-B9>0,F49-B9,0)","v":0},{"$f":"IF(G49-B9>0,G49-B9,0)","v":0},{"$f":"IF(H49-B9>0,H49-B9,0)","v":0},{"$f":"IF(I49-B9>0,I49-B9,0)","v":0},{"$f":"IF(J49-B9>0,J49-B9,0)","v":1},{"$f":"IF(K49-B9>0,K49-B9,0)","v":2},{"$f":"IF(L49-B9>0,L49-B9,0)","v":3},{"$f":"IF(M49-B9>0,M49-B9,0)","v":4},{"$f":"IF(N49-B9>0,N49-B9,0)","v":5},{"$f":"IF(O49-B9>0,O49-B9,0)","v":6},{"$f":"IF(P49-B9>0,P49-B9,0)","v":7},{"$f":"IF(Q49-B9>0,Q49-B9,0)","v":8},{"$f":"IF(R49-B9>0,R49-B9,0)","v":9},{"$f":"IF(S49-B9>0,S49-B9,0)","v":10},{"$f":"IF(T49-B9>0,T49-B9,0)","v":11},{"$f":"IF(U49-B9>0,U49-B9,0)","v":12},{"$f":"IF(V49-B9>0,V49-B9,0)","v":13},{"$f":"IF(W49-B9>0,W49-B9,0)","v":14},{"$f":"IF(X49-B9>0,X49-B9,0)","v":15},{"$f":"IF(Y49-B9>0,Y49-B9,0)","v":16},{"$f":"IF(Z49-B9>0,Z49-B9,0)","v":17},{"$f":"IF(AA49-B9>0,AA49-B9,0)","v":18},{"$f":"IF(AB49-B9>0,AB49-B9,0)","v":19},{"$f":"IF(AC49-B9>0,AC49-B9,0)","v":20},{"$f":"IF(AD49-B9>0,AD49-B9,0)","v":21},{"$f":"IF(AE49-B9>0,AE49-B9,0)","v":22}]
[null,null,null,{"$f":"IF(D16=0,0,CHOOSE(D16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(E16=0,0,CHOOSE(E16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(F16=0,0,CHOOSE(F16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(G16=0,0,CHOOSE(G16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(H16=0,0,CHOOSE(H16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(I16=0,0,CHOOSE(I16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(J16=0,0,CHOOSE(J16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(K16=0,0,CHOOSE(K16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(L16=0,0,CHOOSE(L16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(M16=0,0,CHOOSE(M16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(N16=0,0,CHOOSE(N16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(O16=0,0,CHOOSE(O16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(P16=0,0,CHOOSE(P16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(Q16=0,0,CHOOSE(Q16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(R16=0,0,CHOOSE(R16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(S16=0,0,CHOOSE(S16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(T16=0,0,CHOOSE(T16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(U16=0,0,CHOOSE(U16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(V16=0,0,CHOOSE(V16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(W16=0,0,CHOOSE(W16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(X16=0,0,CHOOSE(X16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(Y16=0,0,CHOOSE(Y16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(Z16=0,0,CHOOSE(Z16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AA16=0,0,CHOOSE(AA16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AB16=0,0,CHOOSE(AB16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AC16=0,0,CHOOSE(AC16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AD16=0,0,CHOOSE(AD16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(AE16=0,0,CHOOSE(AE16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0}]
[null,null,"t-m condition",{"$f":"IF(D49-B10>0,D49-B10,0)","v":0},{"$f":"IF(E49-B10>0,E49-B10,0)","v":0},{"$f":"IF(F49-B10>0,F49-B10,0)","v":0},{"$f":"IF(G49-B10>0,G49-B10,0)","v":0},{"$f":"IF(H49-B10>0,H49-B10,0)","v":0},{"$f":"IF(I49-B10>0,I49-B10,0)","v":0},{"$f":"IF(J49-B10>0,J49-B10,0)","v":0},{"$f":"IF(K49-B10>0,K49-B10,0)","v":0},{"$f":"IF(L49-B10>0,L49-B10,0)","v":0},{"$f":"IF(M49-B10>0,M49-B10,0)","v":0},{"$f":"IF(N49-B10>0,N49-B10,0)","v":0},{"$f":"IF(O49-B10>0,O49-B10,0)","v":1},{"$f":"IF(P49-B10>0,P49-B10,0)","v":2},{"$f":"IF(Q49-B10>0,Q49-B10,0)","v":3},{"$f":"IF(R49-B10>0,R49-B10,0)","v":4},{"$f":"IF(S49-B10>0,S49-B10,0)","v":5},{"$f":"IF(T49-B10>0,T49-B10,0)","v":6},{"$f":"IF(U49-B10>0,U49-B10,0)","v":7},{"$f":"IF(V49-B10>0,V49-B10,0)","v":8},{"$f":"IF(W49-B10>0,W49-B10,0)","v":9},{"$f":"IF(X49-B10>0,X49-B10,0)","v":10},{"$f":"IF(Y49-B10>0,Y49-B10,0)","v":11},{"$f":"IF(Z49-B10>0,Z49-B10,0)","v":12},{"$f":"IF(AA49-B10>0,AA49-B10,0)","v":13},{"$f":"IF(AB49-B10>0,AB49-B10,0)","v":14},{"$f":"IF(AC49-B10>0,AC49-B10,0)","v":15},{"$f":"IF(AD49-B10>0,AD49-B10,0)","v":16},{"$f":"IF(AE49-B10>0,AE49-B10,0)","v":17}]
[null,null,null,{"$f":"IF(D18=0,0,CHOOSE(D18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(E18=0,0,CHOOSE(E18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(F18=0,0,CHOOSE(F18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(G18=0,0,CHOOSE(G18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(H18=0,0,CHOOSE(H18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(I18=0,0,CHOOSE(I18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(J18=0,0,CHOOSE(J18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(K18=0,0,CHOOSE(K18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(L18=0,0,CHOOSE(L18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(M18=0,0,CHOOSE(M18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(N18=0,0,CHOOSE(N18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(O18=0,0,CHOOSE(O18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(P18=0,0,CHOOSE(P18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(Q18=0,0,CHOOSE(Q18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(R18=0,0,CHOOSE(R18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(S18=0,0,CHOOSE(S18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(T18=0,0,CHOOSE(T18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(U18=0,0,CHOOSE(U18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(V18=0,0,CHOOSE(V18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(W18=0,0,CHOOSE(W18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(X18=0,0,CHOOSE(X18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(Y18=0,0,CHOOSE(Y18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(Z18=0,0,CHOOSE(Z18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AA18=0,0,CHOOSE(AA18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AB18=0,0,CHOOSE(AB18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AC18=0,0,CHOOSE(AC18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AD18=0,0,CHOOSE(AD18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(AE18=0,0,CHOOSE(AE18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A8&\"\"","v":"Output IMF"},null,null,{"$f":"D$7","v":2024},{"$f":"D21+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F72","v":0},{"$f":"Ext_Debt_Data!G72","v":0},{"$f":"Ext_Debt_Data!H72","v":0},{"$f":"Ext_Debt_Data!I72","v":0},{"$f":"Ext_Debt_Data!J72","v":0},{"$f":"Ext_Debt_Data!K72","v":0},{"$f":"Ext_Debt_Data!L72","v":0},{"$f":"Ext_Debt_Data!M72","v":0},{"$f":"Ext_Debt_Data!N72","v":0},{"$f":"Ext_Debt_Data!O72","v":0},{"$f":"Ext_Debt_Data!P72","v":0},{"$f":"Ext_Debt_Data!Q72","v":0},{"$f":"Ext_Debt_Data!R72","v":0},{"$f":"Ext_Debt_Data!S72","v":0},{"$f":"Ext_Debt_Data!T72","v":0},{"$f":"Ext_Debt_Data!U72","v":0},{"$f":"Ext_Debt_Data!V72","v":0},{"$f":"Ext_Debt_Data!W72","v":0},{"$f":"Ext_Debt_Data!X72","v":0},{"$f":"Ext_Debt_Data!Y72","v":0},{"$f":"Ext_Debt_Data!Z72","v":0},{"$f":"Ext_Debt_Data!AA72","v":0},{"$f":"Ext_Debt_Data!AB72","v":0},{"$f":"Ext_Debt_Data!AC72","v":0},{"$f":"Ext_Debt_Data!AD72","v":0},{"$f":"Ext_Debt_Data!AE72","v":0},{"$f":"Ext_Debt_Data!AF72","v":0},{"$f":"Ext_Debt_Data!AG72","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D22","v":0},{"$f":"SUM(D22:E22)","v":0},{"$f":"SUM(D22:F22)","v":0},{"$f":"SUM(D22:G22)","v":0},{"$f":"SUM(D22:H22)","v":0},{"$f":"SUM(D22:I22)","v":0},{"$f":"SUM(D22:J22)","v":0},{"$f":"SUM(D22:K22)","v":0},{"$f":"SUM(D22:L22)","v":0},{"$f":"SUM(D22:M22)","v":0},{"$f":"SUM(D22:N22)","v":0},{"$f":"SUM(D22:O22)","v":0},{"$f":"SUM(D22:P22)","v":0},{"$f":"SUM(D22:Q22)","v":0},{"$f":"SUM(D22:R22)","v":0},{"$f":"SUM(D22:S22)","v":0},{"$f":"SUM(D22:T22)","v":0},{"$f":"SUM(D22:U22)","v":0},{"$f":"SUM(D22:V22)","v":0},{"$f":"SUM(D22:W22)","v":0},{"$f":"SUM(D22:X22)","v":0},{"$f":"SUM(D22:Y22)","v":0},{"$f":"SUM(D22:Z22)","v":0},{"$f":"SUM(D22:AA22)","v":0},{"$f":"SUM(D22:AB22)","v":0},{"$f":"SUM(D22:AC22)","v":0},{"$f":"SUM(D22:AD22)","v":0},{"$f":"SUM(D22:AE22)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D22-D28","v":0},{"$f":"D24+E22-E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C14,\"#\")&\"   \"&TEXT(A8,\"#\")","v":"PV of debt   IMF"},{"$f":"D22*D14/100","v":0},{"$f":"IF((D25*(1+$B12)-E26)<=0,E22*$D14/100,D25*(1+$B12)-E26+E22*$D14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D27+D28","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P27+P28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"$B11*D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D17-D19)/(B10-B9)","v":0},{"$f":"(E17-E19)/(B10-B9)","v":0},{"$f":"(F17-F19)/(B10-B9)","v":0},{"$f":"(G17-G19)/(B10-B9)","v":0},{"$f":"(H17-H19)/(B10-B9)","v":0},{"$f":"(I17-I19)/(B10-B9)","v":0},{"$f":"(J17-J19)/(B10-B9)","v":0},{"$f":"(K17-K19)/(B10-B9)","v":0},{"$f":"(L17-L19)/(B10-B9)","v":0},{"$f":"(M17-M19)/(B10-B9)","v":0},{"$f":"(N17-N19)/(B10-B9)","v":0},{"$f":"(O17-O19)/(B10-B9)","v":0},{"$f":"(P17-P19)/(B10-B9)","v":0},{"$f":"(Q17-Q19)/(B10-B9)","v":0},{"$f":"(R17-R19)/(B10-B9)","v":0},{"$f":"(S17-S19)/(B10-B9)","v":0},{"$f":"(T17-T19)/(B10-B9)","v":0},{"$f":"(U17-U19)/(B10-B9)","v":0},{"$f":"(V17-V19)/(B10-B9)","v":0},{"$f":"(W17-W19)/(B10-B9)","v":0},{"$f":"(X17-X19)/(B10-B9)","v":0},{"$f":"(Y17-Y19)/(B10-B9)","v":0},{"$f":"(Z17-Z19)/(B10-B9)","v":0},{"$f":"(AA17-AA19)/(B10-B9)","v":0},{"$f":"(AB17-AB19)/(B10-B9)","v":0},{"$f":"(AC17-AC19)/(B10-B9)","v":0},{"$f":"(AD17-AD19)/(B10-B9)","v":0},{"$f":"(AE17-AE19)/(B10-B9)","v":0}]
[]
[]
[]
[]
[null,null,null,{"$f":"D6","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ6","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BB6","v":50},51,52,{"$f":"BE6","v":53},54,55,56,57,58,59,60]
[null,null,"Repayment schedule",{"$f":"D7","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ7","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,{"$f":"BE7","v":2077},2078,2079,2080,2081,2082,2083,2084]
[null,"IDA - small economy","Small economy",{"$f":"'Input 4 - External Financing'!H67","v":0},{"$f":"'Input 4 - External Financing'!I67","v":0},{"$f":"'Input 4 - External Financing'!J67","v":0},{"$f":"'Input 4 - External Financing'!K67","v":0},{"$f":"'Input 4 - External Financing'!L67","v":0},{"$f":"'Input 4 - External Financing'!M67","v":0},{"$f":"'Input 4 - External Financing'!N67","v":0},{"$f":"'Input 4 - External Financing'!O67","v":0},{"$f":"'Input 4 - External Financing'!P67","v":0},{"$f":"'Input 4 - External Financing'!Q67","v":0},{"$f":"'Input 4 - External Financing'!R67","v":0},{"$f":"'Input 4 - External Financing'!S67","v":0.02},{"$f":"'Input 4 - External Financing'!T67","v":0.02},{"$f":"'Input 4 - External Financing'!U67","v":0.02},{"$f":"'Input 4 - External Financing'!V67","v":0.02},{"$f":"'Input 4 - External Financing'!W67","v":0.02},{"$f":"'Input 4 - External Financing'!X67","v":0.02},{"$f":"'Input 4 - External Financing'!Y67","v":0.02},{"$f":"'Input 4 - External Financing'!Z67","v":0.02},{"$f":"'Input 4 - External Financing'!AA67","v":0.02},{"$f":"'Input 4 - External Financing'!AB67","v":0.02},{"$f":"'Input 4 - External Financing'!AC67","v":0.04},{"$f":"'Input 4 - External Financing'!AD67","v":0.04},{"$f":"'Input 4 - External Financing'!AE67","v":0.04},{"$f":"'Input 4 - External Financing'!AF67","v":0.04},{"$f":"'Input 4 - External Financing'!AG67","v":0.04},{"$f":"'Input 4 - External Financing'!AH67","v":0.04},{"$f":"'Input 4 - External Financing'!AI67","v":0.04},{"$f":"'Input 4 - External Financing'!AJ67","v":0.04},{"$f":"'Input 4 - External Financing'!AK67","v":0.04},{"$f":"'Input 4 - External Financing'!AL67","v":0.04},{"$f":"'Input 4 - External Financing'!AM67","v":0.04},{"$f":"'Input 4 - External Financing'!AN67","v":0.04},{"$f":"'Input 4 - External Financing'!AO67","v":0.04},{"$f":"'Input 4 - External Financing'!AP67","v":0.04},{"$f":"'Input 4 - External Financing'!AQ67","v":0.04},{"$f":"'Input 4 - External Financing'!AR67","v":0.04},{"$f":"'Input 4 - External Financing'!AS67","v":0.04},{"$f":"'Input 4 - External Financing'!AT67","v":0.04},{"$f":"'Input 4 - External Financing'!AU67","v":0.04},{"$f":"'Input 4 - External Financing'!AV67","v":0.04},{"$f":"'Input 4 - External Financing'!AW67","v":0},{"$f":"'Input 4 - External Financing'!AX67","v":0},{"$f":"'Input 4 - External Financing'!AY67","v":0},{"$f":"'Input 4 - External Financing'!AZ67","v":0},{"$f":"'Input 4 - External Financing'!BA67","v":0},{"$f":"'Input 4 - External Financing'!BB67","v":0},{"$f":"'Input 4 - External Financing'!BC67","v":0},{"$f":"'Input 4 - External Financing'!BD67","v":0},{"$f":"'Input 4 - External Financing'!BE67","v":0},{"$f":"'Input 4 - External Financing'!BF67","v":0},{"$f":"'Input 4 - External Financing'!BG67","v":0},{"$f":"'Input 4 - External Financing'!BH67","v":0}]
[null,"IDA - regular","Regular",{"$f":"'Input 4 - External Financing'!H68","v":0},{"$f":"'Input 4 - External Financing'!I68","v":0},{"$f":"'Input 4 - External Financing'!J68","v":0},{"$f":"'Input 4 - External Financing'!K68","v":0},{"$f":"'Input 4 - External Financing'!L68","v":0},{"$f":"'Input 4 - External Financing'!M68","v":0},{"$f":"'Input 4 - External Financing'!N68","v":0},{"$f":"'Input 4 - External Financing'!O68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!P68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Q68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!R68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!S68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!T68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!U68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!V68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!W68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!X68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Y68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Z68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AA68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AB68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AC68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AD68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AE68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AF68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AG68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AH68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AI68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AJ68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AK68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AL68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AM68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AN68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AO68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AP68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AQ68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AR68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AS68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AT68","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AU68","v":0},{"$f":"'Input 4 - External Financing'!AV68","v":0},{"$f":"'Input 4 - External Financing'!AW68","v":0},{"$f":"'Input 4 - External Financing'!AX68","v":0},{"$f":"'Input 4 - External Financing'!AY68","v":0},{"$f":"'Input 4 - External Financing'!AZ68","v":0},{"$f":"'Input 4 - External Financing'!BA68","v":0},{"$f":"'Input 4 - External Financing'!BB68","v":0},{"$f":"'Input 4 - External Financing'!BC68","v":0},{"$f":"'Input 4 - External Financing'!BD68","v":0},{"$f":"'Input 4 - External Financing'!BE68","v":0},{"$f":"'Input 4 - External Financing'!BF68","v":0},{"$f":"'Input 4 - External Financing'!BG68","v":0},{"$f":"'Input 4 - External Financing'!BH68","v":0}]
[null,"IDA - blend","Blend",{"$f":"'Input 4 - External Financing'!H69","v":0},{"$f":"'Input 4 - External Financing'!I69","v":0},{"$f":"'Input 4 - External Financing'!J69","v":0},{"$f":"'Input 4 - External Financing'!K69","v":0},{"$f":"'Input 4 - External Financing'!L69","v":0},{"$f":"'Input 4 - External Financing'!M69","v":0},{"$f":"'Input 4 - External Financing'!N69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!O69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!P69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Q69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!R69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!S69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!T69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!U69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!V69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!W69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!X69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Y69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Z69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AA69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AB69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AC69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AD69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AE69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AF69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AG69","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AH69","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AI69","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AJ69","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AK69","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AL69","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AM69","v":0},{"$f":"'Input 4 - External Financing'!AN69","v":0},{"$f":"'Input 4 - External Financing'!AO69","v":0},{"$f":"'Input 4 - External Financing'!AP69","v":0},{"$f":"'Input 4 - External Financing'!AQ69","v":0},{"$f":"'Input 4 - External Financing'!AR69","v":0},{"$f":"'Input 4 - External Financing'!AS69","v":0},{"$f":"'Input 4 - External Financing'!AT69","v":0},{"$f":"'Input 4 - External Financing'!AU69","v":0},{"$f":"'Input 4 - External Financing'!AV69","v":0},{"$f":"'Input 4 - External Financing'!AW69","v":0},{"$f":"'Input 4 - External Financing'!AX69","v":0},{"$f":"'Input 4 - External Financing'!AY69","v":0},{"$f":"'Input 4 - External Financing'!AZ69","v":0},{"$f":"'Input 4 - External Financing'!BA69","v":0},{"$f":"'Input 4 - External Financing'!BB69","v":0},{"$f":"'Input 4 - External Financing'!BC69","v":0},{"$f":"'Input 4 - External Financing'!BD69","v":0},{"$f":"'Input 4 - External Financing'!BE69","v":0},{"$f":"'Input 4 - External Financing'!BF69","v":0},{"$f":"'Input 4 - External Financing'!BG69","v":0},{"$f":"'Input 4 - External Financing'!BH69","v":0}]
[null,"IDA - SML","SML",{"$f":"'Input 4 - External Financing'!H70","v":0},{"$f":"'Input 4 - External Financing'!I70","v":0},{"$f":"'Input 4 - External Financing'!J70","v":0},{"$f":"'Input 4 - External Financing'!K70","v":0},{"$f":"'Input 4 - External Financing'!L70","v":0},{"$f":"'Input 4 - External Financing'!M70","v":0},{"$f":"'Input 4 - External Financing'!N70","v":0},{"$f":"'Input 4 - External Financing'!O70","v":0.16666666666666669},{"$f":"'Input 4 - External Financing'!P70","v":0.16666666666666669},{"$f":"'Input 4 - External Financing'!Q70","v":0.16666666666666669},{"$f":"'Input 4 - External Financing'!R70","v":0.16666666666666669},{"$f":"'Input 4 - External Financing'!S70","v":0.16666666666666669},{"$f":"'Input 4 - External Financing'!T70","v":0.16666666666666669},{"$f":"'Input 4 - External Financing'!U70","v":0},{"$f":"'Input 4 - External Financing'!V70","v":0},{"$f":"'Input 4 - External Financing'!W70","v":0},{"$f":"'Input 4 - External Financing'!X70","v":0},{"$f":"'Input 4 - External Financing'!Y70","v":0},{"$f":"'Input 4 - External Financing'!Z70","v":0},{"$f":"'Input 4 - External Financing'!AA70","v":0},{"$f":"'Input 4 - External Financing'!AB70","v":0},{"$f":"'Input 4 - External Financing'!AC70","v":0},{"$f":"'Input 4 - External Financing'!AD70","v":0},{"$f":"'Input 4 - External Financing'!AE70","v":0},{"$f":"'Input 4 - External Financing'!AF70","v":0},{"$f":"'Input 4 - External Financing'!AG70","v":0},{"$f":"'Input 4 - External Financing'!AH70","v":0},{"$f":"'Input 4 - External Financing'!AI70","v":0},{"$f":"'Input 4 - External Financing'!AJ70","v":0},{"$f":"'Input 4 - External Financing'!AK70","v":0},{"$f":"'Input 4 - External Financing'!AL70","v":0},{"$f":"'Input 4 - External Financing'!AM70","v":0},{"$f":"'Input 4 - External Financing'!AN70","v":0},{"$f":"'Input 4 - External Financing'!AO70","v":0},{"$f":"'Input 4 - External Financing'!AP70","v":0},{"$f":"'Input 4 - External Financing'!AQ70","v":0},{"$f":"'Input 4 - External Financing'!AR70","v":0},{"$f":"'Input 4 - External Financing'!AS70","v":0},{"$f":"'Input 4 - External Financing'!AT70","v":0},{"$f":"'Input 4 - External Financing'!AU70","v":0},{"$f":"'Input 4 - External Financing'!AV70","v":0},{"$f":"'Input 4 - External Financing'!AW70","v":0},{"$f":"'Input 4 - External Financing'!AX70","v":0},{"$f":"'Input 4 - External Financing'!AY70","v":0},{"$f":"'Input 4 - External Financing'!AZ70","v":0},{"$f":"'Input 4 - External Financing'!BA70","v":0},{"$f":"'Input 4 - External Financing'!BB70","v":0},{"$f":"'Input 4 - External Financing'!BC70","v":0},{"$f":"'Input 4 - External Financing'!BD70","v":0},{"$f":"'Input 4 - External Financing'!BE70","v":0},{"$f":"'Input 4 - External Financing'!BF70","v":0},{"$f":"'Input 4 - External Financing'!BG70","v":0},{"$f":"'Input 4 - External Financing'!BH70","v":0}]
[null,"IDA - 50Y loans","50Y loans",{"$f":"'Input 4 - External Financing'!H71","v":0},{"$f":"'Input 4 - External Financing'!I71","v":0},{"$f":"'Input 4 - External Financing'!J71","v":0},{"$f":"'Input 4 - External Financing'!K71","v":0},{"$f":"'Input 4 - External Financing'!L71","v":0},{"$f":"'Input 4 - External Financing'!M71","v":0},{"$f":"'Input 4 - External Financing'!N71","v":0},{"$f":"'Input 4 - External Financing'!O71","v":0},{"$f":"'Input 4 - External Financing'!P71","v":0},{"$f":"'Input 4 - External Financing'!Q71","v":0},{"$f":"'Input 4 - External Financing'!R71","v":0},{"$f":"'Input 4 - External Financing'!S71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!T71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!U71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!V71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!W71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!X71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!Y71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!Z71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AA71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AB71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AC71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AD71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AE71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AF71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AG71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AH71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AI71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AJ71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AK71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AL71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AM71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AN71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AO71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AP71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AQ71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AR71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AS71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AT71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AU71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AV71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AW71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AX71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AY71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AZ71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BA71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BB71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BC71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BD71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BE71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BF71","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BG71","v":0},{"$f":"'Input 4 - External Financing'!BH71","v":0}]
[null,null,null,3,{"$f":"+D40+1","v":4},{"$f":"+E40+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,{"$f":"+BD40+1","v":56},{"$f":"+BE40+1","v":57},{"$f":"+BF40+1","v":58},{"$f":"+BG40+1","v":59},{"$f":"+BH40+1","v":60},{"$f":"+BI40+1","v":61},{"$f":"+BJ40+1","v":62},{"$f":"+BK40+1","v":63}]
[null,"IDA NEW 40-year credits",null,{"$f":"'Input 4 - External Financing'!H72","v":0},{"$f":"'Input 4 - External Financing'!I72","v":0},{"$f":"'Input 4 - External Financing'!J72","v":0},{"$f":"'Input 4 - External Financing'!K72","v":0},{"$f":"'Input 4 - External Financing'!L72","v":0},{"$f":"'Input 4 - External Financing'!M72","v":0},{"$f":"'Input 4 - External Financing'!N72","v":0},{"$f":"'Input 4 - External Financing'!O72","v":0},{"$f":"'Input 4 - External Financing'!P72","v":0},{"$f":"'Input 4 - External Financing'!Q72","v":0},{"$f":"'Input 4 - External Financing'!R72","v":0},{"$f":"'Input 4 - External Financing'!S72","v":0},{"$f":"'Input 4 - External Financing'!T72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!U72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!V72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!W72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!X72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!Y72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!Z72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AA72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AB72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AC72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AD72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AE72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AF72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AG72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AH72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AI72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AJ72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AK72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AL72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AM72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AN72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AO72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AP72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AQ72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AR72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AS72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AT72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AU72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AV72","v":3.4482758620689655E-2},{"$f":"'Input 4 - External Financing'!AW72","v":0},{"$f":"'Input 4 - External Financing'!AX72","v":0},{"$f":"'Input 4 - External Financing'!AY72","v":0},{"$f":"'Input 4 - External Financing'!AZ72","v":0},{"$f":"'Input 4 - External Financing'!BA72","v":0},{"$f":"'Input 4 - External Financing'!BB72","v":0},{"$f":"'Input 4 - External Financing'!BC72","v":0},{"$f":"'Input 4 - External Financing'!BD72","v":0},{"$f":"'Input 4 - External Financing'!BE72","v":0},{"$f":"'Input 4 - External Financing'!BF72","v":0},{"$f":"'Input 4 - External Financing'!BG72","v":0},{"$f":"'Input 4 - External Financing'!BH72","v":0},{"$f":"'Input 4 - External Financing'!BI72","v":0},{"$f":"'Input 4 - External Financing'!BJ72","v":0},{"$f":"'Input 4 - External Financing'!BK72","v":0},{"$f":"'Input 4 - External Financing'!BL72","v":0},{"$f":"'Input 4 - External Financing'!BM72","v":0},{"$f":"'Input 4 - External Financing'!BN72","v":0},{"$f":"'Input 4 - External Financing'!BO72","v":0},{"$f":"'Input 4 - External Financing'!BP72","v":0}]
[null,"IDA NEW Regular",null,{"$f":"'Input 4 - External Financing'!H73","v":0},{"$f":"'Input 4 - External Financing'!I73","v":0},{"$f":"'Input 4 - External Financing'!J73","v":0},{"$f":"'Input 4 - External Financing'!K73","v":0},{"$f":"'Input 4 - External Financing'!L73","v":0},{"$f":"'Input 4 - External Financing'!M73","v":0},{"$f":"'Input 4 - External Financing'!N73","v":0},{"$f":"'Input 4 - External Financing'!O73","v":0.04},{"$f":"'Input 4 - External Financing'!P73","v":0.04},{"$f":"'Input 4 - External Financing'!Q73","v":0.04},{"$f":"'Input 4 - External Financing'!R73","v":0.04},{"$f":"'Input 4 - External Financing'!S73","v":0.04},{"$f":"'Input 4 - External Financing'!T73","v":0.04},{"$f":"'Input 4 - External Financing'!U73","v":0.04},{"$f":"'Input 4 - External Financing'!V73","v":0.04},{"$f":"'Input 4 - External Financing'!W73","v":0.04},{"$f":"'Input 4 - External Financing'!X73","v":0.04},{"$f":"'Input 4 - External Financing'!Y73","v":0.04},{"$f":"'Input 4 - External Financing'!Z73","v":0.04},{"$f":"'Input 4 - External Financing'!AA73","v":0.04},{"$f":"'Input 4 - External Financing'!AB73","v":0.04},{"$f":"'Input 4 - External Financing'!AC73","v":0.04},{"$f":"'Input 4 - External Financing'!AD73","v":0.04},{"$f":"'Input 4 - External Financing'!AE73","v":0.04},{"$f":"'Input 4 - External Financing'!AF73","v":0.04},{"$f":"'Input 4 - External Financing'!AG73","v":0.04},{"$f":"'Input 4 - External Financing'!AH73","v":0.04},{"$f":"'Input 4 - External Financing'!AI73","v":0.04},{"$f":"'Input 4 - External Financing'!AJ73","v":0.04},{"$f":"'Input 4 - External Financing'!AK73","v":0.04},{"$f":"'Input 4 - External Financing'!AL73","v":0.04},{"$f":"'Input 4 - External Financing'!AM73","v":0.04},{"$f":"'Input 4 - External Financing'!AN73","v":0},{"$f":"'Input 4 - External Financing'!AO73","v":0},{"$f":"'Input 4 - External Financing'!AP73","v":0},{"$f":"'Input 4 - External Financing'!AQ73","v":0},{"$f":"'Input 4 - External Financing'!AR73","v":0},{"$f":"'Input 4 - External Financing'!AS73","v":0},{"$f":"'Input 4 - External Financing'!AT73","v":0},{"$f":"'Input 4 - External Financing'!AU73","v":0},{"$f":"'Input 4 - External Financing'!AV73","v":0},{"$f":"'Input 4 - External Financing'!AW73","v":0},{"$f":"'Input 4 - External Financing'!AX73","v":0},{"$f":"'Input 4 - External Financing'!AY73","v":0},{"$f":"'Input 4 - External Financing'!AZ73","v":0},{"$f":"'Input 4 - External Financing'!BA73","v":0},{"$f":"'Input 4 - External Financing'!BB73","v":0},{"$f":"'Input 4 - External Financing'!BC73","v":0},{"$f":"'Input 4 - External Financing'!BD73","v":0},{"$f":"'Input 4 - External Financing'!BE73","v":0},{"$f":"'Input 4 - External Financing'!BF73","v":0},{"$f":"'Input 4 - External Financing'!BG73","v":0},{"$f":"'Input 4 - External Financing'!BH73","v":0},{"$f":"'Input 4 - External Financing'!BI73","v":0},{"$f":"'Input 4 - External Financing'!BJ73","v":0},{"$f":"'Input 4 - External Financing'!BK73","v":0},{"$f":"'Input 4 - External Financing'!BL73","v":0},{"$f":"'Input 4 - External Financing'!BM73","v":0},{"$f":"'Input 4 - External Financing'!BN73","v":0},{"$f":"'Input 4 - External Financing'!BO73","v":0},{"$f":"'Input 4 - External Financing'!BP73","v":0}]
[null,"IDA NEW Blend (also enter) -->",null,{"$f":"'Input 4 - External Financing'!H74","v":0},{"$f":"'Input 4 - External Financing'!I74","v":0},{"$f":"'Input 4 - External Financing'!J74","v":0},{"$f":"'Input 4 - External Financing'!K74","v":0},{"$f":"'Input 4 - External Financing'!L74","v":0},{"$f":"'Input 4 - External Financing'!M74","v":0},{"$f":"'Input 4 - External Financing'!N74","v":0.05},{"$f":"'Input 4 - External Financing'!O74","v":0.05},{"$f":"'Input 4 - External Financing'!P74","v":0.05},{"$f":"'Input 4 - External Financing'!Q74","v":0.05},{"$f":"'Input 4 - External Financing'!R74","v":0.05},{"$f":"'Input 4 - External Financing'!S74","v":0.05},{"$f":"'Input 4 - External Financing'!T74","v":0.05},{"$f":"'Input 4 - External Financing'!U74","v":0.05},{"$f":"'Input 4 - External Financing'!V74","v":0.05},{"$f":"'Input 4 - External Financing'!W74","v":0.05},{"$f":"'Input 4 - External Financing'!X74","v":0.05},{"$f":"'Input 4 - External Financing'!Y74","v":0.05},{"$f":"'Input 4 - External Financing'!Z74","v":0.05},{"$f":"'Input 4 - External Financing'!AA74","v":0.05},{"$f":"'Input 4 - External Financing'!AB74","v":0.05},{"$f":"'Input 4 - External Financing'!AC74","v":0.05},{"$f":"'Input 4 - External Financing'!AD74","v":0.05},{"$f":"'Input 4 - External Financing'!AE74","v":0.05},{"$f":"'Input 4 - External Financing'!AF74","v":0.05},{"$f":"'Input 4 - External Financing'!AG74","v":0.05},{"$f":"'Input 4 - External Financing'!AH74","v":0},{"$f":"'Input 4 - External Financing'!AI74","v":0},{"$f":"'Input 4 - External Financing'!AJ74","v":0},{"$f":"'Input 4 - External Financing'!AK74","v":0},{"$f":"'Input 4 - External Financing'!AL74","v":0},{"$f":"'Input 4 - External Financing'!AM74","v":0},{"$f":"'Input 4 - External Financing'!AN74","v":0},{"$f":"'Input 4 - External Financing'!AO74","v":0},{"$f":"'Input 4 - External Financing'!AP74","v":0},{"$f":"'Input 4 - External Financing'!AQ74","v":0},{"$f":"'Input 4 - External Financing'!AR74","v":0},{"$f":"'Input 4 - External Financing'!AS74","v":0},{"$f":"'Input 4 - External Financing'!AT74","v":0},{"$f":"'Input 4 - External Financing'!AU74","v":0},{"$f":"'Input 4 - External Financing'!AV74","v":0},{"$f":"'Input 4 - External Financing'!AW74","v":0},{"$f":"'Input 4 - External Financing'!AX74","v":0},{"$f":"'Input 4 - External Financing'!AY74","v":0},{"$f":"'Input 4 - External Financing'!AZ74","v":0},{"$f":"'Input 4 - External Financing'!BA74","v":0},{"$f":"'Input 4 - External Financing'!BB74","v":0},{"$f":"'Input 4 - External Financing'!BC74","v":0},{"$f":"'Input 4 - External Financing'!BD74","v":0},{"$f":"'Input 4 - External Financing'!BE74","v":0},{"$f":"'Input 4 - External Financing'!BF74","v":0},{"$f":"'Input 4 - External Financing'!BG74","v":0},{"$f":"'Input 4 - External Financing'!BH74","v":0},{"$f":"'Input 4 - External Financing'!BI74","v":0},{"$f":"'Input 4 - External Financing'!BJ74","v":0},{"$f":"'Input 4 - External Financing'!BK74","v":0},{"$f":"'Input 4 - External Financing'!BL74","v":0},{"$f":"'Input 4 - External Financing'!BM74","v":0},{"$f":"'Input 4 - External Financing'!BN74","v":0},{"$f":"'Input 4 - External Financing'!BO74","v":0},{"$f":"'Input 4 - External Financing'!BP74","v":0}]
[null,"IDA NEW 60-year credits",null,{"$f":"'Input 4 - External Financing'!H75","v":0},{"$f":"'Input 4 - External Financing'!I75","v":0},{"$f":"'Input 4 - External Financing'!J75","v":0},{"$f":"'Input 4 - External Financing'!K75","v":0},{"$f":"'Input 4 - External Financing'!L75","v":0},{"$f":"'Input 4 - External Financing'!M75","v":0},{"$f":"'Input 4 - External Financing'!N75","v":0},{"$f":"'Input 4 - External Financing'!O75","v":0},{"$f":"'Input 4 - External Financing'!P75","v":0},{"$f":"'Input 4 - External Financing'!Q75","v":0},{"$f":"'Input 4 - External Financing'!R75","v":0},{"$f":"'Input 4 - External Financing'!S75","v":0},{"$f":"'Input 4 - External Financing'!T75","v":0},{"$f":"'Input 4 - External Financing'!U75","v":0},{"$f":"'Input 4 - External Financing'!V75","v":0},{"$f":"'Input 4 - External Financing'!W75","v":0},{"$f":"'Input 4 - External Financing'!X75","v":0},{"$f":"'Input 4 - External Financing'!Y75","v":0},{"$f":"'Input 4 - External Financing'!Z75","v":0},{"$f":"'Input 4 - External Financing'!AA75","v":0},{"$f":"'Input 4 - External Financing'!AB75","v":0},{"$f":"'Input 4 - External Financing'!AC75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AD75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AE75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AF75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AG75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AH75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AI75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AJ75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AK75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AL75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AM75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AN75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AO75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AP75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AQ75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AR75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AS75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AT75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AU75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AV75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AW75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AX75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AY75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!AZ75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BA75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BB75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BC75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BD75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BE75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BF75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BG75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BH75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BI75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BJ75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BK75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BL75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BM75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BN75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BO75","v":2.5000000000000001E-2},{"$f":"'Input 4 - External Financing'!BP75","v":2.5000000000000001E-2}]
[]
[]
[null,null,null,{"$f":"CONCATENATE(A49,\" repayment schedule\")","v":"IDA - regular repayment schedule"}]
[{"$f":"+'Input 4 - External Financing'!B11","v":"IDA - regular"},null,null,{"$f":"+VLOOKUP($A$49,$B$35:$BD$39,D$40,FALSE)","v":0},{"$f":"+VLOOKUP($A$49,$B$35:$BD$39,E$40,FALSE)","v":0},0,0,0,0,0,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A48='Input 4 - External Financing'!$B$74,'Input 4 - External Financing'!D15,PV_Base!A48)","v":"IDA - regular"},null,null,0,{"$f":"D49+1","v":1},{"$f":"E49+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,{"$f":"BD49+1","v":53},{"$f":"BE49+1","v":54},{"$f":"BF49+1","v":55},{"$f":"BG49+1","v":56},{"$f":"BH49+1","v":57},{"$f":"BI49+1","v":58},{"$f":"BJ49+1","v":59},{"$f":"BK49+1","v":60},{"$f":"BL49+1","v":61}]
[{"$f":"+\"Grace \"& PV_Base!A49&\"\"","v":"Grace IDA - regular"},{"$f":"'Input 4 - External Financing'!G11","v":6},null,{"$f":"D63","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,{"$f":"BE63","v":2077},2078,2079,2080,2081,2082,2083,2084,2085]
[{"$f":"+\"Maturity \"& PV_Base!A49&\"\"","v":"Maturity IDA - regular"},{"$f":"'Input 4 - External Financing'!H11","v":38},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A49&\"\"","v":"Interest IDA - regular"},{"$f":"'Input 4 - External Financing'!F11","v":7.4999999999999997E-3},{"$f":"$C$10","v":"Debt stock"},{"$f":"D51-D53","v":100},{"$f":"D52-E53","v":100},{"$f":"E52-F53","v":100},{"$f":"F52-G53","v":100},100,100,100,{"$f":"J52-K53","v":96.875},93.75,90.625,87.5,{"$f":"N52-O53","v":84.375},{"$f":"O52-P53","v":81.25},{"$f":"P52-Q53","v":78.125},75,71.875,68.75,65.625,62.5,59.375,56.25,53.125,50,46.875,43.75,40.625,37.5,34.375,31.25,28.125,25,21.875,18.75,15.625,12.5,9.375,6.25,3.125,0,0,{"$f":"AQ52-AR53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD52-BE53","v":0},{"$f":"BE52-BF53","v":0},{"$f":"BF52-BG53","v":0},{"$f":"BG52-BH53","v":0},{"$f":"BH52-BI53","v":0},{"$f":"BI52-BJ53","v":0},{"$f":"BJ52-BK53","v":0},{"$f":"BK52-BL53","v":0},{"$f":"BL52-BM53","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A49&\"\"","v":"Discount IDA - regular"},{"$f":"'Input 4 - External Financing'!E11","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D49-$D49<$B50,0,IF(D49-$D49<=$B51,$D51*D48,0))","v":0},0,0,0,{"$f":"IF(H49-$D49<$B50,0,IF(H49-$D49<=$B51,$D51*H48,0))","v":0},0,0,{"$f":"IF(K49-$D49<$B50,0,IF(K49-$D49<=$B51,$D51*K48,0))","v":3.125},3.125,3.125,3.125,3.125,3.125,{"$f":"IF(Q49-$D49<$B50,0,IF(Q49-$D49<=$B51,$D51*Q48,0))","v":3.125},3.125,{"$f":"IF(S49-$D49<$B50,0,IF(S49-$D49<=$B51,$D51*S48,0))","v":3.125},3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,{"$f":"IF(AI49-$D49<$B50,0,IF(AI49-$D49<=$B51,$D51*AI48,0))","v":3.125},{"$f":"IF(AJ49-$D49<$B50,0,IF(AJ49-$D49<=$B51,$D51*AJ48,0))","v":3.125},3.125,3.125,3.125,3.125,3.125,3.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE49-$D49<$B50,0,IF(BE49-$D49<=$B51,$D51*BE48,0))","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B52*D52","v":0.75},{"$f":"$B52*E52","v":0.75},{"$f":"$B52*F52","v":0.75},0.75,0.75,0.75,0.75,{"$f":"$B52*K52","v":0.7265625},0.703125,0.6796875,0.65625,0.6328125,0.609375,0.5859375,0.5625,0.5390625,0.515625,0.4921875,0.46875,0.4453125,0.421875,0.3984375,0.375,0.3515625,0.328125,0.3046875,0.28125,0.2578125,0.234375,0.2109375,0.1875,0.1640625,{"$f":"$B52*AJ52","v":0.140625},0.1171875,9.375E-2,7.03125E-2,4.6875E-2,2.34375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B52*BD52","v":0},{"$f":"$B52*BE52","v":0},{"$f":"$B52*BF52","v":0},{"$f":"$B52*BG52","v":0},{"$f":"$B52*BH52","v":0},{"$f":"$B52*BI52","v":0},{"$f":"$B52*BJ52","v":0},{"$f":"$B52*BK52","v":0},{"$f":"$B52*BL52","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D53+D54","v":0},{"$f":"E53+E54","v":0.75},0.75,0.75,0.75,0.75,0.75,3.875,3.8515625,3.828125,3.8046875,{"$f":"O53+O54","v":3.78125},3.7578125,3.734375,3.7109375,3.6875,3.6640625,3.640625,3.6171875,3.59375,3.5703125,3.546875,3.5234375,3.5,3.4765625,3.453125,3.4296875,3.40625,3.3828125,3.359375,3.3359375,3.3125,3.2890625,3.265625,3.2421875,3.21875,3.1953125,3.171875,3.1484375,0,{"$f":"AR53+AR54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE53+BE54","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF(Interest_IDA>=Discount_IDA,D52,NPV($B53,E55:$BD55))","v":46.323032944717802},{"$f":"IF(Interest_IDA>=Discount_IDA,E52,NPV($B53,F55:$BD55))","v":47.889184591953715},{"$f":"IF(Interest_IDA>=Discount_IDA,F52,NPV($B53,G55:$BD55))","v":49.533643821551401},{"$f":"IF(Interest_IDA>=Discount_IDA,G52,NPV($B53,H55:$BD55))","v":51.260326012628965},{"$f":"IF(Interest_IDA>=Discount_IDA,H52,NPV($B53,I55:$BD55))","v":53.073342313260426},{"$f":"IF(Interest_IDA>=Discount_IDA,I52,NPV($B53,J55:$BD55))","v":54.977009428923438},{"$f":"IF(Interest_IDA>=Discount_IDA,J52,NPV($B53,K55:$BD55))","v":56.97585990036962},{"$f":"IF(Interest_IDA>=Discount_IDA,K52,NPV($B53,L55:$BD55))","v":55.949652895388084},{"$f":"IF(Interest_IDA>=Discount_IDA,L52,NPV($B53,M55:$BD55))","v":54.895573040157494},{"$f":"IF(Interest_IDA>=Discount_IDA,M52,NPV($B53,N55:$BD55))","v":53.812226692165382},{"$f":"IF(Interest_IDA>=Discount_IDA,N52,NPV($B53,O55:$BD55))","v":52.698150526773659},{"$f":"IF(Interest_IDA>=Discount_IDA,O52,NPV($B53,P55:$BD55))","v":51.551808053112339},{"$f":"IF(Interest_IDA>=Discount_IDA,P52,NPV($B53,Q55:$BD55))","v":50.371585955767955},{"$f":"IF(Interest_IDA>=Discount_IDA,Q52,NPV($B53,R55:$BD55))","v":49.155790253556368},{"$f":"IF(Interest_IDA>=Discount_IDA,R52,NPV($B53,S55:$BD55))","v":47.902642266234182},{"$f":"IF(Interest_IDA>=Discount_IDA,S52,NPV($B53,T55:$BD55))","v":46.610274379545892},{"$f":"IF(Interest_IDA>=Discount_IDA,T52,NPV($B53,U55:$BD55))","v":45.276725598523193},{"$f":"IF(Interest_IDA>=Discount_IDA,U52,NPV($B53,V55:$BD55))","v":43.89993687844936},{"$f":"IF(Interest_IDA>=Discount_IDA,V52,NPV($B53,W55:$BD55))","v":42.477746222371827},{"$f":"IF(Interest_IDA>=Discount_IDA,W52,NPV($B53,X55:$BD55))","v":41.007883533490414},{"$f":"IF(Interest_IDA>=Discount_IDA,X52,NPV($B53,Y55:$BD55))","v":39.487965210164937},{"$f":"IF(Interest_IDA>=Discount_IDA,Y52,NPV($B53,Z55:$BD55))","v":37.915488470673182},{"$f":"IF(Interest_IDA>=Discount_IDA,Z52,NPV($B53,AA55:$BD55))","v":36.287825394206848},{"$f":"IF(Interest_IDA>=Discount_IDA,AA52,NPV($B53,AB55:$BD55))","v":34.602216663917197},{"$f":"IF(Interest_IDA>=Discount_IDA,AB52,NPV($B53,AC55:$BD55))","v":32.855764997113049},{"$f":"IF(Interest_IDA>=Discount_IDA,AC52,NPV($B53,AD55:$BD55))","v":31.045428246968715},{"$f":"IF(Interest_IDA>=Discount_IDA,AD52,NPV($B53,AE55:$BD55))","v":29.168012159317147},{"$f":"IF(Interest_IDA>=Discount_IDA,AE52,NPV($B53,AF55:$BD55))","v":27.220162767282996},{"$f":"IF(Interest_IDA>=Discount_IDA,AF52,NPV($B53,AG55:$BD55))","v":25.198358405647152},{"$f":"IF(Interest_IDA>=Discount_IDA,AG52,NPV($B53,AH55:$BD55))","v":23.098901325929511},{"$f":"IF(Interest_IDA>=Discount_IDA,AH52,NPV($B53,AI55:$BD55))","v":20.917908892225988},{"$f":"IF(Interest_IDA>=Discount_IDA,AI52,NPV($B53,AJ55:$BD55))","v":18.651304336837285},{"$f":"IF(Interest_IDA>=Discount_IDA,AJ52,NPV($B53,AK55:$BD55))","v":16.294807053679154},{"$f":"IF(Interest_IDA>=Discount_IDA,AK52,NPV($B53,AL55:$BD55))","v":13.843922406363111},{"$f":"IF(Interest_IDA>=Discount_IDA,AL52,NPV($B53,AM55:$BD55))","v":11.293931026681269},{"$f":"IF(Interest_IDA>=Discount_IDA,AM52,NPV($B53,AN55:$BD55))","v":8.6398775780153318},{"$f":"IF(Interest_IDA>=Discount_IDA,AN52,NPV($B53,AO55:$BD55))","v":5.8765589569160994},{"$f":"IF(Interest_IDA>=Discount_IDA,AO52,NPV($B53,AP55:$BD55))","v":2.9985119047619047},{"$f":"IF(Interest_IDA>=Discount_IDA,AP52,NPV($B53,AQ55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AQ52,NPV($B53,AR55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AR52,NPV($B53,AS55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AS52,NPV($B53,AT55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AT52,NPV($B53,AU55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AU52,NPV($B53,AV55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AV52,NPV($B53,AW55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AW52,NPV($B53,AX55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AX52,NPV($B53,AY55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AY52,NPV($B53,AZ55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,AZ52,NPV($B53,BA55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BA52,NPV($B53,BB55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BB52,NPV($B53,BC55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BC52,NPV($B53,BD55:$BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BD52,NPV($B53,$BD55:BD55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BE52,NPV($B53,$BD55:BF55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BF52,NPV($B53,$BD55:BG55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BG52,NPV($B53,$BD55:BG55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BH52,NPV($B53,$BD55:BI55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BI52,NPV($B53,$BD55:BJ55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BJ52,NPV($B53,$BD55:BJ55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BK52,NPV($B53,$BD55:BL55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BL52,NPV($B53,$BD55:BM55))","v":0},{"$f":"IF(Interest_IDA>=Discount_IDA,BM52,NPV($B53,$BD55:BM55))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D56=0,0,(1-D56/D52)*100)","v":53.676967055282198},{"$f":"IF(E56=0,0,(1-E56/E52)*100)","v":52.110815408046285},50.466356178448599,48.739673987371035,46.926657686739567,45.022990571076562,43.02414009963038,42.245519591857459,41.444722090498672,40.620991236231305,39.773542255115814,38.901560825940926,38.00420190059328,37.080588475447854,36.129810311687763,35.15092260237094,34.142944583966262,33.104858089981924,32.035606044205082,30.934090890963517,29.799172959706777,28.629668761085782,27.424349211586307,26.181937783643317,24.901108578027319,23.580484315153928,22.218634241820943,20.814071949722191,19.365253101929113,17.870573063361739,16.328364431096041,14.736894460172412,13.094362380377845,11.398896599276087,9.6485517865498416,7.8413058345031317,5.9750566893424057,4.0476190476190554,0,0,{"$f":"IF(AR56=0,0,(1-AR56/AR52)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE56=0,0,(1-BE56/BE52)*100)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-Grace_IDA>0,D49-Grace_IDA,0)","v":0},{"$f":"IF(E49-Grace_IDA>0,E49-Grace_IDA,0)","v":0},0,{"$f":"IF(G49-Grace_IDA>0,G49-Grace_IDA,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"IF(AF49-Grace_IDA>0,AF49-Grace_IDA,0)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
[null,null,null,{"$f":"IF(D58=0,0,CHOOSE(D58,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},{"$f":"IF(E58=0,0,CHOOSE(E58,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},0,0,0,0,0,150,170,284.697960357341,390.31796035734101,590.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101,790.31796035734101]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-Maturity_IDA>0,D49-Maturity_IDA,0)","v":0},{"$f":"IF(E49-Maturity_IDA>0,E49-Maturity_IDA,0)","v":0},{"$f":"IF(F49-Maturity_IDA>0,F49-Maturity_IDA,0)","v":0},{"$f":"IF(G49-Maturity_IDA>0,G49-Maturity_IDA,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF49-Maturity_IDA>0,AF49-Maturity_IDA,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ49-Maturity_IDA>0,AQ49-Maturity_IDA,0)","v":1},2,3,4,5,6]
[null,null,null,{"$f":"IF(D60=0,0,CHOOSE(D60,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},{"$f":"IF(E60=0,0,CHOOSE(E60,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},{"$f":"IF(F60=0,0,CHOOSE(F60,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},{"$f":"IF(G60=0,0,CHOOSE(G60,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},0,{"$f":"IF(I60=0,0,CHOOSE(I60,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ60=0,0,CHOOSE(AQ60,$D$65,$E$65,$F$65,$G$65,$H$65,$I$65,$J$65,$K$65,$L$65,$M$65,$N$65,$O$65,$P$65,$Q$65,$R$65,$S$65,$T$65,$U$65,$V$65,$W$65,$X$65,$Y$65,$Z$65,$AA$65,$AB$65,$AC$65,$AD$65,$AE$65,$AF$65,$AG$65,$AH$65,$AI$65,$AJ$65,$AK$65,$AL$65,$AM$65,$AN$65,$AO$65,$AP$65,$AQ$65,$AR$65,$AS$65,$AT$65,$AU$65,$AV$65,$AW$65,$AX$65,$AY$65,$AZ$65))","v":150},170,284.697960357341,390.31796035734101,590.31796035734101,790.31796035734101]
[]
[{"$f":"+\"Output \"& PV_Base!A49&\"\"","v":"Output IDA - regular"},null,null,{"$f":"D$7","v":2024},{"$f":"D63+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AG63+1","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,{"$f":"BD63+1","v":2077},{"$f":"BE63+1","v":2078},{"$f":"BF63+1","v":2079},{"$f":"BG63+1","v":2080},{"$f":"BH63+1","v":2081},{"$f":"BI63+1","v":2082},{"$f":"BJ63+1","v":2083},{"$f":"BK63+1","v":2084},{"$f":"BL63+1","v":2085}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F73","v":150},{"$f":"Ext_Debt_Data!G73","v":20},{"$f":"Ext_Debt_Data!H73","v":114.697960357341},{"$f":"Ext_Debt_Data!I73","v":105.62},{"$f":"Ext_Debt_Data!J73","v":200},{"$f":"Ext_Debt_Data!K73","v":200},{"$f":"Ext_Debt_Data!L73","v":0},{"$f":"Ext_Debt_Data!M73","v":0},{"$f":"Ext_Debt_Data!N73","v":0},{"$f":"Ext_Debt_Data!O73","v":0},{"$f":"Ext_Debt_Data!P73","v":0},{"$f":"Ext_Debt_Data!Q73","v":0},{"$f":"Ext_Debt_Data!R73","v":0},{"$f":"Ext_Debt_Data!S73","v":0},{"$f":"Ext_Debt_Data!T73","v":0},{"$f":"Ext_Debt_Data!U73","v":0},{"$f":"Ext_Debt_Data!V73","v":0},{"$f":"Ext_Debt_Data!W73","v":0},{"$f":"Ext_Debt_Data!X73","v":0},{"$f":"Ext_Debt_Data!Y73","v":0},{"$f":"Ext_Debt_Data!Z73","v":0},{"$f":"Ext_Debt_Data!AA73","v":0},{"$f":"Ext_Debt_Data!AB73","v":0},{"$f":"Ext_Debt_Data!AC73","v":0},{"$f":"Ext_Debt_Data!AD73","v":0},{"$f":"Ext_Debt_Data!AE73","v":0},{"$f":"Ext_Debt_Data!AF73","v":0},{"$f":"Ext_Debt_Data!AG73","v":0},{"$f":"Ext_Debt_Data!AH73","v":0},{"$f":"Ext_Debt_Data!AI73","v":0},{"$f":"Ext_Debt_Data!AJ73","v":0},{"$f":"Ext_Debt_Data!AK73","v":0},{"$f":"Ext_Debt_Data!AL73","v":0},{"$f":"Ext_Debt_Data!AM73","v":0},{"$f":"Ext_Debt_Data!AN73","v":0},{"$f":"Ext_Debt_Data!AO73","v":0},{"$f":"Ext_Debt_Data!AP73","v":0},{"$f":"Ext_Debt_Data!AQ73","v":0},{"$f":"Ext_Debt_Data!AR73","v":0},{"$f":"Ext_Debt_Data!AS73","v":0},{"$f":"Ext_Debt_Data!AT73","v":0},{"$f":"Ext_Debt_Data!AU73","v":0},{"$f":"Ext_Debt_Data!AV73","v":0},{"$f":"Ext_Debt_Data!AW73","v":0},{"$f":"Ext_Debt_Data!AX73","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D64","v":150},{"$f":"SUM(D64:E64)","v":170},{"$f":"SUM(D64:F64)","v":284.697960357341},{"$f":"SUM(D64:G64)","v":390.31796035734101},{"$f":"SUM(D64:H64)","v":590.31796035734101},{"$f":"SUM(D64:I64)","v":790.31796035734101},{"$f":"SUM(D64:J64)","v":790.31796035734101},{"$f":"SUM(D64:K64)","v":790.31796035734101},{"$f":"SUM(D64:L64)","v":790.31796035734101},{"$f":"SUM(D64:M64)","v":790.31796035734101},{"$f":"SUM(D64:N64)","v":790.31796035734101},{"$f":"SUM(D64:O64)","v":790.31796035734101},{"$f":"SUM(D64:P64)","v":790.31796035734101},{"$f":"SUM(D64:Q64)","v":790.31796035734101},{"$f":"SUM(D64:R64)","v":790.31796035734101},{"$f":"SUM(D64:S64)","v":790.31796035734101},{"$f":"SUM(D64:T64)","v":790.31796035734101},{"$f":"SUM(D64:U64)","v":790.31796035734101},{"$f":"SUM(D64:V64)","v":790.31796035734101},{"$f":"SUM(D64:W64)","v":790.31796035734101},{"$f":"SUM(D64:X64)","v":790.31796035734101},{"$f":"SUM(D64:Y64)","v":790.31796035734101},{"$f":"SUM(D64:Z64)","v":790.31796035734101},{"$f":"SUM(D64:AA64)","v":790.31796035734101},{"$f":"SUM(D64:AB64)","v":790.31796035734101},{"$f":"SUM(D64:AC64)","v":790.31796035734101},{"$f":"SUM(D64:AD64)","v":790.31796035734101},{"$f":"SUM($D64:AE64)","v":790.31796035734101},{"$f":"SUM($D64:AF64)","v":790.31796035734101},{"$f":"SUM($D64:AG64)","v":790.31796035734101},{"$f":"SUM($D64:AH64)","v":790.31796035734101},{"$f":"SUM($D64:AI64)","v":790.31796035734101},{"$f":"SUM($D64:AJ64)","v":790.31796035734101},{"$f":"SUM($D64:AK64)","v":790.31796035734101},{"$f":"SUM($D64:AL64)","v":790.31796035734101},{"$f":"SUM($D64:AM64)","v":790.31796035734101},{"$f":"SUM($D64:AN64)","v":790.31796035734101},{"$f":"SUM($D64:AO64)","v":790.31796035734101},{"$f":"SUM($D64:AP64)","v":790.31796035734101}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D64-D70","v":150},{"$f":"D66+E64-E70","v":170},{"$f":"E66+F64-F70","v":284.697960357341},390.31796035734101,590.31796035734101,790.31796035734101,790.31796035734101,{"$f":"J66+K64-K70","v":785.63046035734101},780.31796035734101,771.42114909617408,759.22371283500718,740.77627657384028,716.07884031267338,691.38140405150648,666.68396779033958,641.98653152917268,617.28909526800578,592.59165900683888,567.89422274567198,543.19678648450508,518.49935022333818,493.80191396217128,469.10447770100438,444.40704143983749,419.70960517867059,395.01216891750369,370.31473265633679,{"$f":"AD66+AE64-AE70","v":345.61729639516989},{"$f":"AE66+AF64-AF70","v":320.91986013400299},{"$f":"AF66+AG64-AG70","v":296.22242387283609},{"$f":"AG66+AH64-AH70","v":271.52498761166919},{"$f":"AH66+AI64-AI70","v":246.82755135050229},{"$f":"AI66+AJ64-AJ70","v":222.13011508933539},{"$f":"AJ66+AK64-AK70","v":197.43267882816849},{"$f":"AK66+AL64-AL70","v":172.73524256700159},{"$f":"AL66+AM64-AM70","v":148.03780630583469},{"$f":"AM66+AN64-AN70","v":123.34037004466779},{"$f":"AN66+AO64-AO70","v":98.642933783500894},{"$f":"AO66+AP64-AP70","v":73.945497522333994}]
[null,null,{"$f":"+TEXT(C56,\"#\")&\"   \"&TEXT(A49,\"#\")","v":"PV of debt   IDA - regular"},{"$f":"D64*D56/100","v":69.484549417076707},{"$f":"IF((D67*(1+$B53)-E68)<=0,E64*$D56/100,D67*(1+$B53)-E68+E64*$D56/100)","v":81.098383476874105},{"$f":"IF((E67*(1+$B53)-F68)<=0,F64*$D56/100,E67*(1+$B53)-F68+F64*$D56/100)","v":137.00987661396826},190.65152313819755,{"$f":"IF((G67*(1+$B53)-H68)<=0,H64*$D56/100,G67*(1+$B53)-H68+H64*$D56/100)","v":289.90278048186303},392.61660069271181,406.32004602466736,416.02116362322067,425.61749335170168,432.14917205543986,435.77353577882366,433.42059846033538,424.83837004788143,416.01226098676352,406.93007724454856,397.57901508718157,387.94563059390498,378.01580764792328,367.77472432660124,357.20681761117186,346.29574633192976,335.02435226068434,323.37461925783538,311.32763037680274,298.86352282367722,285.96144066485414,272.59948517004864,258.75466267246168,{"$f":"IF((AE67*(1+$B53)-AF68)<=0,AF64*$D56/100,AE67*(1+$B53)-AF68+AF64*$D56/100)","v":244.4028298219541},{"$f":"IF((AF67*(1+$B53)-AG68)<=0,AG64*$D56/100,AF67*(1+$B53)-AG68+AG64*$D56/100)","v":229.51863610087992},{"$f":"IF((AG67*(1+$B53)-AH68)<=0,AH64*$D56/100,AG67*(1+$B53)-AH68+AH64*$D56/100)","v":214.07546346571075},{"$f":"IF((AH67*(1+$B53)-AI68)<=0,AI64*$D56/100,AH67*(1+$B53)-AI68+AI64*$D56/100)","v":198.04536297074188},{"$f":"IF((AI67*(1+$B53)-AJ68)<=0,AJ64*$D56/100,AI67*(1+$B53)-AJ68+AJ64*$D56/100)","v":181.39898822298329},{"$f":"IF((AJ67*(1+$B53)-AK68)<=0,AK64*$D56/100,AJ67*(1+$B53)-AK68+AK64*$D56/100)","v":164.10552550979554},{"$f":"IF((AK67*(1+$B53)-AL68)<=0,AL64*$D56/100,AK67*(1+$B53)-AL68+AL64*$D56/100)","v":146.13262043290715},{"$f":"IF((AL67*(1+$B53)-AM68)<=0,AM64*$D56/100,AL67*(1+$B53)-AM68+AM64*$D56/100)","v":127.44630087413309},{"$f":"IF((AM67*(1+$B53)-AN68)<=0,AN64*$D56/100,AM67*(1+$B53)-AN68+AN64*$D56/100)","v":108.01089610937908},{"$f":"IF((AN67*(1+$B53)-AO68)<=0,AO64*$D56/100,AN67*(1+$B53)-AO68+AO64*$D56/100)","v":87.788951878346111},{"$f":"IF((AO67*(1+$B53)-AP68)<=0,AP64*$D56/100,AO67*(1+$B53)-AP68+AP64*$D56/100)","v":66.741141207720261}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D69+D70","v":0},{"$f":"E69+E70","v":1.125},{"$f":"F69+F70","v":1.2749999999999999},2.1352347026800573,2.9273847026800572,4.4273847026800572,5.9273847026800572,10.614884702680058,11.204728452680058,14.749195963846963,17.983094879388211,24.141614107429461,30.253258335470708,30.068027563511958,29.882796791553204,29.697566019594454,29.512335247635701,29.327104475676951,29.141873703718197,28.956642931759447,28.771412159800693,28.586181387841943,28.40095061588319,28.21571984392444,28.030489071965686,27.845258300006936,27.660027528048182,27.474796756089432,{"$f":"AF69+AF70","v":27.289565984130682},27.104335212171929,26.919104440213175,26.733873668254425,{"$f":"AJ69+AJ70","v":26.548642896295675},26.363412124336921,26.178181352378171,{"$f":"AM69+AM70","v":25.992950580419418},25.807719808460668,25.622489036501914,25.437258264543164]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B52*D66","v":1.125},{"$f":"$B52*E66","v":1.2749999999999999},2.1352347026800573,2.9273847026800572,4.4273847026800572,5.9273847026800572,5.9273847026800572,{"$f":"$B52*K66","v":5.8922284526800572},5.8523847026800571,5.785658618221305,5.6941778462625532,5.5558220743038023,5.3705913023450504,5.1853605303862986,5.0001297584275468,4.814898986468795,4.6296682145100432,4.4444374425512914,4.2592066705925395,4.0739758986337877,3.8887451266750364,3.7035143547162845,3.5182835827575327,3.3330528107987809,3.1478220388400291,2.9625912668812777,2.7773604949225259,{"$f":"$B52*AE66","v":2.5921297229637741},{"$f":"$B52*AF66","v":2.4068989510050223},{"$f":"$B52*AG66","v":2.2216681790462705},{"$f":"$B52*AH66","v":2.0364374070875186},{"$f":"$B52*AI66","v":1.851206635128767},{"$f":"$B52*AJ66","v":1.6659758631700154},{"$f":"$B52*AK66","v":1.4807450912112636},{"$f":"$B52*AL66","v":1.2955143192525118},{"$f":"$B52*AM66","v":1.1102835472937602},{"$f":"$B52*AN66","v":0.9250527753350084},{"$f":"$B52*AO66","v":0.7398220033762567}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D59-D61)/($B51-$B50)","v":0},{"$f":"(E59-E61)/($B51-$B50)","v":0},{"$f":"(F59-F61)/($B51-$B50)","v":0},0,0,0,0,{"$f":"(K59-K61)/($B51-$B50)","v":4.6875},{"$f":"(L59-L61)/($B51-$B50)","v":5.3125},8.8968112611669063,12.197436261166906,18.447436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,24.697436261166906,{"$f":"(AM59-AM61)/($B51-$B50)","v":24.697436261166906},24.697436261166906,24.697436261166906,{"$f":"(AP59-AP61)/($B51-$B50)","v":24.697436261166906}]
[]
[]
[null,null,null,{"$f":"CONCATENATE(A75,\" repayment schedule\")","v":"IDA - 50Y loans repayment schedule"}]
[{"$f":"+'Input 4 - External Financing'!B12","v":"IDA - 50Y loans"},null,null,{"$f":"+VLOOKUP($A$75,$B$35:$BD$39,D$40,FALSE)","v":0},{"$f":"+VLOOKUP($A$75,$B$35:$BD$39,E$40,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+VLOOKUP($A$75,$B$35:$BD$39,O$40,FALSE)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+VLOOKUP($A$75,$B$35:$BD$39,AS$40,FALSE)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[{"$f":"IF(A74='Input 4 - External Financing'!$B$74,'Input 4 - External Financing'!D12,PV_Base!A74)","v":"IDA - 50Y loans"},null,null,{"$f":"+D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[{"$f":"+\"Grace \"& PV_Base!A75&\"\"","v":"Grace IDA - 50Y loans"},{"$f":"+'Input 4 - External Financing'!G12","v":10},null,{"$f":"+D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"+AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"+\"Maturity \"& PV_Base!A75&\"\"","v":"Maturity IDA - 50Y loans"},{"$f":"+'Input 4 - External Financing'!H12","v":50},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A75&\"\"","v":"Interest IDA - 50Y loans"},{"$f":"+'Input 4 - External Financing'!F12","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D77-D79","v":100},{"$f":"D78-E79","v":100},100,100,100,100,100,100,100,100,100,97.5,95,92.5,90,87.5,85,82.5,80,77.5,75,72.5,70,67.5,65,62.5,60,57.5,55,52.5,50,47.5,45,42.5,40,37.5,35,32.5,30,27.5,{"$f":"AQ78-AR79","v":25},{"$f":"AR78-AS79","v":22.5},{"$f":"AS78-AT79","v":20},{"$f":"AT78-AU79","v":17.5},{"$f":"AU78-AV79","v":15},{"$f":"AV78-AW79","v":12.5},{"$f":"AW78-AX79","v":10},{"$f":"AX78-AY79","v":7.5},{"$f":"AY78-AZ79","v":5},{"$f":"AZ78-BA79","v":2.5},{"$f":"BA78-BB79","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A75&\"\"","v":"Discount IDA - 50Y loans"},{"$f":"+'Input 4 - External Financing'!E12","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D75-$D75<$B76,0,IF(D75-$D75<=$B77,$D77*D74,0))","v":0},{"$f":"IF(E75-$D75<$B76,0,IF(E75-$D75<=$B77,$D77*E74,0))","v":0},0,0,0,0,0,{"$f":"IF(K75-$D75<$B76,0,IF(K75-$D75<=$B77,$D77*K74,0))","v":0},0,0,0,{"$f":"IF(O75-$D75<$B76,0,IF(O75-$D75<=$B77,$D77*O74,0))","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"IF(AJ75-$D75<$B76,0,IF(AJ75-$D75<=$B77,$D77*AJ74,0))","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B78*D78","v":0},{"$f":"$B78*E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D79+D80","v":0},0,0,0,0,0,0,{"$f":"K79+K80","v":0},0,0,{"$f":"N79+N80","v":0},{"$f":"O79+O80","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"AR79+AR80","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B78>=$B79, D78, NPV($B79,E81:$BD81))","v":26.335476328418906},{"$f":"IF($B78>=$B79, E78, NPV($B79,F81:$BD81))","v":27.652250144839854},{"$f":"IF($B78>=$B79, F78, NPV($B79,G81:$BD81))","v":29.034862652081848},{"$f":"IF($B78>=$B79, G78, NPV($B79,H81:$BD81))","v":30.486605784685942},{"$f":"IF($B78>=$B79, H78, NPV($B79,I81:$BD81))","v":32.010936073920242},{"$f":"IF($B78>=$B79, I78, NPV($B79,J81:$BD81))","v":33.611482877616261},{"$f":"IF($B78>=$B79, J78, NPV($B79,K81:$BD81))","v":35.292057021497072},{"$f":"IF($B78>=$B79, K78, NPV($B79,L81:$BD81))","v":37.056659872571927},{"$f":"IF($B78>=$B79, L78, NPV($B79,M81:$BD81))","v":38.909492866200523},{"$f":"IF($B78>=$B79, M78, NPV($B79,N81:$BD81))","v":40.854967509510544},{"$f":"IF($B78>=$B79, N78, NPV($B79,O81:$BD81))","v":42.89771588498607},{"$f":"IF($B78>=$B79, O78, NPV($B79,P81:$BD81))","v":42.542601679235375},{"$f":"IF($B78>=$B79, P78, NPV($B79,Q81:$BD81))","v":42.169731763197156},{"$f":"IF($B78>=$B79, Q78, NPV($B79,R81:$BD81))","v":41.778218351357012},{"$f":"IF($B78>=$B79, R78, NPV($B79,S81:$BD81))","v":41.367129268924863},{"$f":"IF($B78>=$B79, S78, NPV($B79,T81:$BD81))","v":40.935485732371106},{"$f":"IF($B78>=$B79, T78, NPV($B79,U81:$BD81))","v":40.482260018989663},{"$f":"IF($B78>=$B79, U78, NPV($B79,V81:$BD81))","v":40.006373019939147},{"$f":"IF($B78>=$B79, V78, NPV($B79,W81:$BD81))","v":39.506691670936114},{"$f":"IF($B78>=$B79, W78, NPV($B79,X81:$BD81))","v":38.982026254482918},{"$f":"IF($B78>=$B79, X78, NPV($B79,Y81:$BD81))","v":38.431127567207064},{"$f":"IF($B78>=$B79, Y78, NPV($B79,Z81:$BD81))","v":37.852683945567421},{"$f":"IF($B78>=$B79, Z78, NPV($B79,AA81:$BD81))","v":37.245318142845797},{"$f":"IF($B78>=$B79, AA78, NPV($B79,AB81:$BD81))","v":36.607584049988091},{"$f":"IF($B78>=$B79, AB78, NPV($B79,AC81:$BD81))","v":35.937963252487499},{"$f":"IF($B78>=$B79, AC78, NPV($B79,AD81:$BD81))","v":35.234861415111872},{"$f":"IF($B78>=$B79, AD78, NPV($B79,AE81:$BD81))","v":34.496604485867465},{"$f":"IF($B78>=$B79, AE78, NPV($B79,AF81:$BD81))","v":33.721434710160842},{"$f":"IF($B78>=$B79, AF78, NPV($B79,AG81:$BD81))","v":32.907506445668886},{"$f":"IF($B78>=$B79, AG78, NPV($B79,AH81:$BD81))","v":32.052881767952336},{"$f":"IF($B78>=$B79, AH78, NPV($B79,AI81:$BD81))","v":31.155525856349954},{"$f":"IF($B78>=$B79, AI78, NPV($B79,AJ81:$BD81))","v":30.213302149167454},{"$f":"IF($B78>=$B79, AJ78, NPV($B79,AK81:$BD81))","v":29.22396725662583},{"$f":"IF($B78>=$B79, AK78, NPV($B79,AL81:$BD81))","v":28.185165619457123},{"$f":"IF($B78>=$B79, AL78, NPV($B79,AM81:$BD81))","v":27.09442390042998},{"$f":"IF($B78>=$B79, AM78, NPV($B79,AN81:$BD81))","v":25.949145095451481},{"$f":"IF($B78>=$B79, AN78, NPV($B79,AO81:$BD81))","v":24.746602350224055},{"$f":"IF($B78>=$B79, AO78, NPV($B79,AP81:$BD81))","v":23.483932467735258},{"$f":"IF($B78>=$B79, AP78, NPV($B79,AQ81:$BD81))","v":22.158129091122021},{"$f":"IF($B78>=$B79, AQ78, NPV($B79,AR81:$BD81))","v":20.766035545678122},{"$f":"IF($B78>=$B79, AR78, NPV($B79,AS81:$BD81))","v":19.304337322962027},{"$f":"IF($B78>=$B79, AS78, NPV($B79,AT81:$BD81))","v":17.769554189110128},{"$f":"IF($B78>=$B79, AT78, NPV($B79,AU81:$BD81))","v":16.158031898565635},{"$f":"IF($B78>=$B79, AU78, NPV($B79,AV81:$BD81))","v":14.465933493493919},{"$f":"IF($B78>=$B79, AV78, NPV($B79,AW81:$BD81))","v":12.689230168168615},{"$f":"IF($B78>=$B79, AW78, NPV($B79,AX81:$BD81))","v":10.823691676577047},{"$f":"IF($B78>=$B79, AX78, NPV($B79,AY81:$BD81))","v":8.8648762604059002},{"$f":"IF($B78>=$B79, AY78, NPV($B79,AZ81:$BD81))","v":6.8081200734261955},{"$f":"IF($B78>=$B79, AZ78, NPV($B79,BA81:$BD81))","v":4.6485260770975056},{"$f":"IF($B78>=$B79, BA78, NPV($B79,BB81:$BD81))","v":2.3809523809523809},{"$f":"IF($B78>=$B79, BB78, NPV($B79,BC81:$BD81))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D82=0,0,(1-D82/D78)*100)","v":73.664523671581094},{"$f":"IF(E82=0,0,(1-E82/E78)*100)","v":72.347749855160146},{"$f":"IF(F82=0,0,(1-F82/F78)*100)","v":70.965137347918144},69.513394215314065,67.989063926079751,66.388517122383746,64.707942978502928,62.943340127428073,61.090507133799477,59.145032490489456,57.102284115013923,56.366562380271411,55.610808670318775,54.834358539073506,54.036523034527931,53.216587734433027,52.373811742365106,51.507426642498011,50.61663541132986,49.700611284538162,48.758496577057251,47.789401454389768,46.792402653077438,45.76654214816579,44.710825765403847,43.624221735821003,42.505659190220889,41.354026591024621,40.16817009878384,38.946891870566979,37.688948287300093,36.393048107015893,35.057850540831495,33.681963248336174,32.263940248925053,30.802279745462712,29.295421856502703,27.74174625312228,26.139569696259933,24.487143470261373,{"$f":"IF(AR82=0,0,(1-AR82/AR78)*100)","v":22.782650708151884},21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B76>0,D49-B76,0)","v":0},{"$f":"IF(E49-B76>0,E49-B76,0)","v":0},{"$f":"IF(F49-B76>0,F49-B76,0)","v":0},{"$f":"IF(G49-B76>0,G49-B76,0)","v":0},{"$f":"IF(H49-B76>0,H49-B76,0)","v":0},{"$f":"IF(I49-B76>0,I49-B76,0)","v":0},{"$f":"IF(J49-B76>0,J49-B76,0)","v":0},{"$f":"IF(K49-B76>0,K49-B76,0)","v":0},{"$f":"IF(L49-B76>0,L49-B76,0)","v":0},{"$f":"IF(M49-B76>0,M49-B76,0)","v":0},{"$f":"IF(N49-B76>0,N49-B76,0)","v":0},{"$f":"IF(O49-B76>0,O49-B76,0)","v":1},{"$f":"IF(P49-B76>0,P49-B76,0)","v":2},{"$f":"IF(Q49-B76>0,Q49-B76,0)","v":3},{"$f":"IF(R49-B76>0,R49-B76,0)","v":4},{"$f":"IF(S49-B76>0,S49-B76,0)","v":5},{"$f":"IF(T49-B76>0,T49-B76,0)","v":6},{"$f":"IF(U49-B76>0,U49-B76,0)","v":7},{"$f":"IF(V49-B76>0,V49-B76,0)","v":8},{"$f":"IF(W49-B76>0,W49-B76,0)","v":9},{"$f":"IF(X49-B76>0,X49-B76,0)","v":10},{"$f":"IF(Y49-B76>0,Y49-B76,0)","v":11},{"$f":"IF(Z49-B76>0,Z49-B76,0)","v":12},{"$f":"IF(AA49-B76>0,AA49-B76,0)","v":13},{"$f":"IF(AB49-B76>0,AB49-B76,0)","v":14},{"$f":"IF(AC49-B76>0,AC49-B76,0)","v":15},{"$f":"IF(AD49-$B76>0,AD49-$B76,0)","v":16},{"$f":"IF(AE49-$B76>0,AE49-$B76,0)","v":17},18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,{"$f":"IF(D84=0,0,CHOOSE(D84,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":0},{"$f":"IF(E84=0,0,CHOOSE(E84,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":0},0,0,0,0,0,0,0,0,0,0,100,200,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"IF(AD84=0,0,CHOOSE(AD84,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":300},{"$f":"IF(AE84=0,0,CHOOSE(AE84,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":300},{"$f":"IF(AF84=0,0,CHOOSE(AF84,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"IF(AW84=0,0,CHOOSE(AW84,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":300},300,300,300,300,300]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B77>0,D49-B77,0)","v":0},{"$f":"IF(E49-B77>0,E49-B77,0)","v":0},{"$f":"IF(F49-$B77>0,F49-$B77,0)","v":0},{"$f":"IF(G49-$B77>0,G49-$B77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS49-$B77>0,AS49-$B77,0)","v":0},0,0,0,{"$f":"IF(AW49-$B77>0,AW49-$B77,0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(D86=0,0,CHOOSE(D86,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":0},{"$f":"IF(E86=0,0,CHOOSE(E86,$D$91,$E$91,$F$91,$G$91,$H$91,$I$91,$J$91,$K$91,$L$91,$M$91,$N$91,$O$91,$P$91,$Q$91,$R$91,$S$91,$T$91,$U$91,$V$91,$W$91,$X$91,$Y$91,$Z$91,$AA$91,$AB$91,$AC$91,$AD$91,$AE$91,$AF$91,$AG$91,$AH$91,$AI$91,$AJ$91,$AK$91,$AL$91,$AM$91,$AN$91,$AO$91,$AP$91,$AQ$91,$AR$91,$AS$91,$AT$91,$AU$91,$AV$91,$AW$91,$AX$91,$AY$91,$AZ$91,$BA$91,$BB$91,$BC$91,$BD$91,$BE$91,$BF$91,$BG$91,$BH$91,$BI$91,$BJ$91,$BK$91,$BL$91))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+\"Output \"& PV_Base!A75&\"\"","v":"Output IDA - 50Y loans"},null,null,{"$f":"D$7","v":2024},{"$f":"D89+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AE89+1","v":2052},{"$f":"AF89+1","v":2053},{"$f":"AG89+1","v":2054},{"$f":"AH89+1","v":2055},{"$f":"AI89+1","v":2056},{"$f":"AJ89+1","v":2057},{"$f":"AK89+1","v":2058},{"$f":"AL89+1","v":2059},{"$f":"AM89+1","v":2060},{"$f":"AN89+1","v":2061},{"$f":"AO89+1","v":2062},{"$f":"AP89+1","v":2063},{"$f":"AQ89+1","v":2064},{"$f":"AR89+1","v":2065},{"$f":"AS89+1","v":2066},{"$f":"AT89+1","v":2067},{"$f":"AU89+1","v":2068},{"$f":"AV89+1","v":2069},{"$f":"AW89+1","v":2070},{"$f":"AX89+1","v":2071},{"$f":"AY89+1","v":2072},{"$f":"AZ89+1","v":2073},{"$f":"BA89+1","v":2074}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F74","v":0},{"$f":"Ext_Debt_Data!G74","v":100},{"$f":"Ext_Debt_Data!H74","v":100},{"$f":"Ext_Debt_Data!I74","v":100},{"$f":"Ext_Debt_Data!J74","v":0},{"$f":"Ext_Debt_Data!K74","v":0},{"$f":"Ext_Debt_Data!L74","v":0},{"$f":"Ext_Debt_Data!M74","v":0},{"$f":"Ext_Debt_Data!N74","v":0},{"$f":"Ext_Debt_Data!O74","v":0},{"$f":"Ext_Debt_Data!P74","v":0},{"$f":"Ext_Debt_Data!Q74","v":0},{"$f":"Ext_Debt_Data!R74","v":0},{"$f":"Ext_Debt_Data!S74","v":0},{"$f":"Ext_Debt_Data!T74","v":0},{"$f":"Ext_Debt_Data!U74","v":0},{"$f":"Ext_Debt_Data!V74","v":0},{"$f":"Ext_Debt_Data!W74","v":0},{"$f":"Ext_Debt_Data!X74","v":0},{"$f":"Ext_Debt_Data!Y74","v":0},{"$f":"Ext_Debt_Data!Z74","v":0},{"$f":"Ext_Debt_Data!AA74","v":0},{"$f":"Ext_Debt_Data!AB74","v":0},{"$f":"Ext_Debt_Data!AC74","v":0},{"$f":"Ext_Debt_Data!AD74","v":0},{"$f":"Ext_Debt_Data!AE74","v":0},{"$f":"Ext_Debt_Data!AF74","v":0},{"$f":"Ext_Debt_Data!AG74","v":0},{"$f":"Ext_Debt_Data!AH74","v":0},{"$f":"Ext_Debt_Data!AI74","v":0},{"$f":"Ext_Debt_Data!AJ74","v":0},{"$f":"Ext_Debt_Data!AK74","v":0},{"$f":"Ext_Debt_Data!AL74","v":0},{"$f":"Ext_Debt_Data!AM74","v":0},{"$f":"Ext_Debt_Data!AN74","v":0},{"$f":"Ext_Debt_Data!AO74","v":0},{"$f":"Ext_Debt_Data!AP74","v":0},{"$f":"Ext_Debt_Data!AQ74","v":0},{"$f":"Ext_Debt_Data!AR74","v":0},{"$f":"Ext_Debt_Data!AS74","v":0},{"$f":"Ext_Debt_Data!AT74","v":0},{"$f":"Ext_Debt_Data!AU74","v":0},{"$f":"Ext_Debt_Data!AV74","v":0},{"$f":"Ext_Debt_Data!AW74","v":0},{"$f":"Ext_Debt_Data!AX74","v":0},{"$f":"Ext_Debt_Data!AY74","v":0},{"$f":"Ext_Debt_Data!AZ74","v":0},{"$f":"Ext_Debt_Data!BA74","v":0},{"$f":"Ext_Debt_Data!BB74","v":0},{"$f":"Ext_Debt_Data!BC74","v":0},{"$f":"Ext_Debt_Data!BD74","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D90","v":0},{"$f":"SUM(D90:E90)","v":100},{"$f":"SUM(D90:F90)","v":200},{"$f":"SUM(D90:G90)","v":300},{"$f":"SUM(D90:H90)","v":300},{"$f":"SUM(D90:I90)","v":300},{"$f":"SUM(D90:J90)","v":300},{"$f":"SUM(D90:K90)","v":300},{"$f":"SUM(D90:L90)","v":300},{"$f":"SUM(D90:M90)","v":300},{"$f":"SUM(D90:N90)","v":300},{"$f":"SUM(D90:O90)","v":300},{"$f":"SUM(D90:P90)","v":300},{"$f":"SUM(D90:Q90)","v":300},{"$f":"SUM(D90:R90)","v":300},{"$f":"SUM(D90:S90)","v":300},{"$f":"SUM(D90:T90)","v":300},{"$f":"SUM(D90:U90)","v":300},{"$f":"SUM(D90:V90)","v":300},{"$f":"SUM(D90:W90)","v":300},{"$f":"SUM(D90:X90)","v":300},{"$f":"SUM(D90:Y90)","v":300},{"$f":"SUM(D90:Z90)","v":300},{"$f":"SUM(D90:AA90)","v":300},{"$f":"SUM(D90:AB90)","v":300},{"$f":"SUM(D90:AC90)","v":300},{"$f":"SUM(D90:AD90)","v":300},{"$f":"SUM(D90:AE90)","v":300},{"$f":"SUM(D90:AF90)","v":300},{"$f":"SUM(D90:AG90)","v":300},{"$f":"SUM(D90:AH90)","v":300},{"$f":"SUM(D90:AI90)","v":300},{"$f":"SUM(D90:AJ90)","v":300},{"$f":"SUM(D90:AK90)","v":300},{"$f":"SUM(D90:AL90)","v":300},{"$f":"SUM(D90:AM90)","v":300},{"$f":"SUM(D90:AN90)","v":300},{"$f":"SUM(D90:AO90)","v":300},{"$f":"SUM($D90:AP90)","v":300},{"$f":"SUM($D90:AQ90)","v":300},{"$f":"SUM($D90:AR90)","v":300},{"$f":"SUM($D90:AS90)","v":300},{"$f":"SUM($D90:AT90)","v":300},{"$f":"SUM($D90:AU90)","v":300},{"$f":"SUM($D90:AV90)","v":300},{"$f":"SUM($D90:AW90)","v":300},{"$f":"SUM($D90:AX90)","v":300},{"$f":"SUM($D90:AY90)","v":300},{"$f":"SUM($D90:AZ90)","v":300},{"$f":"SUM($D90:BA90)","v":300},{"$f":"SUM($D90:BB90)","v":300}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D90-D96","v":0},{"$f":"D92+E90-E96","v":100},{"$f":"E92+F90-F96","v":200},300,300,300,300,300,300,300,300,300,297.5,292.5,{"$f":"Q92+R90-R96","v":285},277.5,270,262.5,255,247.5,240,232.5,225,217.5,210,202.5,195,187.5,{"$f":"AE92+AF90-AF96","v":180},{"$f":"AF92+AG90-AG96","v":172.5},{"$f":"AG92+AH90-AH96","v":165},{"$f":"AH92+AI90-AI96","v":157.5},{"$f":"AI92+AJ90-AJ96","v":150},{"$f":"AJ92+AK90-AK96","v":142.5},{"$f":"AK92+AL90-AL96","v":135},{"$f":"AL92+AM90-AM96","v":127.5},{"$f":"AM92+AN90-AN96","v":120},{"$f":"AN92+AO90-AO96","v":112.5},{"$f":"AO92+AP90-AP96","v":105},{"$f":"AP92+AQ90-AQ96","v":97.5},{"$f":"AQ92+AR90-AR96","v":90},{"$f":"AR92+AS90-AS96","v":82.5},{"$f":"AS92+AT90-AT96","v":75},{"$f":"AT92+AU90-AU96","v":67.5},{"$f":"AU92+AV90-AV96","v":60},{"$f":"AV92+AW90-AW96","v":52.5},{"$f":"AW92+AX90-AX96","v":45},{"$f":"AX92+AY90-AY96","v":37.5},{"$f":"AY92+AZ90-AZ96","v":30},{"$f":"AZ92+BA90-BA96","v":22.5},15]
[null,null,{"$f":"+TEXT(C82,\"#\")&\"   \"&TEXT(A75,\"#\")","v":"PV of debt   IDA - 50Y loans"},{"$f":"D90*D82/100","v":0},{"$f":"IF((D93*(1+$B79)-E94)<=0,E90*$D82/100,D93*(1+$B79)-E94+E90*$D82/100)","v":26.33547632841891},{"$f":"IF((E93*(1+$B79)-F94)<=0,F90*$D82/100,E93*(1+$B79)-F94+F90*$D82/100)","v":53.987726473258768},83.022589125340616,87.173718581607645,91.532404510688025,96.109024736222423,100.91447597303355,105.96019977168523,111.25820976026949,116.82112024828298,122.66217626069714,126.295285073732,127.61004932741861,126.49055179378954,125.31507938347903,124.08083335265297,122.78487502028563,121.4241187712999,119.9953247098649,118.49509094535816,116.91984549262607,115.26583776725738,113.52912965562025,111.70558613840127,109.79086544532134,107.78040871758742,105.66942915346679,{"$f":"IF((AE93*(1+$B79)-AF94)<=0,AF90*$D82/100,AE93*(1+$B79)-AF94+AF90*$D82/100)","v":103.45290061114014},{"$f":"IF((AF93*(1+$B79)-AG94)<=0,AG90*$D82/100,AF93*(1+$B79)-AG94+AG90*$D82/100)","v":101.12554564169714},{"$f":"IF((AG93*(1+$B79)-AH94)<=0,AH90*$D82/100,AG93*(1+$B79)-AH94+AH90*$D82/100)","v":98.681822923782008},{"$f":"IF((AH93*(1+$B79)-AI94)<=0,AI90*$D82/100,AH93*(1+$B79)-AI94+AI90*$D82/100)","v":96.115914069971112},{"$f":"IF((AI93*(1+$B79)-AJ94)<=0,AJ90*$D82/100,AI93*(1+$B79)-AJ94+AJ90*$D82/100)","v":93.421709773469672},{"$f":"IF((AJ93*(1+$B79)-AK94)<=0,AK90*$D82/100,AJ93*(1+$B79)-AK94+AK90*$D82/100)","v":90.592795262143156},{"$f":"IF((AK93*(1+$B79)-AL94)<=0,AL90*$D82/100,AK93*(1+$B79)-AL94+AL90*$D82/100)","v":87.622435025250311},{"$f":"IF((AL93*(1+$B79)-AM94)<=0,AM90*$D82/100,AL93*(1+$B79)-AM94+AM90*$D82/100)","v":84.503556776512838},{"$f":"IF((AM93*(1+$B79)-AN94)<=0,AN90*$D82/100,AM93*(1+$B79)-AN94+AN90*$D82/100)","v":81.228734615338482},{"$f":"IF((AN93*(1+$B79)-AO94)<=0,AO90*$D82/100,AN93*(1+$B79)-AO94+AO90*$D82/100)","v":77.79017134610541},{"$f":"IF((AO93*(1+$B79)-AP94)<=0,AP90*$D82/100,AO93*(1+$B79)-AP94+AP90*$D82/100)","v":74.179679913410681},{"$f":"IF((AP93*(1+$B79)-AQ94)<=0,AQ90*$D82/100,AP93*(1+$B79)-AQ94+AQ90*$D82/100)","v":70.388663909081217},{"$f":"IF((AQ93*(1+$B79)-AR94)<=0,AR90*$D82/100,AQ93*(1+$B79)-AR94+AR90*$D82/100)","v":66.408097104535287},{"$f":"IF((AR93*(1+$B79)-AS94)<=0,AS90*$D82/100,AR93*(1+$B79)-AS94+AS90*$D82/100)","v":62.228501959762056},{"$f":"IF((AS93*(1+$B79)-AT94)<=0,AT90*$D82/100,AS93*(1+$B79)-AT94+AT90*$D82/100)","v":57.83992705775016},{"$f":"IF((AT93*(1+$B79)-AU94)<=0,AU90*$D82/100,AT93*(1+$B79)-AU94+AU90*$D82/100)","v":53.23192341063767},{"$f":"IF((AU93*(1+$B79)-AV94)<=0,AV90*$D82/100,AU93*(1+$B79)-AV94+AV90*$D82/100)","v":48.393519581169556},{"$f":"IF((AV93*(1+$B79)-AW94)<=0,AW90*$D82/100,AV93*(1+$B79)-AW94+AW90*$D82/100)","v":43.313195560228039},{"$f":"IF((AW93*(1+$B79)-AX94)<=0,AX90*$D82/100,AW93*(1+$B79)-AX94+AX90*$D82/100)","v":37.978855338239441},{"$f":"IF((AX93*(1+$B79)-AY94)<=0,AY90*$D82/100,AX93*(1+$B79)-AY94+AY90*$D82/100)","v":32.377798105151413},{"$f":"IF((AY93*(1+$B79)-AZ94)<=0,AZ90*$D82/100,AY93*(1+$B79)-AZ94+AZ90*$D82/100)","v":26.496688010408988},{"$f":"IF((AZ93*(1+$B79)-BA94)<=0,BA90*$D82/100,AZ93*(1+$B79)-BA94+BA90*$D82/100)","v":20.32152241092944},13.837598531475912]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D95+D96","v":0},{"$f":"E95+E96","v":0},{"$f":"F95+F96","v":0},{"$f":"G95+G96","v":0},0,0,0,0,0,0,0,0,2.5,5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,{"$f":"AE95+AE96","v":7.5},{"$f":"AF95+AF96","v":7.5},7.5,{"$f":"AH95+AH96","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,{"$f":"AX95+AX96","v":7.5},7.5,7.5,7.5,7.5]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B78*D92","v":0},{"$f":"$B78*E92","v":0},{"$f":"$B78*F92","v":0},{"$f":"$B78*G92","v":0},{"$f":"$B78*H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B78*V92","v":0},0,0,0,0,0,0,0,{"$f":"$B78*AD92","v":0},{"$f":"$B78*AE92","v":0},{"$f":"$B78*AF92","v":0},{"$f":"$B78*AG92","v":0},{"$f":"$B78*AH92","v":0},{"$f":"$B78*AI92","v":0},{"$f":"$B78*AJ92","v":0},{"$f":"$B78*AK92","v":0},{"$f":"$B78*AL92","v":0},{"$f":"$B78*AM92","v":0},{"$f":"$B78*AN92","v":0},{"$f":"$B78*AO92","v":0},{"$f":"$B78*AP92","v":0},{"$f":"$B78*AQ92","v":0},{"$f":"$B78*AR92","v":0},{"$f":"$B78*AS92","v":0},{"$f":"$B78*AT92","v":0},{"$f":"$B78*AU92","v":0},{"$f":"$B78*AV92","v":0},{"$f":"$B78*AW92","v":0},{"$f":"$B78*AX92","v":0},{"$f":"$B78*AY92","v":0},{"$f":"$B78*AZ92","v":0},0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D85-D87)/(B77-B76)","v":0},{"$f":"(E85-E87)/(B77-B76)","v":0},{"$f":"(F85-F87)/(B77-B76)","v":0},{"$f":"(G85-G87)/(B77-B76)","v":0},{"$f":"(H85-H87)/(B77-B76)","v":0},{"$f":"(I85-I87)/(B77-B76)","v":0},{"$f":"(J85-J87)/(B77-B76)","v":0},{"$f":"(K85-K87)/(B77-B76)","v":0},{"$f":"(L85-L87)/(B77-B76)","v":0},{"$f":"(M85-M87)/(B77-B76)","v":0},{"$f":"(N85-N87)/(B77-B76)","v":0},{"$f":"(O85-O87)/(B77-B76)","v":0},{"$f":"(P85-P87)/(B77-B76)","v":2.5},{"$f":"(Q85-Q87)/(B77-B76)","v":5},{"$f":"(R85-R87)/(B77-B76)","v":7.5},{"$f":"(S85-S87)/(B77-B76)","v":7.5},{"$f":"(T85-T87)/(B77-B76)","v":7.5},{"$f":"(U85-U87)/(B77-B76)","v":7.5},{"$f":"(V85-V87)/(B77-B76)","v":7.5},{"$f":"(W85-W87)/(B77-B76)","v":7.5},{"$f":"(X85-X87)/(B77-B76)","v":7.5},{"$f":"(Y85-Y87)/(B77-B76)","v":7.5},{"$f":"(Z85-Z87)/(B77-B76)","v":7.5},{"$f":"(AA85-AA87)/(B77-B76)","v":7.5},{"$f":"(AB85-AB87)/(B77-B76)","v":7.5},{"$f":"(AC85-AC87)/(B77-B76)","v":7.5},{"$f":"(AD85-AD87)/(B77-B76)","v":7.5},{"$f":"(AE85-AE87)/($B77-$B76)","v":7.5},{"$f":"(AF85-AF87)/($B77-$B76)","v":7.5},7.5,{"$f":"(AH85-AH87)/($B77-$B76)","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,{"$f":"(AX85-AX87)/($B77-$B76)","v":7.5},7.5,7.5,7.5,7.5]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B13","v":"IDA - SML"}]
[{"$f":"IF(A99='Input 4 - External Financing'!$B$74,'Input 4 - External Financing'!D13,PV_Base!A99)","v":"IDA - SML"},null,null,{"$f":"+D75","v":0},{"$f":"+E75","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,0]
[{"$f":"+\"Grace \"& PV_Base!A100&\"\"","v":"Grace IDA - SML"},{"$f":"+'Input 4 - External Financing'!G13","v":6},null,{"$f":"+D76","v":2024},{"$f":"+E76","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,{"$f":"+BC76","v":0},0]
[{"$f":"+\"Maturity \"& PV_Base!A100&\"\"","v":"Maturity IDA - SML"},{"$f":"+'Input 4 - External Financing'!H13","v":12},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A100&\"\"","v":"Interest IDA - SML"},{"$f":"+'Input 4 - External Financing'!F13","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D102-D104","v":100},{"$f":"D103-E104","v":100},100,100,100,100,100,{"$f":"J103-K104","v":83.333333333333329},66.666666666666657,49.999999999999986,33.333333333333314,16.666666666666647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ103-AR104","v":0},{"$f":"AR103-AS104","v":0},{"$f":"AS103-AT104","v":0},{"$f":"AT103-AU104","v":0},{"$f":"AU103-AV104","v":0},{"$f":"AV103-AW104","v":0},{"$f":"AW103-AX104","v":0},{"$f":"AX103-AY104","v":0},{"$f":"AY103-AZ104","v":0},{"$f":"AZ103-BA104","v":0},{"$f":"BA103-BB104","v":0},{"$f":"BB103-BC104","v":0},{"$f":"BC103-BD104","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A100&\"\"","v":"Discount IDA - SML"},{"$f":"+'Input 4 - External Financing'!E13","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D100-$D100-1<$B101,0,IF(D100-$D100-1<$B102,$D102/($B102-$B101),0))","v":0},{"$f":"IF(E100-$D100-1<$B101,0,IF(E100-$D100-1<$B102,$D102/($B102-$B101),0))","v":0},{"$f":"IF(F100-$D100-1<$B101,0,IF(F100-$D100-1<$B102,$D102/($B102-$B101),0))","v":0},{"$f":"IF(G100-$D100-1<$B101,0,IF(G100-$D100-1<$B102,$D102/($B102-$B101),0))","v":0},0,0,{"$f":"IF(J100-$D100-1<$B101,0,IF(J100-$D100-1<$B102,$D102/($B102-$B101),0))","v":0},{"$f":"IF(K100-$D100-1<$B101,0,IF(K100-$D100-1<$B102,$D102/($B102-$B101),0))","v":16.666666666666668},16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B103*D103","v":0},{"$f":"$B103*E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D104+D105","v":0},{"$f":"E104+E105","v":0},{"$f":"F104+F105","v":0},0,0,0,0,{"$f":"K104+K105","v":16.666666666666668},16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR104+AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B103>=$B104, D103, NPV($B104,E106:$BD106))","v":63.125992819689358},{"$f":"IF($B103>=$B104, E103, NPV($B104,F106:$BD106))","v":66.28229246067383},{"$f":"IF($B103>=$B104, F103, NPV($B104,G106:$BD106))","v":69.596407083707518},{"$f":"IF($B103>=$B104, G103, NPV($B104,H106:$BD106))","v":73.076227437892896},{"$f":"IF($B103>=$B104, H103, NPV($B104,I106:$BD106))","v":76.730038809787544},{"$f":"IF($B103>=$B104, I103, NPV($B104,J106:$BD106))","v":80.566540750276928},{"$f":"IF($B103>=$B104, J103, NPV($B104,K106:$BD106))","v":84.594867787790776},{"$f":"IF($B103>=$B104, K103, NPV($B104,L106:$BD106))","v":72.157944510513644},{"$f":"IF($B103>=$B104, L103, NPV($B104,M106:$BD106))","v":59.09917506937267},{"$f":"IF($B103>=$B104, M103, NPV($B104,N106:$BD106))","v":45.387467156174644},{"$f":"IF($B103>=$B104, N103, NPV($B104,O106:$BD106))","v":30.990173847316708},{"$f":"IF($B103>=$B104, O103, NPV($B104,P106:$BD106))","v":15.873015873015873},{"$f":"IF($B103>=$B104, P103, NPV($B104,Q106:$BD106))","v":0},{"$f":"IF($B103>=$B104, Q103, NPV($B104,R106:$BD106))","v":0},{"$f":"IF($B103>=$B104, R103, NPV($B104,S106:$BD106))","v":0},{"$f":"IF($B103>=$B104, S103, NPV($B104,T106:$BD106))","v":0},{"$f":"IF($B103>=$B104, T103, NPV($B104,U106:$BD106))","v":0},{"$f":"IF($B103>=$B104, U103, NPV($B104,V106:$BD106))","v":0},{"$f":"IF($B103>=$B104, V103, NPV($B104,W106:$BD106))","v":0},{"$f":"IF($B103>=$B104, W103, NPV($B104,X106:$BD106))","v":0},{"$f":"IF($B103>=$B104, X103, NPV($B104,Y106:$BD106))","v":0},{"$f":"IF($B103>=$B104, Y103, NPV($B104,Z106:$BD106))","v":0},{"$f":"IF($B103>=$B104, Z103, NPV($B104,AA106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AA103, NPV($B104,AB106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AB103, NPV($B104,AC106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AC103, NPV($B104,AD106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AD103, NPV($B104,AE106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AE103, NPV($B104,AF106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AF103, NPV($B104,AG106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AG103, NPV($B104,AH106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AH103, NPV($B104,AI106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AI103, NPV($B104,AJ106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AJ103, NPV($B104,AK106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AK103, NPV($B104,AL106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AL103, NPV($B104,AM106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AM103, NPV($B104,AN106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AN103, NPV($B104,AO106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AO103, NPV($B104,AP106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AP103, NPV($B104,AQ106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AQ103, NPV($B104,AR106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AR103, NPV($B104,AS106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AS103, NPV($B104,AT106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AT103, NPV($B104,AU106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AU103, NPV($B104,AV106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AV103, NPV($B104,AW106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AW103, NPV($B104,AX106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AX103, NPV($B104,AY106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AY103, NPV($B104,AZ106:$BD106))","v":0},{"$f":"IF($B103>=$B104, AZ103, NPV($B104,BA106:$BD106))","v":0},{"$f":"IF($B103>=$B104, BA103, NPV($B104,BB106:$BD106))","v":0},{"$f":"IF($B103>=$B104, BB103, NPV($B104,BC106:$BD106))","v":0},{"$f":"IF($B103>=$B104, BC103, NPV($B104,BD106:$BD106))","v":0},{"$f":"IF($B103>=$B104, BD103, NPV($B104,$BD106:BD106))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D107=0,0,(1-D107/D103)*100)","v":36.874007180310642},{"$f":"IF(E107=0,0,(1-E107/E103)*100)","v":33.71770753932617},30.403592916292478,26.923772562107107,23.269961190212452,19.433459249723072,15.405132212209228,13.410466587383619,11.351237395940982,9.2250656876506909,7.0294784580498204,4.7619047619046455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR107=0,0,(1-AR107/AR103)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B101>0,D49-B101,0)","v":0},{"$f":"IF(E49-B101>0,E49-B101,0)","v":0},{"$f":"IF(F49-B101>0,F49-B101,0)","v":0},{"$f":"IF(G49-B101>0,G49-B101,0)","v":0},{"$f":"IF(H49-B101>0,H49-B101,0)","v":0},{"$f":"IF(I49-B101>0,I49-B101,0)","v":0},{"$f":"IF(J49-B101>0,J49-B101,0)","v":0},{"$f":"IF(K49-B101>0,K49-B101,0)","v":1},{"$f":"IF(L49-B101>0,L49-B101,0)","v":2},{"$f":"IF(M49-B101>0,M49-B101,0)","v":3},{"$f":"IF(N49-B101>0,N49-B101,0)","v":4},{"$f":"IF(O49-B101>0,O49-B101,0)","v":5},{"$f":"IF(P49-B101>0,P49-B101,0)","v":6},{"$f":"IF(Q49-B101>0,Q49-B101,0)","v":7},{"$f":"IF(R49-B101>0,R49-B101,0)","v":8},{"$f":"IF(S49-B101>0,S49-B101,0)","v":9},{"$f":"IF(T49-B101>0,T49-B101,0)","v":10},{"$f":"IF(U49-B101>0,U49-B101,0)","v":11},{"$f":"IF(V49-B101>0,V49-B101,0)","v":12},{"$f":"IF(W49-B101>0,W49-B101,0)","v":13},{"$f":"IF(X49-B101>0,X49-B101,0)","v":14},{"$f":"IF(Y49-B101>0,Y49-B101,0)","v":15},{"$f":"IF(Z49-B101>0,Z49-B101,0)","v":16},{"$f":"IF(AA49-B101>0,AA49-B101,0)","v":17},{"$f":"IF(AB49-B101>0,AB49-B101,0)","v":18},{"$f":"IF(AC49-B101>0,AC49-B101,0)","v":19},{"$f":"IF(AD49-B101>0,AD49-B101,0)","v":20},{"$f":"IF(AE49-B101>0,AE49-B101,0)","v":21}]
[null,null,null,{"$f":"IF(D109=0,0,CHOOSE(D109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(E109=0,0,CHOOSE(E109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(F109=0,0,CHOOSE(F109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(G109=0,0,CHOOSE(G109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(H109=0,0,CHOOSE(H109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(I109=0,0,CHOOSE(I109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(J109=0,0,CHOOSE(J109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(K109=0,0,CHOOSE(K109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(L109=0,0,CHOOSE(L109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":0},{"$f":"IF(M109=0,0,CHOOSE(M109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":5},{"$f":"IF(N109=0,0,CHOOSE(N109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(O109=0,0,CHOOSE(O109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(P109=0,0,CHOOSE(P109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(Q109=0,0,CHOOSE(Q109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(R109=0,0,CHOOSE(R109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(S109=0,0,CHOOSE(S109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(T109=0,0,CHOOSE(T109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(U109=0,0,CHOOSE(U109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(V109=0,0,CHOOSE(V109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(W109=0,0,CHOOSE(W109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(X109=0,0,CHOOSE(X109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(Y109=0,0,CHOOSE(Y109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(Z109=0,0,CHOOSE(Z109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(AA109=0,0,CHOOSE(AA109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(AB109=0,0,CHOOSE(AB109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(AC109=0,0,CHOOSE(AC109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(AD109=0,0,CHOOSE(AD109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10},{"$f":"IF(AE109=0,0,CHOOSE(AE109,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116,AF116))","v":10}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B102>0,D49-B102,0)","v":0},{"$f":"IF(E49-B102>0,E49-B102,0)","v":0},{"$f":"IF(F49-B102>0,F49-B102,0)","v":0},{"$f":"IF(G49-B102>0,G49-B102,0)","v":0},{"$f":"IF(H49-B102>0,H49-B102,0)","v":0},{"$f":"IF(I49-B102>0,I49-B102,0)","v":0},{"$f":"IF(J49-B102>0,J49-B102,0)","v":0},{"$f":"IF(K49-B102>0,K49-B102,0)","v":0},{"$f":"IF(L49-B102>0,L49-B102,0)","v":0},{"$f":"IF(M49-B102>0,M49-B102,0)","v":0},{"$f":"IF(N49-B102>0,N49-B102,0)","v":0},{"$f":"IF(O49-B102>0,O49-B102,0)","v":0},{"$f":"IF(P49-B102>0,P49-B102,0)","v":0},{"$f":"IF(Q49-B102>0,Q49-B102,0)","v":1},{"$f":"IF(R49-B102>0,R49-B102,0)","v":2},{"$f":"IF(S49-B102>0,S49-B102,0)","v":3},{"$f":"IF(T49-B102>0,T49-B102,0)","v":4},{"$f":"IF(U49-B102>0,U49-B102,0)","v":5},{"$f":"IF(V49-B102>0,V49-B102,0)","v":6},{"$f":"IF(W49-B102>0,W49-B102,0)","v":7},{"$f":"IF(X49-B102>0,X49-B102,0)","v":8},{"$f":"IF(Y49-B102>0,Y49-B102,0)","v":9},{"$f":"IF(Z49-B102>0,Z49-B102,0)","v":10},{"$f":"IF(AA49-B102>0,AA49-B102,0)","v":11},{"$f":"IF(AB49-B102>0,AB49-B102,0)","v":12},{"$f":"IF(AC49-B102>0,AC49-B102,0)","v":13},{"$f":"IF(AD49-B102>0,AD49-B102,0)","v":14},{"$f":"IF(AE49-B102>0,AE49-B102,0)","v":15}]
[null,null,null,{"$f":"IF(D111=0,0,CHOOSE(D111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(E111=0,0,CHOOSE(E111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(F111=0,0,CHOOSE(F111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(G111=0,0,CHOOSE(G111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(H111=0,0,CHOOSE(H111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(I111=0,0,CHOOSE(I111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(J111=0,0,CHOOSE(J111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(K111=0,0,CHOOSE(K111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(L111=0,0,CHOOSE(L111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(M111=0,0,CHOOSE(M111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(N111=0,0,CHOOSE(N111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(O111=0,0,CHOOSE(O111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(P111=0,0,CHOOSE(P111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(Q111=0,0,CHOOSE(Q111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(R111=0,0,CHOOSE(R111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":0},{"$f":"IF(S111=0,0,CHOOSE(S111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":5},{"$f":"IF(T111=0,0,CHOOSE(T111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(U111=0,0,CHOOSE(U111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(V111=0,0,CHOOSE(V111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(W111=0,0,CHOOSE(W111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(X111=0,0,CHOOSE(X111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(Y111=0,0,CHOOSE(Y111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(Z111=0,0,CHOOSE(Z111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(AA111=0,0,CHOOSE(AA111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(AB111=0,0,CHOOSE(AB111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(AC111=0,0,CHOOSE(AC111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(AD111=0,0,CHOOSE(AD111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10},{"$f":"IF(AE111=0,0,CHOOSE(AE111,D116,E116,F116,G116,H116,I116,J116,K116,L116,M116,N116,O116,P116,Q116,R116,S116,T116,U116,V116,W116,X116,Y116,Z116,AA116,AB116,AC116,AD116,AE116))","v":10}]
[]
[{"$f":"+\"Output \"& PV_Base!A100&\"\"","v":"Output IDA - SML"},null,null,{"$f":"D$7","v":2024},{"$f":"D114+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F75","v":0},{"$f":"Ext_Debt_Data!G75","v":0},{"$f":"Ext_Debt_Data!H75","v":5},{"$f":"Ext_Debt_Data!I75","v":5},{"$f":"Ext_Debt_Data!J75","v":0},{"$f":"Ext_Debt_Data!K75","v":0},{"$f":"Ext_Debt_Data!L75","v":0},{"$f":"Ext_Debt_Data!M75","v":0},{"$f":"Ext_Debt_Data!N75","v":0},{"$f":"Ext_Debt_Data!O75","v":0},{"$f":"Ext_Debt_Data!P75","v":0},{"$f":"Ext_Debt_Data!Q75","v":0},{"$f":"Ext_Debt_Data!R75","v":0},{"$f":"Ext_Debt_Data!S75","v":0},{"$f":"Ext_Debt_Data!T75","v":0},{"$f":"Ext_Debt_Data!U75","v":0},{"$f":"Ext_Debt_Data!V75","v":0},{"$f":"Ext_Debt_Data!W75","v":0},{"$f":"Ext_Debt_Data!X75","v":0},{"$f":"Ext_Debt_Data!Y75","v":0},{"$f":"Ext_Debt_Data!Z75","v":0},{"$f":"Ext_Debt_Data!AA75","v":0},{"$f":"Ext_Debt_Data!AB75","v":0},{"$f":"Ext_Debt_Data!AC75","v":0},{"$f":"Ext_Debt_Data!AD75","v":0},{"$f":"Ext_Debt_Data!AE75","v":0},{"$f":"Ext_Debt_Data!AF75","v":0},{"$f":"Ext_Debt_Data!AG75","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D115","v":0},{"$f":"SUM(D115:E115)","v":0},{"$f":"SUM(D115:F115)","v":5},{"$f":"SUM(D115:G115)","v":10},{"$f":"SUM(D115:H115)","v":10},{"$f":"SUM(D115:I115)","v":10},{"$f":"SUM(D115:J115)","v":10},{"$f":"SUM(D115:K115)","v":10},{"$f":"SUM(D115:L115)","v":10},{"$f":"SUM(D115:M115)","v":10},{"$f":"SUM(D115:N115)","v":10},{"$f":"SUM(D115:O115)","v":10},{"$f":"SUM(D115:P115)","v":10},{"$f":"SUM(D115:Q115)","v":10},{"$f":"SUM(D115:R115)","v":10},{"$f":"SUM(D115:S115)","v":10},{"$f":"SUM(D115:T115)","v":10},{"$f":"SUM(D115:U115)","v":10},{"$f":"SUM(D115:V115)","v":10},{"$f":"SUM(D115:W115)","v":10},{"$f":"SUM(D115:X115)","v":10},{"$f":"SUM(D115:Y115)","v":10},{"$f":"SUM(D115:Z115)","v":10},{"$f":"SUM(D115:AA115)","v":10},{"$f":"SUM(D115:AB115)","v":10},{"$f":"SUM(D115:AC115)","v":10},{"$f":"SUM(D115:AD115)","v":10},{"$f":"SUM(D115:AE115)","v":10}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D115-D121","v":0},{"$f":"D117+E115-E121","v":0},5,10,10,10,10,10,10,9.1666666666666661,7.4999999999999991,5.8333333333333321,4.1666666666666652,2.4999999999999982,0.83333333333333148,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15,-1.8873791418627661E-15]
[null,null,{"$f":"+TEXT(C107,\"#\")&\"   \"&TEXT(A100,\"#\")","v":"PV of debt   IDA - SML"},{"$f":"IF($B103>=$B104,D115,D115*D107/100)","v":0},{"$f":"IF($B103>=$B104,D118-E121+E115,D118*(1+$B104)-E119+E115*$D107/100)","v":0},{"$f":"IF($B103>=$B104,E118-F121+F115,E118*(1+$B104)-F119+F115*$D107/100)","v":3.1562996409844679},{"$f":"IF($B103>=$B104,F118-G121+G115,F118*(1+$B104)-G119+G115*$D107/100)","v":6.4704142640181592},{"$f":"IF($B103>=$B104,G118-H121+H115,G118*(1+$B104)-H119+H115*$D107/100)","v":6.7939349772190676},{"$f":"IF($B103>=$B104,H118-I121+I115,H118*(1+$B104)-I119+I115*$D107/100)","v":7.1336317260800213},{"$f":"IF($B103>=$B104,I118-J121+J115,I118*(1+$B104)-J119+J115*$D107/100)","v":7.4903133123840231},{"$f":"IF($B103>=$B104,J118-K121+K115,J118*(1+$B104)-K119+K115*$D107/100)","v":7.8648289780032243},{"$f":"IF($B103>=$B104,K118-L121+L115,K118*(1+$B104)-L119+L115*$D107/100)","v":8.2580704269033856},{"$f":"IF($B103>=$B104,L118-M121+M115,L118*(1+$B104)-M119+M115*$D107/100)","v":7.8376406149152222},{"$f":"IF($B103>=$B104,M118-N121+N115,M118*(1+$B104)-N119+N115*$D107/100)","v":6.5628559789943166},{"$f":"IF($B103>=$B104,N118-O121+O115,N118*(1+$B104)-O119+O115*$D107/100)","v":5.2243321112773655},{"$f":"IF($B103>=$B104,O118-P121+P115,O118*(1+$B104)-P119+P115*$D107/100)","v":3.8188820501745671},{"$f":"IF($B103>=$B104,P118-Q121+Q115,P118*(1+$B104)-Q119+Q115*$D107/100)","v":2.3431594860166287},{"$f":"IF($B103>=$B104,Q118-R121+R115,Q118*(1+$B104)-R119+R115*$D107/100)","v":0.79365079365079372},{"$f":"IF($B103>=$B104,R118-S121+S115,R118*(1+$B104)-S119+S115*$D107/100)","v":1.1102230246251565E-16},{"$f":"IF($B103>=$B104,S118-T121+T115,S118*(1+$B104)-T119+T115*$D107/100)","v":1.1657341758564144E-16},{"$f":"IF($B103>=$B104,T118-U121+U115,T118*(1+$B104)-U119+U115*$D107/100)","v":1.2240208846492351E-16},{"$f":"IF($B103>=$B104,U118-V121+V115,U118*(1+$B104)-V119+V115*$D107/100)","v":1.285221928881697E-16},{"$f":"IF($B103>=$B104,V118-W121+W115,V118*(1+$B104)-W119+W115*$D107/100)","v":1.3494830253257819E-16},{"$f":"IF($B103>=$B104,W118-X121+X115,W118*(1+$B104)-X119+X115*$D107/100)","v":1.4169571765920712E-16},{"$f":"IF($B103>=$B104,X118-Y121+Y115,X118*(1+$B104)-Y119+Y115*$D107/100)","v":1.4878050354216748E-16},{"$f":"IF($B103>=$B104,Y118-Z121+Z115,Y118*(1+$B104)-Z119+Z115*$D107/100)","v":1.5621952871927585E-16},{"$f":"IF($B103>=$B104,Z118-AA121+AA115,Z118*(1+$B104)-AA119+AA115*$D107/100)","v":1.6403050515523965E-16},{"$f":"IF($B103>=$B104,AA118-AB121+AB115,AA118*(1+$B104)-AB119+AB115*$D107/100)","v":1.7223203041300164E-16},{"$f":"IF($B103>=$B104,AB118-AC121+AC115,AB118*(1+$B104)-AC119+AC115*$D107/100)","v":1.8084363193365172E-16},{"$f":"IF($B103>=$B104,AC118-AD121+AD115,AC118*(1+$B104)-AD119+AD115*$D107/100)","v":1.8988581353033431E-16},{"$f":"IF($B103>=$B104,AD118-AE121+AE115,AD118*(1+$B104)-AE119+AE115*$D107/100)","v":1.9938010420685105E-16}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D120+D121","v":0},{"$f":"E120+E121","v":0},0,0,0,0,0,0,0,0.83333333333333337,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,0.83333333333333337,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B103*D117","v":0},{"$f":"$B103*E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D110-D112)/(B102-B101)","v":0},{"$f":"(E110-E112)/(B102-B101)","v":0},{"$f":"(F110-F112)/(B102-B101)","v":0},{"$f":"(G110-G112)/(B102-B101)","v":0},{"$f":"(H110-H112)/(B102-B101)","v":0},{"$f":"(I110-I112)/(B102-B101)","v":0},{"$f":"(J110-J112)/(B102-B101)","v":0},{"$f":"(K110-K112)/(B102-B101)","v":0},{"$f":"(L110-L112)/(B102-B101)","v":0},{"$f":"(M110-M112)/(B102-B101)","v":0.83333333333333337},{"$f":"(N110-N112)/(B102-B101)","v":1.6666666666666667},{"$f":"(O110-O112)/(B102-B101)","v":1.6666666666666667},{"$f":"(P110-P112)/(B102-B101)","v":1.6666666666666667},{"$f":"(Q110-Q112)/(B102-B101)","v":1.6666666666666667},{"$f":"(R110-R112)/(B102-B101)","v":1.6666666666666667},{"$f":"(S110-S112)/(B102-B101)","v":0.83333333333333337},{"$f":"(T110-T112)/(B102-B101)","v":0},{"$f":"(U110-U112)/(B102-B101)","v":0},{"$f":"(V110-V112)/(B102-B101)","v":0},{"$f":"(W110-W112)/(B102-B101)","v":0},{"$f":"(X110-X112)/(B102-B101)","v":0},{"$f":"(Y110-Y112)/(B102-B101)","v":0},{"$f":"(Z110-Z112)/(B102-B101)","v":0},{"$f":"(AA110-AA112)/(B102-B101)","v":0},{"$f":"(AB110-AB112)/(B102-B101)","v":0},{"$f":"(AC110-AC112)/(B102-B101)","v":0},{"$f":"(AD110-AD112)/(B102-B101)","v":0},{"$f":"(AE110-AE112)/(B102-B101)","v":0}]
[]
[{"$f":"+'Input 4 - External Financing'!B14","v":"IDA NEW 40-year credits"},null,null,{"$f":"+VLOOKUP($A$123,$B$35:$BD$44,D$40,FALSE)","v":0},{"$f":"+VLOOKUP($A$123,$B$35:$BD$44,E$40,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2,3.4482758620689655E-2]
[{"$f":"IF(A123='Input 4 - External Financing'!$B$74,'Input 4 - External Financing'!D14,PV_Base!A123)","v":"IDA NEW 40-year credits"},null,null,{"$f":"+D100","v":0},{"$f":"+E100","v":1},{"$f":"+F100","v":2},3,{"$f":"+H100","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,0,0]
[{"$f":"+\"Grace \"& PV_Base!A124&\"\"","v":"Grace IDA NEW 40-year credits"},{"$f":"+'Input 4 - External Financing'!G14","v":11},null,{"$f":"+D101","v":2024},{"$f":"+E101","v":2025},{"$f":"+F101","v":2026},2027,{"$f":"+H101","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,{"$f":"+AS101","v":2065},2066,2067,2068,2069,2070,2071,2072,2073,2074,0,0]
[{"$f":"+\"Maturity \"& PV_Base!A124&\"\"","v":"Maturity IDA NEW 40-year credits"},{"$f":"+'Input 4 - External Financing'!H14","v":40},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A124&\"\"","v":"Interest IDA NEW 40-year credits"},{"$f":"+'Input 4 - External Financing'!F14","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D126-D128","v":100},{"$f":"D127-E128","v":100},{"$f":"E127-F128","v":100},{"$f":"F127-G128","v":100},{"$f":"G127-H128","v":100},{"$f":"H127-I128","v":100},{"$f":"I127-J128","v":100},{"$f":"J127-K128","v":100},{"$f":"K127-L128","v":100},{"$f":"L127-M128","v":100},{"$f":"M127-N128","v":100},{"$f":"N127-O128","v":100},{"$f":"O127-P128","v":96.551724137931032},{"$f":"P127-Q128","v":93.103448275862064},{"$f":"Q127-R128","v":89.655172413793096},{"$f":"R127-S128","v":86.206896551724128},{"$f":"S127-T128","v":82.75862068965516},{"$f":"T127-U128","v":79.310344827586192},{"$f":"U127-V128","v":75.862068965517224},{"$f":"V127-W128","v":72.413793103448256},{"$f":"W127-X128","v":68.965517241379288},{"$f":"X127-Y128","v":65.51724137931032},{"$f":"Y127-Z128","v":62.068965517241352},{"$f":"Z127-AA128","v":58.620689655172384},{"$f":"AA127-AB128","v":55.172413793103416},{"$f":"AB127-AC128","v":51.724137931034448},{"$f":"AC127-AD128","v":48.27586206896548},{"$f":"AD127-AE128","v":44.827586206896513},{"$f":"AE127-AF128","v":41.379310344827545},{"$f":"AF127-AG128","v":37.931034482758577},{"$f":"AG127-AH128","v":34.482758620689609},{"$f":"AH127-AI128","v":31.034482758620644},{"$f":"AI127-AJ128","v":27.58620689655168},{"$f":"AJ127-AK128","v":24.137931034482715},{"$f":"AK127-AL128","v":20.689655172413751},{"$f":"AL127-AM128","v":17.241379310344787},{"$f":"AM127-AN128","v":13.793103448275822},{"$f":"AN127-AO128","v":10.344827586206858},{"$f":"AO127-AP128","v":6.8965517241378924},{"$f":"AP127-AQ128","v":3.4482758620689271},{"$f":"AQ127-AR128","v":-3.8191672047105385E-14}]
[{"$f":"+\"Discount \"& PV_Base!A124&\"\"","v":"Discount IDA NEW 40-year credits"},{"$f":"+'Input 4 - External Financing'!E14","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D124-$D124<$B125,0,IF(D124-$D124<=$B126,$D126*D123,0))","v":0},{"$f":"IF(E124-$D124<$B125,0,IF(E124-$D124<=$B126,$D126*E123,0))","v":0},0,0,0,0,0,0,0,0,0,0,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B127*D127","v":0},{"$f":"$B127*E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D128+D129","v":0},{"$f":"E128+E129","v":0},0,0,0,0,0,0,0,0,0,0,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653,3.4482758620689653]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B127>=$B128, D127, NPV($B128,E130:$BD130))","v":30.526455640424771},{"$f":"IF($B127>=$B128, E127, NPV($B128,F130:$BD130))","v":32.052778422446011},{"$f":"IF($B127>=$B128, F127, NPV($B128,G130:$BD130))","v":33.655417343568303},{"$f":"IF($B127>=$B128, G127, NPV($B128,H130:$BD130))","v":35.338188210746722},{"$f":"IF($B127>=$B128, H127, NPV($B128,I130:$BD130))","v":37.10509762128406},{"$f":"IF($B127>=$B128, I127, NPV($B128,J130:$BD130))","v":38.960352502348272},{"$f":"IF($B127>=$B128, J127, NPV($B128,K130:$BD130))","v":40.90837012746568},{"$f":"IF($B127>=$B128, K127, NPV($B128,L130:$BD130))","v":42.953788633838968},{"$f":"IF($B127>=$B128, L127, NPV($B128,M130:$BD130))","v":45.101478065530927},{"$f":"IF($B127>=$B128, M127, NPV($B128,N130:$BD130))","v":47.356551968807473},{"$f":"IF($B127>=$B128, N127, NPV($B128,O130:$BD130))","v":49.724379567247851},{"$f":"IF($B127>=$B128, O127, NPV($B128,P130:$BD130))","v":52.210598545610246},{"$f":"IF($B127>=$B128, P127, NPV($B128,Q130:$BD130))","v":51.372852610821795},{"$f":"IF($B127>=$B128, Q127, NPV($B128,R130:$BD130))","v":50.493219379293926},{"$f":"IF($B127>=$B128, R127, NPV($B128,S130:$BD130))","v":49.569604486189654},{"$f":"IF($B127>=$B128, S127, NPV($B128,T130:$BD130))","v":48.599808848430172},{"$f":"IF($B127>=$B128, T127, NPV($B128,U130:$BD130))","v":47.581523428782717},{"$f":"IF($B127>=$B128, U127, NPV($B128,V130:$BD130))","v":46.512323738152894},{"$f":"IF($B127>=$B128, V127, NPV($B128,W130:$BD130))","v":45.389664062991571},{"$f":"IF($B127>=$B128, W127, NPV($B128,X130:$BD130))","v":44.210871404072186},{"$f":"IF($B127>=$B128, X127, NPV($B128,Y130:$BD130))","v":42.973139112206837},{"$f":"IF($B127>=$B128, Y127, NPV($B128,Z130:$BD130))","v":41.673520205748211},{"$f":"IF($B127>=$B128, Z127, NPV($B128,AA130:$BD130))","v":40.308920353966656},{"$f":"IF($B127>=$B128, AA127, NPV($B128,AB130:$BD130))","v":38.876090509596025},{"$f":"IF($B127>=$B128, AB127, NPV($B128,AC130:$BD130))","v":37.371619173006863},{"$f":"IF($B127>=$B128, AC127, NPV($B128,AD130:$BD130))","v":35.791924269588243},{"$f":"IF($B127>=$B128, AD127, NPV($B128,AE130:$BD130))","v":34.133244620998695},{"$f":"IF($B127>=$B128, AE127, NPV($B128,AF130:$BD130))","v":32.391630989979667},{"$f":"IF($B127>=$B128, AF127, NPV($B128,AG130:$BD130))","v":30.562936677409681},{"$f":"IF($B127>=$B128, AG127, NPV($B128,AH130:$BD130))","v":28.642807649211203},{"$f":"IF($B127>=$B128, AH127, NPV($B128,AI130:$BD130))","v":26.626672169602799},{"$f":"IF($B127>=$B128, AI127, NPV($B128,AJ130:$BD130))","v":24.509729916013974},{"$f":"IF($B127>=$B128, AJ127, NPV($B128,AK130:$BD130))","v":22.286940549745704},{"$f":"IF($B127>=$B128, AK127, NPV($B128,AL130:$BD130))","v":19.953011715164028},{"$f":"IF($B127>=$B128, AL127, NPV($B128,AM130:$BD130))","v":17.502386438853264},{"$f":"IF($B127>=$B128, AM127, NPV($B128,AN130:$BD130))","v":14.929229898726961},{"$f":"IF($B127>=$B128, AN127, NPV($B128,AO130:$BD130))","v":12.227415531594344},{"$f":"IF($B127>=$B128, AO127, NPV($B128,AP130:$BD130))","v":9.390510446105095},{"$f":"IF($B127>=$B128, AP127, NPV($B128,AQ130:$BD130))","v":6.4117601063413865},{"$f":"IF($B127>=$B128, AQ127, NPV($B128,AR130:$BD130))","v":3.2840722495894905},{"$f":"IF($B127>=$B128, AR127, NPV($B128,AS130:$BD130))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D131=0,0,(1-D131/D127)*100)","v":69.473544359575229},{"$f":"IF(E131=0,0,(1-E131/E127)*100)","v":67.947221577553989},66.344582656431712,64.661811789253278,62.894902378715933,61.039647497651728,59.091629872534313,57.046211366161039,54.898521934469066,52.64344803119252,50.275620432752156,47.789401454389754,46.792402653077424,45.766542148165776,44.71082576540384,43.624221735820988,42.505659190220882,41.354026591024606,40.168170098783825,38.946891870566972,37.688948287300065,36.393048107015872,35.057850540831467,33.681963248336153,32.263940248925024,30.80227974546268,29.295421856502646,27.741746253122212,26.139569696259869,24.487143470261287,22.782650708151774,21.024203603954859,19.209840507171695,17.337522894320312,15.40513221220905,13.410466587383418,11.35123739594075,9.2250656876504031,7.0294784580493763,4.7619047619037129,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D124-$B125>0,D124-$B125,0)","v":0},{"$f":"IF(E124-$B125>0,E124-$B125,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,{"$f":"IF(D133=0,0,CHOOSE(D133,$D$140,$E$140,$F$140,$G$140,$H$140,$I$140,$J$140,$K$140,$L$140,$M$140,$N$140,$O$140,$P$140,$Q$140,$R$140,$S$140,$T$140,$U$140,$V$140,$W$140,$X$140,$Y$140,$Z$140,$AA$140,$AB$140,$AC$140,$AD$140,$AE$140,$AF$140,$AG$140,$AH$140,$AI$140,$AJ$140,$AK$140,$AL$140,$AM$140,$AN$140,$AO$140,$AP$140,$AQ$140,$AR$140,$AS$140,$AT$140,$AU$140,$AV$140,$AW$140,$AX$140,$AY$140,$AZ$140,$BA$140,$BB$140,$BC$140,$BD$140,$BE$140,$BF$140,$BG$140,$BH$140,$BI$140,$BJ$140,$BK$140,$BL$140))","v":0},{"$f":"IF(E133=0,0,CHOOSE(E133,$D$140,$E$140,$F$140,$G$140,$H$140,$I$140,$J$140,$K$140,$L$140,$M$140,$N$140,$O$140,$P$140,$Q$140,$R$140,$S$140,$T$140,$U$140,$V$140,$W$140,$X$140,$Y$140,$Z$140,$AA$140,$AB$140,$AC$140,$AD$140,$AE$140,$AF$140,$AG$140,$AH$140,$AI$140,$AJ$140,$AK$140,$AL$140,$AM$140,$AN$140,$AO$140,$AP$140,$AQ$140,$AR$140,$AS$140,$AT$140,$AU$140,$AV$140,$AW$140,$AX$140,$AY$140,$AZ$140,$BA$140,$BB$140,$BC$140,$BD$140,$BE$140,$BF$140,$BG$140,$BH$140,$BI$140,$BJ$140,$BK$140,$BL$140))","v":0},{"$f":"IF(F133=0,0,CHOOSE(F133,$D$140,$E$140,$F$140,$G$140,$H$140,$I$140,$J$140,$K$140,$L$140,$M$140,$N$140,$O$140,$P$140,$Q$140,$R$140,$S$140,$T$140,$U$140,$V$140,$W$140,$X$140,$Y$140,$Z$140,$AA$140,$AB$140,$AC$140,$AD$140,$AE$140,$AF$140,$AG$140,$AH$140,$AI$140,$AJ$140,$AK$140,$AL$140,$AM$140,$AN$140,$AO$140,$AP$140,$AQ$140,$AR$140,$AS$140,$AT$140,$AU$140,$AV$140,$AW$140,$AX$140,$AY$140,$AZ$140,$BA$140,$BB$140,$BC$140,$BD$140,$BE$140,$BF$140,$BG$140,$BH$140,$BI$140,$BJ$140,$BK$140,$BL$140))","v":0},{"$f":"IF(G133=0,0,CHOOSE(G133,$D$140,$E$140,$F$140,$G$140,$H$140,$I$140,$J$140,$K$140,$L$140,$M$140,$N$140,$O$140,$P$140,$Q$140,$R$140,$S$140,$T$140,$U$140,$V$140,$W$140,$X$140,$Y$140,$Z$140,$AA$140,$AB$140,$AC$140,$AD$140,$AE$140,$AF$140,$AG$140,$AH$140,$AI$140,$AJ$140,$AK$140,$AL$140,$AM$140,$AN$140,$AO$140,$AP$140,$AQ$140,$AR$140,$AS$140,$AT$140,$AU$140,$AV$140,$AW$140,$AX$140,$AY$140,$AZ$140,$BA$140,$BB$140,$BC$140,$BD$140,$BE$140,$BF$140,$BG$140,$BH$140,$BI$140,$BJ$140,$BK$140,$BL$140))","v":0},0,0,0,0,0,0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D100-$B126>0,D100-$B126,0)","v":0},{"$f":"IF(E100-$B126>0,E100-$B126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D135=0,0,CHOOSE(D135,$D$140,$E$140,$F$140,$G$140,$H$140,$I$140,$J$140,$K$140,$L$140,$M$140,$N$140,$O$140,$P$140,$Q$140,$R$140,$S$140,$T$140,$U$140,$V$140,$W$140,$X$140,$Y$140,$Z$140,$AA$140,$AB$140,$AC$140,$AD$140,$AE$140,$AF$140,$AG$140,$AH$140,$AI$140,$AJ$140,$AK$140,$AL$140,$AM$140,$AN$140,$AO$140,$AP$140,$AQ$140,$AR$140,$AS$140,$AT$140,$AU$140,$AV$140,$AW$140,$AX$140,$AY$140,$AZ$140,$BA$140,$BB$140,$BC$140,$BD$140,$BE$140,$BF$140,$BG$140,$BH$140,$BI$140,$BJ$140,$BK$140,$BL$140))","v":0},{"$f":"IF(E135=0,0,CHOOSE(E135,$D$140,$E$140,$F$140,$G$140,$H$140,$I$140,$J$140,$K$140,$L$140,$M$140,$N$140,$O$140,$P$140,$Q$140,$R$140,$S$140,$T$140,$U$140,$V$140,$W$140,$X$140,$Y$140,$Z$140,$AA$140,$AB$140,$AC$140,$AD$140,$AE$140,$AF$140,$AG$140,$AH$140,$AI$140,$AJ$140,$AK$140,$AL$140,$AM$140,$AN$140,$AO$140,$AP$140,$AQ$140,$AR$140,$AS$140,$AT$140,$AU$140,$AV$140,$AW$140,$AX$140,$AY$140,$AZ$140,$BA$140,$BB$140,$BC$140,$BD$140,$BE$140,$BF$140,$BG$140,$BH$140,$BI$140,$BJ$140,$BK$140,$BL$140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+\"Output \"& PV_Base!A124&\"\"","v":"Output IDA NEW 40-year credits"},null,null,{"$f":"D$7","v":2024},{"$f":"D138+1","v":2025},{"$f":"E138+1","v":2026},{"$f":"F138+1","v":2027},{"$f":"G138+1","v":2028},{"$f":"H138+1","v":2029},{"$f":"I138+1","v":2030},{"$f":"J138+1","v":2031},{"$f":"K138+1","v":2032},{"$f":"L138+1","v":2033},{"$f":"M138+1","v":2034},{"$f":"N138+1","v":2035},{"$f":"O138+1","v":2036},{"$f":"P138+1","v":2037},{"$f":"Q138+1","v":2038},{"$f":"R138+1","v":2039},{"$f":"S138+1","v":2040},{"$f":"T138+1","v":2041},{"$f":"U138+1","v":2042},{"$f":"V138+1","v":2043},{"$f":"W138+1","v":2044},{"$f":"X138+1","v":2045},{"$f":"Y138+1","v":2046},{"$f":"Z138+1","v":2047},{"$f":"AA138+1","v":2048},{"$f":"AB138+1","v":2049},{"$f":"AC138+1","v":2050},{"$f":"AD138+1","v":2051},{"$f":"AE138+1","v":2052},{"$f":"AF138+1","v":2053},{"$f":"AG138+1","v":2054},{"$f":"AH138+1","v":2055},{"$f":"AI138+1","v":2056},{"$f":"AJ138+1","v":2057},{"$f":"AK138+1","v":2058},{"$f":"AL138+1","v":2059},{"$f":"AM138+1","v":2060},{"$f":"AN138+1","v":2061},{"$f":"AO138+1","v":2062},{"$f":"AP138+1","v":2063},{"$f":"AQ138+1","v":2064}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F76","v":0},{"$f":"Ext_Debt_Data!G76","v":0},{"$f":"Ext_Debt_Data!H76","v":10},{"$f":"Ext_Debt_Data!I76","v":0},{"$f":"Ext_Debt_Data!J76","v":0},{"$f":"Ext_Debt_Data!K76","v":0},{"$f":"Ext_Debt_Data!L76","v":0},{"$f":"Ext_Debt_Data!M76","v":0},{"$f":"Ext_Debt_Data!N76","v":0},{"$f":"Ext_Debt_Data!O76","v":0},{"$f":"Ext_Debt_Data!P76","v":0},{"$f":"Ext_Debt_Data!Q76","v":0},{"$f":"Ext_Debt_Data!R76","v":0},{"$f":"Ext_Debt_Data!S76","v":0},{"$f":"Ext_Debt_Data!T76","v":0},{"$f":"Ext_Debt_Data!U76","v":0},{"$f":"Ext_Debt_Data!V76","v":0},{"$f":"Ext_Debt_Data!W76","v":0},{"$f":"Ext_Debt_Data!X76","v":0},{"$f":"Ext_Debt_Data!Y76","v":0},{"$f":"Ext_Debt_Data!Z76","v":0},{"$f":"Ext_Debt_Data!AA76","v":0},{"$f":"Ext_Debt_Data!AB76","v":0},{"$f":"Ext_Debt_Data!AC76","v":0},{"$f":"Ext_Debt_Data!AD76","v":0},{"$f":"Ext_Debt_Data!AE76","v":0},{"$f":"Ext_Debt_Data!AF76","v":0},{"$f":"Ext_Debt_Data!AG76","v":0},{"$f":"Ext_Debt_Data!AH76","v":0},{"$f":"Ext_Debt_Data!AI76","v":0},{"$f":"Ext_Debt_Data!AJ76","v":0},{"$f":"Ext_Debt_Data!AK76","v":0},{"$f":"Ext_Debt_Data!AL76","v":0},{"$f":"Ext_Debt_Data!AM76","v":0},{"$f":"Ext_Debt_Data!AN76","v":0},{"$f":"Ext_Debt_Data!AO76","v":0},{"$f":"Ext_Debt_Data!AP76","v":0},{"$f":"Ext_Debt_Data!AQ76","v":0},{"$f":"Ext_Debt_Data!AR76","v":0},{"$f":"Ext_Debt_Data!AS76","v":0},{"$f":"Ext_Debt_Data!AT76","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":10},{"$f":"SUM(D139:G139)","v":10},{"$f":"SUM(D139:H139)","v":10},{"$f":"SUM(D139:I139)","v":10},{"$f":"SUM(D139:J139)","v":10},{"$f":"SUM(D139:K139)","v":10},{"$f":"SUM(D139:L139)","v":10},{"$f":"SUM(D139:M139)","v":10},{"$f":"SUM(D139:N139)","v":10},{"$f":"SUM(D139:O139)","v":10},{"$f":"SUM(D139:P139)","v":10},{"$f":"SUM(D139:Q139)","v":10},{"$f":"SUM(D139:R139)","v":10},{"$f":"SUM(D139:S139)","v":10},{"$f":"SUM(D139:T139)","v":10},{"$f":"SUM(D139:U139)","v":10},{"$f":"SUM(D139:V139)","v":10},{"$f":"SUM(D139:W139)","v":10},{"$f":"SUM(D139:X139)","v":10},{"$f":"SUM(D139:Y139)","v":10},{"$f":"SUM(D139:Z139)","v":10},{"$f":"SUM(D139:AA139)","v":10},{"$f":"SUM(D139:AB139)","v":10},{"$f":"SUM(D139:AC139)","v":10},{"$f":"SUM(D139:AD139)","v":10},{"$f":"SUM($D139:AE139)","v":10},{"$f":"SUM($D139:AF139)","v":10},{"$f":"SUM($D139:AG139)","v":10},{"$f":"SUM($D139:AH139)","v":10},{"$f":"SUM($D139:AI139)","v":10},{"$f":"SUM($D139:AJ139)","v":10},{"$f":"SUM($D139:AK139)","v":10},{"$f":"SUM($D139:AL139)","v":10},{"$f":"SUM($D139:AM139)","v":10},{"$f":"SUM($D139:AN139)","v":10},{"$f":"SUM($D139:AO139)","v":10},{"$f":"SUM($D139:AP139)","v":10},{"$f":"SUM($D139:AQ139)","v":10},{"$f":"SUM($D139:AR139)","v":10}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D139-D145","v":0},{"$f":"D141+E139-E145","v":0},{"$f":"E141+F139-F145","v":10},{"$f":"F141+G139-G145","v":10},{"$f":"G141+H139-H145","v":10},{"$f":"H141+I139-I145","v":10},{"$f":"I141+J139-J145","v":10},{"$f":"J141+K139-K145","v":10},{"$f":"K141+L139-L145","v":10},{"$f":"L141+M139-M145","v":10},{"$f":"M141+N139-N145","v":10},{"$f":"N141+O139-O145","v":10},{"$f":"O141+P139-P145","v":10},{"$f":"P141+Q139-Q145","v":10},{"$f":"Q141+R139-R145","v":9.6551724137931032},{"$f":"R141+S139-S145","v":9.3103448275862064},{"$f":"S141+T139-T145","v":8.9655172413793096},{"$f":"T141+U139-U145","v":8.6206896551724128},{"$f":"U141+V139-V145","v":8.275862068965516},{"$f":"V141+W139-W145","v":7.9310344827586192},{"$f":"W141+X139-X145","v":7.5862068965517224},{"$f":"X141+Y139-Y145","v":7.2413793103448256},{"$f":"Y141+Z139-Z145","v":6.8965517241379288},{"$f":"Z141+AA139-AA145","v":6.551724137931032},{"$f":"AA141+AB139-AB145","v":6.2068965517241352},{"$f":"AB141+AC139-AC145","v":5.8620689655172384},{"$f":"AC141+AD139-AD145","v":5.5172413793103416},{"$f":"AD141+AE139-AE145","v":5.1724137931034448},{"$f":"AE141+AF139-AF145","v":4.827586206896548},{"$f":"AF141+AG139-AG145","v":4.4827586206896513},{"$f":"AG141+AH139-AH145","v":4.1379310344827545},{"$f":"AH141+AI139-AI145","v":3.7931034482758577},{"$f":"AI141+AJ139-AJ145","v":3.4482758620689609},{"$f":"AJ141+AK139-AK145","v":3.1034482758620641},{"$f":"AK141+AL139-AL145","v":2.7586206896551673},{"$f":"AL141+AM139-AM145","v":2.4137931034482705},{"$f":"AM141+AN139-AN145","v":2.0689655172413737},{"$f":"AN141+AO139-AO145","v":1.7241379310344771},{"$f":"AO141+AP139-AP145","v":1.3793103448275805},{"$f":"AP141+AQ139-AQ145","v":1.034482758620684},{"$f":"AQ141+AR139-AR145","v":0.68965517241378738}]
[null,null,{"$f":"+TEXT(C131,\"#\")&\"   \"&TEXT(A124,\"#\")","v":"PV of debt   IDA NEW 40-year credits"},{"$f":"D139*D131/100","v":0},{"$f":"IF((D142*(1+$B128)-E143)<=0,E139*$D131/100,D142*(1+$B128)-E143+E139*$D131/100)","v":0},{"$f":"IF((E142*(1+$B128)-F143)<=0,F139*$D131/100,E142*(1+$B128)-F143+F139*$D131/100)","v":3.0526455640424772},{"$f":"IF((F142*(1+$B128)-G143)<=0,G139*$D131/100,F142*(1+$B128)-G143+G139*$D131/100)","v":3.2052778422446013},{"$f":"IF((G142*(1+$B128)-H143)<=0,H139*$D131/100,G142*(1+$B128)-H143+H139*$D131/100)","v":3.3655417343568317},{"$f":"IF((H142*(1+$B128)-I143)<=0,I139*$D131/100,H142*(1+$B128)-I143+I139*$D131/100)","v":3.5338188210746733},{"$f":"IF((I142*(1+$B128)-J143)<=0,J139*$D131/100,I142*(1+$B128)-J143+J139*$D131/100)","v":3.7105097621284071},{"$f":"IF((J142*(1+$B128)-K143)<=0,K139*$D131/100,J142*(1+$B128)-K143+K139*$D131/100)","v":3.8960352502348274},{"$f":"IF((K142*(1+$B128)-L143)<=0,L139*$D131/100,K142*(1+$B128)-L143+L139*$D131/100)","v":4.0908370127465687},{"$f":"IF((L142*(1+$B128)-M143)<=0,M139*$D131/100,L142*(1+$B128)-M143+M139*$D131/100)","v":4.2953788633838972},{"$f":"IF((M142*(1+$B128)-N143)<=0,N139*$D131/100,M142*(1+$B128)-N143+N139*$D131/100)","v":4.5101478065530927},{"$f":"IF((N142*(1+$B128)-O143)<=0,O139*$D131/100,N142*(1+$B128)-O143+O139*$D131/100)","v":4.7356551968807477},{"$f":"IF((O142*(1+$B128)-P143)<=0,P139*$D131/100,O142*(1+$B128)-P143+P139*$D131/100)","v":4.9724379567247849},{"$f":"IF((P142*(1+$B128)-Q143)<=0,Q139*$D131/100,P142*(1+$B128)-Q143+Q139*$D131/100)","v":5.2210598545610241},{"$f":"IF((Q142*(1+$B128)-R143)<=0,R139*$D131/100,Q142*(1+$B128)-R143+R139*$D131/100)","v":5.1372852610821784},{"$f":"IF((R142*(1+$B128)-S143)<=0,S139*$D131/100,R142*(1+$B128)-S143+S139*$D131/100)","v":5.049321937929391},{"$f":"IF((S142*(1+$B128)-T143)<=0,T139*$D131/100,S142*(1+$B128)-T143+T139*$D131/100)","v":4.9569604486189638},{"$f":"IF((T142*(1+$B128)-U143)<=0,U139*$D131/100,T142*(1+$B128)-U143+U139*$D131/100)","v":4.859980884843015},{"$f":"IF((U142*(1+$B128)-V143)<=0,V139*$D131/100,U142*(1+$B128)-V143+V139*$D131/100)","v":4.7581523428782688},{"$f":"IF((V142*(1+$B128)-W143)<=0,W139*$D131/100,V142*(1+$B128)-W143+W139*$D131/100)","v":4.6512323738152856},{"$f":"IF((W142*(1+$B128)-X143)<=0,X139*$D131/100,W142*(1+$B128)-X143+X139*$D131/100)","v":4.5389664062991537},{"$f":"IF((X142*(1+$B128)-Y143)<=0,Y139*$D131/100,X142*(1+$B128)-Y143+Y139*$D131/100)","v":4.4210871404072147},{"$f":"IF((Y142*(1+$B128)-Z143)<=0,Z139*$D131/100,Y142*(1+$B128)-Z143+Z139*$D131/100)","v":4.2973139112206793},{"$f":"IF((Z142*(1+$B128)-AA143)<=0,AA139*$D131/100,Z142*(1+$B128)-AA143+AA139*$D131/100)","v":4.1673520205748167},{"$f":"IF((AA142*(1+$B128)-AB143)<=0,AB139*$D131/100,AA142*(1+$B128)-AB143+AB139*$D131/100)","v":4.0308920353966613},{"$f":"IF((AB142*(1+$B128)-AC143)<=0,AC139*$D131/100,AB142*(1+$B128)-AC143+AC139*$D131/100)","v":3.8876090509595977},{"$f":"IF((AC142*(1+$B128)-AD143)<=0,AD139*$D131/100,AC142*(1+$B128)-AD143+AD139*$D131/100)","v":3.7371619173006811},{"$f":"IF((AD142*(1+$B128)-AE143)<=0,AE139*$D131/100,AD142*(1+$B128)-AE143+AE139*$D131/100)","v":3.5791924269588185},{"$f":"IF((AE142*(1+$B128)-AF143)<=0,AF139*$D131/100,AE142*(1+$B128)-AF143+AF139*$D131/100)","v":3.4133244620998626},{"$f":"IF((AF142*(1+$B128)-AG143)<=0,AG139*$D131/100,AF142*(1+$B128)-AG143+AG139*$D131/100)","v":3.2391630989979596},{"$f":"IF((AG142*(1+$B128)-AH143)<=0,AH139*$D131/100,AG142*(1+$B128)-AH143+AH139*$D131/100)","v":3.0562936677409613},{"$f":"IF((AH142*(1+$B128)-AI143)<=0,AI139*$D131/100,AH142*(1+$B128)-AI143+AI139*$D131/100)","v":2.8642807649211131},{"$f":"IF((AI142*(1+$B128)-AJ143)<=0,AJ139*$D131/100,AI142*(1+$B128)-AJ143+AJ139*$D131/100)","v":2.6626672169602719},{"$f":"IF((AJ142*(1+$B128)-AK143)<=0,AK139*$D131/100,AJ142*(1+$B128)-AK143+AK139*$D131/100)","v":2.4509729916013887},{"$f":"IF((AK142*(1+$B128)-AL143)<=0,AL139*$D131/100,AK142*(1+$B128)-AL143+AL139*$D131/100)","v":2.2286940549745617},{"$f":"IF((AL142*(1+$B128)-AM143)<=0,AM139*$D131/100,AL142*(1+$B128)-AM143+AM139*$D131/100)","v":1.9953011715163933},{"$f":"IF((AM142*(1+$B128)-AN143)<=0,AN139*$D131/100,AM142*(1+$B128)-AN143+AN139*$D131/100)","v":1.7502386438853164},{"$f":"IF((AN142*(1+$B128)-AO143)<=0,AO139*$D131/100,AN142*(1+$B128)-AO143+AO139*$D131/100)","v":1.4929229898726857},{"$f":"IF((AO142*(1+$B128)-AP143)<=0,AP139*$D131/100,AO142*(1+$B128)-AP143+AP139*$D131/100)","v":1.2227415531594235},{"$f":"IF((AP142*(1+$B128)-AQ143)<=0,AQ139*$D131/100,AP142*(1+$B128)-AQ143+AQ139*$D131/100)","v":0.93905104461049804},{"$f":"IF((AQ142*(1+$B128)-AR143)<=0,AR139*$D131/100,AQ142*(1+$B128)-AR143+AR139*$D131/100)","v":0.64117601063412644}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D144+D145","v":0},{"$f":"E144+E145","v":0},{"$f":"F144+F145","v":0},{"$f":"G144+G145","v":0},{"$f":"H144+H145","v":0},0,0,0,0,0,0,0,0,0,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,{"$f":"AE144+AE145","v":0.34482758620689657},{"$f":"AF144+AF145","v":0.34482758620689657},0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,{"$f":"AQ144+AQ145","v":0.34482758620689657},0.34482758620689657]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B127*D141","v":0},{"$f":"$B127*E141","v":0},{"$f":"$B127*F141","v":0},{"$f":"$B127*G141","v":0},{"$f":"$B127*H141","v":0},{"$f":"$B127*I141","v":0},{"$f":"$B127*J141","v":0},{"$f":"$B127*K141","v":0},{"$f":"$B127*L141","v":0},{"$f":"$B127*M141","v":0},{"$f":"$B127*N141","v":0},{"$f":"$B127*O141","v":0},{"$f":"$B127*P141","v":0},{"$f":"$B127*Q141","v":0},{"$f":"$B127*R141","v":0},{"$f":"$B127*S141","v":0},{"$f":"$B127*T141","v":0},{"$f":"$B127*U141","v":0},{"$f":"$B127*V141","v":0},{"$f":"$B127*W141","v":0},{"$f":"$B127*X141","v":0},{"$f":"$B127*Y141","v":0},{"$f":"$B127*Z141","v":0},{"$f":"$B127*AA141","v":0},{"$f":"$B127*AB141","v":0},{"$f":"$B127*AC141","v":0},{"$f":"$B127*AD141","v":0},{"$f":"$B127*AE141","v":0},{"$f":"$B127*AF141","v":0},{"$f":"$B127*AG141","v":0},{"$f":"$B127*AH141","v":0},{"$f":"$B127*AI141","v":0},{"$f":"$B127*AJ141","v":0},{"$f":"$B127*AK141","v":0},{"$f":"$B127*AL141","v":0},{"$f":"$B127*AM141","v":0},{"$f":"$B127*AN141","v":0},{"$f":"$B127*AO141","v":0},{"$f":"$B127*AP141","v":0},{"$f":"$B127*AQ141","v":0}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D134-D136)/(B126-B125)","v":0},{"$f":"(E134-E136)/(B126-B125)","v":0},{"$f":"(F134-F136)/(B126-B125)","v":0},{"$f":"(G134-G136)/(B126-B125)","v":0},{"$f":"(H134-H136)/(B126-B125)","v":0},{"$f":"(I134-I136)/(B126-B125)","v":0},{"$f":"(J134-J136)/(B126-B125)","v":0},{"$f":"(K134-K136)/(B126-B125)","v":0},{"$f":"(L134-L136)/(B126-B125)","v":0},{"$f":"(M134-M136)/(B126-B125)","v":0},{"$f":"(N134-N136)/(B126-B125)","v":0},{"$f":"(O134-O136)/(B126-B125)","v":0},{"$f":"(P134-P136)/(B126-B125)","v":0},{"$f":"(Q134-Q136)/(B126-B125)","v":0},{"$f":"(R134-R136)/(B126-B125)","v":0.34482758620689657},{"$f":"(S134-S136)/(B126-B125)","v":0.34482758620689657},{"$f":"(T134-T136)/(B126-B125)","v":0.34482758620689657},{"$f":"(U134-U136)/(B126-B125)","v":0.34482758620689657},{"$f":"(V134-V136)/(B126-B125)","v":0.34482758620689657},{"$f":"(W134-W136)/(B126-B125)","v":0.34482758620689657},{"$f":"(X134-X136)/(B126-B125)","v":0.34482758620689657},{"$f":"(Y134-Y136)/(B126-B125)","v":0.34482758620689657},{"$f":"(Z134-Z136)/(B126-B125)","v":0.34482758620689657},{"$f":"(AA134-AA136)/(B126-B125)","v":0.34482758620689657},{"$f":"(AB134-AB136)/(B126-B125)","v":0.34482758620689657},{"$f":"(AC134-AC136)/(B126-B125)","v":0.34482758620689657},{"$f":"(AD134-AD136)/(B126-B125)","v":0.34482758620689657},{"$f":"(AE134-AE136)/($B126-$B125)","v":0.34482758620689657},{"$f":"(AF134-AF136)/($B126-$B125)","v":0.34482758620689657},0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,0.34482758620689657,{"$f":"(AR134-AR136)/($B126-$B125)","v":0.34482758620689657}]
[]
[{"$f":"+'Input 4 - External Financing'!B15","v":"IDA NEW Regular"},null,null,{"$f":"+VLOOKUP($A$147,$B$35:$BD$44,D$40,FALSE)","v":0},{"$f":"+VLOOKUP($A$147,$B$35:$BD$44,E$40,FALSE)","v":0},0,0,0,0,0,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[{"$f":"IF(A147='Input 4 - External Financing'!$B$74,'Input 4 - External Financing'!D15,PV_Base!A147)","v":"IDA NEW Regular"},null,null,{"$f":"+D124","v":0},{"$f":"+E124","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"+AG124","v":29},{"$f":"+AH124","v":30},{"$f":"+AI124","v":31},32,{"$f":"+AK124","v":33},34]
[{"$f":"+\"Grace \"& PV_Base!A148&\"\"","v":"Grace IDA NEW Regular"},{"$f":"+'Input 4 - External Financing'!G15","v":6},null,{"$f":"+D125","v":2024},{"$f":"+E125","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"+AG125","v":2053},{"$f":"+AH125","v":2054},{"$f":"+AI125","v":2055},2056,{"$f":"+AK125","v":2057},2058]
[{"$f":"+\"Maturity \"& PV_Base!A148&\"\"","v":"Maturity IDA NEW Regular"},{"$f":"+'Input 4 - External Financing'!H15","v":31},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A148&\"\"","v":"Interest IDA NEW Regular"},{"$f":"+'Input 4 - External Financing'!F15","v":7.4999999999999997E-3},{"$f":"$C$10","v":"Debt stock"},{"$f":"D150-D152","v":100},{"$f":"D151-E152","v":100},{"$f":"E151-F152","v":100},{"$f":"F151-G152","v":100},{"$f":"G151-H152","v":100},{"$f":"H151-I152","v":100},{"$f":"I151-J152","v":100},{"$f":"J151-K152","v":96},{"$f":"K151-L152","v":92},{"$f":"L151-M152","v":88},{"$f":"M151-N152","v":84},{"$f":"N151-O152","v":80},{"$f":"O151-P152","v":76},{"$f":"P151-Q152","v":72},{"$f":"Q151-R152","v":68},{"$f":"R151-S152","v":64},{"$f":"S151-T152","v":60},{"$f":"T151-U152","v":56},{"$f":"U151-V152","v":52},{"$f":"V151-W152","v":48},{"$f":"W151-X152","v":44},{"$f":"X151-Y152","v":40},{"$f":"Y151-Z152","v":36},{"$f":"Z151-AA152","v":32},{"$f":"AA151-AB152","v":28},{"$f":"AB151-AC152","v":24},{"$f":"AC151-AD152","v":20},{"$f":"AD151-AE152","v":16},{"$f":"AE151-AF152","v":12},{"$f":"AF151-AG152","v":8},{"$f":"AG151-AH152","v":4},{"$f":"AH151-AI152","v":0},0,{"$f":"AJ151-AK152","v":0},0]
[{"$f":"+\"Discount \"& PV_Base!A148&\"\"","v":"Discount IDA NEW Regular"},{"$f":"+'Input 4 - External Financing'!E15","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D148-$D148<$B149,0,IF(D148-$D148<=$B150,$D150*D147,0))","v":0},{"$f":"IF(E148-$D148<$B149,0,IF(E148-$D148<=$B150,$D150*E147,0))","v":0},0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"IF(AG148-$D148<$B149,0,IF(AG148-$D148<=$B150,$D150*AG147,0))","v":4},{"$f":"IF(AH148-$D148<$B149,0,IF(AH148-$D148<=$B150,$D150*AH147,0))","v":4},{"$f":"IF(AI148-$D148<$B149,0,IF(AI148-$D148<=$B150,$D150*AI147,0))","v":4},0,{"$f":"IF(AK148-$D148<$B149,0,IF(AK148-$D148<=$B150,$D150*AK147,0))","v":0},0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B151*D151","v":0.75},{"$f":"$B151*E151","v":0.75},{"$f":"$B151*F151","v":0.75},{"$f":"$B151*G151","v":0.75},{"$f":"$B151*H151","v":0.75},{"$f":"$B151*I151","v":0.75},{"$f":"$B151*J151","v":0.75},{"$f":"$B151*K151","v":0.72},{"$f":"$B151*L151","v":0.69},{"$f":"$B151*M151","v":0.65999999999999992},{"$f":"$B151*N151","v":0.63},{"$f":"$B151*O151","v":0.6},{"$f":"$B151*P151","v":0.56999999999999995},{"$f":"$B151*Q151","v":0.54},{"$f":"$B151*R151","v":0.51},{"$f":"$B151*S151","v":0.48},{"$f":"$B151*T151","v":0.44999999999999996},{"$f":"$B151*U151","v":0.42},{"$f":"$B151*V151","v":0.39},{"$f":"$B151*W151","v":0.36},{"$f":"$B151*X151","v":0.32999999999999996},{"$f":"$B151*Y151","v":0.3},{"$f":"$B151*Z151","v":0.27},{"$f":"$B151*AA151","v":0.24},{"$f":"$B151*AB151","v":0.21},{"$f":"$B151*AC151","v":0.18},{"$f":"$B151*AD151","v":0.15},{"$f":"$B151*AE151","v":0.12},{"$f":"$B151*AF151","v":0.09},{"$f":"$B151*AG151","v":0.06},{"$f":"$B151*AH151","v":0.03},0,{"$f":"$B151*AJ151","v":0},0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D152+D153","v":0},{"$f":"E152+E153","v":0.75},0.75,0.75,0.75,0.75,0.75,4.75,4.72,4.6899999999999995,4.66,4.63,4.5999999999999996,4.57,4.54,4.51,4.4800000000000004,4.45,4.42,4.3899999999999997,4.3600000000000003,4.33,4.3,4.2699999999999996,4.24,4.21,4.18,4.1500000000000004,4.12,{"$f":"AG152+AG153","v":4.09},{"$f":"AH152+AH153","v":4.0599999999999996},{"$f":"AI152+AI153","v":4.03},0,{"$f":"AK152+AK153","v":0},0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B151>=$B152, D151, NPV($B152,E154:$BD154))","v":50.758202677387452},{"$f":"IF($B151>=$B152, E151, NPV($B152,F154:$BD154))","v":52.546112811256819},{"$f":"IF($B151>=$B152, F151, NPV($B152,G154:$BD154))","v":54.423418451819664},{"$f":"IF($B151>=$B152, G151, NPV($B152,H154:$BD154))","v":56.39458937441065},{"$f":"IF($B151>=$B152, H151, NPV($B152,I154:$BD154))","v":58.464318843131188},{"$f":"IF($B151>=$B152, I151, NPV($B152,J154:$BD154))","v":60.637534785287741},{"$f":"IF($B151>=$B152, J151, NPV($B152,K154:$BD154))","v":62.919411524552146},{"$f":"IF($B151>=$B152, K151, NPV($B152,L154:$BD154))","v":61.315382100779765},{"$f":"IF($B151>=$B152, L151, NPV($B152,M154:$BD154))","v":59.661151205818733},{"$f":"IF($B151>=$B152, M151, NPV($B152,N154:$BD154))","v":57.954208766109673},{"$f":"IF($B151>=$B152, N151, NPV($B152,O154:$BD154))","v":56.191919204415179},{"$f":"IF($B151>=$B152, O151, NPV($B152,P154:$BD154))","v":54.371515164635937},{"$f":"IF($B151>=$B152, P151, NPV($B152,Q154:$BD154))","v":52.490090922867729},{"$f":"IF($B151>=$B152, Q151, NPV($B152,R154:$BD154))","v":50.544595469011107},{"$f":"IF($B151>=$B152, R151, NPV($B152,S154:$BD154))","v":48.531825242461686},{"$f":"IF($B151>=$B152, S151, NPV($B152,T154:$BD154))","v":46.44841650458477},{"$f":"IF($B151>=$B152, T151, NPV($B152,U154:$BD154))","v":44.290837329813996},{"$f":"IF($B151>=$B152, U151, NPV($B152,V154:$BD154))","v":42.055379196304706},{"$f":"IF($B151>=$B152, V151, NPV($B152,W154:$BD154))","v":39.738148156119941},{"$f":"IF($B151>=$B152, W151, NPV($B152,X154:$BD154))","v":37.335055563925941},{"$f":"IF($B151>=$B152, X151, NPV($B152,Y154:$BD154))","v":34.841808342122249},{"$f":"IF($B151>=$B152, Y151, NPV($B152,Z154:$BD154))","v":32.253898759228356},{"$f":"IF($B151>=$B152, Z151, NPV($B152,AA154:$BD154))","v":29.566593697189777},{"$f":"IF($B151>=$B152, AA151, NPV($B152,AB154:$BD154))","v":26.774923382049266},{"$f":"IF($B151>=$B152, AB151, NPV($B152,AC154:$BD154))","v":23.873669551151728},{"$f":"IF($B151>=$B152, AC151, NPV($B152,AD154:$BD154))","v":20.857353028709316},{"$f":"IF($B151>=$B152, AD151, NPV($B152,AE154:$BD154))","v":17.720220680144784},{"$f":"IF($B151>=$B152, AE151, NPV($B152,AF154:$BD154))","v":14.456231714152024},{"$f":"IF($B151>=$B152, AF151, NPV($B152,AG154:$BD154))","v":11.059043299859626},{"$f":"IF($B151>=$B152, AG151, NPV($B152,AH154:$BD154))","v":7.5219954648526066},{"$f":"IF($B151>=$B152, AH151, NPV($B152,AI154:$BD154))","v":3.8380952380952382},{"$f":"IF($B151>=$B152, AI151, NPV($B152,AJ154:$BD154))","v":0},{"$f":"IF($B151>=$B152, AJ151, NPV($B152,AK154:$BD154))","v":0},{"$f":"IF($B151>=$B152, AK151, NPV($B152,AL154:$BD154))","v":0},{"$f":"IF($B151>=$B152, AL151, NPV($B152,AM154:$BD154))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D155=0,0,(1-D155/D151)*100)","v":49.241797322612548},{"$f":"IF(E155=0,0,(1-E155/E151)*100)","v":47.453887188743181},{"$f":"IF(F155=0,0,(1-F155/F151)*100)","v":45.576581548180343},{"$f":"IF(G155=0,0,(1-G155/G151)*100)","v":43.60541062558935},41.535681156868812,39.362465214712259,37.080588475447854,36.129810311687748,35.15092260237094,34.142944583966283,33.104858089981924,32.035606044205082,30.934090890963517,29.799172959706798,28.629668761085757,27.424349211586296,26.181937783643338,24.901108578027308,23.58048431515396,22.218634241820958,20.814071949722155,19.365253101929113,17.870573063361729,16.328364431096041,14.736894460172401,13.094362380377856,11.398896599276076,9.6485517865498522,7.841305834503121,{"$f":"IF(AG155=0,0,(1-AG155/AG151)*100)","v":5.9750566893424173},{"$f":"IF(AH155=0,0,(1-AH155/AH151)*100)","v":4.0476190476190439},{"$f":"IF(AI155=0,0,(1-AI155/AI151)*100)","v":0},0,{"$f":"IF(AK155=0,0,(1-AK155/AK151)*100)","v":0},0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D148-$B149>0,D148-$B149,0)","v":0},{"$f":"IF(E148-$B149>0,E148-$B149,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"IF(AG148-$B149>0,AG148-$B149,0)","v":23},{"$f":"IF(AH148-$B149>0,AH148-$B149,0)","v":24},{"$f":"IF(AI148-$B149>0,AI148-$B149,0)","v":25},26,{"$f":"IF(AK148-$B149>0,AK148-$B149,0)","v":27},28]
[null,null,null,{"$f":"IF(D157=0,0,CHOOSE(D157,$D$164,$E$164,$F$164,$G$164,$H$164,$I$164,$J$164,$K$164,$L$164,$M$164,$N$164,$O$164,$P$164,$Q$164,$R$164,$S$164,$T$164,$U$164,$V$164,$W$164,$X$164,$Y$164,$Z$164,$AA$164,$AB$164,$AC$164,$AD$164,$AE$164,$AF$164,$AG$164,$AH$164,$AI$164,$AJ$164,$AK$164,$AL$164,$AM$164,$AN$164,$AO$164,$AP$164,$AQ$164,$AR$164,$AS$164,$AT$164,$AU$164,$AV$164,$AW$164,$AX$164,$AY$164,$AZ$164,$BA$164,$BB$164,$BC$164,$BD$164,$BE$164,$BF$164,$BG$164,$BH$164,$BI$164,$BJ$164,$BK$164,$BL$164))","v":0},{"$f":"IF(E157=0,0,CHOOSE(E157,$D$164,$E$164,$F$164,$G$164,$H$164,$I$164,$J$164,$K$164,$L$164,$M$164,$N$164,$O$164,$P$164,$Q$164,$R$164,$S$164,$T$164,$U$164,$V$164,$W$164,$X$164,$Y$164,$Z$164,$AA$164,$AB$164,$AC$164,$AD$164,$AE$164,$AF$164,$AG$164,$AH$164,$AI$164,$AJ$164,$AK$164,$AL$164,$AM$164,$AN$164,$AO$164,$AP$164,$AQ$164,$AR$164,$AS$164,$AT$164,$AU$164,$AV$164,$AW$164,$AX$164,$AY$164,$AZ$164,$BA$164,$BB$164,$BC$164,$BD$164,$BE$164,$BF$164,$BG$164,$BH$164,$BI$164,$BJ$164,$BK$164,$BL$164))","v":0},0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"IF(AJ157=0,0,CHOOSE(AJ157,$D$164,$E$164,$F$164,$G$164,$H$164,$I$164,$J$164,$K$164,$L$164,$M$164,$N$164,$O$164,$P$164,$Q$164,$R$164,$S$164,$T$164,$U$164,$V$164,$W$164,$X$164,$Y$164,$Z$164,$AA$164,$AB$164,$AC$164,$AD$164,$AE$164,$AF$164,$AG$164,$AH$164,$AI$164,$AJ$164,$AK$164,$AL$164,$AM$164,$AN$164,$AO$164,$AP$164,$AQ$164,$AR$164,$AS$164,$AT$164,$AU$164,$AV$164,$AW$164,$AX$164,$AY$164,$AZ$164,$BA$164,$BB$164,$BC$164,$BD$164,$BE$164,$BF$164,$BG$164,$BH$164,$BI$164,$BJ$164,$BK$164,$BL$164))","v":100},100,100]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D148-$B150>0,D148-$B150,0)","v":0},{"$f":"IF(E124-$B150>0,E124-$B150,0)","v":0},{"$f":"IF(F124-$B150>0,F124-$B150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG124-$B150>0,AG124-$B150,0)","v":0},{"$f":"IF(AH124-$B150>0,AH124-$B150,0)","v":0},{"$f":"IF(AI124-$B150>0,AI124-$B150,0)","v":0},{"$f":"IF(AJ124-$B150>0,AJ124-$B150,0)","v":1},2,3]
[null,null,null,{"$f":"IF(D159=0,0,CHOOSE(D159,$D$164,$E$164,$F$164,$G$164,$H$164,$I$164,$J$164,$K$164,$L$164,$M$164,$N$164,$O$164,$P$164,$Q$164,$R$164,$S$164,$T$164,$U$164,$V$164,$W$164,$X$164,$Y$164,$Z$164,$AA$164,$AB$164,$AC$164,$AD$164,$AE$164,$AF$164,$AG$164,$AH$164,$AI$164,$AJ$164,$AK$164,$AL$164,$AM$164,$AN$164,$AO$164,$AP$164,$AQ$164,$AR$164,$AS$164,$AT$164,$AU$164,$AV$164,$AW$164,$AX$164,$AY$164,$AZ$164,$BA$164,$BB$164,$BC$164,$BD$164,$BE$164,$BF$164,$BG$164,$BH$164,$BI$164,$BJ$164,$BK$164,$BL$164))","v":0},{"$f":"IF(E159=0,0,CHOOSE(E159,$D$164,$E$164,$F$164,$G$164,$H$164,$I$164,$J$164,$K$164,$L$164,$M$164,$N$164,$O$164,$P$164,$Q$164,$R$164,$S$164,$T$164,$U$164,$V$164,$W$164,$X$164,$Y$164,$Z$164,$AA$164,$AB$164,$AC$164,$AD$164,$AE$164,$AF$164,$AG$164,$AH$164,$AI$164,$AJ$164,$AK$164,$AL$164,$AM$164,$AN$164,$AO$164,$AP$164,$AQ$164,$AR$164,$AS$164,$AT$164,$AU$164,$AV$164,$AW$164,$AX$164,$AY$164,$AZ$164,$BA$164,$BB$164,$BC$164,$BD$164,$BE$164,$BF$164,$BG$164,$BH$164,$BI$164,$BJ$164,$BK$164,$BL$164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ159=0,0,CHOOSE(AJ159,$D$164,$E$164,$F$164,$G$164,$H$164,$I$164,$J$164,$K$164,$L$164,$M$164,$N$164,$O$164,$P$164,$Q$164,$R$164,$S$164,$T$164,$U$164,$V$164,$W$164,$X$164,$Y$164,$Z$164,$AA$164,$AB$164,$AC$164,$AD$164,$AE$164,$AF$164,$AG$164,$AH$164,$AI$164,$AJ$164,$AK$164,$AL$164,$AM$164,$AN$164,$AO$164,$AP$164,$AQ$164,$AR$164,$AS$164,$AT$164,$AU$164,$AV$164,$AW$164,$AX$164,$AY$164,$AZ$164,$BA$164,$BB$164,$BC$164,$BD$164,$BE$164,$BF$164,$BG$164,$BH$164,$BI$164,$BJ$164,$BK$164,$BL$164))","v":0},0,100]
[]
[{"$f":"+\"Output \"& PV_Base!A148&\"\"","v":"Output IDA NEW Regular"},null,null,{"$f":"D$7","v":2024},{"$f":"D162+1","v":2025},{"$f":"E162+1","v":2026},{"$f":"F162+1","v":2027},{"$f":"G162+1","v":2028},{"$f":"H162+1","v":2029},{"$f":"I162+1","v":2030},{"$f":"J162+1","v":2031},{"$f":"K162+1","v":2032},{"$f":"L162+1","v":2033},{"$f":"M162+1","v":2034},{"$f":"N162+1","v":2035},{"$f":"O162+1","v":2036},{"$f":"P162+1","v":2037},{"$f":"Q162+1","v":2038},{"$f":"R162+1","v":2039},{"$f":"S162+1","v":2040},{"$f":"T162+1","v":2041},{"$f":"U162+1","v":2042},{"$f":"V162+1","v":2043},{"$f":"W162+1","v":2044},{"$f":"X162+1","v":2045},{"$f":"Y162+1","v":2046},{"$f":"Z162+1","v":2047},{"$f":"AA162+1","v":2048},{"$f":"AB162+1","v":2049},{"$f":"AC162+1","v":2050},{"$f":"AD162+1","v":2051},{"$f":"AE162+1","v":2052},{"$f":"AF162+1","v":2053},{"$f":"AG162+1","v":2054},{"$f":"AH162+1","v":2055},{"$f":"AI162+1","v":2056},{"$f":"AJ162+1","v":2057},{"$f":"AK162+1","v":2058}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F77","v":0},{"$f":"Ext_Debt_Data!G77","v":0},{"$f":"Ext_Debt_Data!H77","v":100},{"$f":"Ext_Debt_Data!I77","v":0},{"$f":"Ext_Debt_Data!J77","v":0},{"$f":"Ext_Debt_Data!K77","v":0},{"$f":"Ext_Debt_Data!L77","v":0},{"$f":"Ext_Debt_Data!M77","v":0},{"$f":"Ext_Debt_Data!N77","v":0},{"$f":"Ext_Debt_Data!O77","v":0},{"$f":"Ext_Debt_Data!P77","v":0},{"$f":"Ext_Debt_Data!Q77","v":0},{"$f":"Ext_Debt_Data!R77","v":0},{"$f":"Ext_Debt_Data!S77","v":0},{"$f":"Ext_Debt_Data!T77","v":0},{"$f":"Ext_Debt_Data!U77","v":0},{"$f":"Ext_Debt_Data!V77","v":0},{"$f":"Ext_Debt_Data!W77","v":0},{"$f":"Ext_Debt_Data!X77","v":0},{"$f":"Ext_Debt_Data!Y77","v":0},{"$f":"Ext_Debt_Data!Z77","v":0},{"$f":"Ext_Debt_Data!AA77","v":0},{"$f":"Ext_Debt_Data!AB77","v":0},{"$f":"Ext_Debt_Data!AC77","v":0},{"$f":"Ext_Debt_Data!AD77","v":0},{"$f":"Ext_Debt_Data!AE77","v":0},{"$f":"Ext_Debt_Data!AF77","v":0},{"$f":"Ext_Debt_Data!AG77","v":0},{"$f":"Ext_Debt_Data!AH77","v":0},{"$f":"Ext_Debt_Data!AI77","v":0},{"$f":"Ext_Debt_Data!AJ77","v":0},{"$f":"Ext_Debt_Data!AK77","v":0},{"$f":"Ext_Debt_Data!AL77","v":0},{"$f":"Ext_Debt_Data!AM77","v":0},{"$f":"Ext_Debt_Data!AN77","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D163","v":0},{"$f":"SUM($D163:E163)","v":0},{"$f":"SUM($D163:F163)","v":100},{"$f":"SUM($D163:G163)","v":100},{"$f":"SUM($D163:H163)","v":100},{"$f":"SUM($D163:I163)","v":100},{"$f":"SUM($D163:J163)","v":100},{"$f":"SUM($D163:K163)","v":100},{"$f":"SUM($D163:L163)","v":100},{"$f":"SUM($D163:M163)","v":100},{"$f":"SUM($D163:N163)","v":100},{"$f":"SUM($D163:O163)","v":100},{"$f":"SUM($D163:P163)","v":100},{"$f":"SUM($D163:Q163)","v":100},{"$f":"SUM($D163:R163)","v":100},{"$f":"SUM($D163:S163)","v":100},{"$f":"SUM($D163:T163)","v":100},{"$f":"SUM($D163:U163)","v":100},{"$f":"SUM($D163:V163)","v":100},{"$f":"SUM($D163:W163)","v":100},{"$f":"SUM($D163:X163)","v":100},{"$f":"SUM($D163:Y163)","v":100},{"$f":"SUM($D163:Z163)","v":100},{"$f":"SUM($D163:AA163)","v":100},{"$f":"SUM($D163:AB163)","v":100},{"$f":"SUM($D163:AC163)","v":100},{"$f":"SUM($D163:AD163)","v":100},{"$f":"SUM($D163:AE163)","v":100},{"$f":"SUM($D163:AF163)","v":100},{"$f":"SUM($D163:AG163)","v":100},{"$f":"SUM($D163:AH163)","v":100},{"$f":"SUM($D163:AI163)","v":100},{"$f":"SUM($D163:AJ163)","v":100},{"$f":"SUM($D163:AK163)","v":100},{"$f":"SUM($D163:AL163)","v":100}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D163-D169","v":0},{"$f":"D165+E163-E169","v":0},{"$f":"E165+F163-F169","v":100},{"$f":"F165+G163-G169","v":100},{"$f":"G165+H163-H169","v":100},{"$f":"H165+I163-I169","v":100},{"$f":"I165+J163-J169","v":100},{"$f":"J165+K163-K169","v":100},{"$f":"K165+L163-L169","v":100},{"$f":"L165+M163-M169","v":96},{"$f":"M165+N163-N169","v":92},{"$f":"N165+O163-O169","v":88},{"$f":"O165+P163-P169","v":84},{"$f":"P165+Q163-Q169","v":80},{"$f":"Q165+R163-R169","v":76},{"$f":"R165+S163-S169","v":72},{"$f":"S165+T163-T169","v":68},{"$f":"T165+U163-U169","v":64},{"$f":"U165+V163-V169","v":60},{"$f":"V165+W163-W169","v":56},{"$f":"W165+X163-X169","v":52},{"$f":"X165+Y163-Y169","v":48},{"$f":"Y165+Z163-Z169","v":44},{"$f":"Z165+AA163-AA169","v":40},{"$f":"AA165+AB163-AB169","v":36},{"$f":"AB165+AC163-AC169","v":32},{"$f":"AC165+AD163-AD169","v":28},{"$f":"AD165+AE163-AE169","v":24},{"$f":"AE165+AF163-AF169","v":20},{"$f":"AF165+AG163-AG169","v":16},{"$f":"AG165+AH163-AH169","v":12},{"$f":"AH165+AI163-AI169","v":8},{"$f":"AI165+AJ163-AJ169","v":4},{"$f":"AJ165+AK163-AK169","v":0},{"$f":"AK165+AL163-AL169","v":0}]
[null,null,{"$f":"+TEXT(C155,\"#\")&\"   \"&TEXT(A148,\"#\")","v":"PV of debt   IDA NEW Regular"},{"$f":"D163*D155/100","v":0},{"$f":"IF((D166*(1+$B152)-E167)<=0,E163*$D155/100,D166*(1+$B152)-E167+E163*$D155/100)","v":0},{"$f":"IF((E166*(1+$B152)-F167)<=0,F163*$D155/100,E166*(1+$B152)-F167+F163*$D155/100)","v":50.758202677387452},{"$f":"IF((F166*(1+$B152)-G167)<=0,G163*$D155/100,F166*(1+$B152)-G167+G163*$D155/100)","v":52.546112811256826},{"$f":"IF((G166*(1+$B152)-H167)<=0,H163*$D155/100,G166*(1+$B152)-H167+H163*$D155/100)","v":54.423418451819671},{"$f":"IF((H166*(1+$B152)-I167)<=0,I163*$D155/100,H166*(1+$B152)-I167+I163*$D155/100)","v":56.394589374410657},{"$f":"IF((I166*(1+$B152)-J167)<=0,J163*$D155/100,I166*(1+$B152)-J167+J163*$D155/100)","v":58.464318843131196},{"$f":"IF((J166*(1+$B152)-K167)<=0,K163*$D155/100,J166*(1+$B152)-K167+K163*$D155/100)","v":60.637534785287755},{"$f":"IF((K166*(1+$B152)-L167)<=0,L163*$D155/100,K166*(1+$B152)-L167+L163*$D155/100)","v":62.919411524552146},{"$f":"IF((L166*(1+$B152)-M167)<=0,M163*$D155/100,L166*(1+$B152)-M167+M163*$D155/100)","v":61.315382100779757},{"$f":"IF((M166*(1+$B152)-N167)<=0,N163*$D155/100,M166*(1+$B152)-N167+N163*$D155/100)","v":59.661151205818754},{"$f":"IF((N166*(1+$B152)-O167)<=0,O163*$D155/100,N166*(1+$B152)-O167+O163*$D155/100)","v":57.954208766109694},{"$f":"IF((O166*(1+$B152)-P167)<=0,P163*$D155/100,O166*(1+$B152)-P167+P163*$D155/100)","v":56.191919204415186},{"$f":"IF((P166*(1+$B152)-Q167)<=0,Q163*$D155/100,P166*(1+$B152)-Q167+Q163*$D155/100)","v":54.371515164635944},{"$f":"IF((Q166*(1+$B152)-R167)<=0,R163*$D155/100,Q166*(1+$B152)-R167+R163*$D155/100)","v":52.490090922867743},{"$f":"IF((R166*(1+$B152)-S167)<=0,S163*$D155/100,R166*(1+$B152)-S167+S163*$D155/100)","v":50.544595469011135},{"$f":"IF((S166*(1+$B152)-T167)<=0,T163*$D155/100,S166*(1+$B152)-T167+T163*$D155/100)","v":48.531825242461693},{"$f":"IF((T166*(1+$B152)-U167)<=0,U163*$D155/100,T166*(1+$B152)-U167+U163*$D155/100)","v":46.448416504584785},{"$f":"IF((U166*(1+$B152)-V167)<=0,V163*$D155/100,U166*(1+$B152)-V167+V163*$D155/100)","v":44.290837329814025},{"$f":"IF((V166*(1+$B152)-W167)<=0,W163*$D155/100,V166*(1+$B152)-W167+W163*$D155/100)","v":42.055379196304727},{"$f":"IF((W166*(1+$B152)-X167)<=0,X163*$D155/100,W166*(1+$B152)-X167+X163*$D155/100)","v":39.738148156119962},{"$f":"IF((X166*(1+$B152)-Y167)<=0,Y163*$D155/100,X166*(1+$B152)-Y167+Y163*$D155/100)","v":37.335055563925962},{"$f":"IF((Y166*(1+$B152)-Z167)<=0,Z163*$D155/100,Y166*(1+$B152)-Z167+Z163*$D155/100)","v":34.841808342122263},{"$f":"IF((Z166*(1+$B152)-AA167)<=0,AA163*$D155/100,Z166*(1+$B152)-AA167+AA163*$D155/100)","v":32.253898759228377},{"$f":"IF((AA166*(1+$B152)-AB167)<=0,AB163*$D155/100,AA166*(1+$B152)-AB167+AB163*$D155/100)","v":29.566593697189798},{"$f":"IF((AB166*(1+$B152)-AC167)<=0,AC163*$D155/100,AB166*(1+$B152)-AC167+AC163*$D155/100)","v":26.774923382049291},{"$f":"IF((AC166*(1+$B152)-AD167)<=0,AD163*$D155/100,AC166*(1+$B152)-AD167+AD163*$D155/100)","v":23.873669551151757},{"$f":"IF((AD166*(1+$B152)-AE167)<=0,AE163*$D155/100,AD166*(1+$B152)-AE167+AE163*$D155/100)","v":20.857353028709344},{"$f":"IF((AE166*(1+$B152)-AF167)<=0,AF163*$D155/100,AE166*(1+$B152)-AF167+AF163*$D155/100)","v":17.720220680144813},{"$f":"IF((AF166*(1+$B152)-AG167)<=0,AG163*$D155/100,AF166*(1+$B152)-AG167+AG163*$D155/100)","v":14.456231714152056},{"$f":"IF((AG166*(1+$B152)-AH167)<=0,AH163*$D155/100,AG166*(1+$B152)-AH167+AH163*$D155/100)","v":11.05904329985966},{"$f":"IF((AH166*(1+$B152)-AI167)<=0,AI163*$D155/100,AH166*(1+$B152)-AI167+AI163*$D155/100)","v":7.5219954648526439},{"$f":"IF((AI166*(1+$B152)-AJ167)<=0,AJ163*$D155/100,AI166*(1+$B152)-AJ167+AJ163*$D155/100)","v":3.8380952380952769},{"$f":"IF((AJ166*(1+$B152)-AK167)<=0,AK163*$D155/100,AJ166*(1+$B152)-AK167+AK163*$D155/100)","v":4.0856207306205761E-14},{"$f":"IF((AK166*(1+$B152)-AL167)<=0,AL163*$D155/100,AK166*(1+$B152)-AL167+AL163*$D155/100)","v":4.2899017671516053E-14}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D168+D169","v":0},{"$f":"E168+E169","v":0},{"$f":"F168+F169","v":0},{"$f":"G168+G169","v":0.75},0.75,0.75,0.75,0.75,0.75,4.75,4.72,4.6899999999999995,4.66,4.63,4.5999999999999996,4.57,4.54,4.51,4.4800000000000004,4.45,4.42,4.3899999999999997,4.3600000000000003,4.33,4.3,4.2699999999999996,4.24,{"$f":"AE168+AE169","v":4.21},{"$f":"AF168+AF169","v":4.18},4.1500000000000004,4.12,4.09,{"$f":"AJ168+AJ169","v":4.0599999999999996},4.03,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B151*D165","v":0},{"$f":"$B151*E165","v":0},{"$f":"$B151*F165","v":0.75},{"$f":"$B151*G165","v":0.75},{"$f":"$B151*H165","v":0.75},{"$f":"$B151*I165","v":0.75},{"$f":"$B151*J165","v":0.75},{"$f":"$B151*K165","v":0.75},{"$f":"$B151*L165","v":0.75},{"$f":"$B151*M165","v":0.72},{"$f":"$B151*N165","v":0.69},{"$f":"$B151*O165","v":0.65999999999999992},{"$f":"$B151*P165","v":0.63},{"$f":"$B151*Q165","v":0.6},{"$f":"$B151*R165","v":0.56999999999999995},{"$f":"$B151*S165","v":0.54},{"$f":"$B151*T165","v":0.51},{"$f":"$B151*U165","v":0.48},{"$f":"$B151*V165","v":0.44999999999999996},{"$f":"$B151*W165","v":0.42},{"$f":"$B151*X165","v":0.39},{"$f":"$B151*Y165","v":0.36},{"$f":"$B151*Z165","v":0.32999999999999996},{"$f":"$B151*AA165","v":0.3},{"$f":"$B151*AB165","v":0.27},{"$f":"$B151*AC165","v":0.24},{"$f":"$B151*AD165","v":0.21},{"$f":"$B151*AE165","v":0.18},{"$f":"$B151*AF165","v":0.15},{"$f":"$B151*AG165","v":0.12},{"$f":"$B151*AH165","v":0.09},{"$f":"$B151*AI165","v":0.06},{"$f":"$B151*AJ165","v":0.03},{"$f":"$B151*AK165","v":0}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D158-D160)/(B150-B149)","v":0},{"$f":"(E158-E160)/(B150-B149)","v":0},{"$f":"(F158-F160)/(B150-B149)","v":0},{"$f":"(G158-G160)/(B150-B149)","v":0},{"$f":"(H158-H160)/(B150-B149)","v":0},{"$f":"(I158-I160)/(B150-B149)","v":0},{"$f":"(J158-J160)/(B150-B149)","v":0},{"$f":"(K158-K160)/(B150-B149)","v":0},{"$f":"(L158-L160)/(B150-B149)","v":0},{"$f":"(M158-M160)/(B150-B149)","v":4},{"$f":"(N158-N160)/(B150-B149)","v":4},{"$f":"(O158-O160)/(B150-B149)","v":4},{"$f":"(P158-P160)/(B150-B149)","v":4},{"$f":"(Q158-Q160)/(B150-B149)","v":4},{"$f":"(R158-R160)/(B150-B149)","v":4},{"$f":"(S158-S160)/(B150-B149)","v":4},{"$f":"(T158-T160)/(B150-B149)","v":4},{"$f":"(U158-U160)/(B150-B149)","v":4},{"$f":"(V158-V160)/(B150-B149)","v":4},{"$f":"(W158-W160)/(B150-B149)","v":4},{"$f":"(X158-X160)/(B150-B149)","v":4},{"$f":"(Y158-Y160)/(B150-B149)","v":4},{"$f":"(Z158-Z160)/(B150-B149)","v":4},{"$f":"(AA158-AA160)/(B150-B149)","v":4},{"$f":"(AB158-AB160)/(B150-B149)","v":4},{"$f":"(AC158-AC160)/(B150-B149)","v":4},{"$f":"(AD158-AD160)/(B150-B149)","v":4},{"$f":"(AE158-AE160)/(B150-B149)","v":4},{"$f":"(AF158-AF160)/(B150-B149)","v":4},{"$f":"(AG158-AG160)/(B150-B149)","v":4},{"$f":"(AH158-AH160)/(B150-B149)","v":4},{"$f":"(AI158-AI160)/(B150-B149)","v":4},{"$f":"(AJ158-AJ160)/(B150-B149)","v":4},{"$f":"(AK158-AK160)/(B150-B149)","v":4},{"$f":"(AL158-AL160)/(B150-B149)","v":0}]
[]
[{"$f":"'Input 4 - External Financing'!B16","v":"IDA NEW Blend (also enter) -->"}]
[{"$f":"IF(A171='Input 4 - External Financing'!$B$16,'Input 4 - External Financing'!D16,PV_Base!A171)","v":"IDA NEW Blend floating"},null,null,{"$f":"+D148","v":0},{"$f":"+E148","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"+AG148","v":29},30,31,{"$f":"+AJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Grace \"& PV_Base!A172&\"\"","v":"Grace IDA NEW Blend floating"},{"$f":"+'Input 4 - External Financing'!G16","v":5},null,{"$f":"+D149","v":2024},{"$f":"+E149","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"+BB147","v":0},0,0]
[{"$f":"+\"Maturity \"& PV_Base!A172&\"\"","v":"Maturity IDA NEW Blend floating"},{"$f":"+'Input 4 - External Financing'!H16","v":25},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A172&\"\"","v":"Interest IDA NEW Blend floating"},{"$f":"+'Input 4 - External Financing'!F16","v":3.24000001E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D174-D176","v":100},{"$f":"D175-E176","v":100},{"$f":"E175-F176","v":100},{"$f":"F175-G176","v":100},{"$f":"G175-H176","v":100},{"$f":"H175-I176","v":100},{"$f":"I175-J176","v":95},{"$f":"J175-K176","v":90},{"$f":"K175-L176","v":85},{"$f":"L175-M176","v":80},{"$f":"M175-N176","v":75},{"$f":"N175-O176","v":70},{"$f":"O175-P176","v":65},{"$f":"P175-Q176","v":60},{"$f":"Q175-R176","v":55},{"$f":"R175-S176","v":50},{"$f":"S175-T176","v":45},{"$f":"T175-U176","v":40},{"$f":"U175-V176","v":35},{"$f":"V175-W176","v":30},{"$f":"W175-X176","v":25},{"$f":"X175-Y176","v":20},{"$f":"Y175-Z176","v":15},{"$f":"Z175-AA176","v":10},{"$f":"AA175-AB176","v":5},{"$f":"AB175-AC176","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A172&\"\"","v":"Discount IDA NEW Blend floating"},{"$f":"+'Input 4 - External Financing'!E16","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D172-$D172-1<$B173,0,IF(D172-$D172-1<$B174,$D174/($B174-$B173),0))","v":0},{"$f":"IF(E172-$D172-1<$B173,0,IF(E172-$D172-1<$B174,$D174/($B174-$B173),0))","v":0},{"$f":"IF(F172-$D172-1<$B173,0,IF(F172-$D172-1<$B174,$D174/($B174-$B173),0))","v":0},0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B175*D175","v":3.2400000100000002},{"$f":"$B175*E175","v":3.2400000100000002},{"$f":"$B175*F175","v":3.2400000100000002},{"$f":"$B175*G175","v":3.2400000100000002},{"$f":"$B175*H175","v":3.2400000100000002},{"$f":"$B175*I175","v":3.2400000100000002},{"$f":"$B175*J175","v":3.0780000094999997},{"$f":"$B175*K175","v":2.9160000089999998},{"$f":"$B175*L175","v":2.7540000084999998},{"$f":"$B175*M175","v":2.5920000079999999},{"$f":"$B175*N175","v":2.4300000074999999},{"$f":"$B175*O175","v":2.2680000069999999},{"$f":"$B175*P175","v":2.1060000065},{"$f":"$B175*Q175","v":1.944000006},{"$f":"$B175*R175","v":1.7820000055},{"$f":"$B175*S175","v":1.6200000050000001},{"$f":"$B175*T175","v":1.4580000044999999},{"$f":"$B175*U175","v":1.2960000039999999},{"$f":"$B175*V175","v":1.1340000035},{"$f":"$B175*W175","v":0.972000003},{"$f":"$B175*X175","v":0.81000000250000004},{"$f":"$B175*Y175","v":0.64800000199999996},{"$f":"$B175*Z175","v":0.4860000015},{"$f":"$B175*AA175","v":0.32400000099999998},{"$f":"$B175*AB175","v":0.16200000049999999}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D176+D177","v":0},3.2400000100000002,3.2400000100000002,3.2400000100000002,3.2400000100000002,3.2400000100000002,8.2400000099999993,8.0780000095000002,7.9160000089999993,7.7540000085000003,7.5920000079999994,7.4300000075000003,7.2680000069999995,7.1060000065000004,6.9440000059999996,6.7820000055000005,6.6200000049999996,6.4580000044999997,6.2960000039999997,6.1340000034999997,5.9720000029999998,5.8100000024999998,5.6480000019999999,5.4860000014999999,5.3240000009999999,5.1620000005]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B175>=$B176, D175, NPV($B176,E178:$BD178))","v":81.985463598283786},{"$f":"IF($B175>=$B176, E175, NPV($B176,F178:$BD178))","v":82.844736768198018},{"$f":"IF($B175>=$B176, F175, NPV($B176,G178:$BD178))","v":83.746973596607887},{"$f":"IF($B175>=$B176, G175, NPV($B176,H178:$BD178))","v":84.694322266438292},{"$f":"IF($B175>=$B176, H175, NPV($B176,I178:$BD178))","v":85.689038369760226},{"$f":"IF($B175>=$B176, I175, NPV($B176,J178:$BD178))","v":86.733490278248226},{"$f":"IF($B175>=$B176, J175, NPV($B176,K178:$BD178))","v":82.830164782160651},{"$f":"IF($B175>=$B176, K175, NPV($B176,L178:$BD178))","v":78.893673011768712},{"$f":"IF($B175>=$B176, L175, NPV($B176,M178:$BD178))","v":74.922356653357127},{"$f":"IF($B175>=$B176, M175, NPV($B176,N178:$BD178))","v":70.91447447752499},{"$f":"IF($B175>=$B176, N175, NPV($B176,O178:$BD178))","v":66.868198193401241},{"$f":"IF($B175>=$B176, O175, NPV($B176,P178:$BD178))","v":62.781608095571301},{"$f":"IF($B175>=$B176, P175, NPV($B176,Q178:$BD178))","v":58.652688493349871},{"$f":"IF($B175>=$B176, Q175, NPV($B176,R178:$BD178))","v":54.479322911517365},{"$f":"IF($B175>=$B176, R175, NPV($B176,S178:$BD178))","v":50.259289051093255},{"$f":"IF($B175>=$B176, S175, NPV($B176,T178:$BD178))","v":45.990253498147908},{"$f":"IF($B175>=$B176, T175, NPV($B176,U178:$BD178))","v":41.669766168055311},{"$f":"IF($B175>=$B176, U175, NPV($B176,V178:$BD178))","v":37.295254471958081},{"$f":"IF($B175>=$B176, V175, NPV($B176,W178:$BD178))","v":32.86401719155598},{"$f":"IF($B175>=$B176, W175, NPV($B176,X178:$BD178))","v":28.373218047633781},{"$f":"IF($B175>=$B176, X175, NPV($B176,Y178:$BD178))","v":23.819878947015471},{"$f":"IF($B175>=$B176, Y175, NPV($B176,Z178:$BD178))","v":19.200872891866247},{"$f":"IF($B175>=$B176, Z175, NPV($B176,AA178:$BD178))","v":14.51291653445956},{"$f":"IF($B175>=$B176, AA175, NPV($B176,AB178:$BD178))","v":9.7525623596825373},{"$f":"IF($B175>=$B176, AB175, NPV($B176,AC178:$BD178))","v":4.9161904766666664},{"$f":"IF($B175>=$B176, AC175, NPV($B176,AD178:$BD178))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D179=0,0,(1-D179/D175)*100)","v":18.014536401716221},{"$f":"IF(E179=0,0,(1-E179/E175)*100)","v":17.155263231801989},{"$f":"IF(F179=0,0,(1-F179/F175)*100)","v":16.253026403392113},{"$f":"IF(G179=0,0,(1-G179/G175)*100)","v":15.305677733561707},14.31096163023977,13.266509721751774,12.810352860883523,12.340363320256987,11.856050996050438,11.356906903093765,10.842402408798346,10.311988434898145,9.7650946256155891,9.2011284808043889,8.6194744525577178,8.0194930037041807,7.4005196265437556,6.7618638201047965,6.1028080241257721,5.4226065078873953,4.7204842119381141,3.9956355406687627,3.2472231036029364,2.4743764031746274,1.6761904666666716,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D172-$B173>0,D172-$B173,0)","v":0},{"$f":"IF(E172-$B173>0,E172-$B173,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,{"$f":"IF(R172-$B173>0,R172-$B173,0)","v":9},{"$f":"IF(S172-$B173>0,S172-$B173,0)","v":10},11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D181=0,0,CHOOSE(D181,$D$188,$E$188,$F$188,$G$188,$H$188,$I$188,$J$188,$K$188,$L$188,$M$188,$N$188,$O$188,$P$188,$Q$188,$R$188,$S$188,$T$188,$U$188,$V$188,$W$188,$X$188,$Y$188,$Z$188,$AA$188,$AB$188,$AC$188,$AD$188,$AE$188,$AF$188,$AG$188,$AH$188,$AI$188,$AJ$188,$AK$188,$AL$188,$AM$188,$AN$188,$AO$188,$AP$188,$AQ$188,$AR$188,$AS$188,$AT$188,$AU$188,$AV$188,$AW$188,$AX$188,$AY$188,$AZ$188,$BA$188,$BB$188,$BC$188,$BD$188,$BE$188,$BF$188,$BG$188,$BH$188,$BI$188,$BJ$188,$BK$188,$BL$188))","v":0},{"$f":"IF(E181=0,0,CHOOSE(E181,$D$188,$E$188,$F$188,$G$188,$H$188,$I$188,$J$188,$K$188,$L$188,$M$188,$N$188,$O$188,$P$188,$Q$188,$R$188,$S$188,$T$188,$U$188,$V$188,$W$188,$X$188,$Y$188,$Z$188,$AA$188,$AB$188,$AC$188,$AD$188,$AE$188,$AF$188,$AG$188,$AH$188,$AI$188,$AJ$188,$AK$188,$AL$188,$AM$188,$AN$188,$AO$188,$AP$188,$AQ$188,$AR$188,$AS$188,$AT$188,$AU$188,$AV$188,$AW$188,$AX$188,$AY$188,$AZ$188,$BA$188,$BB$188,$BC$188,$BD$188,$BE$188,$BF$188,$BG$188,$BH$188,$BI$188,$BJ$188,$BK$188,$BL$188))","v":0},0,0,0,0,0,20,60,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D148-$B174>0,D148-$B174,0)","v":0},{"$f":"IF(E148-$B174>0,E148-$B174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R148-$B174>0,R148-$B174,0)","v":0},{"$f":"IF(S148-$B174>0,S148-$B174,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D183=0,0,CHOOSE(D183,$D$188,$E$188,$F$188,$G$188,$H$188,$I$188,$J$188,$K$188,$L$188,$M$188,$N$188,$O$188,$P$188,$Q$188,$R$188,$S$188,$T$188,$U$188,$V$188,$W$188,$X$188,$Y$188,$Z$188,$AA$188,$AB$188,$AC$188,$AD$188,$AE$188,$AF$188,$AG$188,$AH$188,$AI$188,$AJ$188,$AK$188,$AL$188,$AM$188,$AN$188,$AO$188,$AP$188,$AQ$188,$AR$188,$AS$188,$AT$188,$AU$188,$AV$188,$AW$188,$AX$188,$AY$188,$AZ$188,$BA$188,$BB$188,$BC$188,$BD$188,$BE$188,$BF$188,$BG$188,$BH$188,$BI$188,$BJ$188,$BK$188,$BL$188))","v":0},{"$f":"IF(E183=0,0,CHOOSE(E183,$D$188,$E$188,$F$188,$G$188,$H$188,$I$188,$J$188,$K$188,$L$188,$M$188,$N$188,$O$188,$P$188,$Q$188,$R$188,$S$188,$T$188,$U$188,$V$188,$W$188,$X$188,$Y$188,$Z$188,$AA$188,$AB$188,$AC$188,$AD$188,$AE$188,$AF$188,$AG$188,$AH$188,$AI$188,$AJ$188,$AK$188,$AL$188,$AM$188,$AN$188,$AO$188,$AP$188,$AQ$188,$AR$188,$AS$188,$AT$188,$AU$188,$AV$188,$AW$188,$AX$188,$AY$188,$AZ$188,$BA$188,$BB$188,$BC$188,$BD$188,$BE$188,$BF$188,$BG$188,$BH$188,$BI$188,$BJ$188,$BK$188,$BL$188))","v":0},{"$f":"IF(F183=0,0,CHOOSE(F183,$D$188,$E$188,$F$188,$G$188,$H$188,$I$188,$J$188,$K$188,$L$188,$M$188,$N$188,$O$188,$P$188,$Q$188,$R$188,$S$188,$T$188,$U$188,$V$188,$W$188,$X$188,$Y$188,$Z$188,$AA$188,$AB$188,$AC$188,$AD$188,$AE$188,$AF$188,$AG$188,$AH$188,$AI$188,$AJ$188,$AK$188,$AL$188,$AM$188,$AN$188,$AO$188,$AP$188,$AQ$188,$AR$188,$AS$188,$AT$188,$AU$188,$AV$188,$AW$188,$AX$188,$AY$188,$AZ$188,$BA$188,$BB$188,$BC$188,$BD$188,$BE$188,$BF$188,$BG$188,$BH$188,$BI$188,$BJ$188,$BK$188,$BL$188))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC183=0,0,CHOOSE(AC183,$D$188,$E$188,$F$188,$G$188,$H$188,$I$188,$J$188,$K$188,$L$188,$M$188,$N$188,$O$188,$P$188,$Q$188,$R$188,$S$188,$T$188,$U$188,$V$188,$W$188,$X$188,$Y$188,$Z$188,$AA$188,$AB$188,$AC$188,$AD$188,$AE$188,$AF$188,$AG$188,$AH$188,$AI$188,$AJ$188,$AK$188,$AL$188,$AM$188,$AN$188,$AO$188,$AP$188,$AQ$188,$AR$188,$AS$188,$AT$188,$AU$188,$AV$188,$AW$188,$AX$188,$AY$188,$AZ$188,$BA$188,$BB$188,$BC$188,$BD$188,$BE$188,$BF$188,$BG$188,$BH$188,$BI$188,$BJ$188,$BK$188,$BL$188))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A172&\"\"","v":"Output IDA NEW Blend floating"},null,null,{"$f":"D$7","v":2024},{"$f":"D186+1","v":2025},{"$f":"E186+1","v":2026},{"$f":"F186+1","v":2027},{"$f":"G186+1","v":2028},{"$f":"H186+1","v":2029},{"$f":"I186+1","v":2030},{"$f":"J186+1","v":2031},{"$f":"K186+1","v":2032},{"$f":"L186+1","v":2033},{"$f":"M186+1","v":2034},{"$f":"N186+1","v":2035},{"$f":"O186+1","v":2036},{"$f":"P186+1","v":2037},{"$f":"Q186+1","v":2038},{"$f":"R186+1","v":2039},{"$f":"S186+1","v":2040},{"$f":"T186+1","v":2041},{"$f":"U186+1","v":2042},{"$f":"V186+1","v":2043},{"$f":"W186+1","v":2044},{"$f":"X186+1","v":2045},{"$f":"Y186+1","v":2046},{"$f":"Z186+1","v":2047},{"$f":"AA186+1","v":2048},{"$f":"AB186+1","v":2049},{"$f":"AC186+1","v":2050},{"$f":"AD186+1","v":2051},{"$f":"AE186+1","v":2052},{"$f":"AF186+1","v":2053},{"$f":"AG186+1","v":2054},{"$f":"AH186+1","v":2055},{"$f":"AI186+1","v":2056},{"$f":"AJ186+1","v":2057},{"$f":"AK186+1","v":2058},{"$f":"AL186+1","v":2059},{"$f":"AM186+1","v":2060},{"$f":"AN186+1","v":2061},{"$f":"AO186+1","v":2062},{"$f":"AP186+1","v":2063},{"$f":"AQ186+1","v":2064},{"$f":"AR186+1","v":2065}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F78","v":0},{"$f":"Ext_Debt_Data!G78","v":20},{"$f":"Ext_Debt_Data!H78","v":40},{"$f":"Ext_Debt_Data!I78","v":60},{"$f":"Ext_Debt_Data!J78","v":0},{"$f":"Ext_Debt_Data!K78","v":0},{"$f":"Ext_Debt_Data!L78","v":0},{"$f":"Ext_Debt_Data!M78","v":0},{"$f":"Ext_Debt_Data!N78","v":0},{"$f":"Ext_Debt_Data!O78","v":0},{"$f":"Ext_Debt_Data!P78","v":0},{"$f":"Ext_Debt_Data!Q78","v":0},{"$f":"Ext_Debt_Data!R78","v":0},{"$f":"Ext_Debt_Data!S78","v":0},{"$f":"Ext_Debt_Data!T78","v":0},{"$f":"Ext_Debt_Data!U78","v":0},{"$f":"Ext_Debt_Data!V78","v":0},{"$f":"Ext_Debt_Data!W78","v":0},{"$f":"Ext_Debt_Data!X78","v":0},{"$f":"Ext_Debt_Data!Y78","v":0},{"$f":"Ext_Debt_Data!Z78","v":0},{"$f":"Ext_Debt_Data!AA78","v":0},{"$f":"Ext_Debt_Data!AB78","v":0},{"$f":"Ext_Debt_Data!AC78","v":0},{"$f":"Ext_Debt_Data!AD78","v":0},{"$f":"Ext_Debt_Data!AE78","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D187","v":0},{"$f":"SUM(D187:E187)","v":20},{"$f":"SUM(D187:F187)","v":60},{"$f":"SUM(D187:G187)","v":120},{"$f":"SUM(D187:H187)","v":120},{"$f":"SUM(D187:I187)","v":120},{"$f":"SUM(D187:J187)","v":120},{"$f":"SUM(D187:K187)","v":120},{"$f":"SUM(D187:L187)","v":120},{"$f":"SUM(D187:M187)","v":120},{"$f":"SUM(D187:N187)","v":120},{"$f":"SUM(D187:O187)","v":120},{"$f":"SUM(D187:P187)","v":120},{"$f":"SUM(D187:Q187)","v":120},{"$f":"SUM(D187:R187)","v":120},{"$f":"SUM(D187:S187)","v":120},{"$f":"SUM(D187:T187)","v":120},{"$f":"SUM(D187:U187)","v":120},{"$f":"SUM(D187:V187)","v":120},{"$f":"SUM(D187:W187)","v":120},{"$f":"SUM(D187:X187)","v":120},{"$f":"SUM(D187:Y187)","v":120},{"$f":"SUM(D187:Z187)","v":120},{"$f":"SUM(D187:AA187)","v":120},{"$f":"SUM(D187:AB187)","v":120},{"$f":"SUM(D187:AC187)","v":120}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D187-D193","v":0},{"$f":"D189+E187-E193","v":20},{"$f":"E189+F187-F193","v":60},{"$f":"F189+G187-G193","v":120},{"$f":"G189+H187-H193","v":120},{"$f":"H189+I187-I193","v":120},{"$f":"I189+J187-J193","v":120},{"$f":"J189+K187-K193","v":119},{"$f":"K189+L187-L193","v":116},{"$f":"L189+M187-M193","v":110},{"$f":"M189+N187-N193","v":104},{"$f":"N189+O187-O193","v":98},{"$f":"O189+P187-P193","v":92},{"$f":"P189+Q187-Q193","v":86},{"$f":"Q189+R187-R193","v":80},{"$f":"R189+S187-S193","v":74},{"$f":"S189+T187-T193","v":68},{"$f":"T189+U187-U193","v":62},{"$f":"U189+V187-V193","v":56},{"$f":"V189+W187-W193","v":50},{"$f":"W189+X187-X193","v":44},{"$f":"X189+Y187-Y193","v":38},{"$f":"Y189+Z187-Z193","v":32},{"$f":"Z189+AA187-AA193","v":26},{"$f":"AA189+AB187-AB193","v":20},{"$f":"AB189+AC187-AC193","v":14}]
[null,null,{"$f":"+TEXT(C179,\"#\")&\"   \"&TEXT(A172,\"#\")","v":"PV of debt   IDA NEW Blend floating"},{"$f":"D187*D179/100","v":0},{"$f":"IF((D190*(1+$B176)-E191)<=0,E187*$D179/100,D190*(1+$B176)-E191+E187*$D179/100)","v":16.397092719656758},{"$f":"IF((E190*(1+$B176)-F191)<=0,F187*$D179/100,E190*(1+$B176)-F191+F187*$D179/100)","v":49.36313279295311},{"$f":"IF((F190*(1+$B176)-G191)<=0,G187*$D179/100,F190*(1+$B176)-G191+G187*$D179/100)","v":99.078567585571037},{"$f":"IF((G190*(1+$B176)-H191)<=0,H187*$D179/100,G190*(1+$B176)-H191+H187*$D179/100)","v":100.14449595284958},{"$f":"IF((H190*(1+$B176)-I191)<=0,I187*$D179/100,H190*(1+$B176)-I191+I187*$D179/100)","v":101.26372073849205},{"$f":"IF((I190*(1+$B176)-J191)<=0,J187*$D179/100,I190*(1+$B176)-J191+J187*$D179/100)","v":102.43890676341665},{"$f":"IF((J190*(1+$B176)-K191)<=0,K187*$D179/100,J190*(1+$B176)-K191+K187*$D179/100)","v":102.67285208958748},{"$f":"IF((K190*(1+$B176)-L191)<=0,L187*$D179/100,K190*(1+$B176)-L191+L187*$D179/100)","v":100.95089468216686},{"$f":"IF((L190*(1+$B176)-M191)<=0,M187*$D179/100,L190*(1+$B176)-M191+M187*$D179/100)","v":96.240039404675201},{"$f":"IF((M190*(1+$B176)-N191)<=0,N187*$D179/100,M190*(1+$B176)-N191+N187*$D179/100)","v":91.488041363908962},{"$f":"IF((N190*(1+$B176)-O191)<=0,O187*$D179/100,N190*(1+$B176)-O191+O187*$D179/100)","v":86.692843421704424},{"$f":"IF((O190*(1+$B176)-P191)<=0,P187*$D179/100,O190*(1+$B176)-P191+P187*$D179/100)","v":81.852285582989651},{"$f":"IF((P190*(1+$B176)-Q191)<=0,Q187*$D179/100,P190*(1+$B176)-Q191+Q187*$D179/100)","v":76.964099852939142},{"$f":"IF((Q190*(1+$B176)-R191)<=0,R187*$D179/100,Q190*(1+$B176)-R191+R187*$D179/100)","v":72.025904836986101},{"$f":"IF((R190*(1+$B176)-S191)<=0,S187*$D179/100,R190*(1+$B176)-S191+S187*$D179/100)","v":67.035200070835415},{"$f":"IF((S190*(1+$B176)-T191)<=0,T187*$D179/100,S190*(1+$B176)-T191+T187*$D179/100)","v":61.989360066977184},{"$f":"IF((T190*(1+$B176)-U191)<=0,U187*$D179/100,T190*(1+$B176)-U191+U187*$D179/100)","v":56.885628063526042},{"$f":"IF((U190*(1+$B176)-V191)<=0,V187*$D179/100,U190*(1+$B176)-V191+V187*$D179/100)","v":51.721109460502348},{"$f":"IF((V190*(1+$B176)-W191)<=0,W187*$D179/100,V190*(1+$B176)-W191+W187*$D179/100)","v":46.492764927927468},{"$f":"IF((W190*(1+$B176)-X191)<=0,X187*$D179/100,W190*(1+$B176)-X191+X187*$D179/100)","v":41.197403169323842},{"$f":"IF((X190*(1+$B176)-Y191)<=0,Y187*$D179/100,X190*(1+$B176)-Y191+Y187*$D179/100)","v":35.831673323390035},{"$f":"IF((Y190*(1+$B176)-Z191)<=0,Z187*$D179/100,Y190*(1+$B176)-Z191+Z187*$D179/100)","v":30.392056985759538},{"$f":"IF((Z190*(1+$B176)-AA191)<=0,AA187*$D179/100,Z190*(1+$B176)-AA191+AA187*$D179/100)","v":24.874859831847516},{"$f":"IF((AA190*(1+$B176)-AB191)<=0,AB187*$D179/100,AA190*(1+$B176)-AB191+AB187*$D179/100)","v":19.276202820839892},{"$f":"IF((AB190*(1+$B176)-AC191)<=0,AC187*$D179/100,AB190*(1+$B176)-AC191+AC187*$D179/100)","v":13.592012959881888}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D192+D193","v":0},{"$f":"E192+E193","v":0},{"$f":"F192+F193","v":0.64800000199999996},{"$f":"G192+G193","v":1.944000006},3.888000012,3.888000012,3.888000012,4.888000012,6.8556000119,9.7584000115999991,9.564000011000001,9.3696000103999992,9.1752000098000011,8.9808000091999993,8.7864000085999994,8.5920000079999994,8.3976000073999995,8.2032000067999995,8.0088000061999995,7.8144000055999996,7.6200000049999996,7.4256000043999997,7.2312000037999997,7.0368000031999998,6.8424000025999998,6.6480000019999999]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B175*D189","v":0},{"$f":"$B175*E189","v":0.64800000199999996},{"$f":"$B175*F189","v":1.944000006},{"$f":"$B175*G189","v":3.888000012},{"$f":"$B175*H189","v":3.888000012},{"$f":"$B175*I189","v":3.888000012},{"$f":"$B175*J189","v":3.888000012},{"$f":"$B175*K189","v":3.8556000119},{"$f":"$B175*L189","v":3.7584000116},{"$f":"$B175*M189","v":3.5640000110000001},{"$f":"$B175*N189","v":3.3696000104000001},{"$f":"$B175*O189","v":3.1752000098000002},{"$f":"$B175*P189","v":2.9808000091999998},{"$f":"$B175*Q189","v":2.7864000085999998},{"$f":"$B175*R189","v":2.5920000079999999},{"$f":"$B175*S189","v":2.3976000073999999},{"$f":"$B175*T189","v":2.2032000067999999},{"$f":"$B175*U189","v":2.0088000062},{"$f":"$B175*V189","v":1.8144000056},{"$f":"$B175*W189","v":1.6200000050000001},{"$f":"$B175*X189","v":1.4256000043999999},{"$f":"$B175*Y189","v":1.2312000037999999},{"$f":"$B175*Z189","v":1.0368000032},{"$f":"$B175*AA189","v":0.84240000260000003},{"$f":"$B175*AB189","v":0.64800000199999996}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D182-D184)/(B174-B173)","v":0},{"$f":"(E182-E184)/(B174-B173)","v":0},{"$f":"(F182-F184)/(B174-B173)","v":0},{"$f":"(G182-G184)/(B174-B173)","v":0},{"$f":"(H182-H184)/(B174-B173)","v":0},{"$f":"(I182-I184)/(B174-B173)","v":0},{"$f":"(J182-J184)/(B174-B173)","v":0},{"$f":"(K182-K184)/(B174-B173)","v":1},{"$f":"(L182-L184)/(B174-B173)","v":3},{"$f":"(M182-M184)/(B174-B173)","v":6},{"$f":"(N182-N184)/(B174-B173)","v":6},{"$f":"(O182-O184)/(B174-B173)","v":6},{"$f":"(P182-P184)/(B174-B173)","v":6},{"$f":"(Q182-Q184)/(B174-B173)","v":6},{"$f":"(R182-R184)/(B174-B173)","v":6},{"$f":"(S182-S184)/(B174-B173)","v":6},{"$f":"(T182-T184)/(B174-B173)","v":6},{"$f":"(U182-U184)/(B174-B173)","v":6},{"$f":"(V182-V184)/(B174-B173)","v":6},{"$f":"(W182-W184)/(B174-B173)","v":6},{"$f":"(X182-X184)/(B174-B173)","v":6},{"$f":"(Y182-Y184)/(B174-B173)","v":6},{"$f":"(Z182-Z184)/(B174-B173)","v":6},{"$f":"(AA182-AA184)/(B174-B173)","v":6},{"$f":"(AB182-AB184)/(B174-B173)","v":6},{"$f":"(AC182-AC184)/($B174-$B173)","v":6}]
[]
[{"$f":"'Input 4 - External Financing'!B17","v":"IDA NEW 60-year credits"},null,null,{"$f":"+VLOOKUP($A$195,$B$35:$BL$44,D$40,FALSE)","v":0},{"$f":"+VLOOKUP($A$195,$B$35:$BL$44,E$40,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+VLOOKUP($A$195,$B$35:$BL$44,BD$40,FALSE)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"IF(A195='Input 4 - External Financing'!$B$74,'Input 4 - External Financing'!D96,PV_Base!A195)","v":"IDA NEW 60-year credits"},null,null,{"$f":"+D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[{"$f":"+\"Grace \"& PV_Base!A196&\"\"","v":"Grace IDA NEW 60-year credits"},{"$f":"'Input 4 - External Financing'!G17","v":20},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[{"$f":"+\"Maturity \"& PV_Base!A196&\"\"","v":"Maturity IDA NEW 60-year credits"},{"$f":"'Input 4 - External Financing'!H17","v":60},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A196&\"\"","v":"Interest IDA NEW 60-year credits"},{"$f":"'Input 4 - External Financing'!F17","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D198-D200","v":100},{"$f":"D199-E200","v":100},{"$f":"E199-F200","v":100},{"$f":"F199-G200","v":100},{"$f":"G199-H200","v":100},{"$f":"H199-I200","v":100},{"$f":"I199-J200","v":100},{"$f":"J199-K200","v":100},{"$f":"K199-L200","v":100},{"$f":"L199-M200","v":100},{"$f":"M199-N200","v":100},{"$f":"N199-O200","v":100},{"$f":"O199-P200","v":100},{"$f":"P199-Q200","v":100},{"$f":"Q199-R200","v":100},{"$f":"R199-S200","v":100},{"$f":"S199-T200","v":100},{"$f":"T199-U200","v":100},{"$f":"U199-V200","v":100},{"$f":"V199-W200","v":100},{"$f":"W199-X200","v":100},{"$f":"X199-Y200","v":97.5},{"$f":"Y199-Z200","v":95},{"$f":"Z199-AA200","v":92.5},{"$f":"AA199-AB200","v":90},{"$f":"AB199-AC200","v":87.5},{"$f":"AC199-AD200","v":85},{"$f":"AD199-AE200","v":82.5},{"$f":"AE199-AF200","v":80},{"$f":"AF199-AG200","v":77.5},{"$f":"AG199-AH200","v":75},{"$f":"AH199-AI200","v":72.5},{"$f":"AI199-AJ200","v":70},{"$f":"AJ199-AK200","v":67.5},{"$f":"AK199-AL200","v":65},{"$f":"AL199-AM200","v":62.5},{"$f":"AM199-AN200","v":60},{"$f":"AN199-AO200","v":57.5},{"$f":"AO199-AP200","v":55},{"$f":"AP199-AQ200","v":52.5},{"$f":"AQ199-AR200","v":50},{"$f":"AR199-AS200","v":47.5},{"$f":"AS199-AT200","v":45},{"$f":"AT199-AU200","v":42.5},{"$f":"AU199-AV200","v":40},{"$f":"AV199-AW200","v":37.5},{"$f":"AW199-AX200","v":35},{"$f":"AX199-AY200","v":32.5},{"$f":"AY199-AZ200","v":30},{"$f":"AZ199-BA200","v":27.5},{"$f":"BA199-BB200","v":25},{"$f":"BB199-BC200","v":22.5},{"$f":"BC199-BD200","v":20},{"$f":"BD199-BE200","v":17.5},{"$f":"BE199-BF200","v":15},{"$f":"BF199-BG200","v":12.5},{"$f":"BG199-BH200","v":10},{"$f":"BH199-BI200","v":7.5},{"$f":"BI199-BJ200","v":5},{"$f":"BJ199-BK200","v":2.5},{"$f":"BK199-BL200","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A196&\"\"","v":"Discount IDA NEW 60-year credits"},{"$f":"'Input 4 - External Financing'!E17","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D196-$D196<$B197,0,IF(D196-$D196<=$B198,$D198*D195,0))","v":0},{"$f":"IF(E196-$D196<$B197,0,IF(E196-$D196<=$B198,$D198*E195,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5,2.5,2.5,2.5,{"$f":"IF(AC196-$D196<$B197,0,IF(AC196-$D196<=$B198,$D198*AC195,0))","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B199*D199","v":0},{"$f":"$B199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D200+D201","v":0},0,{"$f":"F200+F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B199>=$B200, D199, NPV($B200,E202:$BL202))","v":16.167697956325291},{"$f":"IF($B199>=$B200, E199, NPV($B200,F202:$BL202))","v":16.976082854141559},{"$f":"IF($B199>=$B200, F199, NPV($B200,G202:$BL202))","v":17.82488699684864},{"$f":"IF($B199>=$B200, G199, NPV($B200,H202:$BL202))","v":18.716131346691071},{"$f":"IF($B199>=$B200, H199, NPV($B200,I202:$BL202))","v":19.651937914025627},{"$f":"IF($B199>=$B200, I199, NPV($B200,J202:$BL202))","v":20.634534809726912},{"$f":"IF($B199>=$B200, J199, NPV($B200,K202:$BL202))","v":21.66626155021326},{"$f":"IF($B199>=$B200, K199, NPV($B200,L202:$BL202))","v":22.749574627723931},{"$f":"IF($B199>=$B200, L199, NPV($B200,M202:$BL202))","v":23.887053359110119},{"$f":"IF($B199>=$B200, M199, NPV($B200,N202:$BL202))","v":25.081406027065626},{"$f":"IF($B199>=$B200, N199, NPV($B200,O202:$BL202))","v":26.335476328418906},{"$f":"IF($B199>=$B200, O199, NPV($B200,P202:$BL202))","v":27.652250144839854},{"$f":"IF($B199>=$B200, P199, NPV($B200,Q202:$BL202))","v":29.034862652081848},{"$f":"IF($B199>=$B200, Q199, NPV($B200,R202:$BL202))","v":30.486605784685942},{"$f":"IF($B199>=$B200, R199, NPV($B200,S202:$BL202))","v":32.010936073920242},{"$f":"IF($B199>=$B200, S199, NPV($B200,T202:$BL202))","v":33.611482877616261},{"$f":"IF($B199>=$B200, T199, NPV($B200,U202:$BL202))","v":35.292057021497072},{"$f":"IF($B199>=$B200, U199, NPV($B200,V202:$BL202))","v":37.056659872571927},{"$f":"IF($B199>=$B200, V199, NPV($B200,W202:$BL202))","v":38.909492866200523},{"$f":"IF($B199>=$B200, W199, NPV($B200,X202:$BL202))","v":40.854967509510544},{"$f":"IF($B199>=$B200, X199, NPV($B200,Y202:$BL202))","v":42.89771588498607},{"$f":"IF($B199>=$B200, Y199, NPV($B200,Z202:$BL202))","v":42.542601679235375},{"$f":"IF($B199>=$B200, Z199, NPV($B200,AA202:$BL202))","v":42.169731763197156},{"$f":"IF($B199>=$B200, AA199, NPV($B200,AB202:$BL202))","v":41.778218351357012},{"$f":"IF($B199>=$B200, AB199, NPV($B200,AC202:$BL202))","v":41.367129268924863},{"$f":"IF($B199>=$B200, AC199, NPV($B200,AD202:$BL202))","v":40.935485732371106},{"$f":"IF($B199>=$B200, AD199, NPV($B200,AE202:$BL202))","v":40.482260018989663},{"$f":"IF($B199>=$B200, AE199, NPV($B200,AF202:$BL202))","v":40.006373019939147},{"$f":"IF($B199>=$B200, AF199, NPV($B200,AG202:$BL202))","v":39.506691670936114},{"$f":"IF($B199>=$B200, AG199, NPV($B200,AH202:$BL202))","v":38.982026254482918},{"$f":"IF($B199>=$B200, AH199, NPV($B200,AI202:$BL202))","v":38.431127567207064},{"$f":"IF($B199>=$B200, AI199, NPV($B200,AJ202:$BL202))","v":37.852683945567421},{"$f":"IF($B199>=$B200, AJ199, NPV($B200,AK202:$BL202))","v":37.245318142845797},{"$f":"IF($B199>=$B200, AK199, NPV($B200,AL202:$BL202))","v":36.607584049988091},{"$f":"IF($B199>=$B200, AL199, NPV($B200,AM202:$BL202))","v":35.937963252487499},{"$f":"IF($B199>=$B200, AM199, NPV($B200,AN202:$BL202))","v":35.234861415111872},{"$f":"IF($B199>=$B200, AN199, NPV($B200,AO202:$BL202))","v":34.496604485867465},{"$f":"IF($B199>=$B200, AO199, NPV($B200,AP202:$BL202))","v":33.721434710160842},{"$f":"IF($B199>=$B200, AP199, NPV($B200,AQ202:$BL202))","v":32.907506445668886},{"$f":"IF($B199>=$B200, AQ199, NPV($B200,AR202:$BL202))","v":32.052881767952336},{"$f":"IF($B199>=$B200, AR199, NPV($B200,AS202:$BL202))","v":31.155525856349954},{"$f":"IF($B199>=$B200, AS199, NPV($B200,AT202:$BL202))","v":30.213302149167454},{"$f":"IF($B199>=$B200, AT199, NPV($B200,AU202:$BL202))","v":29.22396725662583},{"$f":"IF($B199>=$B200, AU199, NPV($B200,AV202:$BL202))","v":28.185165619457123},{"$f":"IF($B199>=$B200, AV199, NPV($B200,AW202:$BL202))","v":27.09442390042998},{"$f":"IF($B199>=$B200, AW199, NPV($B200,AX202:$BL202))","v":25.949145095451481},{"$f":"IF($B199>=$B200, AX199, NPV($B200,AY202:$BL202))","v":24.746602350224055},{"$f":"IF($B199>=$B200, AY199, NPV($B200,AZ202:$BL202))","v":23.483932467735258},{"$f":"IF($B199>=$B200, AZ199, NPV($B200,BA202:$BL202))","v":22.158129091122021},{"$f":"IF($B199>=$B200, BA199, NPV($B200,BB202:$BL202))","v":20.766035545678122},{"$f":"IF($B199>=$B200, BB199, NPV($B200,BC202:$BL202))","v":19.304337322962027},{"$f":"IF($B199>=$B200, BC199, NPV($B200,BD202:$BL202))","v":17.769554189110128},{"$f":"IF($B199>=$B200, BD199, NPV($B200,BE202:$BL202))","v":16.158031898565635},{"$f":"IF($B199>=$B200, BE199, NPV($B200,BF202:$BL202))","v":14.465933493493919},{"$f":"IF($B199>=$B200, BF199, NPV($B200,BG202:$BL202))","v":12.689230168168615},{"$f":"IF($B199>=$B200, BG199, NPV($B200,BH202:$BL202))","v":10.823691676577047},{"$f":"IF($B199>=$B200, BH199, NPV($B200,BI202:$BL202))","v":8.8648762604059002},{"$f":"IF($B199>=$B200, BI199, NPV($B200,BJ202:$BL202))","v":6.8081200734261955},{"$f":"IF($B199>=$B200, BJ199, NPV($B200,BK202:$BL202))","v":4.6485260770975056},{"$f":"IF($B199>=$B200, BK199, NPV($B200,BL202:$BL202))","v":2.3809523809523809},{"$f":"IF($B199>=$B200, BL199, NPV($B200,$BL202:BM202))","v":2.3809523809523809}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D203=0,0,(1-D203/D199)*100)","v":83.832302043674716},{"$f":"IF(E203=0,0,(1-E203/E199)*100)","v":83.023917145858434},82.175113003151353,81.283868653308929,80.348062085974377,79.365465190273085,78.333738449786736,77.250425372276069,76.112946640889874,74.91859397293436,73.664523671581094,72.347749855160146,70.965137347918144,69.513394215314065,67.989063926079751,66.388517122383746,{"$f":"IF(T203=0,0,(1-T203/T199)*100)","v":64.707942978502928},{"$f":"IF(U203=0,0,(1-U203/U199)*100)","v":62.943340127428073},{"$f":"IF(V203=0,0,(1-V203/V199)*100)","v":61.090507133799477},{"$f":"IF(W203=0,0,(1-W203/W199)*100)","v":59.145032490489456},{"$f":"IF(X203=0,0,(1-X203/X199)*100)","v":57.102284115013923},{"$f":"IF(Y203=0,0,(1-Y203/Y199)*100)","v":56.366562380271411},{"$f":"IF(Z203=0,0,(1-Z203/Z199)*100)","v":55.610808670318775},{"$f":"IF(AA203=0,0,(1-AA203/AA199)*100)","v":54.834358539073506},{"$f":"IF(AB203=0,0,(1-AB203/AB199)*100)","v":54.036523034527931},{"$f":"IF(AC203=0,0,(1-AC203/AC199)*100)","v":53.216587734433027},{"$f":"IF(AD203=0,0,(1-AD203/AD199)*100)","v":52.373811742365106},{"$f":"IF(AE203=0,0,(1-AE203/AE199)*100)","v":51.507426642498011},{"$f":"IF(AF203=0,0,(1-AF203/AF199)*100)","v":50.61663541132986},{"$f":"IF(AG203=0,0,(1-AG203/AG199)*100)","v":49.700611284538162},48.758496577057251,{"$f":"IF(AI203=0,0,(1-AI203/AI199)*100)","v":47.789401454389768},{"$f":"IF(AJ203=0,0,(1-AJ203/AJ199)*100)","v":46.792402653077438},{"$f":"IF(AK203=0,0,(1-AK203/AK199)*100)","v":45.76654214816579},{"$f":"IF(AL203=0,0,(1-AL203/AL199)*100)","v":44.710825765403847},{"$f":"IF(AM203=0,0,(1-AM203/AM199)*100)","v":43.624221735821003},{"$f":"IF(AN203=0,0,(1-AN203/AN199)*100)","v":42.505659190220889},{"$f":"IF(AO203=0,0,(1-AO203/AO199)*100)","v":41.354026591024621},{"$f":"IF(AP203=0,0,(1-AP203/AP199)*100)","v":40.16817009878384},{"$f":"IF(AQ203=0,0,(1-AQ203/AQ199)*100)","v":38.946891870566979},{"$f":"IF(AR203=0,0,(1-AR203/AR199)*100)","v":37.688948287300093},{"$f":"IF(AS203=0,0,(1-AS203/AS199)*100)","v":36.393048107015893},{"$f":"IF(AT203=0,0,(1-AT203/AT199)*100)","v":35.057850540831495},{"$f":"IF(AU203=0,0,(1-AU203/AU199)*100)","v":33.681963248336174},{"$f":"IF(AV203=0,0,(1-AV203/AV199)*100)","v":32.263940248925053},30.802279745462712,{"$f":"IF(AX203=0,0,(1-AX203/AX199)*100)","v":29.295421856502703},{"$f":"IF(AY203=0,0,(1-AY203/AY199)*100)","v":27.74174625312228},{"$f":"IF(AZ203=0,0,(1-AZ203/AZ199)*100)","v":26.139569696259933},{"$f":"IF(BA203=0,0,(1-BA203/BA199)*100)","v":24.487143470261373},{"$f":"IF(BB203=0,0,(1-BB203/BB199)*100)","v":22.782650708151884},{"$f":"IF(BC203=0,0,(1-BC203/BC199)*100)","v":21.024203603954984},{"$f":"IF(BD203=0,0,(1-BD203/BD199)*100)","v":19.209840507171826},{"$f":"IF(BE203=0,0,(1-BE203/BE199)*100)","v":17.337522894320458},{"$f":"IF(BF203=0,0,(1-BF203/BF199)*100)","v":15.405132212209228},{"$f":"IF(BG203=0,0,(1-BG203/BG199)*100)","v":13.410466587383629},{"$f":"IF(BH203=0,0,(1-BH203/BH199)*100)","v":11.351237395940995},{"$f":"IF(BI203=0,0,(1-BI203/BI199)*100)","v":9.2250656876507247},{"$f":"IF(BJ203=0,0,(1-BJ203/BJ199)*100)","v":7.029478458049887},{"$f":"IF(BK203=0,0,(1-BK203/BK199)*100)","v":4.7619047619047672},{"$f":"IF(BL203=0,0,(1-BL203/BL199)*100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D196-$B197>0,D196-$B197,0)","v":0},{"$f":"IF(E196-$B197>0,E196-$B197,0)","v":0},0,0,0,0,0,0,{"$f":"IF(L196-$B197>0,L196-$B197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,$D$212,$E$212,$F$212,$G$212,$H$212,$I$212,$J$212,$K$212,$L$212,$M$212,$N$212,$O$212,$P$212,$Q$212,$R$212,$S$212,$T$212,$U$212,$V$212,$W$212,$X$212,$Y$212,$Z$212,$AA$212,$AB$212,$AC$212,$AD$212,$AE$212,$AF$212,$AG$212,$AH$212,$AI$212,$AJ$212,$AK$212,$AL$212,$AM$212,$AN$212,$AO$212,$AP$212,$AQ$212,$AR$212,$AS$212,$AT$212,$AU$212,$AV$212,$AW$212,$AX$212,$AY$212,$AZ$212,$BA$212,$BB$212,$BC$212,$BD$212,$BE$212,$BF$212,$BG$212,$BH$212,$BI$212,$BJ$212,$BK$212,$BL$212,$BM$212,$BN$212,$BO$212,$BP$212,$BQ$212,$BR$212,$BS$212,$BT$212,$BU$212,$BV$212,$BW$212,$BX$212,$BY$212,$BZ$212))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,$D$212,$E$212,$F$212,$G$212,$H$212,$I$212,$J$212,$K$212,$L$212,$M$212,$N$212,$O$212,$P$212,$Q$212,$R$212,$S$212,$T$212,$U$212,$V$212,$W$212,$X$212,$Y$212,$Z$212,$AA$212,$AB$212,$AC$212,$AD$212,$AE$212,$AF$212,$AG$212,$AH$212,$AI$212,$AJ$212,$AK$212,$AL$212,$AM$212,$AN$212,$AO$212,$AP$212,$AQ$212,$AR$212,$AS$212,$AT$212,$AU$212,$AV$212,$AW$212,$AX$212,$AY$212,$AZ$212,$BA$212,$BB$212,$BC$212,$BD$212,$BE$212,$BF$212,$BG$212,$BH$212,$BI$212,$BJ$212,$BK$212,$BL$212,$BM$212,$BN$212,$BO$212,$BP$212,$BQ$212,$BR$212,$BS$212,$BT$212,$BU$212,$BV$212,$BW$212,$BX$212,$BY$212,$BZ$212))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,60,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"IF(AU205=0,0,CHOOSE(AU205,$D$212,$E$212,$F$212,$G$212,$H$212,$I$212,$J$212,$K$212,$L$212,$M$212,$N$212,$O$212,$P$212,$Q$212,$R$212,$S$212,$T$212,$U$212,$V$212,$W$212,$X$212,$Y$212,$Z$212,$AA$212,$AB$212,$AC$212,$AD$212,$AE$212,$AF$212,$AG$212,$AH$212,$AI$212,$AJ$212,$AK$212,$AL$212,$AM$212,$AN$212,$AO$212,$AP$212,$AQ$212,$AR$212,$AS$212,$AT$212,$AU$212,$AV$212,$AW$212,$AX$212,$AY$212,$AZ$212,$BA$212,$BB$212,$BC$212,$BD$212,$BE$212,$BF$212,$BG$212,$BH$212,$BI$212,$BJ$212,$BK$212,$BL$212,$BM$212,$BN$212,$BO$212,$BP$212,$BQ$212,$BR$212,$BS$212,$BT$212,$BU$212,$BV$212,$BW$212,$BX$212,$BY$212,$BZ$212))","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D172-$B198>0,D172-$B198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ172-$B198>0,AJ172-$B198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,$D$212,$E$212,$F$212,$G$212,$H$212,$I$212,$J$212,$K$212,$L$212,$M$212,$N$212,$O$212,$P$212,$Q$212,$R$212,$S$212,$T$212,$U$212,$V$212,$W$212,$X$212,$Y$212,$Z$212,$AA$212,$AB$212,$AC$212,$AD$212,$AE$212,$AF$212,$AG$212,$AH$212,$AI$212,$AJ$212,$AK$212,$AL$212,$AM$212,$AN$212,$AO$212,$AP$212,$AQ$212,$AR$212,$AS$212,$AT$212,$AU$212,$AV$212,$AW$212,$AX$212,$AY$212,$AZ$212,$BA$212,$BB$212,$BC$212,$BD$212,$BE$212,$BF$212,$BG$212,$BH$212,$BI$212,$BJ$212,$BK$212,$BL$212,$BM$212,$BN$212,$BO$212,$BP$212,$BQ$212,$BR$212,$BS$212,$BT$212,$BU$212,$BV$212,$BW$212,$BX$212,$BY$212,$BZ$212))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,$D$212,$E$212,$F$212,$G$212,$H$212,$I$212,$J$212,$K$212,$L$212,$M$212,$N$212,$O$212,$P$212,$Q$212,$R$212,$S$212,$T$212,$U$212,$V$212,$W$212,$X$212,$Y$212,$Z$212,$AA$212,$AB$212,$AC$212,$AD$212,$AE$212,$AF$212,$AG$212,$AH$212,$AI$212,$AJ$212,$AK$212,$AL$212,$AM$212,$AN$212,$AO$212,$AP$212,$AQ$212,$AR$212,$AS$212,$AT$212,$AU$212,$AV$212,$AW$212,$AX$212,$AY$212,$AZ$212,$BA$212,$BB$212,$BC$212,$BD$212,$BE$212,$BF$212,$BG$212,$BH$212,$BI$212,$BJ$212,$BK$212,$BL$212,$BM$212,$BN$212,$BO$212,$BP$212,$BQ$212,$BR$212,$BS$212,$BT$212,$BU$212,$BV$212,$BW$212,$BX$212,$BY$212,$BZ$212))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+\"Output \"& PV_Base!A196&\"\"","v":"Output IDA NEW 60-year credits"},null,null,{"$f":"D$7","v":2024},{"$f":"D210+1","v":2025},{"$f":"E210+1","v":2026},{"$f":"F210+1","v":2027},{"$f":"G210+1","v":2028},{"$f":"H210+1","v":2029},{"$f":"I210+1","v":2030},{"$f":"J210+1","v":2031},{"$f":"K210+1","v":2032},{"$f":"L210+1","v":2033},{"$f":"M210+1","v":2034},{"$f":"N210+1","v":2035},{"$f":"O210+1","v":2036},{"$f":"P210+1","v":2037},{"$f":"Q210+1","v":2038},{"$f":"R210+1","v":2039},{"$f":"S210+1","v":2040},{"$f":"T210+1","v":2041},{"$f":"U210+1","v":2042},{"$f":"V210+1","v":2043},{"$f":"W210+1","v":2044},{"$f":"X210+1","v":2045},{"$f":"Y210+1","v":2046},{"$f":"Z210+1","v":2047},{"$f":"AA210+1","v":2048},{"$f":"AB210+1","v":2049},{"$f":"AC210+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F79","v":0},{"$f":"Ext_Debt_Data!G79","v":20},{"$f":"Ext_Debt_Data!H79","v":40},{"$f":"Ext_Debt_Data!I79","v":60},{"$f":"Ext_Debt_Data!J79","v":0},{"$f":"Ext_Debt_Data!K79","v":0},{"$f":"Ext_Debt_Data!L79","v":0},{"$f":"Ext_Debt_Data!M79","v":0},{"$f":"Ext_Debt_Data!N79","v":0},{"$f":"Ext_Debt_Data!O79","v":0},{"$f":"Ext_Debt_Data!P79","v":0},{"$f":"Ext_Debt_Data!Q79","v":0},{"$f":"Ext_Debt_Data!R79","v":0},{"$f":"Ext_Debt_Data!S79","v":0},{"$f":"Ext_Debt_Data!T79","v":0},{"$f":"Ext_Debt_Data!U79","v":0},{"$f":"Ext_Debt_Data!V79","v":0},{"$f":"Ext_Debt_Data!W79","v":0},{"$f":"Ext_Debt_Data!X79","v":0},{"$f":"Ext_Debt_Data!Y79","v":0},{"$f":"Ext_Debt_Data!Z79","v":0},{"$f":"Ext_Debt_Data!AA79","v":0},{"$f":"Ext_Debt_Data!AB79","v":0},{"$f":"Ext_Debt_Data!AC79","v":0},{"$f":"Ext_Debt_Data!AD79","v":0},{"$f":"Ext_Debt_Data!AE79","v":0},{"$f":"Ext_Debt_Data!AF79","v":0},{"$f":"Ext_Debt_Data!AG79","v":0},{"$f":"Ext_Debt_Data!AH79","v":0},{"$f":"Ext_Debt_Data!AI79","v":0},{"$f":"Ext_Debt_Data!AJ79","v":0},{"$f":"Ext_Debt_Data!AK79","v":0},{"$f":"Ext_Debt_Data!AL79","v":0},{"$f":"Ext_Debt_Data!AM79","v":0},{"$f":"Ext_Debt_Data!AN79","v":0},{"$f":"Ext_Debt_Data!AO79","v":0},{"$f":"Ext_Debt_Data!AP79","v":0},{"$f":"Ext_Debt_Data!AQ79","v":0},{"$f":"Ext_Debt_Data!AR79","v":0},{"$f":"Ext_Debt_Data!AS79","v":0},{"$f":"Ext_Debt_Data!AT79","v":0},{"$f":"Ext_Debt_Data!AU79","v":0},{"$f":"Ext_Debt_Data!AV79","v":0},{"$f":"Ext_Debt_Data!AW79","v":0},{"$f":"Ext_Debt_Data!AX79","v":0},{"$f":"Ext_Debt_Data!AY79","v":0},{"$f":"Ext_Debt_Data!BO79","v":0},{"$f":"Ext_Debt_Data!BP79","v":0},{"$f":"Ext_Debt_Data!BQ79","v":0},{"$f":"Ext_Debt_Data!BR79","v":0},{"$f":"Ext_Debt_Data!BS79","v":0},{"$f":"Ext_Debt_Data!BT79","v":0},{"$f":"Ext_Debt_Data!BU79","v":0},{"$f":"Ext_Debt_Data!BV79","v":0},{"$f":"Ext_Debt_Data!BW79","v":0},{"$f":"Ext_Debt_Data!BX79","v":0},{"$f":"Ext_Debt_Data!BY79","v":0},{"$f":"Ext_Debt_Data!BZ79","v":0},{"$f":"Ext_Debt_Data!CA79","v":0},{"$f":"Ext_Debt_Data!CB79","v":0},{"$f":"Ext_Debt_Data!CC79","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D211","v":0},{"$f":"SUM($D211:E211)","v":20},{"$f":"SUM($D211:F211)","v":60},{"$f":"SUM($D211:G211)","v":120},{"$f":"SUM($D211:H211)","v":120},{"$f":"SUM($D211:I211)","v":120},{"$f":"SUM($D211:J211)","v":120},{"$f":"SUM($D211:K211)","v":120},{"$f":"SUM($D211:L211)","v":120},{"$f":"SUM($D211:M211)","v":120},{"$f":"SUM($D211:N211)","v":120},{"$f":"SUM($D211:O211)","v":120},{"$f":"SUM($D211:P211)","v":120},{"$f":"SUM($D211:Q211)","v":120},{"$f":"SUM($D211:R211)","v":120},{"$f":"SUM($D211:S211)","v":120},{"$f":"SUM($D211:T211)","v":120},{"$f":"SUM($D211:U211)","v":120},{"$f":"SUM($D211:V211)","v":120},{"$f":"SUM($D211:W211)","v":120},{"$f":"SUM($D211:X211)","v":120},{"$f":"SUM($D211:Y211)","v":120},{"$f":"SUM($D211:Z211)","v":120},{"$f":"SUM($D211:AA211)","v":120},{"$f":"SUM($D211:AB211)","v":120},{"$f":"SUM($D211:AC211)","v":120},{"$f":"SUM($D211:AD211)","v":120},{"$f":"SUM($D211:AE211)","v":120},{"$f":"SUM($D211:AF211)","v":120},{"$f":"SUM($D211:AG211)","v":120},{"$f":"SUM($D211:AH211)","v":120},{"$f":"SUM($D211:AI211)","v":120},{"$f":"SUM($D211:AJ211)","v":120},{"$f":"SUM($D211:AK211)","v":120},{"$f":"SUM($D211:AL211)","v":120},{"$f":"SUM($D211:AM211)","v":120},{"$f":"SUM($D211:AN211)","v":120},{"$f":"SUM($D211:AO211)","v":120},{"$f":"SUM($D211:AP211)","v":120},{"$f":"SUM($D211:AQ211)","v":120},{"$f":"SUM($D211:AR211)","v":120},{"$f":"SUM($D211:AS211)","v":120},{"$f":"SUM($D211:AT211)","v":120},{"$f":"SUM($D211:AU211)","v":120},{"$f":"SUM($D211:AV211)","v":120},{"$f":"SUM($D211:AW211)","v":120},{"$f":"SUM($D211:AX211)","v":120},{"$f":"SUM($D211:AY211)","v":120},{"$f":"SUM($D211:AZ211)","v":120},{"$f":"SUM($D211:BA211)","v":120},{"$f":"SUM($D211:BB211)","v":120},{"$f":"SUM($D211:BC211)","v":120},{"$f":"SUM($D211:BD211)","v":120},{"$f":"SUM($D211:BE211)","v":120},{"$f":"SUM($D211:BF211)","v":120},{"$f":"SUM($D211:BG211)","v":120},{"$f":"SUM($D211:BH211)","v":120},{"$f":"SUM($D211:BI211)","v":120},{"$f":"SUM($D211:BJ211)","v":120},{"$f":"SUM($D211:BK211)","v":120},{"$f":"SUM($D211:BL211)","v":120}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D211-D217","v":0},{"$f":"D213+E211-E217","v":20},{"$f":"E213+F211-F217","v":60},{"$f":"F213+G211-G217","v":120},{"$f":"G213+H211-H217","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,119.5,118,115,112,109,106,103,100,97,94,91,88,85,82,79,76,73,70,67,64,61,58,55,52,49,46,43,40,37,34,31,28,25,22,19,16,13,10,7]
[null,null,{"$f":"+TEXT(C203,\"#\")&\"   \"&TEXT(A196,\"#\")","v":"PV of debt   IDA NEW 60-year credits"},{"$f":"D211*D203/100","v":0},{"$f":"IF((D214*(1+$B200)-E215)<=0,E211*$D203/100,D214*(1+$B200)-E215+E211*$D203/100)","v":3.2335395912650586},{"$f":"IF((E214*(1+$B200)-F215)<=0,F211*$D203/100,E214*(1+$B200)-F215+F211*$D203/100)","v":9.8622957533584295},{"$f":"IF((F214*(1+$B200)-G215)<=0,G211*$D203/100,F214*(1+$B200)-G215+G211*$D203/100)","v":20.056029314821526},{"$f":"IF((G214*(1+$B200)-H215)<=0,H211*$D203/100,G214*(1+$B200)-H215+H211*$D203/100)","v":21.058830780562602},{"$f":"IF((H214*(1+$B200)-I215)<=0,I211*$D203/100,H214*(1+$B200)-I215+I211*$D203/100)","v":22.111772319590731},{"$f":"IF((I214*(1+$B200)-J215)<=0,J211*$D203/100,I214*(1+$B200)-J215+J211*$D203/100)","v":23.217360935570269},{"$f":"IF((J214*(1+$B200)-K215)<=0,K211*$D203/100,J214*(1+$B200)-K215+K211*$D203/100)","v":24.378228982348784},{"$f":"IF((K214*(1+$B200)-L215)<=0,L211*$D203/100,K214*(1+$B200)-L215+L211*$D203/100)","v":25.597140431466222},{"$f":"IF((L214*(1+$B200)-M215)<=0,M211*$D203/100,L214*(1+$B200)-M215+M211*$D203/100)","v":26.876997453039536},{"$f":"IF((M214*(1+$B200)-N215)<=0,N211*$D203/100,M214*(1+$B200)-N215+N211*$D203/100)","v":28.220847325691516},{"$f":"IF((N214*(1+$B200)-O215)<=0,O211*$D203/100,N214*(1+$B200)-O215+O211*$D203/100)","v":29.631889691976092},{"$f":"IF((O214*(1+$B200)-P215)<=0,P211*$D203/100,O214*(1+$B200)-P215+P211*$D203/100)","v":31.113484176574897},{"$f":"IF((P214*(1+$B200)-Q215)<=0,Q211*$D203/100,P214*(1+$B200)-Q215+Q211*$D203/100)","v":32.669158385403641},{"$f":"IF((Q214*(1+$B200)-R215)<=0,R211*$D203/100,Q214*(1+$B200)-R215+R211*$D203/100)","v":34.302616304673826},{"$f":"IF((R214*(1+$B200)-S215)<=0,S211*$D203/100,R214*(1+$B200)-S215+S211*$D203/100)","v":36.017747119907519},{"$f":"IF((S214*(1+$B200)-T215)<=0,T211*$D203/100,S214*(1+$B200)-T215+T211*$D203/100)","v":37.818634475902897},{"$f":"IF((T214*(1+$B200)-U215)<=0,U211*$D203/100,T214*(1+$B200)-U215+U211*$D203/100)","v":39.709566199698045},{"$f":"IF((U214*(1+$B200)-V215)<=0,V211*$D203/100,U214*(1+$B200)-V215+V211*$D203/100)","v":41.695044509682951},{"$f":"IF((V214*(1+$B200)-W215)<=0,W211*$D203/100,V214*(1+$B200)-W215+W211*$D203/100)","v":43.779796735167103},{"$f":"IF((W214*(1+$B200)-X215)<=0,X211*$D203/100,W214*(1+$B200)-X215+X211*$D203/100)","v":45.968786571925463},{"$f":"IF((X214*(1+$B200)-Y215)<=0,Y211*$D203/100,X214*(1+$B200)-Y215+Y211*$D203/100)","v":48.267225900521737},{"$f":"IF((Y214*(1+$B200)-Z215)<=0,Z211*$D203/100,Y214*(1+$B200)-Z215+Z211*$D203/100)","v":50.18058719554783},{"$f":"IF((Z214*(1+$B200)-AA215)<=0,AA211*$D203/100,Z214*(1+$B200)-AA215+AA211*$D203/100)","v":51.189616555325223},{"$f":"IF((AA214*(1+$B200)-AB215)<=0,AB211*$D203/100,AA214*(1+$B200)-AB215+AB211*$D203/100)","v":50.749097383091488},{"$f":"IF((AB214*(1+$B200)-AC215)<=0,AC211*$D203/100,AB214*(1+$B200)-AC215+AC211*$D203/100)","v":50.286552252246068},{"$f":"IF((AC214*(1+$B200)-AD215)<=0,AD211*$D203/100,AC214*(1+$B200)-AD215+AD211*$D203/100)","v":49.800879864858373},{"$f":"IF((AD214*(1+$B200)-AE215)<=0,AE211*$D203/100,AD214*(1+$B200)-AE215+AE211*$D203/100)","v":49.290923858101294},{"$f":"IF((AE214*(1+$B200)-AF215)<=0,AF211*$D203/100,AE214*(1+$B200)-AF215+AF211*$D203/100)","v":48.755470051006363},{"$f":"IF((AF214*(1+$B200)-AG215)<=0,AG211*$D203/100,AF214*(1+$B200)-AG215+AG211*$D203/100)","v":48.193243553556684},{"$f":"IF((AG214*(1+$B200)-AH215)<=0,AH211*$D203/100,AG214*(1+$B200)-AH215+AH211*$D203/100)","v":47.602905731234522},{"$f":"IF((AH214*(1+$B200)-AI215)<=0,AI211*$D203/100,AH214*(1+$B200)-AI215+AI211*$D203/100)","v":46.983051017796249},{"$f":"IF((AI214*(1+$B200)-AJ215)<=0,AJ211*$D203/100,AI214*(1+$B200)-AJ215+AJ211*$D203/100)","v":46.332203568686062},{"$f":"IF((AJ214*(1+$B200)-AK215)<=0,AK211*$D203/100,AJ214*(1+$B200)-AK215+AK211*$D203/100)","v":45.648813747120364},{"$f":"IF((AK214*(1+$B200)-AL215)<=0,AL211*$D203/100,AK214*(1+$B200)-AL215+AL211*$D203/100)","v":44.931254434476386},{"$f":"IF((AL214*(1+$B200)-AM215)<=0,AM211*$D203/100,AL214*(1+$B200)-AM215+AM211*$D203/100)","v":44.177817156200206},{"$f":"IF((AM214*(1+$B200)-AN215)<=0,AN211*$D203/100,AM214*(1+$B200)-AN215+AN211*$D203/100)","v":43.386708014010217},{"$f":"IF((AN214*(1+$B200)-AO215)<=0,AO211*$D203/100,AN214*(1+$B200)-AO215+AO211*$D203/100)","v":42.556043414710729},{"$f":"IF((AO214*(1+$B200)-AP215)<=0,AP211*$D203/100,AO214*(1+$B200)-AP215+AP211*$D203/100)","v":41.683845585446264},{"$f":"IF((AP214*(1+$B200)-AQ215)<=0,AQ211*$D203/100,AP214*(1+$B200)-AQ215+AQ211*$D203/100)","v":40.768037864718579},{"$f":"IF((AQ214*(1+$B200)-AR215)<=0,AR211*$D203/100,AQ214*(1+$B200)-AR215+AR211*$D203/100)","v":39.806439757954507},{"$f":"IF((AR214*(1+$B200)-AS215)<=0,AS211*$D203/100,AR214*(1+$B200)-AS215+AS211*$D203/100)","v":38.796761745852237},{"$f":"IF((AS214*(1+$B200)-AT215)<=0,AT211*$D203/100,AS214*(1+$B200)-AT215+AT211*$D203/100)","v":37.736599833144851},{"$f":"IF((AT214*(1+$B200)-AU215)<=0,AU211*$D203/100,AT214*(1+$B200)-AU215+AU211*$D203/100)","v":36.623429824802095},{"$f":"IF((AU214*(1+$B200)-AV215)<=0,AV211*$D203/100,AU214*(1+$B200)-AV215+AV211*$D203/100)","v":35.454601316042201},{"$f":"IF((AV214*(1+$B200)-AW215)<=0,AW211*$D203/100,AV214*(1+$B200)-AW215+AW211*$D203/100)","v":34.227331381844316},{"$f":"IF((AW214*(1+$B200)-AX215)<=0,AX211*$D203/100,AW214*(1+$B200)-AX215+AX211*$D203/100)","v":32.938697950936536},{"$f":"IF((AX214*(1+$B200)-AY215)<=0,AY211*$D203/100,AX214*(1+$B200)-AY215+AY211*$D203/100)","v":31.585632848483364},{"$f":"IF((AY214*(1+$B200)-AZ215)<=0,AZ211*$D203/100,AY214*(1+$B200)-AZ215+AZ211*$D203/100)","v":30.164914490907535},{"$f":"IF((AZ214*(1+$B200)-BA215)<=0,BA211*$D203/100,AZ214*(1+$B200)-BA215+BA211*$D203/100)","v":28.673160215452913},{"$f":"IF((BA214*(1+$B200)-BB215)<=0,BB211*$D203/100,BA214*(1+$B200)-BB215+BB211*$D203/100)","v":27.10681822622556},{"$f":"IF((BB214*(1+$B200)-BC215)<=0,BC211*$D203/100,BB214*(1+$B200)-BC215+BC211*$D203/100)","v":25.46215913753684},{"$f":"IF((BC214*(1+$B200)-BD215)<=0,BD211*$D203/100,BC214*(1+$B200)-BD215+BD211*$D203/100)","v":23.735267094413683},{"$f":"IF((BD214*(1+$B200)-BE215)<=0,BE211*$D203/100,BD214*(1+$B200)-BE215+BE211*$D203/100)","v":21.922030449134368},{"$f":"IF((BE214*(1+$B200)-BF215)<=0,BF211*$D203/100,BE214*(1+$B200)-BF215+BF211*$D203/100)","v":20.018131971591089},{"$f":"IF((BF214*(1+$B200)-BG215)<=0,BG211*$D203/100,BF214*(1+$B200)-BG215+BG211*$D203/100)","v":18.019038570170643},{"$f":"IF((BG214*(1+$B200)-BH215)<=0,BH211*$D203/100,BG214*(1+$B200)-BH215+BH211*$D203/100)","v":15.919990498679176},{"$f":"IF((BH214*(1+$B200)-BI215)<=0,BI211*$D203/100,BH214*(1+$B200)-BI215+BI211*$D203/100)","v":13.715990023613134},{"$f":"IF((BI214*(1+$B200)-BJ215)<=0,BJ211*$D203/100,BI214*(1+$B200)-BJ215+BJ211*$D203/100)","v":11.401789524793791},{"$f":"IF((BJ214*(1+$B200)-BK215)<=0,BK211*$D203/100,BJ214*(1+$B200)-BK215+BK211*$D203/100)","v":8.9718790010334821},{"$f":"IF((BK214*(1+$B200)-BL215)<=0,BL211*$D203/100,BK214*(1+$B200)-BL215+BL211*$D203/100)","v":6.4204729510851575}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D216+D217","v":0},{"$f":"E216+E217","v":0},{"$f":"F216+F217","v":0},{"$f":"G216+G217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,1.5,3,3,{"$f":"AD216+AD217","v":3},{"$f":"AE216+AE217","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B199*D213","v":0},{"$f":"$B199*E213","v":0},{"$f":"$B199*F213","v":0},{"$f":"$B199*G213","v":0},{"$f":"$B199*H213","v":0},{"$f":"$B199*I213","v":0},{"$f":"$B199*J213","v":0},{"$f":"$B199*K213","v":0},{"$f":"$B199*L213","v":0},{"$f":"$B199*M213","v":0},{"$f":"$B199*N213","v":0},{"$f":"$B199*O213","v":0},{"$f":"$B199*P213","v":0},{"$f":"$B199*Q213","v":0},{"$f":"$B199*R213","v":0},{"$f":"$B199*S213","v":0},{"$f":"$B199*T213","v":0},{"$f":"$B199*U213","v":0},{"$f":"$B199*V213","v":0},{"$f":"$B199*W213","v":0},{"$f":"$B199*X213","v":0},{"$f":"$B199*Y213","v":0},{"$f":"$B199*Z213","v":0},{"$f":"$B199*AA213","v":0},{"$f":"$B199*AB213","v":0},{"$f":"$B199*AC213","v":0},{"$f":"$B199*AD213","v":0},{"$f":"$B199*AE213","v":0},{"$f":"$B199*AF213","v":0},{"$f":"$B199*AG213","v":0},{"$f":"$B199*AH213","v":0},{"$f":"$B199*AI213","v":0},{"$f":"$B199*AJ213","v":0},{"$f":"$B199*AK213","v":0},{"$f":"$B199*AL213","v":0},{"$f":"$B199*AM213","v":0},{"$f":"$B199*AN213","v":0},{"$f":"$B199*AO213","v":0},{"$f":"$B199*AP213","v":0},{"$f":"$B199*AQ213","v":0},{"$f":"$B199*AR213","v":0},{"$f":"$B199*AS213","v":0},{"$f":"$B199*AT213","v":0},{"$f":"$B199*AU213","v":0},{"$f":"$B199*AV213","v":0},{"$f":"$B199*AW213","v":0},{"$f":"$B199*AX213","v":0},{"$f":"$B199*AY213","v":0},{"$f":"$B199*AZ213","v":0},{"$f":"$B199*BA213","v":0},{"$f":"$B199*BB213","v":0},{"$f":"$B199*BC213","v":0},{"$f":"$B199*BD213","v":0},{"$f":"$B199*BE213","v":0},{"$f":"$B199*BF213","v":0},{"$f":"$B199*BG213","v":0},{"$f":"$B199*BH213","v":0},{"$f":"$B199*BI213","v":0},{"$f":"$B199*BJ213","v":0},{"$f":"$B199*BK213","v":0}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D206-D208)/(B198-B197)","v":0},{"$f":"(E206-E208)/(B198-B197)","v":0},{"$f":"(F206-F208)/(B198-B197)","v":0},{"$f":"(G206-G208)/(B198-B197)","v":0},{"$f":"(H206-H208)/(B198-B197)","v":0},{"$f":"(I206-I208)/(B198-B197)","v":0},{"$f":"(J206-J208)/(B198-B197)","v":0},{"$f":"(K206-K208)/(B198-B197)","v":0},{"$f":"(L206-L208)/(B198-B197)","v":0},{"$f":"(M206-M208)/(B198-B197)","v":0},{"$f":"(N206-N208)/(B198-B197)","v":0},{"$f":"(O206-O208)/(B198-B197)","v":0},{"$f":"(P206-P208)/(B198-B197)","v":0},{"$f":"(Q206-Q208)/(B198-B197)","v":0},{"$f":"(R206-R208)/(B198-B197)","v":0},{"$f":"(S206-S208)/(B198-B197)","v":0},{"$f":"(T206-T208)/($B198-$B197)","v":0},0,0,0,0,0,0.5,{"$f":"(AA206-AA208)/($B198-$B197)","v":1.5},{"$f":"(AB206-AB208)/($B198-$B197)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B18","v":"MULTI1"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A230&\"\"","v":"Grace MULTI1"},{"$f":"'Input 4 - External Financing'!G18","v":5},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A230&\"\"","v":"Maturity MULTI1"},{"$f":"'Input 4 - External Financing'!H18","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A230&\"\"","v":"Interest MULTI1"},{"$f":"'Input 4 - External Financing'!F18","v":7.4999999999999997E-3},{"$f":"$C$10","v":"Debt stock"},{"$f":"D232-D234","v":100},{"$f":"D233-E234","v":100},100,100,100,100,96,92,88,84,80,76,72,68,64,60,56,52,48,44,40,36,32,28,24,20,16,12,8,4,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ233-AR234","v":0},{"$f":"AR233-AS234","v":0},{"$f":"AS233-AT234","v":0},{"$f":"AT233-AU234","v":0},{"$f":"AU233-AV234","v":0},{"$f":"AV233-AW234","v":0},{"$f":"AW233-AX234","v":0},{"$f":"AX233-AY234","v":0},{"$f":"AY233-AZ234","v":0},{"$f":"AZ233-BA234","v":0},{"$f":"BA233-BB234","v":0},{"$f":"BB233-BC234","v":0},{"$f":"BC233-BD234","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A230&\"\"","v":"Discount MULTI1"},{"$f":"'Input 4 - External Financing'!E18","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D230-$D230-1<$B231,0,IF(D230-$D230-1<$B232,$D232/($B232-$B231),0))","v":0},0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD230-$D230-1<$B231,0,IF(BD230-$D230-1<$B232,$D232/($B232-$B231),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B233*D233","v":0.75},{"$f":"$B233*E233","v":0.75},0.75,0.75,0.75,0.75,0.72,0.69,0.65999999999999992,0.63,0.6,0.56999999999999995,0.54,0.51,0.48,0.44999999999999996,0.42,0.39,0.36,0.32999999999999996,0.3,0.27,0.24,0.21,0.18,0.15,0.12,0.09,0.06,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D234+D235","v":0},0.75,0.75,0.75,0.75,0.75,4.75,4.72,4.6899999999999995,4.66,4.63,4.5999999999999996,4.57,4.54,4.51,4.4800000000000004,4.45,4.42,4.3899999999999997,4.3600000000000003,4.33,4.3,4.2699999999999996,4.24,4.21,4.18,4.1500000000000004,4.12,4.09,4.0599999999999996,4.03,0,0,0,0,0,0,0,0,0,{"$f":"AR234+AR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B233>=$B234, D233, NPV($B234,E236:$BD236))","v":52.546112811256819},{"$f":"IF($B233>=$B234, E233, NPV($B234,F236:$BD236))","v":54.423418451819664},{"$f":"IF($B233>=$B234, F233, NPV($B234,G236:$BD236))","v":56.39458937441065},{"$f":"IF($B233>=$B234, G233, NPV($B234,H236:$BD236))","v":58.464318843131188},{"$f":"IF($B233>=$B234, H233, NPV($B234,I236:$BD236))","v":60.637534785287741},{"$f":"IF($B233>=$B234, I233, NPV($B234,J236:$BD236))","v":62.919411524552146},{"$f":"IF($B233>=$B234, J233, NPV($B234,K236:$BD236))","v":61.315382100779765},{"$f":"IF($B233>=$B234, K233, NPV($B234,L236:$BD236))","v":59.661151205818733},{"$f":"IF($B233>=$B234, L233, NPV($B234,M236:$BD236))","v":57.954208766109673},{"$f":"IF($B233>=$B234, M233, NPV($B234,N236:$BD236))","v":56.191919204415179},{"$f":"IF($B233>=$B234, N233, NPV($B234,O236:$BD236))","v":54.371515164635937},{"$f":"IF($B233>=$B234, O233, NPV($B234,P236:$BD236))","v":52.490090922867729},{"$f":"IF($B233>=$B234, P233, NPV($B234,Q236:$BD236))","v":50.544595469011107},{"$f":"IF($B233>=$B234, Q233, NPV($B234,R236:$BD236))","v":48.531825242461686},{"$f":"IF($B233>=$B234, R233, NPV($B234,S236:$BD236))","v":46.44841650458477},{"$f":"IF($B233>=$B234, S233, NPV($B234,T236:$BD236))","v":44.290837329813996},{"$f":"IF($B233>=$B234, T233, NPV($B234,U236:$BD236))","v":42.055379196304706},{"$f":"IF($B233>=$B234, U233, NPV($B234,V236:$BD236))","v":39.738148156119941},{"$f":"IF($B233>=$B234, V233, NPV($B234,W236:$BD236))","v":37.335055563925941},{"$f":"IF($B233>=$B234, W233, NPV($B234,X236:$BD236))","v":34.841808342122249},{"$f":"IF($B233>=$B234, X233, NPV($B234,Y236:$BD236))","v":32.253898759228356},{"$f":"IF($B233>=$B234, Y233, NPV($B234,Z236:$BD236))","v":29.566593697189777},{"$f":"IF($B233>=$B234, Z233, NPV($B234,AA236:$BD236))","v":26.774923382049266},{"$f":"IF($B233>=$B234, AA233, NPV($B234,AB236:$BD236))","v":23.873669551151728},{"$f":"IF($B233>=$B234, AB233, NPV($B234,AC236:$BD236))","v":20.857353028709316},{"$f":"IF($B233>=$B234, AC233, NPV($B234,AD236:$BD236))","v":17.720220680144784},{"$f":"IF($B233>=$B234, AD233, NPV($B234,AE236:$BD236))","v":14.456231714152024},{"$f":"IF($B233>=$B234, AE233, NPV($B234,AF236:$BD236))","v":11.059043299859626},{"$f":"IF($B233>=$B234, AF233, NPV($B234,AG236:$BD236))","v":7.5219954648526066},{"$f":"IF($B233>=$B234, AG233, NPV($B234,AH236:$BD236))","v":3.8380952380952382},{"$f":"IF($B233>=$B234, AH233, NPV($B234,AI236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AI233, NPV($B234,AJ236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AJ233, NPV($B234,AK236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AK233, NPV($B234,AL236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AL233, NPV($B234,AM236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AM233, NPV($B234,AN236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AN233, NPV($B234,AO236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AO233, NPV($B234,AP236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AP233, NPV($B234,AQ236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AQ233, NPV($B234,AR236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AR233, NPV($B234,AS236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AS233, NPV($B234,AT236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AT233, NPV($B234,AU236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AU233, NPV($B234,AV236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AV233, NPV($B234,AW236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AW233, NPV($B234,AX236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AX233, NPV($B234,AY236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AY233, NPV($B234,AZ236:$BD236))","v":0},{"$f":"IF($B233>=$B234, AZ233, NPV($B234,BA236:$BD236))","v":0},{"$f":"IF($B233>=$B234, BA233, NPV($B234,BB236:$BD236))","v":0},{"$f":"IF($B233>=$B234, BB233, NPV($B234,BC236:$BD236))","v":0},{"$f":"IF($B233>=$B234, BC233, NPV($B234,BD236:$BD236))","v":0},{"$f":"IF($B233>=$B234, BD233, NPV($B234,$BD236:BD236))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D237=0,0,(1-D237/D233)*100)","v":47.453887188743181},45.576581548180343,43.60541062558935,41.535681156868812,39.362465214712259,37.080588475447854,36.129810311687748,35.15092260237094,34.142944583966283,33.104858089981924,32.035606044205082,30.934090890963517,29.799172959706798,28.629668761085757,27.424349211586296,26.181937783643338,24.901108578027308,23.58048431515396,22.218634241820958,20.814071949722155,19.365253101929113,17.870573063361729,16.328364431096041,14.736894460172401,13.094362380377856,11.398896599276076,9.6485517865498522,7.841305834503121,5.9750566893424173,4.0476190476190439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B231>0,D49-B231,0)","v":0},{"$f":"IF(E49-B231>0,E49-B231,0)","v":0},{"$f":"IF(F49-B231>0,F49-B231,0)","v":0},{"$f":"IF(G49-B231>0,G49-B231,0)","v":0},{"$f":"IF(H49-B231>0,H49-B231,0)","v":0},{"$f":"IF(I49-B231>0,I49-B231,0)","v":0},{"$f":"IF(J49-B231>0,J49-B231,0)","v":1},{"$f":"IF(K49-B231>0,K49-B231,0)","v":2},{"$f":"IF(L49-B231>0,L49-B231,0)","v":3},{"$f":"IF(M49-B231>0,M49-B231,0)","v":4},{"$f":"IF(N49-B231>0,N49-B231,0)","v":5},{"$f":"IF(O49-B231>0,O49-B231,0)","v":6},{"$f":"IF(P49-B231>0,P49-B231,0)","v":7},{"$f":"IF(Q49-B231>0,Q49-B231,0)","v":8},{"$f":"IF(R49-B231>0,R49-B231,0)","v":9},{"$f":"IF(S49-B231>0,S49-B231,0)","v":10},{"$f":"IF(T49-B231>0,T49-B231,0)","v":11},{"$f":"IF(U49-B231>0,U49-B231,0)","v":12},{"$f":"IF(V49-B231>0,V49-B231,0)","v":13},{"$f":"IF(W49-B231>0,W49-B231,0)","v":14},{"$f":"IF(X49-B231>0,X49-B231,0)","v":15},{"$f":"IF(Y49-B231>0,Y49-B231,0)","v":16},{"$f":"IF(Z49-B231>0,Z49-B231,0)","v":17},{"$f":"IF(AA49-B231>0,AA49-B231,0)","v":18},{"$f":"IF(AB49-B231>0,AB49-B231,0)","v":19},{"$f":"IF(AC49-B231>0,AC49-B231,0)","v":20},{"$f":"IF(AD49-B231>0,AD49-B231,0)","v":21},{"$f":"IF(AE49-$B231>0,AE49-$B231,0)","v":22}]
[null,null,null,{"$f":"IF(D239=0,0,CHOOSE(D239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(E239=0,0,CHOOSE(E239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(F239=0,0,CHOOSE(F239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(G239=0,0,CHOOSE(G239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(H239=0,0,CHOOSE(H239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(I239=0,0,CHOOSE(I239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(J239=0,0,CHOOSE(J239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(K239=0,0,CHOOSE(K239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(L239=0,0,CHOOSE(L239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(M239=0,0,CHOOSE(M239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(N239=0,0,CHOOSE(N239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(O239=0,0,CHOOSE(O239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(P239=0,0,CHOOSE(P239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(Q239=0,0,CHOOSE(Q239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(R239=0,0,CHOOSE(R239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(S239=0,0,CHOOSE(S239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(T239=0,0,CHOOSE(T239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(U239=0,0,CHOOSE(U239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(V239=0,0,CHOOSE(V239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(W239=0,0,CHOOSE(W239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(X239=0,0,CHOOSE(X239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(Y239=0,0,CHOOSE(Y239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(Z239=0,0,CHOOSE(Z239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(AA239=0,0,CHOOSE(AA239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(AB239=0,0,CHOOSE(AB239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(AC239=0,0,CHOOSE(AC239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(AD239=0,0,CHOOSE(AD239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0},{"$f":"IF(AE239=0,0,CHOOSE(AE239,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246,AF246))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B232>0,D49-B232,0)","v":0},{"$f":"IF(E49-B232>0,E49-B232,0)","v":0},{"$f":"IF(F49-B232>0,F49-B232,0)","v":0},{"$f":"IF(G49-B232>0,G49-B232,0)","v":0},{"$f":"IF(H49-B232>0,H49-B232,0)","v":0},{"$f":"IF(I49-B232>0,I49-B232,0)","v":0},{"$f":"IF(J49-B232>0,J49-B232,0)","v":0},{"$f":"IF(K49-B232>0,K49-B232,0)","v":0},{"$f":"IF(L49-B232>0,L49-B232,0)","v":0},{"$f":"IF(M49-B232>0,M49-B232,0)","v":0},{"$f":"IF(N49-B232>0,N49-B232,0)","v":0},{"$f":"IF(O49-B232>0,O49-B232,0)","v":0},{"$f":"IF(P49-B232>0,P49-B232,0)","v":0},{"$f":"IF(Q49-B232>0,Q49-B232,0)","v":0},{"$f":"IF(R49-B232>0,R49-B232,0)","v":0},{"$f":"IF(S49-B232>0,S49-B232,0)","v":0},{"$f":"IF(T49-B232>0,T49-B232,0)","v":0},{"$f":"IF(U49-B232>0,U49-B232,0)","v":0},{"$f":"IF(V49-B232>0,V49-B232,0)","v":0},{"$f":"IF(W49-B232>0,W49-B232,0)","v":0},{"$f":"IF(X49-B232>0,X49-B232,0)","v":0},{"$f":"IF(Y49-B232>0,Y49-B232,0)","v":0},{"$f":"IF(Z49-B232>0,Z49-B232,0)","v":0},{"$f":"IF(AA49-B232>0,AA49-B232,0)","v":0},{"$f":"IF(AB49-B232>0,AB49-B232,0)","v":0},{"$f":"IF(AC49-B232>0,AC49-B232,0)","v":0},{"$f":"IF(AD49-B232>0,AD49-B232,0)","v":0},{"$f":"IF(AE49-B232>0,AE49-B232,0)","v":0}]
[null,null,null,{"$f":"IF(D241=0,0,CHOOSE(D241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(E241=0,0,CHOOSE(E241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(F241=0,0,CHOOSE(F241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(G241=0,0,CHOOSE(G241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(H241=0,0,CHOOSE(H241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(I241=0,0,CHOOSE(I241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(J241=0,0,CHOOSE(J241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(K241=0,0,CHOOSE(K241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(L241=0,0,CHOOSE(L241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(M241=0,0,CHOOSE(M241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(N241=0,0,CHOOSE(N241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(O241=0,0,CHOOSE(O241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(P241=0,0,CHOOSE(P241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(Q241=0,0,CHOOSE(Q241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(R241=0,0,CHOOSE(R241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(S241=0,0,CHOOSE(S241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(T241=0,0,CHOOSE(T241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(U241=0,0,CHOOSE(U241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(V241=0,0,CHOOSE(V241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(W241=0,0,CHOOSE(W241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(X241=0,0,CHOOSE(X241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(Y241=0,0,CHOOSE(Y241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(Z241=0,0,CHOOSE(Z241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(AA241=0,0,CHOOSE(AA241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(AB241=0,0,CHOOSE(AB241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(AC241=0,0,CHOOSE(AC241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(AD241=0,0,CHOOSE(AD241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0},{"$f":"IF(AE241=0,0,CHOOSE(AE241,D246,E246,F246,G246,H246,I246,J246,K246,L246,M246,N246,O246,P246,Q246,R246,S246,T246,U246,V246,W246,X246,Y246,Z246,AA246,AB246,AC246,AD246,AE246))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A230&\"\"","v":"Output MULTI1"},null,null,{"$f":"D$7","v":2024},{"$f":"D244+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F80","v":0},{"$f":"Ext_Debt_Data!G80","v":0},{"$f":"Ext_Debt_Data!H80","v":0},{"$f":"Ext_Debt_Data!I80","v":0},{"$f":"Ext_Debt_Data!J80","v":0},{"$f":"Ext_Debt_Data!K80","v":0},{"$f":"Ext_Debt_Data!L80","v":0},{"$f":"Ext_Debt_Data!M80","v":0},{"$f":"Ext_Debt_Data!N80","v":0},{"$f":"Ext_Debt_Data!O80","v":0},{"$f":"Ext_Debt_Data!P80","v":0},{"$f":"Ext_Debt_Data!Q80","v":0},{"$f":"Ext_Debt_Data!R80","v":0},{"$f":"Ext_Debt_Data!S80","v":0},{"$f":"Ext_Debt_Data!T80","v":0},{"$f":"Ext_Debt_Data!U80","v":0},{"$f":"Ext_Debt_Data!V80","v":0},{"$f":"Ext_Debt_Data!W80","v":0},{"$f":"Ext_Debt_Data!X80","v":0},{"$f":"Ext_Debt_Data!Y80","v":0},{"$f":"Ext_Debt_Data!Z80","v":0},{"$f":"Ext_Debt_Data!AA80","v":0},{"$f":"Ext_Debt_Data!AB80","v":0},{"$f":"Ext_Debt_Data!AC80","v":0},{"$f":"Ext_Debt_Data!AD80","v":0},{"$f":"Ext_Debt_Data!AE80","v":0},{"$f":"Ext_Debt_Data!AF80","v":0},{"$f":"Ext_Debt_Data!AG80","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D245","v":0},{"$f":"SUM(D245:E245)","v":0},{"$f":"SUM(D245:F245)","v":0},{"$f":"SUM(D245:G245)","v":0},{"$f":"SUM(D245:H245)","v":0},{"$f":"SUM(D245:I245)","v":0},{"$f":"SUM(D245:J245)","v":0},{"$f":"SUM(D245:K245)","v":0},{"$f":"SUM(D245:L245)","v":0},{"$f":"SUM(D245:M245)","v":0},{"$f":"SUM(D245:N245)","v":0},{"$f":"SUM(D245:O245)","v":0},{"$f":"SUM(D245:P245)","v":0},{"$f":"SUM(D245:Q245)","v":0},{"$f":"SUM(D245:R245)","v":0},{"$f":"SUM(D245:S245)","v":0},{"$f":"SUM(D245:T245)","v":0},{"$f":"SUM(D245:U245)","v":0},{"$f":"SUM(D245:V245)","v":0},{"$f":"SUM(D245:W245)","v":0},{"$f":"SUM(D245:X245)","v":0},{"$f":"SUM(D245:Y245)","v":0},{"$f":"SUM(D245:Z245)","v":0},{"$f":"SUM(D245:AA245)","v":0},{"$f":"SUM(D245:AB245)","v":0},{"$f":"SUM(D245:AC245)","v":0},{"$f":"SUM(D245:AD245)","v":0},{"$f":"SUM(D245:AE245)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D245-D251","v":0},{"$f":"D247+E245-E251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C237,\"#\")&\"   \"&TEXT(A230,\"#\")","v":"PV of debt   MULTI1"},{"$f":"IF($B233>=$B234,D245,D245*D237/100)","v":0},{"$f":"IF($B233>=$B234,D248-E251+E245,D248*(1+$B234)-E249+E245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,E248-F251+F245,E248*(1+$B234)-F249+F245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,F248-G251+G245,F248*(1+$B234)-G249+G245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,G248-H251+H245,G248*(1+$B234)-H249+H245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,H248-I251+I245,H248*(1+$B234)-I249+I245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,I248-J251+J245,I248*(1+$B234)-J249+J245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,J248-K251+K245,J248*(1+$B234)-K249+K245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,K248-L251+L245,K248*(1+$B234)-L249+L245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,L248-M251+M245,L248*(1+$B234)-M249+M245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,M248-N251+N245,M248*(1+$B234)-N249+N245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,N248-O251+O245,N248*(1+$B234)-O249+O245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,O248-P251+P245,O248*(1+$B234)-P249+P245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,P248-Q251+Q245,P248*(1+$B234)-Q249+Q245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,Q248-R251+R245,Q248*(1+$B234)-R249+R245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,R248-S251+S245,R248*(1+$B234)-S249+S245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,S248-T251+T245,S248*(1+$B234)-T249+T245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,T248-U251+U245,T248*(1+$B234)-U249+U245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,U248-V251+V245,U248*(1+$B234)-V249+V245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,V248-W251+W245,V248*(1+$B234)-W249+W245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,W248-X251+X245,W248*(1+$B234)-X249+X245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,X248-Y251+Y245,X248*(1+$B234)-Y249+Y245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,Y248-Z251+Z245,Y248*(1+$B234)-Z249+Z245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,Z248-AA251+AA245,Z248*(1+$B234)-AA249+AA245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,AA248-AB251+AB245,AA248*(1+$B234)-AB249+AB245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,AB248-AC251+AC245,AB248*(1+$B234)-AC249+AC245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,AC248-AD251+AD245,AC248*(1+$B234)-AD249+AD245*$D237/100)","v":0},{"$f":"IF($B233>=$B234,AD248-AE251+AE245,AD248*(1+$B234)-AE249+AE245*$D237/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D250+D251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B233*D247","v":0},{"$f":"$B233*E247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D240-D242)/(B232-B231)","v":0},{"$f":"(E240-E242)/(B232-B231)","v":0},{"$f":"(F240-F242)/(B232-B231)","v":0},{"$f":"(G240-G242)/(B232-B231)","v":0},{"$f":"(H240-H242)/(B232-B231)","v":0},{"$f":"(I240-I242)/(B232-B231)","v":0},{"$f":"(J240-J242)/(B232-B231)","v":0},{"$f":"(K240-K242)/(B232-B231)","v":0},{"$f":"(L240-L242)/(B232-B231)","v":0},{"$f":"(M240-M242)/(B232-B231)","v":0},{"$f":"(N240-N242)/(B232-B231)","v":0},{"$f":"(O240-O242)/(B232-B231)","v":0},{"$f":"(P240-P242)/(B232-B231)","v":0},{"$f":"(Q240-Q242)/(B232-B231)","v":0},{"$f":"(R240-R242)/(B232-B231)","v":0},{"$f":"(S240-S242)/(B232-B231)","v":0},{"$f":"(T240-T242)/(B232-B231)","v":0},{"$f":"(U240-U242)/(B232-B231)","v":0},{"$f":"(V240-V242)/(B232-B231)","v":0},{"$f":"(W240-W242)/(B232-B231)","v":0},{"$f":"(X240-X242)/(B232-B231)","v":0},{"$f":"(Y240-Y242)/(B232-B231)","v":0},{"$f":"(Z240-Z242)/(B232-B231)","v":0},{"$f":"(AA240-AA242)/(B232-B231)","v":0},{"$f":"(AB240-AB242)/(B232-B231)","v":0},{"$f":"(AC240-AC242)/(B232-B231)","v":0},{"$f":"(AD240-AD242)/(B232-B231)","v":0},{"$f":"(AE240-AE242)/(B232-B231)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B19","v":"MULTI2"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A256&\"\"","v":"Grace MULTI2"},{"$f":"'Input 4 - External Financing'!G19","v":5},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A256&\"\"","v":"Maturity MULTI2"},{"$f":"'Input 4 - External Financing'!H19","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A256&\"\"","v":"Interest MULTI2"},{"$f":"'Input 4 - External Financing'!F19","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D258-D260","v":100},{"$f":"D259-E260","v":100},{"$f":"E259-F260","v":100},{"$f":"F259-G260","v":100},{"$f":"G259-H260","v":100},{"$f":"H259-I260","v":100},{"$f":"I259-J260","v":96},{"$f":"J259-K260","v":92},{"$f":"K259-L260","v":88},{"$f":"L259-M260","v":84},{"$f":"M259-N260","v":80},{"$f":"N259-O260","v":76},{"$f":"O259-P260","v":72},{"$f":"P259-Q260","v":68},{"$f":"Q259-R260","v":64},{"$f":"R259-S260","v":60},{"$f":"S259-T260","v":56},{"$f":"T259-U260","v":52},{"$f":"U259-V260","v":48},{"$f":"V259-W260","v":44},{"$f":"W259-X260","v":40},{"$f":"X259-Y260","v":36},{"$f":"Y259-Z260","v":32},{"$f":"Z259-AA260","v":28},{"$f":"AA259-AB260","v":24},{"$f":"AB259-AC260","v":20},{"$f":"AC259-AD260","v":16},{"$f":"AD259-AE260","v":12},{"$f":"AE259-AF260","v":8},{"$f":"AF259-AG260","v":4},{"$f":"AG259-AH260","v":0},{"$f":"AH259-AI260","v":0},{"$f":"AI259-AJ260","v":0},{"$f":"AJ259-AK260","v":0},{"$f":"AK259-AL260","v":0},{"$f":"AL259-AM260","v":0},{"$f":"AM259-AN260","v":0},{"$f":"AN259-AO260","v":0},{"$f":"AO259-AP260","v":0},{"$f":"AP259-AQ260","v":0},{"$f":"AQ259-AR260","v":0},{"$f":"AR259-AS260","v":0},{"$f":"AS259-AT260","v":0},{"$f":"AT259-AU260","v":0},{"$f":"AU259-AV260","v":0},{"$f":"AV259-AW260","v":0},{"$f":"AW259-AX260","v":0},{"$f":"AX259-AY260","v":0},{"$f":"AY259-AZ260","v":0},{"$f":"AZ259-BA260","v":0},{"$f":"BA259-BB260","v":0},{"$f":"BB259-BC260","v":0},{"$f":"BC259-BD260","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A256&\"\"","v":"Discount MULTI2"},{"$f":"'Input 4 - External Financing'!E19","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D256-$D256-1<$B257,0,IF(D256-$D256-1<$B258,$D258/($B258-$B257),0))","v":0},0,0,0,{"$f":"IF(H256-$D256-1<$B257,0,IF(H256-$D256-1<$B258,$D258/($B258-$B257),0))","v":0},{"$f":"IF(I256-$D256-1<$B257,0,IF(I256-$D256-1<$B258,$D258/($B258-$B257),0))","v":0},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B259*D259","v":0},{"$f":"$B259*E259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D260+D261","v":0},0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"AR260+AR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B259>=$B260, D259, NPV($B260,E262:$BD262))","v":44.171897425008019},{"$f":"IF($B259>=$B260, E259, NPV($B260,F262:$BD262))","v":46.380492296258431},{"$f":"IF($B259>=$B260, F259, NPV($B260,G262:$BD262))","v":48.699516911071356},{"$f":"IF($B259>=$B260, G259, NPV($B260,H262:$BD262))","v":51.134492756624937},{"$f":"IF($B259>=$B260, H259, NPV($B260,I262:$BD262))","v":53.691217394456196},{"$f":"IF($B259>=$B260, I259, NPV($B260,J262:$BD262))","v":56.375778264179004},{"$f":"IF($B259>=$B260, J259, NPV($B260,K262:$BD262))","v":55.19456717738796},{"$f":"IF($B259>=$B260, K259, NPV($B260,L262:$BD262))","v":53.954295536257362},{"$f":"IF($B259>=$B260, L259, NPV($B260,M262:$BD262))","v":52.652010313070235},{"$f":"IF($B259>=$B260, M259, NPV($B260,N262:$BD262))","v":51.28461082872375},{"$f":"IF($B259>=$B260, N259, NPV($B260,O262:$BD262))","v":49.848841370159938},{"$f":"IF($B259>=$B260, O259, NPV($B260,P262:$BD262))","v":48.341283438667936},{"$f":"IF($B259>=$B260, P259, NPV($B260,Q262:$BD262))","v":46.758347610601334},{"$f":"IF($B259>=$B260, Q259, NPV($B260,R262:$BD262))","v":45.096264991131399},{"$f":"IF($B259>=$B260, R259, NPV($B260,S262:$BD262))","v":43.351078240687968},{"$f":"IF($B259>=$B260, S259, NPV($B260,T262:$BD262))","v":41.518632152722368},{"$f":"IF($B259>=$B260, T259, NPV($B260,U262:$BD262))","v":39.59456376035849},{"$f":"IF($B259>=$B260, U259, NPV($B260,V262:$BD262))","v":37.574291948376413},{"$f":"IF($B259>=$B260, V259, NPV($B260,W262:$BD262))","v":35.453006545795233},{"$f":"IF($B259>=$B260, W259, NPV($B260,X262:$BD262))","v":33.225656873084993},{"$f":"IF($B259>=$B260, X259, NPV($B260,Y262:$BD262))","v":30.886939716739246},{"$f":"IF($B259>=$B260, Y259, NPV($B260,Z262:$BD262))","v":28.431286702576212},{"$f":"IF($B259>=$B260, Z259, NPV($B260,AA262:$BD262))","v":25.852851037705022},{"$f":"IF($B259>=$B260, AA259, NPV($B260,AB262:$BD262))","v":23.145493589590274},{"$f":"IF($B259>=$B260, AB259, NPV($B260,AC262:$BD262))","v":20.302768269069787},{"$f":"IF($B259>=$B260, AC259, NPV($B260,AD262:$BD262))","v":17.317906682523276},{"$f":"IF($B259>=$B260, AD259, NPV($B260,AE262:$BD262))","v":14.183802016649441},{"$f":"IF($B259>=$B260, AE259, NPV($B260,AF262:$BD262))","v":10.892992117481914},{"$f":"IF($B259>=$B260, AF259, NPV($B260,AG262:$BD262))","v":7.4376417233560081},{"$f":"IF($B259>=$B260, AG259, NPV($B260,AH262:$BD262))","v":3.8095238095238093},{"$f":"IF($B259>=$B260, AH259, NPV($B260,AI262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AI259, NPV($B260,AJ262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AJ259, NPV($B260,AK262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AK259, NPV($B260,AL262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AL259, NPV($B260,AM262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AM259, NPV($B260,AN262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AN259, NPV($B260,AO262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AO259, NPV($B260,AP262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AP259, NPV($B260,AQ262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AQ259, NPV($B260,AR262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AR259, NPV($B260,AS262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AS259, NPV($B260,AT262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AT259, NPV($B260,AU262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AU259, NPV($B260,AV262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AV259, NPV($B260,AW262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AW259, NPV($B260,AX262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AX259, NPV($B260,AY262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AY259, NPV($B260,AZ262:$BD262))","v":0},{"$f":"IF($B259>=$B260, AZ259, NPV($B260,BA262:$BD262))","v":0},{"$f":"IF($B259>=$B260, BA259, NPV($B260,BB262:$BD262))","v":0},{"$f":"IF($B259>=$B260, BB259, NPV($B260,BC262:$BD262))","v":0},{"$f":"IF($B259>=$B260, BC259, NPV($B260,BD262:$BD262))","v":0},{"$f":"IF($B259>=$B260, BD259, NPV($B260,$BD262:BD262))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D263=0,0,(1-D263/D259)*100)","v":55.828102574991981},53.619507703741576,51.300483088928651,48.865507243375063,46.308782605543811,43.624221735821003,42.505659190220882,41.354026591024606,40.168170098783825,38.946891870566972,37.688948287300072,36.393048107015872,35.057850540831481,33.681963248336174,32.263940248925053,30.802279745462723,29.295421856502703,27.74174625312228,26.139569696259933,24.487143470261373,22.782650708151884,21.024203603954959,19.209840507171805,17.337522894320458,15.405132212209216,13.410466587383619,11.351237395940995,9.2250656876507247,7.0294784580498977,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D256-$B257>0,D256-$B257,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D265=0,0,CHOOSE(D265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(E265=0,0,CHOOSE(E265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(F265=0,0,CHOOSE(F265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(G265=0,0,CHOOSE(G265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(H265=0,0,CHOOSE(H265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(I265=0,0,CHOOSE(I265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(J265=0,0,CHOOSE(J265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(K265=0,0,CHOOSE(K265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(L265=0,0,CHOOSE(L265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(M265=0,0,CHOOSE(M265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(N265=0,0,CHOOSE(N265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(O265=0,0,CHOOSE(O265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(P265=0,0,CHOOSE(P265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(Q265=0,0,CHOOSE(Q265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(R265=0,0,CHOOSE(R265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(S265=0,0,CHOOSE(S265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(T265=0,0,CHOOSE(T265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(U265=0,0,CHOOSE(U265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(V265=0,0,CHOOSE(V265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(W265=0,0,CHOOSE(W265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(X265=0,0,CHOOSE(X265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(Y265=0,0,CHOOSE(Y265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(Z265=0,0,CHOOSE(Z265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(AA265=0,0,CHOOSE(AA265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(AB265=0,0,CHOOSE(AB265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(AC265=0,0,CHOOSE(AC265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(AD265=0,0,CHOOSE(AD265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0},{"$f":"IF(AE265=0,0,CHOOSE(AE265,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272,AF272))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D256-$B258>0,D256-$B258,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D267=0,0,CHOOSE(D267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(E267=0,0,CHOOSE(E267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(F267=0,0,CHOOSE(F267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(G267=0,0,CHOOSE(G267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(H267=0,0,CHOOSE(H267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(I267=0,0,CHOOSE(I267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(J267=0,0,CHOOSE(J267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(K267=0,0,CHOOSE(K267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(L267=0,0,CHOOSE(L267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(M267=0,0,CHOOSE(M267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(N267=0,0,CHOOSE(N267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(O267=0,0,CHOOSE(O267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(P267=0,0,CHOOSE(P267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(Q267=0,0,CHOOSE(Q267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(R267=0,0,CHOOSE(R267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(S267=0,0,CHOOSE(S267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(T267=0,0,CHOOSE(T267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(U267=0,0,CHOOSE(U267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(V267=0,0,CHOOSE(V267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(W267=0,0,CHOOSE(W267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(X267=0,0,CHOOSE(X267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(Y267=0,0,CHOOSE(Y267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(Z267=0,0,CHOOSE(Z267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(AA267=0,0,CHOOSE(AA267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(AB267=0,0,CHOOSE(AB267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(AC267=0,0,CHOOSE(AC267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(AD267=0,0,CHOOSE(AD267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0},{"$f":"IF(AE267=0,0,CHOOSE(AE267,D272,E272,F272,G272,H272,I272,J272,K272,L272,M272,N272,O272,P272,Q272,R272,S272,T272,U272,V272,W272,X272,Y272,Z272,AA272,AB272,AC272,AD272,AE272))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A256&\"\"","v":"Output MULTI2"},null,null,{"$f":"D$7","v":2024},{"$f":"D270+1","v":2025},{"$f":"E270+1","v":2026},{"$f":"F270+1","v":2027},{"$f":"G270+1","v":2028},{"$f":"H270+1","v":2029},{"$f":"I270+1","v":2030},{"$f":"J270+1","v":2031},{"$f":"K270+1","v":2032},{"$f":"L270+1","v":2033},{"$f":"M270+1","v":2034},{"$f":"N270+1","v":2035},{"$f":"O270+1","v":2036},{"$f":"P270+1","v":2037},{"$f":"Q270+1","v":2038},{"$f":"R270+1","v":2039},{"$f":"S270+1","v":2040},{"$f":"T270+1","v":2041},{"$f":"U270+1","v":2042},{"$f":"V270+1","v":2043},{"$f":"W270+1","v":2044},{"$f":"X270+1","v":2045},{"$f":"Y270+1","v":2046},{"$f":"Z270+1","v":2047},{"$f":"AA270+1","v":2048},{"$f":"AB270+1","v":2049},{"$f":"AC270+1","v":2050},{"$f":"AD270+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F81","v":0},{"$f":"Ext_Debt_Data!G81","v":0},{"$f":"Ext_Debt_Data!H81","v":0},{"$f":"Ext_Debt_Data!I81","v":0},{"$f":"Ext_Debt_Data!J81","v":0},{"$f":"Ext_Debt_Data!K81","v":0},{"$f":"Ext_Debt_Data!L81","v":0},{"$f":"Ext_Debt_Data!M81","v":0},{"$f":"Ext_Debt_Data!N81","v":0},{"$f":"Ext_Debt_Data!O81","v":0},{"$f":"Ext_Debt_Data!P81","v":0},{"$f":"Ext_Debt_Data!Q81","v":0},{"$f":"Ext_Debt_Data!R81","v":0},{"$f":"Ext_Debt_Data!S81","v":0},{"$f":"Ext_Debt_Data!T81","v":0},{"$f":"Ext_Debt_Data!U81","v":0},{"$f":"Ext_Debt_Data!V81","v":0},{"$f":"Ext_Debt_Data!W81","v":0},{"$f":"Ext_Debt_Data!X81","v":0},{"$f":"Ext_Debt_Data!Y81","v":0},{"$f":"Ext_Debt_Data!Z81","v":0},{"$f":"Ext_Debt_Data!AA81","v":0},{"$f":"Ext_Debt_Data!AB81","v":0},{"$f":"Ext_Debt_Data!AC81","v":0},{"$f":"Ext_Debt_Data!AD81","v":0},{"$f":"Ext_Debt_Data!AE81","v":0},{"$f":"Ext_Debt_Data!AF81","v":0},{"$f":"Ext_Debt_Data!AG81","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D271","v":0},{"$f":"SUM(D271:E271)","v":0},{"$f":"SUM(D271:F271)","v":0},{"$f":"SUM(D271:G271)","v":0},{"$f":"SUM(D271:H271)","v":0},{"$f":"SUM(D271:I271)","v":0},{"$f":"SUM(D271:J271)","v":0},{"$f":"SUM(D271:K271)","v":0},{"$f":"SUM(D271:L271)","v":0},{"$f":"SUM(D271:M271)","v":0},{"$f":"SUM(D271:N271)","v":0},{"$f":"SUM(D271:O271)","v":0},{"$f":"SUM(D271:P271)","v":0},{"$f":"SUM(D271:Q271)","v":0},{"$f":"SUM(D271:R271)","v":0},{"$f":"SUM(D271:S271)","v":0},{"$f":"SUM(D271:T271)","v":0},{"$f":"SUM(D271:U271)","v":0},{"$f":"SUM(D271:V271)","v":0},{"$f":"SUM(D271:W271)","v":0},{"$f":"SUM(D271:X271)","v":0},{"$f":"SUM(D271:Y271)","v":0},{"$f":"SUM(D271:Z271)","v":0},{"$f":"SUM(D271:AA271)","v":0},{"$f":"SUM(D271:AB271)","v":0},{"$f":"SUM(D271:AC271)","v":0},{"$f":"SUM(D271:AD271)","v":0},{"$f":"SUM(D271:AE271)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D271-D277","v":0},{"$f":"D273+E271-E277","v":0},{"$f":"E273+F271-F277","v":0},{"$f":"F273+G271-G277","v":0},{"$f":"G273+H271-H277","v":0},{"$f":"H273+I271-I277","v":0},{"$f":"I273+J271-J277","v":0},{"$f":"J273+K271-K277","v":0},{"$f":"K273+L271-L277","v":0},{"$f":"L273+M271-M277","v":0},{"$f":"M273+N271-N277","v":0},{"$f":"N273+O271-O277","v":0},{"$f":"O273+P271-P277","v":0},{"$f":"P273+Q271-Q277","v":0},{"$f":"Q273+R271-R277","v":0},{"$f":"R273+S271-S277","v":0},{"$f":"S273+T271-T277","v":0},{"$f":"T273+U271-U277","v":0},{"$f":"U273+V271-V277","v":0},{"$f":"V273+W271-W277","v":0},{"$f":"W273+X271-X277","v":0},{"$f":"X273+Y271-Y277","v":0},{"$f":"Y273+Z271-Z277","v":0},{"$f":"Z273+AA271-AA277","v":0},{"$f":"AA273+AB271-AB277","v":0},{"$f":"AB273+AC271-AC277","v":0},{"$f":"AC273+AD271-AD277","v":0},{"$f":"AD273+AE271-AE277","v":0}]
[null,null,{"$f":"+TEXT(C263,\"#\")&\"   \"&TEXT(A256,\"#\")","v":"PV of debt   MULTI2"},{"$f":"IF($B259>=$B260,D271,D271*D263/100)","v":0},{"$f":"IF($B259>=$B260,D274-E277+E271,D274*(1+$B260)-E275+E271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,E274-F277+F271,E274*(1+$B260)-F275+F271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,F274-G277+G271,F274*(1+$B260)-G275+G271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,G274-H277+H271,G274*(1+$B260)-H275+H271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,H274-I277+I271,H274*(1+$B260)-I275+I271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,I274-J277+J271,I274*(1+$B260)-J275+J271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,J274-K277+K271,J274*(1+$B260)-K275+K271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,K274-L277+L271,K274*(1+$B260)-L275+L271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,L274-M277+M271,L274*(1+$B260)-M275+M271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,M274-N277+N271,M274*(1+$B260)-N275+N271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,N274-O277+O271,N274*(1+$B260)-O275+O271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,O274-P277+P271,O274*(1+$B260)-P275+P271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,P274-Q277+Q271,P274*(1+$B260)-Q275+Q271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,Q274-R277+R271,Q274*(1+$B260)-R275+R271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,R274-S277+S271,R274*(1+$B260)-S275+S271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,S274-T277+T271,S274*(1+$B260)-T275+T271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,T274-U277+U271,T274*(1+$B260)-U275+U271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,U274-V277+V271,U274*(1+$B260)-V275+V271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,V274-W277+W271,V274*(1+$B260)-W275+W271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,W274-X277+X271,W274*(1+$B260)-X275+X271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,X274-Y277+Y271,X274*(1+$B260)-Y275+Y271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,Y274-Z277+Z271,Y274*(1+$B260)-Z275+Z271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,Z274-AA277+AA271,Z274*(1+$B260)-AA275+AA271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,AA274-AB277+AB271,AA274*(1+$B260)-AB275+AB271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,AB274-AC277+AC271,AB274*(1+$B260)-AC275+AC271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,AC274-AD277+AD271,AC274*(1+$B260)-AD275+AD271*$D263/100)","v":0},{"$f":"IF($B259>=$B260,AD274-AE277+AE271,AD274*(1+$B260)-AE275+AE271*$D263/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D276+D277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B259*D273","v":0},{"$f":"$B259*E273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D266-D268)/(B258-B257)","v":0},{"$f":"(E266-E268)/(B258-B257)","v":0},{"$f":"(F266-F268)/(B258-B257)","v":0},{"$f":"(G266-G268)/(B258-B257)","v":0},{"$f":"(H266-H268)/(B258-B257)","v":0},{"$f":"(I266-I268)/(B258-B257)","v":0},{"$f":"(J266-J268)/(B258-B257)","v":0},{"$f":"(K266-K268)/(B258-B257)","v":0},{"$f":"(L266-L268)/(B258-B257)","v":0},{"$f":"(M266-M268)/(B258-B257)","v":0},{"$f":"(N266-N268)/(B258-B257)","v":0},{"$f":"(O266-O268)/(B258-B257)","v":0},{"$f":"(P266-P268)/(B258-B257)","v":0},{"$f":"(Q266-Q268)/(B258-B257)","v":0},{"$f":"(R266-R268)/(B258-B257)","v":0},{"$f":"(S266-S268)/(B258-B257)","v":0},{"$f":"(T266-T268)/(B258-B257)","v":0},{"$f":"(U266-U268)/(B258-B257)","v":0},{"$f":"(V266-V268)/(B258-B257)","v":0},{"$f":"(W266-W268)/(B258-B257)","v":0},{"$f":"(X266-X268)/(B258-B257)","v":0},{"$f":"(Y266-Y268)/(B258-B257)","v":0},{"$f":"(Z266-Z268)/(B258-B257)","v":0},{"$f":"(AA266-AA268)/(B258-B257)","v":0},{"$f":"(AB266-AB268)/(B258-B257)","v":0},{"$f":"(AC266-AC268)/(B258-B257)","v":0},{"$f":"(AD266-AD268)/(B258-B257)","v":0},{"$f":"(AE266-AE268)/(B258-B257)","v":0}]
[]
[]
[{"$f":"Ext_Debt_Data!A18","v":"Other Multilaterals"}]
[]
[{"$f":"+'Input 4 - External Financing'!B21","v":"OTH_MULTI1"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A282&\"\"","v":"Grace OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!G21","v":5},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A282&\"\"","v":"Maturity OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!H21","v":20},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A282&\"\"","v":"Interest OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!F21","v":2.5000000000000001E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D284-D286","v":100},{"$f":"D285-E286","v":100},{"$f":"E285-F286","v":100},{"$f":"F285-G286","v":100},{"$f":"G285-H286","v":100},{"$f":"H285-I286","v":100},{"$f":"I285-J286","v":93.333333333333329},{"$f":"J285-K286","v":86.666666666666657},{"$f":"K285-L286","v":79.999999999999986},{"$f":"L285-M286","v":73.333333333333314},{"$f":"M285-N286","v":66.666666666666643},{"$f":"N285-O286","v":59.999999999999979},{"$f":"O285-P286","v":53.333333333333314},{"$f":"P285-Q286","v":46.66666666666665},{"$f":"Q285-R286","v":39.999999999999986},{"$f":"R285-S286","v":33.333333333333321},{"$f":"S285-T286","v":26.666666666666654},{"$f":"T285-U286","v":19.999999999999986},{"$f":"U285-V286","v":13.333333333333318},{"$f":"V285-W286","v":6.666666666666651},{"$f":"W285-X286","v":-1.5987211554602254E-14},{"$f":"X285-Y286","v":-1.5987211554602254E-14},{"$f":"Y285-Z286","v":-1.5987211554602254E-14},{"$f":"Z285-AA286","v":-1.5987211554602254E-14},{"$f":"AA285-AB286","v":-1.5987211554602254E-14},{"$f":"AB285-AC286","v":-1.5987211554602254E-14},{"$f":"AC285-AD286","v":-1.5987211554602254E-14},{"$f":"AD285-AE286","v":-1.5987211554602254E-14},{"$f":"AE285-AF286","v":-1.5987211554602254E-14},{"$f":"AF285-AG286","v":-1.5987211554602254E-14},{"$f":"AG285-AH286","v":-1.5987211554602254E-14},{"$f":"AH285-AI286","v":-1.5987211554602254E-14},{"$f":"AI285-AJ286","v":-1.5987211554602254E-14},{"$f":"AJ285-AK286","v":-1.5987211554602254E-14},{"$f":"AK285-AL286","v":-1.5987211554602254E-14},{"$f":"AL285-AM286","v":-1.5987211554602254E-14},{"$f":"AM285-AN286","v":-1.5987211554602254E-14},{"$f":"AN285-AO286","v":-1.5987211554602254E-14},{"$f":"AO285-AP286","v":-1.5987211554602254E-14},{"$f":"AP285-AQ286","v":-1.5987211554602254E-14},{"$f":"AQ285-AR286","v":-1.5987211554602254E-14},{"$f":"AR285-AS286","v":-1.5987211554602254E-14},{"$f":"AS285-AT286","v":-1.5987211554602254E-14},{"$f":"AT285-AU286","v":-1.5987211554602254E-14},{"$f":"AU285-AV286","v":-1.5987211554602254E-14},{"$f":"AV285-AW286","v":-1.5987211554602254E-14},{"$f":"AW285-AX286","v":-1.5987211554602254E-14},{"$f":"AX285-AY286","v":-1.5987211554602254E-14},{"$f":"AY285-AZ286","v":-1.5987211554602254E-14},{"$f":"AZ285-BA286","v":-1.5987211554602254E-14},{"$f":"BA285-BB286","v":-1.5987211554602254E-14},{"$f":"BB285-BC286","v":-1.5987211554602254E-14},{"$f":"BC285-BD286","v":-1.5987211554602254E-14}]
[{"$f":"+\"Discount \"& PV_Base!A282&\"\"","v":"Discount OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!E21","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D282-$D282-1<$B283,0,IF(D282-$D282-1<$B284,$D284/($B284-$B283),0))","v":0},0,0,{"$f":"IF(G282-$D282-1<$B283,0,IF(G282-$D282-1<$B284,$D284/($B284-$B283),0))","v":0},{"$f":"IF(H282-$D282-1<$B283,0,IF(H282-$D282-1<$B284,$D284/($B284-$B283),0))","v":0},0,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B285*D285","v":2.5},{"$f":"$B285*E285","v":2.5},2.5,2.5,2.5,2.5,2.3333333333333335,2.1666666666666665,1.9999999999999998,1.833333333333333,1.6666666666666661,1.4999999999999996,1.333333333333333,1.1666666666666663,0.99999999999999967,0.83333333333333304,0.66666666666666641,0.49999999999999967,0.33333333333333298,0.1666666666666663,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D286+D287","v":0},2.5,2.5,2.5,2.5,2.5,9.1666666666666679,9,8.8333333333333339,8.6666666666666661,8.5,8.3333333333333321,8.1666666666666661,8,7.833333333333333,7.666666666666667,7.5,7.333333333333333,7.166666666666667,7,6.833333333333333,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,{"$f":"AR286+AR287","v":-3.9968028886505636E-16},-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B285>=$B286, D285, NPV($B286,E288:$BD288))","v":77.109112239697197},{"$f":"IF($B285>=$B286, E285, NPV($B286,F288:$BD288))","v":78.464567851682048},{"$f":"IF($B285>=$B286, F285, NPV($B286,G288:$BD288))","v":79.88779624426617},{"$f":"IF($B285>=$B286, G285, NPV($B286,H288:$BD288))","v":81.382186056479469},{"$f":"IF($B285>=$B286, H285, NPV($B286,I288:$BD288))","v":82.95129535930343},{"$f":"IF($B285>=$B286, I285, NPV($B286,J288:$BD288))","v":84.598860127268622},{"$f":"IF($B285>=$B286, J285, NPV($B286,K288:$BD288))","v":79.662136466965379},{"$f":"IF($B285>=$B286, K285, NPV($B286,L288:$BD288))","v":74.645243290313658},{"$f":"IF($B285>=$B286, L285, NPV($B286,M288:$BD288))","v":69.544172121496018},{"$f":"IF($B285>=$B286, M285, NPV($B286,N288:$BD288))","v":64.354714060904158},{"$f":"IF($B285>=$B286, N285, NPV($B286,O288:$BD288))","v":59.072449763949358},{"$f":"IF($B285>=$B286, O285, NPV($B286,P288:$BD288))","v":53.692738918813504},{"$f":"IF($B285>=$B286, P285, NPV($B286,Q288:$BD288))","v":48.2107091980875},{"$f":"IF($B285>=$B286, Q285, NPV($B286,R288:$BD288))","v":42.621244657991895},{"$f":"IF($B285>=$B286, R285, NPV($B286,S288:$BD288))","v":36.918973557558154},{"$f":"IF($B285>=$B286, S285, NPV($B286,T288:$BD288))","v":31.098255568769396},{"$f":"IF($B285>=$B286, T285, NPV($B286,U288:$BD288))","v":25.153168347207867},{"$f":"IF($B285>=$B286, U285, NPV($B286,V288:$BD288))","v":19.077493431234927},{"$f":"IF($B285>=$B286, V285, NPV($B286,W288:$BD288))","v":12.864701436130005},{"$f":"IF($B285>=$B286, W285, NPV($B286,X288:$BD288))","v":6.507936507936507},{"$f":"IF($B285>=$B286, X285, NPV($B286,Y288:$BD288))","v":-6.3160183756569846E-15},{"$f":"IF($B285>=$B286, Y285, NPV($B286,Z288:$BD288))","v":-6.232139005574778E-15},{"$f":"IF($B285>=$B286, Z285, NPV($B286,AA288:$BD288))","v":-6.1440656669884616E-15},{"$f":"IF($B285>=$B286, AA285, NPV($B286,AB288:$BD288))","v":-6.0515886614728282E-15},{"$f":"IF($B285>=$B286, AB285, NPV($B286,AC288:$BD288))","v":-5.9544878056814132E-15},{"$f":"IF($B285>=$B286, AC285, NPV($B286,AD288:$BD288))","v":-5.8525319071004283E-15},{"$f":"IF($B285>=$B286, AD285, NPV($B286,AE288:$BD288))","v":-5.7454782135903931E-15},{"$f":"IF($B285>=$B286, AE285, NPV($B286,AF288:$BD288))","v":-5.6330718354048571E-15},{"$f":"IF($B285>=$B286, AF285, NPV($B286,AG288:$BD288))","v":-5.5150451383100434E-15},{"$f":"IF($B285>=$B286, AG285, NPV($B286,AH288:$BD288))","v":-5.3911171063604897E-15},{"$f":"IF($B285>=$B286, AH285, NPV($B286,AI288:$BD288))","v":-5.2609926728134581E-15},{"$f":"IF($B285>=$B286, AI285, NPV($B286,AJ288:$BD288))","v":-5.1243620175890746E-15},{"$f":"IF($B285>=$B286, AJ285, NPV($B286,AK288:$BD288))","v":-4.9808998296034721E-15},{"$f":"IF($B285>=$B286, AK285, NPV($B286,AL288:$BD288))","v":-4.8302645322185905E-15},{"$f":"IF($B285>=$B286, AL285, NPV($B286,AM288:$BD288))","v":-4.6720974699644642E-15},{"$f":"IF($B285>=$B286, AM285, NPV($B286,AN288:$BD288))","v":-4.5060220545976307E-15},{"$f":"IF($B285>=$B286, AN285, NPV($B286,AO288:$BD288))","v":-4.331642868462457E-15},{"$f":"IF($B285>=$B286, AO285, NPV($B286,AP288:$BD288))","v":-4.1485447230205233E-15},{"$f":"IF($B285>=$B286, AP285, NPV($B286,AQ288:$BD288))","v":-3.9562916703064929E-15},{"$f":"IF($B285>=$B286, AQ285, NPV($B286,AR288:$BD288))","v":-3.7544259649567614E-15},{"$f":"IF($B285>=$B286, AR285, NPV($B286,AS288:$BD288))","v":-3.5424669743395431E-15},{"$f":"IF($B285>=$B286, AS285, NPV($B286,AT288:$BD288))","v":-3.3199100341914644E-15},{"$f":"IF($B285>=$B286, AT285, NPV($B286,AU288:$BD288))","v":-3.0862252470359811E-15},{"$f":"IF($B285>=$B286, AU285, NPV($B286,AV288:$BD288))","v":-2.8408562205227242E-15},{"$f":"IF($B285>=$B286, AV285, NPV($B286,AW288:$BD288))","v":-2.5832187426838038E-15},{"$f":"IF($B285>=$B286, AW285, NPV($B286,AX288:$BD288))","v":-2.3126993909529381E-15},{"$f":"IF($B285>=$B286, AX285, NPV($B286,AY288:$BD288))","v":-2.0286540716355284E-15},{"$f":"IF($B285>=$B286, AY285, NPV($B286,AZ288:$BD288))","v":-1.7304064863522483E-15},{"$f":"IF($B285>=$B286, AZ285, NPV($B286,BA288:$BD288))","v":-1.4172465218048044E-15},{"$f":"IF($B285>=$B286, BA285, NPV($B286,BB288:$BD288))","v":-1.0884285590299881E-15},{"$f":"IF($B285>=$B286, BB285, NPV($B286,BC288:$BD288))","v":-7.4316969811643125E-16},{"$f":"IF($B285>=$B286, BC285, NPV($B286,BD288:$BD288))","v":-3.8064789415719651E-16},{"$f":"IF($B285>=$B286, BD285, NPV($B286,$BD288:BD288))","v":-3.8064789415719651E-16}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D289=0,0,(1-D289/D285)*100)","v":22.890887760302803},21.535432148317955,20.112203755733827,18.617813943520535,17.048704640696567,15.401139872731374,14.647710928251378,13.870873126561156,13.069784848129961,12.243571735130676,11.391325354075931,10.512101801977458,9.6049202535859024,8.6687614471601897,7.7025661061045803,6.7052332936917818,5.675618697970453,4.6125328438252904,3.5147392290248547,2.3809523809521616,60.493308329063886,61.017973745517075,61.568872432792922,62.147316054432579,62.754681857154203,63.392415950011902,64.062036747512494,64.76513858488812,65.503395514132535,66.27856528983915,67.092493554331114,67.947118232047671,68.844474143650046,69.786697850832553,70.776032743374159,71.814834380542877,72.905576099570027,74.05085490454853,75.253397649775948,76.516067532264742,77.841870908877979,79.233964454321864,80.695662677037973,82.230445810889861,83.841968101434361,85.534066506506079,87.310769831831379,89.176308323422944,91.135123739594093,93.191879926573804,95.3514739229025,97.61904761904762,97.61904761904762]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D282-$B283>0,D282-$B283,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D291=0,0,CHOOSE(D291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(E291=0,0,CHOOSE(E291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(F291=0,0,CHOOSE(F291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(G291=0,0,CHOOSE(G291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(H291=0,0,CHOOSE(H291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(I291=0,0,CHOOSE(I291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(J291=0,0,CHOOSE(J291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(K291=0,0,CHOOSE(K291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(L291=0,0,CHOOSE(L291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(M291=0,0,CHOOSE(M291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(N291=0,0,CHOOSE(N291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(O291=0,0,CHOOSE(O291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(P291=0,0,CHOOSE(P291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(Q291=0,0,CHOOSE(Q291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(R291=0,0,CHOOSE(R291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(S291=0,0,CHOOSE(S291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(T291=0,0,CHOOSE(T291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(U291=0,0,CHOOSE(U291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(V291=0,0,CHOOSE(V291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(W291=0,0,CHOOSE(W291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(X291=0,0,CHOOSE(X291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(Y291=0,0,CHOOSE(Y291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(Z291=0,0,CHOOSE(Z291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(AA291=0,0,CHOOSE(AA291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(AB291=0,0,CHOOSE(AB291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(AC291=0,0,CHOOSE(AC291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(AD291=0,0,CHOOSE(AD291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0},{"$f":"IF(AE291=0,0,CHOOSE(AE291,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298,AF298))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D282-$B284>0,D282-$B284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7]
[null,null,null,{"$f":"IF(D293=0,0,CHOOSE(D293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(E293=0,0,CHOOSE(E293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(F293=0,0,CHOOSE(F293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(G293=0,0,CHOOSE(G293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(H293=0,0,CHOOSE(H293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(I293=0,0,CHOOSE(I293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(J293=0,0,CHOOSE(J293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(K293=0,0,CHOOSE(K293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(L293=0,0,CHOOSE(L293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(M293=0,0,CHOOSE(M293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(N293=0,0,CHOOSE(N293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(O293=0,0,CHOOSE(O293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(P293=0,0,CHOOSE(P293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(Q293=0,0,CHOOSE(Q293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(R293=0,0,CHOOSE(R293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(S293=0,0,CHOOSE(S293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(T293=0,0,CHOOSE(T293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(U293=0,0,CHOOSE(U293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(V293=0,0,CHOOSE(V293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(W293=0,0,CHOOSE(W293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(X293=0,0,CHOOSE(X293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(Y293=0,0,CHOOSE(Y293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(Z293=0,0,CHOOSE(Z293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(AA293=0,0,CHOOSE(AA293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(AB293=0,0,CHOOSE(AB293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(AC293=0,0,CHOOSE(AC293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(AD293=0,0,CHOOSE(AD293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0},{"$f":"IF(AE293=0,0,CHOOSE(AE293,D298,E298,F298,G298,H298,I298,J298,K298,L298,M298,N298,O298,P298,Q298,R298,S298,T298,U298,V298,W298,X298,Y298,Z298,AA298,AB298,AC298,AD298,AE298))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A282&\"\"","v":"Output OTH_MULTI1"},null,null,{"$f":"D$7","v":2024},{"$f":"D296+1","v":2025},{"$f":"E296+1","v":2026},{"$f":"F296+1","v":2027},{"$f":"G296+1","v":2028},{"$f":"H296+1","v":2029},{"$f":"I296+1","v":2030},{"$f":"J296+1","v":2031},{"$f":"K296+1","v":2032},{"$f":"L296+1","v":2033},{"$f":"M296+1","v":2034},{"$f":"N296+1","v":2035},{"$f":"O296+1","v":2036},{"$f":"P296+1","v":2037},{"$f":"Q296+1","v":2038},{"$f":"R296+1","v":2039},{"$f":"S296+1","v":2040},{"$f":"T296+1","v":2041},{"$f":"U296+1","v":2042},{"$f":"V296+1","v":2043},{"$f":"W296+1","v":2044},{"$f":"X296+1","v":2045},{"$f":"Y296+1","v":2046},{"$f":"Z296+1","v":2047},{"$f":"AA296+1","v":2048},{"$f":"AB296+1","v":2049},{"$f":"AC296+1","v":2050},{"$f":"AD296+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F83","v":0},{"$f":"Ext_Debt_Data!G83","v":0},{"$f":"Ext_Debt_Data!H83","v":0},{"$f":"Ext_Debt_Data!I83","v":0},{"$f":"Ext_Debt_Data!J83","v":0},{"$f":"Ext_Debt_Data!K83","v":0},{"$f":"Ext_Debt_Data!L83","v":0},{"$f":"Ext_Debt_Data!M83","v":0},{"$f":"Ext_Debt_Data!N83","v":0},{"$f":"Ext_Debt_Data!O83","v":0},{"$f":"Ext_Debt_Data!P83","v":0},{"$f":"Ext_Debt_Data!Q83","v":0},{"$f":"Ext_Debt_Data!R83","v":0},{"$f":"Ext_Debt_Data!S83","v":0},{"$f":"Ext_Debt_Data!T83","v":0},{"$f":"Ext_Debt_Data!U83","v":0},{"$f":"Ext_Debt_Data!V83","v":0},{"$f":"Ext_Debt_Data!W83","v":0},{"$f":"Ext_Debt_Data!X83","v":0},{"$f":"Ext_Debt_Data!Y83","v":0},{"$f":"Ext_Debt_Data!Z83","v":0},{"$f":"Ext_Debt_Data!AA83","v":0},{"$f":"Ext_Debt_Data!AB83","v":0},{"$f":"Ext_Debt_Data!AC83","v":0},{"$f":"Ext_Debt_Data!AD83","v":0},{"$f":"Ext_Debt_Data!AE83","v":0},{"$f":"Ext_Debt_Data!AF83","v":0},{"$f":"Ext_Debt_Data!AG83","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D297","v":0},{"$f":"SUM(D297:E297)","v":0},{"$f":"SUM(D297:F297)","v":0},{"$f":"SUM(D297:G297)","v":0},{"$f":"SUM(D297:H297)","v":0},{"$f":"SUM(D297:I297)","v":0},{"$f":"SUM(D297:J297)","v":0},{"$f":"SUM(D297:K297)","v":0},{"$f":"SUM(D297:L297)","v":0},{"$f":"SUM(D297:M297)","v":0},{"$f":"SUM(D297:N297)","v":0},{"$f":"SUM(D297:O297)","v":0},{"$f":"SUM(D297:P297)","v":0},{"$f":"SUM(D297:Q297)","v":0},{"$f":"SUM(D297:R297)","v":0},{"$f":"SUM(D297:S297)","v":0},{"$f":"SUM(D297:T297)","v":0},{"$f":"SUM(D297:U297)","v":0},{"$f":"SUM(D297:V297)","v":0},{"$f":"SUM(D297:W297)","v":0},{"$f":"SUM(D297:X297)","v":0},{"$f":"SUM(D297:Y297)","v":0},{"$f":"SUM(D297:Z297)","v":0},{"$f":"SUM(D297:AA297)","v":0},{"$f":"SUM(D297:AB297)","v":0},{"$f":"SUM(D297:AC297)","v":0},{"$f":"SUM(D297:AD297)","v":0},{"$f":"SUM(D297:AE297)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D297-D303","v":0},{"$f":"D299+E297-E303","v":0},{"$f":"E299+F297-F303","v":0},{"$f":"F299+G297-G303","v":0},{"$f":"G299+H297-H303","v":0},{"$f":"H299+I297-I303","v":0},{"$f":"I299+J297-J303","v":0},{"$f":"J299+K297-K303","v":0},{"$f":"K299+L297-L303","v":0},{"$f":"L299+M297-M303","v":0},{"$f":"M299+N297-N303","v":0},{"$f":"N299+O297-O303","v":0},{"$f":"O299+P297-P303","v":0},{"$f":"P299+Q297-Q303","v":0},{"$f":"Q299+R297-R303","v":0},{"$f":"R299+S297-S303","v":0},{"$f":"S299+T297-T303","v":0},{"$f":"T299+U297-U303","v":0},{"$f":"U299+V297-V303","v":0},{"$f":"V299+W297-W303","v":0},{"$f":"W299+X297-X303","v":0},{"$f":"X299+Y297-Y303","v":0},{"$f":"Y299+Z297-Z303","v":0},{"$f":"Z299+AA297-AA303","v":0},{"$f":"AA299+AB297-AB303","v":0},{"$f":"AB299+AC297-AC303","v":0},{"$f":"AC299+AD297-AD303","v":0},{"$f":"AD299+AE297-AE303","v":0}]
[null,null,{"$f":"+TEXT(C289,\"#\")&\"   \"&TEXT(A282,\"#\")","v":"PV of debt   OTH_MULTI1"},{"$f":"IF($B285>=$B286,D297,D297*D289/100)","v":0},{"$f":"IF($B285>=$B286,D300-E303+E297,D300*(1+$B286)-E301+E297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,E300-F303+F297,E300*(1+$B286)-F301+F297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,F300-G303+G297,F300*(1+$B286)-G301+G297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,G300-H303+H297,G300*(1+$B286)-H301+H297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,H300-I303+I297,H300*(1+$B286)-I301+I297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,I300-J303+J297,I300*(1+$B286)-J301+J297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,J300-K303+K297,J300*(1+$B286)-K301+K297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,K300-L303+L297,K300*(1+$B286)-L301+L297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,L300-M303+M297,L300*(1+$B286)-M301+M297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,M300-N303+N297,M300*(1+$B286)-N301+N297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,N300-O303+O297,N300*(1+$B286)-O301+O297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,O300-P303+P297,O300*(1+$B286)-P301+P297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,P300-Q303+Q297,P300*(1+$B286)-Q301+Q297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,Q300-R303+R297,Q300*(1+$B286)-R301+R297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,R300-S303+S297,R300*(1+$B286)-S301+S297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,S300-T303+T297,S300*(1+$B286)-T301+T297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,T300-U303+U297,T300*(1+$B286)-U301+U297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,U300-V303+V297,U300*(1+$B286)-V301+V297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,V300-W303+W297,V300*(1+$B286)-W301+W297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,W300-X303+X297,W300*(1+$B286)-X301+X297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,X300-Y303+Y297,X300*(1+$B286)-Y301+Y297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,Y300-Z303+Z297,Y300*(1+$B286)-Z301+Z297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,Z300-AA303+AA297,Z300*(1+$B286)-AA301+AA297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,AA300-AB303+AB297,AA300*(1+$B286)-AB301+AB297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,AB300-AC303+AC297,AB300*(1+$B286)-AC301+AC297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,AC300-AD303+AD297,AC300*(1+$B286)-AD301+AD297*$D289/100)","v":0},{"$f":"IF($B285>=$B286,AD300-AE303+AE297,AD300*(1+$B286)-AE301+AE297*$D289/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D302+D303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B285*D299","v":0},{"$f":"$B285*E299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D292-D294)/(B284-B283)","v":0},{"$f":"(E292-E294)/(B284-B283)","v":0},{"$f":"(F292-F294)/(B284-B283)","v":0},{"$f":"(G292-G294)/(B284-B283)","v":0},{"$f":"(H292-H294)/(B284-B283)","v":0},{"$f":"(I292-I294)/(B284-B283)","v":0},{"$f":"(J292-J294)/(B284-B283)","v":0},{"$f":"(K292-K294)/(B284-B283)","v":0},{"$f":"(L292-L294)/(B284-B283)","v":0},{"$f":"(M292-M294)/(B284-B283)","v":0},{"$f":"(N292-N294)/(B284-B283)","v":0},{"$f":"(O292-O294)/(B284-B283)","v":0},{"$f":"(P292-P294)/(B284-B283)","v":0},{"$f":"(Q292-Q294)/(B284-B283)","v":0},{"$f":"(R292-R294)/(B284-B283)","v":0},{"$f":"(S292-S294)/(B284-B283)","v":0},{"$f":"(T292-T294)/(B284-B283)","v":0},{"$f":"(U292-U294)/(B284-B283)","v":0},{"$f":"(V292-V294)/(B284-B283)","v":0},{"$f":"(W292-W294)/(B284-B283)","v":0},{"$f":"(X292-X294)/(B284-B283)","v":0},{"$f":"(Y292-Y294)/(B284-B283)","v":0},{"$f":"(Z292-Z294)/(B284-B283)","v":0},{"$f":"(AA292-AA294)/(B284-B283)","v":0},{"$f":"(AB292-AB294)/(B284-B283)","v":0},{"$f":"(AC292-AC294)/(B284-B283)","v":0},{"$f":"(AD292-AD294)/(B284-B283)","v":0},{"$f":"(AE292-AE294)/(B284-B283)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B22","v":"OTH_MULTI2"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A308&\"\"","v":"Grace OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!G22","v":5},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A308&\"\"","v":"Maturity OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!H22","v":25},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A308&\"\"","v":"Interest OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!F22","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D310-D312","v":100},{"$f":"D311-E312","v":100},{"$f":"E311-F312","v":100},{"$f":"F311-G312","v":100},{"$f":"G311-H312","v":100},{"$f":"H311-I312","v":100},{"$f":"I311-J312","v":95},{"$f":"J311-K312","v":90},{"$f":"K311-L312","v":85},{"$f":"L311-M312","v":80},{"$f":"M311-N312","v":75},{"$f":"N311-O312","v":70},{"$f":"O311-P312","v":65},{"$f":"P311-Q312","v":60},{"$f":"Q311-R312","v":55},{"$f":"R311-S312","v":50},{"$f":"S311-T312","v":45},{"$f":"T311-U312","v":40},{"$f":"U311-V312","v":35},{"$f":"V311-W312","v":30},{"$f":"W311-X312","v":25},{"$f":"X311-Y312","v":20},{"$f":"Y311-Z312","v":15},{"$f":"Z311-AA312","v":10},{"$f":"AA311-AB312","v":5},{"$f":"AB311-AC312","v":0},{"$f":"AC311-AD312","v":0},{"$f":"AD311-AE312","v":0},{"$f":"AE311-AF312","v":0},{"$f":"AF311-AG312","v":0},{"$f":"AG311-AH312","v":0},{"$f":"AH311-AI312","v":0},{"$f":"AI311-AJ312","v":0},{"$f":"AJ311-AK312","v":0},{"$f":"AK311-AL312","v":0},{"$f":"AL311-AM312","v":0},{"$f":"AM311-AN312","v":0},{"$f":"AN311-AO312","v":0},{"$f":"AO311-AP312","v":0},{"$f":"AP311-AQ312","v":0},{"$f":"AQ311-AR312","v":0},{"$f":"AR311-AS312","v":0},{"$f":"AS311-AT312","v":0},{"$f":"AT311-AU312","v":0},{"$f":"AU311-AV312","v":0},{"$f":"AV311-AW312","v":0},{"$f":"AW311-AX312","v":0},{"$f":"AX311-AY312","v":0},{"$f":"AY311-AZ312","v":0},{"$f":"AZ311-BA312","v":0},{"$f":"BA311-BB312","v":0},{"$f":"BB311-BC312","v":0},{"$f":"BC311-BD312","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A308&\"\"","v":"Discount OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!E22","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D308-$D308-1<$B309,0,IF(D308-$D308-1<$B310,$D310/($B310-$B309),0))","v":0},{"$f":"IF(E308-$D308-1<$B309,0,IF(E308-$D308-1<$B310,$D310/($B310-$B309),0))","v":0},0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR308-$D308-1<$B309,0,IF(AR308-$D308-1<$B310,$D310/($B310-$B309),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B311*D311","v":2},{"$f":"$B311*E311","v":2},2,2,2,2,1.9000000000000001,1.8,1.7,1.6,1.5,1.4000000000000001,1.3,1.2,1.1000000000000001,1,0.9,0.8,0.70000000000000007,0.6,0.5,0.4,0.3,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B311*AQ311","v":0},{"$f":"$B311*AR311","v":0},{"$f":"$B311*AS311","v":0},{"$f":"$B311*AT311","v":0},{"$f":"$B311*AU311","v":0},{"$f":"$B311*AV311","v":0},{"$f":"$B311*AW311","v":0},{"$f":"$B311*AX311","v":0},{"$f":"$B311*AY311","v":0},{"$f":"$B311*AZ311","v":0},{"$f":"$B311*BA311","v":0},{"$f":"$B311*BB311","v":0},{"$f":"$B311*BC311","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D312+D313","v":0},2,2,2,2,2,7,6.9,6.8,6.7,6.6,6.5,6.4,6.3,6.2,6.1,6,5.9,5.8,5.7,5.6,5.5,5.4,5.3,5.2,5.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR312+AR313","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B311>=$B312, D311, NPV($B312,E314:$BD314))","v":69.293403686241774},{"$f":"IF($B311>=$B312, E311, NPV($B312,F314:$BD314))","v":70.758073870553858},{"$f":"IF($B311>=$B312, F311, NPV($B312,G314:$BD314))","v":72.295977564081568},{"$f":"IF($B311>=$B312, G311, NPV($B312,H314:$BD314))","v":73.910776442285638},{"$f":"IF($B311>=$B312, H311, NPV($B312,I314:$BD314))","v":75.606315264399925},{"$f":"IF($B311>=$B312, I311, NPV($B312,J314:$BD314))","v":77.386631027619941},{"$f":"IF($B311>=$B312, J311, NPV($B312,K314:$BD314))","v":74.255962579000922},{"$f":"IF($B311>=$B312, K311, NPV($B312,L314:$BD314))","v":71.068760707951},{"$f":"IF($B311>=$B312, L311, NPV($B312,M314:$BD314))","v":67.822198743348522},{"$f":"IF($B311>=$B312, M311, NPV($B312,N314:$BD314))","v":64.513308680515962},{"$f":"IF($B311>=$B312, N311, NPV($B312,O314:$BD314))","v":61.13897411454176},{"$f":"IF($B311>=$B312, O311, NPV($B312,P314:$BD314))","v":57.695922820268855},{"$f":"IF($B311>=$B312, P311, NPV($B312,Q314:$BD314))","v":54.180718961282295},{"$f":"IF($B311>=$B312, Q311, NPV($B312,R314:$BD314))","v":50.589754909346411},{"$f":"IF($B311>=$B312, R311, NPV($B312,S314:$BD314))","v":46.91924265481375},{"$f":"IF($B311>=$B312, S311, NPV($B312,T314:$BD314))","v":43.165204787554423},{"$f":"IF($B311>=$B312, T311, NPV($B312,U314:$BD314))","v":39.323465026932155},{"$f":"IF($B311>=$B312, U311, NPV($B312,V314:$BD314))","v":35.38963827827876},{"$f":"IF($B311>=$B312, V311, NPV($B312,W314:$BD314))","v":31.359120192192698},{"$f":"IF($B311>=$B312, W311, NPV($B312,X314:$BD314))","v":27.227076201802337},{"$f":"IF($B311>=$B312, X311, NPV($B312,Y314:$BD314))","v":22.988430011892454},{"$f":"IF($B311>=$B312, Y311, NPV($B312,Z314:$BD314))","v":18.637851512487078},{"$f":"IF($B311>=$B312, Z311, NPV($B312,AA314:$BD314))","v":14.169744088111434},{"$f":"IF($B311>=$B312, AA311, NPV($B312,AB314:$BD314))","v":9.5782312925170068},{"$f":"IF($B311>=$B312, AB311, NPV($B312,AC314:$BD314))","v":4.8571428571428568},{"$f":"IF($B311>=$B312, AC311, NPV($B312,AD314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AD311, NPV($B312,AE314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AE311, NPV($B312,AF314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AF311, NPV($B312,AG314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AG311, NPV($B312,AH314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AH311, NPV($B312,AI314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AI311, NPV($B312,AJ314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AJ311, NPV($B312,AK314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AK311, NPV($B312,AL314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AL311, NPV($B312,AM314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AM311, NPV($B312,AN314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AN311, NPV($B312,AO314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AO311, NPV($B312,AP314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AP311, NPV($B312,AQ314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AQ311, NPV($B312,AR314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AR311, NPV($B312,AS314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AS311, NPV($B312,AT314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AT311, NPV($B312,AU314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AU311, NPV($B312,AV314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AV311, NPV($B312,AW314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AW311, NPV($B312,AX314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AX311, NPV($B312,AY314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AY311, NPV($B312,AZ314:$BD314))","v":0},{"$f":"IF($B311>=$B312, AZ311, NPV($B312,BA314:$BD314))","v":0},{"$f":"IF($B311>=$B312, BA311, NPV($B312,BB314:$BD314))","v":0},{"$f":"IF($B311>=$B312, BB311, NPV($B312,BC314:$BD314))","v":0},{"$f":"IF($B311>=$B312, BC311, NPV($B312,BD314:$BD314))","v":0},{"$f":"IF($B311>=$B312, BD311, NPV($B312,$BD314:BE314))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D315=0,0,(1-D315/D311)*100)","v":30.706596313758226},29.241926129446139,27.704022435918429,26.089223557714359,24.393684735600075,22.613368972380055,21.83582886420956,21.034710324498885,20.209177949001734,19.358364149355044,18.481367847277653,17.577253113901637,16.645047751873388,15.68374181775598,14.692286082156814,13.669590424891155,12.614522162372987,11.525904304303102,10.40251373659229,9.2430793273255425,8.0462799524301793,6.8107424375646097,5.5350394125904367,4.217687074829934,2.8571428571428692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR315=0,0,(1-AR315/AR311)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D308-$B309>0,D308-$B309,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D317=0,0,CHOOSE(D317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(E317=0,0,CHOOSE(E317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(F317=0,0,CHOOSE(F317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(G317=0,0,CHOOSE(G317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(H317=0,0,CHOOSE(H317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(I317=0,0,CHOOSE(I317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(J317=0,0,CHOOSE(J317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(K317=0,0,CHOOSE(K317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(L317=0,0,CHOOSE(L317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(M317=0,0,CHOOSE(M317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(N317=0,0,CHOOSE(N317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(O317=0,0,CHOOSE(O317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(P317=0,0,CHOOSE(P317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(Q317=0,0,CHOOSE(Q317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(R317=0,0,CHOOSE(R317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(S317=0,0,CHOOSE(S317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(T317=0,0,CHOOSE(T317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(U317=0,0,CHOOSE(U317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(V317=0,0,CHOOSE(V317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(W317=0,0,CHOOSE(W317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(X317=0,0,CHOOSE(X317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(Y317=0,0,CHOOSE(Y317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(Z317=0,0,CHOOSE(Z317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(AA317=0,0,CHOOSE(AA317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(AB317=0,0,CHOOSE(AB317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(AC317=0,0,CHOOSE(AC317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(AD317=0,0,CHOOSE(AD317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0},{"$f":"IF(AE317=0,0,CHOOSE(AE317,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324,AF324))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D308-$B310>0,D308-$B310,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(X319=0,0,CHOOSE(X319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D324,E324,F324,G324,H324,I324,J324,K324,L324,M324,N324,O324,P324,Q324,R324,S324,T324,U324,V324,W324,X324,Y324,Z324,AA324,AB324,AC324,AD324,AE324))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A308&\"\"","v":"Output OTH_MULTI2"},null,null,{"$f":"D$7","v":2024},{"$f":"D322+1","v":2025},{"$f":"E322+1","v":2026},{"$f":"F322+1","v":2027},{"$f":"G322+1","v":2028},{"$f":"H322+1","v":2029},{"$f":"I322+1","v":2030},{"$f":"J322+1","v":2031},{"$f":"K322+1","v":2032},{"$f":"L322+1","v":2033},{"$f":"M322+1","v":2034},{"$f":"N322+1","v":2035},{"$f":"O322+1","v":2036},{"$f":"P322+1","v":2037},{"$f":"Q322+1","v":2038},{"$f":"R322+1","v":2039},{"$f":"S322+1","v":2040},{"$f":"T322+1","v":2041},{"$f":"U322+1","v":2042},{"$f":"V322+1","v":2043},{"$f":"W322+1","v":2044},{"$f":"X322+1","v":2045},{"$f":"Y322+1","v":2046},{"$f":"Z322+1","v":2047},{"$f":"AA322+1","v":2048},{"$f":"AB322+1","v":2049},{"$f":"AC322+1","v":2050},{"$f":"AD322+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F84","v":0},{"$f":"Ext_Debt_Data!G84","v":0},{"$f":"Ext_Debt_Data!H84","v":0},{"$f":"Ext_Debt_Data!I84","v":0},{"$f":"Ext_Debt_Data!J84","v":0},{"$f":"Ext_Debt_Data!K84","v":0},{"$f":"Ext_Debt_Data!L84","v":0},{"$f":"Ext_Debt_Data!M84","v":0},{"$f":"Ext_Debt_Data!N84","v":0},{"$f":"Ext_Debt_Data!O84","v":0},{"$f":"Ext_Debt_Data!P84","v":0},{"$f":"Ext_Debt_Data!Q84","v":0},{"$f":"Ext_Debt_Data!R84","v":0},{"$f":"Ext_Debt_Data!S84","v":0},{"$f":"Ext_Debt_Data!T84","v":0},{"$f":"Ext_Debt_Data!U84","v":0},{"$f":"Ext_Debt_Data!V84","v":0},{"$f":"Ext_Debt_Data!W84","v":0},{"$f":"Ext_Debt_Data!X84","v":0},{"$f":"Ext_Debt_Data!Y84","v":0},{"$f":"Ext_Debt_Data!Z84","v":0},{"$f":"Ext_Debt_Data!AA84","v":0},{"$f":"Ext_Debt_Data!AB84","v":0},{"$f":"Ext_Debt_Data!AC84","v":0},{"$f":"Ext_Debt_Data!AD84","v":0},{"$f":"Ext_Debt_Data!AE84","v":0},{"$f":"Ext_Debt_Data!AF84","v":0},{"$f":"Ext_Debt_Data!AG84","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D323","v":0},{"$f":"SUM(D323:E323)","v":0},{"$f":"SUM(D323:F323)","v":0},{"$f":"SUM(D323:G323)","v":0},{"$f":"SUM(D323:H323)","v":0},{"$f":"SUM(D323:I323)","v":0},{"$f":"SUM(D323:J323)","v":0},{"$f":"SUM(D323:K323)","v":0},{"$f":"SUM(D323:L323)","v":0},{"$f":"SUM(D323:M323)","v":0},{"$f":"SUM(D323:N323)","v":0},{"$f":"SUM(D323:O323)","v":0},{"$f":"SUM(D323:P323)","v":0},{"$f":"SUM(D323:Q323)","v":0},{"$f":"SUM(D323:R323)","v":0},{"$f":"SUM(D323:S323)","v":0},{"$f":"SUM(D323:T323)","v":0},{"$f":"SUM(D323:U323)","v":0},{"$f":"SUM(D323:V323)","v":0},{"$f":"SUM(D323:W323)","v":0},{"$f":"SUM(D323:X323)","v":0},{"$f":"SUM(D323:Y323)","v":0},{"$f":"SUM(D323:Z323)","v":0},{"$f":"SUM(D323:AA323)","v":0},{"$f":"SUM(D323:AB323)","v":0},{"$f":"SUM(D323:AC323)","v":0},{"$f":"SUM(D323:AD323)","v":0},{"$f":"SUM(D323:AE323)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D323-D329","v":0},{"$f":"D325+E323-E329","v":0},{"$f":"E325+F323-F329","v":0},{"$f":"F325+G323-G329","v":0},{"$f":"G325+H323-H329","v":0},{"$f":"H325+I323-I329","v":0},{"$f":"I325+J323-J329","v":0},{"$f":"J325+K323-K329","v":0},{"$f":"K325+L323-L329","v":0},{"$f":"L325+M323-M329","v":0},{"$f":"M325+N323-N329","v":0},{"$f":"N325+O323-O329","v":0},{"$f":"O325+P323-P329","v":0},{"$f":"P325+Q323-Q329","v":0},{"$f":"Q325+R323-R329","v":0},{"$f":"R325+S323-S329","v":0},{"$f":"S325+T323-T329","v":0},{"$f":"T325+U323-U329","v":0},{"$f":"U325+V323-V329","v":0},{"$f":"V325+W323-W329","v":0},{"$f":"W325+X323-X329","v":0},{"$f":"X325+Y323-Y329","v":0},{"$f":"Y325+Z323-Z329","v":0},{"$f":"Z325+AA323-AA329","v":0},{"$f":"AA325+AB323-AB329","v":0},{"$f":"AB325+AC323-AC329","v":0},{"$f":"AC325+AD323-AD329","v":0},{"$f":"AD325+AE323-AE329","v":0}]
[null,null,{"$f":"+TEXT(C315,\"#\")&\"   \"&TEXT(A308,\"#\")","v":"PV of debt   OTH_MULTI2"},{"$f":"IF($B311>=$B312,D323,D323*D315/100)","v":0},{"$f":"IF($B311>=$B312,D326-E329+E323,D326*(1+$B312)-E327+E323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,E326-F329+F323,E326*(1+$B312)-F327+F323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,F326-G329+G323,F326*(1+$B312)-G327+G323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,G326-H329+H323,G326*(1+$B312)-H327+H323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,H326-I329+I323,H326*(1+$B312)-I327+I323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,I326-J329+J323,I326*(1+$B312)-J327+J323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,J326-K329+K323,J326*(1+$B312)-K327+K323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,K326-L329+L323,K326*(1+$B312)-L327+L323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,L326-M329+M323,L326*(1+$B312)-M327+M323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,M326-N329+N323,M326*(1+$B312)-N327+N323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,N326-O329+O323,N326*(1+$B312)-O327+O323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,O326-P329+P323,O326*(1+$B312)-P327+P323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,P326-Q329+Q323,P326*(1+$B312)-Q327+Q323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,Q326-R329+R323,Q326*(1+$B312)-R327+R323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,R326-S329+S323,R326*(1+$B312)-S327+S323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,S326-T329+T323,S326*(1+$B312)-T327+T323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,T326-U329+U323,T326*(1+$B312)-U327+U323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,U326-V329+V323,U326*(1+$B312)-V327+V323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,V326-W329+W323,V326*(1+$B312)-W327+W323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,W326-X329+X323,W326*(1+$B312)-X327+X323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,X326-Y329+Y323,X326*(1+$B312)-Y327+Y323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,Y326-Z329+Z323,Y326*(1+$B312)-Z327+Z323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,Z326-AA329+AA323,Z326*(1+$B312)-AA327+AA323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,AA326-AB329+AB323,AA326*(1+$B312)-AB327+AB323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,AB326-AC329+AC323,AB326*(1+$B312)-AC327+AC323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,AC326-AD329+AD323,AC326*(1+$B312)-AD327+AD323*$D315/100)","v":0},{"$f":"IF($B311>=$B312,AD326-AE329+AE323,AD326*(1+$B312)-AE327+AE323*$D315/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D328+D329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B311*D325","v":0},{"$f":"$B311*E325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D318-D320)/(B310-B309)","v":0},{"$f":"(E318-E320)/(B310-B309)","v":0},{"$f":"(F318-F320)/(B310-B309)","v":0},{"$f":"(G318-G320)/(B310-B309)","v":0},{"$f":"(H318-H320)/(B310-B309)","v":0},{"$f":"(I318-I320)/(B310-B309)","v":0},{"$f":"(J318-J320)/(B310-B309)","v":0},{"$f":"(K318-K320)/(B310-B309)","v":0},{"$f":"(L318-L320)/(B310-B309)","v":0},{"$f":"(M318-M320)/(B310-B309)","v":0},{"$f":"(N318-N320)/(B310-B309)","v":0},{"$f":"(O318-O320)/(B310-B309)","v":0},{"$f":"(P318-P320)/(B310-B309)","v":0},{"$f":"(Q318-Q320)/(B310-B309)","v":0},{"$f":"(R318-R320)/(B310-B309)","v":0},{"$f":"(S318-S320)/(B310-B309)","v":0},{"$f":"(T318-T320)/(B310-B309)","v":0},{"$f":"(U318-U320)/(B310-B309)","v":0},{"$f":"(V318-V320)/(B310-B309)","v":0},{"$f":"(W318-W320)/(B310-B309)","v":0},{"$f":"(X318-X320)/(B310-B309)","v":0},{"$f":"(Y318-Y320)/(B310-B309)","v":0},{"$f":"(Z318-Z320)/(B310-B309)","v":0},{"$f":"(AA318-AA320)/(B310-B309)","v":0},{"$f":"(AB318-AB320)/(B310-B309)","v":0},{"$f":"(AC318-AC320)/(B310-B309)","v":0},{"$f":"(AD318-AD320)/(B310-B309)","v":0},{"$f":"(AE318-AE320)/(B310-B309)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B23","v":"OTH_MULTI3"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A334&\"\"","v":"Grace OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!G23","v":5},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A334&\"\"","v":"Maturity OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!H23","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A334&\"\"","v":"Interest OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!F23","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D336-D338","v":100},{"$f":"D337-E338","v":100},{"$f":"E337-F338","v":100},{"$f":"F337-G338","v":100},{"$f":"G337-H338","v":100},{"$f":"H337-I338","v":100},{"$f":"I337-J338","v":96},{"$f":"J337-K338","v":92},{"$f":"K337-L338","v":88},{"$f":"L337-M338","v":84},{"$f":"M337-N338","v":80},{"$f":"N337-O338","v":76},{"$f":"O337-P338","v":72},{"$f":"P337-Q338","v":68},{"$f":"Q337-R338","v":64},{"$f":"R337-S338","v":60},{"$f":"S337-T338","v":56},{"$f":"T337-U338","v":52},{"$f":"U337-V338","v":48},{"$f":"V337-W338","v":44},{"$f":"W337-X338","v":40},{"$f":"X337-Y338","v":36},{"$f":"Y337-Z338","v":32},{"$f":"Z337-AA338","v":28},{"$f":"AA337-AB338","v":24},{"$f":"AB337-AC338","v":20},{"$f":"AC337-AD338","v":16},{"$f":"AD337-AE338","v":12},{"$f":"AE337-AF338","v":8},{"$f":"AF337-AG338","v":4},{"$f":"AG337-AH338","v":0},{"$f":"AH337-AI338","v":0},{"$f":"AI337-AJ338","v":0},{"$f":"AJ337-AK338","v":0},{"$f":"AK337-AL338","v":0},{"$f":"AL337-AM338","v":0},{"$f":"AM337-AN338","v":0},{"$f":"AN337-AO338","v":0},{"$f":"AO337-AP338","v":0},{"$f":"AP337-AQ338","v":0},{"$f":"AQ337-AR338","v":0},{"$f":"AR337-AS338","v":0},{"$f":"AS337-AT338","v":0},{"$f":"AT337-AU338","v":0},{"$f":"AU337-AV338","v":0},{"$f":"AV337-AW338","v":0},{"$f":"AW337-AX338","v":0},{"$f":"AX337-AY338","v":0},{"$f":"AY337-AZ338","v":0},{"$f":"AZ337-BA338","v":0},{"$f":"BA337-BB338","v":0},{"$f":"BB337-BC338","v":0},{"$f":"BC337-BD338","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A334&\"\"","v":"Discount OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!E23","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D334-$D334-1<$B335,0,IF(D334-$D334-1<$B336,$D336/($B336-$B335),0))","v":0},{"$f":"IF(E334-$D334-1<$B335,0,IF(E334-$D334-1<$B336,$D336/($B336-$B335),0))","v":0},0,0,0,0,{"$f":"IF(J334-$D334-1<$B335,0,IF(J334-$D334-1<$B336,$D336/($B336-$B335),0))","v":4},{"$f":"IF(K334-$D334-1<$B335,0,IF(K334-$D334-1<$B336,$D336/($B336-$B335),0))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR334-$D334-1<$B335,0,IF(AR334-$D334-1<$B336,$D336/($B336-$B335),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B337*D337","v":2},{"$f":"$B337*E337","v":2},2,2,2,2,1.92,1.84,1.76,1.68,1.6,1.52,1.44,1.36,1.28,1.2,1.1200000000000001,1.04,0.96,0.88,0.8,0.72,0.64,0.56000000000000005,0.48,0.4,0.32,0.24,0.16,0.08,0,0,0,0,0,0,0,0,0,{"$f":"$B337*AQ337","v":0},{"$f":"$B337*AR337","v":0},{"$f":"$B337*AS337","v":0},{"$f":"$B337*AT337","v":0},{"$f":"$B337*AU337","v":0},{"$f":"$B337*AV337","v":0},{"$f":"$B337*AW337","v":0},{"$f":"$B337*AX337","v":0},{"$f":"$B337*AY337","v":0},{"$f":"$B337*AZ337","v":0},{"$f":"$B337*BA337","v":0},{"$f":"$B337*BB337","v":0},{"$f":"$B337*BC337","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D338+D339","v":0},2,2,2,2,2,6,5.92,5.84,5.76,5.68,5.6,5.52,5.4399999999999995,5.36,5.28,5.2,5.12,5.04,4.96,4.88,4.8,4.72,4.6399999999999997,4.5600000000000005,4.4800000000000004,4.4000000000000004,4.32,4.24,4.16,4.08,0,0,0,0,0,0,0,0,0,{"$f":"AR338+AR339","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B337>=$B338, D337, NPV($B338,E340:$BD340))","v":66.503138455004802},{"$f":"IF($B337>=$B338, E337, NPV($B338,F340:$BD340))","v":67.82829537775504},{"$f":"IF($B337>=$B338, F337, NPV($B338,G340:$BD340))","v":69.219710146642811},{"$f":"IF($B337>=$B338, G337, NPV($B338,H340:$BD340))","v":70.680695653974936},{"$f":"IF($B337>=$B338, H337, NPV($B338,I340:$BD340))","v":72.21473043667369},{"$f":"IF($B337>=$B338, I337, NPV($B338,J340:$BD340))","v":73.825466958507363},{"$f":"IF($B337>=$B338, J337, NPV($B338,K340:$BD340))","v":71.516740306432737},{"$f":"IF($B337>=$B338, K337, NPV($B338,L340:$BD340))","v":69.172577321754403},{"$f":"IF($B337>=$B338, L337, NPV($B338,M340:$BD340))","v":66.791206187842135},{"$f":"IF($B337>=$B338, M337, NPV($B338,N340:$BD340))","v":64.370766497234229},{"$f":"IF($B337>=$B338, N337, NPV($B338,O340:$BD340))","v":61.909304822095926},{"$f":"IF($B337>=$B338, O337, NPV($B338,P340:$BD340))","v":59.404770063200736},{"$f":"IF($B337>=$B338, P337, NPV($B338,Q340:$BD340))","v":56.855008566360787},{"$f":"IF($B337>=$B338, Q337, NPV($B338,R340:$BD340))","v":54.257758994678831},{"$f":"IF($B337>=$B338, R337, NPV($B338,S340:$BD340))","v":51.610646944412771},{"$f":"IF($B337>=$B338, S337, NPV($B338,T340:$BD340))","v":48.911179291633417},{"$f":"IF($B337>=$B338, T337, NPV($B338,U340:$BD340))","v":46.156738256215085},{"$f":"IF($B337>=$B338, U337, NPV($B338,V340:$BD340))","v":43.344575169025838},{"$f":"IF($B337>=$B338, V337, NPV($B338,W340:$BD340))","v":40.471803927477133},{"$f":"IF($B337>=$B338, W337, NPV($B338,X340:$BD340))","v":37.535394123850985},{"$f":"IF($B337>=$B338, X337, NPV($B338,Y340:$BD340))","v":34.532163830043537},{"$f":"IF($B337>=$B338, Y337, NPV($B338,Z340:$BD340))","v":31.458772021545723},{"$f":"IF($B337>=$B338, Z337, NPV($B338,AA340:$BD340))","v":28.311710622623007},{"$f":"IF($B337>=$B338, AA337, NPV($B338,AB340:$BD340))","v":25.087296153754167},{"$f":"IF($B337>=$B338, AB337, NPV($B338,AC340:$BD340))","v":21.781660961441872},{"$f":"IF($B337>=$B338, AC337, NPV($B338,AD340:$BD340))","v":18.390744009513966},{"$f":"IF($B337>=$B338, AD337, NPV($B338,AE340:$BD340))","v":14.910281209989662},{"$f":"IF($B337>=$B338, AE337, NPV($B338,AF340:$BD340))","v":11.335795270489148},{"$f":"IF($B337>=$B338, AF337, NPV($B338,AG340:$BD340))","v":7.6625850340136052},{"$f":"IF($B337>=$B338, AG337, NPV($B338,AH340:$BD340))","v":3.8857142857142857},{"$f":"IF($B337>=$B338, AH337, NPV($B338,AI340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AI337, NPV($B338,AJ340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AJ337, NPV($B338,AK340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AK337, NPV($B338,AL340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AL337, NPV($B338,AM340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AM337, NPV($B338,AN340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AN337, NPV($B338,AO340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AO337, NPV($B338,AP340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AP337, NPV($B338,AQ340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AQ337, NPV($B338,AR340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AR337, NPV($B338,AS340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AS337, NPV($B338,AT340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AT337, NPV($B338,AU340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AU337, NPV($B338,AV340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AV337, NPV($B338,AW340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AW337, NPV($B338,AX340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AX337, NPV($B338,AY340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AY337, NPV($B338,AZ340:$BD340))","v":0},{"$f":"IF($B337>=$B338, AZ337, NPV($B338,BA340:$BD340))","v":0},{"$f":"IF($B337>=$B338, BA337, NPV($B338,BB340:$BD340))","v":0},{"$f":"IF($B337>=$B338, BB337, NPV($B338,BC340:$BD340))","v":0},{"$f":"IF($B337>=$B338, BC337, NPV($B338,BD340:$BD340))","v":0},{"$f":"IF($B337>=$B338, BD337, NPV($B338,$BD340:BE340))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D341=0,0,(1-D341/D337)*100)","v":33.496861544995191},32.17170462224496,30.780289853357189,29.319304346025067,27.78526956332631,26.174533041492644,25.503395514132563,24.812415954614774,24.1009020592703,23.368135122340206,22.613368972380087,21.83582886420956,21.034710324498906,20.20917794900172,19.358364149355044,18.481367847277642,17.577253113901637,16.645047751873388,15.683741817755969,14.692286082156858,13.669590424891155,12.614522162372987,11.525904304303102,10.402513736592256,9.2430793273255318,8.0462799524301687,6.8107424375646097,5.5350394125904252,4.217687074829934,2.8571428571428581,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR341=0,0,(1-AR341/AR337)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D334-$B335>0,D334-$B335,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D343=0,0,CHOOSE(D343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(E343=0,0,CHOOSE(E343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(F343=0,0,CHOOSE(F343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(G343=0,0,CHOOSE(G343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(H343=0,0,CHOOSE(H343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(I343=0,0,CHOOSE(I343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(J343=0,0,CHOOSE(J343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(K343=0,0,CHOOSE(K343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(L343=0,0,CHOOSE(L343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(M343=0,0,CHOOSE(M343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(N343=0,0,CHOOSE(N343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(O343=0,0,CHOOSE(O343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(P343=0,0,CHOOSE(P343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(Q343=0,0,CHOOSE(Q343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(R343=0,0,CHOOSE(R343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(S343=0,0,CHOOSE(S343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(T343=0,0,CHOOSE(T343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(U343=0,0,CHOOSE(U343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(V343=0,0,CHOOSE(V343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(W343=0,0,CHOOSE(W343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(X343=0,0,CHOOSE(X343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(Y343=0,0,CHOOSE(Y343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(Z343=0,0,CHOOSE(Z343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(AA343=0,0,CHOOSE(AA343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(AB343=0,0,CHOOSE(AB343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(AC343=0,0,CHOOSE(AC343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(AD343=0,0,CHOOSE(AD343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0},{"$f":"IF(AE343=0,0,CHOOSE(AE343,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350,AF350))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D334-$B336>0,D334-$B336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D345=0,0,CHOOSE(D345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(E345=0,0,CHOOSE(E345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(F345=0,0,CHOOSE(F345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(G345=0,0,CHOOSE(G345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(H345=0,0,CHOOSE(H345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(I345=0,0,CHOOSE(I345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(J345=0,0,CHOOSE(J345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(K345=0,0,CHOOSE(K345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(L345=0,0,CHOOSE(L345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(M345=0,0,CHOOSE(M345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(N345=0,0,CHOOSE(N345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(O345=0,0,CHOOSE(O345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(P345=0,0,CHOOSE(P345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(Q345=0,0,CHOOSE(Q345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(R345=0,0,CHOOSE(R345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(S345=0,0,CHOOSE(S345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(T345=0,0,CHOOSE(T345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(U345=0,0,CHOOSE(U345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(V345=0,0,CHOOSE(V345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(W345=0,0,CHOOSE(W345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(X345=0,0,CHOOSE(X345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(Y345=0,0,CHOOSE(Y345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(Z345=0,0,CHOOSE(Z345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(AA345=0,0,CHOOSE(AA345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(AB345=0,0,CHOOSE(AB345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(AC345=0,0,CHOOSE(AC345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(AD345=0,0,CHOOSE(AD345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0},{"$f":"IF(AE345=0,0,CHOOSE(AE345,D350,E350,F350,G350,H350,I350,J350,K350,L350,M350,N350,O350,P350,Q350,R350,S350,T350,U350,V350,W350,X350,Y350,Z350,AA350,AB350,AC350,AD350,AE350))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A334&\"\"","v":"Output OTH_MULTI3"},null,null,{"$f":"D$7","v":2024},{"$f":"D348+1","v":2025},{"$f":"E348+1","v":2026},{"$f":"F348+1","v":2027},{"$f":"G348+1","v":2028},{"$f":"H348+1","v":2029},{"$f":"I348+1","v":2030},{"$f":"J348+1","v":2031},{"$f":"K348+1","v":2032},{"$f":"L348+1","v":2033},{"$f":"M348+1","v":2034},{"$f":"N348+1","v":2035},{"$f":"O348+1","v":2036},{"$f":"P348+1","v":2037},{"$f":"Q348+1","v":2038},{"$f":"R348+1","v":2039},{"$f":"S348+1","v":2040},{"$f":"T348+1","v":2041},{"$f":"U348+1","v":2042},{"$f":"V348+1","v":2043},{"$f":"W348+1","v":2044},{"$f":"X348+1","v":2045},{"$f":"Y348+1","v":2046},{"$f":"Z348+1","v":2047},{"$f":"AA348+1","v":2048},{"$f":"AB348+1","v":2049},{"$f":"AC348+1","v":2050},{"$f":"AD348+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F85","v":0},{"$f":"Ext_Debt_Data!G85","v":0},{"$f":"Ext_Debt_Data!H85","v":0},{"$f":"Ext_Debt_Data!I85","v":0},{"$f":"Ext_Debt_Data!J85","v":0},{"$f":"Ext_Debt_Data!K85","v":0},{"$f":"Ext_Debt_Data!L85","v":0},{"$f":"Ext_Debt_Data!M85","v":0},{"$f":"Ext_Debt_Data!N85","v":0},{"$f":"Ext_Debt_Data!O85","v":0},{"$f":"Ext_Debt_Data!P85","v":0},{"$f":"Ext_Debt_Data!Q85","v":0},{"$f":"Ext_Debt_Data!R85","v":0},{"$f":"Ext_Debt_Data!S85","v":0},{"$f":"Ext_Debt_Data!T85","v":0},{"$f":"Ext_Debt_Data!U85","v":0},{"$f":"Ext_Debt_Data!V85","v":0},{"$f":"Ext_Debt_Data!W85","v":0},{"$f":"Ext_Debt_Data!X85","v":0},{"$f":"Ext_Debt_Data!Y85","v":0},{"$f":"Ext_Debt_Data!Z85","v":0},{"$f":"Ext_Debt_Data!AA85","v":0},{"$f":"Ext_Debt_Data!AB85","v":0},{"$f":"Ext_Debt_Data!AC85","v":0},{"$f":"Ext_Debt_Data!AD85","v":0},{"$f":"Ext_Debt_Data!AE85","v":0},{"$f":"Ext_Debt_Data!AF85","v":0},{"$f":"Ext_Debt_Data!AG85","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D349","v":0},{"$f":"SUM(D349:E349)","v":0},{"$f":"SUM(D349:F349)","v":0},{"$f":"SUM(D349:G349)","v":0},{"$f":"SUM(D349:H349)","v":0},{"$f":"SUM(D349:I349)","v":0},{"$f":"SUM(D349:J349)","v":0},{"$f":"SUM(D349:K349)","v":0},{"$f":"SUM(D349:L349)","v":0},{"$f":"SUM(D349:M349)","v":0},{"$f":"SUM(D349:N349)","v":0},{"$f":"SUM(D349:O349)","v":0},{"$f":"SUM(D349:P349)","v":0},{"$f":"SUM(D349:Q349)","v":0},{"$f":"SUM(D349:R349)","v":0},{"$f":"SUM(D349:S349)","v":0},{"$f":"SUM(D349:T349)","v":0},{"$f":"SUM(D349:U349)","v":0},{"$f":"SUM(D349:V349)","v":0},{"$f":"SUM(D349:W349)","v":0},{"$f":"SUM(D349:X349)","v":0},{"$f":"SUM(D349:Y349)","v":0},{"$f":"SUM(D349:Z349)","v":0},{"$f":"SUM(D349:AA349)","v":0},{"$f":"SUM(D349:AB349)","v":0},{"$f":"SUM(D349:AC349)","v":0},{"$f":"SUM(D349:AD349)","v":0},{"$f":"SUM(D349:AE349)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D349-D355","v":0},{"$f":"D351+E349-E355","v":0},{"$f":"E351+F349-F355","v":0},{"$f":"F351+G349-G355","v":0},{"$f":"G351+H349-H355","v":0},{"$f":"H351+I349-I355","v":0},{"$f":"I351+J349-J355","v":0},{"$f":"J351+K349-K355","v":0},{"$f":"K351+L349-L355","v":0},{"$f":"L351+M349-M355","v":0},{"$f":"M351+N349-N355","v":0},{"$f":"N351+O349-O355","v":0},{"$f":"O351+P349-P355","v":0},{"$f":"P351+Q349-Q355","v":0},{"$f":"Q351+R349-R355","v":0},{"$f":"R351+S349-S355","v":0},{"$f":"S351+T349-T355","v":0},{"$f":"T351+U349-U355","v":0},{"$f":"U351+V349-V355","v":0},{"$f":"V351+W349-W355","v":0},{"$f":"W351+X349-X355","v":0},{"$f":"X351+Y349-Y355","v":0},{"$f":"Y351+Z349-Z355","v":0},{"$f":"Z351+AA349-AA355","v":0},{"$f":"AA351+AB349-AB355","v":0},{"$f":"AB351+AC349-AC355","v":0},{"$f":"AC351+AD349-AD355","v":0},{"$f":"AD351+AE349-AE355","v":0}]
[null,null,{"$f":"+TEXT(C341,\"#\")&\"   \"&TEXT(A334,\"#\")","v":"PV of debt   OTH_MULTI3"},{"$f":"IF($B337>=$B338,D349,D349*D341/100)","v":0},{"$f":"IF($B337>=$B338,D352-E355+E349,D352*(1+$B338)-E353+E349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,E352-F355+F349,E352*(1+$B338)-F353+F349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,F352-G355+G349,F352*(1+$B338)-G353+G349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,G352-H355+H349,G352*(1+$B338)-H353+H349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,H352-I355+I349,H352*(1+$B338)-I353+I349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,I352-J355+J349,I352*(1+$B338)-J353+J349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,J352-K355+K349,J352*(1+$B338)-K353+K349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,K352-L355+L349,K352*(1+$B338)-L353+L349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,L352-M355+M349,L352*(1+$B338)-M353+M349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,M352-N355+N349,M352*(1+$B338)-N353+N349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,N352-O355+O349,N352*(1+$B338)-O353+O349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,O352-P355+P349,O352*(1+$B338)-P353+P349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,P352-Q355+Q349,P352*(1+$B338)-Q353+Q349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,Q352-R355+R349,Q352*(1+$B338)-R353+R349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,R352-S355+S349,R352*(1+$B338)-S353+S349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,S352-T355+T349,S352*(1+$B338)-T353+T349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,T352-U355+U349,T352*(1+$B338)-U353+U349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,U352-V355+V349,U352*(1+$B338)-V353+V349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,V352-W355+W349,V352*(1+$B338)-W353+W349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,W352-X355+X349,W352*(1+$B338)-X353+X349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,X352-Y355+Y349,X352*(1+$B338)-Y353+Y349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,Y352-Z355+Z349,Y352*(1+$B338)-Z353+Z349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,Z352-AA355+AA349,Z352*(1+$B338)-AA353+AA349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,AA352-AB355+AB349,AA352*(1+$B338)-AB353+AB349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,AB352-AC355+AC349,AB352*(1+$B338)-AC353+AC349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,AC352-AD355+AD349,AC352*(1+$B338)-AD353+AD349*$D341/100)","v":0},{"$f":"IF($B337>=$B338,AD352-AE355+AE349,AD352*(1+$B338)-AE353+AE349*$D341/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B337*D351","v":0},{"$f":"$B337*E351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D344-D346)/(B336-B335)","v":0},{"$f":"(E344-E346)/(B336-B335)","v":0},{"$f":"(F344-F346)/(B336-B335)","v":0},{"$f":"(G344-G346)/(B336-B335)","v":0},{"$f":"(H344-H346)/(B336-B335)","v":0},{"$f":"(I344-I346)/(B336-B335)","v":0},{"$f":"(J344-J346)/(B336-B335)","v":0},{"$f":"(K344-K346)/(B336-B335)","v":0},{"$f":"(L344-L346)/(B336-B335)","v":0},{"$f":"(M344-M346)/(B336-B335)","v":0},{"$f":"(N344-N346)/(B336-B335)","v":0},{"$f":"(O344-O346)/(B336-B335)","v":0},{"$f":"(P344-P346)/(B336-B335)","v":0},{"$f":"(Q344-Q346)/(B336-B335)","v":0},{"$f":"(R344-R346)/(B336-B335)","v":0},{"$f":"(S344-S346)/(B336-B335)","v":0},{"$f":"(T344-T346)/(B336-B335)","v":0},{"$f":"(U344-U346)/(B336-B335)","v":0},{"$f":"(V344-V346)/(B336-B335)","v":0},{"$f":"(W344-W346)/(B336-B335)","v":0},{"$f":"(X344-X346)/(B336-B335)","v":0},{"$f":"(Y344-Y346)/(B336-B335)","v":0},{"$f":"(Z344-Z346)/(B336-B335)","v":0},{"$f":"(AA344-AA346)/(B336-B335)","v":0},{"$f":"(AB344-AB346)/(B336-B335)","v":0},{"$f":"(AC344-AC346)/(B336-B335)","v":0},{"$f":"(AD344-AD346)/(B336-B335)","v":0},{"$f":"(AE344-AE346)/(B336-B335)","v":0}]
[]
[]
[{"$f":"Ext_Debt_Data!A22","v":"Official Bilaterals"}]
[{"$f":"Ext_Debt_Data!A23","v":"   Paris Club"}]
[{"$f":"+'Input 4 - External Financing'!B26","v":"Export Credit Agencies"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A360&\"\"","v":"Grace Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!G26","v":7},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A360&\"\"","v":"Maturity Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!H26","v":20},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A360&\"\"","v":"Interest Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!F26","v":1.77E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D362-D364","v":100},{"$f":"D363-E364","v":100},100,100,100,100,100,100,92.307692307692307,84.615384615384613,76.92307692307692,69.230769230769226,61.538461538461533,53.84615384615384,46.153846153846146,38.461538461538453,30.769230769230759,23.076923076923066,15.384615384615373,7.6923076923076801,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14]
[{"$f":"+\"Discount \"& PV_Base!A360&\"\"","v":"Discount Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!E26","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D360-D360-1<B361,0,IF(D360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(E360-D360-1<B361,0,IF(E360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(F360-D360-1<B361,0,IF(F360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(G360-D360-1<B361,0,IF(G360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(H360-D360-1<B361,0,IF(H360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(I360-D360-1<B361,0,IF(I360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(J360-D360-1<B361,0,IF(J360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(K360-D360-1<B361,0,IF(K360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(L360-D360-1<B361,0,IF(L360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(M360-D360-1<B361,0,IF(M360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(N360-D360-1<B361,0,IF(N360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(O360-D360-1<B361,0,IF(O360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(P360-D360-1<B361,0,IF(P360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(Q360-D360-1<B361,0,IF(Q360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(R360-D360-1<B361,0,IF(R360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(S360-D360-1<B361,0,IF(S360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(T360-D360-1<B361,0,IF(T360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(U360-D360-1<B361,0,IF(U360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(V360-D360-1<B361,0,IF(V360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(W360-D360-1<B361,0,IF(W360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(X360-D360-1<B361,0,IF(X360-D360-1<B362,D362/(B362-B361),0))","v":7.6923076923076925},{"$f":"IF(Y360-D360-1<B361,0,IF(Y360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(Z360-D360-1<B361,0,IF(Z360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AA360-D360-1<B361,0,IF(AA360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AB360-D360-1<B361,0,IF(AB360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AC360-D360-1<B361,0,IF(AC360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AD360-D360-1<B361,0,IF(AD360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AE360-D360-1<B361,0,IF(AE360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AF360-D360-1<B361,0,IF(AF360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AG360-D360-1<B361,0,IF(AG360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AH360-D360-1<B361,0,IF(AH360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AI360-D360-1<B361,0,IF(AI360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AJ360-D360-1<B361,0,IF(AJ360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AK360-D360-1<B361,0,IF(AK360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AL360-D360-1<B361,0,IF(AL360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AM360-D360-1<B361,0,IF(AM360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AN360-D360-1<B361,0,IF(AN360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AO360-D360-1<B361,0,IF(AO360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AP360-D360-1<B361,0,IF(AP360-D360-1<B362,D362/(B362-B361),0))","v":0},{"$f":"IF(AQ360-D360-1<B361,0,IF(AQ360-D360-1<B362,D362/(B362-B361),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B363*D363","v":1.77},{"$f":"$B363*E363","v":1.77},1.77,1.77,1.77,1.77,1.77,1.77,1.6338461538461539,1.4976923076923077,1.3615384615384616,1.2253846153846153,1.0892307692307692,0.95307692307692293,0.81692307692307686,0.68076923076923068,0.5446153846153845,0.40846153846153826,0.27230769230769208,0.13615384615384593,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D364+D365","v":0},1.77,1.77,1.77,1.77,1.77,1.77,1.77,9.462307692307693,9.3261538461538471,9.19,9.0538461538461537,8.9176923076923078,8.781538461538462,8.6453846153846161,8.5092307692307685,8.3730769230769226,8.2369230769230768,8.1007692307692309,7.9646153846153842,7.8284615384615384,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B363>=$B364, D363, NPV($B364,E366:$BD366))","v":68.573774358169189},{"$f":"IF($B363>=$B364, E363, NPV($B364,F366:$BD366))","v":70.232463076077678},{"$f":"IF($B363>=$B364, F363, NPV($B364,G366:$BD366))","v":71.974086229881564},{"$f":"IF($B363>=$B364, G363, NPV($B364,H366:$BD366))","v":73.802790541375643},{"$f":"IF($B363>=$B364, H363, NPV($B364,I366:$BD366))","v":75.722930068444398},{"$f":"IF($B363>=$B364, I363, NPV($B364,J366:$BD366))","v":77.739076571866661},{"$f":"IF($B363>=$B364, J363, NPV($B364,K366:$BD366))","v":79.85603040046},{"$f":"IF($B363>=$B364, K363, NPV($B364,L366:$BD366))","v":82.078831920482983},{"$f":"IF($B363>=$B364, L363, NPV($B364,M366:$BD366))","v":76.720465824199451},{"$f":"IF($B363>=$B364, M363, NPV($B364,N366:$BD366))","v":71.23033526925559},{"$f":"IF($B363>=$B364, N363, NPV($B364,O366:$BD366))","v":65.601852032718369},{"$f":"IF($B363>=$B364, O363, NPV($B364,P366:$BD366))","v":59.828098480508139},{"$f":"IF($B363>=$B364, P363, NPV($B364,Q366:$BD366))","v":53.901811096841229},{"$f":"IF($B363>=$B364, Q363, NPV($B364,R366:$BD366))","v":47.815363190144836},{"$f":"IF($B363>=$B364, R363, NPV($B364,S366:$BD366))","v":41.560746734267468},{"$f":"IF($B363>=$B364, S363, NPV($B364,T366:$BD366))","v":35.129553301750072},{"$f":"IF($B363>=$B364, T363, NPV($B364,U366:$BD366))","v":28.512954043760654},{"$f":"IF($B363>=$B364, U363, NPV($B364,V366:$BD366))","v":21.701678669025608},{"$f":"IF($B363>=$B364, V363, NPV($B364,W366:$BD366))","v":14.685993371707657},{"$f":"IF($B363>=$B364, W363, NPV($B364,X366:$BD366))","v":7.4556776556776549},{"$f":"IF($B363>=$B364, X363, NPV($B364,Y366:$BD366))","v":-2.6598656690750373E-15},{"$f":"IF($B363>=$B364, Y363, NPV($B364,Z366:$BD366))","v":-2.5727683401270982E-15},{"$f":"IF($B363>=$B364, Z363, NPV($B364,AA366:$BD366))","v":-2.4813161447317618E-15},{"$f":"IF($B363>=$B364, AA363, NPV($B364,AB366:$BD366))","v":-2.3852913395666589E-15},{"$f":"IF($B363>=$B364, AB363, NPV($B364,AC366:$BD366))","v":-2.2844652941433009E-15},{"$f":"IF($B363>=$B364, AC363, NPV($B364,AD366:$BD366))","v":-2.1785979464487753E-15},{"$f":"IF($B363>=$B364, AD363, NPV($B364,AE366:$BD366))","v":-2.0674372313695229E-15},{"$f":"IF($B363>=$B364, AE363, NPV($B364,AF366:$BD366))","v":-1.9507184805363084E-15},{"$f":"IF($B363>=$B364, AF363, NPV($B364,AG366:$BD366))","v":-1.8281637921614326E-15},{"$f":"IF($B363>=$B364, AG363, NPV($B364,AH366:$BD366))","v":-1.6994813693678133E-15},{"$f":"IF($B363>=$B364, AH363, NPV($B364,AI366:$BD366))","v":-1.5643648254345132E-15},{"$f":"IF($B363>=$B364, AI363, NPV($B364,AJ366:$BD366))","v":-1.4224924543045478E-15},{"$f":"IF($B363>=$B364, AJ363, NPV($B364,AK366:$BD366))","v":-1.2735264646180843E-15},{"$f":"IF($B363>=$B364, AK363, NPV($B364,AL366:$BD366))","v":-1.1171121754472975E-15},{"$f":"IF($B363>=$B364, AL363, NPV($B364,AM366:$BD366))","v":-9.528771718179713E-16},{"$f":"IF($B363>=$B364, AM363, NPV($B364,AN366:$BD366))","v":-7.8043041800717886E-16},{"$f":"IF($B363>=$B364, AN363, NPV($B364,AO366:$BD366))","v":-5.9936132650584682E-16},{"$f":"IF($B363>=$B364, AO363, NPV($B364,AP366:$BD366))","v":-4.0923878042944818E-16},{"$f":"IF($B363>=$B364, AP363, NPV($B364,AQ366:$BD366))","v":-2.0961010704922957E-16},{"$f":"IF($B363>=$B364, AQ363, NPV($B364,AR366:$BD366))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D367=0,0,(1-D367/D363)*100)","v":31.426225641830808},29.767536923922322,28.025913770118439,26.197209458624361,24.277069931555605,22.260923428133339,20.14396959954,17.921168079517013,16.886162023783925,15.818694681788848,14.717592357466113,13.581635528154901,12.409556967632994,11.200039789731008,9.9517154090871358,8.6631614154497942,7.3328993577778441,5.9593924342223215,4.5410430839001537,3.0761904761903325,78.608982078389445,79.309431182308913,80.044902741424366,80.817147878495575,81.628005272420353,82.479405536041369,83.373375812843449,84.312044603485603,85.297646833659897,86.332529175342884,87.419155634110027,88.560113415815536,89.7581190866063,91.016025040936626,92.33682629298346,93.723667607632621,95.179850988014252,96.708843537414964,98.314285714285717,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B361>0,D49-B361,0)","v":0},{"$f":"IF(E49-B361>0,E49-B361,0)","v":0},{"$f":"IF(F49-B361>0,F49-B361,0)","v":0},{"$f":"IF(G49-B361>0,G49-B361,0)","v":0},{"$f":"IF(H49-B361>0,H49-B361,0)","v":0},{"$f":"IF(I49-B361>0,I49-B361,0)","v":0},{"$f":"IF(J49-B361>0,J49-B361,0)","v":0},{"$f":"IF(K49-B361>0,K49-B361,0)","v":0},{"$f":"IF(L49-B361>0,L49-B361,0)","v":1},{"$f":"IF(M49-B361>0,M49-B361,0)","v":2},{"$f":"IF(N49-B361>0,N49-B361,0)","v":3},{"$f":"IF(O49-B361>0,O49-B361,0)","v":4},{"$f":"IF(P49-B361>0,P49-B361,0)","v":5},{"$f":"IF(Q49-B361>0,Q49-B361,0)","v":6},{"$f":"IF(R49-B361>0,R49-B361,0)","v":7},{"$f":"IF(S49-B361>0,S49-B361,0)","v":8},{"$f":"IF(T49-B361>0,T49-B361,0)","v":9},{"$f":"IF(U49-B361>0,U49-B361,0)","v":10},{"$f":"IF(V49-B361>0,V49-B361,0)","v":11},{"$f":"IF(W49-B361>0,W49-B361,0)","v":12},{"$f":"IF(X49-B361>0,X49-B361,0)","v":13},{"$f":"IF(Y49-B361>0,Y49-B361,0)","v":14},{"$f":"IF(Z49-B361>0,Z49-B361,0)","v":15},{"$f":"IF(AA49-B361>0,AA49-B361,0)","v":16},{"$f":"IF(AB49-B361>0,AB49-B361,0)","v":17},{"$f":"IF(AC49-B361>0,AC49-B361,0)","v":18},{"$f":"IF(AD49-B361>0,AD49-B361,0)","v":19},{"$f":"IF(AE49-B361>0,AE49-B361,0)","v":20}]
[null,null,null,{"$f":"IF(D369=0,0,CHOOSE(D369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(E369=0,0,CHOOSE(E369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(F369=0,0,CHOOSE(F369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(G369=0,0,CHOOSE(G369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(H369=0,0,CHOOSE(H369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(I369=0,0,CHOOSE(I369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(J369=0,0,CHOOSE(J369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(K369=0,0,CHOOSE(K369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":0},{"$f":"IF(L369=0,0,CHOOSE(L369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":266.10594089106098},{"$f":"IF(M369=0,0,CHOOSE(M369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":791.893647957388},{"$f":"IF(N369=0,0,CHOOSE(N369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":1327.475587365381},{"$f":"IF(O369=0,0,CHOOSE(O369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":2005.3455873653811},{"$f":"IF(P369=0,0,CHOOSE(P369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":2564.2755873653809},{"$f":"IF(Q369=0,0,CHOOSE(Q369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":2886.755587365381},{"$f":"IF(R369=0,0,CHOOSE(R369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":3187.215587365381},{"$f":"IF(S369=0,0,CHOOSE(S369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":3687.675587365381},{"$f":"IF(T369=0,0,CHOOSE(T369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":4188.1655873653808},{"$f":"IF(U369=0,0,CHOOSE(U369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":4688.1655873653808},{"$f":"IF(V369=0,0,CHOOSE(V369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":5188.1655873653808},{"$f":"IF(W369=0,0,CHOOSE(W369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":5688.1655873653808},{"$f":"IF(X369=0,0,CHOOSE(X369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":6188.1655873653808},{"$f":"IF(Y369=0,0,CHOOSE(Y369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":6688.1655873653808},{"$f":"IF(Z369=0,0,CHOOSE(Z369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":7188.1655873653808},{"$f":"IF(AA369=0,0,CHOOSE(AA369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":7688.1655873653808},{"$f":"IF(AB369=0,0,CHOOSE(AB369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":8088.1655873653808},{"$f":"IF(AC369=0,0,CHOOSE(AC369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":8388.1655873653799},{"$f":"IF(AD369=0,0,CHOOSE(AD369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":8588.1655873653799},{"$f":"IF(AE369=0,0,CHOOSE(AE369,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376,AF376))","v":8688.1655873653799}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B362>0,D49-B362,0)","v":0},{"$f":"IF(E49-B362>0,E49-B362,0)","v":0},{"$f":"IF(F49-B362>0,F49-B362,0)","v":0},{"$f":"IF(G49-B362>0,G49-B362,0)","v":0},{"$f":"IF(H49-B362>0,H49-B362,0)","v":0},{"$f":"IF(I49-B362>0,I49-B362,0)","v":0},{"$f":"IF(J49-B362>0,J49-B362,0)","v":0},{"$f":"IF(K49-B362>0,K49-B362,0)","v":0},{"$f":"IF(L49-B362>0,L49-B362,0)","v":0},{"$f":"IF(M49-B362>0,M49-B362,0)","v":0},{"$f":"IF(N49-B362>0,N49-B362,0)","v":0},{"$f":"IF(O49-B362>0,O49-B362,0)","v":0},{"$f":"IF(P49-B362>0,P49-B362,0)","v":0},{"$f":"IF(Q49-B362>0,Q49-B362,0)","v":0},{"$f":"IF(R49-B362>0,R49-B362,0)","v":0},{"$f":"IF(S49-B362>0,S49-B362,0)","v":0},{"$f":"IF(T49-B362>0,T49-B362,0)","v":0},{"$f":"IF(U49-B362>0,U49-B362,0)","v":0},{"$f":"IF(V49-B362>0,V49-B362,0)","v":0},{"$f":"IF(W49-B362>0,W49-B362,0)","v":0},{"$f":"IF(X49-B362>0,X49-B362,0)","v":0},{"$f":"IF(Y49-B362>0,Y49-B362,0)","v":1},{"$f":"IF(Z49-B362>0,Z49-B362,0)","v":2},{"$f":"IF(AA49-B362>0,AA49-B362,0)","v":3},{"$f":"IF(AB49-B362>0,AB49-B362,0)","v":4},{"$f":"IF(AC49-B362>0,AC49-B362,0)","v":5},{"$f":"IF(AD49-B362>0,AD49-B362,0)","v":6},{"$f":"IF(AE49-B362>0,AE49-B362,0)","v":7}]
[null,null,null,{"$f":"IF(D371=0,0,CHOOSE(D371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(E371=0,0,CHOOSE(E371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(F371=0,0,CHOOSE(F371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(G371=0,0,CHOOSE(G371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(H371=0,0,CHOOSE(H371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(I371=0,0,CHOOSE(I371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(J371=0,0,CHOOSE(J371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(K371=0,0,CHOOSE(K371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(L371=0,0,CHOOSE(L371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(M371=0,0,CHOOSE(M371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(N371=0,0,CHOOSE(N371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(O371=0,0,CHOOSE(O371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(P371=0,0,CHOOSE(P371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(Q371=0,0,CHOOSE(Q371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(R371=0,0,CHOOSE(R371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(S371=0,0,CHOOSE(S371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(T371=0,0,CHOOSE(T371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(U371=0,0,CHOOSE(U371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(V371=0,0,CHOOSE(V371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(W371=0,0,CHOOSE(W371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(X371=0,0,CHOOSE(X371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":0},{"$f":"IF(Y371=0,0,CHOOSE(Y371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":266.10594089106098},{"$f":"IF(Z371=0,0,CHOOSE(Z371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":791.893647957388},{"$f":"IF(AA371=0,0,CHOOSE(AA371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":1327.475587365381},{"$f":"IF(AB371=0,0,CHOOSE(AB371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":2005.3455873653811},{"$f":"IF(AC371=0,0,CHOOSE(AC371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":2564.2755873653809},{"$f":"IF(AD371=0,0,CHOOSE(AD371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":2886.755587365381},{"$f":"IF(AE371=0,0,CHOOSE(AE371,D376,E376,F376,G376,H376,I376,J376,K376,L376,M376,N376,O376,P376,Q376,R376,S376,T376,U376,V376,W376,X376,Y376,Z376,AA376,AB376,AC376,AD376,AE376))","v":3187.215587365381}]
[]
[{"$f":"+\"Output \"& PV_Base!A360&\"\"","v":"Output Export Credit Agencies"},null,null,{"$f":"D$7","v":2024},{"$f":"D374+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F88","v":266.10594089106098},{"$f":"Ext_Debt_Data!G88","v":525.78770706632702},{"$f":"Ext_Debt_Data!H88","v":535.58193940799299},{"$f":"Ext_Debt_Data!I88","v":677.87},{"$f":"Ext_Debt_Data!J88","v":558.92999999999995},{"$f":"Ext_Debt_Data!K88","v":322.48},{"$f":"Ext_Debt_Data!L88","v":300.45999999999998},{"$f":"Ext_Debt_Data!M88","v":500.46},{"$f":"Ext_Debt_Data!N88","v":500.49},{"$f":"Ext_Debt_Data!O88","v":500},{"$f":"Ext_Debt_Data!P88","v":500},{"$f":"Ext_Debt_Data!Q88","v":500},{"$f":"Ext_Debt_Data!R88","v":500},{"$f":"Ext_Debt_Data!S88","v":500},{"$f":"Ext_Debt_Data!T88","v":500},{"$f":"Ext_Debt_Data!U88","v":500},{"$f":"Ext_Debt_Data!V88","v":400},{"$f":"Ext_Debt_Data!W88","v":300},{"$f":"Ext_Debt_Data!X88","v":200},{"$f":"Ext_Debt_Data!Y88","v":100},{"$f":"Ext_Debt_Data!Z88","v":0},{"$f":"Ext_Debt_Data!AA88","v":0},{"$f":"Ext_Debt_Data!AB88","v":0},{"$f":"Ext_Debt_Data!AC88","v":0},{"$f":"Ext_Debt_Data!AD88","v":0},{"$f":"Ext_Debt_Data!AE88","v":0},{"$f":"Ext_Debt_Data!AF88","v":0},{"$f":"Ext_Debt_Data!AG88","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D375","v":266.10594089106098},{"$f":"SUM(D375:E375)","v":791.893647957388},{"$f":"SUM(D375:F375)","v":1327.475587365381},{"$f":"SUM(D375:G375)","v":2005.3455873653811},{"$f":"SUM(D375:H375)","v":2564.2755873653809},{"$f":"SUM(D375:I375)","v":2886.755587365381},{"$f":"SUM(D375:J375)","v":3187.215587365381},{"$f":"SUM(D375:K375)","v":3687.675587365381},{"$f":"SUM(D375:L375)","v":4188.1655873653808},{"$f":"SUM(D375:M375)","v":4688.1655873653808},{"$f":"SUM(D375:N375)","v":5188.1655873653808},{"$f":"SUM(D375:O375)","v":5688.1655873653808},{"$f":"SUM(D375:P375)","v":6188.1655873653808},{"$f":"SUM(D375:Q375)","v":6688.1655873653808},{"$f":"SUM(D375:R375)","v":7188.1655873653808},{"$f":"SUM(D375:S375)","v":7688.1655873653808},{"$f":"SUM(D375:T375)","v":8088.1655873653808},{"$f":"SUM(D375:U375)","v":8388.1655873653799},{"$f":"SUM(D375:V375)","v":8588.1655873653799},{"$f":"SUM(D375:W375)","v":8688.1655873653799},{"$f":"SUM(D375:X375)","v":8688.1655873653799},{"$f":"SUM(D375:Y375)","v":8688.1655873653799},{"$f":"SUM(D375:Z375)","v":8688.1655873653799},{"$f":"SUM(D375:AA375)","v":8688.1655873653799},{"$f":"SUM(D375:AB375)","v":8688.1655873653799},{"$f":"SUM(D375:AC375)","v":8688.1655873653799},{"$f":"SUM(D375:AD375)","v":8688.1655873653799},{"$f":"SUM(D375:AE375)","v":8688.1655873653799}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D375-D381","v":266.10594089106098},{"$f":"D377+E375-E381","v":791.893647957388},1327.475587365381,2005.3455873653811,2564.2755873653809,2886.755587365381,3187.215587365381,3687.675587365381,4167.6958996045296,4606.7810036078072,5004.6674968873931,5350.4101440131326,5653.1581757542572,5931.1000536492274,6185.92962385189,6402.2622709776297,6480.0956873341393,6419.4675652291098,6220.3779046625423,5882.8267056344357,5406.813968144791,4912.8093799544586,4420.7884615384592,3931.5046153846129,3463.595384615382,3015.6038461538437,2577.033846153844,2153.8838461538439]
[null,null,{"$f":"+TEXT(C367,\"#\")&\"   \"&TEXT(A360,\"#\")","v":"PV of debt   Export Credit Agencies"},{"$f":"IF($B363>=$B364,D375,D375*D367/100)","v":182.47888746031924},{"$f":"IF($B363>=$B364,D378-E381+E375,D378*(1+$B364)-E379+E375*$D367/100)","v":547.44523252621821},{"$f":"IF($B363>=$B364,E378-F381+F375,E378*(1+$B364)-F379+F375*$D367/100)","v":928.06972721642683},1415.8179399226024,1834.3936170424804,2101.8623275484615,2361.8966324660723,2766.7620593459023,3162.5634999411805,3528.8774333093629,3864.536646281405,4157.7923828171542,4416.5966459409501,4658.1763282129641,4883.8031156675306,5077.7038360253155,5170.3974994194632,5159.3128816941007,5041.7118380240217,4814.7193163427592,4475.3165119805235,4109.3771421530546,3735.868354819514,3355.129970637413,2985.3896067077453,2625.3619102739021,2264.6838177106742,1909.1545095192851]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D380+D381","v":0},4.7100751537717791,14.016517568845767,23.496317896367245,35.494616896367248,45.387677896367244,51.095573896367242,56.413715896367243,85.741545657218097,134.68311341972233,183.6535304842721,242.83996756916696,291.9542278079079,322.11902181587965,350.1509007469283,393.15830721643852,435.48662583979484,475.32581577084358,512.71423647112306,547.65188794063329,580.13877017937421,589.70519542649504,578.97764444119343,567.53180192307684,537.4968624615384,509.2971767692307,491.94618807692297,468.76349907692298]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B363*D377","v":4.7100751537717791},{"$f":"$B363*E377","v":14.016517568845767},23.496317896367245,35.494616896367248,45.387677896367244,51.095573896367242,56.413715896367243,65.271857896367251,73.768217423000181,81.540023763858187,88.582614694906866,94.702259549032448,100.06089971085035,104.98047094959132,109.49095434217845,113.32004219630404,114.69769366581427,113.62457590455524,110.100688912527,104.12603268972951,95.70060723616281,86.956726025193916,78.247955769230728,69.587631692307653,61.305638307692263,53.376188076923036,45.613499076923041]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D370-D372)/(B362-B361)","v":0},{"$f":"(E370-E372)/(B362-B361)","v":0},{"$f":"(F370-F372)/(B362-B361)","v":0},{"$f":"(G370-G372)/(B362-B361)","v":0},{"$f":"(H370-H372)/(B362-B361)","v":0},{"$f":"(I370-I372)/(B362-B361)","v":0},{"$f":"(J370-J372)/(B362-B361)","v":0},{"$f":"(K370-K372)/(B362-B361)","v":0},{"$f":"(L370-L372)/(B362-B361)","v":20.469687760850846},{"$f":"(M370-M372)/(B362-B361)","v":60.914895996722151},{"$f":"(N370-N372)/(B362-B361)","v":102.11350672041392},{"$f":"(O370-O372)/(B362-B361)","v":154.25735287426008},{"$f":"(P370-P372)/(B362-B361)","v":197.25196825887545},{"$f":"(Q370-Q372)/(B362-B361)","v":222.0581221050293},{"$f":"(R370-R372)/(B362-B361)","v":245.17042979733699},{"$f":"(S370-S372)/(B362-B361)","v":283.66735287426008},{"$f":"(T370-T372)/(B362-B361)","v":322.16658364349081},{"$f":"(U370-U372)/(B362-B361)","v":360.62812210502932},{"$f":"(V370-V372)/(B362-B361)","v":399.08966056656777},{"$f":"(W370-W372)/(B362-B361)","v":437.55119902810623},{"$f":"(X370-X372)/(B362-B361)","v":476.01273748964468},{"$f":"(Y370-Y372)/(B362-B361)","v":494.00458819033224},{"$f":"(Z370-Z372)/(B362-B361)","v":492.02091841599946},{"$f":"(AA370-AA372)/(B362-B361)","v":489.28384615384613},{"$f":"(AB370-AB372)/(B362-B361)","v":467.90923076923076},{"$f":"(AC370-AC372)/(B362-B361)","v":447.99153846153843},{"$f":"(AD370-AD372)/(B362-B361)","v":438.56999999999994},{"$f":"(AE370-AE372)/(B362-B361)","v":423.14999999999992}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B27","v":"PC2"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A386&\"\"","v":"Grace PC2"},{"$f":"'Input 4 - External Financing'!G27","v":0},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A386&\"\"","v":"Maturity PC2"},{"$f":"'Input 4 - External Financing'!H27","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A386&\"\"","v":"Interest PC2"},{"$f":"'Input 4 - External Financing'!F27","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D388-D390","v":100},{"$f":"D389-E390","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A386&\"\"","v":"Discount PC2"},{"$f":"'Input 4 - External Financing'!E27","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D386-D386-1<B387,0,IF(D386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(E386-D386-1<B387,0,IF(E386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(F386-D386-1<B387,0,IF(F386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(G386-D386-1<B387,0,IF(G386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(H386-D386-1<B387,0,IF(H386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(I386-D386-1<B387,0,IF(I386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(J386-D386-1<B387,0,IF(J386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(K386-D386-1<B387,0,IF(K386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(L386-D386-1<B387,0,IF(L386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(M386-D386-1<B387,0,IF(M386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(N386-D386-1<B387,0,IF(N386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(O386-D386-1<B387,0,IF(O386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(P386-D386-1<B387,0,IF(P386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(Q386-D386-1<B387,0,IF(Q386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(R386-D386-1<B387,0,IF(R386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(S386-D386-1<B387,0,IF(S386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(T386-D386-1<B387,0,IF(T386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(U386-D386-1<B387,0,IF(U386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(V386-D386-1<B387,0,IF(V386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(W386-D386-1<B387,0,IF(W386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(X386-D386-1<B387,0,IF(X386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(Y386-D386-1<B387,0,IF(Y386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(Z386-D386-1<B387,0,IF(Z386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AA386-D386-1<B387,0,IF(AA386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AB386-D386-1<B387,0,IF(AB386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AC386-D386-1<B387,0,IF(AC386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AD386-D386-1<B387,0,IF(AD386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AE386-D386-1<B387,0,IF(AE386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AF386-D386-1<B387,0,IF(AF386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AG386-D386-1<B387,0,IF(AG386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AH386-D386-1<B387,0,IF(AH386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AI386-D386-1<B387,0,IF(AI386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AJ386-D386-1<B387,0,IF(AJ386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AK386-D386-1<B387,0,IF(AK386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AL386-D386-1<B387,0,IF(AL386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AM386-D386-1<B387,0,IF(AM386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AN386-D386-1<B387,0,IF(AN386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AO386-D386-1<B387,0,IF(AO386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AP386-D386-1<B387,0,IF(AP386-D386-1<B388,D388/(B388-B387),0))","v":0},{"$f":"IF(AQ386-D386-1<B387,0,IF(AQ386-D386-1<B388,D388/(B388-B387),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B389*D389","v":0},{"$f":"$B389*E389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D390+D391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B389>=$B390, D389, NPV($B390,E392:$BD392))","v":0},{"$f":"IF($B389>=$B390, E389, NPV($B390,F392:$BD392))","v":0},{"$f":"IF($B389>=$B390, F389, NPV($B390,G392:$BD392))","v":0},{"$f":"IF($B389>=$B390, G389, NPV($B390,H392:$BD392))","v":0},{"$f":"IF($B389>=$B390, H389, NPV($B390,I392:$BD392))","v":0},{"$f":"IF($B389>=$B390, I389, NPV($B390,J392:$BD392))","v":0},{"$f":"IF($B389>=$B390, J389, NPV($B390,K392:$BD392))","v":0},{"$f":"IF($B389>=$B390, K389, NPV($B390,L392:$BD392))","v":0},{"$f":"IF($B389>=$B390, L389, NPV($B390,M392:$BD392))","v":0},{"$f":"IF($B389>=$B390, M389, NPV($B390,N392:$BD392))","v":0},{"$f":"IF($B389>=$B390, N389, NPV($B390,O392:$BD392))","v":0},{"$f":"IF($B389>=$B390, O389, NPV($B390,P392:$BD392))","v":0},{"$f":"IF($B389>=$B390, P389, NPV($B390,Q392:$BD392))","v":0},{"$f":"IF($B389>=$B390, Q389, NPV($B390,R392:$BD392))","v":0},{"$f":"IF($B389>=$B390, R389, NPV($B390,S392:$BD392))","v":0},{"$f":"IF($B389>=$B390, S389, NPV($B390,T392:$BD392))","v":0},{"$f":"IF($B389>=$B390, T389, NPV($B390,U392:$BD392))","v":0},{"$f":"IF($B389>=$B390, U389, NPV($B390,V392:$BD392))","v":0},{"$f":"IF($B389>=$B390, V389, NPV($B390,W392:$BD392))","v":0},{"$f":"IF($B389>=$B390, W389, NPV($B390,X392:$BD392))","v":0},{"$f":"IF($B389>=$B390, X389, NPV($B390,Y392:$BD392))","v":0},{"$f":"IF($B389>=$B390, Y389, NPV($B390,Z392:$BD392))","v":0},{"$f":"IF($B389>=$B390, Z389, NPV($B390,AA392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AA389, NPV($B390,AB392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AB389, NPV($B390,AC392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AC389, NPV($B390,AD392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AD389, NPV($B390,AE392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AE389, NPV($B390,AF392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AF389, NPV($B390,AG392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AG389, NPV($B390,AH392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AH389, NPV($B390,AI392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AI389, NPV($B390,AJ392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AJ389, NPV($B390,AK392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AK389, NPV($B390,AL392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AL389, NPV($B390,AM392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AM389, NPV($B390,AN392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AN389, NPV($B390,AO392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AO389, NPV($B390,AP392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AP389, NPV($B390,AQ392:$BD392))","v":0},{"$f":"IF($B389>=$B390, AQ389, NPV($B390,AR392:$BD392))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D393=0,0,(1-D393/D389)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B387>0,D49-B387,0)","v":0},{"$f":"IF(E49-B387>0,E49-B387,0)","v":1},{"$f":"IF(F49-B387>0,F49-B387,0)","v":2},{"$f":"IF(G49-B387>0,G49-B387,0)","v":3},{"$f":"IF(H49-B387>0,H49-B387,0)","v":4},{"$f":"IF(I49-B387>0,I49-B387,0)","v":5},{"$f":"IF(J49-B387>0,J49-B387,0)","v":6},{"$f":"IF(K49-B387>0,K49-B387,0)","v":7},{"$f":"IF(L49-B387>0,L49-B387,0)","v":8},{"$f":"IF(M49-B387>0,M49-B387,0)","v":9},{"$f":"IF(N49-B387>0,N49-B387,0)","v":10},{"$f":"IF(O49-B387>0,O49-B387,0)","v":11},{"$f":"IF(P49-B387>0,P49-B387,0)","v":12},{"$f":"IF(Q49-B387>0,Q49-B387,0)","v":13},{"$f":"IF(R49-B387>0,R49-B387,0)","v":14},{"$f":"IF(S49-B387>0,S49-B387,0)","v":15},{"$f":"IF(T49-B387>0,T49-B387,0)","v":16},{"$f":"IF(U49-B387>0,U49-B387,0)","v":17},{"$f":"IF(V49-B387>0,V49-B387,0)","v":18},{"$f":"IF(W49-B387>0,W49-B387,0)","v":19},{"$f":"IF(X49-B387>0,X49-B387,0)","v":20},{"$f":"IF(Y49-B387>0,Y49-B387,0)","v":21},{"$f":"IF(Z49-B387>0,Z49-B387,0)","v":22},{"$f":"IF(AA49-B387>0,AA49-B387,0)","v":23},{"$f":"IF(AB49-B387>0,AB49-B387,0)","v":24},{"$f":"IF(AC49-B387>0,AC49-B387,0)","v":25},{"$f":"IF(AD49-B387>0,AD49-B387,0)","v":26},{"$f":"IF(AE49-B387>0,AE49-B387,0)","v":27}]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402,AF402))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B388>0,D49-B388,0)","v":0},{"$f":"IF(E49-B388>0,E49-B388,0)","v":1},{"$f":"IF(F49-B388>0,F49-B388,0)","v":2},{"$f":"IF(G49-B388>0,G49-B388,0)","v":3},{"$f":"IF(H49-B388>0,H49-B388,0)","v":4},{"$f":"IF(I49-B388>0,I49-B388,0)","v":5},{"$f":"IF(J49-B388>0,J49-B388,0)","v":6},{"$f":"IF(K49-B388>0,K49-B388,0)","v":7},{"$f":"IF(L49-B388>0,L49-B388,0)","v":8},{"$f":"IF(M49-B388>0,M49-B388,0)","v":9},{"$f":"IF(N49-B388>0,N49-B388,0)","v":10},{"$f":"IF(O49-B388>0,O49-B388,0)","v":11},{"$f":"IF(P49-B388>0,P49-B388,0)","v":12},{"$f":"IF(Q49-B388>0,Q49-B388,0)","v":13},{"$f":"IF(R49-B388>0,R49-B388,0)","v":14},{"$f":"IF(S49-B388>0,S49-B388,0)","v":15},{"$f":"IF(T49-B388>0,T49-B388,0)","v":16},{"$f":"IF(U49-B388>0,U49-B388,0)","v":17},{"$f":"IF(V49-B388>0,V49-B388,0)","v":18},{"$f":"IF(W49-B388>0,W49-B388,0)","v":19},{"$f":"IF(X49-B388>0,X49-B388,0)","v":20},{"$f":"IF(Y49-B388>0,Y49-B388,0)","v":21},{"$f":"IF(Z49-B388>0,Z49-B388,0)","v":22},{"$f":"IF(AA49-B388>0,AA49-B388,0)","v":23},{"$f":"IF(AB49-B388>0,AB49-B388,0)","v":24},{"$f":"IF(AC49-B388>0,AC49-B388,0)","v":25},{"$f":"IF(AD49-B388>0,AD49-B388,0)","v":26},{"$f":"IF(AE49-B388>0,AE49-B388,0)","v":27}]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D402,E402,F402,G402,H402,I402,J402,K402,L402,M402,N402,O402,P402,Q402,R402,S402,T402,U402,V402,W402,X402,Y402,Z402,AA402,AB402,AC402,AD402,AE402))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A386&\"\"","v":"Output PC2"},null,null,{"$f":"D$7","v":2024},{"$f":"D400+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F89","v":0},{"$f":"Ext_Debt_Data!G89","v":0},{"$f":"Ext_Debt_Data!H89","v":0},{"$f":"Ext_Debt_Data!I89","v":0},{"$f":"Ext_Debt_Data!J89","v":0},{"$f":"Ext_Debt_Data!K89","v":0},{"$f":"Ext_Debt_Data!L89","v":0},{"$f":"Ext_Debt_Data!M89","v":0},{"$f":"Ext_Debt_Data!N89","v":0},{"$f":"Ext_Debt_Data!O89","v":0},{"$f":"Ext_Debt_Data!P89","v":0},{"$f":"Ext_Debt_Data!Q89","v":0},{"$f":"Ext_Debt_Data!R89","v":0},{"$f":"Ext_Debt_Data!S89","v":0},{"$f":"Ext_Debt_Data!T89","v":0},{"$f":"Ext_Debt_Data!U89","v":0},{"$f":"Ext_Debt_Data!V89","v":0},{"$f":"Ext_Debt_Data!W89","v":0},{"$f":"Ext_Debt_Data!X89","v":0},{"$f":"Ext_Debt_Data!Y89","v":0},{"$f":"Ext_Debt_Data!Z89","v":0},{"$f":"Ext_Debt_Data!AA89","v":0},{"$f":"Ext_Debt_Data!AB89","v":0},{"$f":"Ext_Debt_Data!AC89","v":0},{"$f":"Ext_Debt_Data!AD89","v":0},{"$f":"Ext_Debt_Data!AE89","v":0},{"$f":"Ext_Debt_Data!AF89","v":0},{"$f":"Ext_Debt_Data!AG89","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D401","v":0},{"$f":"SUM(D401:E401)","v":0},{"$f":"SUM(D401:F401)","v":0},{"$f":"SUM(D401:G401)","v":0},{"$f":"SUM(D401:H401)","v":0},{"$f":"SUM(D401:I401)","v":0},{"$f":"SUM(D401:J401)","v":0},{"$f":"SUM(D401:K401)","v":0},{"$f":"SUM(D401:L401)","v":0},{"$f":"SUM(D401:M401)","v":0},{"$f":"SUM(D401:N401)","v":0},{"$f":"SUM(D401:O401)","v":0},{"$f":"SUM(D401:P401)","v":0},{"$f":"SUM(D401:Q401)","v":0},{"$f":"SUM(D401:R401)","v":0},{"$f":"SUM(D401:S401)","v":0},{"$f":"SUM(D401:T401)","v":0},{"$f":"SUM(D401:U401)","v":0},{"$f":"SUM(D401:V401)","v":0},{"$f":"SUM(D401:W401)","v":0},{"$f":"SUM(D401:X401)","v":0},{"$f":"SUM(D401:Y401)","v":0},{"$f":"SUM(D401:Z401)","v":0},{"$f":"SUM(D401:AA401)","v":0},{"$f":"SUM(D401:AB401)","v":0},{"$f":"SUM(D401:AC401)","v":0},{"$f":"SUM(D401:AD401)","v":0},{"$f":"SUM(D401:AE401)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D401-D407","v":{"$error":"#DIV/0!"}},{"$f":"D403+E401-E407","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C393,\"#\")&\"   \"&TEXT(A386,\"#\")","v":"PV of debt   PC2"},{"$f":"IF($B389>=$B390,D401,D401*D393/100)","v":0},{"$f":"IF($B389>=$B390,D404-E407+E401,D404*(1+$B390)-E405+E401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,E404-F407+F401,E404*(1+$B390)-F405+F401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,F404-G407+G401,F404*(1+$B390)-G405+G401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,G404-H407+H401,G404*(1+$B390)-H405+H401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,H404-I407+I401,H404*(1+$B390)-I405+I401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,I404-J407+J401,I404*(1+$B390)-J405+J401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,J404-K407+K401,J404*(1+$B390)-K405+K401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,K404-L407+L401,K404*(1+$B390)-L405+L401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,L404-M407+M401,L404*(1+$B390)-M405+M401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,M404-N407+N401,M404*(1+$B390)-N405+N401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,N404-O407+O401,N404*(1+$B390)-O405+O401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,O404-P407+P401,O404*(1+$B390)-P405+P401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,P404-Q407+Q401,P404*(1+$B390)-Q405+Q401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,Q404-R407+R401,Q404*(1+$B390)-R405+R401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,R404-S407+S401,R404*(1+$B390)-S405+S401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,S404-T407+T401,S404*(1+$B390)-T405+T401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,T404-U407+U401,T404*(1+$B390)-U405+U401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,U404-V407+V401,U404*(1+$B390)-V405+V401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,V404-W407+W401,V404*(1+$B390)-W405+W401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,W404-X407+X401,W404*(1+$B390)-X405+X401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,X404-Y407+Y401,X404*(1+$B390)-Y405+Y401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,Y404-Z407+Z401,Y404*(1+$B390)-Z405+Z401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,Z404-AA407+AA401,Z404*(1+$B390)-AA405+AA401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,AA404-AB407+AB401,AA404*(1+$B390)-AB405+AB401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,AB404-AC407+AC401,AB404*(1+$B390)-AC405+AC401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,AC404-AD407+AD401,AC404*(1+$B390)-AD405+AD401*$D393/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B389>=$B390,AD404-AE407+AE401,AD404*(1+$B390)-AE405+AE401*$D393/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D406+D407","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B389*D403","v":{"$error":"#DIV/0!"}},{"$f":"$B389*E403","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D396-D398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(E396-E398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(F396-F398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(G396-G398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(H396-H398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(I396-I398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(J396-J398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(K396-K398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(L396-L398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(M396-M398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(N396-N398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(O396-O398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(P396-P398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(Q396-Q398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(R396-R398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(S396-S398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(T396-T398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(U396-U398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(V396-V398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(W396-W398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(X396-X398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(Y396-Y398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(Z396-Z398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(AA396-AA398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(AB396-AB398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(AC396-AC398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(AD396-AD398)/(B388-B387)","v":{"$error":"#DIV/0!"}},{"$f":"(AE396-AE398)/(B388-B387)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B28","v":"PC3"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A412&\"\"","v":"Grace PC3"},{"$f":"'Input 4 - External Financing'!G28","v":0},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A412&\"\"","v":"Maturity PC3"},{"$f":"'Input 4 - External Financing'!H28","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A412&\"\"","v":"Interest PC3"},{"$f":"'Input 4 - External Financing'!F28","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D414-D416","v":100},{"$f":"D415-E416","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A412&\"\"","v":"Discount PC3"},{"$f":"'Input 4 - External Financing'!E28","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D412-D412-1<B413,0,IF(D412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(E412-D412-1<B413,0,IF(E412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(F412-D412-1<B413,0,IF(F412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(G412-D412-1<B413,0,IF(G412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(H412-D412-1<B413,0,IF(H412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(I412-D412-1<B413,0,IF(I412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(J412-D412-1<B413,0,IF(J412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(K412-D412-1<B413,0,IF(K412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(L412-D412-1<B413,0,IF(L412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(M412-D412-1<B413,0,IF(M412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(N412-D412-1<B413,0,IF(N412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(O412-D412-1<B413,0,IF(O412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(P412-D412-1<B413,0,IF(P412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(Q412-D412-1<B413,0,IF(Q412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(R412-D412-1<B413,0,IF(R412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(S412-D412-1<B413,0,IF(S412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(T412-D412-1<B413,0,IF(T412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(U412-D412-1<B413,0,IF(U412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(V412-D412-1<B413,0,IF(V412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(W412-D412-1<B413,0,IF(W412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(X412-D412-1<B413,0,IF(X412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(Y412-D412-1<B413,0,IF(Y412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(Z412-D412-1<B413,0,IF(Z412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AA412-D412-1<B413,0,IF(AA412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AB412-D412-1<B413,0,IF(AB412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AC412-D412-1<B413,0,IF(AC412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AD412-D412-1<B413,0,IF(AD412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AE412-D412-1<B413,0,IF(AE412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AF412-D412-1<B413,0,IF(AF412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AG412-D412-1<B413,0,IF(AG412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AH412-D412-1<B413,0,IF(AH412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AI412-D412-1<B413,0,IF(AI412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AJ412-D412-1<B413,0,IF(AJ412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AK412-D412-1<B413,0,IF(AK412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AL412-D412-1<B413,0,IF(AL412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AM412-D412-1<B413,0,IF(AM412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AN412-D412-1<B413,0,IF(AN412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AO412-D412-1<B413,0,IF(AO412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AP412-D412-1<B413,0,IF(AP412-D412-1<B414,D414/(B414-B413),0))","v":0},{"$f":"IF(AQ412-D412-1<B413,0,IF(AQ412-D412-1<B414,D414/(B414-B413),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B415*D415","v":0},{"$f":"$B415*E415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D416+D417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B415>=$B416, D415, NPV($B416,E418:$BD418))","v":0},{"$f":"IF($B415>=$B416, E415, NPV($B416,F418:$BD418))","v":0},{"$f":"IF($B415>=$B416, F415, NPV($B416,G418:$BD418))","v":0},{"$f":"IF($B415>=$B416, G415, NPV($B416,H418:$BD418))","v":0},{"$f":"IF($B415>=$B416, H415, NPV($B416,I418:$BD418))","v":0},{"$f":"IF($B415>=$B416, I415, NPV($B416,J418:$BD418))","v":0},{"$f":"IF($B415>=$B416, J415, NPV($B416,K418:$BD418))","v":0},{"$f":"IF($B415>=$B416, K415, NPV($B416,L418:$BD418))","v":0},{"$f":"IF($B415>=$B416, L415, NPV($B416,M418:$BD418))","v":0},{"$f":"IF($B415>=$B416, M415, NPV($B416,N418:$BD418))","v":0},{"$f":"IF($B415>=$B416, N415, NPV($B416,O418:$BD418))","v":0},{"$f":"IF($B415>=$B416, O415, NPV($B416,P418:$BD418))","v":0},{"$f":"IF($B415>=$B416, P415, NPV($B416,Q418:$BD418))","v":0},{"$f":"IF($B415>=$B416, Q415, NPV($B416,R418:$BD418))","v":0},{"$f":"IF($B415>=$B416, R415, NPV($B416,S418:$BD418))","v":0},{"$f":"IF($B415>=$B416, S415, NPV($B416,T418:$BD418))","v":0},{"$f":"IF($B415>=$B416, T415, NPV($B416,U418:$BD418))","v":0},{"$f":"IF($B415>=$B416, U415, NPV($B416,V418:$BD418))","v":0},{"$f":"IF($B415>=$B416, V415, NPV($B416,W418:$BD418))","v":0},{"$f":"IF($B415>=$B416, W415, NPV($B416,X418:$BD418))","v":0},{"$f":"IF($B415>=$B416, X415, NPV($B416,Y418:$BD418))","v":0},{"$f":"IF($B415>=$B416, Y415, NPV($B416,Z418:$BD418))","v":0},{"$f":"IF($B415>=$B416, Z415, NPV($B416,AA418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AA415, NPV($B416,AB418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AB415, NPV($B416,AC418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AC415, NPV($B416,AD418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AD415, NPV($B416,AE418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AE415, NPV($B416,AF418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AF415, NPV($B416,AG418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AG415, NPV($B416,AH418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AH415, NPV($B416,AI418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AI415, NPV($B416,AJ418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AJ415, NPV($B416,AK418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AK415, NPV($B416,AL418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AL415, NPV($B416,AM418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AM415, NPV($B416,AN418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AN415, NPV($B416,AO418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AO415, NPV($B416,AP418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AP415, NPV($B416,AQ418:$BD418))","v":0},{"$f":"IF($B415>=$B416, AQ415, NPV($B416,AR418:$BD418))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D419=0,0,(1-D419/D415)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B413>0,D49-B413,0)","v":0},{"$f":"IF(E49-B413>0,E49-B413,0)","v":1},{"$f":"IF(F49-B413>0,F49-B413,0)","v":2},{"$f":"IF(G49-B413>0,G49-B413,0)","v":3},{"$f":"IF(H49-B413>0,H49-B413,0)","v":4},{"$f":"IF(I49-B413>0,I49-B413,0)","v":5},{"$f":"IF(J49-B413>0,J49-B413,0)","v":6},{"$f":"IF(K49-B413>0,K49-B413,0)","v":7},{"$f":"IF(L49-B413>0,L49-B413,0)","v":8},{"$f":"IF(M49-B413>0,M49-B413,0)","v":9},{"$f":"IF(N49-B413>0,N49-B413,0)","v":10},{"$f":"IF(O49-B413>0,O49-B413,0)","v":11},{"$f":"IF(P49-B413>0,P49-B413,0)","v":12},{"$f":"IF(Q49-B413>0,Q49-B413,0)","v":13},{"$f":"IF(R49-B413>0,R49-B413,0)","v":14},{"$f":"IF(S49-B413>0,S49-B413,0)","v":15},{"$f":"IF(T49-B413>0,T49-B413,0)","v":16},{"$f":"IF(U49-B413>0,U49-B413,0)","v":17},{"$f":"IF(V49-B413>0,V49-B413,0)","v":18},{"$f":"IF(W49-B413>0,W49-B413,0)","v":19},{"$f":"IF(X49-B413>0,X49-B413,0)","v":20},{"$f":"IF(Y49-B413>0,Y49-B413,0)","v":21},{"$f":"IF(Z49-B413>0,Z49-B413,0)","v":22},{"$f":"IF(AA49-B413>0,AA49-B413,0)","v":23},{"$f":"IF(AB49-B413>0,AB49-B413,0)","v":24},{"$f":"IF(AC49-B413>0,AC49-B413,0)","v":25},{"$f":"IF(AD49-B413>0,AD49-B413,0)","v":26},{"$f":"IF(AE49-B413>0,AE49-B413,0)","v":27}]
[null,null,null,{"$f":"IF(D421=0,0,CHOOSE(D421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(E421=0,0,CHOOSE(E421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(F421=0,0,CHOOSE(F421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(G421=0,0,CHOOSE(G421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(H421=0,0,CHOOSE(H421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(I421=0,0,CHOOSE(I421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(J421=0,0,CHOOSE(J421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(K421=0,0,CHOOSE(K421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(L421=0,0,CHOOSE(L421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(M421=0,0,CHOOSE(M421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(N421=0,0,CHOOSE(N421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(O421=0,0,CHOOSE(O421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(P421=0,0,CHOOSE(P421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(Q421=0,0,CHOOSE(Q421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(R421=0,0,CHOOSE(R421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(S421=0,0,CHOOSE(S421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(T421=0,0,CHOOSE(T421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(U421=0,0,CHOOSE(U421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(V421=0,0,CHOOSE(V421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(W421=0,0,CHOOSE(W421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(X421=0,0,CHOOSE(X421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(Y421=0,0,CHOOSE(Y421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(Z421=0,0,CHOOSE(Z421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(AA421=0,0,CHOOSE(AA421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(AB421=0,0,CHOOSE(AB421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(AC421=0,0,CHOOSE(AC421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(AD421=0,0,CHOOSE(AD421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0},{"$f":"IF(AE421=0,0,CHOOSE(AE421,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428,AF428))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B414>0,D49-B414,0)","v":0},{"$f":"IF(E49-B414>0,E49-B414,0)","v":1},{"$f":"IF(F49-B414>0,F49-B414,0)","v":2},{"$f":"IF(G49-B414>0,G49-B414,0)","v":3},{"$f":"IF(H49-B414>0,H49-B414,0)","v":4},{"$f":"IF(I49-B414>0,I49-B414,0)","v":5},{"$f":"IF(J49-B414>0,J49-B414,0)","v":6},{"$f":"IF(K49-B414>0,K49-B414,0)","v":7},{"$f":"IF(L49-B414>0,L49-B414,0)","v":8},{"$f":"IF(M49-B414>0,M49-B414,0)","v":9},{"$f":"IF(N49-B414>0,N49-B414,0)","v":10},{"$f":"IF(O49-B414>0,O49-B414,0)","v":11},{"$f":"IF(P49-B414>0,P49-B414,0)","v":12},{"$f":"IF(Q49-B414>0,Q49-B414,0)","v":13},{"$f":"IF(R49-B414>0,R49-B414,0)","v":14},{"$f":"IF(S49-B414>0,S49-B414,0)","v":15},{"$f":"IF(T49-B414>0,T49-B414,0)","v":16},{"$f":"IF(U49-B414>0,U49-B414,0)","v":17},{"$f":"IF(V49-B414>0,V49-B414,0)","v":18},{"$f":"IF(W49-B414>0,W49-B414,0)","v":19},{"$f":"IF(X49-B414>0,X49-B414,0)","v":20},{"$f":"IF(Y49-B414>0,Y49-B414,0)","v":21},{"$f":"IF(Z49-B414>0,Z49-B414,0)","v":22},{"$f":"IF(AA49-B414>0,AA49-B414,0)","v":23},{"$f":"IF(AB49-B414>0,AB49-B414,0)","v":24},{"$f":"IF(AC49-B414>0,AC49-B414,0)","v":25},{"$f":"IF(AD49-B414>0,AD49-B414,0)","v":26},{"$f":"IF(AE49-B414>0,AE49-B414,0)","v":27}]
[null,null,null,{"$f":"IF(D423=0,0,CHOOSE(D423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(E423=0,0,CHOOSE(E423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(F423=0,0,CHOOSE(F423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(G423=0,0,CHOOSE(G423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(H423=0,0,CHOOSE(H423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(I423=0,0,CHOOSE(I423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(J423=0,0,CHOOSE(J423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(K423=0,0,CHOOSE(K423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(L423=0,0,CHOOSE(L423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(M423=0,0,CHOOSE(M423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(N423=0,0,CHOOSE(N423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(O423=0,0,CHOOSE(O423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(P423=0,0,CHOOSE(P423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(Q423=0,0,CHOOSE(Q423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(R423=0,0,CHOOSE(R423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(S423=0,0,CHOOSE(S423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(T423=0,0,CHOOSE(T423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(U423=0,0,CHOOSE(U423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(V423=0,0,CHOOSE(V423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(W423=0,0,CHOOSE(W423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(X423=0,0,CHOOSE(X423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(Y423=0,0,CHOOSE(Y423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(Z423=0,0,CHOOSE(Z423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(AA423=0,0,CHOOSE(AA423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(AB423=0,0,CHOOSE(AB423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(AC423=0,0,CHOOSE(AC423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(AD423=0,0,CHOOSE(AD423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0},{"$f":"IF(AE423=0,0,CHOOSE(AE423,D428,E428,F428,G428,H428,I428,J428,K428,L428,M428,N428,O428,P428,Q428,R428,S428,T428,U428,V428,W428,X428,Y428,Z428,AA428,AB428,AC428,AD428,AE428))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A412&\"\"","v":"Output PC3"},null,null,{"$f":"D$7","v":2024},{"$f":"D426+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F90","v":0},{"$f":"Ext_Debt_Data!G90","v":0},{"$f":"Ext_Debt_Data!H90","v":0},{"$f":"Ext_Debt_Data!I90","v":0},{"$f":"Ext_Debt_Data!J90","v":0},{"$f":"Ext_Debt_Data!K90","v":0},{"$f":"Ext_Debt_Data!L90","v":0},{"$f":"Ext_Debt_Data!M90","v":0},{"$f":"Ext_Debt_Data!N90","v":0},{"$f":"Ext_Debt_Data!O90","v":0},{"$f":"Ext_Debt_Data!P90","v":0},{"$f":"Ext_Debt_Data!Q90","v":0},{"$f":"Ext_Debt_Data!R90","v":0},{"$f":"Ext_Debt_Data!S90","v":0},{"$f":"Ext_Debt_Data!T90","v":0},{"$f":"Ext_Debt_Data!U90","v":0},{"$f":"Ext_Debt_Data!V90","v":0},{"$f":"Ext_Debt_Data!W90","v":0},{"$f":"Ext_Debt_Data!X90","v":0},{"$f":"Ext_Debt_Data!Y90","v":0},{"$f":"Ext_Debt_Data!Z90","v":0},{"$f":"Ext_Debt_Data!AA90","v":0},{"$f":"Ext_Debt_Data!AB90","v":0},{"$f":"Ext_Debt_Data!AC90","v":0},{"$f":"Ext_Debt_Data!AD90","v":0},{"$f":"Ext_Debt_Data!AE90","v":0},{"$f":"Ext_Debt_Data!AF90","v":0},{"$f":"Ext_Debt_Data!AG90","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D427","v":0},{"$f":"SUM(D427:E427)","v":0},{"$f":"SUM(D427:F427)","v":0},{"$f":"SUM(D427:G427)","v":0},{"$f":"SUM(D427:H427)","v":0},{"$f":"SUM(D427:I427)","v":0},{"$f":"SUM(D427:J427)","v":0},{"$f":"SUM(D427:K427)","v":0},{"$f":"SUM(D427:L427)","v":0},{"$f":"SUM(D427:M427)","v":0},{"$f":"SUM(D427:N427)","v":0},{"$f":"SUM(D427:O427)","v":0},{"$f":"SUM(D427:P427)","v":0},{"$f":"SUM(D427:Q427)","v":0},{"$f":"SUM(D427:R427)","v":0},{"$f":"SUM(D427:S427)","v":0},{"$f":"SUM(D427:T427)","v":0},{"$f":"SUM(D427:U427)","v":0},{"$f":"SUM(D427:V427)","v":0},{"$f":"SUM(D427:W427)","v":0},{"$f":"SUM(D427:X427)","v":0},{"$f":"SUM(D427:Y427)","v":0},{"$f":"SUM(D427:Z427)","v":0},{"$f":"SUM(D427:AA427)","v":0},{"$f":"SUM(D427:AB427)","v":0},{"$f":"SUM(D427:AC427)","v":0},{"$f":"SUM(D427:AD427)","v":0},{"$f":"SUM(D427:AE427)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D427-D433","v":{"$error":"#DIV/0!"}},{"$f":"D429+E427-E433","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C419,\"#\")&\"   \"&TEXT(A412,\"#\")","v":"PV of debt   PC3"},{"$f":"IF($B415>=$B416,D427,D427*D419/100)","v":0},{"$f":"IF($B415>=$B416,D430-E433+E427,D430*(1+$B416)-E431+E427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,E430-F433+F427,E430*(1+$B416)-F431+F427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,F430-G433+G427,F430*(1+$B416)-G431+G427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,G430-H433+H427,G430*(1+$B416)-H431+H427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,H430-I433+I427,H430*(1+$B416)-I431+I427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,I430-J433+J427,I430*(1+$B416)-J431+J427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,J430-K433+K427,J430*(1+$B416)-K431+K427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,K430-L433+L427,K430*(1+$B416)-L431+L427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,L430-M433+M427,L430*(1+$B416)-M431+M427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,M430-N433+N427,M430*(1+$B416)-N431+N427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,N430-O433+O427,N430*(1+$B416)-O431+O427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,O430-P433+P427,O430*(1+$B416)-P431+P427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,P430-Q433+Q427,P430*(1+$B416)-Q431+Q427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,Q430-R433+R427,Q430*(1+$B416)-R431+R427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,R430-S433+S427,R430*(1+$B416)-S431+S427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,S430-T433+T427,S430*(1+$B416)-T431+T427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,T430-U433+U427,T430*(1+$B416)-U431+U427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,U430-V433+V427,U430*(1+$B416)-V431+V427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,V430-W433+W427,V430*(1+$B416)-W431+W427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,W430-X433+X427,W430*(1+$B416)-X431+X427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,X430-Y433+Y427,X430*(1+$B416)-Y431+Y427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,Y430-Z433+Z427,Y430*(1+$B416)-Z431+Z427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,Z430-AA433+AA427,Z430*(1+$B416)-AA431+AA427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,AA430-AB433+AB427,AA430*(1+$B416)-AB431+AB427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,AB430-AC433+AC427,AB430*(1+$B416)-AC431+AC427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,AC430-AD433+AD427,AC430*(1+$B416)-AD431+AD427*$D419/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B415>=$B416,AD430-AE433+AE427,AD430*(1+$B416)-AE431+AE427*$D419/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D432+D433","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B415*D429","v":{"$error":"#DIV/0!"}},{"$f":"$B415*E429","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D422-D424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(E422-E424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(F422-F424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(G422-G424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(H422-H424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(I422-I424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(J422-J424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(K422-K424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(L422-L424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(M422-M424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(N422-N424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(O422-O424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(P422-P424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(Q422-Q424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(R422-R424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(S422-S424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(T422-T424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(U422-U424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(V422-V424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(W422-W424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(X422-X424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(Y422-Y424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(Z422-Z424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(AA422-AA424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(AB422-AB424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(AC422-AC424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(AD422-AD424)/(B414-B413)","v":{"$error":"#DIV/0!"}},{"$f":"(AE422-AE424)/(B414-B413)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B29","v":"PC4"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A438&\"\"","v":"Grace PC4"},{"$f":"'Input 4 - External Financing'!G29","v":0},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A438&\"\"","v":"Maturity PC4"},{"$f":"'Input 4 - External Financing'!H29","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A438&\"\"","v":"Interest PC4"},{"$f":"'Input 4 - External Financing'!F29","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D440-D442","v":100},{"$f":"D441-E442","v":100},{"$f":"E441-F442","v":100},{"$f":"F441-G442","v":100},{"$f":"G441-H442","v":100},{"$f":"H441-I442","v":100},{"$f":"I441-J442","v":100},{"$f":"J441-K442","v":100},{"$f":"K441-L442","v":100},{"$f":"L441-M442","v":100},{"$f":"M441-N442","v":100},{"$f":"N441-O442","v":100},{"$f":"O441-P442","v":100},{"$f":"P441-Q442","v":100},{"$f":"Q441-R442","v":100},{"$f":"R441-S442","v":100},{"$f":"S441-T442","v":100},{"$f":"T441-U442","v":100},{"$f":"U441-V442","v":100},{"$f":"V441-W442","v":100},{"$f":"W441-X442","v":100},{"$f":"X441-Y442","v":100},{"$f":"Y441-Z442","v":100},{"$f":"Z441-AA442","v":100},{"$f":"AA441-AB442","v":100},{"$f":"AB441-AC442","v":100},{"$f":"AC441-AD442","v":100},{"$f":"AD441-AE442","v":100},{"$f":"AE441-AF442","v":100},{"$f":"AF441-AG442","v":100},{"$f":"AG441-AH442","v":100},{"$f":"AH441-AI442","v":100},{"$f":"AI441-AJ442","v":100},{"$f":"AJ441-AK442","v":100},{"$f":"AK441-AL442","v":100},{"$f":"AL441-AM442","v":100},{"$f":"AM441-AN442","v":100},{"$f":"AN441-AO442","v":100},{"$f":"AO441-AP442","v":100},{"$f":"AP441-AQ442","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A438&\"\"","v":"Discount PC4"},{"$f":"'Input 4 - External Financing'!E29","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D438-D438-1<B439,0,IF(D438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(E438-D438-1<B439,0,IF(E438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(F438-D438-1<B439,0,IF(F438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(G438-D438-1<B439,0,IF(G438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(H438-D438-1<B439,0,IF(H438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(I438-D438-1<B439,0,IF(I438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(J438-D438-1<B439,0,IF(J438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(K438-D438-1<B439,0,IF(K438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(L438-D438-1<B439,0,IF(L438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(M438-D438-1<B439,0,IF(M438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(N438-D438-1<B439,0,IF(N438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(O438-D438-1<B439,0,IF(O438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(P438-D438-1<B439,0,IF(P438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(Q438-D438-1<B439,0,IF(Q438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(R438-D438-1<B439,0,IF(R438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(S438-D438-1<B439,0,IF(S438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(T438-D438-1<B439,0,IF(T438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(U438-D438-1<B439,0,IF(U438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(V438-D438-1<B439,0,IF(V438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(W438-D438-1<B439,0,IF(W438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(X438-D438-1<B439,0,IF(X438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(Y438-D438-1<B439,0,IF(Y438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(Z438-D438-1<B439,0,IF(Z438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AA438-D438-1<B439,0,IF(AA438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AB438-D438-1<B439,0,IF(AB438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AC438-D438-1<B439,0,IF(AC438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AD438-D438-1<B439,0,IF(AD438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AE438-D438-1<B439,0,IF(AE438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AF438-D438-1<B439,0,IF(AF438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AG438-D438-1<B439,0,IF(AG438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AH438-D438-1<B439,0,IF(AH438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AI438-D438-1<B439,0,IF(AI438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AJ438-D438-1<B439,0,IF(AJ438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AK438-D438-1<B439,0,IF(AK438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AL438-D438-1<B439,0,IF(AL438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AM438-D438-1<B439,0,IF(AM438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AN438-D438-1<B439,0,IF(AN438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AO438-D438-1<B439,0,IF(AO438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AP438-D438-1<B439,0,IF(AP438-D438-1<B440,D440/(B440-B439),0))","v":0},{"$f":"IF(AQ438-D438-1<B439,0,IF(AQ438-D438-1<B440,D440/(B440-B439),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B441*D441","v":0},{"$f":"$B441*E441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D442+D443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B441>=$B442, D441, NPV($B442,E444:$BD444))","v":0},{"$f":"IF($B441>=$B442, E441, NPV($B442,F444:$BD444))","v":0},{"$f":"IF($B441>=$B442, F441, NPV($B442,G444:$BD444))","v":0},{"$f":"IF($B441>=$B442, G441, NPV($B442,H444:$BD444))","v":0},{"$f":"IF($B441>=$B442, H441, NPV($B442,I444:$BD444))","v":0},{"$f":"IF($B441>=$B442, I441, NPV($B442,J444:$BD444))","v":0},{"$f":"IF($B441>=$B442, J441, NPV($B442,K444:$BD444))","v":0},{"$f":"IF($B441>=$B442, K441, NPV($B442,L444:$BD444))","v":0},{"$f":"IF($B441>=$B442, L441, NPV($B442,M444:$BD444))","v":0},{"$f":"IF($B441>=$B442, M441, NPV($B442,N444:$BD444))","v":0},{"$f":"IF($B441>=$B442, N441, NPV($B442,O444:$BD444))","v":0},{"$f":"IF($B441>=$B442, O441, NPV($B442,P444:$BD444))","v":0},{"$f":"IF($B441>=$B442, P441, NPV($B442,Q444:$BD444))","v":0},{"$f":"IF($B441>=$B442, Q441, NPV($B442,R444:$BD444))","v":0},{"$f":"IF($B441>=$B442, R441, NPV($B442,S444:$BD444))","v":0},{"$f":"IF($B441>=$B442, S441, NPV($B442,T444:$BD444))","v":0},{"$f":"IF($B441>=$B442, T441, NPV($B442,U444:$BD444))","v":0},{"$f":"IF($B441>=$B442, U441, NPV($B442,V444:$BD444))","v":0},{"$f":"IF($B441>=$B442, V441, NPV($B442,W444:$BD444))","v":0},{"$f":"IF($B441>=$B442, W441, NPV($B442,X444:$BD444))","v":0},{"$f":"IF($B441>=$B442, X441, NPV($B442,Y444:$BD444))","v":0},{"$f":"IF($B441>=$B442, Y441, NPV($B442,Z444:$BD444))","v":0},{"$f":"IF($B441>=$B442, Z441, NPV($B442,AA444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AA441, NPV($B442,AB444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AB441, NPV($B442,AC444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AC441, NPV($B442,AD444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AD441, NPV($B442,AE444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AE441, NPV($B442,AF444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AF441, NPV($B442,AG444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AG441, NPV($B442,AH444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AH441, NPV($B442,AI444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AI441, NPV($B442,AJ444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AJ441, NPV($B442,AK444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AK441, NPV($B442,AL444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AL441, NPV($B442,AM444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AM441, NPV($B442,AN444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AN441, NPV($B442,AO444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AO441, NPV($B442,AP444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AP441, NPV($B442,AQ444:$BD444))","v":0},{"$f":"IF($B441>=$B442, AQ441, NPV($B442,AR444:$BD444))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D445=0,0,(1-D445/D441)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D438-$B439>0,D438-$B439,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D447=0,0,CHOOSE(D447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(E447=0,0,CHOOSE(E447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(F447=0,0,CHOOSE(F447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(G447=0,0,CHOOSE(G447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(H447=0,0,CHOOSE(H447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(I447=0,0,CHOOSE(I447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(J447=0,0,CHOOSE(J447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(K447=0,0,CHOOSE(K447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(L447=0,0,CHOOSE(L447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(M447=0,0,CHOOSE(M447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(N447=0,0,CHOOSE(N447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(O447=0,0,CHOOSE(O447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(P447=0,0,CHOOSE(P447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(Q447=0,0,CHOOSE(Q447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(R447=0,0,CHOOSE(R447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(S447=0,0,CHOOSE(S447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(T447=0,0,CHOOSE(T447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(U447=0,0,CHOOSE(U447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(V447=0,0,CHOOSE(V447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(W447=0,0,CHOOSE(W447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(X447=0,0,CHOOSE(X447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(Y447=0,0,CHOOSE(Y447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(Z447=0,0,CHOOSE(Z447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(AA447=0,0,CHOOSE(AA447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(AB447=0,0,CHOOSE(AB447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(AC447=0,0,CHOOSE(AC447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(AD447=0,0,CHOOSE(AD447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0},{"$f":"IF(AE447=0,0,CHOOSE(AE447,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454,AF454))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D438-$B440>0,D438-$B440,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D449=0,0,CHOOSE(D449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(E449=0,0,CHOOSE(E449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(F449=0,0,CHOOSE(F449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(G449=0,0,CHOOSE(G449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(H449=0,0,CHOOSE(H449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(I449=0,0,CHOOSE(I449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(J449=0,0,CHOOSE(J449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(K449=0,0,CHOOSE(K449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(L449=0,0,CHOOSE(L449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(M449=0,0,CHOOSE(M449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(N449=0,0,CHOOSE(N449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(O449=0,0,CHOOSE(O449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(P449=0,0,CHOOSE(P449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(Q449=0,0,CHOOSE(Q449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(R449=0,0,CHOOSE(R449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(S449=0,0,CHOOSE(S449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(T449=0,0,CHOOSE(T449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(U449=0,0,CHOOSE(U449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(V449=0,0,CHOOSE(V449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(W449=0,0,CHOOSE(W449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(X449=0,0,CHOOSE(X449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(Y449=0,0,CHOOSE(Y449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(Z449=0,0,CHOOSE(Z449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(AA449=0,0,CHOOSE(AA449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(AB449=0,0,CHOOSE(AB449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(AC449=0,0,CHOOSE(AC449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(AD449=0,0,CHOOSE(AD449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0},{"$f":"IF(AE449=0,0,CHOOSE(AE449,D454,E454,F454,G454,H454,I454,J454,K454,L454,M454,N454,O454,P454,Q454,R454,S454,T454,U454,V454,W454,X454,Y454,Z454,AA454,AB454,AC454,AD454,AE454))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A438&\"\"","v":"Output PC4"},null,null,{"$f":"D$7","v":2024},{"$f":"D452+1","v":2025},{"$f":"E452+1","v":2026},{"$f":"F452+1","v":2027},{"$f":"G452+1","v":2028},{"$f":"H452+1","v":2029},{"$f":"I452+1","v":2030},{"$f":"J452+1","v":2031},{"$f":"K452+1","v":2032},{"$f":"L452+1","v":2033},{"$f":"M452+1","v":2034},{"$f":"N452+1","v":2035},{"$f":"O452+1","v":2036},{"$f":"P452+1","v":2037},{"$f":"Q452+1","v":2038},{"$f":"R452+1","v":2039},{"$f":"S452+1","v":2040},{"$f":"T452+1","v":2041},{"$f":"U452+1","v":2042},{"$f":"V452+1","v":2043},{"$f":"W452+1","v":2044},{"$f":"X452+1","v":2045},{"$f":"Y452+1","v":2046},{"$f":"Z452+1","v":2047},{"$f":"AA452+1","v":2048},{"$f":"AB452+1","v":2049},{"$f":"AC452+1","v":2050},{"$f":"AD452+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F91","v":0},{"$f":"Ext_Debt_Data!G91","v":0},{"$f":"Ext_Debt_Data!H91","v":0},{"$f":"Ext_Debt_Data!I91","v":0},{"$f":"Ext_Debt_Data!J91","v":0},{"$f":"Ext_Debt_Data!K91","v":0},{"$f":"Ext_Debt_Data!L91","v":0},{"$f":"Ext_Debt_Data!M91","v":0},{"$f":"Ext_Debt_Data!N91","v":0},{"$f":"Ext_Debt_Data!O91","v":0},{"$f":"Ext_Debt_Data!P91","v":0},{"$f":"Ext_Debt_Data!Q91","v":0},{"$f":"Ext_Debt_Data!R91","v":0},{"$f":"Ext_Debt_Data!S91","v":0},{"$f":"Ext_Debt_Data!T91","v":0},{"$f":"Ext_Debt_Data!U91","v":0},{"$f":"Ext_Debt_Data!V91","v":0},{"$f":"Ext_Debt_Data!W91","v":0},{"$f":"Ext_Debt_Data!X91","v":0},{"$f":"Ext_Debt_Data!Y91","v":0},{"$f":"Ext_Debt_Data!Z91","v":0},{"$f":"Ext_Debt_Data!AA91","v":0},{"$f":"Ext_Debt_Data!AB91","v":0},{"$f":"Ext_Debt_Data!AC91","v":0},{"$f":"Ext_Debt_Data!AD91","v":0},{"$f":"Ext_Debt_Data!AE91","v":0},{"$f":"Ext_Debt_Data!AF91","v":0},{"$f":"Ext_Debt_Data!AG91","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D453","v":0},{"$f":"SUM(D453:E453)","v":0},{"$f":"SUM(D453:F453)","v":0},{"$f":"SUM(D453:G453)","v":0},{"$f":"SUM(D453:H453)","v":0},{"$f":"SUM(D453:I453)","v":0},{"$f":"SUM(D453:J453)","v":0},{"$f":"SUM(D453:K453)","v":0},{"$f":"SUM(D453:L453)","v":0},{"$f":"SUM(D453:M453)","v":0},{"$f":"SUM(D453:N453)","v":0},{"$f":"SUM(D453:O453)","v":0},{"$f":"SUM(D453:P453)","v":0},{"$f":"SUM(D453:Q453)","v":0},{"$f":"SUM(D453:R453)","v":0},{"$f":"SUM(D453:S453)","v":0},{"$f":"SUM(D453:T453)","v":0},{"$f":"SUM(D453:U453)","v":0},{"$f":"SUM(D453:V453)","v":0},{"$f":"SUM(D453:W453)","v":0},{"$f":"SUM(D453:X453)","v":0},{"$f":"SUM(D453:Y453)","v":0},{"$f":"SUM(D453:Z453)","v":0},{"$f":"SUM(D453:AA453)","v":0},{"$f":"SUM(D453:AB453)","v":0},{"$f":"SUM(D453:AC453)","v":0},{"$f":"SUM(D453:AD453)","v":0},{"$f":"SUM(D453:AE453)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D453-D459","v":{"$error":"#DIV/0!"}},{"$f":"D455+E453-E459","v":{"$error":"#DIV/0!"}},{"$f":"E455+F453-F459","v":{"$error":"#DIV/0!"}},{"$f":"F455+G453-G459","v":{"$error":"#DIV/0!"}},{"$f":"G455+H453-H459","v":{"$error":"#DIV/0!"}},{"$f":"H455+I453-I459","v":{"$error":"#DIV/0!"}},{"$f":"I455+J453-J459","v":{"$error":"#DIV/0!"}},{"$f":"J455+K453-K459","v":{"$error":"#DIV/0!"}},{"$f":"K455+L453-L459","v":{"$error":"#DIV/0!"}},{"$f":"L455+M453-M459","v":{"$error":"#DIV/0!"}},{"$f":"M455+N453-N459","v":{"$error":"#DIV/0!"}},{"$f":"N455+O453-O459","v":{"$error":"#DIV/0!"}},{"$f":"O455+P453-P459","v":{"$error":"#DIV/0!"}},{"$f":"P455+Q453-Q459","v":{"$error":"#DIV/0!"}},{"$f":"Q455+R453-R459","v":{"$error":"#DIV/0!"}},{"$f":"R455+S453-S459","v":{"$error":"#DIV/0!"}},{"$f":"S455+T453-T459","v":{"$error":"#DIV/0!"}},{"$f":"T455+U453-U459","v":{"$error":"#DIV/0!"}},{"$f":"U455+V453-V459","v":{"$error":"#DIV/0!"}},{"$f":"V455+W453-W459","v":{"$error":"#DIV/0!"}},{"$f":"W455+X453-X459","v":{"$error":"#DIV/0!"}},{"$f":"X455+Y453-Y459","v":{"$error":"#DIV/0!"}},{"$f":"Y455+Z453-Z459","v":{"$error":"#DIV/0!"}},{"$f":"Z455+AA453-AA459","v":{"$error":"#DIV/0!"}},{"$f":"AA455+AB453-AB459","v":{"$error":"#DIV/0!"}},{"$f":"AB455+AC453-AC459","v":{"$error":"#DIV/0!"}},{"$f":"AC455+AD453-AD459","v":{"$error":"#DIV/0!"}},{"$f":"AD455+AE453-AE459","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C445,\"#\")&\"   \"&TEXT(A438,\"#\")","v":"PV of debt   PC4"},{"$f":"IF($B441>=$B442,D453,D453*D445/100)","v":0},{"$f":"IF($B441>=$B442,D456-E459+E453,D456*(1+$B442)-E457+E453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,E456-F459+F453,E456*(1+$B442)-F457+F453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,F456-G459+G453,F456*(1+$B442)-G457+G453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,G456-H459+H453,G456*(1+$B442)-H457+H453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,H456-I459+I453,H456*(1+$B442)-I457+I453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,I456-J459+J453,I456*(1+$B442)-J457+J453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,J456-K459+K453,J456*(1+$B442)-K457+K453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,K456-L459+L453,K456*(1+$B442)-L457+L453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,L456-M459+M453,L456*(1+$B442)-M457+M453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,M456-N459+N453,M456*(1+$B442)-N457+N453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,N456-O459+O453,N456*(1+$B442)-O457+O453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,O456-P459+P453,O456*(1+$B442)-P457+P453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,P456-Q459+Q453,P456*(1+$B442)-Q457+Q453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,Q456-R459+R453,Q456*(1+$B442)-R457+R453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,R456-S459+S453,R456*(1+$B442)-S457+S453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,S456-T459+T453,S456*(1+$B442)-T457+T453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,T456-U459+U453,T456*(1+$B442)-U457+U453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,U456-V459+V453,U456*(1+$B442)-V457+V453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,V456-W459+W453,V456*(1+$B442)-W457+W453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,W456-X459+X453,W456*(1+$B442)-X457+X453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,X456-Y459+Y453,X456*(1+$B442)-Y457+Y453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,Y456-Z459+Z453,Y456*(1+$B442)-Z457+Z453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,Z456-AA459+AA453,Z456*(1+$B442)-AA457+AA453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,AA456-AB459+AB453,AA456*(1+$B442)-AB457+AB453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,AB456-AC459+AC453,AB456*(1+$B442)-AC457+AC453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,AC456-AD459+AD453,AC456*(1+$B442)-AD457+AD453*$D445/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B441>=$B442,AD456-AE459+AE453,AD456*(1+$B442)-AE457+AE453*$D445/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D458+D459","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B441*D455","v":{"$error":"#DIV/0!"}},{"$f":"$B441*E455","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D448-D450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(E448-E450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(F448-F450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(G448-G450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(H448-H450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(I448-I450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(J448-J450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(K448-K450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(L448-L450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(M448-M450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(N448-N450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(O448-O450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(P448-P450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(Q448-Q450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(R448-R450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(S448-S450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(T448-T450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(U448-U450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(V448-V450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(W448-W450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(X448-X450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(Y448-Y450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(Z448-Z450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(AA448-AA450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(AB448-AB450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(AC448-AC450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(AD448-AD450)/(B440-B439)","v":{"$error":"#DIV/0!"}},{"$f":"(AE448-AE450)/(B440-B439)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B30","v":"PC5"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A464&\"\"","v":"Grace PC5"},{"$f":"'Input 4 - External Financing'!G30","v":0},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A464&\"\"","v":"Maturity PC5"},{"$f":"'Input 4 - External Financing'!H30","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A464&\"\"","v":"Interest PC5"},{"$f":"'Input 4 - External Financing'!F30","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D466-D468","v":100},{"$f":"D467-E468","v":100},{"$f":"E467-F468","v":100},{"$f":"F467-G468","v":100},{"$f":"G467-H468","v":100},{"$f":"H467-I468","v":100},{"$f":"I467-J468","v":100},{"$f":"J467-K468","v":100},{"$f":"K467-L468","v":100},{"$f":"L467-M468","v":100},{"$f":"M467-N468","v":100},{"$f":"N467-O468","v":100},{"$f":"O467-P468","v":100},{"$f":"P467-Q468","v":100},{"$f":"Q467-R468","v":100},{"$f":"R467-S468","v":100},{"$f":"S467-T468","v":100},{"$f":"T467-U468","v":100},{"$f":"U467-V468","v":100},{"$f":"V467-W468","v":100},{"$f":"W467-X468","v":100},{"$f":"X467-Y468","v":100},{"$f":"Y467-Z468","v":100},{"$f":"Z467-AA468","v":100},{"$f":"AA467-AB468","v":100},{"$f":"AB467-AC468","v":100},{"$f":"AC467-AD468","v":100},{"$f":"AD467-AE468","v":100},{"$f":"AE467-AF468","v":100},{"$f":"AF467-AG468","v":100},{"$f":"AG467-AH468","v":100},{"$f":"AH467-AI468","v":100},{"$f":"AI467-AJ468","v":100},{"$f":"AJ467-AK468","v":100},{"$f":"AK467-AL468","v":100},{"$f":"AL467-AM468","v":100},{"$f":"AM467-AN468","v":100},{"$f":"AN467-AO468","v":100},{"$f":"AO467-AP468","v":100},{"$f":"AP467-AQ468","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A464&\"\"","v":"Discount PC5"},{"$f":"'Input 4 - External Financing'!E30","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D464-D464-1<B465,0,IF(D464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(E464-D464-1<B465,0,IF(E464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(F464-D464-1<B465,0,IF(F464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(G464-D464-1<B465,0,IF(G464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(H464-D464-1<B465,0,IF(H464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(I464-D464-1<B465,0,IF(I464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(J464-D464-1<B465,0,IF(J464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(K464-D464-1<B465,0,IF(K464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(L464-D464-1<B465,0,IF(L464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(M464-D464-1<B465,0,IF(M464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(N464-D464-1<B465,0,IF(N464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(O464-D464-1<B465,0,IF(O464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(P464-D464-1<B465,0,IF(P464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(Q464-D464-1<B465,0,IF(Q464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(R464-D464-1<B465,0,IF(R464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(S464-D464-1<B465,0,IF(S464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(T464-D464-1<B465,0,IF(T464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(U464-D464-1<B465,0,IF(U464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(V464-D464-1<B465,0,IF(V464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(W464-D464-1<B465,0,IF(W464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(X464-D464-1<B465,0,IF(X464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(Y464-D464-1<B465,0,IF(Y464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(Z464-D464-1<B465,0,IF(Z464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AA464-D464-1<B465,0,IF(AA464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AB464-D464-1<B465,0,IF(AB464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AC464-D464-1<B465,0,IF(AC464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AD464-D464-1<B465,0,IF(AD464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AE464-D464-1<B465,0,IF(AE464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AF464-D464-1<B465,0,IF(AF464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AG464-D464-1<B465,0,IF(AG464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AH464-D464-1<B465,0,IF(AH464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AI464-D464-1<B465,0,IF(AI464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AJ464-D464-1<B465,0,IF(AJ464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AK464-D464-1<B465,0,IF(AK464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AL464-D464-1<B465,0,IF(AL464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AM464-D464-1<B465,0,IF(AM464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AN464-D464-1<B465,0,IF(AN464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AO464-D464-1<B465,0,IF(AO464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AP464-D464-1<B465,0,IF(AP464-D464-1<B466,D466/(B466-B465),0))","v":0},{"$f":"IF(AQ464-D464-1<B465,0,IF(AQ464-D464-1<B466,D466/(B466-B465),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B467*D467","v":0},{"$f":"$B467*E467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D468+D469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B467>=$B468, D467, NPV($B468,E470:$BD470))","v":0},{"$f":"IF($B467>=$B468, E467, NPV($B468,F470:$BD470))","v":0},{"$f":"IF($B467>=$B468, F467, NPV($B468,G470:$BD470))","v":0},{"$f":"IF($B467>=$B468, G467, NPV($B468,H470:$BD470))","v":0},{"$f":"IF($B467>=$B468, H467, NPV($B468,I470:$BD470))","v":0},{"$f":"IF($B467>=$B468, I467, NPV($B468,J470:$BD470))","v":0},{"$f":"IF($B467>=$B468, J467, NPV($B468,K470:$BD470))","v":0},{"$f":"IF($B467>=$B468, K467, NPV($B468,L470:$BD470))","v":0},{"$f":"IF($B467>=$B468, L467, NPV($B468,M470:$BD470))","v":0},{"$f":"IF($B467>=$B468, M467, NPV($B468,N470:$BD470))","v":0},{"$f":"IF($B467>=$B468, N467, NPV($B468,O470:$BD470))","v":0},{"$f":"IF($B467>=$B468, O467, NPV($B468,P470:$BD470))","v":0},{"$f":"IF($B467>=$B468, P467, NPV($B468,Q470:$BD470))","v":0},{"$f":"IF($B467>=$B468, Q467, NPV($B468,R470:$BD470))","v":0},{"$f":"IF($B467>=$B468, R467, NPV($B468,S470:$BD470))","v":0},{"$f":"IF($B467>=$B468, S467, NPV($B468,T470:$BD470))","v":0},{"$f":"IF($B467>=$B468, T467, NPV($B468,U470:$BD470))","v":0},{"$f":"IF($B467>=$B468, U467, NPV($B468,V470:$BD470))","v":0},{"$f":"IF($B467>=$B468, V467, NPV($B468,W470:$BD470))","v":0},{"$f":"IF($B467>=$B468, W467, NPV($B468,X470:$BD470))","v":0},{"$f":"IF($B467>=$B468, X467, NPV($B468,Y470:$BD470))","v":0},{"$f":"IF($B467>=$B468, Y467, NPV($B468,Z470:$BD470))","v":0},{"$f":"IF($B467>=$B468, Z467, NPV($B468,AA470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AA467, NPV($B468,AB470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AB467, NPV($B468,AC470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AC467, NPV($B468,AD470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AD467, NPV($B468,AE470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AE467, NPV($B468,AF470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AF467, NPV($B468,AG470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AG467, NPV($B468,AH470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AH467, NPV($B468,AI470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AI467, NPV($B468,AJ470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AJ467, NPV($B468,AK470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AK467, NPV($B468,AL470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AL467, NPV($B468,AM470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AM467, NPV($B468,AN470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AN467, NPV($B468,AO470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AO467, NPV($B468,AP470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AP467, NPV($B468,AQ470:$BD470))","v":0},{"$f":"IF($B467>=$B468, AQ467, NPV($B468,AR470:$BD470))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D471=0,0,(1-D471/D467)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D464-$B465>0,D464-$B465,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D473=0,0,CHOOSE(D473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(E473=0,0,CHOOSE(E473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(F473=0,0,CHOOSE(F473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(G473=0,0,CHOOSE(G473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(H473=0,0,CHOOSE(H473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(I473=0,0,CHOOSE(I473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(J473=0,0,CHOOSE(J473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(K473=0,0,CHOOSE(K473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(L473=0,0,CHOOSE(L473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(M473=0,0,CHOOSE(M473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(N473=0,0,CHOOSE(N473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(O473=0,0,CHOOSE(O473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(P473=0,0,CHOOSE(P473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(Q473=0,0,CHOOSE(Q473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(R473=0,0,CHOOSE(R473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(S473=0,0,CHOOSE(S473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(T473=0,0,CHOOSE(T473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(U473=0,0,CHOOSE(U473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(V473=0,0,CHOOSE(V473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(W473=0,0,CHOOSE(W473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(X473=0,0,CHOOSE(X473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(Y473=0,0,CHOOSE(Y473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(Z473=0,0,CHOOSE(Z473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(AA473=0,0,CHOOSE(AA473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(AB473=0,0,CHOOSE(AB473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(AC473=0,0,CHOOSE(AC473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(AD473=0,0,CHOOSE(AD473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0},{"$f":"IF(AE473=0,0,CHOOSE(AE473,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480,AF480))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D464-$B466>0,D464-$B466,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D475=0,0,CHOOSE(D475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(E475=0,0,CHOOSE(E475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(F475=0,0,CHOOSE(F475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(G475=0,0,CHOOSE(G475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(H475=0,0,CHOOSE(H475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(I475=0,0,CHOOSE(I475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(J475=0,0,CHOOSE(J475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(K475=0,0,CHOOSE(K475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(L475=0,0,CHOOSE(L475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(M475=0,0,CHOOSE(M475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(N475=0,0,CHOOSE(N475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(O475=0,0,CHOOSE(O475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(P475=0,0,CHOOSE(P475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(Q475=0,0,CHOOSE(Q475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(R475=0,0,CHOOSE(R475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(S475=0,0,CHOOSE(S475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(T475=0,0,CHOOSE(T475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(U475=0,0,CHOOSE(U475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(V475=0,0,CHOOSE(V475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(W475=0,0,CHOOSE(W475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(X475=0,0,CHOOSE(X475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(Y475=0,0,CHOOSE(Y475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(Z475=0,0,CHOOSE(Z475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(AA475=0,0,CHOOSE(AA475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(AB475=0,0,CHOOSE(AB475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(AC475=0,0,CHOOSE(AC475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(AD475=0,0,CHOOSE(AD475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0},{"$f":"IF(AE475=0,0,CHOOSE(AE475,D480,E480,F480,G480,H480,I480,J480,K480,L480,M480,N480,O480,P480,Q480,R480,S480,T480,U480,V480,W480,X480,Y480,Z480,AA480,AB480,AC480,AD480,AE480))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A464&\"\"","v":"Output PC5"},null,null,{"$f":"D$7","v":2024},{"$f":"D478+1","v":2025},{"$f":"E478+1","v":2026},{"$f":"F478+1","v":2027},{"$f":"G478+1","v":2028},{"$f":"H478+1","v":2029},{"$f":"I478+1","v":2030},{"$f":"J478+1","v":2031},{"$f":"K478+1","v":2032},{"$f":"L478+1","v":2033},{"$f":"M478+1","v":2034},{"$f":"N478+1","v":2035},{"$f":"O478+1","v":2036},{"$f":"P478+1","v":2037},{"$f":"Q478+1","v":2038},{"$f":"R478+1","v":2039},{"$f":"S478+1","v":2040},{"$f":"T478+1","v":2041},{"$f":"U478+1","v":2042},{"$f":"V478+1","v":2043},{"$f":"W478+1","v":2044},{"$f":"X478+1","v":2045},{"$f":"Y478+1","v":2046},{"$f":"Z478+1","v":2047},{"$f":"AA478+1","v":2048},{"$f":"AB478+1","v":2049},{"$f":"AC478+1","v":2050},{"$f":"AD478+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F92","v":0},{"$f":"Ext_Debt_Data!G92","v":0},{"$f":"Ext_Debt_Data!H92","v":0},{"$f":"Ext_Debt_Data!I92","v":0},{"$f":"Ext_Debt_Data!J92","v":0},{"$f":"Ext_Debt_Data!K92","v":0},{"$f":"Ext_Debt_Data!L92","v":0},{"$f":"Ext_Debt_Data!M92","v":0},{"$f":"Ext_Debt_Data!N92","v":0},{"$f":"Ext_Debt_Data!O92","v":0},{"$f":"Ext_Debt_Data!P92","v":0},{"$f":"Ext_Debt_Data!Q92","v":0},{"$f":"Ext_Debt_Data!R92","v":0},{"$f":"Ext_Debt_Data!S92","v":0},{"$f":"Ext_Debt_Data!T92","v":0},{"$f":"Ext_Debt_Data!U92","v":0},{"$f":"Ext_Debt_Data!V92","v":0},{"$f":"Ext_Debt_Data!W92","v":0},{"$f":"Ext_Debt_Data!X92","v":0},{"$f":"Ext_Debt_Data!Y92","v":0},{"$f":"Ext_Debt_Data!Z92","v":0},{"$f":"Ext_Debt_Data!AA92","v":0},{"$f":"Ext_Debt_Data!AB92","v":0},{"$f":"Ext_Debt_Data!AC92","v":0},{"$f":"Ext_Debt_Data!AD92","v":0},{"$f":"Ext_Debt_Data!AE92","v":0},{"$f":"Ext_Debt_Data!AF92","v":0},{"$f":"Ext_Debt_Data!AG92","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D479","v":0},{"$f":"SUM(D479:E479)","v":0},{"$f":"SUM(D479:F479)","v":0},{"$f":"SUM(D479:G479)","v":0},{"$f":"SUM(D479:H479)","v":0},{"$f":"SUM(D479:I479)","v":0},{"$f":"SUM(D479:J479)","v":0},{"$f":"SUM(D479:K479)","v":0},{"$f":"SUM(D479:L479)","v":0},{"$f":"SUM(D479:M479)","v":0},{"$f":"SUM(D479:N479)","v":0},{"$f":"SUM(D479:O479)","v":0},{"$f":"SUM(D479:P479)","v":0},{"$f":"SUM(D479:Q479)","v":0},{"$f":"SUM(D479:R479)","v":0},{"$f":"SUM(D479:S479)","v":0},{"$f":"SUM(D479:T479)","v":0},{"$f":"SUM(D479:U479)","v":0},{"$f":"SUM(D479:V479)","v":0},{"$f":"SUM(D479:W479)","v":0},{"$f":"SUM(D479:X479)","v":0},{"$f":"SUM(D479:Y479)","v":0},{"$f":"SUM(D479:Z479)","v":0},{"$f":"SUM(D479:AA479)","v":0},{"$f":"SUM(D479:AB479)","v":0},{"$f":"SUM(D479:AC479)","v":0},{"$f":"SUM(D479:AD479)","v":0},{"$f":"SUM(D479:AE479)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D479-D485","v":{"$error":"#DIV/0!"}},{"$f":"D481+E479-E485","v":{"$error":"#DIV/0!"}},{"$f":"E481+F479-F485","v":{"$error":"#DIV/0!"}},{"$f":"F481+G479-G485","v":{"$error":"#DIV/0!"}},{"$f":"G481+H479-H485","v":{"$error":"#DIV/0!"}},{"$f":"H481+I479-I485","v":{"$error":"#DIV/0!"}},{"$f":"I481+J479-J485","v":{"$error":"#DIV/0!"}},{"$f":"J481+K479-K485","v":{"$error":"#DIV/0!"}},{"$f":"K481+L479-L485","v":{"$error":"#DIV/0!"}},{"$f":"L481+M479-M485","v":{"$error":"#DIV/0!"}},{"$f":"M481+N479-N485","v":{"$error":"#DIV/0!"}},{"$f":"N481+O479-O485","v":{"$error":"#DIV/0!"}},{"$f":"O481+P479-P485","v":{"$error":"#DIV/0!"}},{"$f":"P481+Q479-Q485","v":{"$error":"#DIV/0!"}},{"$f":"Q481+R479-R485","v":{"$error":"#DIV/0!"}},{"$f":"R481+S479-S485","v":{"$error":"#DIV/0!"}},{"$f":"S481+T479-T485","v":{"$error":"#DIV/0!"}},{"$f":"T481+U479-U485","v":{"$error":"#DIV/0!"}},{"$f":"U481+V479-V485","v":{"$error":"#DIV/0!"}},{"$f":"V481+W479-W485","v":{"$error":"#DIV/0!"}},{"$f":"W481+X479-X485","v":{"$error":"#DIV/0!"}},{"$f":"X481+Y479-Y485","v":{"$error":"#DIV/0!"}},{"$f":"Y481+Z479-Z485","v":{"$error":"#DIV/0!"}},{"$f":"Z481+AA479-AA485","v":{"$error":"#DIV/0!"}},{"$f":"AA481+AB479-AB485","v":{"$error":"#DIV/0!"}},{"$f":"AB481+AC479-AC485","v":{"$error":"#DIV/0!"}},{"$f":"AC481+AD479-AD485","v":{"$error":"#DIV/0!"}},{"$f":"AD481+AE479-AE485","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C471,\"#\")&\"   \"&TEXT(A464,\"#\")","v":"PV of debt   PC5"},{"$f":"IF($B467>=$B468,D479,D479*D471/100)","v":0},{"$f":"IF($B467>=$B468,D482-E485+E479,D482*(1+$B468)-E483+E479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,E482-F485+F479,E482*(1+$B468)-F483+F479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,F482-G485+G479,F482*(1+$B468)-G483+G479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,G482-H485+H479,G482*(1+$B468)-H483+H479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,H482-I485+I479,H482*(1+$B468)-I483+I479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,I482-J485+J479,I482*(1+$B468)-J483+J479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,J482-K485+K479,J482*(1+$B468)-K483+K479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,K482-L485+L479,K482*(1+$B468)-L483+L479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,L482-M485+M479,L482*(1+$B468)-M483+M479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,M482-N485+N479,M482*(1+$B468)-N483+N479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,N482-O485+O479,N482*(1+$B468)-O483+O479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,O482-P485+P479,O482*(1+$B468)-P483+P479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,P482-Q485+Q479,P482*(1+$B468)-Q483+Q479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,Q482-R485+R479,Q482*(1+$B468)-R483+R479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,R482-S485+S479,R482*(1+$B468)-S483+S479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,S482-T485+T479,S482*(1+$B468)-T483+T479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,T482-U485+U479,T482*(1+$B468)-U483+U479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,U482-V485+V479,U482*(1+$B468)-V483+V479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,V482-W485+W479,V482*(1+$B468)-W483+W479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,W482-X485+X479,W482*(1+$B468)-X483+X479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,X482-Y485+Y479,X482*(1+$B468)-Y483+Y479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,Y482-Z485+Z479,Y482*(1+$B468)-Z483+Z479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,Z482-AA485+AA479,Z482*(1+$B468)-AA483+AA479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,AA482-AB485+AB479,AA482*(1+$B468)-AB483+AB479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,AB482-AC485+AC479,AB482*(1+$B468)-AC483+AC479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,AC482-AD485+AD479,AC482*(1+$B468)-AD483+AD479*$D471/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B467>=$B468,AD482-AE485+AE479,AD482*(1+$B468)-AE483+AE479*$D471/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D484+D485","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B467*D481","v":{"$error":"#DIV/0!"}},{"$f":"$B467*E481","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D474-D476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(E474-E476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(F474-F476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(G474-G476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(H474-H476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(I474-I476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(J474-J476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(K474-K476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(L474-L476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(M474-M476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(N474-N476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(O474-O476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(P474-P476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(Q474-Q476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(R474-R476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(S474-S476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(T474-T476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(U474-U476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(V474-V476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(W474-W476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(X474-X476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(Y474-Y476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(Z474-Z476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(AA474-AA476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(AB474-AB476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(AC474-AC476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(AD474-AD476)/(B466-B465)","v":{"$error":"#DIV/0!"}},{"$f":"(AE474-AE476)/(B466-B465)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"Ext_Debt_Data!A29","v":"   Non-Paris Club"}]
[]
[{"$f":"+'Input 4 - External Financing'!B32","v":"Export Import Bank of NPC"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A490&\"\"","v":"Grace Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!G32","v":5},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A490&\"\"","v":"Maturity Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!H32","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A490&\"\"","v":"Interest Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!F32","v":3.1800000000000002E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D492-D494","v":100},{"$f":"D493-E494","v":100},100,100,100,100,90,80,70,60,50,40,30,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A490&\"\"","v":"Discount Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!E32","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D490-D490-1<B491,0,IF(D490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(E490-D490-1<B491,0,IF(E490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(F490-D490-1<B491,0,IF(F490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(G490-D490-1<B491,0,IF(G490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(H490-D490-1<B491,0,IF(H490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(I490-D490-1<B491,0,IF(I490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(J490-D490-1<B491,0,IF(J490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(K490-D490-1<B491,0,IF(K490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(L490-D490-1<B491,0,IF(L490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(M490-D490-1<B491,0,IF(M490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(N490-D490-1<B491,0,IF(N490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(O490-D490-1<B491,0,IF(O490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(P490-D490-1<B491,0,IF(P490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(Q490-D490-1<B491,0,IF(Q490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(R490-D490-1<B491,0,IF(R490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(S490-D490-1<B491,0,IF(S490-D490-1<B492,D492/(B492-B491),0))","v":10},{"$f":"IF(T490-D490-1<B491,0,IF(T490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(U490-D490-1<B491,0,IF(U490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(V490-D490-1<B491,0,IF(V490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(W490-D490-1<B491,0,IF(W490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(X490-D490-1<B491,0,IF(X490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(Y490-D490-1<B491,0,IF(Y490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(Z490-D490-1<B491,0,IF(Z490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AA490-D490-1<B491,0,IF(AA490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AB490-D490-1<B491,0,IF(AB490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AC490-D490-1<B491,0,IF(AC490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AD490-D490-1<B491,0,IF(AD490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AE490-D490-1<B491,0,IF(AE490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AF490-D490-1<B491,0,IF(AF490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AG490-D490-1<B491,0,IF(AG490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AH490-D490-1<B491,0,IF(AH490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AI490-D490-1<B491,0,IF(AI490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AJ490-D490-1<B491,0,IF(AJ490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AK490-D490-1<B491,0,IF(AK490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AL490-D490-1<B491,0,IF(AL490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AM490-D490-1<B491,0,IF(AM490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AN490-D490-1<B491,0,IF(AN490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AO490-D490-1<B491,0,IF(AO490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AP490-D490-1<B491,0,IF(AP490-D490-1<B492,D492/(B492-B491),0))","v":0},{"$f":"IF(AQ490-D490-1<B491,0,IF(AQ490-D490-1<B492,D492/(B492-B491),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B493*D493","v":3.18},{"$f":"$B493*E493","v":3.18},3.18,3.18,3.18,3.18,2.8620000000000001,2.544,2.226,1.9080000000000001,1.59,1.272,0.95400000000000007,0.63600000000000001,0.318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D494+D495","v":0},3.18,3.18,3.18,3.18,3.18,13.18,12.862,12.544,12.225999999999999,11.907999999999999,11.59,11.272,10.954000000000001,10.635999999999999,10.318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B493>=$B494, D493, NPV($B494,E496:$BD496))","v":85.62266017788113},{"$f":"IF($B493>=$B494, E493, NPV($B494,F496:$BD496))","v":86.723793186775211},{"$f":"IF($B493>=$B494, F493, NPV($B494,G496:$BD496))","v":87.879982846113975},{"$f":"IF($B493>=$B494, G493, NPV($B494,H496:$BD496))","v":89.093981988419685},{"$f":"IF($B493>=$B494, H493, NPV($B494,I496:$BD496))","v":90.368681087840656},{"$f":"IF($B493>=$B494, I493, NPV($B494,J496:$BD496))","v":91.707115142232695},{"$f":"IF($B493>=$B494, J493, NPV($B494,K496:$BD496))","v":83.112470899344345},{"$f":"IF($B493>=$B494, K493, NPV($B494,L496:$BD496))","v":74.406094444311549},{"$f":"IF($B493>=$B494, L493, NPV($B494,M496:$BD496))","v":65.582399166527139},{"$f":"IF($B493>=$B494, M493, NPV($B494,N496:$BD496))","v":56.635519124853495},{"$f":"IF($B493>=$B494, N493, NPV($B494,O496:$BD496))","v":47.559295081096181},{"$f":"IF($B493>=$B494, O493, NPV($B494,P496:$BD496))","v":38.347259835150986},{"$f":"IF($B493>=$B494, P493, NPV($B494,Q496:$BD496))","v":28.992622826908541},{"$f":"IF($B493>=$B494, Q493, NPV($B494,R496:$BD496))","v":19.488253968253964},{"$f":"IF($B493>=$B494, R493, NPV($B494,S496:$BD496))","v":9.8266666666666662},{"$f":"IF($B493>=$B494, S493, NPV($B494,T496:$BD496))","v":0},{"$f":"IF($B493>=$B494, T493, NPV($B494,U496:$BD496))","v":0},{"$f":"IF($B493>=$B494, U493, NPV($B494,V496:$BD496))","v":0},{"$f":"IF($B493>=$B494, V493, NPV($B494,W496:$BD496))","v":0},{"$f":"IF($B493>=$B494, W493, NPV($B494,X496:$BD496))","v":0},{"$f":"IF($B493>=$B494, X493, NPV($B494,Y496:$BD496))","v":0},{"$f":"IF($B493>=$B494, Y493, NPV($B494,Z496:$BD496))","v":0},{"$f":"IF($B493>=$B494, Z493, NPV($B494,AA496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AA493, NPV($B494,AB496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AB493, NPV($B494,AC496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AC493, NPV($B494,AD496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AD493, NPV($B494,AE496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AE493, NPV($B494,AF496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AF493, NPV($B494,AG496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AG493, NPV($B494,AH496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AH493, NPV($B494,AI496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AI493, NPV($B494,AJ496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AJ493, NPV($B494,AK496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AK493, NPV($B494,AL496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AL493, NPV($B494,AM496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AM493, NPV($B494,AN496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AN493, NPV($B494,AO496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AO493, NPV($B494,AP496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AP493, NPV($B494,AQ496:$BD496))","v":0},{"$f":"IF($B493>=$B494, AQ493, NPV($B494,AR496:$BD496))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D497=0,0,(1-D497/D493)*100)","v":14.377339822118874},13.276206813224789,12.120017153886021,10.90601801158031,9.6313189121593474,8.2928848577673016,7.6528101118396137,6.9923819446105595,6.3108583335326536,5.6074681252441749,4.881409837807638,4.1318504121225397,3.3579239103048608,2.5587301587301825,1.7333333333333423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B491>0,D49-B491,0)","v":0},{"$f":"IF(E49-B491>0,E49-B491,0)","v":0},{"$f":"IF(F49-B491>0,F49-B491,0)","v":0},{"$f":"IF(G49-B491>0,G49-B491,0)","v":0},{"$f":"IF(H49-B491>0,H49-B491,0)","v":0},{"$f":"IF(I49-B491>0,I49-B491,0)","v":0},{"$f":"IF(J49-B491>0,J49-B491,0)","v":1},{"$f":"IF(K49-B491>0,K49-B491,0)","v":2},{"$f":"IF(L49-B491>0,L49-B491,0)","v":3},{"$f":"IF(M49-B491>0,M49-B491,0)","v":4},{"$f":"IF(N49-B491>0,N49-B491,0)","v":5},{"$f":"IF(O49-B491>0,O49-B491,0)","v":6},{"$f":"IF(P49-B491>0,P49-B491,0)","v":7},{"$f":"IF(Q49-B491>0,Q49-B491,0)","v":8},{"$f":"IF(R49-B491>0,R49-B491,0)","v":9},{"$f":"IF(S49-B491>0,S49-B491,0)","v":10},{"$f":"IF(T49-B491>0,T49-B491,0)","v":11},{"$f":"IF(U49-B491>0,U49-B491,0)","v":12},{"$f":"IF(V49-B491>0,V49-B491,0)","v":13},{"$f":"IF(W49-B491>0,W49-B491,0)","v":14},{"$f":"IF(X49-B491>0,X49-B491,0)","v":15},{"$f":"IF(Y49-B491>0,Y49-B491,0)","v":16},{"$f":"IF(Z49-B491>0,Z49-B491,0)","v":17},{"$f":"IF(AA49-B491>0,AA49-B491,0)","v":18},{"$f":"IF(AB49-B491>0,AB49-B491,0)","v":19},{"$f":"IF(AC49-B491>0,AC49-B491,0)","v":20},{"$f":"IF(AD49-B491>0,AD49-B491,0)","v":21},{"$f":"IF(AE49-B491>0,AE49-B491,0)","v":22}]
[null,null,null,{"$f":"IF(D499=0,0,CHOOSE(D499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":0},{"$f":"IF(E499=0,0,CHOOSE(E499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":0},{"$f":"IF(F499=0,0,CHOOSE(F499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":0},{"$f":"IF(G499=0,0,CHOOSE(G499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":0},{"$f":"IF(H499=0,0,CHOOSE(H499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":0},{"$f":"IF(I499=0,0,CHOOSE(I499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":0},{"$f":"IF(J499=0,0,CHOOSE(J499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(K499=0,0,CHOOSE(K499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(L499=0,0,CHOOSE(L499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(M499=0,0,CHOOSE(M499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(N499=0,0,CHOOSE(N499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(O499=0,0,CHOOSE(O499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(P499=0,0,CHOOSE(P499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(Q499=0,0,CHOOSE(Q499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(R499=0,0,CHOOSE(R499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(S499=0,0,CHOOSE(S499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(T499=0,0,CHOOSE(T499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(U499=0,0,CHOOSE(U499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(V499=0,0,CHOOSE(V499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(W499=0,0,CHOOSE(W499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(X499=0,0,CHOOSE(X499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(Y499=0,0,CHOOSE(Y499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(Z499=0,0,CHOOSE(Z499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(AA499=0,0,CHOOSE(AA499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(AB499=0,0,CHOOSE(AB499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(AC499=0,0,CHOOSE(AC499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(AD499=0,0,CHOOSE(AD499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998},{"$f":"IF(AE499=0,0,CHOOSE(AE499,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506,AF506))","v":60.057250635012998}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B492>0,D49-B492,0)","v":0},{"$f":"IF(E49-B492>0,E49-B492,0)","v":0},{"$f":"IF(F49-B492>0,F49-B492,0)","v":0},{"$f":"IF(G49-B492>0,G49-B492,0)","v":0},{"$f":"IF(H49-B492>0,H49-B492,0)","v":0},{"$f":"IF(I49-B492>0,I49-B492,0)","v":0},{"$f":"IF(J49-B492>0,J49-B492,0)","v":0},{"$f":"IF(K49-B492>0,K49-B492,0)","v":0},{"$f":"IF(L49-B492>0,L49-B492,0)","v":0},{"$f":"IF(M49-B492>0,M49-B492,0)","v":0},{"$f":"IF(N49-B492>0,N49-B492,0)","v":0},{"$f":"IF(O49-B492>0,O49-B492,0)","v":0},{"$f":"IF(P49-B492>0,P49-B492,0)","v":0},{"$f":"IF(Q49-B492>0,Q49-B492,0)","v":0},{"$f":"IF(R49-B492>0,R49-B492,0)","v":0},{"$f":"IF(S49-B492>0,S49-B492,0)","v":0},{"$f":"IF(T49-B492>0,T49-B492,0)","v":1},{"$f":"IF(U49-B492>0,U49-B492,0)","v":2},{"$f":"IF(V49-B492>0,V49-B492,0)","v":3},{"$f":"IF(W49-B492>0,W49-B492,0)","v":4},{"$f":"IF(X49-B492>0,X49-B492,0)","v":5},{"$f":"IF(Y49-B492>0,Y49-B492,0)","v":6},{"$f":"IF(Z49-B492>0,Z49-B492,0)","v":7},{"$f":"IF(AA49-B492>0,AA49-B492,0)","v":8},{"$f":"IF(AB49-B492>0,AB49-B492,0)","v":9},{"$f":"IF(AC49-B492>0,AC49-B492,0)","v":10},{"$f":"IF(AD49-B492>0,AD49-B492,0)","v":11},{"$f":"IF(AE49-B492>0,AE49-B492,0)","v":12}]
[null,null,null,{"$f":"IF(D501=0,0,CHOOSE(D501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(E501=0,0,CHOOSE(E501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(F501=0,0,CHOOSE(F501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(G501=0,0,CHOOSE(G501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(H501=0,0,CHOOSE(H501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(I501=0,0,CHOOSE(I501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(J501=0,0,CHOOSE(J501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(K501=0,0,CHOOSE(K501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(L501=0,0,CHOOSE(L501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(M501=0,0,CHOOSE(M501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(N501=0,0,CHOOSE(N501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(O501=0,0,CHOOSE(O501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(P501=0,0,CHOOSE(P501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(Q501=0,0,CHOOSE(Q501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(R501=0,0,CHOOSE(R501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(S501=0,0,CHOOSE(S501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":0},{"$f":"IF(T501=0,0,CHOOSE(T501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(U501=0,0,CHOOSE(U501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(V501=0,0,CHOOSE(V501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(W501=0,0,CHOOSE(W501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(X501=0,0,CHOOSE(X501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(Y501=0,0,CHOOSE(Y501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(Z501=0,0,CHOOSE(Z501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(AA501=0,0,CHOOSE(AA501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(AB501=0,0,CHOOSE(AB501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(AC501=0,0,CHOOSE(AC501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(AD501=0,0,CHOOSE(AD501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998},{"$f":"IF(AE501=0,0,CHOOSE(AE501,D506,E506,F506,G506,H506,I506,J506,K506,L506,M506,N506,O506,P506,Q506,R506,S506,T506,U506,V506,W506,X506,Y506,Z506,AA506,AB506,AC506,AD506,AE506))","v":60.057250635012998}]
[]
[{"$f":"+\"Output \"& PV_Base!A490&\"\"","v":"Output Export Import Bank of NPC"},null,null,{"$f":"D$7","v":2024},{"$f":"D504+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F94","v":60.057250635012998},{"$f":"Ext_Debt_Data!G94","v":0},{"$f":"Ext_Debt_Data!H94","v":0},{"$f":"Ext_Debt_Data!I94","v":0},{"$f":"Ext_Debt_Data!J94","v":0},{"$f":"Ext_Debt_Data!K94","v":0},{"$f":"Ext_Debt_Data!L94","v":0},{"$f":"Ext_Debt_Data!M94","v":0},{"$f":"Ext_Debt_Data!N94","v":0},{"$f":"Ext_Debt_Data!O94","v":0},{"$f":"Ext_Debt_Data!P94","v":0},{"$f":"Ext_Debt_Data!Q94","v":0},{"$f":"Ext_Debt_Data!R94","v":0},{"$f":"Ext_Debt_Data!S94","v":0},{"$f":"Ext_Debt_Data!T94","v":0},{"$f":"Ext_Debt_Data!U94","v":0},{"$f":"Ext_Debt_Data!V94","v":0},{"$f":"Ext_Debt_Data!W94","v":0},{"$f":"Ext_Debt_Data!X94","v":0},{"$f":"Ext_Debt_Data!Y94","v":0},{"$f":"Ext_Debt_Data!Z94","v":0},{"$f":"Ext_Debt_Data!AA94","v":0},{"$f":"Ext_Debt_Data!AB94","v":0},{"$f":"Ext_Debt_Data!AC94","v":0},{"$f":"Ext_Debt_Data!AD94","v":0},{"$f":"Ext_Debt_Data!AE94","v":0},{"$f":"Ext_Debt_Data!AF94","v":0},{"$f":"Ext_Debt_Data!AG94","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D505","v":60.057250635012998},{"$f":"SUM(D505:E505)","v":60.057250635012998},{"$f":"SUM(D505:F505)","v":60.057250635012998},{"$f":"SUM(D505:G505)","v":60.057250635012998},{"$f":"SUM(D505:H505)","v":60.057250635012998},{"$f":"SUM(D505:I505)","v":60.057250635012998},{"$f":"SUM(D505:J505)","v":60.057250635012998},{"$f":"SUM(D505:K505)","v":60.057250635012998},{"$f":"SUM(D505:L505)","v":60.057250635012998},{"$f":"SUM(D505:M505)","v":60.057250635012998},{"$f":"SUM(D505:N505)","v":60.057250635012998},{"$f":"SUM(D505:O505)","v":60.057250635012998},{"$f":"SUM(D505:P505)","v":60.057250635012998},{"$f":"SUM(D505:Q505)","v":60.057250635012998},{"$f":"SUM(D505:R505)","v":60.057250635012998},{"$f":"SUM(D505:S505)","v":60.057250635012998},{"$f":"SUM(D505:T505)","v":60.057250635012998},{"$f":"SUM(D505:U505)","v":60.057250635012998},{"$f":"SUM(D505:V505)","v":60.057250635012998},{"$f":"SUM(D505:W505)","v":60.057250635012998},{"$f":"SUM(D505:X505)","v":60.057250635012998},{"$f":"SUM(D505:Y505)","v":60.057250635012998},{"$f":"SUM(D505:Z505)","v":60.057250635012998},{"$f":"SUM(D505:AA505)","v":60.057250635012998},{"$f":"SUM(D505:AB505)","v":60.057250635012998},{"$f":"SUM(D505:AC505)","v":60.057250635012998},{"$f":"SUM(D505:AD505)","v":60.057250635012998},{"$f":"SUM(D505:AE505)","v":60.057250635012998}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D505-D511","v":60.057250635012998},{"$f":"D507+E505-E511","v":60.057250635012998},60.057250635012998,60.057250635012998,60.057250635012998,60.057250635012998,54.051525571511696,48.045800508010394,42.040075444509093,36.034350381007791,30.028625317506489,24.022900254005187,18.017175190503885,12.011450127002584,6.0057250635012842,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"Z507+AA505-AA511","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[null,null,{"$f":"+TEXT(C497,\"#\")&\"   \"&TEXT(A490,\"#\")","v":"PV of debt   Export Import Bank of NPC"},{"$f":"IF($B493>=$B494,D505,D505*D497/100)","v":51.422615623395544},{"$f":"IF($B493>=$B494,D508-E511+E505,D508*(1+$B494)-E509+E505*$D497/100)","v":52.083925834371911},{"$f":"IF($B493>=$B494,E508-F511+F505,E508*(1+$B494)-F509+F505*$D497/100)","v":52.778301555897102},{"$f":"IF($B493>=$B494,F508-G511+G505,F508*(1+$B494)-G509+G505*$D497/100)","v":53.507396063498547},{"$f":"IF($B493>=$B494,G508-H511+H505,G508*(1+$B494)-H509+H505*$D497/100)","v":54.272945296480067},{"$f":"IF($B493>=$B494,H508-I511+I505,H508*(1+$B494)-I509+I505*$D497/100)","v":55.076771991110661},{"$f":"IF($B493>=$B494,I508-J511+J505,I508*(1+$B494)-J509+J505*$D497/100)","v":49.915064956971484},{"$f":"IF($B493>=$B494,J508-K511+K505,J508*(1+$B494)-K509+K505*$D497/100)","v":44.686254628144688},{"$f":"IF($B493>=$B494,K508-L511+L505,K508*(1+$B494)-L509+L505*$D497/100)","v":39.386985839895893},{"$f":"IF($B493>=$B494,L508-M511+M505,L508*(1+$B494)-M509+M505*$D497/100)","v":34.013735669253997},{"$f":"IF($B493>=$B494,M508-N511+N505,M508*(1+$B494)-N509+N505*$D497/100)","v":28.562805047099349},{"$f":"IF($B493>=$B494,N508-O511+O505,N508*(1+$B494)-O509+O505*$D497/100)","v":23.03030995085631},{"$f":"IF($B493>=$B494,O508-P511+P505,O508*(1+$B494)-P509+P505*$D497/100)","v":17.412172156820461},{"$f":"IF($B493>=$B494,P508-Q511+Q505,P508*(1+$B494)-Q509+Q505*$D497/100)","v":11.704109530102162},{"$f":"IF($B493>=$B494,Q508-R511+R505,Q508*(1+$B494)-R509+R505*$D497/100)","v":5.9016258290672887},{"$f":"IF($B493>=$B494,R508-S511+S505,R508*(1+$B494)-S509+S505*$D497/100)","v":1.1546319456101628E-14},{"$f":"IF($B493>=$B494,S508-T511+T505,S508*(1+$B494)-T509+T505*$D497/100)","v":1.2632028756343061E-14},{"$f":"IF($B493>=$B494,T508-U511+U505,T508*(1+$B494)-U509+U505*$D497/100)","v":1.3772023521596567E-14},{"$f":"IF($B493>=$B494,U508-V511+V505,U508*(1+$B494)-V509+V505*$D497/100)","v":1.4969018025112748E-14},{"$f":"IF($B493>=$B494,V508-W511+W505,V508*(1+$B494)-W509+W505*$D497/100)","v":1.6225862253804735E-14},{"$f":"IF($B493>=$B494,W508-X511+X505,W508*(1+$B494)-X509+X505*$D497/100)","v":1.7545548693931326E-14},{"$f":"IF($B493>=$B494,X508-Y511+Y505,X508*(1+$B494)-Y509+Y505*$D497/100)","v":1.8931219456064246E-14},{"$f":"IF($B493>=$B494,Y508-Z511+Z505,Y508*(1+$B494)-Z509+Z505*$D497/100)","v":2.0386173756303811E-14},{"$f":"IF($B493>=$B494,Z508-AA511+AA505,Z508*(1+$B494)-AA509+AA505*$D497/100)","v":2.1913875771555355E-14},{"$f":"IF($B493>=$B494,AA508-AB511+AB505,AA508*(1+$B494)-AB509+AB505*$D497/100)","v":2.3517962887569478E-14},{"$f":"IF($B493>=$B494,AB508-AC511+AC505,AB508*(1+$B494)-AC509+AC505*$D497/100)","v":2.5202254359384304E-14},{"$f":"IF($B493>=$B494,AC508-AD511+AD505,AC508*(1+$B494)-AD509+AD505*$D497/100)","v":2.6970760404789875E-14},{"$f":"IF($B493>=$B494,AD508-AE511+AE505,AD508*(1+$B494)-AE509+AE505*$D497/100)","v":2.8827691752465723E-14}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D510+D511","v":0},1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,7.9155456336947134,7.7245635766753722,7.533581519656031,7.3425994626366897,7.1516174056173476,6.9606353485980064,6.7696532915786651,6.5786712345593239,6.3876891775399827,6.1967071205206414,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B493*D507","v":1.9098205701934134},{"$f":"$B493*E507","v":1.9098205701934134},1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.718838513174072,1.5278564561547305,1.3368743991353893,1.1458923421160478,0.95491028509670639,0.76392822807736493,0.57294617105802359,0.38196411403868219,0.19098205701934085,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D500-D502)/(B492-B491)","v":0},{"$f":"(E500-E502)/(B492-B491)","v":0},{"$f":"(F500-F502)/(B492-B491)","v":0},{"$f":"(G500-G502)/(B492-B491)","v":0},{"$f":"(H500-H502)/(B492-B491)","v":0},{"$f":"(I500-I502)/(B492-B491)","v":0},{"$f":"(J500-J502)/(B492-B491)","v":6.0057250635013002},{"$f":"(K500-K502)/(B492-B491)","v":6.0057250635013002},{"$f":"(L500-L502)/(B492-B491)","v":6.0057250635013002},{"$f":"(M500-M502)/(B492-B491)","v":6.0057250635013002},{"$f":"(N500-N502)/(B492-B491)","v":6.0057250635013002},{"$f":"(O500-O502)/(B492-B491)","v":6.0057250635013002},{"$f":"(P500-P502)/(B492-B491)","v":6.0057250635013002},{"$f":"(Q500-Q502)/(B492-B491)","v":6.0057250635013002},{"$f":"(R500-R502)/(B492-B491)","v":6.0057250635013002},{"$f":"(S500-S502)/(B492-B491)","v":6.0057250635013002},{"$f":"(T500-T502)/(B492-B491)","v":0},{"$f":"(U500-U502)/(B492-B491)","v":0},{"$f":"(V500-V502)/(B492-B491)","v":0},{"$f":"(W500-W502)/(B492-B491)","v":0},{"$f":"(X500-X502)/(B492-B491)","v":0},{"$f":"(Y500-Y502)/(B492-B491)","v":0},{"$f":"(Z500-Z502)/(B492-B491)","v":0},{"$f":"(AA500-AA502)/(B492-B491)","v":0},{"$f":"(AB500-AB502)/(B492-B491)","v":0},{"$f":"(AC500-AC502)/(B492-B491)","v":0},{"$f":"(AD500-AD502)/(B492-B491)","v":0},{"$f":"(AE500-AE502)/(B492-B491)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B33","v":"NPC2"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A516&\"\"","v":"Grace NPC2"},{"$f":"'Input 4 - External Financing'!G33","v":5},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A516&\"\"","v":"Maturity NPC2"},{"$f":"'Input 4 - External Financing'!H33","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A516&\"\"","v":"Interest NPC2"},{"$f":"'Input 4 - External Financing'!F33","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D518-D520","v":100},{"$f":"D519-E520","v":100},100,100,100,100,90,80,70,60,50,40,30,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A516&\"\"","v":"Discount NPC2"},{"$f":"'Input 4 - External Financing'!E33","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D516-D516-1<B517,0,IF(D516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(E516-D516-1<B517,0,IF(E516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(F516-D516-1<B517,0,IF(F516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(G516-D516-1<B517,0,IF(G516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(H516-D516-1<B517,0,IF(H516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(I516-D516-1<B517,0,IF(I516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(J516-D516-1<B517,0,IF(J516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(K516-D516-1<B517,0,IF(K516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(L516-D516-1<B517,0,IF(L516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(M516-D516-1<B517,0,IF(M516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(N516-D516-1<B517,0,IF(N516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(O516-D516-1<B517,0,IF(O516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(P516-D516-1<B517,0,IF(P516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(Q516-D516-1<B517,0,IF(Q516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(R516-D516-1<B517,0,IF(R516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(S516-D516-1<B517,0,IF(S516-D516-1<B518,D518/(B518-B517),0))","v":10},{"$f":"IF(T516-D516-1<B517,0,IF(T516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(U516-D516-1<B517,0,IF(U516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(V516-D516-1<B517,0,IF(V516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(W516-D516-1<B517,0,IF(W516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(X516-D516-1<B517,0,IF(X516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(Y516-D516-1<B517,0,IF(Y516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(Z516-D516-1<B517,0,IF(Z516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AA516-D516-1<B517,0,IF(AA516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AB516-D516-1<B517,0,IF(AB516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AC516-D516-1<B517,0,IF(AC516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AD516-D516-1<B517,0,IF(AD516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AE516-D516-1<B517,0,IF(AE516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AF516-D516-1<B517,0,IF(AF516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AG516-D516-1<B517,0,IF(AG516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AH516-D516-1<B517,0,IF(AH516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AI516-D516-1<B517,0,IF(AI516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AJ516-D516-1<B517,0,IF(AJ516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AK516-D516-1<B517,0,IF(AK516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AL516-D516-1<B517,0,IF(AL516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AM516-D516-1<B517,0,IF(AM516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AN516-D516-1<B517,0,IF(AN516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AO516-D516-1<B517,0,IF(AO516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AP516-D516-1<B517,0,IF(AP516-D516-1<B518,D518/(B518-B517),0))","v":0},{"$f":"IF(AQ516-D516-1<B517,0,IF(AQ516-D516-1<B518,D518/(B518-B517),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B519*D519","v":0},{"$f":"$B519*E519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D520+D521","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B519>=$B520, D519, NPV($B520,E522:$BD522))","v":60.501813675497708},{"$f":"IF($B519>=$B520, E519, NPV($B520,F522:$BD522))","v":63.526904359272599},{"$f":"IF($B519>=$B520, F519, NPV($B520,G522:$BD522))","v":66.703249577236235},{"$f":"IF($B519>=$B520, G519, NPV($B520,H522:$BD522))","v":70.038412056098068},{"$f":"IF($B519>=$B520, H519, NPV($B520,I522:$BD522))","v":73.540332658902955},{"$f":"IF($B519>=$B520, I519, NPV($B520,J522:$BD522))","v":77.217349291848109},{"$f":"IF($B519>=$B520, J519, NPV($B520,K522:$BD522))","v":71.078216756440511},{"$f":"IF($B519>=$B520, K519, NPV($B520,L522:$BD522))","v":64.632127594262542},{"$f":"IF($B519>=$B520, L519, NPV($B520,M522:$BD522))","v":57.863733973975677},{"$f":"IF($B519>=$B520, M519, NPV($B520,N522:$BD522))","v":50.756920672674461},{"$f":"IF($B519>=$B520, N519, NPV($B520,O522:$BD522))","v":43.294766706308188},{"$f":"IF($B519>=$B520, O519, NPV($B520,P522:$BD522))","v":35.459505041623601},{"$f":"IF($B519>=$B520, P519, NPV($B520,Q522:$BD522))","v":27.232480293704782},{"$f":"IF($B519>=$B520, Q519, NPV($B520,R522:$BD522))","v":18.594104308390023},{"$f":"IF($B519>=$B520, R519, NPV($B520,S522:$BD522))","v":9.5238095238095237},{"$f":"IF($B519>=$B520, S519, NPV($B520,T522:$BD522))","v":0},{"$f":"IF($B519>=$B520, T519, NPV($B520,U522:$BD522))","v":0},{"$f":"IF($B519>=$B520, U519, NPV($B520,V522:$BD522))","v":0},{"$f":"IF($B519>=$B520, V519, NPV($B520,W522:$BD522))","v":0},{"$f":"IF($B519>=$B520, W519, NPV($B520,X522:$BD522))","v":0},{"$f":"IF($B519>=$B520, X519, NPV($B520,Y522:$BD522))","v":0},{"$f":"IF($B519>=$B520, Y519, NPV($B520,Z522:$BD522))","v":0},{"$f":"IF($B519>=$B520, Z519, NPV($B520,AA522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AA519, NPV($B520,AB522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AB519, NPV($B520,AC522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AC519, NPV($B520,AD522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AD519, NPV($B520,AE522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AE519, NPV($B520,AF522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AF519, NPV($B520,AG522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AG519, NPV($B520,AH522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AH519, NPV($B520,AI522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AI519, NPV($B520,AJ522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AJ519, NPV($B520,AK522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AK519, NPV($B520,AL522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AL519, NPV($B520,AM522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AM519, NPV($B520,AN522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AN519, NPV($B520,AO522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AO519, NPV($B520,AP522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AP519, NPV($B520,AQ522:$BD522))","v":0},{"$f":"IF($B519>=$B520, AQ519, NPV($B520,AR522:$BD522))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D523=0,0,(1-D523/D519)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B517>0,D49-B517,0)","v":0},{"$f":"IF(E49-B517>0,E49-B517,0)","v":0},{"$f":"IF(F49-B517>0,F49-B517,0)","v":0},{"$f":"IF(G49-B517>0,G49-B517,0)","v":0},{"$f":"IF(H49-B517>0,H49-B517,0)","v":0},{"$f":"IF(I49-B517>0,I49-B517,0)","v":0},{"$f":"IF(J49-B517>0,J49-B517,0)","v":1},{"$f":"IF(K49-B517>0,K49-B517,0)","v":2},{"$f":"IF(L49-B517>0,L49-B517,0)","v":3},{"$f":"IF(M49-B517>0,M49-B517,0)","v":4},{"$f":"IF(N49-B517>0,N49-B517,0)","v":5},{"$f":"IF(O49-B517>0,O49-B517,0)","v":6},{"$f":"IF(P49-B517>0,P49-B517,0)","v":7},{"$f":"IF(Q49-B517>0,Q49-B517,0)","v":8},{"$f":"IF(R49-B517>0,R49-B517,0)","v":9},{"$f":"IF(S49-B517>0,S49-B517,0)","v":10},{"$f":"IF(T49-B517>0,T49-B517,0)","v":11},{"$f":"IF(U49-B517>0,U49-B517,0)","v":12},{"$f":"IF(V49-B517>0,V49-B517,0)","v":13},{"$f":"IF(W49-B517>0,W49-B517,0)","v":14},{"$f":"IF(X49-B517>0,X49-B517,0)","v":15},{"$f":"IF(Y49-B517>0,Y49-B517,0)","v":16},{"$f":"IF(Z49-B517>0,Z49-B517,0)","v":17},{"$f":"IF(AA49-B517>0,AA49-B517,0)","v":18},{"$f":"IF(AB49-B517>0,AB49-B517,0)","v":19},{"$f":"IF(AC49-B517>0,AC49-B517,0)","v":20},{"$f":"IF(AD49-B517>0,AD49-B517,0)","v":21},{"$f":"IF(AE49-B517>0,AE49-B517,0)","v":22}]
[null,null,null,{"$f":"IF(D525=0,0,CHOOSE(D525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(E525=0,0,CHOOSE(E525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(F525=0,0,CHOOSE(F525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(G525=0,0,CHOOSE(G525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(H525=0,0,CHOOSE(H525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(I525=0,0,CHOOSE(I525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(J525=0,0,CHOOSE(J525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(K525=0,0,CHOOSE(K525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(L525=0,0,CHOOSE(L525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(M525=0,0,CHOOSE(M525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(N525=0,0,CHOOSE(N525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(O525=0,0,CHOOSE(O525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(P525=0,0,CHOOSE(P525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(Q525=0,0,CHOOSE(Q525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(R525=0,0,CHOOSE(R525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(S525=0,0,CHOOSE(S525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(T525=0,0,CHOOSE(T525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(U525=0,0,CHOOSE(U525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(V525=0,0,CHOOSE(V525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(W525=0,0,CHOOSE(W525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(X525=0,0,CHOOSE(X525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(Y525=0,0,CHOOSE(Y525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(Z525=0,0,CHOOSE(Z525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(AA525=0,0,CHOOSE(AA525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(AB525=0,0,CHOOSE(AB525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(AC525=0,0,CHOOSE(AC525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(AD525=0,0,CHOOSE(AD525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0},{"$f":"IF(AE525=0,0,CHOOSE(AE525,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532,AF532))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B518>0,D49-B518,0)","v":0},{"$f":"IF(E49-B518>0,E49-B518,0)","v":0},{"$f":"IF(F49-B518>0,F49-B518,0)","v":0},{"$f":"IF(G49-B518>0,G49-B518,0)","v":0},{"$f":"IF(H49-B518>0,H49-B518,0)","v":0},{"$f":"IF(I49-B518>0,I49-B518,0)","v":0},{"$f":"IF(J49-B518>0,J49-B518,0)","v":0},{"$f":"IF(K49-B518>0,K49-B518,0)","v":0},{"$f":"IF(L49-B518>0,L49-B518,0)","v":0},{"$f":"IF(M49-B518>0,M49-B518,0)","v":0},{"$f":"IF(N49-B518>0,N49-B518,0)","v":0},{"$f":"IF(O49-B518>0,O49-B518,0)","v":0},{"$f":"IF(P49-B518>0,P49-B518,0)","v":0},{"$f":"IF(Q49-B518>0,Q49-B518,0)","v":0},{"$f":"IF(R49-B518>0,R49-B518,0)","v":0},{"$f":"IF(S49-B518>0,S49-B518,0)","v":0},{"$f":"IF(T49-B518>0,T49-B518,0)","v":1},{"$f":"IF(U49-B518>0,U49-B518,0)","v":2},{"$f":"IF(V49-B518>0,V49-B518,0)","v":3},{"$f":"IF(W49-B518>0,W49-B518,0)","v":4},{"$f":"IF(X49-B518>0,X49-B518,0)","v":5},{"$f":"IF(Y49-B518>0,Y49-B518,0)","v":6},{"$f":"IF(Z49-B518>0,Z49-B518,0)","v":7},{"$f":"IF(AA49-B518>0,AA49-B518,0)","v":8},{"$f":"IF(AB49-B518>0,AB49-B518,0)","v":9},{"$f":"IF(AC49-B518>0,AC49-B518,0)","v":10},{"$f":"IF(AD49-B518>0,AD49-B518,0)","v":11},{"$f":"IF(AE49-B518>0,AE49-B518,0)","v":12}]
[null,null,null,{"$f":"IF(D527=0,0,CHOOSE(D527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(E527=0,0,CHOOSE(E527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(F527=0,0,CHOOSE(F527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(G527=0,0,CHOOSE(G527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(H527=0,0,CHOOSE(H527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(I527=0,0,CHOOSE(I527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(J527=0,0,CHOOSE(J527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(K527=0,0,CHOOSE(K527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(L527=0,0,CHOOSE(L527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(M527=0,0,CHOOSE(M527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(N527=0,0,CHOOSE(N527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(O527=0,0,CHOOSE(O527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(P527=0,0,CHOOSE(P527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(Q527=0,0,CHOOSE(Q527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(R527=0,0,CHOOSE(R527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(S527=0,0,CHOOSE(S527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(T527=0,0,CHOOSE(T527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(U527=0,0,CHOOSE(U527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(V527=0,0,CHOOSE(V527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(W527=0,0,CHOOSE(W527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(X527=0,0,CHOOSE(X527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(Y527=0,0,CHOOSE(Y527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(Z527=0,0,CHOOSE(Z527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(AA527=0,0,CHOOSE(AA527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(AB527=0,0,CHOOSE(AB527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(AC527=0,0,CHOOSE(AC527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(AD527=0,0,CHOOSE(AD527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0},{"$f":"IF(AE527=0,0,CHOOSE(AE527,D532,E532,F532,G532,H532,I532,J532,K532,L532,M532,N532,O532,P532,Q532,R532,S532,T532,U532,V532,W532,X532,Y532,Z532,AA532,AB532,AC532,AD532,AE532))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A516&\"\"","v":"Output NPC2"},null,null,{"$f":"D63","v":2024},{"$f":"D530+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F95","v":0},{"$f":"Ext_Debt_Data!G95","v":0},{"$f":"Ext_Debt_Data!H95","v":0},{"$f":"Ext_Debt_Data!I95","v":0},{"$f":"Ext_Debt_Data!J95","v":0},{"$f":"Ext_Debt_Data!K95","v":0},{"$f":"Ext_Debt_Data!L95","v":0},{"$f":"Ext_Debt_Data!M95","v":0},{"$f":"Ext_Debt_Data!N95","v":0},{"$f":"Ext_Debt_Data!O95","v":0},{"$f":"Ext_Debt_Data!P95","v":0},{"$f":"Ext_Debt_Data!Q95","v":0},{"$f":"Ext_Debt_Data!R95","v":0},{"$f":"Ext_Debt_Data!S95","v":0},{"$f":"Ext_Debt_Data!T95","v":0},{"$f":"Ext_Debt_Data!U95","v":0},{"$f":"Ext_Debt_Data!V95","v":0},{"$f":"Ext_Debt_Data!W95","v":0},{"$f":"Ext_Debt_Data!X95","v":0},{"$f":"Ext_Debt_Data!Y95","v":0},{"$f":"Ext_Debt_Data!Z95","v":0},{"$f":"Ext_Debt_Data!AA95","v":0},{"$f":"Ext_Debt_Data!AB95","v":0},{"$f":"Ext_Debt_Data!AC95","v":0},{"$f":"Ext_Debt_Data!AD95","v":0},{"$f":"Ext_Debt_Data!AE95","v":0},{"$f":"Ext_Debt_Data!AF95","v":0},{"$f":"Ext_Debt_Data!AG95","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D531","v":0},{"$f":"SUM(D531:E531)","v":0},{"$f":"SUM(D531:F531)","v":0},{"$f":"SUM(D531:G531)","v":0},{"$f":"SUM(D531:H531)","v":0},{"$f":"SUM(D531:I531)","v":0},{"$f":"SUM(D531:J531)","v":0},{"$f":"SUM(D531:K531)","v":0},{"$f":"SUM(D531:L531)","v":0},{"$f":"SUM(D531:M531)","v":0},{"$f":"SUM(D531:N531)","v":0},{"$f":"SUM(D531:O531)","v":0},{"$f":"SUM(D531:P531)","v":0},{"$f":"SUM(D531:Q531)","v":0},{"$f":"SUM(D531:R531)","v":0},{"$f":"SUM(D531:S531)","v":0},{"$f":"SUM(D531:T531)","v":0},{"$f":"SUM(D531:U531)","v":0},{"$f":"SUM(D531:V531)","v":0},{"$f":"SUM(D531:W531)","v":0},{"$f":"SUM(D531:X531)","v":0},{"$f":"SUM(D531:Y531)","v":0},{"$f":"SUM(D531:Z531)","v":0},{"$f":"SUM(D531:AA531)","v":0},{"$f":"SUM(D531:AB531)","v":0},{"$f":"SUM(D531:AC531)","v":0},{"$f":"SUM(D531:AD531)","v":0},{"$f":"SUM(D531:AE531)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D531-D537","v":0},{"$f":"D533+E531-E537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C523,\"#\")&\"   \"&TEXT(A516,\"#\")","v":"PV of debt   NPC2"},{"$f":"IF($B519>=$B520,D531,D531*D523/100)","v":0},{"$f":"IF($B519>=$B520,D534-E537+E531,D534*(1+$B520)-E535+E531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,E534-F537+F531,E534*(1+$B520)-F535+F531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,F534-G537+G531,F534*(1+$B520)-G535+G531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,G534-H537+H531,G534*(1+$B520)-H535+H531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,H534-I537+I531,H534*(1+$B520)-I535+I531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,I534-J537+J531,I534*(1+$B520)-J535+J531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,J534-K537+K531,J534*(1+$B520)-K535+K531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,K534-L537+L531,K534*(1+$B520)-L535+L531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,L534-M537+M531,L534*(1+$B520)-M535+M531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,M534-N537+N531,M534*(1+$B520)-N535+N531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,N534-O537+O531,N534*(1+$B520)-O535+O531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,O534-P537+P531,O534*(1+$B520)-P535+P531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,P534-Q537+Q531,P534*(1+$B520)-Q535+Q531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,Q534-R537+R531,Q534*(1+$B520)-R535+R531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,R534-S537+S531,R534*(1+$B520)-S535+S531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,S534-T537+T531,S534*(1+$B520)-T535+T531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,T534-U537+U531,T534*(1+$B520)-U535+U531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,U534-V537+V531,U534*(1+$B520)-V535+V531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,V534-W537+W531,V534*(1+$B520)-W535+W531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,W534-X537+X531,W534*(1+$B520)-X535+X531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,X534-Y537+Y531,X534*(1+$B520)-Y535+Y531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,Y534-Z537+Z531,Y534*(1+$B520)-Z535+Z531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,Z534-AA537+AA531,Z534*(1+$B520)-AA535+AA531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,AA534-AB537+AB531,AA534*(1+$B520)-AB535+AB531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,AB534-AC537+AC531,AB534*(1+$B520)-AC535+AC531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,AC534-AD537+AD531,AC534*(1+$B520)-AD535+AD531*$D523/100)","v":0},{"$f":"IF($B519>=$B520,AD534-AE537+AE531,AD534*(1+$B520)-AE535+AE531*$D523/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D536+D537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B519*D533","v":0},{"$f":"$B519*E533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D526-D528)/(B518-B517)","v":0},{"$f":"(E526-E528)/(B518-B517)","v":0},{"$f":"(F526-F528)/(B518-B517)","v":0},{"$f":"(G526-G528)/(B518-B517)","v":0},{"$f":"(H526-H528)/(B518-B517)","v":0},{"$f":"(I526-I528)/(B518-B517)","v":0},{"$f":"(J526-J528)/(B518-B517)","v":0},{"$f":"(K526-K528)/(B518-B517)","v":0},{"$f":"(L526-L528)/(B518-B517)","v":0},{"$f":"(M526-M528)/(B518-B517)","v":0},{"$f":"(N526-N528)/(B518-B517)","v":0},{"$f":"(O526-O528)/(B518-B517)","v":0},{"$f":"(P526-P528)/(B518-B517)","v":0},{"$f":"(Q526-Q528)/(B518-B517)","v":0},{"$f":"(R526-R528)/(B518-B517)","v":0},{"$f":"(S526-S528)/(B518-B517)","v":0},{"$f":"(T526-T528)/(B518-B517)","v":0},{"$f":"(U526-U528)/(B518-B517)","v":0},{"$f":"(V526-V528)/(B518-B517)","v":0},{"$f":"(W526-W528)/(B518-B517)","v":0},{"$f":"(X526-X528)/(B518-B517)","v":0},{"$f":"(Y526-Y528)/(B518-B517)","v":0},{"$f":"(Z526-Z528)/(B518-B517)","v":0},{"$f":"(AA526-AA528)/(B518-B517)","v":0},{"$f":"(AB526-AB528)/(B518-B517)","v":0},{"$f":"(AC526-AC528)/(B518-B517)","v":0},{"$f":"(AD526-AD528)/(B518-B517)","v":0},{"$f":"(AE526-AE528)/(B518-B517)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B34","v":"NPC3"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A542&\"\"","v":"Grace NPC3"},{"$f":"'Input 4 - External Financing'!G34","v":5},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[{"$f":"+\"Maturity \"& PV_Base!A542&\"\"","v":"Maturity NPC3"},{"$f":"'Input 4 - External Financing'!H34","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A542&\"\"","v":"Interest NPC3"},{"$f":"'Input 4 - External Financing'!F34","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D544-D546","v":100},{"$f":"D545-E546","v":100},100,100,100,100,90,80,70,60,50,40,30,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A542&\"\"","v":"Discount NPC3"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D542-D542-1<B543,0,IF(D542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(E542-D542-1<B543,0,IF(E542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(F542-D542-1<B543,0,IF(F542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(G542-D542-1<B543,0,IF(G542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(H542-D542-1<B543,0,IF(H542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(I542-D542-1<B543,0,IF(I542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(J542-D542-1<B543,0,IF(J542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(K542-D542-1<B543,0,IF(K542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(L542-D542-1<B543,0,IF(L542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(M542-D542-1<B543,0,IF(M542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(N542-D542-1<B543,0,IF(N542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(O542-D542-1<B543,0,IF(O542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(P542-D542-1<B543,0,IF(P542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(Q542-D542-1<B543,0,IF(Q542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(R542-D542-1<B543,0,IF(R542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(S542-D542-1<B543,0,IF(S542-D542-1<B544,D544/(B544-B543),0))","v":10},{"$f":"IF(T542-D542-1<B543,0,IF(T542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(U542-D542-1<B543,0,IF(U542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(V542-D542-1<B543,0,IF(V542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(W542-D542-1<B543,0,IF(W542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(X542-D542-1<B543,0,IF(X542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(Y542-D542-1<B543,0,IF(Y542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(Z542-D542-1<B543,0,IF(Z542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AA542-D542-1<B543,0,IF(AA542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AB542-D542-1<B543,0,IF(AB542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AC542-D542-1<B543,0,IF(AC542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AD542-D542-1<B543,0,IF(AD542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AE542-D542-1<B543,0,IF(AE542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AF542-D542-1<B543,0,IF(AF542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AG542-D542-1<B543,0,IF(AG542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AH542-D542-1<B543,0,IF(AH542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AI542-D542-1<B543,0,IF(AI542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AJ542-D542-1<B543,0,IF(AJ542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AK542-D542-1<B543,0,IF(AK542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AL542-D542-1<B543,0,IF(AL542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AM542-D542-1<B543,0,IF(AM542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AN542-D542-1<B543,0,IF(AN542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AO542-D542-1<B543,0,IF(AO542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AP542-D542-1<B543,0,IF(AP542-D542-1<B544,D544/(B544-B543),0))","v":0},{"$f":"IF(AQ542-D542-1<B543,0,IF(AQ542-D542-1<B544,D544/(B544-B543),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B545*D545","v":0},{"$f":"$B545*E545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D546+D547","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B545>=$B546, D545, NPV($B546,E548:$BD548))","v":60.501813675497708},{"$f":"IF($B545>=$B546, E545, NPV($B546,F548:$BD548))","v":63.526904359272599},{"$f":"IF($B545>=$B546, F545, NPV($B546,G548:$BD548))","v":66.703249577236235},{"$f":"IF($B545>=$B546, G545, NPV($B546,H548:$BD548))","v":70.038412056098068},{"$f":"IF($B545>=$B546, H545, NPV($B546,I548:$BD548))","v":73.540332658902955},{"$f":"IF($B545>=$B546, I545, NPV($B546,J548:$BD548))","v":77.217349291848109},{"$f":"IF($B545>=$B546, J545, NPV($B546,K548:$BD548))","v":71.078216756440511},{"$f":"IF($B545>=$B546, K545, NPV($B546,L548:$BD548))","v":64.632127594262542},{"$f":"IF($B545>=$B546, L545, NPV($B546,M548:$BD548))","v":57.863733973975677},{"$f":"IF($B545>=$B546, M545, NPV($B546,N548:$BD548))","v":50.756920672674461},{"$f":"IF($B545>=$B546, N545, NPV($B546,O548:$BD548))","v":43.294766706308188},{"$f":"IF($B545>=$B546, O545, NPV($B546,P548:$BD548))","v":35.459505041623601},{"$f":"IF($B545>=$B546, P545, NPV($B546,Q548:$BD548))","v":27.232480293704782},{"$f":"IF($B545>=$B546, Q545, NPV($B546,R548:$BD548))","v":18.594104308390023},{"$f":"IF($B545>=$B546, R545, NPV($B546,S548:$BD548))","v":9.5238095238095237},{"$f":"IF($B545>=$B546, S545, NPV($B546,T548:$BD548))","v":0},{"$f":"IF($B545>=$B546, T545, NPV($B546,U548:$BD548))","v":0},{"$f":"IF($B545>=$B546, U545, NPV($B546,V548:$BD548))","v":0},{"$f":"IF($B545>=$B546, V545, NPV($B546,W548:$BD548))","v":0},{"$f":"IF($B545>=$B546, W545, NPV($B546,X548:$BD548))","v":0},{"$f":"IF($B545>=$B546, X545, NPV($B546,Y548:$BD548))","v":0},{"$f":"IF($B545>=$B546, Y545, NPV($B546,Z548:$BD548))","v":0},{"$f":"IF($B545>=$B546, Z545, NPV($B546,AA548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AA545, NPV($B546,AB548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AB545, NPV($B546,AC548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AC545, NPV($B546,AD548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AD545, NPV($B546,AE548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AE545, NPV($B546,AF548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AF545, NPV($B546,AG548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AG545, NPV($B546,AH548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AH545, NPV($B546,AI548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AI545, NPV($B546,AJ548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AJ545, NPV($B546,AK548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AK545, NPV($B546,AL548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AL545, NPV($B546,AM548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AM545, NPV($B546,AN548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AN545, NPV($B546,AO548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AO545, NPV($B546,AP548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AP545, NPV($B546,AQ548:$BD548))","v":0},{"$f":"IF($B545>=$B546, AQ545, NPV($B546,AR548:$BD548))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D549=0,0,(1-D549/D545)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B543>0,D49-B543,0)","v":0},{"$f":"IF(E49-B543>0,E49-B543,0)","v":0},{"$f":"IF(F49-B543>0,F49-B543,0)","v":0},{"$f":"IF(G49-B543>0,G49-B543,0)","v":0},{"$f":"IF(H49-B543>0,H49-B543,0)","v":0},{"$f":"IF(I49-B543>0,I49-B543,0)","v":0},{"$f":"IF(J49-B543>0,J49-B543,0)","v":1},{"$f":"IF(K49-B543>0,K49-B543,0)","v":2},{"$f":"IF(L49-B543>0,L49-B543,0)","v":3},{"$f":"IF(M49-B543>0,M49-B543,0)","v":4},{"$f":"IF(N49-B543>0,N49-B543,0)","v":5},{"$f":"IF(O49-B543>0,O49-B543,0)","v":6},{"$f":"IF(P49-B543>0,P49-B543,0)","v":7},{"$f":"IF(Q49-B543>0,Q49-B543,0)","v":8},{"$f":"IF(R49-B543>0,R49-B543,0)","v":9},{"$f":"IF(S49-B543>0,S49-B543,0)","v":10},{"$f":"IF(T49-B543>0,T49-B543,0)","v":11},{"$f":"IF(U49-B543>0,U49-B543,0)","v":12},{"$f":"IF(V49-B543>0,V49-B543,0)","v":13},{"$f":"IF(W49-B543>0,W49-B543,0)","v":14},{"$f":"IF(X49-B543>0,X49-B543,0)","v":15},{"$f":"IF(Y49-B543>0,Y49-B543,0)","v":16},{"$f":"IF(Z49-B543>0,Z49-B543,0)","v":17},{"$f":"IF(AA49-B543>0,AA49-B543,0)","v":18},{"$f":"IF(AB49-B543>0,AB49-B543,0)","v":19},{"$f":"IF(AC49-B543>0,AC49-B543,0)","v":20},{"$f":"IF(AD49-B543>0,AD49-B543,0)","v":21},{"$f":"IF(AE49-B543>0,AE49-B543,0)","v":22}]
[null,null,null,{"$f":"IF(D551=0,0,CHOOSE(D551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(E551=0,0,CHOOSE(E551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(F551=0,0,CHOOSE(F551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(G551=0,0,CHOOSE(G551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(H551=0,0,CHOOSE(H551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(I551=0,0,CHOOSE(I551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(J551=0,0,CHOOSE(J551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(K551=0,0,CHOOSE(K551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(L551=0,0,CHOOSE(L551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(M551=0,0,CHOOSE(M551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(N551=0,0,CHOOSE(N551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(O551=0,0,CHOOSE(O551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(P551=0,0,CHOOSE(P551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(Q551=0,0,CHOOSE(Q551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(R551=0,0,CHOOSE(R551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(S551=0,0,CHOOSE(S551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(T551=0,0,CHOOSE(T551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(U551=0,0,CHOOSE(U551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(V551=0,0,CHOOSE(V551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(W551=0,0,CHOOSE(W551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(X551=0,0,CHOOSE(X551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(Y551=0,0,CHOOSE(Y551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(Z551=0,0,CHOOSE(Z551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(AA551=0,0,CHOOSE(AA551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(AB551=0,0,CHOOSE(AB551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(AC551=0,0,CHOOSE(AC551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(AD551=0,0,CHOOSE(AD551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0},{"$f":"IF(AE551=0,0,CHOOSE(AE551,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558,AF558))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B544>0,D49-B544,0)","v":0},{"$f":"IF(E49-B544>0,E49-B544,0)","v":0},{"$f":"IF(F49-B544>0,F49-B544,0)","v":0},{"$f":"IF(G49-B544>0,G49-B544,0)","v":0},{"$f":"IF(H49-B544>0,H49-B544,0)","v":0},{"$f":"IF(I49-B544>0,I49-B544,0)","v":0},{"$f":"IF(J49-B544>0,J49-B544,0)","v":0},{"$f":"IF(K49-B544>0,K49-B544,0)","v":0},{"$f":"IF(L49-B544>0,L49-B544,0)","v":0},{"$f":"IF(M49-B544>0,M49-B544,0)","v":0},{"$f":"IF(N49-B544>0,N49-B544,0)","v":0},{"$f":"IF(O49-B544>0,O49-B544,0)","v":0},{"$f":"IF(P49-B544>0,P49-B544,0)","v":0},{"$f":"IF(Q49-B544>0,Q49-B544,0)","v":0},{"$f":"IF(R49-B544>0,R49-B544,0)","v":0},{"$f":"IF(S49-B544>0,S49-B544,0)","v":0},{"$f":"IF(T49-B544>0,T49-B544,0)","v":1},{"$f":"IF(U49-B544>0,U49-B544,0)","v":2},{"$f":"IF(V49-B544>0,V49-B544,0)","v":3},{"$f":"IF(W49-B544>0,W49-B544,0)","v":4},{"$f":"IF(X49-B544>0,X49-B544,0)","v":5},{"$f":"IF(Y49-B544>0,Y49-B544,0)","v":6},{"$f":"IF(Z49-B544>0,Z49-B544,0)","v":7},{"$f":"IF(AA49-B544>0,AA49-B544,0)","v":8},{"$f":"IF(AB49-B544>0,AB49-B544,0)","v":9},{"$f":"IF(AC49-B544>0,AC49-B544,0)","v":10},{"$f":"IF(AD49-B544>0,AD49-B544,0)","v":11},{"$f":"IF(AE49-B544>0,AE49-B544,0)","v":12}]
[null,null,null,{"$f":"IF(D553=0,0,CHOOSE(D553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(E553=0,0,CHOOSE(E553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(F553=0,0,CHOOSE(F553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(G553=0,0,CHOOSE(G553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(H553=0,0,CHOOSE(H553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(I553=0,0,CHOOSE(I553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(J553=0,0,CHOOSE(J553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(K553=0,0,CHOOSE(K553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(L553=0,0,CHOOSE(L553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(M553=0,0,CHOOSE(M553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(N553=0,0,CHOOSE(N553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(O553=0,0,CHOOSE(O553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(P553=0,0,CHOOSE(P553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(Q553=0,0,CHOOSE(Q553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(R553=0,0,CHOOSE(R553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(S553=0,0,CHOOSE(S553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(T553=0,0,CHOOSE(T553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(U553=0,0,CHOOSE(U553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(V553=0,0,CHOOSE(V553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(W553=0,0,CHOOSE(W553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(X553=0,0,CHOOSE(X553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(Y553=0,0,CHOOSE(Y553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(Z553=0,0,CHOOSE(Z553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(AA553=0,0,CHOOSE(AA553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(AB553=0,0,CHOOSE(AB553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(AC553=0,0,CHOOSE(AC553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(AD553=0,0,CHOOSE(AD553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0},{"$f":"IF(AE553=0,0,CHOOSE(AE553,D558,E558,F558,G558,H558,I558,J558,K558,L558,M558,N558,O558,P558,Q558,R558,S558,T558,U558,V558,W558,X558,Y558,Z558,AA558,AB558,AC558,AD558,AE558))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A542&\"\"","v":"Output NPC3"},null,null,{"$f":"D$7","v":2024},{"$f":"D556+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F96","v":0},{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":0},{"$f":"Ext_Debt_Data!J96","v":0},{"$f":"Ext_Debt_Data!K96","v":0},{"$f":"Ext_Debt_Data!L96","v":0},{"$f":"Ext_Debt_Data!M96","v":0},{"$f":"Ext_Debt_Data!N96","v":0},{"$f":"Ext_Debt_Data!O96","v":0},{"$f":"Ext_Debt_Data!P96","v":0},{"$f":"Ext_Debt_Data!Q96","v":0},{"$f":"Ext_Debt_Data!R96","v":0},{"$f":"Ext_Debt_Data!S96","v":0},{"$f":"Ext_Debt_Data!T96","v":0},{"$f":"Ext_Debt_Data!U96","v":0},{"$f":"Ext_Debt_Data!V96","v":0},{"$f":"Ext_Debt_Data!W96","v":0},{"$f":"Ext_Debt_Data!X96","v":0},{"$f":"Ext_Debt_Data!Y96","v":0},{"$f":"Ext_Debt_Data!Z96","v":0},{"$f":"Ext_Debt_Data!AA96","v":0},{"$f":"Ext_Debt_Data!AB96","v":0},{"$f":"Ext_Debt_Data!AC96","v":0},{"$f":"Ext_Debt_Data!AD96","v":0},{"$f":"Ext_Debt_Data!AE96","v":0},{"$f":"Ext_Debt_Data!AF96","v":0},{"$f":"Ext_Debt_Data!AG96","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D557","v":0},{"$f":"SUM(D557:E557)","v":0},{"$f":"SUM(D557:F557)","v":0},{"$f":"SUM(D557:G557)","v":0},{"$f":"SUM(D557:H557)","v":0},{"$f":"SUM(D557:I557)","v":0},{"$f":"SUM(D557:J557)","v":0},{"$f":"SUM(D557:K557)","v":0},{"$f":"SUM(D557:L557)","v":0},{"$f":"SUM(D557:M557)","v":0},{"$f":"SUM(D557:N557)","v":0},{"$f":"SUM(D557:O557)","v":0},{"$f":"SUM(D557:P557)","v":0},{"$f":"SUM(D557:Q557)","v":0},{"$f":"SUM(D557:R557)","v":0},{"$f":"SUM(D557:S557)","v":0},{"$f":"SUM(D557:T557)","v":0},{"$f":"SUM(D557:U557)","v":0},{"$f":"SUM(D557:V557)","v":0},{"$f":"SUM(D557:W557)","v":0},{"$f":"SUM(D557:X557)","v":0},{"$f":"SUM(D557:Y557)","v":0},{"$f":"SUM(D557:Z557)","v":0},{"$f":"SUM(D557:AA557)","v":0},{"$f":"SUM(D557:AB557)","v":0},{"$f":"SUM(D557:AC557)","v":0},{"$f":"SUM(D557:AD557)","v":0},{"$f":"SUM(D557:AE557)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D557-D563","v":0},{"$f":"D559+E557-E563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C549,\"#\")&\"   \"&TEXT(A542,\"#\")","v":"PV of debt   NPC3"},{"$f":"IF($B545>=$B546,D557,D557*D549/100)","v":0},{"$f":"IF($B545>=$B546,D560-E563+E557,D560*(1+$B546)-E561+E557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,E560-F563+F557,E560*(1+$B546)-F561+F557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,F560-G563+G557,F560*(1+$B546)-G561+G557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,G560-H563+H557,G560*(1+$B546)-H561+H557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,H560-I563+I557,H560*(1+$B546)-I561+I557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,I560-J563+J557,I560*(1+$B546)-J561+J557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,J560-K563+K557,J560*(1+$B546)-K561+K557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,K560-L563+L557,K560*(1+$B546)-L561+L557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,L560-M563+M557,L560*(1+$B546)-M561+M557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,M560-N563+N557,M560*(1+$B546)-N561+N557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,N560-O563+O557,N560*(1+$B546)-O561+O557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,O560-P563+P557,O560*(1+$B546)-P561+P557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,P560-Q563+Q557,P560*(1+$B546)-Q561+Q557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,Q560-R563+R557,Q560*(1+$B546)-R561+R557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,R560-S563+S557,R560*(1+$B546)-S561+S557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,S560-T563+T557,S560*(1+$B546)-T561+T557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,T560-U563+U557,T560*(1+$B546)-U561+U557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,U560-V563+V557,U560*(1+$B546)-V561+V557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,V560-W563+W557,V560*(1+$B546)-W561+W557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,W560-X563+X557,W560*(1+$B546)-X561+X557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,X560-Y563+Y557,X560*(1+$B546)-Y561+Y557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,Y560-Z563+Z557,Y560*(1+$B546)-Z561+Z557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,Z560-AA563+AA557,Z560*(1+$B546)-AA561+AA557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,AA560-AB563+AB557,AA560*(1+$B546)-AB561+AB557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,AB560-AC563+AC557,AB560*(1+$B546)-AC561+AC557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,AC560-AD563+AD557,AC560*(1+$B546)-AD561+AD557*$D549/100)","v":0},{"$f":"IF($B545>=$B546,AD560-AE563+AE557,AD560*(1+$B546)-AE561+AE557*$D549/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D562+D563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B545*D559","v":0},{"$f":"$B545*E559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D552-D554)/(B544-B543)","v":0},{"$f":"(E552-E554)/(B544-B543)","v":0},{"$f":"(F552-F554)/(B544-B543)","v":0},{"$f":"(G552-G554)/(B544-B543)","v":0},{"$f":"(H552-H554)/(B544-B543)","v":0},{"$f":"(I552-I554)/(B544-B543)","v":0},{"$f":"(J552-J554)/(B544-B543)","v":0},{"$f":"(K552-K554)/(B544-B543)","v":0},{"$f":"(L552-L554)/(B544-B543)","v":0},{"$f":"(M552-M554)/(B544-B543)","v":0},{"$f":"(N552-N554)/(B544-B543)","v":0},{"$f":"(O552-O554)/(B544-B543)","v":0},{"$f":"(P552-P554)/(B544-B543)","v":0},{"$f":"(Q552-Q554)/(B544-B543)","v":0},{"$f":"(R552-R554)/(B544-B543)","v":0},{"$f":"(S552-S554)/(B544-B543)","v":0},{"$f":"(T552-T554)/(B544-B543)","v":0},{"$f":"(U552-U554)/(B544-B543)","v":0},{"$f":"(V552-V554)/(B544-B543)","v":0},{"$f":"(W552-W554)/(B544-B543)","v":0},{"$f":"(X552-X554)/(B544-B543)","v":0},{"$f":"(Y552-Y554)/(B544-B543)","v":0},{"$f":"(Z552-Z554)/(B544-B543)","v":0},{"$f":"(AA552-AA554)/(B544-B543)","v":0},{"$f":"(AB552-AB554)/(B544-B543)","v":0},{"$f":"(AC552-AC554)/(B544-B543)","v":0},{"$f":"(AD552-AD554)/(B544-B543)","v":0},{"$f":"(AE552-AE554)/(B544-B543)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B35","v":"NPC4"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A568&\"\"","v":"Grace NPC4"},{"$f":"'Input 4 - External Financing'!G35","v":5},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A568&\"\"","v":"Maturity NPC4"},{"$f":"'Input 4 - External Financing'!H35","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A568&\"\"","v":"Interest NPC4"},{"$f":"'Input 4 - External Financing'!F35","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D570-D572","v":100},{"$f":"D571-E572","v":100},{"$f":"E571-F572","v":100},{"$f":"F571-G572","v":100},{"$f":"G571-H572","v":100},{"$f":"H571-I572","v":100},{"$f":"I571-J572","v":90},{"$f":"J571-K572","v":80},{"$f":"K571-L572","v":70},{"$f":"L571-M572","v":60},{"$f":"M571-N572","v":50},{"$f":"N571-O572","v":40},{"$f":"O571-P572","v":30},{"$f":"P571-Q572","v":20},{"$f":"Q571-R572","v":10},{"$f":"R571-S572","v":0},{"$f":"S571-T572","v":0},{"$f":"T571-U572","v":0},{"$f":"U571-V572","v":0},{"$f":"V571-W572","v":0},{"$f":"W571-X572","v":0},{"$f":"X571-Y572","v":0},{"$f":"Y571-Z572","v":0},{"$f":"Z571-AA572","v":0},{"$f":"AA571-AB572","v":0},{"$f":"AB571-AC572","v":0},{"$f":"AC571-AD572","v":0},{"$f":"AD571-AE572","v":0},{"$f":"AE571-AF572","v":0},{"$f":"AF571-AG572","v":0},{"$f":"AG571-AH572","v":0},{"$f":"AH571-AI572","v":0},{"$f":"AI571-AJ572","v":0},{"$f":"AJ571-AK572","v":0},{"$f":"AK571-AL572","v":0},{"$f":"AL571-AM572","v":0},{"$f":"AM571-AN572","v":0},{"$f":"AN571-AO572","v":0},{"$f":"AO571-AP572","v":0},{"$f":"AP571-AQ572","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A568&\"\"","v":"Discount NPC4"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D568-D568-1<B569,0,IF(D568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(E568-D568-1<B569,0,IF(E568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(F568-D568-1<B569,0,IF(F568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(G568-D568-1<B569,0,IF(G568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(H568-D568-1<B569,0,IF(H568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(I568-D568-1<B569,0,IF(I568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(J568-D568-1<B569,0,IF(J568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(K568-D568-1<B569,0,IF(K568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(L568-D568-1<B569,0,IF(L568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(M568-D568-1<B569,0,IF(M568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(N568-D568-1<B569,0,IF(N568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(O568-D568-1<B569,0,IF(O568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(P568-D568-1<B569,0,IF(P568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(Q568-D568-1<B569,0,IF(Q568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(R568-D568-1<B569,0,IF(R568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(S568-D568-1<B569,0,IF(S568-D568-1<B570,D570/(B570-B569),0))","v":10},{"$f":"IF(T568-D568-1<B569,0,IF(T568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(U568-D568-1<B569,0,IF(U568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(V568-D568-1<B569,0,IF(V568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(W568-D568-1<B569,0,IF(W568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(X568-D568-1<B569,0,IF(X568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(Y568-D568-1<B569,0,IF(Y568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(Z568-D568-1<B569,0,IF(Z568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AA568-D568-1<B569,0,IF(AA568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AB568-D568-1<B569,0,IF(AB568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AC568-D568-1<B569,0,IF(AC568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AD568-D568-1<B569,0,IF(AD568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AE568-D568-1<B569,0,IF(AE568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AF568-D568-1<B569,0,IF(AF568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AG568-D568-1<B569,0,IF(AG568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AH568-D568-1<B569,0,IF(AH568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AI568-D568-1<B569,0,IF(AI568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AJ568-D568-1<B569,0,IF(AJ568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AK568-D568-1<B569,0,IF(AK568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AL568-D568-1<B569,0,IF(AL568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AM568-D568-1<B569,0,IF(AM568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AN568-D568-1<B569,0,IF(AN568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AO568-D568-1<B569,0,IF(AO568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AP568-D568-1<B569,0,IF(AP568-D568-1<B570,D570/(B570-B569),0))","v":0},{"$f":"IF(AQ568-D568-1<B569,0,IF(AQ568-D568-1<B570,D570/(B570-B569),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B571*D571","v":0},{"$f":"$B571*E571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D572+D573","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B571>=$B572, D571, NPV($B572,E574:$BD574))","v":60.501813675497708},{"$f":"IF($B571>=$B572, E571, NPV($B572,F574:$BD574))","v":63.526904359272599},{"$f":"IF($B571>=$B572, F571, NPV($B572,G574:$BD574))","v":66.703249577236235},{"$f":"IF($B571>=$B572, G571, NPV($B572,H574:$BD574))","v":70.038412056098068},{"$f":"IF($B571>=$B572, H571, NPV($B572,I574:$BD574))","v":73.540332658902955},{"$f":"IF($B571>=$B572, I571, NPV($B572,J574:$BD574))","v":77.217349291848109},{"$f":"IF($B571>=$B572, J571, NPV($B572,K574:$BD574))","v":71.078216756440511},{"$f":"IF($B571>=$B572, K571, NPV($B572,L574:$BD574))","v":64.632127594262542},{"$f":"IF($B571>=$B572, L571, NPV($B572,M574:$BD574))","v":57.863733973975677},{"$f":"IF($B571>=$B572, M571, NPV($B572,N574:$BD574))","v":50.756920672674461},{"$f":"IF($B571>=$B572, N571, NPV($B572,O574:$BD574))","v":43.294766706308188},{"$f":"IF($B571>=$B572, O571, NPV($B572,P574:$BD574))","v":35.459505041623601},{"$f":"IF($B571>=$B572, P571, NPV($B572,Q574:$BD574))","v":27.232480293704782},{"$f":"IF($B571>=$B572, Q571, NPV($B572,R574:$BD574))","v":18.594104308390023},{"$f":"IF($B571>=$B572, R571, NPV($B572,S574:$BD574))","v":9.5238095238095237},{"$f":"IF($B571>=$B572, S571, NPV($B572,T574:$BD574))","v":0},{"$f":"IF($B571>=$B572, T571, NPV($B572,U574:$BD574))","v":0},{"$f":"IF($B571>=$B572, U571, NPV($B572,V574:$BD574))","v":0},{"$f":"IF($B571>=$B572, V571, NPV($B572,W574:$BD574))","v":0},{"$f":"IF($B571>=$B572, W571, NPV($B572,X574:$BD574))","v":0},{"$f":"IF($B571>=$B572, X571, NPV($B572,Y574:$BD574))","v":0},{"$f":"IF($B571>=$B572, Y571, NPV($B572,Z574:$BD574))","v":0},{"$f":"IF($B571>=$B572, Z571, NPV($B572,AA574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AA571, NPV($B572,AB574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AB571, NPV($B572,AC574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AC571, NPV($B572,AD574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AD571, NPV($B572,AE574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AE571, NPV($B572,AF574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AF571, NPV($B572,AG574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AG571, NPV($B572,AH574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AH571, NPV($B572,AI574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AI571, NPV($B572,AJ574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AJ571, NPV($B572,AK574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AK571, NPV($B572,AL574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AL571, NPV($B572,AM574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AM571, NPV($B572,AN574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AN571, NPV($B572,AO574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AO571, NPV($B572,AP574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AP571, NPV($B572,AQ574:$BD574))","v":0},{"$f":"IF($B571>=$B572, AQ571, NPV($B572,AR574:$BD574))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D575=0,0,(1-D575/D571)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D568-$B569>0,D568-$B569,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D577=0,0,CHOOSE(D577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(E577=0,0,CHOOSE(E577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(F577=0,0,CHOOSE(F577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(G577=0,0,CHOOSE(G577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(H577=0,0,CHOOSE(H577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(I577=0,0,CHOOSE(I577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(J577=0,0,CHOOSE(J577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(K577=0,0,CHOOSE(K577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(L577=0,0,CHOOSE(L577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(M577=0,0,CHOOSE(M577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(N577=0,0,CHOOSE(N577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(O577=0,0,CHOOSE(O577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(P577=0,0,CHOOSE(P577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(Q577=0,0,CHOOSE(Q577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(R577=0,0,CHOOSE(R577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(S577=0,0,CHOOSE(S577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(T577=0,0,CHOOSE(T577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(U577=0,0,CHOOSE(U577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(V577=0,0,CHOOSE(V577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(W577=0,0,CHOOSE(W577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(X577=0,0,CHOOSE(X577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(Y577=0,0,CHOOSE(Y577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(Z577=0,0,CHOOSE(Z577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(AA577=0,0,CHOOSE(AA577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(AB577=0,0,CHOOSE(AB577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(AC577=0,0,CHOOSE(AC577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(AD577=0,0,CHOOSE(AD577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0},{"$f":"IF(AE577=0,0,CHOOSE(AE577,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584,AF584))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D568-$B570>0,D568-$B570,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D579=0,0,CHOOSE(D579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(E579=0,0,CHOOSE(E579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(F579=0,0,CHOOSE(F579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(G579=0,0,CHOOSE(G579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(H579=0,0,CHOOSE(H579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(I579=0,0,CHOOSE(I579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(J579=0,0,CHOOSE(J579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(K579=0,0,CHOOSE(K579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(L579=0,0,CHOOSE(L579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(M579=0,0,CHOOSE(M579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(N579=0,0,CHOOSE(N579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(O579=0,0,CHOOSE(O579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(P579=0,0,CHOOSE(P579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(Q579=0,0,CHOOSE(Q579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(R579=0,0,CHOOSE(R579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(S579=0,0,CHOOSE(S579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(T579=0,0,CHOOSE(T579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(U579=0,0,CHOOSE(U579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(V579=0,0,CHOOSE(V579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(W579=0,0,CHOOSE(W579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(X579=0,0,CHOOSE(X579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(Y579=0,0,CHOOSE(Y579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(Z579=0,0,CHOOSE(Z579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(AA579=0,0,CHOOSE(AA579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(AB579=0,0,CHOOSE(AB579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(AC579=0,0,CHOOSE(AC579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(AD579=0,0,CHOOSE(AD579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0},{"$f":"IF(AE579=0,0,CHOOSE(AE579,D584,E584,F584,G584,H584,I584,J584,K584,L584,M584,N584,O584,P584,Q584,R584,S584,T584,U584,V584,W584,X584,Y584,Z584,AA584,AB584,AC584,AD584,AE584))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A568&\"\"","v":"Output NPC4"},null,null,{"$f":"D$7","v":2024},{"$f":"D582+1","v":2025},{"$f":"E582+1","v":2026},{"$f":"F582+1","v":2027},{"$f":"G582+1","v":2028},{"$f":"H582+1","v":2029},{"$f":"I582+1","v":2030},{"$f":"J582+1","v":2031},{"$f":"K582+1","v":2032},{"$f":"L582+1","v":2033},{"$f":"M582+1","v":2034},{"$f":"N582+1","v":2035},{"$f":"O582+1","v":2036},{"$f":"P582+1","v":2037},{"$f":"Q582+1","v":2038},{"$f":"R582+1","v":2039},{"$f":"S582+1","v":2040},{"$f":"T582+1","v":2041},{"$f":"U582+1","v":2042},{"$f":"V582+1","v":2043},{"$f":"W582+1","v":2044},{"$f":"X582+1","v":2045},{"$f":"Y582+1","v":2046},{"$f":"Z582+1","v":2047},{"$f":"AA582+1","v":2048},{"$f":"AB582+1","v":2049},{"$f":"AC582+1","v":2050},{"$f":"AD582+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F97","v":0},{"$f":"Ext_Debt_Data!G97","v":0},{"$f":"Ext_Debt_Data!H97","v":0},{"$f":"Ext_Debt_Data!I97","v":0},{"$f":"Ext_Debt_Data!J97","v":0},{"$f":"Ext_Debt_Data!K97","v":0},{"$f":"Ext_Debt_Data!L97","v":0},{"$f":"Ext_Debt_Data!M97","v":0},{"$f":"Ext_Debt_Data!N97","v":0},{"$f":"Ext_Debt_Data!O97","v":0},{"$f":"Ext_Debt_Data!P97","v":0},{"$f":"Ext_Debt_Data!Q97","v":0},{"$f":"Ext_Debt_Data!R97","v":0},{"$f":"Ext_Debt_Data!S97","v":0},{"$f":"Ext_Debt_Data!T97","v":0},{"$f":"Ext_Debt_Data!U97","v":0},{"$f":"Ext_Debt_Data!V97","v":0},{"$f":"Ext_Debt_Data!W97","v":0},{"$f":"Ext_Debt_Data!X97","v":0},{"$f":"Ext_Debt_Data!Y97","v":0},{"$f":"Ext_Debt_Data!Z97","v":0},{"$f":"Ext_Debt_Data!AA97","v":0},{"$f":"Ext_Debt_Data!AB97","v":0},{"$f":"Ext_Debt_Data!AC97","v":0},{"$f":"Ext_Debt_Data!AD97","v":0},{"$f":"Ext_Debt_Data!AE97","v":0},{"$f":"Ext_Debt_Data!AF97","v":0},{"$f":"Ext_Debt_Data!AG97","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D583","v":0},{"$f":"SUM(D583:E583)","v":0},{"$f":"SUM(D583:F583)","v":0},{"$f":"SUM(D583:G583)","v":0},{"$f":"SUM(D583:H583)","v":0},{"$f":"SUM(D583:I583)","v":0},{"$f":"SUM(D583:J583)","v":0},{"$f":"SUM(D583:K583)","v":0},{"$f":"SUM(D583:L583)","v":0},{"$f":"SUM(D583:M583)","v":0},{"$f":"SUM(D583:N583)","v":0},{"$f":"SUM(D583:O583)","v":0},{"$f":"SUM(D583:P583)","v":0},{"$f":"SUM(D583:Q583)","v":0},{"$f":"SUM(D583:R583)","v":0},{"$f":"SUM(D583:S583)","v":0},{"$f":"SUM(D583:T583)","v":0},{"$f":"SUM(D583:U583)","v":0},{"$f":"SUM(D583:V583)","v":0},{"$f":"SUM(D583:W583)","v":0},{"$f":"SUM(D583:X583)","v":0},{"$f":"SUM(D583:Y583)","v":0},{"$f":"SUM(D583:Z583)","v":0},{"$f":"SUM(D583:AA583)","v":0},{"$f":"SUM(D583:AB583)","v":0},{"$f":"SUM(D583:AC583)","v":0},{"$f":"SUM(D583:AD583)","v":0},{"$f":"SUM(D583:AE583)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D583-D589","v":0},{"$f":"D585+E583-E589","v":0},{"$f":"E585+F583-F589","v":0},{"$f":"F585+G583-G589","v":0},{"$f":"G585+H583-H589","v":0},{"$f":"H585+I583-I589","v":0},{"$f":"I585+J583-J589","v":0},{"$f":"J585+K583-K589","v":0},{"$f":"K585+L583-L589","v":0},{"$f":"L585+M583-M589","v":0},{"$f":"M585+N583-N589","v":0},{"$f":"N585+O583-O589","v":0},{"$f":"O585+P583-P589","v":0},{"$f":"P585+Q583-Q589","v":0},{"$f":"Q585+R583-R589","v":0},{"$f":"R585+S583-S589","v":0},{"$f":"S585+T583-T589","v":0},{"$f":"T585+U583-U589","v":0},{"$f":"U585+V583-V589","v":0},{"$f":"V585+W583-W589","v":0},{"$f":"W585+X583-X589","v":0},{"$f":"X585+Y583-Y589","v":0},{"$f":"Y585+Z583-Z589","v":0},{"$f":"Z585+AA583-AA589","v":0},{"$f":"AA585+AB583-AB589","v":0},{"$f":"AB585+AC583-AC589","v":0},{"$f":"AC585+AD583-AD589","v":0},{"$f":"AD585+AE583-AE589","v":0}]
[null,null,{"$f":"+TEXT(C575,\"#\")&\"   \"&TEXT(A568,\"#\")","v":"PV of debt   NPC4"},{"$f":"IF($B571>=$B572,D583,D583*D575/100)","v":0},{"$f":"IF($B571>=$B572,D586-E589+E583,D586*(1+$B572)-E587+E583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,E586-F589+F583,E586*(1+$B572)-F587+F583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,F586-G589+G583,F586*(1+$B572)-G587+G583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,G586-H589+H583,G586*(1+$B572)-H587+H583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,H586-I589+I583,H586*(1+$B572)-I587+I583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,I586-J589+J583,I586*(1+$B572)-J587+J583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,J586-K589+K583,J586*(1+$B572)-K587+K583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,K586-L589+L583,K586*(1+$B572)-L587+L583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,L586-M589+M583,L586*(1+$B572)-M587+M583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,M586-N589+N583,M586*(1+$B572)-N587+N583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,N586-O589+O583,N586*(1+$B572)-O587+O583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,O586-P589+P583,O586*(1+$B572)-P587+P583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,P586-Q589+Q583,P586*(1+$B572)-Q587+Q583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,Q586-R589+R583,Q586*(1+$B572)-R587+R583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,R586-S589+S583,R586*(1+$B572)-S587+S583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,S586-T589+T583,S586*(1+$B572)-T587+T583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,T586-U589+U583,T586*(1+$B572)-U587+U583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,U586-V589+V583,U586*(1+$B572)-V587+V583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,V586-W589+W583,V586*(1+$B572)-W587+W583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,W586-X589+X583,W586*(1+$B572)-X587+X583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,X586-Y589+Y583,X586*(1+$B572)-Y587+Y583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,Y586-Z589+Z583,Y586*(1+$B572)-Z587+Z583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,Z586-AA589+AA583,Z586*(1+$B572)-AA587+AA583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,AA586-AB589+AB583,AA586*(1+$B572)-AB587+AB583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,AB586-AC589+AC583,AB586*(1+$B572)-AC587+AC583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,AC586-AD589+AD583,AC586*(1+$B572)-AD587+AD583*$D575/100)","v":0},{"$f":"IF($B571>=$B572,AD586-AE589+AE583,AD586*(1+$B572)-AE587+AE583*$D575/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D588+D589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B571*D585","v":0},{"$f":"$B571*E585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D578-D580)/(B570-B569)","v":0},{"$f":"(E578-E580)/(B570-B569)","v":0},{"$f":"(F578-F580)/(B570-B569)","v":0},{"$f":"(G578-G580)/(B570-B569)","v":0},{"$f":"(H578-H580)/(B570-B569)","v":0},{"$f":"(I578-I580)/(B570-B569)","v":0},{"$f":"(J578-J580)/(B570-B569)","v":0},{"$f":"(K578-K580)/(B570-B569)","v":0},{"$f":"(L578-L580)/(B570-B569)","v":0},{"$f":"(M578-M580)/(B570-B569)","v":0},{"$f":"(N578-N580)/(B570-B569)","v":0},{"$f":"(O578-O580)/(B570-B569)","v":0},{"$f":"(P578-P580)/(B570-B569)","v":0},{"$f":"(Q578-Q580)/(B570-B569)","v":0},{"$f":"(R578-R580)/(B570-B569)","v":0},{"$f":"(S578-S580)/(B570-B569)","v":0},{"$f":"(T578-T580)/(B570-B569)","v":0},{"$f":"(U578-U580)/(B570-B569)","v":0},{"$f":"(V578-V580)/(B570-B569)","v":0},{"$f":"(W578-W580)/(B570-B569)","v":0},{"$f":"(X578-X580)/(B570-B569)","v":0},{"$f":"(Y578-Y580)/(B570-B569)","v":0},{"$f":"(Z578-Z580)/(B570-B569)","v":0},{"$f":"(AA578-AA580)/(B570-B569)","v":0},{"$f":"(AB578-AB580)/(B570-B569)","v":0},{"$f":"(AC578-AC580)/(B570-B569)","v":0},{"$f":"(AD578-AD580)/(B570-B569)","v":0},{"$f":"(AE578-AE580)/(B570-B569)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B36","v":"NPC5"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A594&\"\"","v":"Grace NPC5"},{"$f":"'Input 4 - External Financing'!G36","v":5},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A594&\"\"","v":"Maturity NPC5"},{"$f":"'Input 4 - External Financing'!H36","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A594&\"\"","v":"Interest NPC5"},{"$f":"'Input 4 - External Financing'!F36","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D596-D598","v":100},{"$f":"D597-E598","v":100},{"$f":"E597-F598","v":100},{"$f":"F597-G598","v":100},{"$f":"G597-H598","v":100},{"$f":"H597-I598","v":100},{"$f":"I597-J598","v":90},{"$f":"J597-K598","v":80},{"$f":"K597-L598","v":70},{"$f":"L597-M598","v":60},{"$f":"M597-N598","v":50},{"$f":"N597-O598","v":40},{"$f":"O597-P598","v":30},{"$f":"P597-Q598","v":20},{"$f":"Q597-R598","v":10},{"$f":"R597-S598","v":0},{"$f":"S597-T598","v":0},{"$f":"T597-U598","v":0},{"$f":"U597-V598","v":0},{"$f":"V597-W598","v":0},{"$f":"W597-X598","v":0},{"$f":"X597-Y598","v":0},{"$f":"Y597-Z598","v":0},{"$f":"Z597-AA598","v":0},{"$f":"AA597-AB598","v":0},{"$f":"AB597-AC598","v":0},{"$f":"AC597-AD598","v":0},{"$f":"AD597-AE598","v":0},{"$f":"AE597-AF598","v":0},{"$f":"AF597-AG598","v":0},{"$f":"AG597-AH598","v":0},{"$f":"AH597-AI598","v":0},{"$f":"AI597-AJ598","v":0},{"$f":"AJ597-AK598","v":0},{"$f":"AK597-AL598","v":0},{"$f":"AL597-AM598","v":0},{"$f":"AM597-AN598","v":0},{"$f":"AN597-AO598","v":0},{"$f":"AO597-AP598","v":0},{"$f":"AP597-AQ598","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A594&\"\"","v":"Discount NPC5"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D594-D594-1<B595,0,IF(D594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(E594-D594-1<B595,0,IF(E594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(F594-D594-1<B595,0,IF(F594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(G594-D594-1<B595,0,IF(G594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(H594-D594-1<B595,0,IF(H594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(I594-D594-1<B595,0,IF(I594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(J594-D594-1<B595,0,IF(J594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(K594-D594-1<B595,0,IF(K594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(L594-D594-1<B595,0,IF(L594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(M594-D594-1<B595,0,IF(M594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(N594-D594-1<B595,0,IF(N594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(O594-D594-1<B595,0,IF(O594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(P594-D594-1<B595,0,IF(P594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(Q594-D594-1<B595,0,IF(Q594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(R594-D594-1<B595,0,IF(R594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(S594-D594-1<B595,0,IF(S594-D594-1<B596,D596/(B596-B595),0))","v":10},{"$f":"IF(T594-D594-1<B595,0,IF(T594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(U594-D594-1<B595,0,IF(U594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(V594-D594-1<B595,0,IF(V594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(W594-D594-1<B595,0,IF(W594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(X594-D594-1<B595,0,IF(X594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(Y594-D594-1<B595,0,IF(Y594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(Z594-D594-1<B595,0,IF(Z594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AA594-D594-1<B595,0,IF(AA594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AB594-D594-1<B595,0,IF(AB594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AC594-D594-1<B595,0,IF(AC594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AD594-D594-1<B595,0,IF(AD594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AE594-D594-1<B595,0,IF(AE594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AF594-D594-1<B595,0,IF(AF594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AG594-D594-1<B595,0,IF(AG594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AH594-D594-1<B595,0,IF(AH594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AI594-D594-1<B595,0,IF(AI594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AJ594-D594-1<B595,0,IF(AJ594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AK594-D594-1<B595,0,IF(AK594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AL594-D594-1<B595,0,IF(AL594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AM594-D594-1<B595,0,IF(AM594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AN594-D594-1<B595,0,IF(AN594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AO594-D594-1<B595,0,IF(AO594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AP594-D594-1<B595,0,IF(AP594-D594-1<B596,D596/(B596-B595),0))","v":0},{"$f":"IF(AQ594-D594-1<B595,0,IF(AQ594-D594-1<B596,D596/(B596-B595),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B597*D597","v":0},{"$f":"$B597*E597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D598+D599","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B597>=$B598, D597, NPV($B598,E600:$BD600))","v":60.501813675497708},{"$f":"IF($B597>=$B598, E597, NPV($B598,F600:$BD600))","v":63.526904359272599},{"$f":"IF($B597>=$B598, F597, NPV($B598,G600:$BD600))","v":66.703249577236235},{"$f":"IF($B597>=$B598, G597, NPV($B598,H600:$BD600))","v":70.038412056098068},{"$f":"IF($B597>=$B598, H597, NPV($B598,I600:$BD600))","v":73.540332658902955},{"$f":"IF($B597>=$B598, I597, NPV($B598,J600:$BD600))","v":77.217349291848109},{"$f":"IF($B597>=$B598, J597, NPV($B598,K600:$BD600))","v":71.078216756440511},{"$f":"IF($B597>=$B598, K597, NPV($B598,L600:$BD600))","v":64.632127594262542},{"$f":"IF($B597>=$B598, L597, NPV($B598,M600:$BD600))","v":57.863733973975677},{"$f":"IF($B597>=$B598, M597, NPV($B598,N600:$BD600))","v":50.756920672674461},{"$f":"IF($B597>=$B598, N597, NPV($B598,O600:$BD600))","v":43.294766706308188},{"$f":"IF($B597>=$B598, O597, NPV($B598,P600:$BD600))","v":35.459505041623601},{"$f":"IF($B597>=$B598, P597, NPV($B598,Q600:$BD600))","v":27.232480293704782},{"$f":"IF($B597>=$B598, Q597, NPV($B598,R600:$BD600))","v":18.594104308390023},{"$f":"IF($B597>=$B598, R597, NPV($B598,S600:$BD600))","v":9.5238095238095237},{"$f":"IF($B597>=$B598, S597, NPV($B598,T600:$BD600))","v":0},{"$f":"IF($B597>=$B598, T597, NPV($B598,U600:$BD600))","v":0},{"$f":"IF($B597>=$B598, U597, NPV($B598,V600:$BD600))","v":0},{"$f":"IF($B597>=$B598, V597, NPV($B598,W600:$BD600))","v":0},{"$f":"IF($B597>=$B598, W597, NPV($B598,X600:$BD600))","v":0},{"$f":"IF($B597>=$B598, X597, NPV($B598,Y600:$BD600))","v":0},{"$f":"IF($B597>=$B598, Y597, NPV($B598,Z600:$BD600))","v":0},{"$f":"IF($B597>=$B598, Z597, NPV($B598,AA600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AA597, NPV($B598,AB600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AB597, NPV($B598,AC600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AC597, NPV($B598,AD600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AD597, NPV($B598,AE600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AE597, NPV($B598,AF600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AF597, NPV($B598,AG600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AG597, NPV($B598,AH600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AH597, NPV($B598,AI600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AI597, NPV($B598,AJ600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AJ597, NPV($B598,AK600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AK597, NPV($B598,AL600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AL597, NPV($B598,AM600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AM597, NPV($B598,AN600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AN597, NPV($B598,AO600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AO597, NPV($B598,AP600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AP597, NPV($B598,AQ600:$BD600))","v":0},{"$f":"IF($B597>=$B598, AQ597, NPV($B598,AR600:$BD600))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D601=0,0,(1-D601/D597)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D594-$B595>0,D594-$B595,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D603=0,0,CHOOSE(D603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(E603=0,0,CHOOSE(E603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(F603=0,0,CHOOSE(F603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(G603=0,0,CHOOSE(G603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(H603=0,0,CHOOSE(H603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(I603=0,0,CHOOSE(I603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(J603=0,0,CHOOSE(J603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(K603=0,0,CHOOSE(K603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(L603=0,0,CHOOSE(L603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(M603=0,0,CHOOSE(M603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(N603=0,0,CHOOSE(N603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(O603=0,0,CHOOSE(O603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(P603=0,0,CHOOSE(P603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(Q603=0,0,CHOOSE(Q603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(R603=0,0,CHOOSE(R603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(S603=0,0,CHOOSE(S603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(T603=0,0,CHOOSE(T603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(U603=0,0,CHOOSE(U603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(V603=0,0,CHOOSE(V603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(W603=0,0,CHOOSE(W603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(X603=0,0,CHOOSE(X603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(Y603=0,0,CHOOSE(Y603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(Z603=0,0,CHOOSE(Z603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(AA603=0,0,CHOOSE(AA603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(AB603=0,0,CHOOSE(AB603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(AC603=0,0,CHOOSE(AC603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(AD603=0,0,CHOOSE(AD603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0},{"$f":"IF(AE603=0,0,CHOOSE(AE603,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610,AF610))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D594-$B596>0,D594-$B596,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D605=0,0,CHOOSE(D605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(E605=0,0,CHOOSE(E605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(F605=0,0,CHOOSE(F605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(G605=0,0,CHOOSE(G605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(H605=0,0,CHOOSE(H605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(I605=0,0,CHOOSE(I605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(J605=0,0,CHOOSE(J605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(K605=0,0,CHOOSE(K605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(L605=0,0,CHOOSE(L605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(M605=0,0,CHOOSE(M605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(N605=0,0,CHOOSE(N605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(O605=0,0,CHOOSE(O605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(P605=0,0,CHOOSE(P605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(Q605=0,0,CHOOSE(Q605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(R605=0,0,CHOOSE(R605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(S605=0,0,CHOOSE(S605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(T605=0,0,CHOOSE(T605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(U605=0,0,CHOOSE(U605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(V605=0,0,CHOOSE(V605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(W605=0,0,CHOOSE(W605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(X605=0,0,CHOOSE(X605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(Y605=0,0,CHOOSE(Y605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(Z605=0,0,CHOOSE(Z605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(AA605=0,0,CHOOSE(AA605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(AB605=0,0,CHOOSE(AB605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(AC605=0,0,CHOOSE(AC605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(AD605=0,0,CHOOSE(AD605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0},{"$f":"IF(AE605=0,0,CHOOSE(AE605,D610,E610,F610,G610,H610,I610,J610,K610,L610,M610,N610,O610,P610,Q610,R610,S610,T610,U610,V610,W610,X610,Y610,Z610,AA610,AB610,AC610,AD610,AE610))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A594&\"\"","v":"Output NPC5"},null,null,{"$f":"D$7","v":2024},{"$f":"D608+1","v":2025},{"$f":"E608+1","v":2026},{"$f":"F608+1","v":2027},{"$f":"G608+1","v":2028},{"$f":"H608+1","v":2029},{"$f":"I608+1","v":2030},{"$f":"J608+1","v":2031},{"$f":"K608+1","v":2032},{"$f":"L608+1","v":2033},{"$f":"M608+1","v":2034},{"$f":"N608+1","v":2035},{"$f":"O608+1","v":2036},{"$f":"P608+1","v":2037},{"$f":"Q608+1","v":2038},{"$f":"R608+1","v":2039},{"$f":"S608+1","v":2040},{"$f":"T608+1","v":2041},{"$f":"U608+1","v":2042},{"$f":"V608+1","v":2043},{"$f":"W608+1","v":2044},{"$f":"X608+1","v":2045},{"$f":"Y608+1","v":2046},{"$f":"Z608+1","v":2047},{"$f":"AA608+1","v":2048},{"$f":"AB608+1","v":2049},{"$f":"AC608+1","v":2050},{"$f":"AD608+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F98","v":0},{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0},{"$f":"Ext_Debt_Data!J98","v":0},{"$f":"Ext_Debt_Data!K98","v":0},{"$f":"Ext_Debt_Data!L98","v":0},{"$f":"Ext_Debt_Data!M98","v":0},{"$f":"Ext_Debt_Data!N98","v":0},{"$f":"Ext_Debt_Data!O98","v":0},{"$f":"Ext_Debt_Data!P98","v":0},{"$f":"Ext_Debt_Data!Q98","v":0},{"$f":"Ext_Debt_Data!R98","v":0},{"$f":"Ext_Debt_Data!S98","v":0},{"$f":"Ext_Debt_Data!T98","v":0},{"$f":"Ext_Debt_Data!U98","v":0},{"$f":"Ext_Debt_Data!V98","v":0},{"$f":"Ext_Debt_Data!W98","v":0},{"$f":"Ext_Debt_Data!X98","v":0},{"$f":"Ext_Debt_Data!Y98","v":0},{"$f":"Ext_Debt_Data!Z98","v":0},{"$f":"Ext_Debt_Data!AA98","v":0},{"$f":"Ext_Debt_Data!AB98","v":0},{"$f":"Ext_Debt_Data!AC98","v":0},{"$f":"Ext_Debt_Data!AD98","v":0},{"$f":"Ext_Debt_Data!AE98","v":0},{"$f":"Ext_Debt_Data!AF98","v":0},{"$f":"Ext_Debt_Data!AG98","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D609","v":0},{"$f":"SUM(D609:E609)","v":0},{"$f":"SUM(D609:F609)","v":0},{"$f":"SUM(D609:G609)","v":0},{"$f":"SUM(D609:H609)","v":0},{"$f":"SUM(D609:I609)","v":0},{"$f":"SUM(D609:J609)","v":0},{"$f":"SUM(D609:K609)","v":0},{"$f":"SUM(D609:L609)","v":0},{"$f":"SUM(D609:M609)","v":0},{"$f":"SUM(D609:N609)","v":0},{"$f":"SUM(D609:O609)","v":0},{"$f":"SUM(D609:P609)","v":0},{"$f":"SUM(D609:Q609)","v":0},{"$f":"SUM(D609:R609)","v":0},{"$f":"SUM(D609:S609)","v":0},{"$f":"SUM(D609:T609)","v":0},{"$f":"SUM(D609:U609)","v":0},{"$f":"SUM(D609:V609)","v":0},{"$f":"SUM(D609:W609)","v":0},{"$f":"SUM(D609:X609)","v":0},{"$f":"SUM(D609:Y609)","v":0},{"$f":"SUM(D609:Z609)","v":0},{"$f":"SUM(D609:AA609)","v":0},{"$f":"SUM(D609:AB609)","v":0},{"$f":"SUM(D609:AC609)","v":0},{"$f":"SUM(D609:AD609)","v":0},{"$f":"SUM(D609:AE609)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D609-D615","v":0},{"$f":"D611+E609-E615","v":0},{"$f":"E611+F609-F615","v":0},{"$f":"F611+G609-G615","v":0},{"$f":"G611+H609-H615","v":0},{"$f":"H611+I609-I615","v":0},{"$f":"I611+J609-J615","v":0},{"$f":"J611+K609-K615","v":0},{"$f":"K611+L609-L615","v":0},{"$f":"L611+M609-M615","v":0},{"$f":"M611+N609-N615","v":0},{"$f":"N611+O609-O615","v":0},{"$f":"O611+P609-P615","v":0},{"$f":"P611+Q609-Q615","v":0},{"$f":"Q611+R609-R615","v":0},{"$f":"R611+S609-S615","v":0},{"$f":"S611+T609-T615","v":0},{"$f":"T611+U609-U615","v":0},{"$f":"U611+V609-V615","v":0},{"$f":"V611+W609-W615","v":0},{"$f":"W611+X609-X615","v":0},{"$f":"X611+Y609-Y615","v":0},{"$f":"Y611+Z609-Z615","v":0},{"$f":"Z611+AA609-AA615","v":0},{"$f":"AA611+AB609-AB615","v":0},{"$f":"AB611+AC609-AC615","v":0},{"$f":"AC611+AD609-AD615","v":0},{"$f":"AD611+AE609-AE615","v":0}]
[null,null,{"$f":"+TEXT(C601,\"#\")&\"   \"&TEXT(A594,\"#\")","v":"PV of debt   NPC5"},{"$f":"IF($B597>=$B598,D609,D609*D601/100)","v":0},{"$f":"IF($B597>=$B598,D612-E615+E609,D612*(1+$B598)-E613+E609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,E612-F615+F609,E612*(1+$B598)-F613+F609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,F612-G615+G609,F612*(1+$B598)-G613+G609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,G612-H615+H609,G612*(1+$B598)-H613+H609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,H612-I615+I609,H612*(1+$B598)-I613+I609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,I612-J615+J609,I612*(1+$B598)-J613+J609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,J612-K615+K609,J612*(1+$B598)-K613+K609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,K612-L615+L609,K612*(1+$B598)-L613+L609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,L612-M615+M609,L612*(1+$B598)-M613+M609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,M612-N615+N609,M612*(1+$B598)-N613+N609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,N612-O615+O609,N612*(1+$B598)-O613+O609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,O612-P615+P609,O612*(1+$B598)-P613+P609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,P612-Q615+Q609,P612*(1+$B598)-Q613+Q609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,Q612-R615+R609,Q612*(1+$B598)-R613+R609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,R612-S615+S609,R612*(1+$B598)-S613+S609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,S612-T615+T609,S612*(1+$B598)-T613+T609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,T612-U615+U609,T612*(1+$B598)-U613+U609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,U612-V615+V609,U612*(1+$B598)-V613+V609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,V612-W615+W609,V612*(1+$B598)-W613+W609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,W612-X615+X609,W612*(1+$B598)-X613+X609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,X612-Y615+Y609,X612*(1+$B598)-Y613+Y609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,Y612-Z615+Z609,Y612*(1+$B598)-Z613+Z609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,Z612-AA615+AA609,Z612*(1+$B598)-AA613+AA609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,AA612-AB615+AB609,AA612*(1+$B598)-AB613+AB609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,AB612-AC615+AC609,AB612*(1+$B598)-AC613+AC609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,AC612-AD615+AD609,AC612*(1+$B598)-AD613+AD609*$D601/100)","v":0},{"$f":"IF($B597>=$B598,AD612-AE615+AE609,AD612*(1+$B598)-AE613+AE609*$D601/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D614+D615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B597*D611","v":0},{"$f":"$B597*E611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D604-D606)/(B596-B595)","v":0},{"$f":"(E604-E606)/(B596-B595)","v":0},{"$f":"(F604-F606)/(B596-B595)","v":0},{"$f":"(G604-G606)/(B596-B595)","v":0},{"$f":"(H604-H606)/(B596-B595)","v":0},{"$f":"(I604-I606)/(B596-B595)","v":0},{"$f":"(J604-J606)/(B596-B595)","v":0},{"$f":"(K604-K606)/(B596-B595)","v":0},{"$f":"(L604-L606)/(B596-B595)","v":0},{"$f":"(M604-M606)/(B596-B595)","v":0},{"$f":"(N604-N606)/(B596-B595)","v":0},{"$f":"(O604-O606)/(B596-B595)","v":0},{"$f":"(P604-P606)/(B596-B595)","v":0},{"$f":"(Q604-Q606)/(B596-B595)","v":0},{"$f":"(R604-R606)/(B596-B595)","v":0},{"$f":"(S604-S606)/(B596-B595)","v":0},{"$f":"(T604-T606)/(B596-B595)","v":0},{"$f":"(U604-U606)/(B596-B595)","v":0},{"$f":"(V604-V606)/(B596-B595)","v":0},{"$f":"(W604-W606)/(B596-B595)","v":0},{"$f":"(X604-X606)/(B596-B595)","v":0},{"$f":"(Y604-Y606)/(B596-B595)","v":0},{"$f":"(Z604-Z606)/(B596-B595)","v":0},{"$f":"(AA604-AA606)/(B596-B595)","v":0},{"$f":"(AB604-AB606)/(B596-B595)","v":0},{"$f":"(AC604-AC606)/(B596-B595)","v":0},{"$f":"(AD604-AD606)/(B596-B595)","v":0},{"$f":"(AE604-AE606)/(B596-B595)","v":0}]
[]
[]
[{"$f":"Ext_Debt_Data!A99","v":"Commercial"}]
[]
[{"$f":"+'Input 4 - External Financing'!B38","v":"Eurobond"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A620&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G38","v":9},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A620&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H38","v":12},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A620&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F38","v":0.09},{"$f":"$C$10","v":"Debt stock"},{"$f":"D622-D624","v":100},{"$f":"D623-E624","v":100},100,100,100,100,100,100,100,100,66.666666666666657,33.333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A620&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D620-D620-1<B621,0,IF(D620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(E620-D620-1<B621,0,IF(E620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(F620-D620-1<B621,0,IF(F620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(G620-D620-1<B621,0,IF(G620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(H620-D620-1<B621,0,IF(H620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(I620-D620-1<B621,0,IF(I620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(J620-D620-1<B621,0,IF(J620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(K620-D620-1<B621,0,IF(K620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(L620-D620-1<B621,0,IF(L620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(M620-D620-1<B621,0,IF(M620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(N620-D620-1<B621,0,IF(N620-D620-1<B622,D622/(B622-B621),0))","v":33.333333333333336},{"$f":"IF(O620-D620-1<B621,0,IF(O620-D620-1<B622,D622/(B622-B621),0))","v":33.333333333333336},{"$f":"IF(P620-D620-1<B621,0,IF(P620-D620-1<B622,D622/(B622-B621),0))","v":33.333333333333336},{"$f":"IF(Q620-D620-1<B621,0,IF(Q620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(R620-D620-1<B621,0,IF(R620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(S620-D620-1<B621,0,IF(S620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(T620-D620-1<B621,0,IF(T620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(U620-D620-1<B621,0,IF(U620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(V620-D620-1<B621,0,IF(V620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(W620-D620-1<B621,0,IF(W620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(X620-D620-1<B621,0,IF(X620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(Y620-D620-1<B621,0,IF(Y620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(Z620-D620-1<B621,0,IF(Z620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AA620-D620-1<B621,0,IF(AA620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AB620-D620-1<B621,0,IF(AB620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AC620-D620-1<B621,0,IF(AC620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AD620-D620-1<B621,0,IF(AD620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AE620-D620-1<B621,0,IF(AE620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AF620-D620-1<B621,0,IF(AF620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AG620-D620-1<B621,0,IF(AG620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AH620-D620-1<B621,0,IF(AH620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AI620-D620-1<B621,0,IF(AI620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AJ620-D620-1<B621,0,IF(AJ620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AK620-D620-1<B621,0,IF(AK620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AL620-D620-1<B621,0,IF(AL620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AM620-D620-1<B621,0,IF(AM620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AN620-D620-1<B621,0,IF(AN620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AO620-D620-1<B621,0,IF(AO620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AP620-D620-1<B621,0,IF(AP620-D620-1<B622,D622/(B622-B621),0))","v":0},{"$f":"IF(AQ620-D620-1<B621,0,IF(AQ620-D620-1<B622,D622/(B622-B621),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B623*D623","v":9},{"$f":"$B623*E623","v":9},9,9,9,9,9,9,9,9,5.9999999999999991,2.9999999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D624+D625","v":0},9,9,9,9,9,9,9,9,9,42.333333333333336,39.333333333333336,36.333333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B623>=$B624, D623, NPV($B624,E626:$BD626))","v":100},{"$f":"IF($B623>=$B624, E623, NPV($B624,F626:$BD626))","v":100},{"$f":"IF($B623>=$B624, F623, NPV($B624,G626:$BD626))","v":100},{"$f":"IF($B623>=$B624, G623, NPV($B624,H626:$BD626))","v":100},{"$f":"IF($B623>=$B624, H623, NPV($B624,I626:$BD626))","v":100},{"$f":"IF($B623>=$B624, I623, NPV($B624,J626:$BD626))","v":100},{"$f":"IF($B623>=$B624, J623, NPV($B624,K626:$BD626))","v":100},{"$f":"IF($B623>=$B624, K623, NPV($B624,L626:$BD626))","v":100},{"$f":"IF($B623>=$B624, L623, NPV($B624,M626:$BD626))","v":100},{"$f":"IF($B623>=$B624, M623, NPV($B624,N626:$BD626))","v":100},{"$f":"IF($B623>=$B624, N623, NPV($B624,O626:$BD626))","v":66.666666666666657},{"$f":"IF($B623>=$B624, O623, NPV($B624,P626:$BD626))","v":33.333333333333321},{"$f":"IF($B623>=$B624, P623, NPV($B624,Q626:$BD626))","v":0},{"$f":"IF($B623>=$B624, Q623, NPV($B624,R626:$BD626))","v":0},{"$f":"IF($B623>=$B624, R623, NPV($B624,S626:$BD626))","v":0},{"$f":"IF($B623>=$B624, S623, NPV($B624,T626:$BD626))","v":0},{"$f":"IF($B623>=$B624, T623, NPV($B624,U626:$BD626))","v":0},{"$f":"IF($B623>=$B624, U623, NPV($B624,V626:$BD626))","v":0},{"$f":"IF($B623>=$B624, V623, NPV($B624,W626:$BD626))","v":0},{"$f":"IF($B623>=$B624, W623, NPV($B624,X626:$BD626))","v":0},{"$f":"IF($B623>=$B624, X623, NPV($B624,Y626:$BD626))","v":0},{"$f":"IF($B623>=$B624, Y623, NPV($B624,Z626:$BD626))","v":0},{"$f":"IF($B623>=$B624, Z623, NPV($B624,AA626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AA623, NPV($B624,AB626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AB623, NPV($B624,AC626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AC623, NPV($B624,AD626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AD623, NPV($B624,AE626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AE623, NPV($B624,AF626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AF623, NPV($B624,AG626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AG623, NPV($B624,AH626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AH623, NPV($B624,AI626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AI623, NPV($B624,AJ626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AJ623, NPV($B624,AK626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AK623, NPV($B624,AL626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AL623, NPV($B624,AM626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AM623, NPV($B624,AN626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AN623, NPV($B624,AO626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AO623, NPV($B624,AP626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AP623, NPV($B624,AQ626:$BD626))","v":0},{"$f":"IF($B623>=$B624, AQ623, NPV($B624,AR626:$BD626))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D627=0,0,(1-D627/D623)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B621>0,D49-B621,0)","v":0},{"$f":"IF(E49-B621>0,E49-B621,0)","v":0},{"$f":"IF(F49-B621>0,F49-B621,0)","v":0},{"$f":"IF(G49-B621>0,G49-B621,0)","v":0},{"$f":"IF(H49-B621>0,H49-B621,0)","v":0},{"$f":"IF(I49-B621>0,I49-B621,0)","v":0},{"$f":"IF(J49-B621>0,J49-B621,0)","v":0},{"$f":"IF(K49-B621>0,K49-B621,0)","v":0},{"$f":"IF(L49-B621>0,L49-B621,0)","v":0},{"$f":"IF(M49-B621>0,M49-B621,0)","v":0},{"$f":"IF(N49-B621>0,N49-B621,0)","v":1},{"$f":"IF(O49-B621>0,O49-B621,0)","v":2},{"$f":"IF(P49-B621>0,P49-B621,0)","v":3},{"$f":"IF(Q49-B621>0,Q49-B621,0)","v":4},{"$f":"IF(R49-B621>0,R49-B621,0)","v":5},{"$f":"IF(S49-B621>0,S49-B621,0)","v":6},{"$f":"IF(T49-B621>0,T49-B621,0)","v":7},{"$f":"IF(U49-B621>0,U49-B621,0)","v":8},{"$f":"IF(V49-B621>0,V49-B621,0)","v":9},{"$f":"IF(W49-B621>0,W49-B621,0)","v":10},{"$f":"IF(X49-B621>0,X49-B621,0)","v":11},{"$f":"IF(Y49-B621>0,Y49-B621,0)","v":12},{"$f":"IF(Z49-B621>0,Z49-B621,0)","v":13},{"$f":"IF(AA49-B621>0,AA49-B621,0)","v":14},{"$f":"IF(AB49-B621>0,AB49-B621,0)","v":15},{"$f":"IF(AC49-B621>0,AC49-B621,0)","v":16},{"$f":"IF(AD49-B621>0,AD49-B621,0)","v":17},{"$f":"IF(AE49-B621>0,AE49-B621,0)","v":18}]
[null,null,null,{"$f":"IF(D629=0,0,CHOOSE(D629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(E629=0,0,CHOOSE(E629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(F629=0,0,CHOOSE(F629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(G629=0,0,CHOOSE(G629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(H629=0,0,CHOOSE(H629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(I629=0,0,CHOOSE(I629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(J629=0,0,CHOOSE(J629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(K629=0,0,CHOOSE(K629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(L629=0,0,CHOOSE(L629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(M629=0,0,CHOOSE(M629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(N629=0,0,CHOOSE(N629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(O629=0,0,CHOOSE(O629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(P629=0,0,CHOOSE(P629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":0},{"$f":"IF(Q629=0,0,CHOOSE(Q629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":250},{"$f":"IF(R629=0,0,CHOOSE(R629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":500},{"$f":"IF(S629=0,0,CHOOSE(S629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":750},{"$f":"IF(T629=0,0,CHOOSE(T629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":1750},{"$f":"IF(U629=0,0,CHOOSE(U629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":2083.333333333333},{"$f":"IF(V629=0,0,CHOOSE(V629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":2416.6666666666661},{"$f":"IF(W629=0,0,CHOOSE(W629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":2749.9999999999991},{"$f":"IF(X629=0,0,CHOOSE(X629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":2749.9999999999991},{"$f":"IF(Y629=0,0,CHOOSE(Y629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":3083.3333333333321},{"$f":"IF(Z629=0,0,CHOOSE(Z629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":3416.6666666666652},{"$f":"IF(AA629=0,0,CHOOSE(AA629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":3833.3333333333321},{"$f":"IF(AB629=0,0,CHOOSE(AB629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":3999.9999999999991},{"$f":"IF(AC629=0,0,CHOOSE(AC629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":4249.9999999999991},{"$f":"IF(AD629=0,0,CHOOSE(AD629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":4749.9999999999991},{"$f":"IF(AE629=0,0,CHOOSE(AE629,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636,AF636))","v":5277.7777777777774}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B622>0,D49-B622,0)","v":0},{"$f":"IF(E49-B622>0,E49-B622,0)","v":0},{"$f":"IF(F49-B622>0,F49-B622,0)","v":0},{"$f":"IF(G49-B622>0,G49-B622,0)","v":0},{"$f":"IF(H49-B622>0,H49-B622,0)","v":0},{"$f":"IF(I49-B622>0,I49-B622,0)","v":0},{"$f":"IF(J49-B622>0,J49-B622,0)","v":0},{"$f":"IF(K49-B622>0,K49-B622,0)","v":0},{"$f":"IF(L49-B622>0,L49-B622,0)","v":0},{"$f":"IF(M49-B622>0,M49-B622,0)","v":0},{"$f":"IF(N49-B622>0,N49-B622,0)","v":0},{"$f":"IF(O49-B622>0,O49-B622,0)","v":0},{"$f":"IF(P49-B622>0,P49-B622,0)","v":0},{"$f":"IF(Q49-B622>0,Q49-B622,0)","v":1},{"$f":"IF(R49-B622>0,R49-B622,0)","v":2},{"$f":"IF(S49-B622>0,S49-B622,0)","v":3},{"$f":"IF(T49-B622>0,T49-B622,0)","v":4},{"$f":"IF(U49-B622>0,U49-B622,0)","v":5},{"$f":"IF(V49-B622>0,V49-B622,0)","v":6},{"$f":"IF(W49-B622>0,W49-B622,0)","v":7},{"$f":"IF(X49-B622>0,X49-B622,0)","v":8},{"$f":"IF(Y49-B622>0,Y49-B622,0)","v":9},{"$f":"IF(Z49-B622>0,Z49-B622,0)","v":10},{"$f":"IF(AA49-B622>0,AA49-B622,0)","v":11},{"$f":"IF(AB49-B622>0,AB49-B622,0)","v":12},{"$f":"IF(AC49-B622>0,AC49-B622,0)","v":13},{"$f":"IF(AD49-B622>0,AD49-B622,0)","v":14},{"$f":"IF(AE49-B622>0,AE49-B622,0)","v":15}]
[null,null,null,{"$f":"IF(D631=0,0,CHOOSE(D631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(E631=0,0,CHOOSE(E631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(F631=0,0,CHOOSE(F631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(G631=0,0,CHOOSE(G631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(H631=0,0,CHOOSE(H631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(I631=0,0,CHOOSE(I631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(J631=0,0,CHOOSE(J631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(K631=0,0,CHOOSE(K631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(L631=0,0,CHOOSE(L631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(M631=0,0,CHOOSE(M631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(N631=0,0,CHOOSE(N631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(O631=0,0,CHOOSE(O631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(P631=0,0,CHOOSE(P631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(Q631=0,0,CHOOSE(Q631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(R631=0,0,CHOOSE(R631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(S631=0,0,CHOOSE(S631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":0},{"$f":"IF(T631=0,0,CHOOSE(T631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":250},{"$f":"IF(U631=0,0,CHOOSE(U631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":500},{"$f":"IF(V631=0,0,CHOOSE(V631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":750},{"$f":"IF(W631=0,0,CHOOSE(W631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":1750},{"$f":"IF(X631=0,0,CHOOSE(X631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":2083.333333333333},{"$f":"IF(Y631=0,0,CHOOSE(Y631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":2416.6666666666661},{"$f":"IF(Z631=0,0,CHOOSE(Z631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":2749.9999999999991},{"$f":"IF(AA631=0,0,CHOOSE(AA631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":2749.9999999999991},{"$f":"IF(AB631=0,0,CHOOSE(AB631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":3083.3333333333321},{"$f":"IF(AC631=0,0,CHOOSE(AC631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":3416.6666666666652},{"$f":"IF(AD631=0,0,CHOOSE(AD631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":3833.3333333333321},{"$f":"IF(AE631=0,0,CHOOSE(AE631,D636,E636,F636,G636,H636,I636,J636,K636,L636,M636,N636,O636,P636,Q636,R636,S636,T636,U636,V636,W636,X636,Y636,Z636,AA636,AB636,AC636,AD636,AE636))","v":3999.9999999999991}]
[]
[{"$f":"+\"Output \"& PV_Base!A620&\"\"","v":"Output Eurobond"},null,null,{"$f":"D$7","v":2024},{"$f":"D634+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F100","v":0},{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":250},{"$f":"Ext_Debt_Data!J100","v":250},{"$f":"Ext_Debt_Data!K100","v":250},{"$f":"Ext_Debt_Data!L100","v":1000},{"$f":"Ext_Debt_Data!M100","v":333.33333333333303},{"$f":"Ext_Debt_Data!N100","v":333.33333333333303},{"$f":"Ext_Debt_Data!O100","v":333.33333333333303},{"$f":"Ext_Debt_Data!P100","v":0},{"$f":"Ext_Debt_Data!Q100","v":333.33333333333303},{"$f":"Ext_Debt_Data!R100","v":333.33333333333303},{"$f":"Ext_Debt_Data!S100","v":416.66666666666697},{"$f":"Ext_Debt_Data!T100","v":166.66666666666703},{"$f":"Ext_Debt_Data!U100","v":250},{"$f":"Ext_Debt_Data!V100","v":500},{"$f":"Ext_Debt_Data!W100","v":527.77777777777806},{"$f":"Ext_Debt_Data!X100","v":555.55555555555611},{"$f":"Ext_Debt_Data!Y100","v":333.33333333333303},{"$f":"Ext_Debt_Data!Z100","v":222.222222222222},{"$f":"Ext_Debt_Data!AA100","v":0},{"$f":"Ext_Debt_Data!AB100","v":0},{"$f":"Ext_Debt_Data!AC100","v":0},{"$f":"Ext_Debt_Data!AD100","v":0},{"$f":"Ext_Debt_Data!AE100","v":0},{"$f":"Ext_Debt_Data!AF100","v":0},{"$f":"Ext_Debt_Data!AG100","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D635","v":0},{"$f":"SUM(D635:E635)","v":0},{"$f":"SUM(D635:F635)","v":0},{"$f":"SUM(D635:G635)","v":250},{"$f":"SUM(D635:H635)","v":500},{"$f":"SUM(D635:I635)","v":750},{"$f":"SUM(D635:J635)","v":1750},{"$f":"SUM(D635:K635)","v":2083.333333333333},{"$f":"SUM(D635:L635)","v":2416.6666666666661},{"$f":"SUM(D635:M635)","v":2749.9999999999991},{"$f":"SUM(D635:N635)","v":2749.9999999999991},{"$f":"SUM(D635:O635)","v":3083.3333333333321},{"$f":"SUM(D635:P635)","v":3416.6666666666652},{"$f":"SUM(D635:Q635)","v":3833.3333333333321},{"$f":"SUM(D635:R635)","v":3999.9999999999991},{"$f":"SUM(D635:S635)","v":4249.9999999999991},{"$f":"SUM(D635:T635)","v":4749.9999999999991},{"$f":"SUM(D635:U635)","v":5277.7777777777774},{"$f":"SUM(D635:V635)","v":5833.3333333333339},{"$f":"SUM(D635:W635)","v":6166.666666666667},{"$f":"SUM(D635:X635)","v":6388.8888888888887},{"$f":"SUM(D635:Y635)","v":6388.8888888888887},{"$f":"SUM(D635:Z635)","v":6388.8888888888887},{"$f":"SUM(D635:AA635)","v":6388.8888888888887},{"$f":"SUM(D635:AB635)","v":6388.8888888888887},{"$f":"SUM(D635:AC635)","v":6388.8888888888887},{"$f":"SUM(D635:AD635)","v":6388.8888888888887},{"$f":"SUM(D635:AE635)","v":6388.8888888888887}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D635-D641","v":0},{"$f":"D637+E635-E641","v":0},0,250,500,750,1750,2083.333333333333,2416.6666666666661,2749.9999999999991,2749.9999999999991,3083.3333333333321,3416.6666666666652,3749.9999999999986,3749.9999999999991,3749.9999999999991,3749.9999999999991,3749.9999999999995,3750.0000000000005,3750.0000000000005,3750.0000000000005,3527.7777777777783,3305.5555555555561,2944.4444444444453,2638.8888888888896,2361.1111111111118,2055.5555555555561,1629.62962962963]
[null,null,{"$f":"+TEXT(C627,\"#\")&\"   \"&TEXT(A620,\"#\")","v":"PV of debt   Eurobond"},{"$f":"IF($B623>=$B624,D635,D635*D627/100)","v":0},{"$f":"IF($B623>=$B624,D638-E641+E635,D638*(1+$B624)-E639+E635*$D627/100)","v":0},{"$f":"IF($B623>=$B624,E638-F641+F635,E638*(1+$B624)-F639+F635*$D627/100)","v":0},{"$f":"IF($B623>=$B624,F638-G641+G635,F638*(1+$B624)-G639+G635*$D627/100)","v":250},{"$f":"IF($B623>=$B624,G638-H641+H635,G638*(1+$B624)-H639+H635*$D627/100)","v":500},{"$f":"IF($B623>=$B624,H638-I641+I635,H638*(1+$B624)-I639+I635*$D627/100)","v":750},{"$f":"IF($B623>=$B624,I638-J641+J635,I638*(1+$B624)-J639+J635*$D627/100)","v":1750},{"$f":"IF($B623>=$B624,J638-K641+K635,J638*(1+$B624)-K639+K635*$D627/100)","v":2083.333333333333},{"$f":"IF($B623>=$B624,K638-L641+L635,K638*(1+$B624)-L639+L635*$D627/100)","v":2416.6666666666661},{"$f":"IF($B623>=$B624,L638-M641+M635,L638*(1+$B624)-M639+M635*$D627/100)","v":2749.9999999999991},{"$f":"IF($B623>=$B624,M638-N641+N635,M638*(1+$B624)-N639+N635*$D627/100)","v":2749.9999999999991},{"$f":"IF($B623>=$B624,N638-O641+O635,N638*(1+$B624)-O639+O635*$D627/100)","v":3083.3333333333321},{"$f":"IF($B623>=$B624,O638-P641+P635,O638*(1+$B624)-P639+P635*$D627/100)","v":3416.6666666666652},{"$f":"IF($B623>=$B624,P638-Q641+Q635,P638*(1+$B624)-Q639+Q635*$D627/100)","v":3749.9999999999986},{"$f":"IF($B623>=$B624,Q638-R641+R635,Q638*(1+$B624)-R639+R635*$D627/100)","v":3749.9999999999991},{"$f":"IF($B623>=$B624,R638-S641+S635,R638*(1+$B624)-S639+S635*$D627/100)","v":3749.9999999999991},{"$f":"IF($B623>=$B624,S638-T641+T635,S638*(1+$B624)-T639+T635*$D627/100)","v":3749.9999999999991},{"$f":"IF($B623>=$B624,T638-U641+U635,T638*(1+$B624)-U639+U635*$D627/100)","v":3749.9999999999991},{"$f":"IF($B623>=$B624,U638-V641+V635,U638*(1+$B624)-V639+V635*$D627/100)","v":3750},{"$f":"IF($B623>=$B624,V638-W641+W635,V638*(1+$B624)-W639+W635*$D627/100)","v":3750},{"$f":"IF($B623>=$B624,W638-X641+X635,W638*(1+$B624)-X639+X635*$D627/100)","v":3750},{"$f":"IF($B623>=$B624,X638-Y641+Y635,X638*(1+$B624)-Y639+Y635*$D627/100)","v":3527.7777777777778},{"$f":"IF($B623>=$B624,Y638-Z641+Z635,Y638*(1+$B624)-Z639+Z635*$D627/100)","v":3305.5555555555557},{"$f":"IF($B623>=$B624,Z638-AA641+AA635,Z638*(1+$B624)-AA639+AA635*$D627/100)","v":2944.4444444444448},{"$f":"IF($B623>=$B624,AA638-AB641+AB635,AA638*(1+$B624)-AB639+AB635*$D627/100)","v":2638.8888888888891},{"$f":"IF($B623>=$B624,AB638-AC641+AC635,AB638*(1+$B624)-AC639+AC635*$D627/100)","v":2361.1111111111113},{"$f":"IF($B623>=$B624,AC638-AD641+AD635,AC638*(1+$B624)-AD639+AD635*$D627/100)","v":2055.5555555555557},{"$f":"IF($B623>=$B624,AD638-AE641+AE635,AD638*(1+$B624)-AE639+AE635*$D627/100)","v":1629.6296296296296}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D640+D641","v":0},0,0,0,22.5,45,67.5,157.5,187.49999999999997,217.49999999999994,247.49999999999991,247.49999999999991,277.49999999999989,390.83333333333314,504.16666666666652,587.49999999999989,837.49999999999989,865.2777777777776,893.0555555555552,670.83333333333303,559.72222222222206,559.72222222222206,539.72222222222206,658.61111111111109,570.55555555555566,515.27777777777806,518.05555555555566,610.92592592592609]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B623*D637","v":0},{"$f":"$B623*E637","v":0},0,22.5,45,67.5,157.5,187.49999999999997,217.49999999999994,247.49999999999991,247.49999999999991,277.49999999999989,307.49999999999983,337.49999999999989,337.49999999999989,337.49999999999989,337.49999999999989,337.49999999999994,337.50000000000006,337.50000000000006,337.50000000000006,317.50000000000006,297.50000000000006,265.00000000000006,237.50000000000006,212.50000000000006,185.00000000000006]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D630-D632)/(B622-B621)","v":0},{"$f":"(E630-E632)/(B622-B621)","v":0},{"$f":"(F630-F632)/(B622-B621)","v":0},{"$f":"(G630-G632)/(B622-B621)","v":0},{"$f":"(H630-H632)/(B622-B621)","v":0},{"$f":"(I630-I632)/(B622-B621)","v":0},{"$f":"(J630-J632)/(B622-B621)","v":0},{"$f":"(K630-K632)/(B622-B621)","v":0},{"$f":"(L630-L632)/(B622-B621)","v":0},{"$f":"(M630-M632)/(B622-B621)","v":0},{"$f":"(N630-N632)/(B622-B621)","v":0},{"$f":"(O630-O632)/(B622-B621)","v":0},{"$f":"(P630-P632)/(B622-B621)","v":0},{"$f":"(Q630-Q632)/(B622-B621)","v":83.333333333333329},{"$f":"(R630-R632)/(B622-B621)","v":166.66666666666666},{"$f":"(S630-S632)/(B622-B621)","v":250},{"$f":"(T630-T632)/(B622-B621)","v":500},{"$f":"(U630-U632)/(B622-B621)","v":527.77777777777771},{"$f":"(V630-V632)/(B622-B621)","v":555.55555555555532},{"$f":"(W630-W632)/(B622-B621)","v":333.33333333333303},{"$f":"(X630-X632)/(B622-B621)","v":222.22222222222203},{"$f":"(Y630-Y632)/(B622-B621)","v":222.22222222222203},{"$f":"(Z630-Z632)/(B622-B621)","v":222.22222222222203},{"$f":"(AA630-AA632)/(B622-B621)","v":361.11111111111103},{"$f":"(AB630-AB632)/(B622-B621)","v":305.55555555555566},{"$f":"(AC630-AC632)/(B622-B621)","v":277.777777777778},{"$f":"(AD630-AD632)/(B622-B621)","v":305.55555555555566},{"$f":"(AE630-AE632)/(B622-B621)","v":425.92592592592609}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B39","v":"Commecial Bank"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A646&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G39","v":3},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A646&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H39","v":12},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A646&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F39","v":0.05},{"$f":"$C$10","v":"Debt stock"},{"$f":"D648-D650","v":100},{"$f":"D649-E650","v":100},100,100,88.888888888888886,77.777777777777771,66.666666666666657,55.555555555555543,44.444444444444429,33.333333333333314,22.222222222222204,11.111111111111093,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[{"$f":"+\"Discount \"& PV_Base!A646&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E39","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D646-D646-1<B647,0,IF(D646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(E646-D646-1<B647,0,IF(E646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(F646-D646-1<B647,0,IF(F646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(G646-D646-1<B647,0,IF(G646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(H646-D646-1<B647,0,IF(H646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(I646-D646-1<B647,0,IF(I646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(J646-D646-1<B647,0,IF(J646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(K646-D646-1<B647,0,IF(K646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(L646-D646-1<B647,0,IF(L646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(M646-D646-1<B647,0,IF(M646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(N646-D646-1<B647,0,IF(N646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(O646-D646-1<B647,0,IF(O646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(P646-D646-1<B647,0,IF(P646-D646-1<B648,D648/(B648-B647),0))","v":11.111111111111111},{"$f":"IF(Q646-D646-1<B647,0,IF(Q646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(R646-D646-1<B647,0,IF(R646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(S646-D646-1<B647,0,IF(S646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(T646-D646-1<B647,0,IF(T646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(U646-D646-1<B647,0,IF(U646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(V646-D646-1<B647,0,IF(V646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(W646-D646-1<B647,0,IF(W646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(X646-D646-1<B647,0,IF(X646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(Y646-D646-1<B647,0,IF(Y646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(Z646-D646-1<B647,0,IF(Z646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AA646-D646-1<B647,0,IF(AA646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AB646-D646-1<B647,0,IF(AB646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AC646-D646-1<B647,0,IF(AC646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AD646-D646-1<B647,0,IF(AD646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AE646-D646-1<B647,0,IF(AE646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AF646-D646-1<B647,0,IF(AF646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AG646-D646-1<B647,0,IF(AG646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AH646-D646-1<B647,0,IF(AH646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AI646-D646-1<B647,0,IF(AI646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AJ646-D646-1<B647,0,IF(AJ646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AK646-D646-1<B647,0,IF(AK646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AL646-D646-1<B647,0,IF(AL646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AM646-D646-1<B647,0,IF(AM646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AN646-D646-1<B647,0,IF(AN646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AO646-D646-1<B647,0,IF(AO646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AP646-D646-1<B647,0,IF(AP646-D646-1<B648,D648/(B648-B647),0))","v":0},{"$f":"IF(AQ646-D646-1<B647,0,IF(AQ646-D646-1<B648,D648/(B648-B647),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B649*D649","v":5},{"$f":"$B649*E649","v":5},5,5,4.4444444444444446,3.8888888888888888,3.333333333333333,2.7777777777777772,2.2222222222222214,1.6666666666666659,1.1111111111111103,0.55555555555555469,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D650+D651","v":0},5,5,5,16.111111111111111,15.555555555555555,15,14.444444444444443,13.888888888888888,13.333333333333332,12.777777777777777,12.222222222222221,11.666666666666666,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B649>=$B650, D649, NPV($B650,E652:$BD652))","v":100},{"$f":"IF($B649>=$B650, E649, NPV($B650,F652:$BD652))","v":100},{"$f":"IF($B649>=$B650, F649, NPV($B650,G652:$BD652))","v":100},{"$f":"IF($B649>=$B650, G649, NPV($B650,H652:$BD652))","v":100},{"$f":"IF($B649>=$B650, H649, NPV($B650,I652:$BD652))","v":88.888888888888886},{"$f":"IF($B649>=$B650, I649, NPV($B650,J652:$BD652))","v":77.777777777777771},{"$f":"IF($B649>=$B650, J649, NPV($B650,K652:$BD652))","v":66.666666666666657},{"$f":"IF($B649>=$B650, K649, NPV($B650,L652:$BD652))","v":55.555555555555543},{"$f":"IF($B649>=$B650, L649, NPV($B650,M652:$BD652))","v":44.444444444444429},{"$f":"IF($B649>=$B650, M649, NPV($B650,N652:$BD652))","v":33.333333333333314},{"$f":"IF($B649>=$B650, N649, NPV($B650,O652:$BD652))","v":22.222222222222204},{"$f":"IF($B649>=$B650, O649, NPV($B650,P652:$BD652))","v":11.111111111111093},{"$f":"IF($B649>=$B650, P649, NPV($B650,Q652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, Q649, NPV($B650,R652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, R649, NPV($B650,S652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, S649, NPV($B650,T652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, T649, NPV($B650,U652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, U649, NPV($B650,V652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, V649, NPV($B650,W652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, W649, NPV($B650,X652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, X649, NPV($B650,Y652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, Y649, NPV($B650,Z652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, Z649, NPV($B650,AA652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AA649, NPV($B650,AB652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AB649, NPV($B650,AC652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AC649, NPV($B650,AD652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AD649, NPV($B650,AE652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AE649, NPV($B650,AF652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AF649, NPV($B650,AG652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AG649, NPV($B650,AH652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AH649, NPV($B650,AI652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AI649, NPV($B650,AJ652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AJ649, NPV($B650,AK652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AK649, NPV($B650,AL652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AL649, NPV($B650,AM652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AM649, NPV($B650,AN652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AN649, NPV($B650,AO652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AO649, NPV($B650,AP652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AP649, NPV($B650,AQ652:$BD652))","v":-1.7763568394002505E-14},{"$f":"IF($B649>=$B650, AQ649, NPV($B650,AR652:$BD652))","v":-1.7763568394002505E-14}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D653=0,0,(1-D653/D649)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B647>0,D49-B647,0)","v":0},{"$f":"IF(E49-B647>0,E49-B647,0)","v":0},{"$f":"IF(F49-B647>0,F49-B647,0)","v":0},{"$f":"IF(G49-B647>0,G49-B647,0)","v":0},{"$f":"IF(H49-B647>0,H49-B647,0)","v":1},{"$f":"IF(I49-B647>0,I49-B647,0)","v":2},{"$f":"IF(J49-B647>0,J49-B647,0)","v":3},{"$f":"IF(K49-B647>0,K49-B647,0)","v":4},{"$f":"IF(L49-B647>0,L49-B647,0)","v":5},{"$f":"IF(M49-B647>0,M49-B647,0)","v":6},{"$f":"IF(N49-B647>0,N49-B647,0)","v":7},{"$f":"IF(O49-B647>0,O49-B647,0)","v":8},{"$f":"IF(P49-B647>0,P49-B647,0)","v":9},{"$f":"IF(Q49-B647>0,Q49-B647,0)","v":10},{"$f":"IF(R49-B647>0,R49-B647,0)","v":11},{"$f":"IF(S49-B647>0,S49-B647,0)","v":12},{"$f":"IF(T49-B647>0,T49-B647,0)","v":13},{"$f":"IF(U49-B647>0,U49-B647,0)","v":14},{"$f":"IF(V49-B647>0,V49-B647,0)","v":15},{"$f":"IF(W49-B647>0,W49-B647,0)","v":16},{"$f":"IF(X49-B647>0,X49-B647,0)","v":17},{"$f":"IF(Y49-B647>0,Y49-B647,0)","v":18},{"$f":"IF(Z49-B647>0,Z49-B647,0)","v":19},{"$f":"IF(AA49-B647>0,AA49-B647,0)","v":20},{"$f":"IF(AB49-B647>0,AB49-B647,0)","v":21},{"$f":"IF(AC49-B647>0,AC49-B647,0)","v":22},{"$f":"IF(AD49-B647>0,AD49-B647,0)","v":23},{"$f":"IF(AE49-B647>0,AE49-B647,0)","v":24}]
[null,null,null,{"$f":"IF(D655=0,0,CHOOSE(D655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":0},{"$f":"IF(E655=0,0,CHOOSE(E655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":0},{"$f":"IF(F655=0,0,CHOOSE(F655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":0},{"$f":"IF(G655=0,0,CHOOSE(G655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":0},{"$f":"IF(H655=0,0,CHOOSE(H655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":245.78076719021101},{"$f":"IF(I655=0,0,CHOOSE(I655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":544.38551472404401},{"$f":"IF(J655=0,0,CHOOSE(J655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":809.78432294065806},{"$f":"IF(K655=0,0,CHOOSE(K655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":1145.6443229406582},{"$f":"IF(L655=0,0,CHOOSE(L655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":1810.6443229406582},{"$f":"IF(M655=0,0,CHOOSE(M655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":2825.6443229406582},{"$f":"IF(N655=0,0,CHOOSE(N655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":3878.080053651398},{"$f":"IF(O655=0,0,CHOOSE(O655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":5006.9245120248579},{"$f":"IF(P655=0,0,CHOOSE(P655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":6414.9380259599784},{"$f":"IF(Q655=0,0,CHOOSE(Q655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":7907.2793780538886},{"$f":"IF(R655=0,0,CHOOSE(R655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":9488.7488306064697},{"$f":"IF(S655=0,0,CHOOSE(S655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":11165.29335694892},{"$f":"IF(T655=0,0,CHOOSE(T655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":12944.055637623049},{"$f":"IF(U655=0,0,CHOOSE(U655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":14832.205687537638},{"$f":"IF(V655=0,0,CHOOSE(V655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":16838.244392448407},{"$f":"IF(W655=0,0,CHOOSE(W655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":18970.293888529995},{"$f":"IF(X655=0,0,CHOOSE(X655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":21236.855969492397},{"$f":"IF(Y655=0,0,CHOOSE(Y655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":23648.192381891426},{"$f":"IF(Z655=0,0,CHOOSE(Z655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":26214.237622754805},{"$f":"IF(AA655=0,0,CHOOSE(AA655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":28939.324470894415},{"$f":"IF(AB655=0,0,CHOOSE(AB655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":31838.806627694135},{"$f":"IF(AC655=0,0,CHOOSE(AC655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":31838.806627694135},{"$f":"IF(AD655=0,0,CHOOSE(AD655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":31838.806627694135},{"$f":"IF(AE655=0,0,CHOOSE(AE655,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662,AF662))","v":31838.806627694135}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B648>0,D49-B648,0)","v":0},{"$f":"IF(E49-B648>0,E49-B648,0)","v":0},{"$f":"IF(F49-B648>0,F49-B648,0)","v":0},{"$f":"IF(G49-B648>0,G49-B648,0)","v":0},{"$f":"IF(H49-B648>0,H49-B648,0)","v":0},{"$f":"IF(I49-B648>0,I49-B648,0)","v":0},{"$f":"IF(J49-B648>0,J49-B648,0)","v":0},{"$f":"IF(K49-B648>0,K49-B648,0)","v":0},{"$f":"IF(L49-B648>0,L49-B648,0)","v":0},{"$f":"IF(M49-B648>0,M49-B648,0)","v":0},{"$f":"IF(N49-B648>0,N49-B648,0)","v":0},{"$f":"IF(O49-B648>0,O49-B648,0)","v":0},{"$f":"IF(P49-B648>0,P49-B648,0)","v":0},{"$f":"IF(Q49-B648>0,Q49-B648,0)","v":1},{"$f":"IF(R49-B648>0,R49-B648,0)","v":2},{"$f":"IF(S49-B648>0,S49-B648,0)","v":3},{"$f":"IF(T49-B648>0,T49-B648,0)","v":4},{"$f":"IF(U49-B648>0,U49-B648,0)","v":5},{"$f":"IF(V49-B648>0,V49-B648,0)","v":6},{"$f":"IF(W49-B648>0,W49-B648,0)","v":7},{"$f":"IF(X49-B648>0,X49-B648,0)","v":8},{"$f":"IF(Y49-B648>0,Y49-B648,0)","v":9},{"$f":"IF(Z49-B648>0,Z49-B648,0)","v":10},{"$f":"IF(AA49-B648>0,AA49-B648,0)","v":11},{"$f":"IF(AB49-B648>0,AB49-B648,0)","v":12},{"$f":"IF(AC49-B648>0,AC49-B648,0)","v":13},{"$f":"IF(AD49-B648>0,AD49-B648,0)","v":14},{"$f":"IF(AE49-B648>0,AE49-B648,0)","v":15}]
[null,null,null,{"$f":"IF(D657=0,0,CHOOSE(D657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(E657=0,0,CHOOSE(E657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(F657=0,0,CHOOSE(F657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(G657=0,0,CHOOSE(G657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(H657=0,0,CHOOSE(H657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(I657=0,0,CHOOSE(I657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(J657=0,0,CHOOSE(J657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(K657=0,0,CHOOSE(K657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(L657=0,0,CHOOSE(L657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(M657=0,0,CHOOSE(M657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(N657=0,0,CHOOSE(N657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(O657=0,0,CHOOSE(O657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(P657=0,0,CHOOSE(P657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":0},{"$f":"IF(Q657=0,0,CHOOSE(Q657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":245.78076719021101},{"$f":"IF(R657=0,0,CHOOSE(R657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":544.38551472404401},{"$f":"IF(S657=0,0,CHOOSE(S657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":809.78432294065806},{"$f":"IF(T657=0,0,CHOOSE(T657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":1145.6443229406582},{"$f":"IF(U657=0,0,CHOOSE(U657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":1810.6443229406582},{"$f":"IF(V657=0,0,CHOOSE(V657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":2825.6443229406582},{"$f":"IF(W657=0,0,CHOOSE(W657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":3878.080053651398},{"$f":"IF(X657=0,0,CHOOSE(X657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":5006.9245120248579},{"$f":"IF(Y657=0,0,CHOOSE(Y657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":6414.9380259599784},{"$f":"IF(Z657=0,0,CHOOSE(Z657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":7907.2793780538886},{"$f":"IF(AA657=0,0,CHOOSE(AA657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":9488.7488306064697},{"$f":"IF(AB657=0,0,CHOOSE(AB657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":11165.29335694892},{"$f":"IF(AC657=0,0,CHOOSE(AC657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":12944.055637623049},{"$f":"IF(AD657=0,0,CHOOSE(AD657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":14832.205687537638},{"$f":"IF(AE657=0,0,CHOOSE(AE657,D662,E662,F662,G662,H662,I662,J662,K662,L662,M662,N662,O662,P662,Q662,R662,S662,T662,U662,V662,W662,X662,Y662,Z662,AA662,AB662,AC662,AD662,AE662))","v":16838.244392448407}]
[]
[{"$f":"+\"Output \"& PV_Base!A646&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D$7","v":2024},{"$f":"D660+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F101","v":245.78076719021101},{"$f":"Ext_Debt_Data!G101","v":298.60474753383301},{"$f":"Ext_Debt_Data!H101","v":265.39880821661399},{"$f":"Ext_Debt_Data!I101","v":335.86},{"$f":"Ext_Debt_Data!J101","v":665},{"$f":"Ext_Debt_Data!K101","v":1015},{"$f":"Ext_Debt_Data!L101","v":1052.43573071074},{"$f":"Ext_Debt_Data!M101","v":1128.8444583734602},{"$f":"Ext_Debt_Data!N101","v":1408.01351393512},{"$f":"Ext_Debt_Data!O101","v":1492.34135209391},{"$f":"Ext_Debt_Data!P101","v":1581.4694525525802},{"$f":"Ext_Debt_Data!Q101","v":1676.5445263424499},{"$f":"Ext_Debt_Data!R101","v":1778.7622806741299},{"$f":"Ext_Debt_Data!S101","v":1888.1500499145898},{"$f":"Ext_Debt_Data!T101","v":2006.0387049107699},{"$f":"Ext_Debt_Data!U101","v":2132.04949608159},{"$f":"Ext_Debt_Data!V101","v":2266.5620809624002},{"$f":"Ext_Debt_Data!W101","v":2411.33641239903},{"$f":"Ext_Debt_Data!X101","v":2566.0452408633801},{"$f":"Ext_Debt_Data!Y101","v":2725.0868481396096},{"$f":"Ext_Debt_Data!Z101","v":2899.4821567997196},{"$f":"Ext_Debt_Data!AA101","v":0},{"$f":"Ext_Debt_Data!AB101","v":0},{"$f":"Ext_Debt_Data!AC101","v":0},{"$f":"Ext_Debt_Data!AD101","v":0},{"$f":"Ext_Debt_Data!AE101","v":0},{"$f":"Ext_Debt_Data!AF101","v":0},{"$f":"Ext_Debt_Data!AG101","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D661","v":245.78076719021101},{"$f":"SUM(D661:E661)","v":544.38551472404401},{"$f":"SUM(D661:F661)","v":809.78432294065806},{"$f":"SUM(D661:G661)","v":1145.6443229406582},{"$f":"SUM(D661:H661)","v":1810.6443229406582},{"$f":"SUM(D661:I661)","v":2825.6443229406582},{"$f":"SUM(D661:J661)","v":3878.080053651398},{"$f":"SUM(D661:K661)","v":5006.9245120248579},{"$f":"SUM(D661:L661)","v":6414.9380259599784},{"$f":"SUM(D661:M661)","v":7907.2793780538886},{"$f":"SUM(D661:N661)","v":9488.7488306064697},{"$f":"SUM(D661:O661)","v":11165.29335694892},{"$f":"SUM(D661:P661)","v":12944.055637623049},{"$f":"SUM(D661:Q661)","v":14832.205687537638},{"$f":"SUM(D661:R661)","v":16838.244392448407},{"$f":"SUM(D661:S661)","v":18970.293888529995},{"$f":"SUM(D661:T661)","v":21236.855969492397},{"$f":"SUM(D661:U661)","v":23648.192381891426},{"$f":"SUM(D661:V661)","v":26214.237622754805},{"$f":"SUM(D661:W661)","v":28939.324470894415},{"$f":"SUM(D661:X661)","v":31838.806627694135},{"$f":"SUM(D661:Y661)","v":31838.806627694135},{"$f":"SUM(D661:Z661)","v":31838.806627694135},{"$f":"SUM(D661:AA661)","v":31838.806627694135},{"$f":"SUM(D661:AB661)","v":31838.806627694135},{"$f":"SUM(D661:AC661)","v":31838.806627694135},{"$f":"SUM(D661:AD661)","v":31838.806627694135},{"$f":"SUM(D661:AE661)","v":31838.806627694135}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D661-D667","v":245.78076719021101},{"$f":"D663+E661-E667","v":544.38551472404401},809.78432294065806,1145.6443229406582,1783.3353488084126,2737.8480693946299,3700.3077642230742,4701.8584089364613,5908.6892203226198,7087.0700920897907,8237.6417609033269,9357.8613414652373,10423.852730366036,11460.725156851327,12472.94571555294,13454.383096744723,14410.010587186856,15374.506847963999,16383.596525548739,17431.770725368504,18527.92716467183,16613.121125123893,14579.014653490458,12417.839582347353,10120.782552264551,8021.3657755899858,6131.7434489059306,4465.014311656405]
[null,null,{"$f":"+TEXT(C653,\"#\")&\"   \"&TEXT(A646,\"#\")","v":"PV of debt   Commecial Bank"},{"$f":"IF($B649>=$B650,D661,D661*D653/100)","v":245.78076719021101},{"$f":"IF($B649>=$B650,D664-E667+E661,D664*(1+$B650)-E665+E661*$D653/100)","v":544.38551472404401},{"$f":"IF($B649>=$B650,E664-F667+F661,E664*(1+$B650)-F665+F661*$D653/100)","v":809.78432294065806},{"$f":"IF($B649>=$B650,F664-G667+G661,F664*(1+$B650)-G665+G661*$D653/100)","v":1145.6443229406582},{"$f":"IF($B649>=$B650,G664-H667+H661,G664*(1+$B650)-H665+H661*$D653/100)","v":1783.3353488084126},{"$f":"IF($B649>=$B650,H664-I667+I661,H664*(1+$B650)-I665+I661*$D653/100)","v":2737.8480693946299},{"$f":"IF($B649>=$B650,I664-J667+J661,I664*(1+$B650)-J665+J661*$D653/100)","v":3700.3077642230746},{"$f":"IF($B649>=$B650,J664-K667+K661,J664*(1+$B650)-K665+K661*$D653/100)","v":4701.8584089364613},{"$f":"IF($B649>=$B650,K664-L667+L661,K664*(1+$B650)-L665+L661*$D653/100)","v":5908.6892203226198},{"$f":"IF($B649>=$B650,L664-M667+M661,L664*(1+$B650)-M665+M661*$D653/100)","v":7087.0700920897907},{"$f":"IF($B649>=$B650,M664-N667+N661,M664*(1+$B650)-N665+N661*$D653/100)","v":8237.6417609033269},{"$f":"IF($B649>=$B650,N664-O667+O661,N664*(1+$B650)-O665+O661*$D653/100)","v":9357.8613414652373},{"$f":"IF($B649>=$B650,O664-P667+P661,O664*(1+$B650)-P665+P661*$D653/100)","v":10423.852730366036},{"$f":"IF($B649>=$B650,P664-Q667+Q661,P664*(1+$B650)-Q665+Q661*$D653/100)","v":11460.725156851327},{"$f":"IF($B649>=$B650,Q664-R667+R661,Q664*(1+$B650)-R665+R661*$D653/100)","v":12472.94571555294},{"$f":"IF($B649>=$B650,R664-S667+S661,R664*(1+$B650)-S665+S661*$D653/100)","v":13454.383096744723},{"$f":"IF($B649>=$B650,S664-T667+T661,S664*(1+$B650)-T665+T661*$D653/100)","v":14410.010587186856},{"$f":"IF($B649>=$B650,T664-U667+U661,T664*(1+$B650)-U665+U661*$D653/100)","v":15374.506847963999},{"$f":"IF($B649>=$B650,U664-V667+V661,U664*(1+$B650)-V665+V661*$D653/100)","v":16383.596525548739},{"$f":"IF($B649>=$B650,V664-W667+W661,V664*(1+$B650)-W665+W661*$D653/100)","v":17431.770725368504},{"$f":"IF($B649>=$B650,W664-X667+X661,W664*(1+$B650)-X665+X661*$D653/100)","v":18527.92716467183},{"$f":"IF($B649>=$B650,X664-Y667+Y661,X664*(1+$B650)-Y665+Y661*$D653/100)","v":16613.121125123893},{"$f":"IF($B649>=$B650,Y664-Z667+Z661,Y664*(1+$B650)-Z665+Z661*$D653/100)","v":14579.014653490458},{"$f":"IF($B649>=$B650,Z664-AA667+AA661,Z664*(1+$B650)-AA665+AA661*$D653/100)","v":12417.839582347353},{"$f":"IF($B649>=$B650,AA664-AB667+AB661,AA664*(1+$B650)-AB665+AB661*$D653/100)","v":10120.782552264551},{"$f":"IF($B649>=$B650,AB664-AC667+AC661,AB664*(1+$B650)-AC665+AC661*$D653/100)","v":8021.3657755899858},{"$f":"IF($B649>=$B650,AC664-AD667+AD661,AC664*(1+$B650)-AD665+AD661*$D653/100)","v":6131.7434489059306},{"$f":"IF($B649>=$B650,AD664-AE667+AE661,AD664*(1+$B650)-AE665+AE661*$D653/100)","v":4465.014311656405}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D666+D667","v":0},12.289038359510551,27.219275736202203,40.489216147032906,84.591190279278578,149.6540468542033,226.86843935202683,312.30920187122683,436.27562299578511,609.39494134287088,785.25128834353382,968.20703382570616,1180.6639588465928,1372.4702599475993,1566.8544040517249,1774.2594006674537,1983.6537453575017,2167.3406809812295,2325.6809056768388,2496.0924745972811,2674.9142537648186,2841.2023977815302,2864.7625278896298,2890.1258038176279,2917.9490092001693,2605.4559042877927,2290.6906154635544,1973.3163096948219]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B649*D663","v":12.289038359510551},{"$f":"$B649*E663","v":27.219275736202203},40.489216147032906,57.282216147032912,89.166767440420642,136.89240346973151,185.01538821115372,235.09292044682309,295.43446101613102,354.35350460448956,411.88208804516637,467.89306707326188,521.19263651830181,573.03625784256644,623.64728577764708,672.71915483723615,720.50052935934286,768.72534239820004,819.17982627743697,871.58853626842529,926.39635823359151,830.65605625619469,728.9507326745229,620.89197911736767,506.03912761322755,401.06828877949931,306.58717244529652]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D656-D658)/(B648-B647)","v":0},{"$f":"(E656-E658)/(B648-B647)","v":0},{"$f":"(F656-F658)/(B648-B647)","v":0},{"$f":"(G656-G658)/(B648-B647)","v":0},{"$f":"(H656-H658)/(B648-B647)","v":27.308974132245666},{"$f":"(I656-I658)/(B648-B647)","v":60.487279413782666},{"$f":"(J656-J658)/(B648-B647)","v":89.976035882295335},{"$f":"(K656-K658)/(B648-B647)","v":127.29381366007313},{"$f":"(L656-L658)/(B648-B647)","v":201.18270254896203},{"$f":"(M656-M658)/(B648-B647)","v":313.9604803267398},{"$f":"(N656-N658)/(B648-B647)","v":430.8977837390442},{"$f":"(O656-O658)/(B648-B647)","v":556.32494578053979},{"$f":"(P656-P658)/(B648-B647)","v":712.77089177333096},{"$f":"(Q656-Q658)/(B648-B647)","v":851.27762342929748},{"$f":"(R656-R658)/(B648-B647)","v":993.81814620915839},{"$f":"(S656-S658)/(B648-B647)","v":1150.6121148898067},{"$f":"(T656-T658)/(B648-B647)","v":1310.9345905202656},{"$f":"(U656-U658)/(B648-B647)","v":1446.8401516218867},{"$f":"(V656-V658)/(B648-B647)","v":1556.9555632786387},{"$f":"(W656-W658)/(B648-B647)","v":1676.9126483198443},{"$f":"(X656-X658)/(B648-B647)","v":1803.3257174963933},{"$f":"(Y656-Y658)/(B648-B647)","v":1914.8060395479386},{"$f":"(Z656-Z658)/(B648-B647)","v":2034.1064716334351},{"$f":"(AA656-AA658)/(B648-B647)","v":2161.175071143105},{"$f":"(AB656-AB658)/(B648-B647)","v":2297.0570300828017},{"$f":"(AC656-AC658)/(B648-B647)","v":2099.416776674565},{"$f":"(AD656-AD658)/(B648-B647)","v":1889.622326684055},{"$f":"(AE656-AE658)/(B648-B647)","v":1666.7291372495254}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B40","v":"COM3"},null,null,{"$f":"D49","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ49","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A672&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G40","v":1},null,{"$f":"D50","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ50","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[{"$f":"+\"Maturity \"& PV_Base!A672&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H40","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A672&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F40","v":0.05},{"$f":"$C$10","v":"Debt stock"},{"$f":"D674-D676","v":100},{"$f":"D675-E676","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A672&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E40","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D672-D672-1<B673,0,IF(D672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(E672-D672-1<B673,0,IF(E672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(F672-D672-1<B673,0,IF(F672-D672-1<B674,D674/(B674-B673),0))","v":25},{"$f":"IF(G672-D672-1<B673,0,IF(G672-D672-1<B674,D674/(B674-B673),0))","v":25},{"$f":"IF(H672-D672-1<B673,0,IF(H672-D672-1<B674,D674/(B674-B673),0))","v":25},{"$f":"IF(I672-D672-1<B673,0,IF(I672-D672-1<B674,D674/(B674-B673),0))","v":25},{"$f":"IF(J672-D672-1<B673,0,IF(J672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(K672-D672-1<B673,0,IF(K672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(L672-D672-1<B673,0,IF(L672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(M672-D672-1<B673,0,IF(M672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(N672-D672-1<B673,0,IF(N672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(O672-D672-1<B673,0,IF(O672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(P672-D672-1<B673,0,IF(P672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(Q672-D672-1<B673,0,IF(Q672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(R672-D672-1<B673,0,IF(R672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(S672-D672-1<B673,0,IF(S672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(T672-D672-1<B673,0,IF(T672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(U672-D672-1<B673,0,IF(U672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(V672-D672-1<B673,0,IF(V672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(W672-D672-1<B673,0,IF(W672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(X672-D672-1<B673,0,IF(X672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(Y672-D672-1<B673,0,IF(Y672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(Z672-D672-1<B673,0,IF(Z672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AA672-D672-1<B673,0,IF(AA672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AB672-D672-1<B673,0,IF(AB672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AC672-D672-1<B673,0,IF(AC672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AD672-D672-1<B673,0,IF(AD672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AE672-D672-1<B673,0,IF(AE672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AF672-D672-1<B673,0,IF(AF672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AG672-D672-1<B673,0,IF(AG672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AH672-D672-1<B673,0,IF(AH672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AI672-D672-1<B673,0,IF(AI672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AJ672-D672-1<B673,0,IF(AJ672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AK672-D672-1<B673,0,IF(AK672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AL672-D672-1<B673,0,IF(AL672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AM672-D672-1<B673,0,IF(AM672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AN672-D672-1<B673,0,IF(AN672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AO672-D672-1<B673,0,IF(AO672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AP672-D672-1<B673,0,IF(AP672-D672-1<B674,D674/(B674-B673),0))","v":0},{"$f":"IF(AQ672-D672-1<B673,0,IF(AQ672-D672-1<B674,D674/(B674-B673),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B675*D675","v":5},{"$f":"$B675*E675","v":5},3.75,2.5,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D676+D677","v":0},5,30,28.75,27.5,26.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B675>=$B676, D675, NPV($B676,E678:$BD678))","v":100},{"$f":"IF($B675>=$B676, E675, NPV($B676,F678:$BD678))","v":100},{"$f":"IF($B675>=$B676, F675, NPV($B676,G678:$BD678))","v":75},{"$f":"IF($B675>=$B676, G675, NPV($B676,H678:$BD678))","v":50},{"$f":"IF($B675>=$B676, H675, NPV($B676,I678:$BD678))","v":25},{"$f":"IF($B675>=$B676, I675, NPV($B676,J678:$BD678))","v":0},{"$f":"IF($B675>=$B676, J675, NPV($B676,K678:$BD678))","v":0},{"$f":"IF($B675>=$B676, K675, NPV($B676,L678:$BD678))","v":0},{"$f":"IF($B675>=$B676, L675, NPV($B676,M678:$BD678))","v":0},{"$f":"IF($B675>=$B676, M675, NPV($B676,N678:$BD678))","v":0},{"$f":"IF($B675>=$B676, N675, NPV($B676,O678:$BD678))","v":0},{"$f":"IF($B675>=$B676, O675, NPV($B676,P678:$BD678))","v":0},{"$f":"IF($B675>=$B676, P675, NPV($B676,Q678:$BD678))","v":0},{"$f":"IF($B675>=$B676, Q675, NPV($B676,R678:$BD678))","v":0},{"$f":"IF($B675>=$B676, R675, NPV($B676,S678:$BD678))","v":0},{"$f":"IF($B675>=$B676, S675, NPV($B676,T678:$BD678))","v":0},{"$f":"IF($B675>=$B676, T675, NPV($B676,U678:$BD678))","v":0},{"$f":"IF($B675>=$B676, U675, NPV($B676,V678:$BD678))","v":0},{"$f":"IF($B675>=$B676, V675, NPV($B676,W678:$BD678))","v":0},{"$f":"IF($B675>=$B676, W675, NPV($B676,X678:$BD678))","v":0},{"$f":"IF($B675>=$B676, X675, NPV($B676,Y678:$BD678))","v":0},{"$f":"IF($B675>=$B676, Y675, NPV($B676,Z678:$BD678))","v":0},{"$f":"IF($B675>=$B676, Z675, NPV($B676,AA678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AA675, NPV($B676,AB678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AB675, NPV($B676,AC678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AC675, NPV($B676,AD678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AD675, NPV($B676,AE678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AE675, NPV($B676,AF678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AF675, NPV($B676,AG678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AG675, NPV($B676,AH678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AH675, NPV($B676,AI678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AI675, NPV($B676,AJ678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AJ675, NPV($B676,AK678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AK675, NPV($B676,AL678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AL675, NPV($B676,AM678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AM675, NPV($B676,AN678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AN675, NPV($B676,AO678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AO675, NPV($B676,AP678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AP675, NPV($B676,AQ678:$BD678))","v":0},{"$f":"IF($B675>=$B676, AQ675, NPV($B676,AR678:$BD678))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D679=0,0,(1-D679/D675)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D49-B673>0,D49-B673,0)","v":0},{"$f":"IF(E49-B673>0,E49-B673,0)","v":0},{"$f":"IF(F49-B673>0,F49-B673,0)","v":1},{"$f":"IF(G49-B673>0,G49-B673,0)","v":2},{"$f":"IF(H49-B673>0,H49-B673,0)","v":3},{"$f":"IF(I49-B673>0,I49-B673,0)","v":4},{"$f":"IF(J49-B673>0,J49-B673,0)","v":5},{"$f":"IF(K49-B673>0,K49-B673,0)","v":6},{"$f":"IF(L49-B673>0,L49-B673,0)","v":7},{"$f":"IF(M49-B673>0,M49-B673,0)","v":8},{"$f":"IF(N49-B673>0,N49-B673,0)","v":9},{"$f":"IF(O49-B673>0,O49-B673,0)","v":10},{"$f":"IF(P49-B673>0,P49-B673,0)","v":11},{"$f":"IF(Q49-B673>0,Q49-B673,0)","v":12},{"$f":"IF(R49-B673>0,R49-B673,0)","v":13},{"$f":"IF(S49-B673>0,S49-B673,0)","v":14},{"$f":"IF(T49-B673>0,T49-B673,0)","v":15},{"$f":"IF(U49-B673>0,U49-B673,0)","v":16},{"$f":"IF(V49-B673>0,V49-B673,0)","v":17},{"$f":"IF(W49-B673>0,W49-B673,0)","v":18},{"$f":"IF(X49-B673>0,X49-B673,0)","v":19},{"$f":"IF(Y49-B673>0,Y49-B673,0)","v":20},{"$f":"IF(Z49-B673>0,Z49-B673,0)","v":21},{"$f":"IF(AA49-B673>0,AA49-B673,0)","v":22},{"$f":"IF(AB49-B673>0,AB49-B673,0)","v":23},{"$f":"IF(AC49-B673>0,AC49-B673,0)","v":24},{"$f":"IF(AD49-B673>0,AD49-B673,0)","v":25},{"$f":"IF(AE49-B673>0,AE49-B673,0)","v":26}]
[null,null,null,{"$f":"IF(D681=0,0,CHOOSE(D681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":0},{"$f":"IF(E681=0,0,CHOOSE(E681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":0},{"$f":"IF(F681=0,0,CHOOSE(F681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(G681=0,0,CHOOSE(G681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(H681=0,0,CHOOSE(H681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(I681=0,0,CHOOSE(I681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(J681=0,0,CHOOSE(J681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(K681=0,0,CHOOSE(K681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(L681=0,0,CHOOSE(L681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(M681=0,0,CHOOSE(M681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(N681=0,0,CHOOSE(N681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(O681=0,0,CHOOSE(O681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(P681=0,0,CHOOSE(P681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(Q681=0,0,CHOOSE(Q681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(R681=0,0,CHOOSE(R681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(S681=0,0,CHOOSE(S681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(T681=0,0,CHOOSE(T681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(U681=0,0,CHOOSE(U681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(V681=0,0,CHOOSE(V681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(W681=0,0,CHOOSE(W681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(X681=0,0,CHOOSE(X681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(Y681=0,0,CHOOSE(Y681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(Z681=0,0,CHOOSE(Z681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(AA681=0,0,CHOOSE(AA681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(AB681=0,0,CHOOSE(AB681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(AC681=0,0,CHOOSE(AC681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(AD681=0,0,CHOOSE(AD681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688,AF688))","v":350},{"$f":"IF(AE681=0,0,CHOOSE(AE681,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D49-B674>0,D49-B674,0)","v":0},{"$f":"IF(E49-B674>0,E49-B674,0)","v":0},{"$f":"IF(F49-B674>0,F49-B674,0)","v":0},{"$f":"IF(G49-B674>0,G49-B674,0)","v":0},{"$f":"IF(H49-B674>0,H49-B674,0)","v":0},{"$f":"IF(I49-B674>0,I49-B674,0)","v":0},{"$f":"IF(J49-B674>0,J49-B674,0)","v":1},{"$f":"IF(K49-B674>0,K49-B674,0)","v":2},{"$f":"IF(L49-B674>0,L49-B674,0)","v":3},{"$f":"IF(M49-B674>0,M49-B674,0)","v":4},{"$f":"IF(N49-B674>0,N49-B674,0)","v":5},{"$f":"IF(O49-B674>0,O49-B674,0)","v":6},{"$f":"IF(P49-B674>0,P49-B674,0)","v":7},{"$f":"IF(Q49-B674>0,Q49-B674,0)","v":8},{"$f":"IF(R49-B674>0,R49-B674,0)","v":9},{"$f":"IF(S49-B674>0,S49-B674,0)","v":10},{"$f":"IF(T49-B674>0,T49-B674,0)","v":11},{"$f":"IF(U49-B674>0,U49-B674,0)","v":12},{"$f":"IF(V49-B674>0,V49-B674,0)","v":13},{"$f":"IF(W49-B674>0,W49-B674,0)","v":14},{"$f":"IF(X49-B674>0,X49-B674,0)","v":15},{"$f":"IF(Y49-B674>0,Y49-B674,0)","v":16},{"$f":"IF(Z49-B674>0,Z49-B674,0)","v":17},{"$f":"IF(AA49-B674>0,AA49-B674,0)","v":18},{"$f":"IF(AB49-B674>0,AB49-B674,0)","v":19},{"$f":"IF(AC49-B674>0,AC49-B674,0)","v":20},{"$f":"IF(AD49-B674>0,AD49-B674,0)","v":21},{"$f":"IF(AE49-B674>0,AE49-B674,0)","v":22}]
[null,null,null,{"$f":"IF(D683=0,0,CHOOSE(D683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":0},{"$f":"IF(E683=0,0,CHOOSE(E683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":0},{"$f":"IF(F683=0,0,CHOOSE(F683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":0},{"$f":"IF(G683=0,0,CHOOSE(G683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":0},{"$f":"IF(H683=0,0,CHOOSE(H683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":0},{"$f":"IF(I683=0,0,CHOOSE(I683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":0},{"$f":"IF(J683=0,0,CHOOSE(J683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(K683=0,0,CHOOSE(K683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(L683=0,0,CHOOSE(L683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(M683=0,0,CHOOSE(M683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(N683=0,0,CHOOSE(N683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(O683=0,0,CHOOSE(O683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(P683=0,0,CHOOSE(P683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(Q683=0,0,CHOOSE(Q683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(R683=0,0,CHOOSE(R683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(S683=0,0,CHOOSE(S683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(T683=0,0,CHOOSE(T683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(U683=0,0,CHOOSE(U683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(V683=0,0,CHOOSE(V683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(W683=0,0,CHOOSE(W683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(X683=0,0,CHOOSE(X683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(Y683=0,0,CHOOSE(Y683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(Z683=0,0,CHOOSE(Z683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(AA683=0,0,CHOOSE(AA683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(AB683=0,0,CHOOSE(AB683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(AC683=0,0,CHOOSE(AC683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(AD683=0,0,CHOOSE(AD683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350},{"$f":"IF(AE683=0,0,CHOOSE(AE683,D688,E688,F688,G688,H688,I688,J688,K688,L688,M688,N688,O688,P688,Q688,R688,S688,T688,U688,V688,W688,X688,Y688,Z688,AA688,AB688,AC688,AD688,AE688))","v":350}]
[]
[{"$f":"+\"Output \"& PV_Base!A672&\"\"","v":"Output COM3"},null,null,{"$f":"D$7","v":2024},{"$f":"D686+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F102","v":350},{"$f":"Ext_Debt_Data!G102","v":0},{"$f":"Ext_Debt_Data!H102","v":0},{"$f":"Ext_Debt_Data!I102","v":0},{"$f":"Ext_Debt_Data!J102","v":0},{"$f":"Ext_Debt_Data!K102","v":0},{"$f":"Ext_Debt_Data!L102","v":0},{"$f":"Ext_Debt_Data!M102","v":0},{"$f":"Ext_Debt_Data!N102","v":0},{"$f":"Ext_Debt_Data!O102","v":0},{"$f":"Ext_Debt_Data!P102","v":0},{"$f":"Ext_Debt_Data!Q102","v":0},{"$f":"Ext_Debt_Data!R102","v":0},{"$f":"Ext_Debt_Data!S102","v":0},{"$f":"Ext_Debt_Data!T102","v":0},{"$f":"Ext_Debt_Data!U102","v":0},{"$f":"Ext_Debt_Data!V102","v":0},{"$f":"Ext_Debt_Data!W102","v":0},{"$f":"Ext_Debt_Data!X102","v":0},{"$f":"Ext_Debt_Data!Y102","v":0},{"$f":"Ext_Debt_Data!Z102","v":0},{"$f":"Ext_Debt_Data!AA102","v":0},{"$f":"Ext_Debt_Data!AB102","v":0},{"$f":"Ext_Debt_Data!AC102","v":0},{"$f":"Ext_Debt_Data!AD102","v":0},{"$f":"Ext_Debt_Data!AE102","v":0},{"$f":"Ext_Debt_Data!AF102","v":0},{"$f":"Ext_Debt_Data!AG102","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D687","v":350},{"$f":"SUM(D687:E687)","v":350},{"$f":"SUM(D687:F687)","v":350},{"$f":"SUM(D687:G687)","v":350},{"$f":"SUM(D687:H687)","v":350},{"$f":"SUM(D687:I687)","v":350},{"$f":"SUM(D687:J687)","v":350},{"$f":"SUM(D687:K687)","v":350},{"$f":"SUM(D687:L687)","v":350},{"$f":"SUM(D687:M687)","v":350},{"$f":"SUM(D687:N687)","v":350},{"$f":"SUM(D687:O687)","v":350},{"$f":"SUM(D687:P687)","v":350},{"$f":"SUM(D687:Q687)","v":350},{"$f":"SUM(D687:R687)","v":350},{"$f":"SUM(D687:S687)","v":350},{"$f":"SUM(D687:T687)","v":350},{"$f":"SUM(D687:U687)","v":350},{"$f":"SUM(D687:V687)","v":350},{"$f":"SUM(D687:W687)","v":350},{"$f":"SUM(D687:X687)","v":350},{"$f":"SUM(D687:Y687)","v":350},{"$f":"SUM(D687:Z687)","v":350},{"$f":"SUM(D687:AA687)","v":350},{"$f":"SUM(D687:AB687)","v":350},{"$f":"SUM(D687:AC687)","v":350},{"$f":"SUM(D687:AD687)","v":350},{"$f":"SUM(D687:AE687)","v":350}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D687-D693","v":350},{"$f":"D689+E687-E693","v":350},262.5,175,87.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C679,\"#\")&\"   \"&TEXT(A672,\"#\")","v":"PV of debt   COM3"},{"$f":"IF($B675>=$B676,D687,D687*D679/100)","v":350},{"$f":"IF($B675>=$B676,D690-E693+E687,D690*(1+$B676)-E691+E687*$D679/100)","v":350},{"$f":"IF($B675>=$B676,E690-F693+F687,E690*(1+$B676)-F691+F687*$D679/100)","v":262.5},{"$f":"IF($B675>=$B676,F690-G693+G687,F690*(1+$B676)-G691+G687*$D679/100)","v":175},{"$f":"IF($B675>=$B676,G690-H693+H687,G690*(1+$B676)-H691+H687*$D679/100)","v":87.5},{"$f":"IF($B675>=$B676,H690-I693+I687,H690*(1+$B676)-I691+I687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,I690-J693+J687,I690*(1+$B676)-J691+J687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,J690-K693+K687,J690*(1+$B676)-K691+K687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,K690-L693+L687,K690*(1+$B676)-L691+L687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,L690-M693+M687,L690*(1+$B676)-M691+M687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,M690-N693+N687,M690*(1+$B676)-N691+N687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,N690-O693+O687,N690*(1+$B676)-O691+O687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,O690-P693+P687,O690*(1+$B676)-P691+P687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,P690-Q693+Q687,P690*(1+$B676)-Q691+Q687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,Q690-R693+R687,Q690*(1+$B676)-R691+R687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,R690-S693+S687,R690*(1+$B676)-S691+S687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,S690-T693+T687,S690*(1+$B676)-T691+T687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,T690-U693+U687,T690*(1+$B676)-U691+U687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,U690-V693+V687,U690*(1+$B676)-V691+V687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,V690-W693+W687,V690*(1+$B676)-W691+W687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,W690-X693+X687,W690*(1+$B676)-X691+X687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,X690-Y693+Y687,X690*(1+$B676)-Y691+Y687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,Y690-Z693+Z687,Y690*(1+$B676)-Z691+Z687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,Z690-AA693+AA687,Z690*(1+$B676)-AA691+AA687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,AA690-AB693+AB687,AA690*(1+$B676)-AB691+AB687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,AB690-AC693+AC687,AB690*(1+$B676)-AC691+AC687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,AC690-AD693+AD687,AC690*(1+$B676)-AD691+AD687*$D679/100)","v":0},{"$f":"IF($B675>=$B676,AD690-AE693+AE687,AD690*(1+$B676)-AE691+AE687*$D679/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D692+D693","v":0},17.5,105,100.625,96.25,91.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B675*D689","v":17.5},{"$f":"$B675*E689","v":17.5},13.125,8.75,4.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D682-D684)/(B674-B673)","v":0},{"$f":"(E682-E684)/(B674-B673)","v":0},{"$f":"(F682-F684)/(B674-B673)","v":87.5},{"$f":"(G682-G684)/(B674-B673)","v":87.5},{"$f":"(H682-H684)/(B674-B673)","v":87.5},{"$f":"(I682-I684)/(B674-B673)","v":87.5},{"$f":"(J682-J684)/(B674-B673)","v":0},{"$f":"(K682-K684)/(B674-B673)","v":0},{"$f":"(L682-L684)/(B674-B673)","v":0},{"$f":"(M682-M684)/(B674-B673)","v":0},{"$f":"(N682-N684)/(B674-B673)","v":0},{"$f":"(O682-O684)/(B674-B673)","v":0},{"$f":"(P682-P684)/(B674-B673)","v":0},{"$f":"(Q682-Q684)/(B674-B673)","v":0},{"$f":"(R682-R684)/(B674-B673)","v":0},{"$f":"(S682-S684)/(B674-B673)","v":0},{"$f":"(T682-T684)/(B674-B673)","v":0},{"$f":"(U682-U684)/(B674-B673)","v":0},{"$f":"(V682-V684)/(B674-B673)","v":0},{"$f":"(W682-W684)/(B674-B673)","v":0},{"$f":"(X682-X684)/(B674-B673)","v":0},{"$f":"(Y682-Y684)/(B674-B673)","v":0},{"$f":"(Z682-Z684)/(B674-B673)","v":0},{"$f":"(AA682-AA684)/(B674-B673)","v":0},{"$f":"(AB682-AB684)/(B674-B673)","v":0},{"$f":"(AC682-AC684)/(B674-B673)","v":0},{"$f":"(AD682-AD684)/(B674-B673)","v":0},{"$f":"(AE682-AE684)/(B674-B673)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B41","v":"COM4"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A698&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G41","v":1},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A698&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H41","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A698&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F41","v":0.03},{"$f":"$C$10","v":"Debt stock"},{"$f":"D700-D702","v":100},{"$f":"D701-E702","v":100},{"$f":"E701-F702","v":75},{"$f":"F701-G702","v":50},{"$f":"G701-H702","v":25},{"$f":"H701-I702","v":0},{"$f":"I701-J702","v":0},{"$f":"J701-K702","v":0},{"$f":"K701-L702","v":0},{"$f":"L701-M702","v":0},{"$f":"M701-N702","v":0},{"$f":"N701-O702","v":0},{"$f":"O701-P702","v":0},{"$f":"P701-Q702","v":0},{"$f":"Q701-R702","v":0},{"$f":"R701-S702","v":0},{"$f":"S701-T702","v":0},{"$f":"T701-U702","v":0},{"$f":"U701-V702","v":0},{"$f":"V701-W702","v":0},{"$f":"W701-X702","v":0},{"$f":"X701-Y702","v":0},{"$f":"Y701-Z702","v":0},{"$f":"Z701-AA702","v":0},{"$f":"AA701-AB702","v":0},{"$f":"AB701-AC702","v":0},{"$f":"AC701-AD702","v":0},{"$f":"AD701-AE702","v":0},{"$f":"AE701-AF702","v":0},{"$f":"AF701-AG702","v":0},{"$f":"AG701-AH702","v":0},{"$f":"AH701-AI702","v":0},{"$f":"AI701-AJ702","v":0},{"$f":"AJ701-AK702","v":0},{"$f":"AK701-AL702","v":0},{"$f":"AL701-AM702","v":0},{"$f":"AM701-AN702","v":0},{"$f":"AN701-AO702","v":0},{"$f":"AO701-AP702","v":0},{"$f":"AP701-AQ702","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A698&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E41","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D698-D698-1<B699,0,IF(D698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(E698-D698-1<B699,0,IF(E698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(F698-D698-1<B699,0,IF(F698-D698-1<B700,D700/(B700-B699),0))","v":25},{"$f":"IF(G698-D698-1<B699,0,IF(G698-D698-1<B700,D700/(B700-B699),0))","v":25},{"$f":"IF(H698-D698-1<B699,0,IF(H698-D698-1<B700,D700/(B700-B699),0))","v":25},{"$f":"IF(I698-D698-1<B699,0,IF(I698-D698-1<B700,D700/(B700-B699),0))","v":25},{"$f":"IF(J698-D698-1<B699,0,IF(J698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(K698-D698-1<B699,0,IF(K698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(L698-D698-1<B699,0,IF(L698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(M698-D698-1<B699,0,IF(M698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(N698-D698-1<B699,0,IF(N698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(O698-D698-1<B699,0,IF(O698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(P698-D698-1<B699,0,IF(P698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(Q698-D698-1<B699,0,IF(Q698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(R698-D698-1<B699,0,IF(R698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(S698-D698-1<B699,0,IF(S698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(T698-D698-1<B699,0,IF(T698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(U698-D698-1<B699,0,IF(U698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(V698-D698-1<B699,0,IF(V698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(W698-D698-1<B699,0,IF(W698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(X698-D698-1<B699,0,IF(X698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(Y698-D698-1<B699,0,IF(Y698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(Z698-D698-1<B699,0,IF(Z698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AA698-D698-1<B699,0,IF(AA698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AB698-D698-1<B699,0,IF(AB698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AC698-D698-1<B699,0,IF(AC698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AD698-D698-1<B699,0,IF(AD698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AE698-D698-1<B699,0,IF(AE698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AF698-D698-1<B699,0,IF(AF698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AG698-D698-1<B699,0,IF(AG698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AH698-D698-1<B699,0,IF(AH698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AI698-D698-1<B699,0,IF(AI698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AJ698-D698-1<B699,0,IF(AJ698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AK698-D698-1<B699,0,IF(AK698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AL698-D698-1<B699,0,IF(AL698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AM698-D698-1<B699,0,IF(AM698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AN698-D698-1<B699,0,IF(AN698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AO698-D698-1<B699,0,IF(AO698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AP698-D698-1<B699,0,IF(AP698-D698-1<B700,D700/(B700-B699),0))","v":0},{"$f":"IF(AQ698-D698-1<B699,0,IF(AQ698-D698-1<B700,D700/(B700-B699),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B701*D701","v":3},{"$f":"$B701*E701","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D702+D703","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B701>=$B702, D701, NPV($B702,E704:$BD704))","v":93.770957182498663},{"$f":"IF($B701>=$B702, E701, NPV($B702,F704:$BD704))","v":95.459505041623601},{"$f":"IF($B701>=$B702, F701, NPV($B702,G704:$BD704))","v":72.232480293704782},{"$f":"IF($B701>=$B702, G701, NPV($B702,H704:$BD704))","v":48.594104308390015},{"$f":"IF($B701>=$B702, H701, NPV($B702,I704:$BD704))","v":24.523809523809522},{"$f":"IF($B701>=$B702, I701, NPV($B702,J704:$BD704))","v":0},{"$f":"IF($B701>=$B702, J701, NPV($B702,K704:$BD704))","v":0},{"$f":"IF($B701>=$B702, K701, NPV($B702,L704:$BD704))","v":0},{"$f":"IF($B701>=$B702, L701, NPV($B702,M704:$BD704))","v":0},{"$f":"IF($B701>=$B702, M701, NPV($B702,N704:$BD704))","v":0},{"$f":"IF($B701>=$B702, N701, NPV($B702,O704:$BD704))","v":0},{"$f":"IF($B701>=$B702, O701, NPV($B702,P704:$BD704))","v":0},{"$f":"IF($B701>=$B702, P701, NPV($B702,Q704:$BD704))","v":0},{"$f":"IF($B701>=$B702, Q701, NPV($B702,R704:$BD704))","v":0},{"$f":"IF($B701>=$B702, R701, NPV($B702,S704:$BD704))","v":0},{"$f":"IF($B701>=$B702, S701, NPV($B702,T704:$BD704))","v":0},{"$f":"IF($B701>=$B702, T701, NPV($B702,U704:$BD704))","v":0},{"$f":"IF($B701>=$B702, U701, NPV($B702,V704:$BD704))","v":0},{"$f":"IF($B701>=$B702, V701, NPV($B702,W704:$BD704))","v":0},{"$f":"IF($B701>=$B702, W701, NPV($B702,X704:$BD704))","v":0},{"$f":"IF($B701>=$B702, X701, NPV($B702,Y704:$BD704))","v":0},{"$f":"IF($B701>=$B702, Y701, NPV($B702,Z704:$BD704))","v":0},{"$f":"IF($B701>=$B702, Z701, NPV($B702,AA704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AA701, NPV($B702,AB704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AB701, NPV($B702,AC704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AC701, NPV($B702,AD704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AD701, NPV($B702,AE704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AE701, NPV($B702,AF704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AF701, NPV($B702,AG704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AG701, NPV($B702,AH704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AH701, NPV($B702,AI704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AI701, NPV($B702,AJ704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AJ701, NPV($B702,AK704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AK701, NPV($B702,AL704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AL701, NPV($B702,AM704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AM701, NPV($B702,AN704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AN701, NPV($B702,AO704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AO701, NPV($B702,AP704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AP701, NPV($B702,AQ704:$BD704))","v":0},{"$f":"IF($B701>=$B702, AQ701, NPV($B702,AR704:$BD704))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D705=0,0,(1-D705/D701)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D698-$B699>0,D698-$B699,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D707=0,0,CHOOSE(D707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(E707=0,0,CHOOSE(E707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(F707=0,0,CHOOSE(F707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(G707=0,0,CHOOSE(G707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(H707=0,0,CHOOSE(H707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(I707=0,0,CHOOSE(I707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(J707=0,0,CHOOSE(J707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(K707=0,0,CHOOSE(K707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(L707=0,0,CHOOSE(L707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(M707=0,0,CHOOSE(M707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(N707=0,0,CHOOSE(N707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(O707=0,0,CHOOSE(O707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(P707=0,0,CHOOSE(P707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(Q707=0,0,CHOOSE(Q707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(R707=0,0,CHOOSE(R707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(S707=0,0,CHOOSE(S707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(T707=0,0,CHOOSE(T707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(U707=0,0,CHOOSE(U707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(V707=0,0,CHOOSE(V707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(W707=0,0,CHOOSE(W707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(X707=0,0,CHOOSE(X707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(Y707=0,0,CHOOSE(Y707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(Z707=0,0,CHOOSE(Z707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(AA707=0,0,CHOOSE(AA707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(AB707=0,0,CHOOSE(AB707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(AC707=0,0,CHOOSE(AC707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(AD707=0,0,CHOOSE(AD707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0},{"$f":"IF(AE707=0,0,CHOOSE(AE707,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714,AF714))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D698-$B700>0,D698-$B700,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D709=0,0,CHOOSE(D709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(E709=0,0,CHOOSE(E709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(F709=0,0,CHOOSE(F709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(G709=0,0,CHOOSE(G709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(H709=0,0,CHOOSE(H709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(I709=0,0,CHOOSE(I709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(J709=0,0,CHOOSE(J709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(K709=0,0,CHOOSE(K709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(L709=0,0,CHOOSE(L709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(M709=0,0,CHOOSE(M709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(N709=0,0,CHOOSE(N709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(O709=0,0,CHOOSE(O709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(P709=0,0,CHOOSE(P709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(Q709=0,0,CHOOSE(Q709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(R709=0,0,CHOOSE(R709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(S709=0,0,CHOOSE(S709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(T709=0,0,CHOOSE(T709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(U709=0,0,CHOOSE(U709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(V709=0,0,CHOOSE(V709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(W709=0,0,CHOOSE(W709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(X709=0,0,CHOOSE(X709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(Y709=0,0,CHOOSE(Y709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(Z709=0,0,CHOOSE(Z709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(AA709=0,0,CHOOSE(AA709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(AB709=0,0,CHOOSE(AB709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(AC709=0,0,CHOOSE(AC709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(AD709=0,0,CHOOSE(AD709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0},{"$f":"IF(AE709=0,0,CHOOSE(AE709,D714,E714,F714,G714,H714,I714,J714,K714,L714,M714,N714,O714,P714,Q714,R714,S714,T714,U714,V714,W714,X714,Y714,Z714,AA714,AB714,AC714,AD714,AE714))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A698&\"\"","v":"Output COM4"},null,null,{"$f":"D$7","v":2024},{"$f":"D712+1","v":2025},{"$f":"E712+1","v":2026},{"$f":"F712+1","v":2027},{"$f":"G712+1","v":2028},{"$f":"H712+1","v":2029},{"$f":"I712+1","v":2030},{"$f":"J712+1","v":2031},{"$f":"K712+1","v":2032},{"$f":"L712+1","v":2033},{"$f":"M712+1","v":2034},{"$f":"N712+1","v":2035},{"$f":"O712+1","v":2036},{"$f":"P712+1","v":2037},{"$f":"Q712+1","v":2038},{"$f":"R712+1","v":2039},{"$f":"S712+1","v":2040},{"$f":"T712+1","v":2041},{"$f":"U712+1","v":2042},{"$f":"V712+1","v":2043},{"$f":"W712+1","v":2044},{"$f":"X712+1","v":2045},{"$f":"Y712+1","v":2046},{"$f":"Z712+1","v":2047},{"$f":"AA712+1","v":2048},{"$f":"AB712+1","v":2049},{"$f":"AC712+1","v":2050},{"$f":"AD712+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F103","v":0},{"$f":"Ext_Debt_Data!G103","v":0},{"$f":"Ext_Debt_Data!H103","v":0},{"$f":"Ext_Debt_Data!I103","v":0},{"$f":"Ext_Debt_Data!J103","v":0},{"$f":"Ext_Debt_Data!K103","v":0},{"$f":"Ext_Debt_Data!L103","v":0},{"$f":"Ext_Debt_Data!M103","v":0},{"$f":"Ext_Debt_Data!N103","v":0},{"$f":"Ext_Debt_Data!O103","v":0},{"$f":"Ext_Debt_Data!P103","v":0},{"$f":"Ext_Debt_Data!Q103","v":0},{"$f":"Ext_Debt_Data!R103","v":0},{"$f":"Ext_Debt_Data!S103","v":0},{"$f":"Ext_Debt_Data!T103","v":0},{"$f":"Ext_Debt_Data!U103","v":0},{"$f":"Ext_Debt_Data!V103","v":0},{"$f":"Ext_Debt_Data!W103","v":0},{"$f":"Ext_Debt_Data!X103","v":0},{"$f":"Ext_Debt_Data!Y103","v":0},{"$f":"Ext_Debt_Data!Z103","v":0},{"$f":"Ext_Debt_Data!AA103","v":0},{"$f":"Ext_Debt_Data!AB103","v":0},{"$f":"Ext_Debt_Data!AC103","v":0},{"$f":"Ext_Debt_Data!AD103","v":0},{"$f":"Ext_Debt_Data!AE103","v":0},{"$f":"Ext_Debt_Data!AF103","v":0},{"$f":"Ext_Debt_Data!AG103","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D713","v":0},{"$f":"SUM(D713:E713)","v":0},{"$f":"SUM(D713:F713)","v":0},{"$f":"SUM(D713:G713)","v":0},{"$f":"SUM(D713:H713)","v":0},{"$f":"SUM(D713:I713)","v":0},{"$f":"SUM(D713:J713)","v":0},{"$f":"SUM(D713:K713)","v":0},{"$f":"SUM(D713:L713)","v":0},{"$f":"SUM(D713:M713)","v":0},{"$f":"SUM(D713:N713)","v":0},{"$f":"SUM(D713:O713)","v":0},{"$f":"SUM(D713:P713)","v":0},{"$f":"SUM(D713:Q713)","v":0},{"$f":"SUM(D713:R713)","v":0},{"$f":"SUM(D713:S713)","v":0},{"$f":"SUM(D713:T713)","v":0},{"$f":"SUM(D713:U713)","v":0},{"$f":"SUM(D713:V713)","v":0},{"$f":"SUM(D713:W713)","v":0},{"$f":"SUM(D713:X713)","v":0},{"$f":"SUM(D713:Y713)","v":0},{"$f":"SUM(D713:Z713)","v":0},{"$f":"SUM(D713:AA713)","v":0},{"$f":"SUM(D713:AB713)","v":0},{"$f":"SUM(D713:AC713)","v":0},{"$f":"SUM(D713:AD713)","v":0},{"$f":"SUM(D713:AE713)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D713-D719","v":0},{"$f":"D715+E713-E719","v":0},{"$f":"E715+F713-F719","v":0},{"$f":"F715+G713-G719","v":0},{"$f":"G715+H713-H719","v":0},{"$f":"H715+I713-I719","v":0},{"$f":"I715+J713-J719","v":0},{"$f":"J715+K713-K719","v":0},{"$f":"K715+L713-L719","v":0},{"$f":"L715+M713-M719","v":0},{"$f":"M715+N713-N719","v":0},{"$f":"N715+O713-O719","v":0},{"$f":"O715+P713-P719","v":0},{"$f":"P715+Q713-Q719","v":0},{"$f":"Q715+R713-R719","v":0},{"$f":"R715+S713-S719","v":0},{"$f":"S715+T713-T719","v":0},{"$f":"T715+U713-U719","v":0},{"$f":"U715+V713-V719","v":0},{"$f":"V715+W713-W719","v":0},{"$f":"W715+X713-X719","v":0},{"$f":"X715+Y713-Y719","v":0},{"$f":"Y715+Z713-Z719","v":0},{"$f":"Z715+AA713-AA719","v":0},{"$f":"AA715+AB713-AB719","v":0},{"$f":"AB715+AC713-AC719","v":0},{"$f":"AC715+AD713-AD719","v":0},{"$f":"AD715+AE713-AE719","v":0}]
[null,null,{"$f":"+TEXT(C705,\"#\")&\"   \"&TEXT(A698,\"#\")","v":"PV of debt   COM4"},{"$f":"IF($B701>=$B702,D713,D713*D705/100)","v":0},{"$f":"IF($B701>=$B702,D716-E719+E713,D716*(1+$B702)-E717+E713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,E716-F719+F713,E716*(1+$B702)-F717+F713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,F716-G719+G713,F716*(1+$B702)-G717+G713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,G716-H719+H713,G716*(1+$B702)-H717+H713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,H716-I719+I713,H716*(1+$B702)-I717+I713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,I716-J719+J713,I716*(1+$B702)-J717+J713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,J716-K719+K713,J716*(1+$B702)-K717+K713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,K716-L719+L713,K716*(1+$B702)-L717+L713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,L716-M719+M713,L716*(1+$B702)-M717+M713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,M716-N719+N713,M716*(1+$B702)-N717+N713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,N716-O719+O713,N716*(1+$B702)-O717+O713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,O716-P719+P713,O716*(1+$B702)-P717+P713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,P716-Q719+Q713,P716*(1+$B702)-Q717+Q713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,Q716-R719+R713,Q716*(1+$B702)-R717+R713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,R716-S719+S713,R716*(1+$B702)-S717+S713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,S716-T719+T713,S716*(1+$B702)-T717+T713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,T716-U719+U713,T716*(1+$B702)-U717+U713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,U716-V719+V713,U716*(1+$B702)-V717+V713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,V716-W719+W713,V716*(1+$B702)-W717+W713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,W716-X719+X713,W716*(1+$B702)-X717+X713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,X716-Y719+Y713,X716*(1+$B702)-Y717+Y713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,Y716-Z719+Z713,Y716*(1+$B702)-Z717+Z713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,Z716-AA719+AA713,Z716*(1+$B702)-AA717+AA713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,AA716-AB719+AB713,AA716*(1+$B702)-AB717+AB713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,AB716-AC719+AC713,AB716*(1+$B702)-AC717+AC713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,AC716-AD719+AD713,AC716*(1+$B702)-AD717+AD713*$D705/100)","v":0},{"$f":"IF($B701>=$B702,AD716-AE719+AE713,AD716*(1+$B702)-AE717+AE713*$D705/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D718+D719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S718+S719","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B701*D715","v":0},{"$f":"$B701*E715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D708-D710)/(B700-B699)","v":0},{"$f":"(E708-E710)/(B700-B699)","v":0},{"$f":"(F708-F710)/(B700-B699)","v":0},{"$f":"(G708-G710)/(B700-B699)","v":0},{"$f":"(H708-H710)/(B700-B699)","v":0},{"$f":"(I708-I710)/(B700-B699)","v":0},{"$f":"(J708-J710)/(B700-B699)","v":0},{"$f":"(K708-K710)/(B700-B699)","v":0},{"$f":"(L708-L710)/(B700-B699)","v":0},{"$f":"(M708-M710)/(B700-B699)","v":0},{"$f":"(N708-N710)/(B700-B699)","v":0},{"$f":"(O708-O710)/(B700-B699)","v":0},{"$f":"(P708-P710)/(B700-B699)","v":0},{"$f":"(Q708-Q710)/(B700-B699)","v":0},{"$f":"(R708-R710)/(B700-B699)","v":0},{"$f":"(S708-S710)/(B700-B699)","v":0},{"$f":"(T708-T710)/(B700-B699)","v":0},{"$f":"(U708-U710)/(B700-B699)","v":0},{"$f":"(V708-V710)/(B700-B699)","v":0},{"$f":"(W708-W710)/(B700-B699)","v":0},{"$f":"(X708-X710)/(B700-B699)","v":0},{"$f":"(Y708-Y710)/(B700-B699)","v":0},{"$f":"(Z708-Z710)/(B700-B699)","v":0},{"$f":"(AA708-AA710)/(B700-B699)","v":0},{"$f":"(AB708-AB710)/(B700-B699)","v":0},{"$f":"(AC708-AC710)/(B700-B699)","v":0},{"$f":"(AD708-AD710)/(B700-B699)","v":0},{"$f":"(AE708-AE710)/(B700-B699)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B42","v":"COM5"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A724&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G42","v":1},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A724&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H42","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A724&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F42","v":0.03},{"$f":"$C$10","v":"Debt stock"},{"$f":"D726-D728","v":100},{"$f":"D727-E728","v":100},{"$f":"E727-F728","v":75},{"$f":"F727-G728","v":50},{"$f":"G727-H728","v":25},{"$f":"H727-I728","v":0},{"$f":"I727-J728","v":0},{"$f":"J727-K728","v":0},{"$f":"K727-L728","v":0},{"$f":"L727-M728","v":0},{"$f":"M727-N728","v":0},{"$f":"N727-O728","v":0},{"$f":"O727-P728","v":0},{"$f":"P727-Q728","v":0},{"$f":"Q727-R728","v":0},{"$f":"R727-S728","v":0},{"$f":"S727-T728","v":0},{"$f":"T727-U728","v":0},{"$f":"U727-V728","v":0},{"$f":"V727-W728","v":0},{"$f":"W727-X728","v":0},{"$f":"X727-Y728","v":0},{"$f":"Y727-Z728","v":0},{"$f":"Z727-AA728","v":0},{"$f":"AA727-AB728","v":0},{"$f":"AB727-AC728","v":0},{"$f":"AC727-AD728","v":0},{"$f":"AD727-AE728","v":0},{"$f":"AE727-AF728","v":0},{"$f":"AF727-AG728","v":0},{"$f":"AG727-AH728","v":0},{"$f":"AH727-AI728","v":0},{"$f":"AI727-AJ728","v":0},{"$f":"AJ727-AK728","v":0},{"$f":"AK727-AL728","v":0},{"$f":"AL727-AM728","v":0},{"$f":"AM727-AN728","v":0},{"$f":"AN727-AO728","v":0},{"$f":"AO727-AP728","v":0},{"$f":"AP727-AQ728","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A724&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E42","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D724-D724-1<B725,0,IF(D724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(E724-D724-1<B725,0,IF(E724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(F724-D724-1<B725,0,IF(F724-D724-1<B726,D726/(B726-B725),0))","v":25},{"$f":"IF(G724-D724-1<B725,0,IF(G724-D724-1<B726,D726/(B726-B725),0))","v":25},{"$f":"IF(H724-D724-1<B725,0,IF(H724-D724-1<B726,D726/(B726-B725),0))","v":25},{"$f":"IF(I724-D724-1<B725,0,IF(I724-D724-1<B726,D726/(B726-B725),0))","v":25},{"$f":"IF(J724-D724-1<B725,0,IF(J724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(K724-D724-1<B725,0,IF(K724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(L724-D724-1<B725,0,IF(L724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(M724-D724-1<B725,0,IF(M724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(N724-D724-1<B725,0,IF(N724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(O724-D724-1<B725,0,IF(O724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(P724-D724-1<B725,0,IF(P724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(Q724-D724-1<B725,0,IF(Q724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(R724-D724-1<B725,0,IF(R724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(S724-D724-1<B725,0,IF(S724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(T724-D724-1<B725,0,IF(T724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(U724-D724-1<B725,0,IF(U724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(V724-D724-1<B725,0,IF(V724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(W724-D724-1<B725,0,IF(W724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(X724-D724-1<B725,0,IF(X724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(Y724-D724-1<B725,0,IF(Y724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(Z724-D724-1<B725,0,IF(Z724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AA724-D724-1<B725,0,IF(AA724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AB724-D724-1<B725,0,IF(AB724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AC724-D724-1<B725,0,IF(AC724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AD724-D724-1<B725,0,IF(AD724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AE724-D724-1<B725,0,IF(AE724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AF724-D724-1<B725,0,IF(AF724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AG724-D724-1<B725,0,IF(AG724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AH724-D724-1<B725,0,IF(AH724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AI724-D724-1<B725,0,IF(AI724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AJ724-D724-1<B725,0,IF(AJ724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AK724-D724-1<B725,0,IF(AK724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AL724-D724-1<B725,0,IF(AL724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AM724-D724-1<B725,0,IF(AM724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AN724-D724-1<B725,0,IF(AN724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AO724-D724-1<B725,0,IF(AO724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AP724-D724-1<B725,0,IF(AP724-D724-1<B726,D726/(B726-B725),0))","v":0},{"$f":"IF(AQ724-D724-1<B725,0,IF(AQ724-D724-1<B726,D726/(B726-B725),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B727*D727","v":3},{"$f":"$B727*E727","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D728+D729","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B727>=$B728, D727, NPV($B728,E730:$BD730))","v":93.770957182498663},{"$f":"IF($B727>=$B728, E727, NPV($B728,F730:$BD730))","v":95.459505041623601},{"$f":"IF($B727>=$B728, F727, NPV($B728,G730:$BD730))","v":72.232480293704782},{"$f":"IF($B727>=$B728, G727, NPV($B728,H730:$BD730))","v":48.594104308390015},{"$f":"IF($B727>=$B728, H727, NPV($B728,I730:$BD730))","v":24.523809523809522},{"$f":"IF($B727>=$B728, I727, NPV($B728,J730:$BD730))","v":0},{"$f":"IF($B727>=$B728, J727, NPV($B728,K730:$BD730))","v":0},{"$f":"IF($B727>=$B728, K727, NPV($B728,L730:$BD730))","v":0},{"$f":"IF($B727>=$B728, L727, NPV($B728,M730:$BD730))","v":0},{"$f":"IF($B727>=$B728, M727, NPV($B728,N730:$BD730))","v":0},{"$f":"IF($B727>=$B728, N727, NPV($B728,O730:$BD730))","v":0},{"$f":"IF($B727>=$B728, O727, NPV($B728,P730:$BD730))","v":0},{"$f":"IF($B727>=$B728, P727, NPV($B728,Q730:$BD730))","v":0},{"$f":"IF($B727>=$B728, Q727, NPV($B728,R730:$BD730))","v":0},{"$f":"IF($B727>=$B728, R727, NPV($B728,S730:$BD730))","v":0},{"$f":"IF($B727>=$B728, S727, NPV($B728,T730:$BD730))","v":0},{"$f":"IF($B727>=$B728, T727, NPV($B728,U730:$BD730))","v":0},{"$f":"IF($B727>=$B728, U727, NPV($B728,V730:$BD730))","v":0},{"$f":"IF($B727>=$B728, V727, NPV($B728,W730:$BD730))","v":0},{"$f":"IF($B727>=$B728, W727, NPV($B728,X730:$BD730))","v":0},{"$f":"IF($B727>=$B728, X727, NPV($B728,Y730:$BD730))","v":0},{"$f":"IF($B727>=$B728, Y727, NPV($B728,Z730:$BD730))","v":0},{"$f":"IF($B727>=$B728, Z727, NPV($B728,AA730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AA727, NPV($B728,AB730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AB727, NPV($B728,AC730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AC727, NPV($B728,AD730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AD727, NPV($B728,AE730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AE727, NPV($B728,AF730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AF727, NPV($B728,AG730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AG727, NPV($B728,AH730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AH727, NPV($B728,AI730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AI727, NPV($B728,AJ730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AJ727, NPV($B728,AK730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AK727, NPV($B728,AL730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AL727, NPV($B728,AM730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AM727, NPV($B728,AN730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AN727, NPV($B728,AO730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AO727, NPV($B728,AP730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AP727, NPV($B728,AQ730:$BD730))","v":0},{"$f":"IF($B727>=$B728, AQ727, NPV($B728,AR730:$BD730))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D731=0,0,(1-D731/D727)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D724-$B725>0,D724-$B725,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D733=0,0,CHOOSE(D733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(E733=0,0,CHOOSE(E733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(F733=0,0,CHOOSE(F733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(G733=0,0,CHOOSE(G733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(H733=0,0,CHOOSE(H733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(I733=0,0,CHOOSE(I733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(J733=0,0,CHOOSE(J733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(K733=0,0,CHOOSE(K733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(L733=0,0,CHOOSE(L733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(M733=0,0,CHOOSE(M733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(N733=0,0,CHOOSE(N733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(O733=0,0,CHOOSE(O733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(P733=0,0,CHOOSE(P733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(Q733=0,0,CHOOSE(Q733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(R733=0,0,CHOOSE(R733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(S733=0,0,CHOOSE(S733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(T733=0,0,CHOOSE(T733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(U733=0,0,CHOOSE(U733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(V733=0,0,CHOOSE(V733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(W733=0,0,CHOOSE(W733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(X733=0,0,CHOOSE(X733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(Y733=0,0,CHOOSE(Y733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(Z733=0,0,CHOOSE(Z733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(AA733=0,0,CHOOSE(AA733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(AB733=0,0,CHOOSE(AB733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(AC733=0,0,CHOOSE(AC733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(AD733=0,0,CHOOSE(AD733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0},{"$f":"IF(AE733=0,0,CHOOSE(AE733,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740,AF740))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D724-$B726>0,D724-$B726,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D735=0,0,CHOOSE(D735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(E735=0,0,CHOOSE(E735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(F735=0,0,CHOOSE(F735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(G735=0,0,CHOOSE(G735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(H735=0,0,CHOOSE(H735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(I735=0,0,CHOOSE(I735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(J735=0,0,CHOOSE(J735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(K735=0,0,CHOOSE(K735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(L735=0,0,CHOOSE(L735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(M735=0,0,CHOOSE(M735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(N735=0,0,CHOOSE(N735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(O735=0,0,CHOOSE(O735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(P735=0,0,CHOOSE(P735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(Q735=0,0,CHOOSE(Q735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(R735=0,0,CHOOSE(R735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(S735=0,0,CHOOSE(S735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(T735=0,0,CHOOSE(T735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(U735=0,0,CHOOSE(U735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(V735=0,0,CHOOSE(V735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(W735=0,0,CHOOSE(W735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(X735=0,0,CHOOSE(X735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(Y735=0,0,CHOOSE(Y735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(Z735=0,0,CHOOSE(Z735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(AA735=0,0,CHOOSE(AA735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(AB735=0,0,CHOOSE(AB735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(AC735=0,0,CHOOSE(AC735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(AD735=0,0,CHOOSE(AD735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0},{"$f":"IF(AE735=0,0,CHOOSE(AE735,D740,E740,F740,G740,H740,I740,J740,K740,L740,M740,N740,O740,P740,Q740,R740,S740,T740,U740,V740,W740,X740,Y740,Z740,AA740,AB740,AC740,AD740,AE740))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A724&\"\"","v":"Output COM5"},null,null,{"$f":"D$7","v":2024},{"$f":"D738+1","v":2025},{"$f":"E738+1","v":2026},{"$f":"F738+1","v":2027},{"$f":"G738+1","v":2028},{"$f":"H738+1","v":2029},{"$f":"I738+1","v":2030},{"$f":"J738+1","v":2031},{"$f":"K738+1","v":2032},{"$f":"L738+1","v":2033},{"$f":"M738+1","v":2034},{"$f":"N738+1","v":2035},{"$f":"O738+1","v":2036},{"$f":"P738+1","v":2037},{"$f":"Q738+1","v":2038},{"$f":"R738+1","v":2039},{"$f":"S738+1","v":2040},{"$f":"T738+1","v":2041},{"$f":"U738+1","v":2042},{"$f":"V738+1","v":2043},{"$f":"W738+1","v":2044},{"$f":"X738+1","v":2045},{"$f":"Y738+1","v":2046},{"$f":"Z738+1","v":2047},{"$f":"AA738+1","v":2048},{"$f":"AB738+1","v":2049},{"$f":"AC738+1","v":2050},{"$f":"AD738+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F104","v":0},{"$f":"Ext_Debt_Data!G104","v":0},{"$f":"Ext_Debt_Data!H104","v":0},{"$f":"Ext_Debt_Data!I104","v":0},{"$f":"Ext_Debt_Data!J104","v":0},{"$f":"Ext_Debt_Data!K104","v":0},{"$f":"Ext_Debt_Data!L104","v":0},{"$f":"Ext_Debt_Data!M104","v":0},{"$f":"Ext_Debt_Data!N104","v":0},{"$f":"Ext_Debt_Data!O104","v":0},{"$f":"Ext_Debt_Data!P104","v":0},{"$f":"Ext_Debt_Data!Q104","v":0},{"$f":"Ext_Debt_Data!R104","v":0},{"$f":"Ext_Debt_Data!S104","v":0},{"$f":"Ext_Debt_Data!T104","v":0},{"$f":"Ext_Debt_Data!U104","v":0},{"$f":"Ext_Debt_Data!V104","v":0},{"$f":"Ext_Debt_Data!W104","v":0},{"$f":"Ext_Debt_Data!X104","v":0},{"$f":"Ext_Debt_Data!Y104","v":0},{"$f":"Ext_Debt_Data!Z104","v":0},{"$f":"Ext_Debt_Data!AA104","v":0},{"$f":"Ext_Debt_Data!AB104","v":0},{"$f":"Ext_Debt_Data!AC104","v":0},{"$f":"Ext_Debt_Data!AD104","v":0},{"$f":"Ext_Debt_Data!AE104","v":0},{"$f":"Ext_Debt_Data!AF104","v":0},{"$f":"Ext_Debt_Data!AG104","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D739","v":0},{"$f":"SUM(D739:E739)","v":0},{"$f":"SUM(D739:F739)","v":0},{"$f":"SUM(D739:G739)","v":0},{"$f":"SUM(D739:H739)","v":0},{"$f":"SUM(D739:I739)","v":0},{"$f":"SUM(D739:J739)","v":0},{"$f":"SUM(D739:K739)","v":0},{"$f":"SUM(D739:L739)","v":0},{"$f":"SUM(D739:M739)","v":0},{"$f":"SUM(D739:N739)","v":0},{"$f":"SUM(D739:O739)","v":0},{"$f":"SUM(D739:P739)","v":0},{"$f":"SUM(D739:Q739)","v":0},{"$f":"SUM(D739:R739)","v":0},{"$f":"SUM(D739:S739)","v":0},{"$f":"SUM(D739:T739)","v":0},{"$f":"SUM(D739:U739)","v":0},{"$f":"SUM(D739:V739)","v":0},{"$f":"SUM(D739:W739)","v":0},{"$f":"SUM(D739:X739)","v":0},{"$f":"SUM(D739:Y739)","v":0},{"$f":"SUM(D739:Z739)","v":0},{"$f":"SUM(D739:AA739)","v":0},{"$f":"SUM(D739:AB739)","v":0},{"$f":"SUM(D739:AC739)","v":0},{"$f":"SUM(D739:AD739)","v":0},{"$f":"SUM(D739:AE739)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D739-D745","v":0},{"$f":"D741+E739-E745","v":0},{"$f":"E741+F739-F745","v":0},{"$f":"F741+G739-G745","v":0},{"$f":"G741+H739-H745","v":0},{"$f":"H741+I739-I745","v":0},{"$f":"I741+J739-J745","v":0},{"$f":"J741+K739-K745","v":0},{"$f":"K741+L739-L745","v":0},{"$f":"L741+M739-M745","v":0},{"$f":"M741+N739-N745","v":0},{"$f":"N741+O739-O745","v":0},{"$f":"O741+P739-P745","v":0},{"$f":"P741+Q739-Q745","v":0},{"$f":"Q741+R739-R745","v":0},{"$f":"R741+S739-S745","v":0},{"$f":"S741+T739-T745","v":0},{"$f":"T741+U739-U745","v":0},{"$f":"U741+V739-V745","v":0},{"$f":"V741+W739-W745","v":0},{"$f":"W741+X739-X745","v":0},{"$f":"X741+Y739-Y745","v":0},{"$f":"Y741+Z739-Z745","v":0},{"$f":"Z741+AA739-AA745","v":0},{"$f":"AA741+AB739-AB745","v":0},{"$f":"AB741+AC739-AC745","v":0},{"$f":"AC741+AD739-AD745","v":0},{"$f":"AD741+AE739-AE745","v":0}]
[null,null,{"$f":"+TEXT(C731,\"#\")&\"   \"&TEXT(A724,\"#\")","v":"PV of debt   COM5"},{"$f":"IF($B727>=$B728,D739,D739*D731/100)","v":0},{"$f":"IF($B727>=$B728,D742-E745+E739,D742*(1+$B728)-E743+E739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,E742-F745+F739,E742*(1+$B728)-F743+F739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,F742-G745+G739,F742*(1+$B728)-G743+G739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,G742-H745+H739,G742*(1+$B728)-H743+H739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,H742-I745+I739,H742*(1+$B728)-I743+I739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,I742-J745+J739,I742*(1+$B728)-J743+J739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,J742-K745+K739,J742*(1+$B728)-K743+K739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,K742-L745+L739,K742*(1+$B728)-L743+L739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,L742-M745+M739,L742*(1+$B728)-M743+M739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,M742-N745+N739,M742*(1+$B728)-N743+N739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,N742-O745+O739,N742*(1+$B728)-O743+O739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,O742-P745+P739,O742*(1+$B728)-P743+P739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,P742-Q745+Q739,P742*(1+$B728)-Q743+Q739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,Q742-R745+R739,Q742*(1+$B728)-R743+R739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,R742-S745+S739,R742*(1+$B728)-S743+S739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,S742-T745+T739,S742*(1+$B728)-T743+T739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,T742-U745+U739,T742*(1+$B728)-U743+U739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,U742-V745+V739,U742*(1+$B728)-V743+V739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,V742-W745+W739,V742*(1+$B728)-W743+W739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,W742-X745+X739,W742*(1+$B728)-X743+X739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,X742-Y745+Y739,X742*(1+$B728)-Y743+Y739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,Y742-Z745+Z739,Y742*(1+$B728)-Z743+Z739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,Z742-AA745+AA739,Z742*(1+$B728)-AA743+AA739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,AA742-AB745+AB739,AA742*(1+$B728)-AB743+AB739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,AB742-AC745+AC739,AB742*(1+$B728)-AC743+AC739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,AC742-AD745+AD739,AC742*(1+$B728)-AD743+AD739*$D731/100)","v":0},{"$f":"IF($B727>=$B728,AD742-AE745+AE739,AD742*(1+$B728)-AE743+AE739*$D731/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D744+D745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B727*D741","v":0},{"$f":"$B727*E741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D734-D736)/(B726-B725)","v":0},{"$f":"(E734-E736)/(B726-B725)","v":0},{"$f":"(F734-F736)/(B726-B725)","v":0},{"$f":"(G734-G736)/(B726-B725)","v":0},{"$f":"(H734-H736)/(B726-B725)","v":0},{"$f":"(I734-I736)/(B726-B725)","v":0},{"$f":"(J734-J736)/(B726-B725)","v":0},{"$f":"(K734-K736)/(B726-B725)","v":0},{"$f":"(L734-L736)/(B726-B725)","v":0},{"$f":"(M734-M736)/(B726-B725)","v":0},{"$f":"(N734-N736)/(B726-B725)","v":0},{"$f":"(O734-O736)/(B726-B725)","v":0},{"$f":"(P734-P736)/(B726-B725)","v":0},{"$f":"(Q734-Q736)/(B726-B725)","v":0},{"$f":"(R734-R736)/(B726-B725)","v":0},{"$f":"(S734-S736)/(B726-B725)","v":0},{"$f":"(T734-T736)/(B726-B725)","v":0},{"$f":"(U734-U736)/(B726-B725)","v":0},{"$f":"(V734-V736)/(B726-B725)","v":0},{"$f":"(W734-W736)/(B726-B725)","v":0},{"$f":"(X734-X736)/(B726-B725)","v":0},{"$f":"(Y734-Y736)/(B726-B725)","v":0},{"$f":"(Z734-Z736)/(B726-B725)","v":0},{"$f":"(AA734-AA736)/(B726-B725)","v":0},{"$f":"(AB734-AB736)/(B726-B725)","v":0},{"$f":"(AC734-AC736)/(B726-B725)","v":0},{"$f":"(AD734-AD736)/(B726-B725)","v":0},{"$f":"(AE734-AE736)/(B726-B725)","v":0}]
[]
[]
[{"$f":"+\"Locally-issued debt held by non-residents - \"&'Input 5 - Local-debt Financing'!A34","v":"Locally-issued debt held by non-residents - Denominated in foreign currency (FX)"}]
[]
[{"$f":"+'Input 4 - External Financing'!B54","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A750&\"\"","v":"Grace Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!G54","v":1},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A750&\"\"","v":"Maturity Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!H54","v":2},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A750&\"\"","v":"Interest Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!F54","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D752-D754","v":100},{"$f":"D753-E754","v":100},{"$f":"E753-F754","v":0},{"$f":"F753-G754","v":0},{"$f":"G753-H754","v":0},{"$f":"H753-I754","v":0},{"$f":"I753-J754","v":0},{"$f":"J753-K754","v":0},{"$f":"K753-L754","v":0},{"$f":"L753-M754","v":0},{"$f":"M753-N754","v":0},{"$f":"N753-O754","v":0},{"$f":"O753-P754","v":0},{"$f":"P753-Q754","v":0},{"$f":"Q753-R754","v":0},{"$f":"R753-S754","v":0},{"$f":"S753-T754","v":0},{"$f":"T753-U754","v":0},{"$f":"U753-V754","v":0},{"$f":"V753-W754","v":0},{"$f":"W753-X754","v":0},{"$f":"X753-Y754","v":0},{"$f":"Y753-Z754","v":0},{"$f":"Z753-AA754","v":0},{"$f":"AA753-AB754","v":0},{"$f":"AB753-AC754","v":0},{"$f":"AC753-AD754","v":0},{"$f":"AD753-AE754","v":0},{"$f":"AE753-AF754","v":0},{"$f":"AF753-AG754","v":0},{"$f":"AG753-AH754","v":0},{"$f":"AH753-AI754","v":0},{"$f":"AI753-AJ754","v":0},{"$f":"AJ753-AK754","v":0},{"$f":"AK753-AL754","v":0},{"$f":"AL753-AM754","v":0},{"$f":"AM753-AN754","v":0},{"$f":"AN753-AO754","v":0},{"$f":"AO753-AP754","v":0},{"$f":"AP753-AQ754","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A750&\"\"","v":"Discount Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!E54","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D750-D750-1<B751,0,IF(D750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(E750-D750-1<B751,0,IF(E750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(F750-D750-1<B751,0,IF(F750-D750-1<B752,D752/(B752-B751),0))","v":100},{"$f":"IF(G750-D750-1<B751,0,IF(G750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(H750-D750-1<B751,0,IF(H750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(I750-D750-1<B751,0,IF(I750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(J750-D750-1<B751,0,IF(J750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(K750-D750-1<B751,0,IF(K750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(L750-D750-1<B751,0,IF(L750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(M750-D750-1<B751,0,IF(M750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(N750-D750-1<B751,0,IF(N750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(O750-D750-1<B751,0,IF(O750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(P750-D750-1<B751,0,IF(P750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(Q750-D750-1<B751,0,IF(Q750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(R750-D750-1<B751,0,IF(R750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(S750-D750-1<B751,0,IF(S750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(T750-D750-1<B751,0,IF(T750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(U750-D750-1<B751,0,IF(U750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(V750-D750-1<B751,0,IF(V750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(W750-D750-1<B751,0,IF(W750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(X750-D750-1<B751,0,IF(X750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(Y750-D750-1<B751,0,IF(Y750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(Z750-D750-1<B751,0,IF(Z750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AA750-D750-1<B751,0,IF(AA750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AB750-D750-1<B751,0,IF(AB750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AC750-D750-1<B751,0,IF(AC750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AD750-D750-1<B751,0,IF(AD750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AE750-D750-1<B751,0,IF(AE750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AF750-D750-1<B751,0,IF(AF750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AG750-D750-1<B751,0,IF(AG750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AH750-D750-1<B751,0,IF(AH750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AI750-D750-1<B751,0,IF(AI750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AJ750-D750-1<B751,0,IF(AJ750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AK750-D750-1<B751,0,IF(AK750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AL750-D750-1<B751,0,IF(AL750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AM750-D750-1<B751,0,IF(AM750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AN750-D750-1<B751,0,IF(AN750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AO750-D750-1<B751,0,IF(AO750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AP750-D750-1<B751,0,IF(AP750-D750-1<B752,D752/(B752-B751),0))","v":0},{"$f":"IF(AQ750-D750-1<B751,0,IF(AQ750-D750-1<B752,D752/(B752-B751),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B753*D753","v":6.2727272727272743},{"$f":"$B753*E753","v":6.2727272727272743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D754+D755","v":0},6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B753>=$B754, D753, NPV($B754,E756:$BD756))","v":100},{"$f":"IF($B753>=$B754, E753, NPV($B754,F756:$BD756))","v":100},{"$f":"IF($B753>=$B754, F753, NPV($B754,G756:$BD756))","v":0},{"$f":"IF($B753>=$B754, G753, NPV($B754,H756:$BD756))","v":0},{"$f":"IF($B753>=$B754, H753, NPV($B754,I756:$BD756))","v":0},{"$f":"IF($B753>=$B754, I753, NPV($B754,J756:$BD756))","v":0},{"$f":"IF($B753>=$B754, J753, NPV($B754,K756:$BD756))","v":0},{"$f":"IF($B753>=$B754, K753, NPV($B754,L756:$BD756))","v":0},{"$f":"IF($B753>=$B754, L753, NPV($B754,M756:$BD756))","v":0},{"$f":"IF($B753>=$B754, M753, NPV($B754,N756:$BD756))","v":0},{"$f":"IF($B753>=$B754, N753, NPV($B754,O756:$BD756))","v":0},{"$f":"IF($B753>=$B754, O753, NPV($B754,P756:$BD756))","v":0},{"$f":"IF($B753>=$B754, P753, NPV($B754,Q756:$BD756))","v":0},{"$f":"IF($B753>=$B754, Q753, NPV($B754,R756:$BD756))","v":0},{"$f":"IF($B753>=$B754, R753, NPV($B754,S756:$BD756))","v":0},{"$f":"IF($B753>=$B754, S753, NPV($B754,T756:$BD756))","v":0},{"$f":"IF($B753>=$B754, T753, NPV($B754,U756:$BD756))","v":0},{"$f":"IF($B753>=$B754, U753, NPV($B754,V756:$BD756))","v":0},{"$f":"IF($B753>=$B754, V753, NPV($B754,W756:$BD756))","v":0},{"$f":"IF($B753>=$B754, W753, NPV($B754,X756:$BD756))","v":0},{"$f":"IF($B753>=$B754, X753, NPV($B754,Y756:$BD756))","v":0},{"$f":"IF($B753>=$B754, Y753, NPV($B754,Z756:$BD756))","v":0},{"$f":"IF($B753>=$B754, Z753, NPV($B754,AA756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AA753, NPV($B754,AB756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AB753, NPV($B754,AC756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AC753, NPV($B754,AD756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AD753, NPV($B754,AE756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AE753, NPV($B754,AF756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AF753, NPV($B754,AG756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AG753, NPV($B754,AH756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AH753, NPV($B754,AI756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AI753, NPV($B754,AJ756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AJ753, NPV($B754,AK756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AK753, NPV($B754,AL756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AL753, NPV($B754,AM756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AM753, NPV($B754,AN756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AN753, NPV($B754,AO756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AO753, NPV($B754,AP756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AP753, NPV($B754,AQ756:$BD756))","v":0},{"$f":"IF($B753>=$B754, AQ753, NPV($B754,AR756:$BD756))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D757=0,0,(1-D757/D753)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D750-$B751>0,D750-$B751,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D759=0,0,CHOOSE(D759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(E759=0,0,CHOOSE(E759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(F759=0,0,CHOOSE(F759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(G759=0,0,CHOOSE(G759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(H759=0,0,CHOOSE(H759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(I759=0,0,CHOOSE(I759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(J759=0,0,CHOOSE(J759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(K759=0,0,CHOOSE(K759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(L759=0,0,CHOOSE(L759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(M759=0,0,CHOOSE(M759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(N759=0,0,CHOOSE(N759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(O759=0,0,CHOOSE(O759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(P759=0,0,CHOOSE(P759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(Q759=0,0,CHOOSE(Q759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(R759=0,0,CHOOSE(R759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(S759=0,0,CHOOSE(S759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(T759=0,0,CHOOSE(T759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(U759=0,0,CHOOSE(U759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(V759=0,0,CHOOSE(V759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(W759=0,0,CHOOSE(W759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(X759=0,0,CHOOSE(X759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(Y759=0,0,CHOOSE(Y759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(Z759=0,0,CHOOSE(Z759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":0},{"$f":"IF(AA759=0,0,CHOOSE(AA759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB759=0,0,CHOOSE(AB759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC759=0,0,CHOOSE(AC759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD759=0,0,CHOOSE(AD759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE759=0,0,CHOOSE(AE759,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766,AF766))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D750-$B752>0,D750-$B752,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D761=0,0,CHOOSE(D761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(E761=0,0,CHOOSE(E761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(F761=0,0,CHOOSE(F761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(G761=0,0,CHOOSE(G761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(H761=0,0,CHOOSE(H761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(I761=0,0,CHOOSE(I761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(J761=0,0,CHOOSE(J761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(K761=0,0,CHOOSE(K761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(L761=0,0,CHOOSE(L761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(M761=0,0,CHOOSE(M761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(N761=0,0,CHOOSE(N761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(O761=0,0,CHOOSE(O761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(P761=0,0,CHOOSE(P761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(Q761=0,0,CHOOSE(Q761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(R761=0,0,CHOOSE(R761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(S761=0,0,CHOOSE(S761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(T761=0,0,CHOOSE(T761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(U761=0,0,CHOOSE(U761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(V761=0,0,CHOOSE(V761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(W761=0,0,CHOOSE(W761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(X761=0,0,CHOOSE(X761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(Y761=0,0,CHOOSE(Y761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(Z761=0,0,CHOOSE(Z761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(AA761=0,0,CHOOSE(AA761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":0},{"$f":"IF(AB761=0,0,CHOOSE(AB761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC761=0,0,CHOOSE(AC761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD761=0,0,CHOOSE(AD761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE761=0,0,CHOOSE(AE761,D766,E766,F766,G766,H766,I766,J766,K766,L766,M766,N766,O766,P766,Q766,R766,S766,T766,U766,V766,W766,X766,Y766,Z766,AA766,AB766,AC766,AD766,AE766))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A750&\"\"","v":"Output Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$7","v":2024},{"$f":"D764+1","v":2025},{"$f":"E764+1","v":2026},{"$f":"F764+1","v":2027},{"$f":"G764+1","v":2028},{"$f":"H764+1","v":2029},{"$f":"I764+1","v":2030},{"$f":"J764+1","v":2031},{"$f":"K764+1","v":2032},{"$f":"L764+1","v":2033},{"$f":"M764+1","v":2034},{"$f":"N764+1","v":2035},{"$f":"O764+1","v":2036},{"$f":"P764+1","v":2037},{"$f":"Q764+1","v":2038},{"$f":"R764+1","v":2039},{"$f":"S764+1","v":2040},{"$f":"T764+1","v":2041},{"$f":"U764+1","v":2042},{"$f":"V764+1","v":2043},{"$f":"W764+1","v":2044},{"$f":"X764+1","v":2045},{"$f":"Y764+1","v":2046},{"$f":"Z764+1","v":2047},{"$f":"AA764+1","v":2048},{"$f":"AB764+1","v":2049},{"$f":"AC764+1","v":2050},{"$f":"AD764+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F111","v":0},{"$f":"Ext_Debt_Data!G111","v":0},{"$f":"Ext_Debt_Data!H111","v":0},{"$f":"Ext_Debt_Data!I111","v":0},{"$f":"Ext_Debt_Data!J111","v":0},{"$f":"Ext_Debt_Data!K111","v":0},{"$f":"Ext_Debt_Data!L111","v":0},{"$f":"Ext_Debt_Data!M111","v":0},{"$f":"Ext_Debt_Data!N111","v":0},{"$f":"Ext_Debt_Data!O111","v":0},{"$f":"Ext_Debt_Data!P111","v":0},{"$f":"Ext_Debt_Data!Q111","v":0},{"$f":"Ext_Debt_Data!R111","v":0},{"$f":"Ext_Debt_Data!S111","v":0},{"$f":"Ext_Debt_Data!T111","v":0},{"$f":"Ext_Debt_Data!U111","v":0},{"$f":"Ext_Debt_Data!V111","v":0},{"$f":"Ext_Debt_Data!W111","v":0},{"$f":"Ext_Debt_Data!X111","v":0},{"$f":"Ext_Debt_Data!Y111","v":0},{"$f":"Ext_Debt_Data!Z111","v":0},{"$f":"Ext_Debt_Data!AA111","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AB111","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AC111","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AD111","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AE111","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AF111","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AG111","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D765","v":0},{"$f":"SUM(D765:E765)","v":0},{"$f":"SUM(D765:F765)","v":0},{"$f":"SUM(D765:G765)","v":0},{"$f":"SUM(D765:H765)","v":0},{"$f":"SUM(D765:I765)","v":0},{"$f":"SUM(D765:J765)","v":0},{"$f":"SUM(D765:K765)","v":0},{"$f":"SUM(D765:L765)","v":0},{"$f":"SUM(D765:M765)","v":0},{"$f":"SUM(D765:N765)","v":0},{"$f":"SUM(D765:O765)","v":0},{"$f":"SUM(D765:P765)","v":0},{"$f":"SUM(D765:Q765)","v":0},{"$f":"SUM(D765:R765)","v":0},{"$f":"SUM(D765:S765)","v":0},{"$f":"SUM(D765:T765)","v":0},{"$f":"SUM(D765:U765)","v":0},{"$f":"SUM(D765:V765)","v":0},{"$f":"SUM(D765:W765)","v":0},{"$f":"SUM(D765:X765)","v":0},{"$f":"SUM(D765:Y765)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D765:Z765)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D765:AA765)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D765:AB765)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D765:AC765)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D765:AD765)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D765:AE765)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D765-D771","v":0},{"$f":"D767+E765-E771","v":0},{"$f":"E767+F765-F771","v":0},{"$f":"F767+G765-G771","v":0},{"$f":"G767+H765-H771","v":0},{"$f":"H767+I765-I771","v":0},{"$f":"I767+J765-J771","v":0},{"$f":"J767+K765-K771","v":0},{"$f":"K767+L765-L771","v":0},{"$f":"L767+M765-M771","v":0},{"$f":"M767+N765-N771","v":0},{"$f":"N767+O765-O771","v":0},{"$f":"O767+P765-P771","v":0},{"$f":"P767+Q765-Q771","v":0},{"$f":"Q767+R765-R771","v":0},{"$f":"R767+S765-S771","v":0},{"$f":"S767+T765-T771","v":0},{"$f":"T767+U765-U771","v":0},{"$f":"U767+V765-V771","v":0},{"$f":"V767+W765-W771","v":0},{"$f":"W767+X765-X771","v":0},{"$f":"X767+Y765-Y771","v":{"$error":"#DIV/0!"}},{"$f":"Y767+Z765-Z771","v":{"$error":"#DIV/0!"}},{"$f":"Z767+AA765-AA771","v":{"$error":"#DIV/0!"}},{"$f":"AA767+AB765-AB771","v":{"$error":"#DIV/0!"}},{"$f":"AB767+AC765-AC771","v":{"$error":"#DIV/0!"}},{"$f":"AC767+AD765-AD771","v":{"$error":"#DIV/0!"}},{"$f":"AD767+AE765-AE771","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C757,\"#\")&\"   \"&TEXT(A750,\"#\")","v":"PV of debt   Bonds (1 to 3 years)-FX"},{"$f":"IF($B753>=$B754,D765,D765*D757/100)","v":0},{"$f":"IF($B753>=$B754,D768-E771+E765,D768*(1+$B754)-E769+E765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,E768-F771+F765,E768*(1+$B754)-F769+F765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,F768-G771+G765,F768*(1+$B754)-G769+G765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,G768-H771+H765,G768*(1+$B754)-H769+H765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,H768-I771+I765,H768*(1+$B754)-I769+I765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,I768-J771+J765,I768*(1+$B754)-J769+J765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,J768-K771+K765,J768*(1+$B754)-K769+K765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,K768-L771+L765,K768*(1+$B754)-L769+L765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,L768-M771+M765,L768*(1+$B754)-M769+M765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,M768-N771+N765,M768*(1+$B754)-N769+N765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,N768-O771+O765,N768*(1+$B754)-O769+O765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,O768-P771+P765,O768*(1+$B754)-P769+P765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,P768-Q771+Q765,P768*(1+$B754)-Q769+Q765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,Q768-R771+R765,Q768*(1+$B754)-R769+R765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,R768-S771+S765,R768*(1+$B754)-S769+S765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,S768-T771+T765,S768*(1+$B754)-T769+T765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,T768-U771+U765,T768*(1+$B754)-U769+U765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,U768-V771+V765,U768*(1+$B754)-V769+V765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,V768-W771+W765,V768*(1+$B754)-W769+W765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,W768-X771+X765,W768*(1+$B754)-X769+X765*$D757/100)","v":0},{"$f":"IF($B753>=$B754,X768-Y771+Y765,X768*(1+$B754)-Y769+Y765*$D757/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B753>=$B754,Y768-Z771+Z765,Y768*(1+$B754)-Z769+Z765*$D757/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B753>=$B754,Z768-AA771+AA765,Z768*(1+$B754)-AA769+AA765*$D757/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B753>=$B754,AA768-AB771+AB765,AA768*(1+$B754)-AB769+AB765*$D757/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B753>=$B754,AB768-AC771+AC765,AB768*(1+$B754)-AC769+AC765*$D757/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B753>=$B754,AC768-AD771+AD765,AC768*(1+$B754)-AD769+AD765*$D757/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B753>=$B754,AD768-AE771+AE765,AD768*(1+$B754)-AE769+AE765*$D757/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D770+D771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B753*D767","v":0},{"$f":"$B753*E767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D760-D762)/(B752-B751)","v":0},{"$f":"(E760-E762)/(B752-B751)","v":0},{"$f":"(F760-F762)/(B752-B751)","v":0},{"$f":"(G760-G762)/(B752-B751)","v":0},{"$f":"(H760-H762)/(B752-B751)","v":0},{"$f":"(I760-I762)/(B752-B751)","v":0},{"$f":"(J760-J762)/(B752-B751)","v":0},{"$f":"(K760-K762)/(B752-B751)","v":0},{"$f":"(L760-L762)/(B752-B751)","v":0},{"$f":"(M760-M762)/(B752-B751)","v":0},{"$f":"(N760-N762)/(B752-B751)","v":0},{"$f":"(O760-O762)/(B752-B751)","v":0},{"$f":"(P760-P762)/(B752-B751)","v":0},{"$f":"(Q760-Q762)/(B752-B751)","v":0},{"$f":"(R760-R762)/(B752-B751)","v":0},{"$f":"(S760-S762)/(B752-B751)","v":0},{"$f":"(T760-T762)/(B752-B751)","v":0},{"$f":"(U760-U762)/(B752-B751)","v":0},{"$f":"(V760-V762)/(B752-B751)","v":0},{"$f":"(W760-W762)/(B752-B751)","v":0},{"$f":"(X760-X762)/(B752-B751)","v":0},{"$f":"(Y760-Y762)/(B752-B751)","v":0},{"$f":"(Z760-Z762)/(B752-B751)","v":0},{"$f":"(AA760-AA762)/(B752-B751)","v":{"$error":"#DIV/0!"}},{"$f":"(AB760-AB762)/(B752-B751)","v":{"$error":"#DIV/0!"}},{"$f":"(AC760-AC762)/(B752-B751)","v":{"$error":"#DIV/0!"}},{"$f":"(AD760-AD762)/(B752-B751)","v":{"$error":"#DIV/0!"}},{"$f":"(AE760-AE762)/(B752-B751)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B55","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A776&\"\"","v":"Grace Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G55","v":3},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A776&\"\"","v":"Maturity Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H55","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A776&\"\"","v":"Interest Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F55","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D778-D780","v":100},{"$f":"D779-E780","v":100},{"$f":"E779-F780","v":100},{"$f":"F779-G780","v":100},{"$f":"G779-H780","v":50},{"$f":"H779-I780","v":0},{"$f":"I779-J780","v":0},{"$f":"J779-K780","v":0},{"$f":"K779-L780","v":0},{"$f":"L779-M780","v":0},{"$f":"M779-N780","v":0},{"$f":"N779-O780","v":0},{"$f":"O779-P780","v":0},{"$f":"P779-Q780","v":0},{"$f":"Q779-R780","v":0},{"$f":"R779-S780","v":0},{"$f":"S779-T780","v":0},{"$f":"T779-U780","v":0},{"$f":"U779-V780","v":0},{"$f":"V779-W780","v":0},{"$f":"W779-X780","v":0},{"$f":"X779-Y780","v":0},{"$f":"Y779-Z780","v":0},{"$f":"Z779-AA780","v":0},{"$f":"AA779-AB780","v":0},{"$f":"AB779-AC780","v":0},{"$f":"AC779-AD780","v":0},{"$f":"AD779-AE780","v":0},{"$f":"AE779-AF780","v":0},{"$f":"AF779-AG780","v":0},{"$f":"AG779-AH780","v":0},{"$f":"AH779-AI780","v":0},{"$f":"AI779-AJ780","v":0},{"$f":"AJ779-AK780","v":0},{"$f":"AK779-AL780","v":0},{"$f":"AL779-AM780","v":0},{"$f":"AM779-AN780","v":0},{"$f":"AN779-AO780","v":0},{"$f":"AO779-AP780","v":0},{"$f":"AP779-AQ780","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A776&\"\"","v":"Discount Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E55","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D776-D776-1<B777,0,IF(D776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(E776-D776-1<B777,0,IF(E776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(F776-D776-1<B777,0,IF(F776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(G776-D776-1<B777,0,IF(G776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(H776-D776-1<B777,0,IF(H776-D776-1<B778,D778/(B778-B777),0))","v":50},{"$f":"IF(I776-D776-1<B777,0,IF(I776-D776-1<B778,D778/(B778-B777),0))","v":50},{"$f":"IF(J776-D776-1<B777,0,IF(J776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(K776-D776-1<B777,0,IF(K776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(L776-D776-1<B777,0,IF(L776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(M776-D776-1<B777,0,IF(M776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(N776-D776-1<B777,0,IF(N776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(O776-D776-1<B777,0,IF(O776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(P776-D776-1<B777,0,IF(P776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(Q776-D776-1<B777,0,IF(Q776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(R776-D776-1<B777,0,IF(R776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(S776-D776-1<B777,0,IF(S776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(T776-D776-1<B777,0,IF(T776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(U776-D776-1<B777,0,IF(U776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(V776-D776-1<B777,0,IF(V776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(W776-D776-1<B777,0,IF(W776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(X776-D776-1<B777,0,IF(X776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(Y776-D776-1<B777,0,IF(Y776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(Z776-D776-1<B777,0,IF(Z776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AA776-D776-1<B777,0,IF(AA776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AB776-D776-1<B777,0,IF(AB776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AC776-D776-1<B777,0,IF(AC776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AD776-D776-1<B777,0,IF(AD776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AE776-D776-1<B777,0,IF(AE776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AF776-D776-1<B777,0,IF(AF776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AG776-D776-1<B777,0,IF(AG776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AH776-D776-1<B777,0,IF(AH776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AI776-D776-1<B777,0,IF(AI776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AJ776-D776-1<B777,0,IF(AJ776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AK776-D776-1<B777,0,IF(AK776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AL776-D776-1<B777,0,IF(AL776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AM776-D776-1<B777,0,IF(AM776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AN776-D776-1<B777,0,IF(AN776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AO776-D776-1<B777,0,IF(AO776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AP776-D776-1<B777,0,IF(AP776-D776-1<B778,D778/(B778-B777),0))","v":0},{"$f":"IF(AQ776-D776-1<B777,0,IF(AQ776-D776-1<B778,D778/(B778-B777),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B779*D779","v":6.2727272727272743},{"$f":"$B779*E779","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,3.1363636363636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D780+D781","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,56.272727272727273,53.13636363636364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B779>=$B780, D779, NPV($B780,E782:$BD782))","v":100},{"$f":"IF($B779>=$B780, E779, NPV($B780,F782:$BD782))","v":100},{"$f":"IF($B779>=$B780, F779, NPV($B780,G782:$BD782))","v":100},{"$f":"IF($B779>=$B780, G779, NPV($B780,H782:$BD782))","v":100},{"$f":"IF($B779>=$B780, H779, NPV($B780,I782:$BD782))","v":50},{"$f":"IF($B779>=$B780, I779, NPV($B780,J782:$BD782))","v":0},{"$f":"IF($B779>=$B780, J779, NPV($B780,K782:$BD782))","v":0},{"$f":"IF($B779>=$B780, K779, NPV($B780,L782:$BD782))","v":0},{"$f":"IF($B779>=$B780, L779, NPV($B780,M782:$BD782))","v":0},{"$f":"IF($B779>=$B780, M779, NPV($B780,N782:$BD782))","v":0},{"$f":"IF($B779>=$B780, N779, NPV($B780,O782:$BD782))","v":0},{"$f":"IF($B779>=$B780, O779, NPV($B780,P782:$BD782))","v":0},{"$f":"IF($B779>=$B780, P779, NPV($B780,Q782:$BD782))","v":0},{"$f":"IF($B779>=$B780, Q779, NPV($B780,R782:$BD782))","v":0},{"$f":"IF($B779>=$B780, R779, NPV($B780,S782:$BD782))","v":0},{"$f":"IF($B779>=$B780, S779, NPV($B780,T782:$BD782))","v":0},{"$f":"IF($B779>=$B780, T779, NPV($B780,U782:$BD782))","v":0},{"$f":"IF($B779>=$B780, U779, NPV($B780,V782:$BD782))","v":0},{"$f":"IF($B779>=$B780, V779, NPV($B780,W782:$BD782))","v":0},{"$f":"IF($B779>=$B780, W779, NPV($B780,X782:$BD782))","v":0},{"$f":"IF($B779>=$B780, X779, NPV($B780,Y782:$BD782))","v":0},{"$f":"IF($B779>=$B780, Y779, NPV($B780,Z782:$BD782))","v":0},{"$f":"IF($B779>=$B780, Z779, NPV($B780,AA782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AA779, NPV($B780,AB782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AB779, NPV($B780,AC782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AC779, NPV($B780,AD782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AD779, NPV($B780,AE782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AE779, NPV($B780,AF782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AF779, NPV($B780,AG782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AG779, NPV($B780,AH782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AH779, NPV($B780,AI782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AI779, NPV($B780,AJ782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AJ779, NPV($B780,AK782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AK779, NPV($B780,AL782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AL779, NPV($B780,AM782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AM779, NPV($B780,AN782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AN779, NPV($B780,AO782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AO779, NPV($B780,AP782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AP779, NPV($B780,AQ782:$BD782))","v":0},{"$f":"IF($B779>=$B780, AQ779, NPV($B780,AR782:$BD782))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D783=0,0,(1-D783/D779)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D776-$B777>0,D776-$B777,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D785=0,0,CHOOSE(D785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(E785=0,0,CHOOSE(E785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(F785=0,0,CHOOSE(F785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(G785=0,0,CHOOSE(G785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(H785=0,0,CHOOSE(H785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(I785=0,0,CHOOSE(I785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(J785=0,0,CHOOSE(J785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(K785=0,0,CHOOSE(K785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(L785=0,0,CHOOSE(L785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(M785=0,0,CHOOSE(M785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(N785=0,0,CHOOSE(N785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(O785=0,0,CHOOSE(O785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(P785=0,0,CHOOSE(P785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(Q785=0,0,CHOOSE(Q785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(R785=0,0,CHOOSE(R785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(S785=0,0,CHOOSE(S785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(T785=0,0,CHOOSE(T785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(U785=0,0,CHOOSE(U785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(V785=0,0,CHOOSE(V785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(W785=0,0,CHOOSE(W785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(X785=0,0,CHOOSE(X785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(Y785=0,0,CHOOSE(Y785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(Z785=0,0,CHOOSE(Z785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(AA785=0,0,CHOOSE(AA785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(AB785=0,0,CHOOSE(AB785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":0},{"$f":"IF(AC785=0,0,CHOOSE(AC785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD785=0,0,CHOOSE(AD785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE785=0,0,CHOOSE(AE785,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792,AF792))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D776-$B778>0,D776-$B778,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D787=0,0,CHOOSE(D787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(E787=0,0,CHOOSE(E787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(F787=0,0,CHOOSE(F787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(G787=0,0,CHOOSE(G787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(H787=0,0,CHOOSE(H787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(I787=0,0,CHOOSE(I787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(J787=0,0,CHOOSE(J787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(K787=0,0,CHOOSE(K787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(L787=0,0,CHOOSE(L787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(M787=0,0,CHOOSE(M787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(N787=0,0,CHOOSE(N787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(O787=0,0,CHOOSE(O787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(P787=0,0,CHOOSE(P787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(Q787=0,0,CHOOSE(Q787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(R787=0,0,CHOOSE(R787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(S787=0,0,CHOOSE(S787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(T787=0,0,CHOOSE(T787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(U787=0,0,CHOOSE(U787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(V787=0,0,CHOOSE(V787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(W787=0,0,CHOOSE(W787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(X787=0,0,CHOOSE(X787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(Y787=0,0,CHOOSE(Y787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(Z787=0,0,CHOOSE(Z787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(AA787=0,0,CHOOSE(AA787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(AB787=0,0,CHOOSE(AB787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(AC787=0,0,CHOOSE(AC787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(AD787=0,0,CHOOSE(AD787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":0},{"$f":"IF(AE787=0,0,CHOOSE(AE787,D792,E792,F792,G792,H792,I792,J792,K792,L792,M792,N792,O792,P792,Q792,R792,S792,T792,U792,V792,W792,X792,Y792,Z792,AA792,AB792,AC792,AD792,AE792))","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+\"Output \"& PV_Base!A776&\"\"","v":"Output Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$7","v":2024},{"$f":"D790+1","v":2025},{"$f":"E790+1","v":2026},{"$f":"F790+1","v":2027},{"$f":"G790+1","v":2028},{"$f":"H790+1","v":2029},{"$f":"I790+1","v":2030},{"$f":"J790+1","v":2031},{"$f":"K790+1","v":2032},{"$f":"L790+1","v":2033},{"$f":"M790+1","v":2034},{"$f":"N790+1","v":2035},{"$f":"O790+1","v":2036},{"$f":"P790+1","v":2037},{"$f":"Q790+1","v":2038},{"$f":"R790+1","v":2039},{"$f":"S790+1","v":2040},{"$f":"T790+1","v":2041},{"$f":"U790+1","v":2042},{"$f":"V790+1","v":2043},{"$f":"W790+1","v":2044},{"$f":"X790+1","v":2045},{"$f":"Y790+1","v":2046},{"$f":"Z790+1","v":2047},{"$f":"AA790+1","v":2048},{"$f":"AB790+1","v":2049},{"$f":"AC790+1","v":2050},{"$f":"AD790+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F112","v":0},{"$f":"Ext_Debt_Data!G112","v":0},{"$f":"Ext_Debt_Data!H112","v":0},{"$f":"Ext_Debt_Data!I112","v":0},{"$f":"Ext_Debt_Data!J112","v":0},{"$f":"Ext_Debt_Data!K112","v":0},{"$f":"Ext_Debt_Data!L112","v":0},{"$f":"Ext_Debt_Data!M112","v":0},{"$f":"Ext_Debt_Data!N112","v":0},{"$f":"Ext_Debt_Data!O112","v":0},{"$f":"Ext_Debt_Data!P112","v":0},{"$f":"Ext_Debt_Data!Q112","v":0},{"$f":"Ext_Debt_Data!R112","v":0},{"$f":"Ext_Debt_Data!S112","v":0},{"$f":"Ext_Debt_Data!T112","v":0},{"$f":"Ext_Debt_Data!U112","v":0},{"$f":"Ext_Debt_Data!V112","v":0},{"$f":"Ext_Debt_Data!W112","v":0},{"$f":"Ext_Debt_Data!X112","v":0},{"$f":"Ext_Debt_Data!Y112","v":0},{"$f":"Ext_Debt_Data!Z112","v":0},{"$f":"Ext_Debt_Data!AA112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AB112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AC112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AD112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AE112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AF112","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AG112","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D791","v":0},{"$f":"SUM(D791:E791)","v":0},{"$f":"SUM(D791:F791)","v":0},{"$f":"SUM(D791:G791)","v":0},{"$f":"SUM(D791:H791)","v":0},{"$f":"SUM(D791:I791)","v":0},{"$f":"SUM(D791:J791)","v":0},{"$f":"SUM(D791:K791)","v":0},{"$f":"SUM(D791:L791)","v":0},{"$f":"SUM(D791:M791)","v":0},{"$f":"SUM(D791:N791)","v":0},{"$f":"SUM(D791:O791)","v":0},{"$f":"SUM(D791:P791)","v":0},{"$f":"SUM(D791:Q791)","v":0},{"$f":"SUM(D791:R791)","v":0},{"$f":"SUM(D791:S791)","v":0},{"$f":"SUM(D791:T791)","v":0},{"$f":"SUM(D791:U791)","v":0},{"$f":"SUM(D791:V791)","v":0},{"$f":"SUM(D791:W791)","v":0},{"$f":"SUM(D791:X791)","v":0},{"$f":"SUM(D791:Y791)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D791:Z791)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D791:AA791)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D791:AB791)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D791:AC791)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D791:AD791)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D791:AE791)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D791-D797","v":0},{"$f":"D793+E791-E797","v":0},{"$f":"E793+F791-F797","v":0},{"$f":"F793+G791-G797","v":0},{"$f":"G793+H791-H797","v":0},{"$f":"H793+I791-I797","v":0},{"$f":"I793+J791-J797","v":0},{"$f":"J793+K791-K797","v":0},{"$f":"K793+L791-L797","v":0},{"$f":"L793+M791-M797","v":0},{"$f":"M793+N791-N797","v":0},{"$f":"N793+O791-O797","v":0},{"$f":"O793+P791-P797","v":0},{"$f":"P793+Q791-Q797","v":0},{"$f":"Q793+R791-R797","v":0},{"$f":"R793+S791-S797","v":0},{"$f":"S793+T791-T797","v":0},{"$f":"T793+U791-U797","v":0},{"$f":"U793+V791-V797","v":0},{"$f":"V793+W791-W797","v":0},{"$f":"W793+X791-X797","v":0},{"$f":"X793+Y791-Y797","v":{"$error":"#DIV/0!"}},{"$f":"Y793+Z791-Z797","v":{"$error":"#DIV/0!"}},{"$f":"Z793+AA791-AA797","v":{"$error":"#DIV/0!"}},{"$f":"AA793+AB791-AB797","v":{"$error":"#DIV/0!"}},{"$f":"AB793+AC791-AC797","v":{"$error":"#DIV/0!"}},{"$f":"AC793+AD791-AD797","v":{"$error":"#DIV/0!"}},{"$f":"AD793+AE791-AE797","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C783,\"#\")&\"   \"&TEXT(A776,\"#\")","v":"PV of debt   Bonds (4 to 7 years)-FX"},{"$f":"IF($B779>=$B780,D791,D791*D783/100)","v":0},{"$f":"IF($B779>=$B780,D794-E797+E791,D794*(1+$B780)-E795+E791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,E794-F797+F791,E794*(1+$B780)-F795+F791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,F794-G797+G791,F794*(1+$B780)-G795+G791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,G794-H797+H791,G794*(1+$B780)-H795+H791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,H794-I797+I791,H794*(1+$B780)-I795+I791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,I794-J797+J791,I794*(1+$B780)-J795+J791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,J794-K797+K791,J794*(1+$B780)-K795+K791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,K794-L797+L791,K794*(1+$B780)-L795+L791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,L794-M797+M791,L794*(1+$B780)-M795+M791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,M794-N797+N791,M794*(1+$B780)-N795+N791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,N794-O797+O791,N794*(1+$B780)-O795+O791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,O794-P797+P791,O794*(1+$B780)-P795+P791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,P794-Q797+Q791,P794*(1+$B780)-Q795+Q791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,Q794-R797+R791,Q794*(1+$B780)-R795+R791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,R794-S797+S791,R794*(1+$B780)-S795+S791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,S794-T797+T791,S794*(1+$B780)-T795+T791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,T794-U797+U791,T794*(1+$B780)-U795+U791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,U794-V797+V791,U794*(1+$B780)-V795+V791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,V794-W797+W791,V794*(1+$B780)-W795+W791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,W794-X797+X791,W794*(1+$B780)-X795+X791*$D783/100)","v":0},{"$f":"IF($B779>=$B780,X794-Y797+Y791,X794*(1+$B780)-Y795+Y791*$D783/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B779>=$B780,Y794-Z797+Z791,Y794*(1+$B780)-Z795+Z791*$D783/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B779>=$B780,Z794-AA797+AA791,Z794*(1+$B780)-AA795+AA791*$D783/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B779>=$B780,AA794-AB797+AB791,AA794*(1+$B780)-AB795+AB791*$D783/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B779>=$B780,AB794-AC797+AC791,AB794*(1+$B780)-AC795+AC791*$D783/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B779>=$B780,AC794-AD797+AD791,AC794*(1+$B780)-AD795+AD791*$D783/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B779>=$B780,AD794-AE797+AE791,AD794*(1+$B780)-AE795+AE791*$D783/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D796+D797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B779*D793","v":0},{"$f":"$B779*E793","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D786-D788)/(B778-B777)","v":0},{"$f":"(E786-E788)/(B778-B777)","v":0},{"$f":"(F786-F788)/(B778-B777)","v":0},{"$f":"(G786-G788)/(B778-B777)","v":0},{"$f":"(H786-H788)/(B778-B777)","v":0},{"$f":"(I786-I788)/(B778-B777)","v":0},{"$f":"(J786-J788)/(B778-B777)","v":0},{"$f":"(K786-K788)/(B778-B777)","v":0},{"$f":"(L786-L788)/(B778-B777)","v":0},{"$f":"(M786-M788)/(B778-B777)","v":0},{"$f":"(N786-N788)/(B778-B777)","v":0},{"$f":"(O786-O788)/(B778-B777)","v":0},{"$f":"(P786-P788)/(B778-B777)","v":0},{"$f":"(Q786-Q788)/(B778-B777)","v":0},{"$f":"(R786-R788)/(B778-B777)","v":0},{"$f":"(S786-S788)/(B778-B777)","v":0},{"$f":"(T786-T788)/(B778-B777)","v":0},{"$f":"(U786-U788)/(B778-B777)","v":0},{"$f":"(V786-V788)/(B778-B777)","v":0},{"$f":"(W786-W788)/(B778-B777)","v":0},{"$f":"(X786-X788)/(B778-B777)","v":0},{"$f":"(Y786-Y788)/(B778-B777)","v":0},{"$f":"(Z786-Z788)/(B778-B777)","v":0},{"$f":"(AA786-AA788)/(B778-B777)","v":0},{"$f":"(AB786-AB788)/(B778-B777)","v":0},{"$f":"(AC786-AC788)/(B778-B777)","v":{"$error":"#DIV/0!"}},{"$f":"(AD786-AD788)/(B778-B777)","v":{"$error":"#DIV/0!"}},{"$f":"(AE786-AE788)/(B778-B777)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I794*1.05","v":0}]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B56","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A802&\"\"","v":"Grace Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G56","v":6},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A802&\"\"","v":"Maturity Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H56","v":7},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A802&\"\"","v":"Interest Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F56","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D804-D806","v":100},{"$f":"D805-E806","v":100},{"$f":"E805-F806","v":100},{"$f":"F805-G806","v":100},{"$f":"G805-H806","v":100},{"$f":"H805-I806","v":100},{"$f":"I805-J806","v":100},{"$f":"J805-K806","v":0},{"$f":"K805-L806","v":0},{"$f":"L805-M806","v":0},{"$f":"M805-N806","v":0},{"$f":"N805-O806","v":0},{"$f":"O805-P806","v":0},{"$f":"P805-Q806","v":0},{"$f":"Q805-R806","v":0},{"$f":"R805-S806","v":0},{"$f":"S805-T806","v":0},{"$f":"T805-U806","v":0},{"$f":"U805-V806","v":0},{"$f":"V805-W806","v":0},{"$f":"W805-X806","v":0},{"$f":"X805-Y806","v":0},{"$f":"Y805-Z806","v":0},{"$f":"Z805-AA806","v":0},{"$f":"AA805-AB806","v":0},{"$f":"AB805-AC806","v":0},{"$f":"AC805-AD806","v":0},{"$f":"AD805-AE806","v":0},{"$f":"AE805-AF806","v":0},{"$f":"AF805-AG806","v":0},{"$f":"AG805-AH806","v":0},{"$f":"AH805-AI806","v":0},{"$f":"AI805-AJ806","v":0},{"$f":"AJ805-AK806","v":0},{"$f":"AK805-AL806","v":0},{"$f":"AL805-AM806","v":0},{"$f":"AM805-AN806","v":0},{"$f":"AN805-AO806","v":0},{"$f":"AO805-AP806","v":0},{"$f":"AP805-AQ806","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A802&\"\"","v":"Discount Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E56","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D802-D802-1<B803,0,IF(D802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(E802-D802-1<B803,0,IF(E802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(F802-D802-1<B803,0,IF(F802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(G802-D802-1<B803,0,IF(G802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(H802-D802-1<B803,0,IF(H802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(I802-D802-1<B803,0,IF(I802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(J802-D802-1<B803,0,IF(J802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(K802-D802-1<B803,0,IF(K802-D802-1<B804,D804/(B804-B803),0))","v":100},{"$f":"IF(L802-D802-1<B803,0,IF(L802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(M802-D802-1<B803,0,IF(M802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(N802-D802-1<B803,0,IF(N802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(O802-D802-1<B803,0,IF(O802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(P802-D802-1<B803,0,IF(P802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(Q802-D802-1<B803,0,IF(Q802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(R802-D802-1<B803,0,IF(R802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(S802-D802-1<B803,0,IF(S802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(T802-D802-1<B803,0,IF(T802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(U802-D802-1<B803,0,IF(U802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(V802-D802-1<B803,0,IF(V802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(W802-D802-1<B803,0,IF(W802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(X802-D802-1<B803,0,IF(X802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(Y802-D802-1<B803,0,IF(Y802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(Z802-D802-1<B803,0,IF(Z802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AA802-D802-1<B803,0,IF(AA802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AB802-D802-1<B803,0,IF(AB802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AC802-D802-1<B803,0,IF(AC802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AD802-D802-1<B803,0,IF(AD802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AE802-D802-1<B803,0,IF(AE802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AF802-D802-1<B803,0,IF(AF802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AG802-D802-1<B803,0,IF(AG802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AH802-D802-1<B803,0,IF(AH802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AI802-D802-1<B803,0,IF(AI802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AJ802-D802-1<B803,0,IF(AJ802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AK802-D802-1<B803,0,IF(AK802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AL802-D802-1<B803,0,IF(AL802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AM802-D802-1<B803,0,IF(AM802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AN802-D802-1<B803,0,IF(AN802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AO802-D802-1<B803,0,IF(AO802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AP802-D802-1<B803,0,IF(AP802-D802-1<B804,D804/(B804-B803),0))","v":0},{"$f":"IF(AQ802-D802-1<B803,0,IF(AQ802-D802-1<B804,D804/(B804-B803),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B805*D805","v":6.2727272727272743},{"$f":"$B805*E805","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D806+D807","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B805>=$B806, D805, NPV($B806,E808:$BD808))","v":100},{"$f":"IF($B805>=$B806, E805, NPV($B806,F808:$BD808))","v":100},{"$f":"IF($B805>=$B806, F805, NPV($B806,G808:$BD808))","v":100},{"$f":"IF($B805>=$B806, G805, NPV($B806,H808:$BD808))","v":100},{"$f":"IF($B805>=$B806, H805, NPV($B806,I808:$BD808))","v":100},{"$f":"IF($B805>=$B806, I805, NPV($B806,J808:$BD808))","v":100},{"$f":"IF($B805>=$B806, J805, NPV($B806,K808:$BD808))","v":100},{"$f":"IF($B805>=$B806, K805, NPV($B806,L808:$BD808))","v":0},{"$f":"IF($B805>=$B806, L805, NPV($B806,M808:$BD808))","v":0},{"$f":"IF($B805>=$B806, M805, NPV($B806,N808:$BD808))","v":0},{"$f":"IF($B805>=$B806, N805, NPV($B806,O808:$BD808))","v":0},{"$f":"IF($B805>=$B806, O805, NPV($B806,P808:$BD808))","v":0},{"$f":"IF($B805>=$B806, P805, NPV($B806,Q808:$BD808))","v":0},{"$f":"IF($B805>=$B806, Q805, NPV($B806,R808:$BD808))","v":0},{"$f":"IF($B805>=$B806, R805, NPV($B806,S808:$BD808))","v":0},{"$f":"IF($B805>=$B806, S805, NPV($B806,T808:$BD808))","v":0},{"$f":"IF($B805>=$B806, T805, NPV($B806,U808:$BD808))","v":0},{"$f":"IF($B805>=$B806, U805, NPV($B806,V808:$BD808))","v":0},{"$f":"IF($B805>=$B806, V805, NPV($B806,W808:$BD808))","v":0},{"$f":"IF($B805>=$B806, W805, NPV($B806,X808:$BD808))","v":0},{"$f":"IF($B805>=$B806, X805, NPV($B806,Y808:$BD808))","v":0},{"$f":"IF($B805>=$B806, Y805, NPV($B806,Z808:$BD808))","v":0},{"$f":"IF($B805>=$B806, Z805, NPV($B806,AA808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AA805, NPV($B806,AB808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AB805, NPV($B806,AC808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AC805, NPV($B806,AD808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AD805, NPV($B806,AE808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AE805, NPV($B806,AF808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AF805, NPV($B806,AG808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AG805, NPV($B806,AH808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AH805, NPV($B806,AI808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AI805, NPV($B806,AJ808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AJ805, NPV($B806,AK808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AK805, NPV($B806,AL808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AL805, NPV($B806,AM808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AM805, NPV($B806,AN808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AN805, NPV($B806,AO808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AO805, NPV($B806,AP808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AP805, NPV($B806,AQ808:$BD808))","v":0},{"$f":"IF($B805>=$B806, AQ805, NPV($B806,AR808:$BD808))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D809=0,0,(1-D809/D805)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D802-$B803>0,D802-$B803,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D811=0,0,CHOOSE(D811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(E811=0,0,CHOOSE(E811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(F811=0,0,CHOOSE(F811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(G811=0,0,CHOOSE(G811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(H811=0,0,CHOOSE(H811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(I811=0,0,CHOOSE(I811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(J811=0,0,CHOOSE(J811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(K811=0,0,CHOOSE(K811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(L811=0,0,CHOOSE(L811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(M811=0,0,CHOOSE(M811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(N811=0,0,CHOOSE(N811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(O811=0,0,CHOOSE(O811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(P811=0,0,CHOOSE(P811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(Q811=0,0,CHOOSE(Q811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(R811=0,0,CHOOSE(R811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(S811=0,0,CHOOSE(S811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(T811=0,0,CHOOSE(T811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(U811=0,0,CHOOSE(U811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(V811=0,0,CHOOSE(V811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(W811=0,0,CHOOSE(W811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(X811=0,0,CHOOSE(X811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(Y811=0,0,CHOOSE(Y811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(Z811=0,0,CHOOSE(Z811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(AA811=0,0,CHOOSE(AA811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(AB811=0,0,CHOOSE(AB811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(AC811=0,0,CHOOSE(AC811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(AD811=0,0,CHOOSE(AD811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0},{"$f":"IF(AE811=0,0,CHOOSE(AE811,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818,AF818))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D802-$B804>0,D802-$B804,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D813=0,0,CHOOSE(D813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(E813=0,0,CHOOSE(E813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(F813=0,0,CHOOSE(F813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(G813=0,0,CHOOSE(G813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(H813=0,0,CHOOSE(H813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(I813=0,0,CHOOSE(I813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(J813=0,0,CHOOSE(J813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(K813=0,0,CHOOSE(K813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(L813=0,0,CHOOSE(L813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(M813=0,0,CHOOSE(M813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(N813=0,0,CHOOSE(N813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(O813=0,0,CHOOSE(O813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(P813=0,0,CHOOSE(P813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(Q813=0,0,CHOOSE(Q813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(R813=0,0,CHOOSE(R813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(S813=0,0,CHOOSE(S813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(T813=0,0,CHOOSE(T813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(U813=0,0,CHOOSE(U813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(V813=0,0,CHOOSE(V813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(W813=0,0,CHOOSE(W813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(X813=0,0,CHOOSE(X813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(Y813=0,0,CHOOSE(Y813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(Z813=0,0,CHOOSE(Z813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(AA813=0,0,CHOOSE(AA813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(AB813=0,0,CHOOSE(AB813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(AC813=0,0,CHOOSE(AC813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(AD813=0,0,CHOOSE(AD813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0},{"$f":"IF(AE813=0,0,CHOOSE(AE813,D818,E818,F818,G818,H818,I818,J818,K818,L818,M818,N818,O818,P818,Q818,R818,S818,T818,U818,V818,W818,X818,Y818,Z818,AA818,AB818,AC818,AD818,AE818))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A802&\"\"","v":"Output Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$7","v":2024},{"$f":"D816+1","v":2025},{"$f":"E816+1","v":2026},{"$f":"F816+1","v":2027},{"$f":"G816+1","v":2028},{"$f":"H816+1","v":2029},{"$f":"I816+1","v":2030},{"$f":"J816+1","v":2031},{"$f":"K816+1","v":2032},{"$f":"L816+1","v":2033},{"$f":"M816+1","v":2034},{"$f":"N816+1","v":2035},{"$f":"O816+1","v":2036},{"$f":"P816+1","v":2037},{"$f":"Q816+1","v":2038},{"$f":"R816+1","v":2039},{"$f":"S816+1","v":2040},{"$f":"T816+1","v":2041},{"$f":"U816+1","v":2042},{"$f":"V816+1","v":2043},{"$f":"W816+1","v":2044},{"$f":"X816+1","v":2045},{"$f":"Y816+1","v":2046},{"$f":"Z816+1","v":2047},{"$f":"AA816+1","v":2048},{"$f":"AB816+1","v":2049},{"$f":"AC816+1","v":2050},{"$f":"AD816+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F113","v":0},{"$f":"Ext_Debt_Data!G113","v":0},{"$f":"Ext_Debt_Data!H113","v":0},{"$f":"Ext_Debt_Data!I113","v":0},{"$f":"Ext_Debt_Data!J113","v":0},{"$f":"Ext_Debt_Data!K113","v":0},{"$f":"Ext_Debt_Data!L113","v":0},{"$f":"Ext_Debt_Data!M113","v":0},{"$f":"Ext_Debt_Data!N113","v":0},{"$f":"Ext_Debt_Data!O113","v":0},{"$f":"Ext_Debt_Data!P113","v":0},{"$f":"Ext_Debt_Data!Q113","v":0},{"$f":"Ext_Debt_Data!R113","v":0},{"$f":"Ext_Debt_Data!S113","v":0},{"$f":"Ext_Debt_Data!T113","v":0},{"$f":"Ext_Debt_Data!U113","v":0},{"$f":"Ext_Debt_Data!V113","v":0},{"$f":"Ext_Debt_Data!W113","v":0},{"$f":"Ext_Debt_Data!X113","v":0},{"$f":"Ext_Debt_Data!Y113","v":0},{"$f":"Ext_Debt_Data!Z113","v":0},{"$f":"Ext_Debt_Data!AA113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AB113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AC113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AD113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AE113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AF113","v":{"$error":"#DIV/0!"}},{"$f":"Ext_Debt_Data!AG113","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D817","v":0},{"$f":"SUM(D817:E817)","v":0},{"$f":"SUM(D817:F817)","v":0},{"$f":"SUM(D817:G817)","v":0},{"$f":"SUM(D817:H817)","v":0},{"$f":"SUM(D817:I817)","v":0},{"$f":"SUM(D817:J817)","v":0},{"$f":"SUM(D817:K817)","v":0},{"$f":"SUM(D817:L817)","v":0},{"$f":"SUM(D817:M817)","v":0},{"$f":"SUM(D817:N817)","v":0},{"$f":"SUM(D817:O817)","v":0},{"$f":"SUM(D817:P817)","v":0},{"$f":"SUM(D817:Q817)","v":0},{"$f":"SUM(D817:R817)","v":0},{"$f":"SUM(D817:S817)","v":0},{"$f":"SUM(D817:T817)","v":0},{"$f":"SUM(D817:U817)","v":0},{"$f":"SUM(D817:V817)","v":0},{"$f":"SUM(D817:W817)","v":0},{"$f":"SUM(D817:X817)","v":0},{"$f":"SUM(D817:Y817)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D817:Z817)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D817:AA817)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D817:AB817)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D817:AC817)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D817:AD817)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D817:AE817)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D817-D823","v":0},{"$f":"D819+E817-E823","v":0},{"$f":"E819+F817-F823","v":0},{"$f":"F819+G817-G823","v":0},{"$f":"G819+H817-H823","v":0},{"$f":"H819+I817-I823","v":0},{"$f":"I819+J817-J823","v":0},{"$f":"J819+K817-K823","v":0},{"$f":"K819+L817-L823","v":0},{"$f":"L819+M817-M823","v":0},{"$f":"M819+N817-N823","v":0},{"$f":"N819+O817-O823","v":0},{"$f":"O819+P817-P823","v":0},{"$f":"P819+Q817-Q823","v":0},{"$f":"Q819+R817-R823","v":0},{"$f":"R819+S817-S823","v":0},{"$f":"S819+T817-T823","v":0},{"$f":"T819+U817-U823","v":0},{"$f":"U819+V817-V823","v":0},{"$f":"V819+W817-W823","v":0},{"$f":"W819+X817-X823","v":0},{"$f":"X819+Y817-Y823","v":{"$error":"#DIV/0!"}},{"$f":"Y819+Z817-Z823","v":{"$error":"#DIV/0!"}},{"$f":"Z819+AA817-AA823","v":{"$error":"#DIV/0!"}},{"$f":"AA819+AB817-AB823","v":{"$error":"#DIV/0!"}},{"$f":"AB819+AC817-AC823","v":{"$error":"#DIV/0!"}},{"$f":"AC819+AD817-AD823","v":{"$error":"#DIV/0!"}},{"$f":"AD819+AE817-AE823","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C809,\"#\")&\"   \"&TEXT(A802,\"#\")","v":"PV of debt   Bonds (beyond 7 years)-FX"},{"$f":"IF($B805>=$B806,D817,D817*D809/100)","v":0},{"$f":"IF($B805>=$B806,D820-E823+E817,D820*(1+$B806)-E821+E817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,E820-F823+F817,E820*(1+$B806)-F821+F817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,F820-G823+G817,F820*(1+$B806)-G821+G817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,G820-H823+H817,G820*(1+$B806)-H821+H817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,H820-I823+I817,H820*(1+$B806)-I821+I817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,I820-J823+J817,I820*(1+$B806)-J821+J817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,J820-K823+K817,J820*(1+$B806)-K821+K817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,K820-L823+L817,K820*(1+$B806)-L821+L817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,L820-M823+M817,L820*(1+$B806)-M821+M817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,M820-N823+N817,M820*(1+$B806)-N821+N817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,N820-O823+O817,N820*(1+$B806)-O821+O817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,O820-P823+P817,O820*(1+$B806)-P821+P817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,P820-Q823+Q817,P820*(1+$B806)-Q821+Q817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,Q820-R823+R817,Q820*(1+$B806)-R821+R817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,R820-S823+S817,R820*(1+$B806)-S821+S817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,S820-T823+T817,S820*(1+$B806)-T821+T817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,T820-U823+U817,T820*(1+$B806)-U821+U817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,U820-V823+V817,U820*(1+$B806)-V821+V817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,V820-W823+W817,V820*(1+$B806)-W821+W817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,W820-X823+X817,W820*(1+$B806)-X821+X817*$D809/100)","v":0},{"$f":"IF($B805>=$B806,X820-Y823+Y817,X820*(1+$B806)-Y821+Y817*$D809/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B805>=$B806,Y820-Z823+Z817,Y820*(1+$B806)-Z821+Z817*$D809/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B805>=$B806,Z820-AA823+AA817,Z820*(1+$B806)-AA821+AA817*$D809/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B805>=$B806,AA820-AB823+AB817,AA820*(1+$B806)-AB821+AB817*$D809/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B805>=$B806,AB820-AC823+AC817,AB820*(1+$B806)-AC821+AC817*$D809/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B805>=$B806,AC820-AD823+AD817,AC820*(1+$B806)-AD821+AD817*$D809/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B805>=$B806,AD820-AE823+AE817,AD820*(1+$B806)-AE821+AE817*$D809/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D822+D823","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B805*D819","v":0},{"$f":"$B805*E819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D812-D814)/(B804-B803)","v":0},{"$f":"(E812-E814)/(B804-B803)","v":0},{"$f":"(F812-F814)/(B804-B803)","v":0},{"$f":"(G812-G814)/(B804-B803)","v":0},{"$f":"(H812-H814)/(B804-B803)","v":0},{"$f":"(I812-I814)/(B804-B803)","v":0},{"$f":"(J812-J814)/(B804-B803)","v":0},{"$f":"(K812-K814)/(B804-B803)","v":0},{"$f":"(L812-L814)/(B804-B803)","v":0},{"$f":"(M812-M814)/(B804-B803)","v":0},{"$f":"(N812-N814)/(B804-B803)","v":0},{"$f":"(O812-O814)/(B804-B803)","v":0},{"$f":"(P812-P814)/(B804-B803)","v":0},{"$f":"(Q812-Q814)/(B804-B803)","v":0},{"$f":"(R812-R814)/(B804-B803)","v":0},{"$f":"(S812-S814)/(B804-B803)","v":0},{"$f":"(T812-T814)/(B804-B803)","v":0},{"$f":"(U812-U814)/(B804-B803)","v":0},{"$f":"(V812-V814)/(B804-B803)","v":0},{"$f":"(W812-W814)/(B804-B803)","v":0},{"$f":"(X812-X814)/(B804-B803)","v":0},{"$f":"(Y812-Y814)/(B804-B803)","v":0},{"$f":"(Z812-Z814)/(B804-B803)","v":0},{"$f":"(AA812-AA814)/(B804-B803)","v":0},{"$f":"(AB812-AB814)/(B804-B803)","v":0},{"$f":"(AC812-AC814)/(B804-B803)","v":0},{"$f":"(AD812-AD814)/(B804-B803)","v":0},{"$f":"(AE812-AE814)/(B804-B803)","v":0}]
[]
[]
[{"$f":"+\"Locally-issued debt held by residents - \"&'Input 5 - Local-debt Financing'!A19","v":"Locally-issued debt held by residents - Denominated in foreign currency (FX)"}]
[]
[{"$f":"+'Input 4 - External Financing'!B59","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A828&\"\"","v":"Grace Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!G59","v":1},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A828&\"\"","v":"Maturity Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!H59","v":2},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A828&\"\"","v":"Interest Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!F59","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D830-D832","v":100},{"$f":"D831-E832","v":100},{"$f":"E831-F832","v":0},{"$f":"F831-G832","v":0},{"$f":"G831-H832","v":0},{"$f":"H831-I832","v":0},{"$f":"I831-J832","v":0},{"$f":"J831-K832","v":0},{"$f":"K831-L832","v":0},{"$f":"L831-M832","v":0},{"$f":"M831-N832","v":0},{"$f":"N831-O832","v":0},{"$f":"O831-P832","v":0},{"$f":"P831-Q832","v":0},{"$f":"Q831-R832","v":0},{"$f":"R831-S832","v":0},{"$f":"S831-T832","v":0},{"$f":"T831-U832","v":0},{"$f":"U831-V832","v":0},{"$f":"V831-W832","v":0},{"$f":"W831-X832","v":0},{"$f":"X831-Y832","v":0},{"$f":"Y831-Z832","v":0},{"$f":"Z831-AA832","v":0},{"$f":"AA831-AB832","v":0},{"$f":"AB831-AC832","v":0},{"$f":"AC831-AD832","v":0},{"$f":"AD831-AE832","v":0},{"$f":"AE831-AF832","v":0},{"$f":"AF831-AG832","v":0},{"$f":"AG831-AH832","v":0},{"$f":"AH831-AI832","v":0},{"$f":"AI831-AJ832","v":0},{"$f":"AJ831-AK832","v":0},{"$f":"AK831-AL832","v":0},{"$f":"AL831-AM832","v":0},{"$f":"AM831-AN832","v":0},{"$f":"AN831-AO832","v":0},{"$f":"AO831-AP832","v":0},{"$f":"AP831-AQ832","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A828&\"\"","v":"Discount Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!E59","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D828-D828-1<B829,0,IF(D828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(E828-D828-1<B829,0,IF(E828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(F828-D828-1<B829,0,IF(F828-D828-1<B830,D830/(B830-B829),0))","v":100},{"$f":"IF(G828-D828-1<B829,0,IF(G828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(H828-D828-1<B829,0,IF(H828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(I828-D828-1<B829,0,IF(I828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(J828-D828-1<B829,0,IF(J828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(K828-D828-1<B829,0,IF(K828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(L828-D828-1<B829,0,IF(L828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(M828-D828-1<B829,0,IF(M828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(N828-D828-1<B829,0,IF(N828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(O828-D828-1<B829,0,IF(O828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(P828-D828-1<B829,0,IF(P828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(Q828-D828-1<B829,0,IF(Q828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(R828-D828-1<B829,0,IF(R828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(S828-D828-1<B829,0,IF(S828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(T828-D828-1<B829,0,IF(T828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(U828-D828-1<B829,0,IF(U828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(V828-D828-1<B829,0,IF(V828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(W828-D828-1<B829,0,IF(W828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(X828-D828-1<B829,0,IF(X828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(Y828-D828-1<B829,0,IF(Y828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(Z828-D828-1<B829,0,IF(Z828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AA828-D828-1<B829,0,IF(AA828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AB828-D828-1<B829,0,IF(AB828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AC828-D828-1<B829,0,IF(AC828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AD828-D828-1<B829,0,IF(AD828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AE828-D828-1<B829,0,IF(AE828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AF828-D828-1<B829,0,IF(AF828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AG828-D828-1<B829,0,IF(AG828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AH828-D828-1<B829,0,IF(AH828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AI828-D828-1<B829,0,IF(AI828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AJ828-D828-1<B829,0,IF(AJ828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AK828-D828-1<B829,0,IF(AK828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AL828-D828-1<B829,0,IF(AL828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AM828-D828-1<B829,0,IF(AM828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AN828-D828-1<B829,0,IF(AN828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AO828-D828-1<B829,0,IF(AO828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AP828-D828-1<B829,0,IF(AP828-D828-1<B830,D830/(B830-B829),0))","v":0},{"$f":"IF(AQ828-D828-1<B829,0,IF(AQ828-D828-1<B830,D830/(B830-B829),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B831*D831","v":6.2727272727272743},{"$f":"$B831*E831","v":6.2727272727272743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D832+D833","v":0},6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B831>=$B832, D831, NPV($B832,E834:$BD834))","v":100},{"$f":"IF($B831>=$B832, E831, NPV($B832,F834:$BD834))","v":100},{"$f":"IF($B831>=$B832, F831, NPV($B832,G834:$BD834))","v":0},{"$f":"IF($B831>=$B832, G831, NPV($B832,H834:$BD834))","v":0},{"$f":"IF($B831>=$B832, H831, NPV($B832,I834:$BD834))","v":0},{"$f":"IF($B831>=$B832, I831, NPV($B832,J834:$BD834))","v":0},{"$f":"IF($B831>=$B832, J831, NPV($B832,K834:$BD834))","v":0},{"$f":"IF($B831>=$B832, K831, NPV($B832,L834:$BD834))","v":0},{"$f":"IF($B831>=$B832, L831, NPV($B832,M834:$BD834))","v":0},{"$f":"IF($B831>=$B832, M831, NPV($B832,N834:$BD834))","v":0},{"$f":"IF($B831>=$B832, N831, NPV($B832,O834:$BD834))","v":0},{"$f":"IF($B831>=$B832, O831, NPV($B832,P834:$BD834))","v":0},{"$f":"IF($B831>=$B832, P831, NPV($B832,Q834:$BD834))","v":0},{"$f":"IF($B831>=$B832, Q831, NPV($B832,R834:$BD834))","v":0},{"$f":"IF($B831>=$B832, R831, NPV($B832,S834:$BD834))","v":0},{"$f":"IF($B831>=$B832, S831, NPV($B832,T834:$BD834))","v":0},{"$f":"IF($B831>=$B832, T831, NPV($B832,U834:$BD834))","v":0},{"$f":"IF($B831>=$B832, U831, NPV($B832,V834:$BD834))","v":0},{"$f":"IF($B831>=$B832, V831, NPV($B832,W834:$BD834))","v":0},{"$f":"IF($B831>=$B832, W831, NPV($B832,X834:$BD834))","v":0},{"$f":"IF($B831>=$B832, X831, NPV($B832,Y834:$BD834))","v":0},{"$f":"IF($B831>=$B832, Y831, NPV($B832,Z834:$BD834))","v":0},{"$f":"IF($B831>=$B832, Z831, NPV($B832,AA834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AA831, NPV($B832,AB834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AB831, NPV($B832,AC834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AC831, NPV($B832,AD834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AD831, NPV($B832,AE834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AE831, NPV($B832,AF834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AF831, NPV($B832,AG834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AG831, NPV($B832,AH834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AH831, NPV($B832,AI834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AI831, NPV($B832,AJ834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AJ831, NPV($B832,AK834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AK831, NPV($B832,AL834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AL831, NPV($B832,AM834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AM831, NPV($B832,AN834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AN831, NPV($B832,AO834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AO831, NPV($B832,AP834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AP831, NPV($B832,AQ834:$BD834))","v":0},{"$f":"IF($B831>=$B832, AQ831, NPV($B832,AR834:$BD834))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D835=0,0,(1-D835/D831)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D828-$B829>0,D828-$B829,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D837=0,0,CHOOSE(D837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(E837=0,0,CHOOSE(E837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(F837=0,0,CHOOSE(F837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(G837=0,0,CHOOSE(G837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(H837=0,0,CHOOSE(H837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(I837=0,0,CHOOSE(I837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(J837=0,0,CHOOSE(J837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(K837=0,0,CHOOSE(K837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(L837=0,0,CHOOSE(L837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(M837=0,0,CHOOSE(M837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(N837=0,0,CHOOSE(N837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(O837=0,0,CHOOSE(O837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(P837=0,0,CHOOSE(P837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(Q837=0,0,CHOOSE(Q837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(R837=0,0,CHOOSE(R837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(S837=0,0,CHOOSE(S837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(T837=0,0,CHOOSE(T837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(U837=0,0,CHOOSE(U837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(V837=0,0,CHOOSE(V837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(W837=0,0,CHOOSE(W837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(X837=0,0,CHOOSE(X837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(Y837=0,0,CHOOSE(Y837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(Z837=0,0,CHOOSE(Z837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(AA837=0,0,CHOOSE(AA837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(AB837=0,0,CHOOSE(AB837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(AC837=0,0,CHOOSE(AC837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(AD837=0,0,CHOOSE(AD837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0},{"$f":"IF(AE837=0,0,CHOOSE(AE837,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844,AF844))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D828-$B830>0,D828-$B830,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D839=0,0,CHOOSE(D839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(E839=0,0,CHOOSE(E839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(F839=0,0,CHOOSE(F839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(G839=0,0,CHOOSE(G839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(H839=0,0,CHOOSE(H839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(I839=0,0,CHOOSE(I839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(J839=0,0,CHOOSE(J839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(K839=0,0,CHOOSE(K839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(L839=0,0,CHOOSE(L839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(M839=0,0,CHOOSE(M839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(N839=0,0,CHOOSE(N839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(O839=0,0,CHOOSE(O839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(P839=0,0,CHOOSE(P839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(Q839=0,0,CHOOSE(Q839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(R839=0,0,CHOOSE(R839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(S839=0,0,CHOOSE(S839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(T839=0,0,CHOOSE(T839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(U839=0,0,CHOOSE(U839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(V839=0,0,CHOOSE(V839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(W839=0,0,CHOOSE(W839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(X839=0,0,CHOOSE(X839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(Y839=0,0,CHOOSE(Y839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(Z839=0,0,CHOOSE(Z839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(AA839=0,0,CHOOSE(AA839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(AB839=0,0,CHOOSE(AB839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(AC839=0,0,CHOOSE(AC839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(AD839=0,0,CHOOSE(AD839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0},{"$f":"IF(AE839=0,0,CHOOSE(AE839,D844,E844,F844,G844,H844,I844,J844,K844,L844,M844,N844,O844,P844,Q844,R844,S844,T844,U844,V844,W844,X844,Y844,Z844,AA844,AB844,AC844,AD844,AE844))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A828&\"\"","v":"Output Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$7","v":2024},{"$f":"D842+1","v":2025},{"$f":"E842+1","v":2026},{"$f":"F842+1","v":2027},{"$f":"G842+1","v":2028},{"$f":"H842+1","v":2029},{"$f":"I842+1","v":2030},{"$f":"J842+1","v":2031},{"$f":"K842+1","v":2032},{"$f":"L842+1","v":2033},{"$f":"M842+1","v":2034},{"$f":"N842+1","v":2035},{"$f":"O842+1","v":2036},{"$f":"P842+1","v":2037},{"$f":"Q842+1","v":2038},{"$f":"R842+1","v":2039},{"$f":"S842+1","v":2040},{"$f":"T842+1","v":2041},{"$f":"U842+1","v":2042},{"$f":"V842+1","v":2043},{"$f":"W842+1","v":2044},{"$f":"X842+1","v":2045},{"$f":"Y842+1","v":2046},{"$f":"Z842+1","v":2047},{"$f":"AA842+1","v":2048},{"$f":"AB842+1","v":2049},{"$f":"AC842+1","v":2050},{"$f":"AD842+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F116","v":0},{"$f":"Ext_Debt_Data!G116","v":0},{"$f":"Ext_Debt_Data!H116","v":0},{"$f":"Ext_Debt_Data!I116","v":0},{"$f":"Ext_Debt_Data!J116","v":0},{"$f":"Ext_Debt_Data!K116","v":0},{"$f":"Ext_Debt_Data!L116","v":0},{"$f":"Ext_Debt_Data!M116","v":0},{"$f":"Ext_Debt_Data!N116","v":0},{"$f":"Ext_Debt_Data!O116","v":0},{"$f":"Ext_Debt_Data!P116","v":0},{"$f":"Ext_Debt_Data!Q116","v":0},{"$f":"Ext_Debt_Data!R116","v":0},{"$f":"Ext_Debt_Data!S116","v":0},{"$f":"Ext_Debt_Data!T116","v":0},{"$f":"Ext_Debt_Data!U116","v":0},{"$f":"Ext_Debt_Data!V116","v":0},{"$f":"Ext_Debt_Data!W116","v":0},{"$f":"Ext_Debt_Data!X116","v":0},{"$f":"Ext_Debt_Data!Y116","v":0},{"$f":"Ext_Debt_Data!Z116","v":0},{"$f":"Ext_Debt_Data!AA116","v":0},{"$f":"Ext_Debt_Data!AB116","v":0},{"$f":"Ext_Debt_Data!AC116","v":0},{"$f":"Ext_Debt_Data!AD116","v":0},{"$f":"Ext_Debt_Data!AE116","v":0},{"$f":"Ext_Debt_Data!AF116","v":0},{"$f":"Ext_Debt_Data!AG116","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D843","v":0},{"$f":"SUM(D843:E843)","v":0},{"$f":"SUM(D843:F843)","v":0},{"$f":"SUM(D843:G843)","v":0},{"$f":"SUM(D843:H843)","v":0},{"$f":"SUM(D843:I843)","v":0},{"$f":"SUM(D843:J843)","v":0},{"$f":"SUM(D843:K843)","v":0},{"$f":"SUM(D843:L843)","v":0},{"$f":"SUM(D843:M843)","v":0},{"$f":"SUM(D843:N843)","v":0},{"$f":"SUM(D843:O843)","v":0},{"$f":"SUM(D843:P843)","v":0},{"$f":"SUM(D843:Q843)","v":0},{"$f":"SUM(D843:R843)","v":0},{"$f":"SUM(D843:S843)","v":0},{"$f":"SUM(D843:T843)","v":0},{"$f":"SUM(D843:U843)","v":0},{"$f":"SUM(D843:V843)","v":0},{"$f":"SUM(D843:W843)","v":0},{"$f":"SUM(D843:X843)","v":0},{"$f":"SUM(D843:Y843)","v":0},{"$f":"SUM(D843:Z843)","v":0},{"$f":"SUM(D843:AA843)","v":0},{"$f":"SUM(D843:AB843)","v":0},{"$f":"SUM(D843:AC843)","v":0},{"$f":"SUM(D843:AD843)","v":0},{"$f":"SUM(D843:AE843)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D843-D849","v":0},{"$f":"D845+E843-E849","v":0},{"$f":"E845+F843-F849","v":0},{"$f":"F845+G843-G849","v":0},{"$f":"G845+H843-H849","v":0},{"$f":"H845+I843-I849","v":0},{"$f":"I845+J843-J849","v":0},{"$f":"J845+K843-K849","v":0},{"$f":"K845+L843-L849","v":0},{"$f":"L845+M843-M849","v":0},{"$f":"M845+N843-N849","v":0},{"$f":"N845+O843-O849","v":0},{"$f":"O845+P843-P849","v":0},{"$f":"P845+Q843-Q849","v":0},{"$f":"Q845+R843-R849","v":0},{"$f":"R845+S843-S849","v":0},{"$f":"S845+T843-T849","v":0},{"$f":"T845+U843-U849","v":0},{"$f":"U845+V843-V849","v":0},{"$f":"V845+W843-W849","v":0},{"$f":"W845+X843-X849","v":0},{"$f":"X845+Y843-Y849","v":0},{"$f":"Y845+Z843-Z849","v":0},{"$f":"Z845+AA843-AA849","v":0},{"$f":"AA845+AB843-AB849","v":0},{"$f":"AB845+AC843-AC849","v":0},{"$f":"AC845+AD843-AD849","v":0},{"$f":"AD845+AE843-AE849","v":0}]
[null,null,{"$f":"+TEXT(C835,\"#\")&\"   \"&TEXT(A828,\"#\")","v":"PV of debt   Bonds (1 to 3 years)-FX"},{"$f":"IF($B831>=$B832,D843,D843*D835/100)","v":0},{"$f":"IF($B831>=$B832,D846-E849+E843,D846*(1+$B832)-E847+E843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,E846-F849+F843,E846*(1+$B832)-F847+F843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,F846-G849+G843,F846*(1+$B832)-G847+G843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,G846-H849+H843,G846*(1+$B832)-H847+H843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,H846-I849+I843,H846*(1+$B832)-I847+I843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,I846-J849+J843,I846*(1+$B832)-J847+J843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,J846-K849+K843,J846*(1+$B832)-K847+K843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,K846-L849+L843,K846*(1+$B832)-L847+L843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,L846-M849+M843,L846*(1+$B832)-M847+M843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,M846-N849+N843,M846*(1+$B832)-N847+N843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,N846-O849+O843,N846*(1+$B832)-O847+O843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,O846-P849+P843,O846*(1+$B832)-P847+P843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,P846-Q849+Q843,P846*(1+$B832)-Q847+Q843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,Q846-R849+R843,Q846*(1+$B832)-R847+R843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,R846-S849+S843,R846*(1+$B832)-S847+S843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,S846-T849+T843,S846*(1+$B832)-T847+T843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,T846-U849+U843,T846*(1+$B832)-U847+U843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,U846-V849+V843,U846*(1+$B832)-V847+V843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,V846-W849+W843,V846*(1+$B832)-W847+W843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,W846-X849+X843,W846*(1+$B832)-X847+X843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,X846-Y849+Y843,X846*(1+$B832)-Y847+Y843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,Y846-Z849+Z843,Y846*(1+$B832)-Z847+Z843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,Z846-AA849+AA843,Z846*(1+$B832)-AA847+AA843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,AA846-AB849+AB843,AA846*(1+$B832)-AB847+AB843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,AB846-AC849+AC843,AB846*(1+$B832)-AC847+AC843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,AC846-AD849+AD843,AC846*(1+$B832)-AD847+AD843*$D835/100)","v":0},{"$f":"IF($B831>=$B832,AD846-AE849+AE843,AD846*(1+$B832)-AE847+AE843*$D835/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D848+D849","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B831*D845","v":0},{"$f":"$B831*E845","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D838-D840)/(B830-B829)","v":0},{"$f":"(E838-E840)/(B830-B829)","v":0},{"$f":"(F838-F840)/(B830-B829)","v":0},{"$f":"(G838-G840)/(B830-B829)","v":0},{"$f":"(H838-H840)/(B830-B829)","v":0},{"$f":"(I838-I840)/(B830-B829)","v":0},{"$f":"(J838-J840)/(B830-B829)","v":0},{"$f":"(K838-K840)/(B830-B829)","v":0},{"$f":"(L838-L840)/(B830-B829)","v":0},{"$f":"(M838-M840)/(B830-B829)","v":0},{"$f":"(N838-N840)/(B830-B829)","v":0},{"$f":"(O838-O840)/(B830-B829)","v":0},{"$f":"(P838-P840)/(B830-B829)","v":0},{"$f":"(Q838-Q840)/(B830-B829)","v":0},{"$f":"(R838-R840)/(B830-B829)","v":0},{"$f":"(S838-S840)/(B830-B829)","v":0},{"$f":"(T838-T840)/(B830-B829)","v":0},{"$f":"(U838-U840)/(B830-B829)","v":0},{"$f":"(V838-V840)/(B830-B829)","v":0},{"$f":"(W838-W840)/(B830-B829)","v":0},{"$f":"(X838-X840)/(B830-B829)","v":0},{"$f":"(Y838-Y840)/(B830-B829)","v":0},{"$f":"(Z838-Z840)/(B830-B829)","v":0},{"$f":"(AA838-AA840)/(B830-B829)","v":0},{"$f":"(AB838-AB840)/(B830-B829)","v":0},{"$f":"(AC838-AC840)/(B830-B829)","v":0},{"$f":"(AD838-AD840)/(B830-B829)","v":0},{"$f":"(AE838-AE840)/(B830-B829)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B60","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A854&\"\"","v":"Grace Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G60","v":3},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A854&\"\"","v":"Maturity Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H60","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A854&\"\"","v":"Interest Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F60","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D856-D858","v":100},{"$f":"D857-E858","v":100},{"$f":"E857-F858","v":100},{"$f":"F857-G858","v":100},{"$f":"G857-H858","v":50},{"$f":"H857-I858","v":0},{"$f":"I857-J858","v":0},{"$f":"J857-K858","v":0},{"$f":"K857-L858","v":0},{"$f":"L857-M858","v":0},{"$f":"M857-N858","v":0},{"$f":"N857-O858","v":0},{"$f":"O857-P858","v":0},{"$f":"P857-Q858","v":0},{"$f":"Q857-R858","v":0},{"$f":"R857-S858","v":0},{"$f":"S857-T858","v":0},{"$f":"T857-U858","v":0},{"$f":"U857-V858","v":0},{"$f":"V857-W858","v":0},{"$f":"W857-X858","v":0},{"$f":"X857-Y858","v":0},{"$f":"Y857-Z858","v":0},{"$f":"Z857-AA858","v":0},{"$f":"AA857-AB858","v":0},{"$f":"AB857-AC858","v":0},{"$f":"AC857-AD858","v":0},{"$f":"AD857-AE858","v":0},{"$f":"AE857-AF858","v":0},{"$f":"AF857-AG858","v":0},{"$f":"AG857-AH858","v":0},{"$f":"AH857-AI858","v":0},{"$f":"AI857-AJ858","v":0},{"$f":"AJ857-AK858","v":0},{"$f":"AK857-AL858","v":0},{"$f":"AL857-AM858","v":0},{"$f":"AM857-AN858","v":0},{"$f":"AN857-AO858","v":0},{"$f":"AO857-AP858","v":0},{"$f":"AP857-AQ858","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A854&\"\"","v":"Discount Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E60","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D854-D854-1<B855,0,IF(D854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(E854-D854-1<B855,0,IF(E854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(F854-D854-1<B855,0,IF(F854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(G854-D854-1<B855,0,IF(G854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(H854-D854-1<B855,0,IF(H854-D854-1<B856,D856/(B856-B855),0))","v":50},{"$f":"IF(I854-D854-1<B855,0,IF(I854-D854-1<B856,D856/(B856-B855),0))","v":50},{"$f":"IF(J854-D854-1<B855,0,IF(J854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(K854-D854-1<B855,0,IF(K854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(L854-D854-1<B855,0,IF(L854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(M854-D854-1<B855,0,IF(M854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(N854-D854-1<B855,0,IF(N854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(O854-D854-1<B855,0,IF(O854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(P854-D854-1<B855,0,IF(P854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(Q854-D854-1<B855,0,IF(Q854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(R854-D854-1<B855,0,IF(R854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(S854-D854-1<B855,0,IF(S854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(T854-D854-1<B855,0,IF(T854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(U854-D854-1<B855,0,IF(U854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(V854-D854-1<B855,0,IF(V854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(W854-D854-1<B855,0,IF(W854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(X854-D854-1<B855,0,IF(X854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(Y854-D854-1<B855,0,IF(Y854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(Z854-D854-1<B855,0,IF(Z854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AA854-D854-1<B855,0,IF(AA854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AB854-D854-1<B855,0,IF(AB854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AC854-D854-1<B855,0,IF(AC854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AD854-D854-1<B855,0,IF(AD854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AE854-D854-1<B855,0,IF(AE854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AF854-D854-1<B855,0,IF(AF854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AG854-D854-1<B855,0,IF(AG854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AH854-D854-1<B855,0,IF(AH854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AI854-D854-1<B855,0,IF(AI854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AJ854-D854-1<B855,0,IF(AJ854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AK854-D854-1<B855,0,IF(AK854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AL854-D854-1<B855,0,IF(AL854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AM854-D854-1<B855,0,IF(AM854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AN854-D854-1<B855,0,IF(AN854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AO854-D854-1<B855,0,IF(AO854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AP854-D854-1<B855,0,IF(AP854-D854-1<B856,D856/(B856-B855),0))","v":0},{"$f":"IF(AQ854-D854-1<B855,0,IF(AQ854-D854-1<B856,D856/(B856-B855),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B857*D857","v":6.2727272727272743},{"$f":"$B857*E857","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,3.1363636363636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D858+D859","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,56.272727272727273,53.13636363636364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B857>=$B858, D857, NPV($B858,E860:$BD860))","v":100},{"$f":"IF($B857>=$B858, E857, NPV($B858,F860:$BD860))","v":100},{"$f":"IF($B857>=$B858, F857, NPV($B858,G860:$BD860))","v":100},{"$f":"IF($B857>=$B858, G857, NPV($B858,H860:$BD860))","v":100},{"$f":"IF($B857>=$B858, H857, NPV($B858,I860:$BD860))","v":50},{"$f":"IF($B857>=$B858, I857, NPV($B858,J860:$BD860))","v":0},{"$f":"IF($B857>=$B858, J857, NPV($B858,K860:$BD860))","v":0},{"$f":"IF($B857>=$B858, K857, NPV($B858,L860:$BD860))","v":0},{"$f":"IF($B857>=$B858, L857, NPV($B858,M860:$BD860))","v":0},{"$f":"IF($B857>=$B858, M857, NPV($B858,N860:$BD860))","v":0},{"$f":"IF($B857>=$B858, N857, NPV($B858,O860:$BD860))","v":0},{"$f":"IF($B857>=$B858, O857, NPV($B858,P860:$BD860))","v":0},{"$f":"IF($B857>=$B858, P857, NPV($B858,Q860:$BD860))","v":0},{"$f":"IF($B857>=$B858, Q857, NPV($B858,R860:$BD860))","v":0},{"$f":"IF($B857>=$B858, R857, NPV($B858,S860:$BD860))","v":0},{"$f":"IF($B857>=$B858, S857, NPV($B858,T860:$BD860))","v":0},{"$f":"IF($B857>=$B858, T857, NPV($B858,U860:$BD860))","v":0},{"$f":"IF($B857>=$B858, U857, NPV($B858,V860:$BD860))","v":0},{"$f":"IF($B857>=$B858, V857, NPV($B858,W860:$BD860))","v":0},{"$f":"IF($B857>=$B858, W857, NPV($B858,X860:$BD860))","v":0},{"$f":"IF($B857>=$B858, X857, NPV($B858,Y860:$BD860))","v":0},{"$f":"IF($B857>=$B858, Y857, NPV($B858,Z860:$BD860))","v":0},{"$f":"IF($B857>=$B858, Z857, NPV($B858,AA860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AA857, NPV($B858,AB860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AB857, NPV($B858,AC860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AC857, NPV($B858,AD860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AD857, NPV($B858,AE860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AE857, NPV($B858,AF860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AF857, NPV($B858,AG860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AG857, NPV($B858,AH860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AH857, NPV($B858,AI860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AI857, NPV($B858,AJ860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AJ857, NPV($B858,AK860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AK857, NPV($B858,AL860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AL857, NPV($B858,AM860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AM857, NPV($B858,AN860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AN857, NPV($B858,AO860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AO857, NPV($B858,AP860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AP857, NPV($B858,AQ860:$BD860))","v":0},{"$f":"IF($B857>=$B858, AQ857, NPV($B858,AR860:$BD860))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D861=0,0,(1-D861/D857)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D854-$B855>0,D854-$B855,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D863=0,0,CHOOSE(D863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(E863=0,0,CHOOSE(E863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(F863=0,0,CHOOSE(F863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(G863=0,0,CHOOSE(G863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(H863=0,0,CHOOSE(H863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(I863=0,0,CHOOSE(I863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(J863=0,0,CHOOSE(J863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(K863=0,0,CHOOSE(K863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(L863=0,0,CHOOSE(L863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(M863=0,0,CHOOSE(M863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(N863=0,0,CHOOSE(N863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(O863=0,0,CHOOSE(O863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(P863=0,0,CHOOSE(P863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(Q863=0,0,CHOOSE(Q863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(R863=0,0,CHOOSE(R863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(S863=0,0,CHOOSE(S863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(T863=0,0,CHOOSE(T863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(U863=0,0,CHOOSE(U863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(V863=0,0,CHOOSE(V863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(W863=0,0,CHOOSE(W863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(X863=0,0,CHOOSE(X863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(Y863=0,0,CHOOSE(Y863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(Z863=0,0,CHOOSE(Z863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(AA863=0,0,CHOOSE(AA863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(AB863=0,0,CHOOSE(AB863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(AC863=0,0,CHOOSE(AC863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(AD863=0,0,CHOOSE(AD863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0},{"$f":"IF(AE863=0,0,CHOOSE(AE863,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870,AF870))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D854-$B856>0,D854-$B856,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D865=0,0,CHOOSE(D865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(E865=0,0,CHOOSE(E865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(F865=0,0,CHOOSE(F865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(G865=0,0,CHOOSE(G865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(H865=0,0,CHOOSE(H865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(I865=0,0,CHOOSE(I865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(J865=0,0,CHOOSE(J865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(K865=0,0,CHOOSE(K865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(L865=0,0,CHOOSE(L865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(M865=0,0,CHOOSE(M865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(N865=0,0,CHOOSE(N865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(O865=0,0,CHOOSE(O865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(P865=0,0,CHOOSE(P865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(Q865=0,0,CHOOSE(Q865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(R865=0,0,CHOOSE(R865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(S865=0,0,CHOOSE(S865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(T865=0,0,CHOOSE(T865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(U865=0,0,CHOOSE(U865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(V865=0,0,CHOOSE(V865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(W865=0,0,CHOOSE(W865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(X865=0,0,CHOOSE(X865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(Y865=0,0,CHOOSE(Y865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(Z865=0,0,CHOOSE(Z865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(AA865=0,0,CHOOSE(AA865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(AB865=0,0,CHOOSE(AB865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(AC865=0,0,CHOOSE(AC865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(AD865=0,0,CHOOSE(AD865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0},{"$f":"IF(AE865=0,0,CHOOSE(AE865,D870,E870,F870,G870,H870,I870,J870,K870,L870,M870,N870,O870,P870,Q870,R870,S870,T870,U870,V870,W870,X870,Y870,Z870,AA870,AB870,AC870,AD870,AE870))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A854&\"\"","v":"Output Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$7","v":2024},{"$f":"D868+1","v":2025},{"$f":"E868+1","v":2026},{"$f":"F868+1","v":2027},{"$f":"G868+1","v":2028},{"$f":"H868+1","v":2029},{"$f":"I868+1","v":2030},{"$f":"J868+1","v":2031},{"$f":"K868+1","v":2032},{"$f":"L868+1","v":2033},{"$f":"M868+1","v":2034},{"$f":"N868+1","v":2035},{"$f":"O868+1","v":2036},{"$f":"P868+1","v":2037},{"$f":"Q868+1","v":2038},{"$f":"R868+1","v":2039},{"$f":"S868+1","v":2040},{"$f":"T868+1","v":2041},{"$f":"U868+1","v":2042},{"$f":"V868+1","v":2043},{"$f":"W868+1","v":2044},{"$f":"X868+1","v":2045},{"$f":"Y868+1","v":2046},{"$f":"Z868+1","v":2047},{"$f":"AA868+1","v":2048},{"$f":"AB868+1","v":2049},{"$f":"AC868+1","v":2050},{"$f":"AD868+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F117","v":0},{"$f":"Ext_Debt_Data!G117","v":0},{"$f":"Ext_Debt_Data!H117","v":0},{"$f":"Ext_Debt_Data!I117","v":0},{"$f":"Ext_Debt_Data!J117","v":0},{"$f":"Ext_Debt_Data!K117","v":0},{"$f":"Ext_Debt_Data!L117","v":0},{"$f":"Ext_Debt_Data!M117","v":0},{"$f":"Ext_Debt_Data!N117","v":0},{"$f":"Ext_Debt_Data!O117","v":0},{"$f":"Ext_Debt_Data!P117","v":0},{"$f":"Ext_Debt_Data!Q117","v":0},{"$f":"Ext_Debt_Data!R117","v":0},{"$f":"Ext_Debt_Data!S117","v":0},{"$f":"Ext_Debt_Data!T117","v":0},{"$f":"Ext_Debt_Data!U117","v":0},{"$f":"Ext_Debt_Data!V117","v":0},{"$f":"Ext_Debt_Data!W117","v":0},{"$f":"Ext_Debt_Data!X117","v":0},{"$f":"Ext_Debt_Data!Y117","v":0},{"$f":"Ext_Debt_Data!Z117","v":0},{"$f":"Ext_Debt_Data!AA117","v":0},{"$f":"Ext_Debt_Data!AB117","v":0},{"$f":"Ext_Debt_Data!AC117","v":0},{"$f":"Ext_Debt_Data!AD117","v":0},{"$f":"Ext_Debt_Data!AE117","v":0},{"$f":"Ext_Debt_Data!AF117","v":0},{"$f":"Ext_Debt_Data!AG117","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D869","v":0},{"$f":"SUM(D869:E869)","v":0},{"$f":"SUM(D869:F869)","v":0},{"$f":"SUM(D869:G869)","v":0},{"$f":"SUM(D869:H869)","v":0},{"$f":"SUM(D869:I869)","v":0},{"$f":"SUM(D869:J869)","v":0},{"$f":"SUM(D869:K869)","v":0},{"$f":"SUM(D869:L869)","v":0},{"$f":"SUM(D869:M869)","v":0},{"$f":"SUM(D869:N869)","v":0},{"$f":"SUM(D869:O869)","v":0},{"$f":"SUM(D869:P869)","v":0},{"$f":"SUM(D869:Q869)","v":0},{"$f":"SUM(D869:R869)","v":0},{"$f":"SUM(D869:S869)","v":0},{"$f":"SUM(D869:T869)","v":0},{"$f":"SUM(D869:U869)","v":0},{"$f":"SUM(D869:V869)","v":0},{"$f":"SUM(D869:W869)","v":0},{"$f":"SUM(D869:X869)","v":0},{"$f":"SUM(D869:Y869)","v":0},{"$f":"SUM(D869:Z869)","v":0},{"$f":"SUM(D869:AA869)","v":0},{"$f":"SUM(D869:AB869)","v":0},{"$f":"SUM(D869:AC869)","v":0},{"$f":"SUM(D869:AD869)","v":0},{"$f":"SUM(D869:AE869)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D869-D875","v":0},{"$f":"D871+E869-E875","v":0},{"$f":"E871+F869-F875","v":0},{"$f":"F871+G869-G875","v":0},{"$f":"G871+H869-H875","v":0},{"$f":"H871+I869-I875","v":0},{"$f":"I871+J869-J875","v":0},{"$f":"J871+K869-K875","v":0},{"$f":"K871+L869-L875","v":0},{"$f":"L871+M869-M875","v":0},{"$f":"M871+N869-N875","v":0},{"$f":"N871+O869-O875","v":0},{"$f":"O871+P869-P875","v":0},{"$f":"P871+Q869-Q875","v":0},{"$f":"Q871+R869-R875","v":0},{"$f":"R871+S869-S875","v":0},{"$f":"S871+T869-T875","v":0},{"$f":"T871+U869-U875","v":0},{"$f":"U871+V869-V875","v":0},{"$f":"V871+W869-W875","v":0},{"$f":"W871+X869-X875","v":0},{"$f":"X871+Y869-Y875","v":0},{"$f":"Y871+Z869-Z875","v":0},{"$f":"Z871+AA869-AA875","v":0},{"$f":"AA871+AB869-AB875","v":0},{"$f":"AB871+AC869-AC875","v":0},{"$f":"AC871+AD869-AD875","v":0},{"$f":"AD871+AE869-AE875","v":0}]
[null,null,{"$f":"+TEXT(C861,\"#\")&\"   \"&TEXT(A854,\"#\")","v":"PV of debt   Bonds (4 to 7 years)-FX"},{"$f":"IF($B857>=$B858,D869,D869*D861/100)","v":0},{"$f":"IF($B857>=$B858,D872-E875+E869,D872*(1+$B858)-E873+E869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,E872-F875+F869,E872*(1+$B858)-F873+F869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,F872-G875+G869,F872*(1+$B858)-G873+G869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,G872-H875+H869,G872*(1+$B858)-H873+H869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,H872-I875+I869,H872*(1+$B858)-I873+I869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,I872-J875+J869,I872*(1+$B858)-J873+J869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,J872-K875+K869,J872*(1+$B858)-K873+K869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,K872-L875+L869,K872*(1+$B858)-L873+L869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,L872-M875+M869,L872*(1+$B858)-M873+M869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,M872-N875+N869,M872*(1+$B858)-N873+N869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,N872-O875+O869,N872*(1+$B858)-O873+O869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,O872-P875+P869,O872*(1+$B858)-P873+P869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,P872-Q875+Q869,P872*(1+$B858)-Q873+Q869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,Q872-R875+R869,Q872*(1+$B858)-R873+R869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,R872-S875+S869,R872*(1+$B858)-S873+S869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,S872-T875+T869,S872*(1+$B858)-T873+T869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,T872-U875+U869,T872*(1+$B858)-U873+U869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,U872-V875+V869,U872*(1+$B858)-V873+V869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,V872-W875+W869,V872*(1+$B858)-W873+W869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,W872-X875+X869,W872*(1+$B858)-X873+X869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,X872-Y875+Y869,X872*(1+$B858)-Y873+Y869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,Y872-Z875+Z869,Y872*(1+$B858)-Z873+Z869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,Z872-AA875+AA869,Z872*(1+$B858)-AA873+AA869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,AA872-AB875+AB869,AA872*(1+$B858)-AB873+AB869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,AB872-AC875+AC869,AB872*(1+$B858)-AC873+AC869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,AC872-AD875+AD869,AC872*(1+$B858)-AD873+AD869*$D861/100)","v":0},{"$f":"IF($B857>=$B858,AD872-AE875+AE869,AD872*(1+$B858)-AE873+AE869*$D861/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D874+D875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B857*D871","v":0},{"$f":"$B857*E871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D864-D866)/(B856-B855)","v":0},{"$f":"(E864-E866)/(B856-B855)","v":0},{"$f":"(F864-F866)/(B856-B855)","v":0},{"$f":"(G864-G866)/(B856-B855)","v":0},{"$f":"(H864-H866)/(B856-B855)","v":0},{"$f":"(I864-I866)/(B856-B855)","v":0},{"$f":"(J864-J866)/(B856-B855)","v":0},{"$f":"(K864-K866)/(B856-B855)","v":0},{"$f":"(L864-L866)/(B856-B855)","v":0},{"$f":"(M864-M866)/(B856-B855)","v":0},{"$f":"(N864-N866)/(B856-B855)","v":0},{"$f":"(O864-O866)/(B856-B855)","v":0},{"$f":"(P864-P866)/(B856-B855)","v":0},{"$f":"(Q864-Q866)/(B856-B855)","v":0},{"$f":"(R864-R866)/(B856-B855)","v":0},{"$f":"(S864-S866)/(B856-B855)","v":0},{"$f":"(T864-T866)/(B856-B855)","v":0},{"$f":"(U864-U866)/(B856-B855)","v":0},{"$f":"(V864-V866)/(B856-B855)","v":0},{"$f":"(W864-W866)/(B856-B855)","v":0},{"$f":"(X864-X866)/(B856-B855)","v":0},{"$f":"(Y864-Y866)/(B856-B855)","v":0},{"$f":"(Z864-Z866)/(B856-B855)","v":0},{"$f":"(AA864-AA866)/(B856-B855)","v":0},{"$f":"(AB864-AB866)/(B856-B855)","v":0},{"$f":"(AC864-AC866)/(B856-B855)","v":0},{"$f":"(AD864-AD866)/(B856-B855)","v":0},{"$f":"(AE864-AE866)/(B856-B855)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I872*1.05","v":0}]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B61","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$49","v":0},{"$f":"E$49","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A880&\"\"","v":"Grace Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G61","v":6},null,{"$f":"D$50","v":2024},{"$f":"E$50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& PV_Base!A880&\"\"","v":"Maturity Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H61","v":7},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A880&\"\"","v":"Interest Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F61","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D882-D884","v":100},{"$f":"D883-E884","v":100},{"$f":"E883-F884","v":100},{"$f":"F883-G884","v":100},{"$f":"G883-H884","v":100},{"$f":"H883-I884","v":100},{"$f":"I883-J884","v":100},{"$f":"J883-K884","v":0},{"$f":"K883-L884","v":0},{"$f":"L883-M884","v":0},{"$f":"M883-N884","v":0},{"$f":"N883-O884","v":0},{"$f":"O883-P884","v":0},{"$f":"P883-Q884","v":0},{"$f":"Q883-R884","v":0},{"$f":"R883-S884","v":0},{"$f":"S883-T884","v":0},{"$f":"T883-U884","v":0},{"$f":"U883-V884","v":0},{"$f":"V883-W884","v":0},{"$f":"W883-X884","v":0},{"$f":"X883-Y884","v":0},{"$f":"Y883-Z884","v":0},{"$f":"Z883-AA884","v":0},{"$f":"AA883-AB884","v":0},{"$f":"AB883-AC884","v":0},{"$f":"AC883-AD884","v":0},{"$f":"AD883-AE884","v":0},{"$f":"AE883-AF884","v":0},{"$f":"AF883-AG884","v":0},{"$f":"AG883-AH884","v":0},{"$f":"AH883-AI884","v":0},{"$f":"AI883-AJ884","v":0},{"$f":"AJ883-AK884","v":0},{"$f":"AK883-AL884","v":0},{"$f":"AL883-AM884","v":0},{"$f":"AM883-AN884","v":0},{"$f":"AN883-AO884","v":0},{"$f":"AO883-AP884","v":0},{"$f":"AP883-AQ884","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A880&\"\"","v":"Discount Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E61","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D880-D880-1<B881,0,IF(D880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(E880-D880-1<B881,0,IF(E880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(F880-D880-1<B881,0,IF(F880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(G880-D880-1<B881,0,IF(G880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(H880-D880-1<B881,0,IF(H880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(I880-D880-1<B881,0,IF(I880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(J880-D880-1<B881,0,IF(J880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(K880-D880-1<B881,0,IF(K880-D880-1<B882,D882/(B882-B881),0))","v":100},{"$f":"IF(L880-D880-1<B881,0,IF(L880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(M880-D880-1<B881,0,IF(M880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(N880-D880-1<B881,0,IF(N880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(O880-D880-1<B881,0,IF(O880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(P880-D880-1<B881,0,IF(P880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(Q880-D880-1<B881,0,IF(Q880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(R880-D880-1<B881,0,IF(R880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(S880-D880-1<B881,0,IF(S880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(T880-D880-1<B881,0,IF(T880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(U880-D880-1<B881,0,IF(U880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(V880-D880-1<B881,0,IF(V880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(W880-D880-1<B881,0,IF(W880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(X880-D880-1<B881,0,IF(X880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(Y880-D880-1<B881,0,IF(Y880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(Z880-D880-1<B881,0,IF(Z880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AA880-D880-1<B881,0,IF(AA880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AB880-D880-1<B881,0,IF(AB880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AC880-D880-1<B881,0,IF(AC880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AD880-D880-1<B881,0,IF(AD880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AE880-D880-1<B881,0,IF(AE880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AF880-D880-1<B881,0,IF(AF880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AG880-D880-1<B881,0,IF(AG880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AH880-D880-1<B881,0,IF(AH880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AI880-D880-1<B881,0,IF(AI880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AJ880-D880-1<B881,0,IF(AJ880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AK880-D880-1<B881,0,IF(AK880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AL880-D880-1<B881,0,IF(AL880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AM880-D880-1<B881,0,IF(AM880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AN880-D880-1<B881,0,IF(AN880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AO880-D880-1<B881,0,IF(AO880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AP880-D880-1<B881,0,IF(AP880-D880-1<B882,D882/(B882-B881),0))","v":0},{"$f":"IF(AQ880-D880-1<B881,0,IF(AQ880-D880-1<B882,D882/(B882-B881),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B883*D883","v":6.2727272727272743},{"$f":"$B883*E883","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D884+D885","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B883>=$B884, D883, NPV($B884,E886:$BD886))","v":100},{"$f":"IF($B883>=$B884, E883, NPV($B884,F886:$BD886))","v":100},{"$f":"IF($B883>=$B884, F883, NPV($B884,G886:$BD886))","v":100},{"$f":"IF($B883>=$B884, G883, NPV($B884,H886:$BD886))","v":100},{"$f":"IF($B883>=$B884, H883, NPV($B884,I886:$BD886))","v":100},{"$f":"IF($B883>=$B884, I883, NPV($B884,J886:$BD886))","v":100},{"$f":"IF($B883>=$B884, J883, NPV($B884,K886:$BD886))","v":100},{"$f":"IF($B883>=$B884, K883, NPV($B884,L886:$BD886))","v":0},{"$f":"IF($B883>=$B884, L883, NPV($B884,M886:$BD886))","v":0},{"$f":"IF($B883>=$B884, M883, NPV($B884,N886:$BD886))","v":0},{"$f":"IF($B883>=$B884, N883, NPV($B884,O886:$BD886))","v":0},{"$f":"IF($B883>=$B884, O883, NPV($B884,P886:$BD886))","v":0},{"$f":"IF($B883>=$B884, P883, NPV($B884,Q886:$BD886))","v":0},{"$f":"IF($B883>=$B884, Q883, NPV($B884,R886:$BD886))","v":0},{"$f":"IF($B883>=$B884, R883, NPV($B884,S886:$BD886))","v":0},{"$f":"IF($B883>=$B884, S883, NPV($B884,T886:$BD886))","v":0},{"$f":"IF($B883>=$B884, T883, NPV($B884,U886:$BD886))","v":0},{"$f":"IF($B883>=$B884, U883, NPV($B884,V886:$BD886))","v":0},{"$f":"IF($B883>=$B884, V883, NPV($B884,W886:$BD886))","v":0},{"$f":"IF($B883>=$B884, W883, NPV($B884,X886:$BD886))","v":0},{"$f":"IF($B883>=$B884, X883, NPV($B884,Y886:$BD886))","v":0},{"$f":"IF($B883>=$B884, Y883, NPV($B884,Z886:$BD886))","v":0},{"$f":"IF($B883>=$B884, Z883, NPV($B884,AA886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AA883, NPV($B884,AB886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AB883, NPV($B884,AC886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AC883, NPV($B884,AD886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AD883, NPV($B884,AE886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AE883, NPV($B884,AF886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AF883, NPV($B884,AG886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AG883, NPV($B884,AH886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AH883, NPV($B884,AI886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AI883, NPV($B884,AJ886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AJ883, NPV($B884,AK886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AK883, NPV($B884,AL886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AL883, NPV($B884,AM886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AM883, NPV($B884,AN886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AN883, NPV($B884,AO886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AO883, NPV($B884,AP886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AP883, NPV($B884,AQ886:$BD886))","v":0},{"$f":"IF($B883>=$B884, AQ883, NPV($B884,AR886:$BD886))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D887=0,0,(1-D887/D883)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D880-$B881>0,D880-$B881,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D889=0,0,CHOOSE(D889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(E889=0,0,CHOOSE(E889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(F889=0,0,CHOOSE(F889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(G889=0,0,CHOOSE(G889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(H889=0,0,CHOOSE(H889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(I889=0,0,CHOOSE(I889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(J889=0,0,CHOOSE(J889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(K889=0,0,CHOOSE(K889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(L889=0,0,CHOOSE(L889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(M889=0,0,CHOOSE(M889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(N889=0,0,CHOOSE(N889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(O889=0,0,CHOOSE(O889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(P889=0,0,CHOOSE(P889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(Q889=0,0,CHOOSE(Q889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(R889=0,0,CHOOSE(R889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(S889=0,0,CHOOSE(S889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(T889=0,0,CHOOSE(T889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(U889=0,0,CHOOSE(U889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(V889=0,0,CHOOSE(V889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(W889=0,0,CHOOSE(W889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(X889=0,0,CHOOSE(X889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(Y889=0,0,CHOOSE(Y889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(Z889=0,0,CHOOSE(Z889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(AA889=0,0,CHOOSE(AA889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(AB889=0,0,CHOOSE(AB889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(AC889=0,0,CHOOSE(AC889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(AD889=0,0,CHOOSE(AD889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0},{"$f":"IF(AE889=0,0,CHOOSE(AE889,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896,AF896))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D880-$B882>0,D880-$B882,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D891=0,0,CHOOSE(D891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(E891=0,0,CHOOSE(E891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(F891=0,0,CHOOSE(F891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(G891=0,0,CHOOSE(G891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(H891=0,0,CHOOSE(H891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(I891=0,0,CHOOSE(I891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(J891=0,0,CHOOSE(J891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(K891=0,0,CHOOSE(K891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(L891=0,0,CHOOSE(L891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(M891=0,0,CHOOSE(M891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(N891=0,0,CHOOSE(N891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(O891=0,0,CHOOSE(O891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(P891=0,0,CHOOSE(P891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(Q891=0,0,CHOOSE(Q891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(R891=0,0,CHOOSE(R891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(S891=0,0,CHOOSE(S891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(T891=0,0,CHOOSE(T891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(U891=0,0,CHOOSE(U891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(V891=0,0,CHOOSE(V891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(W891=0,0,CHOOSE(W891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(X891=0,0,CHOOSE(X891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(Y891=0,0,CHOOSE(Y891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(Z891=0,0,CHOOSE(Z891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(AA891=0,0,CHOOSE(AA891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(AB891=0,0,CHOOSE(AB891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(AC891=0,0,CHOOSE(AC891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(AD891=0,0,CHOOSE(AD891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0},{"$f":"IF(AE891=0,0,CHOOSE(AE891,D896,E896,F896,G896,H896,I896,J896,K896,L896,M896,N896,O896,P896,Q896,R896,S896,T896,U896,V896,W896,X896,Y896,Z896,AA896,AB896,AC896,AD896,AE896))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A880&\"\"","v":"Output Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$7","v":2024},{"$f":"D894+1","v":2025},{"$f":"E894+1","v":2026},{"$f":"F894+1","v":2027},{"$f":"G894+1","v":2028},{"$f":"H894+1","v":2029},{"$f":"I894+1","v":2030},{"$f":"J894+1","v":2031},{"$f":"K894+1","v":2032},{"$f":"L894+1","v":2033},{"$f":"M894+1","v":2034},{"$f":"N894+1","v":2035},{"$f":"O894+1","v":2036},{"$f":"P894+1","v":2037},{"$f":"Q894+1","v":2038},{"$f":"R894+1","v":2039},{"$f":"S894+1","v":2040},{"$f":"T894+1","v":2041},{"$f":"U894+1","v":2042},{"$f":"V894+1","v":2043},{"$f":"W894+1","v":2044},{"$f":"X894+1","v":2045},{"$f":"Y894+1","v":2046},{"$f":"Z894+1","v":2047},{"$f":"AA894+1","v":2048},{"$f":"AB894+1","v":2049},{"$f":"AC894+1","v":2050},{"$f":"AD894+1","v":2051}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F118","v":0},{"$f":"Ext_Debt_Data!G118","v":0},{"$f":"Ext_Debt_Data!H118","v":0},{"$f":"Ext_Debt_Data!I118","v":0},{"$f":"Ext_Debt_Data!J118","v":0},{"$f":"Ext_Debt_Data!K118","v":0},{"$f":"Ext_Debt_Data!L118","v":0},{"$f":"Ext_Debt_Data!M118","v":0},{"$f":"Ext_Debt_Data!N118","v":0},{"$f":"Ext_Debt_Data!O118","v":0},{"$f":"Ext_Debt_Data!P118","v":0},{"$f":"Ext_Debt_Data!Q118","v":0},{"$f":"Ext_Debt_Data!R118","v":0},{"$f":"Ext_Debt_Data!S118","v":0},{"$f":"Ext_Debt_Data!T118","v":0},{"$f":"Ext_Debt_Data!U118","v":0},{"$f":"Ext_Debt_Data!V118","v":0},{"$f":"Ext_Debt_Data!W118","v":0},{"$f":"Ext_Debt_Data!X118","v":0},{"$f":"Ext_Debt_Data!Y118","v":0},{"$f":"Ext_Debt_Data!Z118","v":0},{"$f":"Ext_Debt_Data!AA118","v":0},{"$f":"Ext_Debt_Data!AB118","v":0},{"$f":"Ext_Debt_Data!AC118","v":0},{"$f":"Ext_Debt_Data!AD118","v":0},{"$f":"Ext_Debt_Data!AE118","v":0},{"$f":"Ext_Debt_Data!AF118","v":0},{"$f":"Ext_Debt_Data!AG118","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D895","v":0},{"$f":"SUM(D895:E895)","v":0},{"$f":"SUM(D895:F895)","v":0},{"$f":"SUM(D895:G895)","v":0},{"$f":"SUM(D895:H895)","v":0},{"$f":"SUM(D895:I895)","v":0},{"$f":"SUM(D895:J895)","v":0},{"$f":"SUM(D895:K895)","v":0},{"$f":"SUM(D895:L895)","v":0},{"$f":"SUM(D895:M895)","v":0},{"$f":"SUM(D895:N895)","v":0},{"$f":"SUM(D895:O895)","v":0},{"$f":"SUM(D895:P895)","v":0},{"$f":"SUM(D895:Q895)","v":0},{"$f":"SUM(D895:R895)","v":0},{"$f":"SUM(D895:S895)","v":0},{"$f":"SUM(D895:T895)","v":0},{"$f":"SUM(D895:U895)","v":0},{"$f":"SUM(D895:V895)","v":0},{"$f":"SUM(D895:W895)","v":0},{"$f":"SUM(D895:X895)","v":0},{"$f":"SUM(D895:Y895)","v":0},{"$f":"SUM(D895:Z895)","v":0},{"$f":"SUM(D895:AA895)","v":0},{"$f":"SUM(D895:AB895)","v":0},{"$f":"SUM(D895:AC895)","v":0},{"$f":"SUM(D895:AD895)","v":0},{"$f":"SUM(D895:AE895)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D895-D901","v":0},{"$f":"D897+E895-E901","v":0},{"$f":"E897+F895-F901","v":0},{"$f":"F897+G895-G901","v":0},{"$f":"G897+H895-H901","v":0},{"$f":"H897+I895-I901","v":0},{"$f":"I897+J895-J901","v":0},{"$f":"J897+K895-K901","v":0},{"$f":"K897+L895-L901","v":0},{"$f":"L897+M895-M901","v":0},{"$f":"M897+N895-N901","v":0},{"$f":"N897+O895-O901","v":0},{"$f":"O897+P895-P901","v":0},{"$f":"P897+Q895-Q901","v":0},{"$f":"Q897+R895-R901","v":0},{"$f":"R897+S895-S901","v":0},{"$f":"S897+T895-T901","v":0},{"$f":"T897+U895-U901","v":0},{"$f":"U897+V895-V901","v":0},{"$f":"V897+W895-W901","v":0},{"$f":"W897+X895-X901","v":0},{"$f":"X897+Y895-Y901","v":0},{"$f":"Y897+Z895-Z901","v":0},{"$f":"Z897+AA895-AA901","v":0},{"$f":"AA897+AB895-AB901","v":0},{"$f":"AB897+AC895-AC901","v":0},{"$f":"AC897+AD895-AD901","v":0},{"$f":"AD897+AE895-AE901","v":0}]
[null,null,{"$f":"+TEXT(C887,\"#\")&\"   \"&TEXT(A880,\"#\")","v":"PV of debt   Bonds (beyond 7 years)-FX"},{"$f":"IF($B883>=$B884,D895,D895*D887/100)","v":0},{"$f":"IF($B883>=$B884,D898-E901+E895,D898*(1+$B884)-E899+E895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,E898-F901+F895,E898*(1+$B884)-F899+F895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,F898-G901+G895,F898*(1+$B884)-G899+G895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,G898-H901+H895,G898*(1+$B884)-H899+H895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,H898-I901+I895,H898*(1+$B884)-I899+I895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,I898-J901+J895,I898*(1+$B884)-J899+J895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,J898-K901+K895,J898*(1+$B884)-K899+K895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,K898-L901+L895,K898*(1+$B884)-L899+L895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,L898-M901+M895,L898*(1+$B884)-M899+M895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,M898-N901+N895,M898*(1+$B884)-N899+N895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,N898-O901+O895,N898*(1+$B884)-O899+O895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,O898-P901+P895,O898*(1+$B884)-P899+P895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,P898-Q901+Q895,P898*(1+$B884)-Q899+Q895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,Q898-R901+R895,Q898*(1+$B884)-R899+R895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,R898-S901+S895,R898*(1+$B884)-S899+S895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,S898-T901+T895,S898*(1+$B884)-T899+T895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,T898-U901+U895,T898*(1+$B884)-U899+U895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,U898-V901+V895,U898*(1+$B884)-V899+V895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,V898-W901+W895,V898*(1+$B884)-W899+W895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,W898-X901+X895,W898*(1+$B884)-X899+X895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,X898-Y901+Y895,X898*(1+$B884)-Y899+Y895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,Y898-Z901+Z895,Y898*(1+$B884)-Z899+Z895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,Z898-AA901+AA895,Z898*(1+$B884)-AA899+AA895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,AA898-AB901+AB895,AA898*(1+$B884)-AB899+AB895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,AB898-AC901+AC895,AB898*(1+$B884)-AC899+AC895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,AC898-AD901+AD895,AC898*(1+$B884)-AD899+AD895*$D887/100)","v":0},{"$f":"IF($B883>=$B884,AD898-AE901+AE895,AD898*(1+$B884)-AE899+AE895*$D887/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D900+D901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B883*D897","v":0},{"$f":"$B883*E897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D890-D892)/(B882-B881)","v":0},{"$f":"(E890-E892)/(B882-B881)","v":0},{"$f":"(F890-F892)/(B882-B881)","v":0},{"$f":"(G890-G892)/(B882-B881)","v":0},{"$f":"(H890-H892)/(B882-B881)","v":0},{"$f":"(I890-I892)/(B882-B881)","v":0},{"$f":"(J890-J892)/(B882-B881)","v":0},{"$f":"(K890-K892)/(B882-B881)","v":0},{"$f":"(L890-L892)/(B882-B881)","v":0},{"$f":"(M890-M892)/(B882-B881)","v":0},{"$f":"(N890-N892)/(B882-B881)","v":0},{"$f":"(O890-O892)/(B882-B881)","v":0},{"$f":"(P890-P892)/(B882-B881)","v":0},{"$f":"(Q890-Q892)/(B882-B881)","v":0},{"$f":"(R890-R892)/(B882-B881)","v":0},{"$f":"(S890-S892)/(B882-B881)","v":0},{"$f":"(T890-T892)/(B882-B881)","v":0},{"$f":"(U890-U892)/(B882-B881)","v":0},{"$f":"(V890-V892)/(B882-B881)","v":0},{"$f":"(W890-W892)/(B882-B881)","v":0},{"$f":"(X890-X892)/(B882-B881)","v":0},{"$f":"(Y890-Y892)/(B882-B881)","v":0},{"$f":"(Z890-Z892)/(B882-B881)","v":0},{"$f":"(AA890-AA892)/(B882-B881)","v":0},{"$f":"(AB890-AB892)/(B882-B881)","v":0},{"$f":"(AC890-AC892)/(B882-B881)","v":0},{"$f":"(AD890-AD892)/(B882-B881)","v":0},{"$f":"(AE890-AE892)/(B882-B881)","v":0}]

{"sheet":"Chart Data","index":37,"n_rows":383,"n_cols":78,"rows_kept":383,"cut":false,"hidden":false,"merged":[[4,2,4,11],[15,25,15,27]]}
[]
[null,"Output 2-1 Stress_Charts_Ex'!A1"]
[null,"Output 2-2 Stress_Charts_Pub'!A1"]
[null,"Output 7 - Risk rating summary'!A1"]
[null,null,"Summary of debt burden indicators and data used for charts"]
[null,null,"Country",{"$f":"Country","v":"Ghana"}]
[]
[]
[null,null,"External DSA","10 years (+ 1st yr proj) 1/",null,"Fiscal",null,null,"10 years (+ 1st yr proj) 1/",null,"Overall rating"]
[null,null,"Signal for external risk rating",{"$f":"VLOOKUP(D11, NumRiskTable, 2, FALSE)","v":"High"},null,"Signal for fiscal risk rating",null,null,{"$f":"VLOOKUP(I11, $Z$19:$AA$23, 2, FALSE)","v":"High"},null,null,{"$f":"VLOOKUP(L11, $Z$19:$AA$23, 2, FALSE)","v":"High"}]
[null,null,"Signal for external risk rating (numeric)",{"$f":"IF(D12=1,3,IF(AND(D12=0,D13=1),2,1))","v":3},null,"Signal for fiscal risk rating (numeric)",null,null,{"$f":"IF(I12=1,3,IF(AND(I12=0,I13=1),2,1))","v":3},null,null,{"$f":"IF(AND(D11=1,I11=1),1,IF(OR(D11=3,I11=3),3,2))","v":3}]
[null,null,"Baseline breach (0=no, 1=breach -- excl. 1-year breaches)",{"$f":"IF(OR(D74>$AC$16,D116>$AC$16,D158>$AC$16,D200>$AC$16), 1, 0)","v":1},null,"Baseline breach (1=breach, 0=no breach)",null,null,{"$f":"IF(D275>$AC$16, 1, 0)","v":1}]
[null,null,"Shock breach (0=no, 1=breach -- excl. 1-year breaches)",{"$f":"IF(OR(D75>$AC$16,D117>$AC$16,D159>$AC$16,D201>$AC$16), 1, 0)","v":1},null,"Shock breach (1=breach, 0=no breach)",null,null,{"$f":"IF(D276>$AC$16, 1, 0)","v":1}]
[null,null,"PV of debt-to GDP ratio MX shock",{"$f":"C69","v":"Exports"},null,"PV of debt-to GDP ratio MX shock",null,null,{"$f":"C270","v":"Primary Balance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DGDP_M_MKT_SHOCK",null,null,null,null,null,"PB Mkt",3.1]
[null,null,"PV of debt-to-exports ratio MX shock",{"$f":"C111","v":"Exports"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookups and parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBX_M_MKT_SHOCK",null,null,null,null,null,"PB NonMkt",3.2]
[null,null,"Debt service-to-exports ratio MX shock",{"$f":"C153","v":"Exports"},null,"Applicable tailored stress test",null,null,"Input 6 - Tailored Tests'!A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of years of breaches to exclude",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",1]
[null,null,"Debt service to revenue MX shock - Market",{"$f":"C195","v":"Exports"},null,"Natural disaster",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\", 1, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numeric risk rating table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSBX_M_MKT_SHOCK",null,null,null,null,null,"Exports",2]
[null,null,"1/ excluding 1-year breaches",null,null,"Commodity price",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\", 1, 0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numeric risk","Label risk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSDGGR_M_MKT_SHOCK",null,null,null,null,null,"Non-debt flows",4]
[null,null,null,null,null,"Market financing",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\", 1, 0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Moderate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combination",5]
[null,null,null,null,null,"Marker to apply for applicable tailored stress tests in col. A",null,null,1]
[]
[null,null,"Moderate risk category",{"$f":"IF(MAX(Y211:Y232)<E27,\"Substantial space\",IF(MAX(Y211:Y232)=E26,\"Some space\",\"Limited space\"))","v":"Limited space"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One-time depreciation",6]
[]
[null,null,"Limited","greater than"]
[null,null,"Some","equal to",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXT_RISK_MKT"]
[null,null,"Substantial","less than",1]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1986,IF(START!L10=\"French\",translation!D1986,IF(START!L10=\"Portuguese\",translation!E1986,translation!F1986)))","v":"External"}]
["If col. A=1, the row is applicable to the calculation",null,null,{"$f":"'Macro-Debt_Data'!U5","v":2024},{"$f":"'Macro-Debt_Data'!V5","v":2025},{"$f":"'Macro-Debt_Data'!W5","v":2026},{"$f":"'Macro-Debt_Data'!X5","v":2027},{"$f":"'Macro-Debt_Data'!Y5","v":2028},{"$f":"'Macro-Debt_Data'!Z5","v":2029},{"$f":"'Macro-Debt_Data'!AA5","v":2030},{"$f":"'Macro-Debt_Data'!AB5","v":2031},{"$f":"'Macro-Debt_Data'!AC5","v":2032},{"$f":"'Macro-Debt_Data'!AD5","v":2033},{"$f":"'Macro-Debt_Data'!AE5","v":2034},{"$f":"'Macro-Debt_Data'!AF5","v":2035},{"$f":"'Macro-Debt_Data'!AG5","v":2036},{"$f":"'Macro-Debt_Data'!AH5","v":2037},{"$f":"'Macro-Debt_Data'!AI5","v":2038},{"$f":"'Macro-Debt_Data'!AJ5","v":2039},{"$f":"'Macro-Debt_Data'!AK5","v":2040},{"$f":"'Macro-Debt_Data'!AL5","v":2041},{"$f":"'Macro-Debt_Data'!AM5","v":2042},{"$f":"'Macro-Debt_Data'!AN5","v":2043},{"$f":"'Macro-Debt_Data'!AO5","v":2044}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A9","v":"PV of debt-to GDP ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Number of breaches exc. 1st year - \"&D35","v":"Number of breaches exc. 1st year - 2024"},{"$f":"\"1st year breach - \"&D35","v":"1st year breach - 2024"},{"$f":"\"One-off breach, exc. 1st year - \"&D35","v":"One-off breach, exc. 1st year - 2024"},"One-off breach, inc. 1st year","Non-one-off breach, incl. 1st year","Max, exc. 1st year","Max of one-off (exc. 1st yr)","Max of non-one-off","Max excl. 1st yr and largest in one-off","Maximum value of one-off breaches: rank of one-off","Most extreme shock: rank of non-one off","If one-off breach and MX are the same stress test",null,"Rank of max. values (1= largest/max)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored stress test only"]
[null,{"$f":"++OFFSET(translation!C1113, 0,LANG)","v":"Baseline"},{"$f":"'Output 3-1 Stress-external'!A11","v":"Baseline"},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"'Baseline - external'!O35","v":43.151384667261354},{"$f":"'Baseline - external'!P35","v":41.226496964495894},{"$f":"'Baseline - external'!Q35","v":40.194059559244764},{"$f":"'Baseline - external'!R35","v":38.604308292448287},{"$f":"'Baseline - external'!S35","v":37.695157849757152},{"$f":"'Baseline - external'!T35","v":35.423451546230709},{"$f":"'Baseline - external'!U35","v":32.989726806144404},{"$f":"'Baseline - external'!V35","v":31.95584417770263},{"$f":"'Baseline - external'!W35","v":31.415119480762378},{"$f":"'Baseline - external'!X35","v":31.207778495869825},{"$f":"'Baseline - external'!Y35","v":31.194028817938246},{"$f":"'Baseline - external'!Z35","v":30.987071024671192},{"$f":"'Baseline - external'!AA35","v":30.663044336525953},{"$f":"'Baseline - external'!AB35","v":30.406934845402617},{"$f":"'Baseline - external'!AC35","v":30.276260609215427},{"$f":"'Baseline - external'!AD35","v":29.731370245110572},{"$f":"'Baseline - external'!AE35","v":29.278735179333044},{"$f":"'Baseline - external'!AF35","v":28.571069907990392},{"$f":"'Baseline - external'!AG35","v":28.069112756342683},{"$f":"'Baseline - external'!AH35","v":27.576148902935632}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1996,IF(START!L10=\"French\",translation!D1996,IF(START!L10=\"Portuguese\",translation!E1996,translation!F1996)))","v":"Historical scenario"},{"$f":"'Output 3-1 Stress-external'!A14","v":"A1. Key variables at their historical averages in 2024-2034 2/"},{"$f":"A1_historical_ext!D35","v":44.884623746813403},{"$f":"A1_historical_ext!E35","v":46.608349297580972},{"$f":"A1_historical_ext!F35","v":47.200798057692936},{"$f":"A1_historical_ext!G35","v":48.150803040270453},{"$f":"A1_historical_ext!H35","v":48.384902488053683},{"$f":"A1_historical_ext!I35","v":49.158698524736458},{"$f":"A1_historical_ext!J35","v":48.802167484235724},{"$f":"A1_historical_ext!K35","v":46.406595822012122},{"$f":"A1_historical_ext!L35","v":44.407718007981416},{"$f":"A1_historical_ext!M35","v":42.184345627869895},{"$f":"A1_historical_ext!N35","v":39.568501848158363},{"$f":"A1_historical_ext!O35","v":37.560936798105637},{"$f":"A1_historical_ext!P35","v":35.658613793698599},{"$f":"A1_historical_ext!Q35","v":33.961516487248744},{"$f":"A1_historical_ext!R35","v":32.477216595531047},{"$f":"A1_historical_ext!S35","v":31.285111783202936},{"$f":"A1_historical_ext!T35","v":29.714374546218579},{"$f":"A1_historical_ext!U35","v":28.294103180621129},{"$f":"A1_historical_ext!V35","v":26.755513155333094},{"$f":"A1_historical_ext!W35","v":25.359044220004328},{"$f":"A1_historical_ext!X35","v":23.938580833304961}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1980,IF(START!L10=\"French\",translation!D1980,IF(START!L10=\"Portuguese\",translation!E1980,translation!F1980)))","v":"Growth"},{"$f":"'Output 3-1 Stress-external'!A18","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D35","v":44.884623746813403},{"$f":"B1_GDP_ext!E35","v":46.954641080177645},{"$f":"B1_GDP_ext!F35","v":46.646833276406163},{"$f":"B1_GDP_ext!G35","v":45.478654094154756},{"$f":"B1_GDP_ext!H35","v":43.679887093478612},{"$f":"B1_GDP_ext!I35","v":42.65120427427361},{"$f":"B1_GDP_ext!J35","v":40.080820831682828},{"$f":"B1_GDP_ext!K35","v":37.327117253878519},{"$f":"B1_GDP_ext!L35","v":36.157302834821067},{"$f":"B1_GDP_ext!M35","v":35.54548527466482},{"$f":"B1_GDP_ext!N35","v":35.310883718244014},{"$f":"B1_GDP_ext!O35","v":35.295326273850151},{"$f":"B1_GDP_ext!P35","v":35.061158289941751},{"$f":"B1_GDP_ext!Q35","v":34.694529543579108},{"$f":"B1_GDP_ext!R35","v":34.404747543832102},{"$f":"B1_GDP_ext!S35","v":34.256892650553269},{"$f":"B1_GDP_ext!T35","v":33.64036173379337},{"$f":"B1_GDP_ext!U35","v":33.128215565600549},{"$f":"B1_GDP_ext!V35","v":32.32750858445074},{"$f":"B1_GDP_ext!W35","v":31.759555610299795},{"$f":"B1_GDP_ext!X35","v":31.201778346299481},null,{"$f":"COUNTIF($E40:$N40, \">\"&$E$66)","v":6},{"$f":"IF(ISNUMBER(D40),IF(D40>$D$66, 1, 0),0)","v":1},{"$f":"IF(Z40=1, 1, 0)","v":0},{"$f":"IF(AB40=1,IF(AA40=1,0,1),0)","v":0},{"$f":"IF(AC40=0, 1, 0)","v":1},{"$f":"MAX(E40:N40)","v":46.954641080177645},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC40=1,AE40, 0), 0)","v":0},{"$f":"IF(SUM($AD$40:$AD$50)>0, IF(AD40=1, AE40, 0))","v":46.954641080177645},{"$f":"IF(ISNUMBER(E40), IF(AF40>0,LARGE(E40:N40, 2), AE40), 0)","v":46.954641080177645},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF40, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG40, $AG$40:$AG$50, 0), RANK(AH40, $AH$40:$AH$50, 0))","v":9},{"$f":"IF(AND(AI40=1, AJ40=1), 1, 0)","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1990,IF(START!L10=\"French\",translation!D1990,IF(START!L10=\"Portuguese\",translation!E1990,translation!F1990)))","v":"Primary Balance"},{"$f":"'Output 3-1 Stress-external'!A19","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0, IF($I$21=$A53, D53, D54))","v":44.884623746813403},46.6750246790929,51.314400341205534,51.715072255369122,51.103206060143648,51.183405029479466,49.14420786399846,46.513044672364927,45.297659481563265,44.536376215635705,44.105134888532234,44.08417150309716,44.057012378573212,43.875313420848343,43.705316245254814,43.608158719030001,43.061100836301357,42.600856518512593,41.896067724182352,41.447594612910187,41.000160477008997,null,{"$f":"COUNTIF($E41:$N41, \">\"&$E$66)","v":10},{"$f":"IF(ISNUMBER(D41),IF(D41>$D$66, 1, 0),0)","v":1},{"$f":"IF(Z41=1, 1, 0)","v":0},0,{"$f":"IF(AC41=0, 1, 0)","v":1},51.715072255369122,{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC41=1,AE41, 0), 0)","v":0},{"$f":"IF(SUM($AD$40:$AD$50)>0, IF(AD41=1, AE41, 0))","v":51.715072255369122},{"$f":"IF(ISNUMBER(E41), IF(AF41>0,LARGE(E41:N41, 2), AE41), 0)","v":51.715072255369122},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF41, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG41, $AG$40:$AG$50, 0), RANK(AH41, $AH$40:$AH$50, 0))","v":3},{"$f":"IF(AND(AI41=1, AJ41=1), 1, 0)","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1981,IF(START!L10=\"French\",translation!D1981,IF(START!L10=\"Portuguese\",translation!E1981,translation!F1981)))","v":"Exports"},{"$f":"'Output 3-1 Stress-external'!A20","v":"B3. Exports"},{"$f":"B3_Exports_ext!D35","v":44.884623746813403},{"$f":"B3_Exports_ext!E35","v":48.097118956263081},{"$f":"B3_Exports_ext!F35","v":55.774752381217198},{"$f":"B3_Exports_ext!G35","v":54.674559547029268},{"$f":"B3_Exports_ext!H35","v":52.984976292448508},{"$f":"B3_Exports_ext!I35","v":51.933976278459646},{"$f":"B3_Exports_ext!J35","v":48.82757169859277},{"$f":"B3_Exports_ext!K35","v":44.359953250048932},{"$f":"B3_Exports_ext!L35","v":41.363182703291137},{"$f":"B3_Exports_ext!M35","v":38.872077161728555},{"$f":"B3_Exports_ext!N35","v":36.71755976753667},{"$f":"B3_Exports_ext!O35","v":35.221747245176815},{"$f":"B3_Exports_ext!P35","v":34.418540832742991},{"$f":"B3_Exports_ext!Q35","v":33.512326230075885},{"$f":"B3_Exports_ext!R35","v":32.713459810595744},{"$f":"B3_Exports_ext!S35","v":32.102412725269723},{"$f":"B3_Exports_ext!T35","v":31.141857251532052},{"$f":"B3_Exports_ext!U35","v":30.35764196894808},{"$f":"B3_Exports_ext!V35","v":29.382179709226762},{"$f":"B3_Exports_ext!W35","v":28.675972214976003},{"$f":"B3_Exports_ext!X35","v":28.024327210436489},null,8,1,0,0,1,55.774752381217198,0,55.774752381217198,55.774752381217198,0,1,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1983,IF(START!L10=\"French\",translation!D1983,IF(START!L10=\"Portuguese\",translation!E1983,translation!F1983)))","v":"Non-debt flows"},{"$f":"'Output 3-1 Stress-external'!A21","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D35","v":44.884623746813403},{"$f":"'B4_other flows_ext'!E35","v":46.752147313980934},{"$f":"'B4_other flows_ext'!F35","v":48.383770301427276},{"$f":"'B4_other flows_ext'!G35","v":47.328192227055908},{"$f":"'B4_other flows_ext'!H35","v":45.705176373678356},{"$f":"'B4_other flows_ext'!I35","v":44.732391618420145},{"$f":"'B4_other flows_ext'!J35","v":41.891191767671415},{"$f":"'B4_other flows_ext'!K35","v":38.415544386205639},{"$f":"'B4_other flows_ext'!L35","v":36.359861823475171},{"$f":"'B4_other flows_ext'!M35","v":34.79796832111878},{"$f":"'B4_other flows_ext'!N35","v":33.567051731888618},{"$f":"'B4_other flows_ext'!O35","v":32.884644653668964},{"$f":"'B4_other flows_ext'!P35","v":32.368040582140161},{"$f":"'B4_other flows_ext'!Q35","v":31.744779450083438},{"$f":"'B4_other flows_ext'!R35","v":31.210888224539403},{"$f":"'B4_other flows_ext'!S35","v":30.835150772389632},{"$f":"'B4_other flows_ext'!T35","v":30.085610278167746},{"$f":"'B4_other flows_ext'!U35","v":29.470347926177741},{"$f":"'B4_other flows_ext'!V35","v":28.635637751521514},{"$f":"'B4_other flows_ext'!W35","v":28.036494197278099},{"$f":"'B4_other flows_ext'!X35","v":27.46919986806256},null,6,1,0,0,1,48.383770301427276,0,48.383770301427276,48.383770301427276,0,5,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1985,IF(START!L10=\"French\",translation!D1985,IF(START!L10=\"Portuguese\",translation!E1985,translation!F1985)))","v":"One-time depreciation"},{"$f":"'Output 3-1 Stress-external'!A22","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D35","v":44.884623746813403},{"$f":"B5_depreciation_ext!E35","v":51.796578236882809},{"$f":"B5_depreciation_ext!F35","v":46.353758220863547},{"$f":"B5_depreciation_ext!G35","v":45.064095496256783},{"$f":"B5_depreciation_ext!H35","v":43.076313830636963},{"$f":"B5_depreciation_ext!I35","v":41.976352618608026},{"$f":"B5_depreciation_ext!J35","v":39.557127781728632},{"$f":"B5_depreciation_ext!K35","v":37.33184344208086},{"$f":"B5_depreciation_ext!L35","v":36.864433235305583},{"$f":"B5_depreciation_ext!M35","v":37.021651101135454},{"$f":"B5_depreciation_ext!N35","v":37.603463016256995},{"$f":"B5_depreciation_ext!O35","v":38.144551761412686},{"$f":"B5_depreciation_ext!P35","v":38.13784394518408},{"$f":"B5_depreciation_ext!Q35","v":37.974238155033767},{"$f":"B5_depreciation_ext!R35","v":37.879114546092566},{"$f":"B5_depreciation_ext!S35","v":37.916081015689393},{"$f":"B5_depreciation_ext!T35","v":37.394698941842414},{"$f":"B5_depreciation_ext!U35","v":36.955516377236023},{"$f":"B5_depreciation_ext!V35","v":36.163617089345095},{"$f":"B5_depreciation_ext!W35","v":35.60777483515065},{"$f":"B5_depreciation_ext!X35","v":35.044409278344403},null,5,1,0,0,1,51.796578236882809,0,51.796578236882809,51.796578236882809,0,2,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1991,IF(START!L10=\"French\",translation!D1991,IF(START!L10=\"Portuguese\",translation!E1991,translation!F1991)))","v":"Combination"},{"$f":"'Output 3-1 Stress-external'!A23","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A55, D55, D56)","v":44.884623746813403},50.962841744885608,50.994707049051527,49.890811048918167,48.166808357525895,47.157446703090109,44.025263998603869,40.523406387267357,38.55621516197791,37.11811268772265,36.032810669841119,35.594702679522406,35.093157915160731,34.47261346888903,33.94496870683659,33.58428865945757,32.808760163269248,32.169789697022381,31.282933784004559,30.646827313054022,30.040544020943866,null,7,1,0,0,1,50.994707049051527,0,50.994707049051527,50.994707049051527,0,4,0]
[]
[null,"Combined contingent liabilities",{"$f":"'Output 3-1 Stress-external'!A26","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E101","v":44.884623746813403},{"$f":"'C1_Combined CL'!F101","v":47.224023748115762},{"$f":"'C1_Combined CL'!G101","v":46.587977679102956},{"$f":"'C1_Combined CL'!H101","v":46.019439726738071},{"$f":"'C1_Combined CL'!I101","v":45.229633872499555},{"$f":"'C1_Combined CL'!J101","v":44.762729997744941},{"$f":"'C1_Combined CL'!K101","v":42.371181571313556},{"$f":"'C1_Combined CL'!L101","v":39.831392528119146},{"$f":"'C1_Combined CL'!M101","v":38.685812708676274},{"$f":"'C1_Combined CL'!N101","v":37.997669864260132},{"$f":"'C1_Combined CL'!O101","v":37.666984444625079},{"$f":"'C1_Combined CL'!P101","v":37.758745412872081},{"$f":"'C1_Combined CL'!Q101","v":37.647582555711764},{"$f":"'C1_Combined CL'!R101","v":37.388671684735705},{"$f":"'C1_Combined CL'!S101","v":37.170316839517213},{"$f":"'C1_Combined CL'!T101","v":37.038804349781721},{"$f":"'C1_Combined CL'!U101","v":36.48818341866577},{"$f":"'C1_Combined CL'!V101","v":36.032117676617723},{"$f":"'C1_Combined CL'!W101","v":35.326414503478802},{"$f":"'C1_Combined CL'!X101","v":34.8554530734922},{"$f":"'C1_Combined CL'!Y101","v":34.390439278785848},null,6,1,0,{"$f":"IF(AB47=1,IF(AA47=1,0,1),0)","v":0},1,{"$f":"MAX(E47:N47)","v":47.224023748115762},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC47=1,AE47, 0), 0)","v":0},47.224023748115762,{"$f":"IF(ISNUMBER(E47), IF(AF47>0,LARGE(E47:N47, 2), AE47), 0)","v":47.224023748115762},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF47, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG47, $AG$40:$AG$50, 0), RANK(AH47, $AH$40:$AH$50, 0))","v":8},0,null,{"$f":"RANK(AF47,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[{"$f":"INDEX($F$17:$I$19, MATCH($B48, $F$17:$F$19, 0), 4)","v":0},{"$f":"$F$17","v":"Natural disaster"},{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A48,D58,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,0,0,0,0,1,{"$f":"MAX(E48:N48)","v":0},0,0,{"$f":"IF(ISNUMBER(E48), IF(AF48>0,LARGE(E48:N48, 2), AE48), 0)","v":0},0,10,0,null,{"$f":"RANK(AF48,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[{"$f":"INDEX($F$17:$I$19, MATCH($B49, $F$17:$F$19, 0), 4)","v":1},{"$f":"$F$18","v":"Commodity price"},{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A49,D59,\" \"),\" \")","v":44.884623746813403},46.14453404905948,47.292002986283251,46.583335783914066,45.112916968423363,44.150675845353732,41.247908367194107,37.682680334442125,35.608439264722023,34.070001040949556,32.911021847500258,32.253790010597321,31.710370709741515,31.08249130581029,30.576220948729155,30.252000972918129,29.541367299138322,28.981519417083586,28.193178179953083,27.639522020459918,27.121805641619567,null,6,1,0,0,1,{"$f":"MAX(E49:N49)","v":47.292002986283251},0,47.292002986283251,{"$f":"IF(ISNUMBER(E49), IF(AF49>0,LARGE(E49:N49, 2), AE49), 0)","v":47.292002986283251},0,7,0,null,{"$f":"RANK(AF49,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[1,{"$f":"$F$19","v":"Market financing"},{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A50,D60,\" \"),\" \")","v":44.884623746813403},48.244375795576964,46.1175622761318,45.006389080548189,43.309511765335373,42.361322077093966,39.850916392265717,37.10541053289672,35.882727710451114,35.187724604651038,34.84329391643832,34.677627511738137,34.24921182373469,33.688149957440352,33.279337908822207,33.092431144015315,32.522590969559452,32.12634698590621,31.487867179174454,31.063526824321126,30.631952082903229,null,5,1,0,0,1,{"$f":"MAX(E50:N50)","v":48.244375795576964},0,48.244375795576964,{"$f":"IF(ISNUMBER(E50), IF(AF50>0,LARGE(E50:N50, 2), AE50), 0)","v":48.244375795576964},0,6,0,null,{"$f":"RANK(AF50,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[null,{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!B20)","v":"[Short Name]"},{"$f":"'Customized Scenario-External'!B8","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D82)","v":44.884623746813403},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E82)","v":43.151384667261375},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F82)","v":41.226496964495915},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G82)","v":40.194059559244778},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H82)","v":38.604308292448302},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I82)","v":37.695157849757173},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J82)","v":35.423451546230709},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K82)","v":32.989726806144418},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L82)","v":31.955844177702648},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M82)","v":31.415119480762382},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N82)","v":31.207778495869835},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O82)","v":31.194028817938257},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P82)","v":30.987071024671192},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q82)","v":30.663044336525957},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R82)","v":30.406934845402606},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S82)","v":30.27626060921542},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T82)","v":29.731370245110579},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U82)","v":29.278735179333044},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V82)","v":28.57106990799042},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W82)","v":28.069112756342712},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X82)","v":27.57614890293565},null,null,null,null,{"$f":"SUM(AC40:AC50)","v":0},null,null,{"$f":"MAX(AF40:AF50)","v":0},{"$f":"MAX(AG40:AG50)","v":55.774752381217198},null,{"$f":"SUM(AI40:AI50)","v":0},{"$f":"SUM(AJ40:AJ50)","v":55},{"$f":"SUM(AK40:AK50)","v":0}]
[null,null,"Market/Non-Market categories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A50","v":1},"Primary Balance","B2.1 Primary balance Market",{"$f":"B2_PB_mkt_pub!E101","v":44.884623746813403},{"$f":"B2_PB_mkt_pub!F101","v":46.6750246790929},{"$f":"B2_PB_mkt_pub!G101","v":51.314400341205534},{"$f":"B2_PB_mkt_pub!H101","v":51.715072255369122},{"$f":"B2_PB_mkt_pub!I101","v":51.103206060143648},{"$f":"B2_PB_mkt_pub!J101","v":51.183405029479466},{"$f":"B2_PB_mkt_pub!K101","v":49.14420786399846},{"$f":"B2_PB_mkt_pub!L101","v":46.513044672364927},{"$f":"B2_PB_mkt_pub!M101","v":45.297659481563265},{"$f":"B2_PB_mkt_pub!N101","v":44.536376215635705},{"$f":"B2_PB_mkt_pub!O101","v":44.105134888532234},{"$f":"B2_PB_mkt_pub!P101","v":44.08417150309716},{"$f":"B2_PB_mkt_pub!Q101","v":44.057012378573212},{"$f":"B2_PB_mkt_pub!R101","v":43.875313420848343},{"$f":"B2_PB_mkt_pub!S101","v":43.705316245254814},{"$f":"B2_PB_mkt_pub!T101","v":43.608158719030001},{"$f":"B2_PB_mkt_pub!U101","v":43.061100836301357},{"$f":"B2_PB_mkt_pub!V101","v":42.600856518512593},{"$f":"B2_PB_mkt_pub!W101","v":41.896067724182352},{"$f":"B2_PB_mkt_pub!X101","v":41.447594612910187},{"$f":"B2_PB_mkt_pub!Y101","v":41.000160477008997}]
[{"$f":"IF(A53=1, 0, 1)","v":0},"Primary Balance","B2.2 Primary balance Non-Market",{"$f":"B2_PB_non_mkt_pub!E101","v":44.884623746813403},{"$f":"B2_PB_non_mkt_pub!F101","v":46.6750246790929},{"$f":"B2_PB_non_mkt_pub!G101","v":49.446368704932631},{"$f":"B2_PB_non_mkt_pub!H101","v":50.032719596741515},{"$f":"B2_PB_non_mkt_pub!I101","v":49.565065668795597},{"$f":"B2_PB_non_mkt_pub!J101","v":49.762912675567108},{"$f":"B2_PB_non_mkt_pub!K101","v":47.805027547389621},{"$f":"B2_PB_non_mkt_pub!L101","v":45.220055423749614},{"$f":"B2_PB_non_mkt_pub!M101","v":44.021681511200178},{"$f":"B2_PB_non_mkt_pub!N101","v":43.260475511202067},{"$f":"B2_PB_non_mkt_pub!O101","v":42.818695818020061},{"$f":"B2_PB_non_mkt_pub!P101","v":42.783684901897203},{"$f":"B2_PB_non_mkt_pub!Q101","v":42.746163958169788},{"$f":"B2_PB_non_mkt_pub!R101","v":42.561329661762123},{"$f":"B2_PB_non_mkt_pub!S101","v":42.391912432753429},{"$f":"B2_PB_non_mkt_pub!T101","v":42.295890174461888},{"$f":"B2_PB_non_mkt_pub!U101","v":41.747982270908985},{"$f":"B2_PB_non_mkt_pub!V101","v":41.285573581459523},{"$f":"B2_PB_non_mkt_pub!W101","v":40.577592547067667},{"$f":"B2_PB_non_mkt_pub!X101","v":40.12191079510314},{"$f":"B2_PB_non_mkt_pub!Y101","v":39.669932937777439},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF51>AG51, 1, 0)","v":0}]
[{"$f":"A50","v":1},"Combination","B6.1 Combination of B1-B5 Market",{"$f":"B6_Combo_mkt_ext!D35","v":44.884623746813403},{"$f":"B6_Combo_mkt_ext!E35","v":50.962841744885608},{"$f":"B6_Combo_mkt_ext!F35","v":50.994707049051527},{"$f":"B6_Combo_mkt_ext!G35","v":49.890811048918167},{"$f":"B6_Combo_mkt_ext!H35","v":48.166808357525895},{"$f":"B6_Combo_mkt_ext!I35","v":47.157446703090109},{"$f":"B6_Combo_mkt_ext!J35","v":44.025263998603869},{"$f":"B6_Combo_mkt_ext!K35","v":40.523406387267357},{"$f":"B6_Combo_mkt_ext!L35","v":38.55621516197791},{"$f":"B6_Combo_mkt_ext!M35","v":37.11811268772265},{"$f":"B6_Combo_mkt_ext!N35","v":36.032810669841119},{"$f":"B6_Combo_mkt_ext!O35","v":35.594702679522406},{"$f":"B6_Combo_mkt_ext!P35","v":35.093157915160731},{"$f":"B6_Combo_mkt_ext!Q35","v":34.47261346888903},{"$f":"B6_Combo_mkt_ext!R35","v":33.94496870683659},{"$f":"B6_Combo_mkt_ext!S35","v":33.58428865945757},{"$f":"B6_Combo_mkt_ext!T35","v":32.808760163269248},{"$f":"B6_Combo_mkt_ext!U35","v":32.169789697022381},{"$f":"B6_Combo_mkt_ext!V35","v":31.282933784004559},{"$f":"B6_Combo_mkt_ext!W35","v":30.646827313054022},{"$f":"B6_Combo_mkt_ext!X35","v":30.040544020943866}]
[{"$f":"A54","v":0},"Combination","B6.2 Combination of B1-B5 Non-Market",{"$f":"'B6_Combo_non-mkt_ext'!D35","v":44.884623746813403},{"$f":"'B6_Combo_non-mkt_ext'!E35","v":50.962841744885608},{"$f":"'B6_Combo_non-mkt_ext'!F35","v":50.97046670850078},{"$f":"'B6_Combo_non-mkt_ext'!G35","v":49.823623069090083},{"$f":"'B6_Combo_non-mkt_ext'!H35","v":48.059674415120959},{"$f":"'B6_Combo_non-mkt_ext'!I35","v":47.013862234423222},{"$f":"'B6_Combo_non-mkt_ext'!J35","v":43.850314726905673},{"$f":"'B6_Combo_non-mkt_ext'!K35","v":40.325835024970679},{"$f":"'B6_Combo_non-mkt_ext'!L35","v":38.3466105016645},{"$f":"'B6_Combo_non-mkt_ext'!M35","v":36.906576601050666},{"$f":"'B6_Combo_non-mkt_ext'!N35","v":35.828599824408954},{"$f":"'B6_Combo_non-mkt_ext'!O35","v":35.406164814396526},{"$f":"'B6_Combo_non-mkt_ext'!P35","v":34.925239185616405},{"$f":"'B6_Combo_non-mkt_ext'!Q35","v":34.327210074912621},{"$f":"'B6_Combo_non-mkt_ext'!R35","v":33.823195468505048},{"$f":"'B6_Combo_non-mkt_ext'!S35","v":33.485214602690952},{"$f":"'B6_Combo_non-mkt_ext'!T35","v":32.730151023377104},{"$f":"'B6_Combo_non-mkt_ext'!U35","v":32.109259705815937},{"$f":"'B6_Combo_non-mkt_ext'!V35","v":31.237931354893746},{"$f":"'B6_Combo_non-mkt_ext'!W35","v":30.614617018409675},{"$f":"'B6_Combo_non-mkt_ext'!X35","v":30.018748230423654}]
[null,null,"Tailored stress tests"]
[null,null,{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E101","v":44.884623746813403},{"$f":"'C2_Natural disaster'!F101","v":48.208548268954743},{"$f":"'C2_Natural disaster'!G101","v":47.779509362387252},{"$f":"'C2_Natural disaster'!H101","v":47.390611431557708},{"$f":"'C2_Natural disaster'!I101","v":46.81516517444804},{"$f":"'C2_Natural disaster'!J101","v":46.558293012137256},{"$f":"'C2_Natural disaster'!K101","v":44.316544382014186},{"$f":"'C2_Natural disaster'!L101","v":41.92485496162999},{"$f":"'C2_Natural disaster'!M101","v":40.944726210874649},{"$f":"'C2_Natural disaster'!N101","v":40.421473266554223},{"$f":"'C2_Natural disaster'!O101","v":40.258167950113027},{"$f":"'C2_Natural disaster'!P101","v":40.536769720847566},{"$f":"'C2_Natural disaster'!Q101","v":40.609888802593311},{"$f":"'C2_Natural disaster'!R101","v":40.53234691388829},{"$f":"'C2_Natural disaster'!S101","v":40.49351261727363},{"$f":"'C2_Natural disaster'!T101","v":40.54032684993512},{"$f":"'C2_Natural disaster'!U101","v":40.161746872278307},{"$f":"'C2_Natural disaster'!V101","v":39.877506791092912},{"$f":"'C2_Natural disaster'!W101","v":39.340423543537391},{"$f":"'C2_Natural disaster'!X101","v":39.052065635036556},{"$f":"'C2_Natural disaster'!Y101","v":38.764091547797896}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D35","v":44.884623746813403},{"$f":"'C3_Commodity prices_ext'!E35","v":46.14453404905948},{"$f":"'C3_Commodity prices_ext'!F35","v":47.292002986283251},{"$f":"'C3_Commodity prices_ext'!G35","v":46.583335783914066},{"$f":"'C3_Commodity prices_ext'!H35","v":45.112916968423363},{"$f":"'C3_Commodity prices_ext'!I35","v":44.150675845353732},{"$f":"'C3_Commodity prices_ext'!J35","v":41.247908367194107},{"$f":"'C3_Commodity prices_ext'!K35","v":37.682680334442125},{"$f":"'C3_Commodity prices_ext'!L35","v":35.608439264722023},{"$f":"'C3_Commodity prices_ext'!M35","v":34.070001040949556},{"$f":"'C3_Commodity prices_ext'!N35","v":32.911021847500258},{"$f":"'C3_Commodity prices_ext'!O35","v":32.253790010597321},{"$f":"'C3_Commodity prices_ext'!P35","v":31.710370709741515},{"$f":"'C3_Commodity prices_ext'!Q35","v":31.08249130581029},{"$f":"'C3_Commodity prices_ext'!R35","v":30.576220948729155},{"$f":"'C3_Commodity prices_ext'!S35","v":30.252000972918129},{"$f":"'C3_Commodity prices_ext'!T35","v":29.541367299138322},{"$f":"'C3_Commodity prices_ext'!U35","v":28.981519417083586},{"$f":"'C3_Commodity prices_ext'!V35","v":28.193178179953083},{"$f":"'C3_Commodity prices_ext'!W35","v":27.639522020459918},{"$f":"'C3_Commodity prices_ext'!X35","v":27.121805641619567}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D82","v":44.884623746813403},{"$f":"'C4_Market_financing'!E82","v":48.244375795576964},{"$f":"'C4_Market_financing'!F82","v":46.1175622761318},{"$f":"'C4_Market_financing'!G82","v":45.006389080548189},{"$f":"'C4_Market_financing'!H82","v":43.309511765335373},{"$f":"'C4_Market_financing'!I82","v":42.361322077093966},{"$f":"'C4_Market_financing'!J82","v":39.850916392265717},{"$f":"'C4_Market_financing'!K82","v":37.10541053289672},{"$f":"'C4_Market_financing'!L82","v":35.882727710451114},{"$f":"'C4_Market_financing'!M82","v":35.187724604651038},{"$f":"'C4_Market_financing'!N82","v":34.84329391643832},{"$f":"'C4_Market_financing'!O82","v":34.677627511738137},{"$f":"'C4_Market_financing'!P82","v":34.24921182373469},{"$f":"'C4_Market_financing'!Q82","v":33.688149957440352},{"$f":"'C4_Market_financing'!R82","v":33.279337908822207},{"$f":"'C4_Market_financing'!S82","v":33.092431144015315},{"$f":"'C4_Market_financing'!T82","v":32.522590969559452},{"$f":"'C4_Market_financing'!U82","v":32.12634698590621},{"$f":"'C4_Market_financing'!V82","v":31.487867179174454},{"$f":"'C4_Market_financing'!W82","v":31.063526824321126},{"$f":"'C4_Market_financing'!X82","v":30.631952082903229}]
[null,{"$f":"B38","v":"Baseline"},{"$f":"+IF(START!L10=\"English\",translation!C1995,IF(START!L10=\"French\",translation!D1995,IF(START!L10=\"Portuguese\",translation!E1995,translation!F1995)))","v":"Baseline"},{"$f":"D38","v":44.884623746813403},43.151384667261354,41.226496964495894,40.194059559244764,38.604308292448287,37.695157849757152,35.423451546230709,32.989726806144404,31.95584417770263,31.415119480762378,31.207778495869825,31.194028817938246,30.987071024671192,30.663044336525953,30.406934845402617,30.276260609215427,29.731370245110572,29.278735179333044,28.571069907990392,28.069112756342683,27.576148902935632]
[null,{"$f":"B39","v":"Historical scenario"},{"$f":"+IF(START!L10=\"English\",translation!C1996,IF(START!L10=\"French\",translation!D1996,IF(START!L10=\"Portuguese\",translation!E1996,translation!F1996)))","v":"Historical scenario"},{"$f":"D39","v":44.884623746813403},46.608349297580972,47.200798057692936,48.150803040270453,48.384902488053683,49.158698524736458,48.802167484235724,46.406595822012122,44.407718007981416,42.184345627869895,39.568501848158363,37.560936798105637,35.658613793698599,33.961516487248744,32.477216595531047,31.285111783202936,29.714374546218579,28.294103180621129,26.755513155333094,25.359044220004328,23.938580833304961]
[null,null,"MX shock Standard&Tailored",{"$f":"INDEX($D40:$AJ50, MATCH(1, $AJ40:$AJ50, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":44.884623746813403},{"$f":"INDEX($D40:$AJ50, MATCH(1, $AJ40:$AJ50, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":48.097118956263081},55.774752381217198,54.674559547029268,52.984976292448508,51.933976278459646,48.82757169859277,44.359953250048932,41.363182703291137,38.872077161728555,36.71755976753667,35.221747245176815,34.418540832742991,33.512326230075885,32.713459810595744,32.102412725269723,31.141857251532052,30.35764196894808,29.382179709226762,28.675972214976003,28.024327210436489]
[null,null,"MX value, 1 yr only shock Standard&Tailored - for chart",{"$f":"IF($AK51=1, NA(), IF(AND($AF51>0,$AF54=1),INDEX($D40:$AI50,MATCH(1,$AI40:$AI50,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK51=1, NA(), IF(AND($AF51>0,$AF54=1),INDEX($D40:$AI50,MATCH(1,$AI40:$AI50,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"MX shock Tailored",{"$f":"INDEX($D47:$AM50, MATCH($I$21, $AM$47:$AM$50, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":44.884623746813403},47.224023748115762,46.587977679102956,46.019439726738071,45.229633872499555,44.762729997744941,42.371181571313556,39.831392528119146,38.685812708676274,37.997669864260132,37.666984444625079,37.758745412872081,37.647582555711764,37.388671684735705,37.170316839517213,37.038804349781721,36.48818341866577,36.032117676617723,35.326414503478802,34.8554530734922,34.390439278785848]
[null,{"$f":"C66","v":"Threshold"},{"$f":"+IF(START!L10=\"English\",translation!C1998,IF(START!L10=\"French\",translation!D1998,IF(START!L10=\"Portuguese\",translation!E1998,translation!F1998)))","v":"Threshold"},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40}]
[null,"Baseline breach","Baseline breach",{"$f":"IF(D61>D66, 1, 0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shock breach",{"$f":"IF(D63>D66, 1, 0)","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C1997, 0,LANG)&\" 1/\"","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$40:$AJ50, MATCH(1, $AJ$40:$AJ50, 0), 1)","v":"Exports"}]
[{"$f":"++OFFSET(translation!C1997, 0,LANG)","v":"Most extreme shock"},"Lable for chart",{"$f":"A70&\": \"&C69&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI51=0, AK51=1),\"\",IF(AND($AF51>0,$AF54=1), INDEX($B40:$AI50,MATCH(1,$AI40:$AI50,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C69=C71, \"\", C71)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI51=0, AK51=1),\"\",IF(AND($AF51>0,$AF54=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C72, \"\"))","v":""}]
[null,null,"number of baseline breaches",{"$f":"SUM(D67:N67)","v":4}]
[null,null,"number of shock breaches",{"$f":"SUM(D68:N68)","v":9}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A33","v":"PV of debt-to-exports ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"'Baseline - external'!O36","v":103.46892335626711},{"$f":"'Baseline - external'!P36","v":99.556231343041077},{"$f":"'Baseline - external'!Q36","v":98.419189068046379},{"$f":"'Baseline - external'!R36","v":95.297274109956277},{"$f":"'Baseline - external'!S36","v":93.709309484751884},{"$f":"'Baseline - external'!T36","v":89.465430983385644},{"$f":"'Baseline - external'!U36","v":84.955966089426965},{"$f":"'Baseline - external'!V36","v":83.873856682561168},{"$f":"'Baseline - external'!W36","v":83.527980386076237},{"$f":"'Baseline - external'!X36","v":83.653747944448625},{"$f":"'Baseline - external'!Y36","v":83.926460924588525},{"$f":"'Baseline - external'!Z36","v":83.720912670619896},{"$f":"'Baseline - external'!AA36","v":83.282255392269818},{"$f":"'Baseline - external'!AB36","v":83.068393679152621},{"$f":"'Baseline - external'!AC36","v":83.323780117570749},{"$f":"'Baseline - external'!AD36","v":82.457467465060816},{"$f":"'Baseline - external'!AE36","v":81.631494105841114},{"$f":"'Baseline - external'!AF36","v":80.279580030615577},{"$f":"'Baseline - external'!AG36","v":79.474828970165689},{"$f":"'Baseline - external'!AH36","v":78.543947837119973}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2024-2034 2/"},{"$f":"A1_historical_ext!D36","v":109.06466686131706},{"$f":"A1_historical_ext!E36","v":111.75807586291293},{"$f":"A1_historical_ext!F36","v":113.98333394793931},{"$f":"A1_historical_ext!G36","v":117.90207409165923},{"$f":"A1_historical_ext!H36","v":119.4413141729454},{"$f":"A1_historical_ext!I36","v":122.20741221678746},{"$f":"A1_historical_ext!J36","v":123.25470151327195},{"$f":"A1_historical_ext!K36","v":119.5074213299124},{"$f":"A1_historical_ext!L36","v":116.55603760891778},{"$f":"A1_historical_ext!M36","v":112.16169960333598},{"$f":"A1_historical_ext!N36","v":106.06501454704174},{"$f":"A1_historical_ext!O36","v":101.05640771429873},{"$f":"A1_historical_ext!P36","v":96.342493583879502},{"$f":"A1_historical_ext!Q36","v":92.241059255510365},{"$f":"A1_historical_ext!R36","v":88.724175175077889},{"$f":"A1_historical_ext!S36","v":86.100255537626481},{"$f":"A1_historical_ext!T36","v":82.410331316377494},{"$f":"A1_historical_ext!U36","v":78.886260040675268},{"$f":"A1_historical_ext!V36","v":75.17819131488136},{"$f":"A1_historical_ext!W36","v":71.801546408918753},{"$f":"A1_historical_ext!X36","v":68.18322061154899}]
[null,{"$f":"+B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D36","v":109.06466686131706},{"$f":"B1_GDP_ext!E36","v":103.46892335626711},{"$f":"B1_GDP_ext!F36","v":99.55623134304102},{"$f":"B1_GDP_ext!G36","v":98.419189068046336},{"$f":"B1_GDP_ext!H36","v":95.297274109956206},{"$f":"B1_GDP_ext!I36","v":93.709309484751842},{"$f":"B1_GDP_ext!J36","v":89.465430983385588},{"$f":"B1_GDP_ext!K36","v":84.955966089426909},{"$f":"B1_GDP_ext!L36","v":83.873856682561126},{"$f":"B1_GDP_ext!M36","v":83.527980386076266},{"$f":"B1_GDP_ext!N36","v":83.653747944448625},{"$f":"B1_GDP_ext!O36","v":83.926460924588525},{"$f":"B1_GDP_ext!P36","v":83.720912670619882},{"$f":"B1_GDP_ext!Q36","v":83.282255392269832},{"$f":"B1_GDP_ext!R36","v":83.068393679152635},{"$f":"B1_GDP_ext!S36","v":83.323780117570749},{"$f":"B1_GDP_ext!T36","v":82.457467465060802},{"$f":"B1_GDP_ext!U36","v":81.631494105841071},{"$f":"B1_GDP_ext!V36","v":80.279580030615548},{"$f":"B1_GDP_ext!W36","v":79.47482897016566},{"$f":"B1_GDP_ext!X36","v":78.543947837119902},null,{"$f":"COUNTIF($E82:$N82, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D82),IF(D82>$D$108, 1, 0),0)","v":0},{"$f":"IF(Z82=1, 1, 0)","v":0},{"$f":"IF(AB82=1,IF(AA82=1,0,1),0)","v":0},{"$f":"IF(AC82=0, 1, 0)","v":1},{"$f":"MAX(E82:N82)","v":103.46892335626711},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC82=1,AE82, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD82=1, AE82, 0))","v":103.46892335626711},{"$f":"IF(ISNUMBER(E82), IF(AF82>0,LARGE(E82:N82, 2), AE82), 0)","v":103.46892335626711},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF82, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG82, $AG$82:$AG$92, 0), RANK(AH82, $AH$82:$AH$92, 0))","v":8},{"$f":"IF(AND(AI82=1, AJ82=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A95, D95, D96))","v":109.06466686131706},111.91795091657816,123.91710884381102,126.62954500693606,126.15162532943887,127.24078677446886,124.11855832714727,119.78155106047888,118.89184896148262,118.41538789258981,118.2256480546821,118.60694617682543,119.03329885352041,119.16739308817664,119.39810553715225,120.01470972047971,119.42635983294278,118.77465151737346,117.72043303463956,117.35463538445667,116.7789772659997,null,0,0,{"$f":"IF(Z83=1, 1, 0)","v":0},0,{"$f":"IF(AC83=0, 1, 0)","v":1},127.24078677446886,0,127.24078677446886,127.24078677446886,0,2,{"$f":"IF(AND(AI83=1, AJ83=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D36","v":109.06466686131706},{"$f":"B3_Exports_ext!E36","v":128.6923573762478},{"$f":"B3_Exports_ext!F36","v":166.91981785264224},{"$f":"B3_Exports_ext!G36","v":165.91339146102666},{"$f":"B3_Exports_ext!H36","v":162.09726399880728},{"$f":"B3_Exports_ext!I36","v":160.00257936388161},{"$f":"B3_Exports_ext!J36","v":152.82969516267778},{"$f":"B3_Exports_ext!K36","v":141.57431884671718},{"$f":"B3_Exports_ext!L36","v":134.54529148032174},{"$f":"B3_Exports_ext!M36","v":128.08823765648222},{"$f":"B3_Exports_ext!N36","v":121.97605870830186},{"$f":"B3_Exports_ext!O36","v":117.44014376562019},{"$f":"B3_Exports_ext!P36","v":115.24553762810423},{"$f":"B3_Exports_ext!Q36","v":112.8028361961501},{"$f":"B3_Exports_ext!R36","v":110.75615849818597},{"$f":"B3_Exports_ext!S36","v":109.49206347029103},{"$f":"B3_Exports_ext!T36","v":107.03795760426405},{"$f":"B3_Exports_ext!U36","v":104.89425573139532},{"$f":"B3_Exports_ext!V36","v":102.31535982652136},{"$f":"B3_Exports_ext!W36","v":100.6230101072006},{"$f":"B3_Exports_ext!X36","v":98.92192139014827},null,0,0,0,0,1,166.91981785264224,0,166.91981785264224,166.91981785264224,0,1,0]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D36","v":109.06466686131706},{"$f":"'B4_other flows_ext'!E36","v":112.10287652348036},{"$f":"'B4_other flows_ext'!F36","v":116.84004667012464},{"$f":"'B4_other flows_ext'!G36","v":115.88782895088541},{"$f":"'B4_other flows_ext'!H36","v":112.82623400814444},{"$f":"'B4_other flows_ext'!I36","v":111.20371340189675},{"$f":"'B4_other flows_ext'!J36","v":105.80034870433653},{"$f":"'B4_other flows_ext'!K36","v":98.928666653083781},{"$f":"'B4_other flows_ext'!L36","v":95.432992557517466},{"$f":"'B4_other flows_ext'!M36","v":92.522456175333787},{"$f":"'B4_other flows_ext'!N36","v":89.977877957231129},{"$f":"'B4_other flows_ext'!O36","v":88.475004644415804},{"$f":"'B4_other flows_ext'!P36","v":87.452018189744081},{"$f":"'B4_other flows_ext'!Q36","v":86.220298301687166},{"$f":"'B4_other flows_ext'!R36","v":85.264705676312602},{"$f":"'B4_other flows_ext'!S36","v":84.861910657113881},{"$f":"'B4_other flows_ext'!T36","v":83.439922554073675},{"$f":"'B4_other flows_ext'!U36","v":82.165726022583812},{"$f":"'B4_other flows_ext'!V36","v":80.461004085747362},{"$f":"'B4_other flows_ext'!W36","v":79.382472848138804},{"$f":"'B4_other flows_ext'!X36","v":78.239329543758231},null,0,0,0,0,1,116.84004667012464,0,116.84004667012464,116.84004667012464,0,5,0]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D36","v":109.06466686131706},{"$f":"B5_depreciation_ext!E36","v":97.976072294353841},{"$f":"B5_depreciation_ext!F36","v":88.30407104252032},{"$f":"B5_depreciation_ext!G36","v":87.046703741512729},{"$f":"B5_depreciation_ext!H36","v":83.885519069577967},{"$f":"B5_depreciation_ext!I36","v":82.320051180810708},{"$f":"B5_depreciation_ext!J36","v":78.81209902420143},{"$f":"B5_depreciation_ext!K36","v":75.840006325179417},{"$f":"B5_depreciation_ext!L36","v":76.328660431915154},{"$f":"B5_depreciation_ext!M36","v":77.652029252747511},{"$f":"B5_depreciation_ext!N36","v":79.515931658971908},{"$f":"B5_depreciation_ext!O36","v":80.958735733752633},{"$f":"B5_depreciation_ext!P36","v":81.285545525651358},{"$f":"B5_depreciation_ext!Q36","v":81.363577802447281},{"$f":"B5_depreciation_ext!R36","v":81.633186318370875},{"$f":"B5_depreciation_ext!S36","v":82.317833677440788},{"$f":"B5_depreciation_ext!T36","v":81.814234056869168},{"$f":"B5_depreciation_ext!U36","v":81.280893642914251},{"$f":"B5_depreciation_ext!V36","v":80.159354465014957},{"$f":"B5_depreciation_ext!W36","v":79.533393429072291},{"$f":"B5_depreciation_ext!X36","v":78.741125016113472},null,0,0,0,0,1,97.976072294353841,0,97.976072294353841,97.976072294353841,0,9,0]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A97, D97, D98)","v":109.06466686131706},119.92427946650008,112.74945035228477,125.49990170134311,122.15112858509201,120.43490238550288,114.22765550727365,107.20771006462739,103.96223907854738,101.38741769206014,99.226026257435947,98.382469911870388,97.404896257605984,96.186988497536234,95.267220065046175,94.9528040337064,93.478082802712507,92.142197741721162,90.300670371316173,89.143842259441072,87.900595055788401,null,0,0,0,0,1,125.49990170134311,0,125.49990170134311,125.49990170134311,0,3,0]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E102","v":109.06466686131706},{"$f":"'C1_Combined CL'!F102","v":113.23434766800121},{"$f":"'C1_Combined CL'!G102","v":112.50345833698994},{"$f":"'C1_Combined CL'!H102","v":112.68321709568818},{"$f":"'C1_Combined CL'!I102","v":111.65232606651105},{"$f":"'C1_Combined CL'!J102","v":111.27913392643056},{"$f":"'C1_Combined CL'!K102","v":107.0126104342369},{"$f":"'C1_Combined CL'!L102","v":102.57479405022787},{"$f":"'C1_Combined CL'!M102","v":101.53786871447895},{"$f":"'C1_Combined CL'!N102","v":101.02997141494549},{"$f":"'C1_Combined CL'!O102","v":100.96791807770451},{"$f":"'C1_Combined CL'!P102","v":101.58860498431591},{"$f":"'C1_Combined CL'!Q102","v":101.71629222062444},{"$f":"'C1_Combined CL'!R102","v":101.54937226231968},{"$f":"'C1_Combined CL'!S102","v":101.54520763445831},{"$f":"'C1_Combined CL'!T102","v":101.93508469535242},{"$f":"'C1_Combined CL'!U102","v":101.19692339435989},{"$f":"'C1_Combined CL'!V102","v":100.46047357318928},{"$f":"'C1_Combined CL'!W102","v":99.260886255211346},{"$f":"'C1_Combined CL'!X102","v":98.689659190152739},{"$f":"'C1_Combined CL'!Y102","v":97.952795305694224},null,{"$f":"COUNTIF($E89:$N89, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D89),IF(D89>$D$108, 1, 0),0)","v":0},{"$f":"IF(Z89=1, 1, 0)","v":0},{"$f":"IF(AB89=1,IF(AA89=1,0,1),0)","v":0},{"$f":"IF(AC89=0, 1, 0)","v":1},{"$f":"MAX(E89:N89)","v":113.23434766800121},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC89=1,AE89, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD89=1, AE89, 0))","v":113.23434766800121},{"$f":"IF(ISNUMBER(E89), IF(AF89>0,LARGE(E89:N89, 2), AE89), 0)","v":113.23434766800121},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF89, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG89, $AG$82:$AG$92, 0), RANK(AH89, $AH$82:$AH$92, 0))","v":6},{"$f":"IF(AND(AI89=1, AJ89=1), 1, 0)","v":0},null,{"$f":"RANK(AF89,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A90,D100,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E90:$N90, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D90),IF(D90>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E90:N90)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC90=1,AE90, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD90=1, AE90, 0))","v":0},{"$f":"IF(ISNUMBER(E90), IF(AF90>0,LARGE(E90:N90, 2), AE90), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF90, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG90, $AG$82:$AG$92, 0), RANK(AH90, $AH$82:$AH$92, 0))","v":10},0,null,{"$f":"RANK(AF90,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A91,D101,\" \"),\" \")","v":109.06466686131706},116.501446110743,119.23309442220864,118.1052079401278,114.32196150005336,111.69774633270779,105.10302939625913,97.905224992810503,94.292722867683139,91.393294240271089,89.004678393991981,87.550194398049129,86.437792180479349,85.173000623022929,84.274444150338695,83.998156514386324,82.659843573670699,81.522127353995572,79.922957061906018,78.955132196186582,77.937528582341869,null,{"$f":"COUNTIF($E91:$N91, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D91),IF(D91>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E91:N91)","v":119.23309442220864},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC91=1,AE91, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD91=1, AE91, 0))","v":119.23309442220864},{"$f":"IF(ISNUMBER(E91), IF(AF91>0,LARGE(E91:N91, 2), AE91), 0)","v":119.23309442220864},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF91, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG91, $AG$82:$AG$92, 0), RANK(AH91, $AH$82:$AH$92, 0))","v":4},0,null,{"$f":"RANK(AF91,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A50","v":1},{"$f":"B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A92,D102,\" \"),\" \")","v":109.06466686131706},103.46892335626714,99.610793897087831,98.568948895028768,95.626010037061349,94.192152515755083,90.022431782052408,85.467391486384912,84.2383423943389,83.68208525892797,83.53910103182956,83.449715923504158,82.766016357842716,81.839395537986036,81.31785060220686,81.459820297939558,80.676722839434689,80.115182087399333,79.135231534895112,78.66829243388672,78.037227121778002,null,{"$f":"COUNTIF($E92:$N92, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D92),IF(D92>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E92:N92)","v":103.46892335626714},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC92=1,AE92, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD92=1, AE92, 0))","v":103.46892335626714},{"$f":"IF(ISNUMBER(E92), IF(AF92>0,LARGE(E92:N92, 2), AE92), 0)","v":103.46892335626714},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF92, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG92, $AG$82:$AG$92, 0), RANK(AH92, $AH$82:$AH$92, 0))","v":7},0,null,{"$f":"RANK(AF92,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[null,{"$f":"$B$51","v":"[Short Name]"},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D83)","v":109.06466686131706},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E83)","v":103.46892335626718},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F83)","v":99.556231343041119},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G83)","v":98.419189068046393},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H83)","v":95.297274109956277},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I83)","v":93.709309484751884},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J83)","v":89.465430983385602},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K83)","v":84.955966089426965},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L83)","v":83.873856682561154},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M83)","v":83.527980386076209},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N83)","v":83.653747944448597},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O83)","v":83.926460924588497},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P83)","v":83.720912670619853},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q83)","v":83.282255392269789},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R83)","v":83.068393679152535},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S83)","v":83.323780117570649},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T83)","v":82.457467465060773},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U83)","v":81.631494105841043},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V83)","v":80.279580030615577},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W83)","v":79.474828970165689},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X83)","v":78.543947837119958},null,null,null,null,{"$f":"SUM(AC82:AC92)","v":0},null,null,{"$f":"MAX(AF82:AF92)","v":0},{"$f":"MAX(AG82:AG92)","v":166.91981785264224},null,{"$f":"SUM(AI82:AI92)","v":0},{"$f":"SUM(AJ82:AJ92)","v":55},{"$f":"SUM(AK82:AK92)","v":0}]
[null,null,{"$f":"C52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":1},{"$f":"+B53","v":"Primary Balance"},{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E102","v":109.06466686131706},{"$f":"B2_PB_mkt_pub!F102","v":111.91795091657816},{"$f":"B2_PB_mkt_pub!G102","v":123.91710884381102},{"$f":"B2_PB_mkt_pub!H102","v":126.62954500693606},{"$f":"B2_PB_mkt_pub!I102","v":126.15162532943887},{"$f":"B2_PB_mkt_pub!J102","v":127.24078677446886},{"$f":"B2_PB_mkt_pub!K102","v":124.11855832714727},{"$f":"B2_PB_mkt_pub!L102","v":119.78155106047888},{"$f":"B2_PB_mkt_pub!M102","v":118.89184896148262},{"$f":"B2_PB_mkt_pub!N102","v":118.41538789258981},{"$f":"B2_PB_mkt_pub!O102","v":118.2256480546821},{"$f":"B2_PB_mkt_pub!P102","v":118.60694617682543},{"$f":"B2_PB_mkt_pub!Q102","v":119.03329885352041},{"$f":"B2_PB_mkt_pub!R102","v":119.16739308817664},{"$f":"B2_PB_mkt_pub!S102","v":119.39810553715225},{"$f":"B2_PB_mkt_pub!T102","v":120.01470972047971},{"$f":"B2_PB_mkt_pub!U102","v":119.42635983294278},{"$f":"B2_PB_mkt_pub!V102","v":118.77465151737346},{"$f":"B2_PB_mkt_pub!W102","v":117.72043303463956},{"$f":"B2_PB_mkt_pub!X102","v":117.35463538445667},{"$f":"B2_PB_mkt_pub!Y102","v":116.7789772659997}]
[{"$f":"A54","v":0},{"$f":"+B54","v":"Primary Balance"},{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E102","v":109.06466686131706},{"$f":"B2_PB_non_mkt_pub!F102","v":111.91795091657816},{"$f":"B2_PB_non_mkt_pub!G102","v":119.40607338287761},{"$f":"B2_PB_non_mkt_pub!H102","v":122.51013566624611},{"$f":"B2_PB_non_mkt_pub!I102","v":122.35462460652823},{"$f":"B2_PB_non_mkt_pub!J102","v":123.70947492417631},{"$f":"B2_PB_non_mkt_pub!K102","v":120.73632596524675},{"$f":"B2_PB_non_mkt_pub!L102","v":116.45181294519094},{"$f":"B2_PB_non_mkt_pub!M102","v":115.54281543818692},{"$f":"B2_PB_non_mkt_pub!N102","v":115.02296377401289},{"$f":"B2_PB_non_mkt_pub!O102","v":114.77729463328241},{"$f":"B2_PB_non_mkt_pub!P102","v":115.10803173536044},{"$f":"B2_PB_non_mkt_pub!Q102","v":115.49164672248686},{"$f":"B2_PB_non_mkt_pub!R102","v":115.59855204928613},{"$f":"B2_PB_non_mkt_pub!S102","v":115.8100311221784},{"$f":"B2_PB_non_mkt_pub!T102","v":116.40319451144769},{"$f":"B2_PB_non_mkt_pub!U102","v":115.78453537308913},{"$f":"B2_PB_non_mkt_pub!V102","v":115.10753575346064},{"$f":"B2_PB_non_mkt_pub!W102","v":114.01575435650729},{"$f":"B2_PB_non_mkt_pub!X102","v":113.60109690950351},{"$f":"B2_PB_non_mkt_pub!Y102","v":112.99014791130395},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF93>AG93, 1, 0)","v":0}]
[{"$f":"A55","v":1},{"$f":"+B55","v":"Combination"},{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D36","v":109.06466686131706},{"$f":"B6_Combo_mkt_ext!E36","v":119.92427946650008},{"$f":"B6_Combo_mkt_ext!F36","v":112.74945035228477},{"$f":"B6_Combo_mkt_ext!G36","v":125.49990170134311},{"$f":"B6_Combo_mkt_ext!H36","v":122.15112858509201},{"$f":"B6_Combo_mkt_ext!I36","v":120.43490238550288},{"$f":"B6_Combo_mkt_ext!J36","v":114.22765550727365},{"$f":"B6_Combo_mkt_ext!K36","v":107.20771006462739},{"$f":"B6_Combo_mkt_ext!L36","v":103.96223907854738},{"$f":"B6_Combo_mkt_ext!M36","v":101.38741769206014},{"$f":"B6_Combo_mkt_ext!N36","v":99.226026257435947},{"$f":"B6_Combo_mkt_ext!O36","v":98.382469911870388},{"$f":"B6_Combo_mkt_ext!P36","v":97.404896257605984},{"$f":"B6_Combo_mkt_ext!Q36","v":96.186988497536234},{"$f":"B6_Combo_mkt_ext!R36","v":95.267220065046175},{"$f":"B6_Combo_mkt_ext!S36","v":94.9528040337064},{"$f":"B6_Combo_mkt_ext!T36","v":93.478082802712507},{"$f":"B6_Combo_mkt_ext!U36","v":92.142197741721162},{"$f":"B6_Combo_mkt_ext!V36","v":90.300670371316173},{"$f":"B6_Combo_mkt_ext!W36","v":89.143842259441072},{"$f":"B6_Combo_mkt_ext!X36","v":87.900595055788401}]
[{"$f":"A56","v":0},{"$f":"+B56","v":"Combination"},{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D36","v":109.06466686131706},{"$f":"'B6_Combo_non-mkt_ext'!E36","v":119.92427946650008},{"$f":"'B6_Combo_non-mkt_ext'!F36","v":112.69585488656672},{"$f":"'B6_Combo_non-mkt_ext'!G36","v":125.33089092186972},{"$f":"'B6_Combo_non-mkt_ext'!H36","v":121.87943667896867},{"$f":"'B6_Combo_non-mkt_ext'!I36","v":120.06820353565108},{"$f":"'B6_Combo_non-mkt_ext'!J36","v":113.77373329707581},{"$f":"'B6_Combo_non-mkt_ext'!K36","v":106.68502021166302},{"$f":"'B6_Combo_non-mkt_ext'!L36","v":103.39706509256523},{"$f":"'B6_Combo_non-mkt_ext'!M36","v":100.80961090116018},{"$f":"'B6_Combo_non-mkt_ext'!N36","v":98.663676822734061},{"$f":"'B6_Combo_non-mkt_ext'!O36","v":97.861358076494213},{"$f":"'B6_Combo_non-mkt_ext'!P36","v":96.938819466497137},{"$f":"'B6_Combo_non-mkt_ext'!Q36","v":95.78127761064529},{"$f":"'B6_Combo_non-mkt_ext'!R36","v":94.925461084669564},{"$f":"'B6_Combo_non-mkt_ext'!S36","v":94.672692116125688},{"$f":"'B6_Combo_non-mkt_ext'!T36","v":93.254111166743328},{"$f":"'B6_Combo_non-mkt_ext'!U36","v":91.968824944709525},{"$f":"'B6_Combo_non-mkt_ext'!V36","v":90.170767289172332},{"$f":"'B6_Combo_non-mkt_ext'!W36","v":89.050150687534611},{"$f":"'B6_Combo_non-mkt_ext'!X36","v":87.83681914829809}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E102","v":109.06466686131706},{"$f":"'C2_Natural disaster'!F102","v":117.75854034047262},{"$f":"'C2_Natural disaster'!G102","v":117.54031931308344},{"$f":"'C2_Natural disaster'!H102","v":118.21249643738989},{"$f":"'C2_Natural disaster'!I102","v":117.72926411056162},{"$f":"'C2_Natural disaster'!J102","v":117.90911699272667},{"$f":"'C2_Natural disaster'!K102","v":114.02063050082315},{"$f":"'C2_Natural disaster'!L102","v":109.98663090961398},{"$f":"'C2_Natural disaster'!M102","v":109.47815157096899},{"$f":"'C2_Natural disaster'!N102","v":109.48599506347938},{"$f":"'C2_Natural disaster'!O102","v":109.93341579282769},{"$f":"'C2_Natural disaster'!P102","v":111.10401283927519},{"$f":"'C2_Natural disaster'!Q102","v":111.77338234168077},{"$f":"'C2_Natural disaster'!R102","v":112.14815273262684},{"$f":"'C2_Natural disaster'!S102","v":112.69425753784429},{"$f":"'C2_Natural disaster'!T102","v":113.65986647265709},{"$f":"'C2_Natural disaster'!U102","v":113.46994067961036},{"$f":"'C2_Natural disaster'!V102","v":113.262618540912},{"$f":"'C2_Natural disaster'!W102","v":112.60839944848865},{"$f":"'C2_Natural disaster'!X102","v":112.64141405450847},{"$f":"'C2_Natural disaster'!Y102","v":112.47652437381458}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D36","v":109.06466686131706},{"$f":"'C3_Commodity prices_ext'!E36","v":116.501446110743},{"$f":"'C3_Commodity prices_ext'!F36","v":119.23309442220864},{"$f":"'C3_Commodity prices_ext'!G36","v":118.1052079401278},{"$f":"'C3_Commodity prices_ext'!H36","v":114.32196150005336},{"$f":"'C3_Commodity prices_ext'!I36","v":111.69774633270779},{"$f":"'C3_Commodity prices_ext'!J36","v":105.10302939625913},{"$f":"'C3_Commodity prices_ext'!K36","v":97.905224992810503},{"$f":"'C3_Commodity prices_ext'!L36","v":94.292722867683139},{"$f":"'C3_Commodity prices_ext'!M36","v":91.393294240271089},{"$f":"'C3_Commodity prices_ext'!N36","v":89.004678393991981},{"$f":"'C3_Commodity prices_ext'!O36","v":87.550194398049129},{"$f":"'C3_Commodity prices_ext'!P36","v":86.437792180479349},{"$f":"'C3_Commodity prices_ext'!Q36","v":85.173000623022929},{"$f":"'C3_Commodity prices_ext'!R36","v":84.274444150338695},{"$f":"'C3_Commodity prices_ext'!S36","v":83.998156514386324},{"$f":"'C3_Commodity prices_ext'!T36","v":82.659843573670699},{"$f":"'C3_Commodity prices_ext'!U36","v":81.522127353995572},{"$f":"'C3_Commodity prices_ext'!V36","v":79.922957061906018},{"$f":"'C3_Commodity prices_ext'!W36","v":78.955132196186582},{"$f":"'C3_Commodity prices_ext'!X36","v":77.937528582341869}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D95","v":109.06466686131706},{"$f":"'C4_Market_financing'!E95","v":103.46892335626714},{"$f":"'C4_Market_financing'!F95","v":99.610793897087831},{"$f":"'C4_Market_financing'!G95","v":98.568948895028768},{"$f":"'C4_Market_financing'!H95","v":95.626010037061349},{"$f":"'C4_Market_financing'!I95","v":94.192152515755083},{"$f":"'C4_Market_financing'!J95","v":90.022431782052408},{"$f":"'C4_Market_financing'!K95","v":85.467391486384912},{"$f":"'C4_Market_financing'!L95","v":84.2383423943389},{"$f":"'C4_Market_financing'!M95","v":83.68208525892797},{"$f":"'C4_Market_financing'!N95","v":83.53910103182956},{"$f":"'C4_Market_financing'!O95","v":83.449715923504158},{"$f":"'C4_Market_financing'!P95","v":82.766016357842716},{"$f":"'C4_Market_financing'!Q95","v":81.839395537986036},{"$f":"'C4_Market_financing'!R95","v":81.31785060220686},{"$f":"'C4_Market_financing'!S95","v":81.459820297939558},{"$f":"'C4_Market_financing'!T95","v":80.676722839434689},{"$f":"'C4_Market_financing'!U95","v":80.115182087399333},{"$f":"'C4_Market_financing'!V95","v":79.135231534895112},{"$f":"'C4_Market_financing'!W95","v":78.66829243388672},{"$f":"'C4_Market_financing'!X95","v":78.037227121778002}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D80","v":109.06466686131706},103.46892335626711,99.556231343041077,98.419189068046379,95.297274109956277,93.709309484751884,89.465430983385644,84.955966089426965,83.873856682561168,83.527980386076237,83.653747944448625,83.926460924588525,83.720912670619896,83.282255392269818,83.068393679152621,83.323780117570749,82.457467465060816,81.631494105841114,80.279580030615577,79.474828970165689,78.543947837119973]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D81","v":109.06466686131706},111.75807586291293,113.98333394793931,117.90207409165923,119.4413141729454,122.20741221678746,123.25470151327195,119.5074213299124,116.55603760891778,112.16169960333598,106.06501454704174,101.05640771429873,96.342493583879502,92.241059255510365,88.724175175077889,86.100255537626481,82.410331316377494,78.886260040675268,75.17819131488136,71.801546408918753,68.18322061154899]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D82:$AJ92, MATCH(1, $AJ82:$AJ92, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":109.06466686131706},{"$f":"INDEX($D82:$AJ92, MATCH(1, $AJ82:$AJ92, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":128.6923573762478},166.91981785264224,165.91339146102666,162.09726399880728,160.00257936388161,152.82969516267778,141.57431884671718,134.54529148032174,128.08823765648222,121.97605870830186,117.44014376562019,115.24553762810423,112.8028361961501,110.75615849818597,109.49206347029103,107.03795760426405,104.89425573139532,102.31535982652136,100.6230101072006,98.92192139014827]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK93=1, NA(), IF(AND($AF93>0,$AF96=1),INDEX($D82:$AI92,MATCH(1,$AI82:$AI92,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK93=1, NA(), IF(AND($AF93>0,$AF96=1),INDEX($D82:$AI92,MATCH(1,$AI82:$AI92,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D89:$AI92, MATCH($I$21, $AI89:$AI92, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D103>D108, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D105>D108, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$82:$AJ92, MATCH(1, $AJ$82:$AJ92, 0), 1)","v":"Exports"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A112&\": \"&C111&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI93=0, AK93=1),\"\",IF(AND($AF93>0,$AF96=1), INDEX($B82:$AI92,MATCH(1,$AI82:$AI92,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C111=C113, \"\", C113)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI93=0, AK93=1),\"\",IF(AND($AF93>0,$AF96=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C114, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D109:N109)","v":0}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D110:N110)","v":0}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A57","v":"Debt service-to-exports ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.507447382610895},{"$f":"'Baseline - external'!P39","v":15.170490840774168},{"$f":"'Baseline - external'!Q39","v":16.275584555339673},{"$f":"'Baseline - external'!R39","v":18.560766082285152},{"$f":"'Baseline - external'!S39","v":15.892193499237058},{"$f":"'Baseline - external'!T39","v":19.66440549559961},{"$f":"'Baseline - external'!U39","v":19.460462395418617},{"$f":"'Baseline - external'!V39","v":16.571874391944313},{"$f":"'Baseline - external'!W39","v":15.079952334507581},{"$f":"'Baseline - external'!X39","v":13.319447314092885},{"$f":"'Baseline - external'!Y39","v":14.483570578314115},{"$f":"'Baseline - external'!Z39","v":14.142861916552054},{"$f":"'Baseline - external'!AA39","v":14.115234181755604},{"$f":"'Baseline - external'!AB39","v":13.420092313833543},{"$f":"'Baseline - external'!AC39","v":13.687222643483288},{"$f":"'Baseline - external'!AD39","v":14.487425032288856},{"$f":"'Baseline - external'!AE39","v":14.427317333136349},{"$f":"'Baseline - external'!AF39","v":14.76199266751172},{"$f":"'Baseline - external'!AG39","v":13.939392848205063},{"$f":"'Baseline - external'!AH39","v":13.488655379547129}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2024-2034 2/"},{"$f":"A1_historical_ext!D39","v":17.168117428103436},{"$f":"A1_historical_ext!E39","v":16.45802570570023},{"$f":"A1_historical_ext!F39","v":15.592800739322154},{"$f":"A1_historical_ext!G39","v":16.947827914481778},{"$f":"A1_historical_ext!H39","v":19.412765233948146},{"$f":"A1_historical_ext!I39","v":17.168733139321887},{"$f":"A1_historical_ext!J39","v":22.187382027218021},{"$f":"A1_historical_ext!K39","v":23.245954849145285},{"$f":"A1_historical_ext!L39","v":21.412150122272511},{"$f":"A1_historical_ext!M39","v":20.603917155431592},{"$f":"A1_historical_ext!N39","v":19.313353495081166},{"$f":"A1_historical_ext!O39","v":19.837572209579871},{"$f":"A1_historical_ext!P39","v":18.76276077585398},{"$f":"A1_historical_ext!Q39","v":17.878860113427766},{"$f":"A1_historical_ext!R39","v":16.418350960626523},{"$f":"A1_historical_ext!S39","v":15.679928417479596},{"$f":"A1_historical_ext!T39","v":15.367130366578802},{"$f":"A1_historical_ext!U39","v":14.688384394904459},{"$f":"A1_historical_ext!V39","v":14.494006721143441},{"$f":"A1_historical_ext!W39","v":13.447754682275995},{"$f":"A1_historical_ext!X39","v":12.816165006129566}]
[null,{"$f":"+B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D39","v":17.168117428103436},{"$f":"B1_GDP_ext!E39","v":16.507447382610891},{"$f":"B1_GDP_ext!F39","v":15.170490840774164},{"$f":"B1_GDP_ext!G39","v":16.27558455533967},{"$f":"B1_GDP_ext!H39","v":18.560766082285149},{"$f":"B1_GDP_ext!I39","v":15.892193499237059},{"$f":"B1_GDP_ext!J39","v":19.664405495599599},{"$f":"B1_GDP_ext!K39","v":19.460462395418613},{"$f":"B1_GDP_ext!L39","v":16.571874391944302},{"$f":"B1_GDP_ext!M39","v":15.079952334507574},{"$f":"B1_GDP_ext!N39","v":13.319447314092878},{"$f":"B1_GDP_ext!O39","v":14.48357057831412},{"$f":"B1_GDP_ext!P39","v":14.142861916552055},{"$f":"B1_GDP_ext!Q39","v":14.115234181755602},{"$f":"B1_GDP_ext!R39","v":13.420092313833548},{"$f":"B1_GDP_ext!S39","v":13.68722264348329},{"$f":"B1_GDP_ext!T39","v":14.487425032288858},{"$f":"B1_GDP_ext!U39","v":14.427317333136344},{"$f":"B1_GDP_ext!V39","v":14.761992667511716},{"$f":"B1_GDP_ext!W39","v":13.939392848205062},{"$f":"B1_GDP_ext!X39","v":13.488655379547126},null,{"$f":"COUNTIF($E124:$N124, \">\"&$E$150)","v":9},{"$f":"IF(ISNUMBER(D124),IF(D124>$D$150, 1, 0),0)","v":1},{"$f":"IF(Z124=1, 1, 0)","v":0},{"$f":"IF(AB124=1,IF(AA124=1,0,1),0)","v":0},{"$f":"IF(AC124=0, 1, 0)","v":1},{"$f":"MAX(E124:N124)","v":19.664405495599599},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC124=1,AE124, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD124=1, AE124, 0))","v":19.664405495599599},{"$f":"IF(ISNUMBER(E124), IF(AF124>0,LARGE(E124:N124, 2), AE124), 0)","v":19.664405495599599},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF124, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG124, $AG$124:$AG$134, 0), RANK(AH124, $AH$124:$AH$134, 0))","v":8},{"$f":"IF(AND(AI124=1, AJ124=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A137, D137, D138))","v":17.168117428103439},16.507447382610891,16.11993762406415,18.540692814866098,21.084841596710884,18.579087275185664,23.80145281131281,25.358678358261471,22.995352831481007,21.844401239755413,20.428831982893229,20.864594308220031,19.599355249610003,19.633285644599212,19.126787742643813,19.591531732306056,20.621771871555556,20.653965300921847,21.035419474160342,20.255156571187072,19.793145810886809,null,10,1,{"$f":"IF(Z125=1, 1, 0)","v":0},0,{"$f":"IF(AC125=0, 1, 0)","v":1},25.358678358261471,0,25.358678358261471,25.358678358261471,0,2,{"$f":"IF(AND(AI125=1, AJ125=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D39","v":17.168117428103436},{"$f":"B3_Exports_ext!E39","v":18.553826274411147},{"$f":"B3_Exports_ext!F39","v":20.280918357442935},{"$f":"B3_Exports_ext!G39","v":23.721730216967433},{"$f":"B3_Exports_ext!H39","v":26.621665119099951},{"$f":"B3_Exports_ext!I39","v":23.228640266907057},{"$f":"B3_Exports_ext!J39","v":30.099308999136355},{"$f":"B3_Exports_ext!K39","v":33.760006731439333},{"$f":"B3_Exports_ext!L39","v":29.762209239866266},{"$f":"B3_Exports_ext!M39","v":27.489286794221474},{"$f":"B3_Exports_ext!N39","v":24.839199000972162},{"$f":"B3_Exports_ext!O39","v":24.28394144205328},{"$f":"B3_Exports_ext!P39","v":20.474487549714862},{"$f":"B3_Exports_ext!Q39","v":20.233994801002435},{"$f":"B3_Exports_ext!R39","v":19.078555337288599},{"$f":"B3_Exports_ext!S39","v":19.090132920892124},{"$f":"B3_Exports_ext!T39","v":19.735572164984692},{"$f":"B3_Exports_ext!U39","v":19.28157402096133},{"$f":"B3_Exports_ext!V39","v":19.390529162766992},{"$f":"B3_Exports_ext!W39","v":18.090209094695687},{"$f":"B3_Exports_ext!X39","v":17.315968448030372},null,10,1,0,0,1,33.760006731439333,0,33.760006731439333,33.760006731439333,0,1,0]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D39","v":17.168117428103436},{"$f":"'B4_other flows_ext'!E39","v":16.507447382610891},{"$f":"'B4_other flows_ext'!F39","v":15.816834138561203},{"$f":"'B4_other flows_ext'!G39","v":17.586445963158361},{"$f":"'B4_other flows_ext'!H39","v":19.872749054426457},{"$f":"'B4_other flows_ext'!I39","v":17.200080662981083},{"$f":"'B4_other flows_ext'!J39","v":22.257402635884937},{"$f":"'B4_other flows_ext'!K39","v":23.289437016616407},{"$f":"'B4_other flows_ext'!L39","v":20.25754201151328},{"$f":"'B4_other flows_ext'!M39","v":18.602998425648938},{"$f":"'B4_other flows_ext'!N39","v":16.664444797560968},{"$f":"'B4_other flows_ext'!O39","v":16.663097554476501},{"$f":"'B4_other flows_ext'!P39","v":15.208236860620111},{"$f":"'B4_other flows_ext'!Q39","v":15.089393339495786},{"$f":"'B4_other flows_ext'!R39","v":14.274440206770741},{"$f":"'B4_other flows_ext'!S39","v":14.399733508048707},{"$f":"'B4_other flows_ext'!T39","v":15.040742433502736},{"$f":"'B4_other flows_ext'!U39","v":14.824931439772438},{"$f":"'B4_other flows_ext'!V39","v":15.030020881255757},{"$f":"'B4_other flows_ext'!W39","v":14.10216599591457},{"$f":"'B4_other flows_ext'!X39","v":13.569202049077212},null,10,1,0,0,1,23.289437016616407,0,23.289437016616407,23.289437016616407,0,5,0]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D39","v":17.168117428103436},{"$f":"B5_depreciation_ext!E39","v":16.507447382610891},{"$f":"B5_depreciation_ext!F39","v":14.759292470705176},{"$f":"B5_depreciation_ext!G39","v":15.422183705272213},{"$f":"B5_depreciation_ext!H39","v":17.706635068112906},{"$f":"B5_depreciation_ext!I39","v":15.040728950296845},{"$f":"B5_depreciation_ext!J39","v":17.99523063885513},{"$f":"B5_depreciation_ext!K39","v":16.966275925079518},{"$f":"B5_depreciation_ext!L39","v":14.170944482190819},{"$f":"B5_depreciation_ext!M39","v":12.784861789864102},{"$f":"B5_depreciation_ext!N39","v":11.140245870841337},{"$f":"B5_depreciation_ext!O39","v":13.048729342759735},{"$f":"B5_depreciation_ext!P39","v":13.448576662471856},{"$f":"B5_depreciation_ext!Q39","v":13.480144605443375},{"$f":"B5_depreciation_ext!R39","v":12.86284097136253},{"$f":"B5_depreciation_ext!S39","v":13.222172005616128},{"$f":"B5_depreciation_ext!T39","v":14.12589739340063},{"$f":"B5_depreciation_ext!U39","v":14.167381565853374},{"$f":"B5_depreciation_ext!V39","v":14.586627032870597},{"$f":"B5_depreciation_ext!W39","v":13.832743284148838},{"$f":"B5_depreciation_ext!X39","v":13.435721947145696},null,6,1,0,0,1,17.99523063885513,0,17.99523063885513,17.99523063885513,0,9,0]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A139, D139, D140)","v":17.168117428103436},17.470917569453718,17.909773080482609,19.494423986772503,22.061078939428519,19.064174961195025,24.933041149126257,25.175611772847116,21.820203846025624,20.013439463112608,17.890252025293112,17.790759794559747,16.887360577140512,16.758132886406585,15.855410228906832,16.016739082409476,16.764429981329833,16.559387194676198,16.819241624565393,15.801285357219042,15.220799221471083,null,10,1,0,0,1,25.175611772847116,0,25.175611772847116,25.175611772847116,0,3,0]
[]
[null,{"$f":"+B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E103","v":17.168117428103439},{"$f":"'C1_Combined CL'!F103","v":16.507447382610891},{"$f":"'C1_Combined CL'!G103","v":15.901536797556112},{"$f":"'C1_Combined CL'!H103","v":17.257544839192104},{"$f":"'C1_Combined CL'!I103","v":19.632066539099593},{"$f":"'C1_Combined CL'!J103","v":17.112491944814291},{"$f":"'C1_Combined CL'!K103","v":22.430310542676537},{"$f":"'C1_Combined CL'!L103","v":22.731727851604621},{"$f":"'C1_Combined CL'!M103","v":20.053479440394},{"$f":"'C1_Combined CL'!N103","v":18.887020752233088},{"$f":"'C1_Combined CL'!O103","v":17.316420164510436},{"$f":"'C1_Combined CL'!P103","v":17.569428885490378},{"$f":"'C1_Combined CL'!Q103","v":17.152161126217997},{"$f":"'C1_Combined CL'!R103","v":17.279862623992823},{"$f":"'C1_Combined CL'!S103","v":16.648125989352572},{"$f":"'C1_Combined CL'!T103","v":17.081435645678798},{"$f":"'C1_Combined CL'!U103","v":17.975551223292868},{"$f":"'C1_Combined CL'!V103","v":17.932242538193393},{"$f":"'C1_Combined CL'!W103","v":18.291496096244746},{"$f":"'C1_Combined CL'!X103","v":17.480362840020216},{"$f":"'C1_Combined CL'!Y103","v":17.015003580878655},null,{"$f":"COUNTIF($E131:$N131, \">\"&$E$150)","v":10},{"$f":"IF(ISNUMBER(D131),IF(D131>$D$150, 1, 0),0)","v":1},{"$f":"IF(Z131=1, 1, 0)","v":0},{"$f":"IF(AB131=1,IF(AA131=1,0,1),0)","v":0},{"$f":"IF(AC131=0, 1, 0)","v":1},{"$f":"MAX(E131:N131)","v":22.731727851604621},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC131=1,AE131, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD131=1, AE131, 0))","v":22.731727851604621},{"$f":"IF(ISNUMBER(E131), IF(AF131>0,LARGE(E131:N131, 2), AE131), 0)","v":22.731727851604621},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF131, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG131, $AG$124:$AG$134, 0), RANK(AH131, $AH$124:$AH$134, 0))","v":6},{"$f":"IF(AND(AI131=1, AJ131=1), 1, 0)","v":0}]
[{"$f":"A48","v":0},{"$f":"+B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A132,D142,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E132:$N132, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D132),IF(D132>$D$150, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E132:N132)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC132=1,AE132, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD132=1, AE132, 0))","v":0},{"$f":"IF(ISNUMBER(E132), IF(AF132>0,LARGE(E132:N132, 2), AE132), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF132, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG132, $AG$124:$AG$134, 0), RANK(AH132, $AH$124:$AH$134, 0))","v":10},0]
[{"$f":"A49","v":1},{"$f":"+B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A133,D143,\" \"),\" \")","v":17.168117428103436},17.564776826751597,16.661468233582191,18.398840690639524,20.80759741596226,17.860777584230643,22.659741068355878,23.340501485210172,20.06750544869297,18.249367484325003,16.12323081766036,16.367971526675774,15.036174437219612,14.857940402664108,13.961585122803202,14.08536995214957,14.773434817005906,14.570002548407688,14.817356935522847,13.868431546185198,13.341915913900543,null,{"$f":"COUNTIF($E133:$N133, \">\"&$E$150)","v":10},{"$f":"IF(ISNUMBER(D133),IF(D133>$D$150, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E133:N133)","v":23.340501485210172},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC133=1,AE133, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD133=1, AE133, 0))","v":23.340501485210172},{"$f":"IF(ISNUMBER(E133), IF(AF133>0,LARGE(E133:N133, 2), AE133), 0)","v":23.340501485210172},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF133, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG133, $AG$124:$AG$134, 0), RANK(AH133, $AH$124:$AH$134, 0))","v":4},0]
[{"$f":"A50","v":1},{"$f":"+B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A134,D144,\" \"),\" \")","v":17.168117428103439},16.507447382610891,15.225053394820923,16.378619375592734,18.762502525204162,16.538036504207167,20.67065453969235,20.810534110650522,17.363187382601598,14.875075043075498,13.197533903675085,14.480047287365691,14.277559749718755,14.075917868930205,13.322494846191985,13.493869376958346,14.371867022558263,14.137126624768056,14.36412064416418,13.579172614836052,13.175872106664555,null,{"$f":"COUNTIF($E134:$N134, \">\"&$E$150)","v":8},{"$f":"IF(ISNUMBER(D134),IF(D134>$D$150, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E134:N134)","v":20.810534110650522},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC134=1,AE134, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD134=1, AE134, 0))","v":20.810534110650522},{"$f":"IF(ISNUMBER(E134), IF(AF134>0,LARGE(E134:N134, 2), AE134), 0)","v":20.810534110650522},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF134, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG134, $AG$124:$AG$134, 0), RANK(AH134, $AH$124:$AH$134, 0))","v":7},0]
[null,{"$f":"$B$51","v":"[Short Name]"},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D86)","v":17.168117428103439},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E86)","v":16.507447382610891},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F86)","v":15.170490840774175},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G86)","v":16.275584555339677},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H86)","v":18.560766082285156},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I86)","v":15.892193499237061},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J86)","v":19.664405495599613},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K86)","v":19.46046239541861},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L86)","v":16.571874391944309},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M86)","v":15.079952334507579},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N86)","v":13.31944731409288},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O86)","v":14.483570578314108},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P86)","v":14.142861916552057},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q86)","v":14.115234181755602},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R86)","v":13.420092313833534},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S86)","v":13.687222643483278},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T86)","v":14.487425032288847},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U86)","v":14.427317333136333},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V86)","v":14.7619926675117},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W86)","v":13.939392848205051},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X86)","v":13.488655379547126},null,null,null,null,{"$f":"SUM(AC124:AC134)","v":0},null,null,{"$f":"MAX(AF124:AF134)","v":0},{"$f":"MAX(AG124:AG134)","v":33.760006731439333},null,{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF135, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG135, $AG$124:$AG$134, 0), RANK(AH135, $AH$124:$AH$134, 0))","v":1},{"$f":"SUM(AK124:AK134)","v":0}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":1},{"$f":"+B53","v":"Primary Balance"},{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E103","v":17.168117428103439},{"$f":"B2_PB_mkt_pub!F103","v":16.507447382610891},{"$f":"B2_PB_mkt_pub!G103","v":16.11993762406415},{"$f":"B2_PB_mkt_pub!H103","v":18.540692814866098},{"$f":"B2_PB_mkt_pub!I103","v":21.084841596710884},{"$f":"B2_PB_mkt_pub!J103","v":18.579087275185664},{"$f":"B2_PB_mkt_pub!K103","v":23.80145281131281},{"$f":"B2_PB_mkt_pub!L103","v":25.358678358261471},{"$f":"B2_PB_mkt_pub!M103","v":22.995352831481007},{"$f":"B2_PB_mkt_pub!N103","v":21.844401239755413},{"$f":"B2_PB_mkt_pub!O103","v":20.428831982893229},{"$f":"B2_PB_mkt_pub!P103","v":20.864594308220031},{"$f":"B2_PB_mkt_pub!Q103","v":19.599355249610003},{"$f":"B2_PB_mkt_pub!R103","v":19.633285644599212},{"$f":"B2_PB_mkt_pub!S103","v":19.126787742643813},{"$f":"B2_PB_mkt_pub!T103","v":19.591531732306056},{"$f":"B2_PB_mkt_pub!U103","v":20.621771871555556},{"$f":"B2_PB_mkt_pub!V103","v":20.653965300921847},{"$f":"B2_PB_mkt_pub!W103","v":21.035419474160342},{"$f":"B2_PB_mkt_pub!X103","v":20.255156571187072},{"$f":"B2_PB_mkt_pub!Y103","v":19.793145810886809}]
[{"$f":"A54","v":0},{"$f":"+B54","v":"Primary Balance"},{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E103","v":17.168117428103439},{"$f":"B2_PB_non_mkt_pub!F103","v":16.507447382610891},{"$f":"B2_PB_non_mkt_pub!G103","v":15.802990488463086},{"$f":"B2_PB_non_mkt_pub!H103","v":17.781061869746349},{"$f":"B2_PB_non_mkt_pub!I103","v":20.3701176936063},{"$f":"B2_PB_non_mkt_pub!J103","v":17.911021861269386},{"$f":"B2_PB_non_mkt_pub!K103","v":23.171452154318708},{"$f":"B2_PB_non_mkt_pub!L103","v":24.80726422969849},{"$f":"B2_PB_non_mkt_pub!M103","v":22.584260348854766},{"$f":"B2_PB_non_mkt_pub!N103","v":21.563154646190895},{"$f":"B2_PB_non_mkt_pub!O103","v":20.265462459385841},{"$f":"B2_PB_non_mkt_pub!P103","v":20.806849914110931},{"$f":"B2_PB_non_mkt_pub!Q103","v":19.599355249610003},{"$f":"B2_PB_non_mkt_pub!R103","v":19.633285644599212},{"$f":"B2_PB_non_mkt_pub!S103","v":19.126787742643813},{"$f":"B2_PB_non_mkt_pub!T103","v":19.591531732306056},{"$f":"B2_PB_non_mkt_pub!U103","v":20.621771871555556},{"$f":"B2_PB_non_mkt_pub!V103","v":20.653965300921847},{"$f":"B2_PB_non_mkt_pub!W103","v":21.035419474160342},{"$f":"B2_PB_non_mkt_pub!X103","v":20.255156571187072},{"$f":"B2_PB_non_mkt_pub!Y103","v":19.793145810886809},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF135>AG135, 1, 0)","v":0}]
[{"$f":"A55","v":1},{"$f":"+B55","v":"Combination"},{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D39","v":17.168117428103436},{"$f":"B6_Combo_mkt_ext!E39","v":17.470917569453718},{"$f":"B6_Combo_mkt_ext!F39","v":17.909773080482609},{"$f":"B6_Combo_mkt_ext!G39","v":19.494423986772503},{"$f":"B6_Combo_mkt_ext!H39","v":22.061078939428519},{"$f":"B6_Combo_mkt_ext!I39","v":19.064174961195025},{"$f":"B6_Combo_mkt_ext!J39","v":24.933041149126257},{"$f":"B6_Combo_mkt_ext!K39","v":25.175611772847116},{"$f":"B6_Combo_mkt_ext!L39","v":21.820203846025624},{"$f":"B6_Combo_mkt_ext!M39","v":20.013439463112608},{"$f":"B6_Combo_mkt_ext!N39","v":17.890252025293112},{"$f":"B6_Combo_mkt_ext!O39","v":17.790759794559747},{"$f":"B6_Combo_mkt_ext!P39","v":16.887360577140512},{"$f":"B6_Combo_mkt_ext!Q39","v":16.758132886406585},{"$f":"B6_Combo_mkt_ext!R39","v":15.855410228906832},{"$f":"B6_Combo_mkt_ext!S39","v":16.016739082409476},{"$f":"B6_Combo_mkt_ext!T39","v":16.764429981329833},{"$f":"B6_Combo_mkt_ext!U39","v":16.559387194676198},{"$f":"B6_Combo_mkt_ext!V39","v":16.819241624565393},{"$f":"B6_Combo_mkt_ext!W39","v":15.801285357219042},{"$f":"B6_Combo_mkt_ext!X39","v":15.220799221471083}]
[{"$f":"A56","v":0},{"$f":"+B56","v":"Combination"},{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D39","v":17.168117428103436},{"$f":"'B6_Combo_non-mkt_ext'!E39","v":17.470917569453718},{"$f":"'B6_Combo_non-mkt_ext'!F39","v":17.848551817594906},{"$f":"'B6_Combo_non-mkt_ext'!G39","v":19.37999508553251},{"$f":"'B6_Combo_non-mkt_ext'!H39","v":21.945012456233933},{"$f":"'B6_Combo_non-mkt_ext'!I39","v":18.94727868342866},{"$f":"'B6_Combo_non-mkt_ext'!J39","v":24.819678691903874},{"$f":"'B6_Combo_non-mkt_ext'!K39","v":25.060256610561705},{"$f":"'B6_Combo_non-mkt_ext'!L39","v":21.695772441133759},{"$f":"'B6_Combo_non-mkt_ext'!M39","v":19.882172431348472},{"$f":"'B6_Combo_non-mkt_ext'!N39","v":17.754235264763505},{"$f":"'B6_Combo_non-mkt_ext'!O39","v":17.652993746279975},{"$f":"'B6_Combo_non-mkt_ext'!P39","v":16.75744165395993},{"$f":"'B6_Combo_non-mkt_ext'!Q39","v":16.643237808178586},{"$f":"'B6_Combo_non-mkt_ext'!R39","v":15.756419473953134},{"$f":"'B6_Combo_non-mkt_ext'!S39","v":15.93118533803429},{"$f":"'B6_Combo_non-mkt_ext'!T39","v":16.689929797944185},{"$f":"'B6_Combo_non-mkt_ext'!U39","v":16.49614723695246},{"$f":"'B6_Combo_non-mkt_ext'!V39","v":16.767067038683034},{"$f":"'B6_Combo_non-mkt_ext'!W39","v":15.759828308226401},{"$f":"'B6_Combo_non-mkt_ext'!X39","v":15.189252714410564}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E103","v":17.168117428103439},{"$f":"'C2_Natural disaster'!F103","v":17.051357141093987},{"$f":"'C2_Natural disaster'!G103","v":16.484861195529898},{"$f":"'C2_Natural disaster'!H103","v":17.927037190529656},{"$f":"'C2_Natural disaster'!I103","v":20.41535428679914},{"$f":"'C2_Natural disaster'!J103","v":17.855264263373421},{"$f":"'C2_Natural disaster'!K103","v":23.50968116493447},{"$f":"'C2_Natural disaster'!L103","v":23.944200542926858},{"$f":"'C2_Natural disaster'!M103","v":21.293554546745707},{"$f":"'C2_Natural disaster'!N103","v":20.219076010576405},{"$f":"'C2_Natural disaster'!O103","v":18.724887970341317},{"$f":"'C2_Natural disaster'!P103","v":19.028574777162209},{"$f":"'C2_Natural disaster'!Q103","v":18.681825850261642},{"$f":"'C2_Natural disaster'!R103","v":18.915137955762106},{"$f":"'C2_Natural disaster'!S103","v":18.36090838582362},{"$f":"'C2_Natural disaster'!T103","v":18.918068074350415},{"$f":"'C2_Natural disaster'!U103","v":19.950489625699912},{"$f":"'C2_Natural disaster'!V103","v":20.007916317349238},{"$f":"'C2_Natural disaster'!W103","v":20.48583583429701},{"$f":"'C2_Natural disaster'!X103","v":19.758531444623426},{"$f":"'C2_Natural disaster'!Y103","v":19.382473000475649}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D39","v":17.168117428103436},{"$f":"'C3_Commodity prices_ext'!E39","v":17.564776826751597},{"$f":"'C3_Commodity prices_ext'!F39","v":16.661468233582191},{"$f":"'C3_Commodity prices_ext'!G39","v":18.398840690639524},{"$f":"'C3_Commodity prices_ext'!H39","v":20.80759741596226},{"$f":"'C3_Commodity prices_ext'!I39","v":17.860777584230643},{"$f":"'C3_Commodity prices_ext'!J39","v":22.659741068355878},{"$f":"'C3_Commodity prices_ext'!K39","v":23.340501485210172},{"$f":"'C3_Commodity prices_ext'!L39","v":20.06750544869297},{"$f":"'C3_Commodity prices_ext'!M39","v":18.249367484325003},{"$f":"'C3_Commodity prices_ext'!N39","v":16.12323081766036},{"$f":"'C3_Commodity prices_ext'!O39","v":16.367971526675774},{"$f":"'C3_Commodity prices_ext'!P39","v":15.036174437219612},{"$f":"'C3_Commodity prices_ext'!Q39","v":14.857940402664108},{"$f":"'C3_Commodity prices_ext'!R39","v":13.961585122803202},{"$f":"'C3_Commodity prices_ext'!S39","v":14.08536995214957},{"$f":"'C3_Commodity prices_ext'!T39","v":14.773434817005906},{"$f":"'C3_Commodity prices_ext'!U39","v":14.570002548407688},{"$f":"'C3_Commodity prices_ext'!V39","v":14.817356935522847},{"$f":"'C3_Commodity prices_ext'!W39","v":13.868431546185198},{"$f":"'C3_Commodity prices_ext'!X39","v":13.341915913900543}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":" 'C4_Market_financing'!D96","v":17.168117428103439},{"$f":" 'C4_Market_financing'!E96","v":16.507447382610891},{"$f":" 'C4_Market_financing'!F96","v":15.225053394820923},{"$f":" 'C4_Market_financing'!G96","v":16.378619375592734},{"$f":" 'C4_Market_financing'!H96","v":18.762502525204162},{"$f":" 'C4_Market_financing'!I96","v":16.538036504207167},{"$f":" 'C4_Market_financing'!J96","v":20.67065453969235},{"$f":" 'C4_Market_financing'!K96","v":20.810534110650522},{"$f":" 'C4_Market_financing'!L96","v":17.363187382601598},{"$f":" 'C4_Market_financing'!M96","v":14.875075043075498},{"$f":" 'C4_Market_financing'!N96","v":13.197533903675085},{"$f":" 'C4_Market_financing'!O96","v":14.480047287365691},{"$f":" 'C4_Market_financing'!P96","v":14.277559749718755},{"$f":" 'C4_Market_financing'!Q96","v":14.075917868930205},{"$f":" 'C4_Market_financing'!R96","v":13.322494846191985},{"$f":" 'C4_Market_financing'!S96","v":13.493869376958346},{"$f":" 'C4_Market_financing'!T96","v":14.371867022558263},{"$f":" 'C4_Market_financing'!U96","v":14.137126624768056},{"$f":" 'C4_Market_financing'!V96","v":14.36412064416418},{"$f":" 'C4_Market_financing'!W96","v":13.579172614836052},{"$f":" 'C4_Market_financing'!X96","v":13.175872106664555}]
[null,{"$f":"+B61","v":"Baseline"},{"$f":"C61","v":"Baseline"},{"$f":"D122","v":17.168117428103436},16.507447382610895,15.170490840774168,16.275584555339673,18.560766082285152,15.892193499237058,19.66440549559961,19.460462395418617,16.571874391944313,15.079952334507581,13.319447314092885,14.483570578314115,14.142861916552054,14.115234181755604,13.420092313833543,13.687222643483288,14.487425032288856,14.427317333136349,14.76199266751172,13.939392848205063,13.488655379547129]
[null,{"$f":"+B62","v":"Historical scenario"},{"$f":"C62","v":"Historical scenario"},{"$f":"D123","v":17.168117428103436},16.45802570570023,15.592800739322154,16.947827914481778,19.412765233948146,17.168733139321887,22.187382027218021,23.245954849145285,21.412150122272511,20.603917155431592,19.313353495081166,19.837572209579871,18.76276077585398,17.878860113427766,16.418350960626523,15.679928417479596,15.367130366578802,14.688384394904459,14.494006721143441,13.447754682275995,12.816165006129566]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D124:$AJ134, MATCH(1, $AJ124:$AJ134, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":17.168117428103436},{"$f":"INDEX($D124:$AJ134, MATCH(1, $AJ124:$AJ134, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":18.553826274411147},20.280918357442935,23.721730216967433,26.621665119099951,23.228640266907057,30.099308999136355,33.760006731439333,29.762209239866266,27.489286794221474,24.839199000972162,24.28394144205328,20.474487549714862,20.233994801002435,19.078555337288599,19.090132920892124,19.735572164984692,19.28157402096133,19.390529162766992,18.090209094695687,17.315968448030372]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK135=1, NA(), IF(AND($AF135>0,$AF138=1),INDEX($D124:$AI134,MATCH(1,$AI124:$AI134,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK135=1, NA(), IF(AND($AF135>0,$AF138=1),INDEX($D124:$AI134,MATCH(1,$AI124:$AI134,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C107","v":"MX shock Tailored"},{"$f":"INDEX($D131:$AI134, MATCH($I$21, $AI131:$AI134, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D145>D150, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D147>D150, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$124:$AJ134, MATCH(1, $AJ$124:$AJ134, 0), 1)","v":"Exports"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A154&\": \"&C153&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI135=0, AK135=1),\"\",IF(AND($AF135>0,$AF138=1), INDEX($B124:$AI134,MATCH(1,$AI124:$AI134,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C153=C155, \"\", C155)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI135=0, AK135=1),\"\",IF(AND($AF135>0,$AF138=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C156, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D151:N151)","v":10}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D152:N152)","v":11}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A81","v":"Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.868567507013431},{"$f":"'Baseline - external'!P40","v":33.702208014423533},{"$f":"'Baseline - external'!Q40","v":35.350030838398325},{"$f":"'Baseline - external'!R40","v":40.208734597151206},{"$f":"'Baseline - external'!S40","v":34.353655668471873},{"$f":"'Baseline - external'!T40","v":42.304365280281829},{"$f":"'Baseline - external'!U40","v":41.535330387876044},{"$f":"'Baseline - external'!V40","v":35.054434118846771},{"$f":"'Baseline - external'!W40","v":31.742788009445338},{"$f":"'Baseline - external'!X40","v":27.982939226947529},{"$f":"'Baseline - external'!Y40","v":30.438981784445332},{"$f":"'Baseline - external'!Z40","v":29.715654734982401},{"$f":"'Baseline - external'!AA40","v":29.609860574483328},{"$f":"'Baseline - external'!AB40","v":28.075676419400487},{"$f":"'Baseline - external'!AC40","v":28.474330989168799},{"$f":"'Baseline - external'!AD40","v":29.987886106535722},{"$f":"'Baseline - external'!AE40","v":29.772154116577777},{"$f":"'Baseline - external'!AF40","v":30.291586444715083},{"$f":"'Baseline - external'!AG40","v":28.485376554408205},{"$f":"'Baseline - external'!AH40","v":27.466053850470882}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2024-2034 2/"},{"$f":"A1_historical_ext!D40","v":39.00150259737196},{"$f":"A1_historical_ext!E40","v":37.755192733493161},{"$f":"A1_historical_ext!F40","v":34.640396250835792},{"$f":"A1_historical_ext!G40","v":36.810121159319266},{"$f":"A1_historical_ext!H40","v":42.0544454699859},{"$f":"A1_historical_ext!I40","v":37.113111324781023},{"$f":"A1_historical_ext!J40","v":47.732086998644895},{"$f":"A1_historical_ext!K40","v":49.614875290332435},{"$f":"A1_historical_ext!L40","v":45.293054246713652},{"$f":"A1_historical_ext!M40","v":43.370546532327317},{"$f":"A1_historical_ext!N40","v":40.575587288038875},{"$f":"A1_historical_ext!O40","v":41.6910661545799},{"$f":"A1_historical_ext!P40","v":39.422552831250037},{"$f":"A1_historical_ext!Q40","v":37.50490770273877},{"$f":"A1_historical_ext!R40","v":34.348221914654474},{"$f":"A1_historical_ext!S40","v":32.619873532806309},{"$f":"A1_historical_ext!T40","v":31.808810343465559},{"$f":"A1_historical_ext!U40","v":30.310891056942324},{"$f":"A1_historical_ext!V40","v":29.74167969139112},{"$f":"A1_historical_ext!W40","v":27.480705946619761},{"$f":"A1_historical_ext!X40","v":26.096706329129553}]
[null,{"$f":"B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D40","v":39.00150259737196},{"$f":"B1_GDP_ext!E40","v":41.20620946982794},{"$f":"B1_GDP_ext!F40","v":38.133273356925343},{"$f":"B1_GDP_ext!G40","v":39.99774698914311},{"$f":"B1_GDP_ext!H40","v":45.495258562080735},{"$f":"B1_GDP_ext!I40","v":38.870371396879335},{"$f":"B1_GDP_ext!J40","v":47.866416489204674},{"$f":"B1_GDP_ext!K40","v":46.996271193069376},{"$f":"B1_GDP_ext!L40","v":39.663286098472504},{"$f":"B1_GDP_ext!M40","v":35.9162346798486},{"$f":"B1_GDP_ext!N40","v":31.662052243423933},{"$f":"B1_GDP_ext!O40","v":34.441007918411884},{"$f":"B1_GDP_ext!P40","v":33.622579995475093},{"$f":"B1_GDP_ext!Q40","v":33.502876335698502},{"$f":"B1_GDP_ext!R40","v":31.766982244112612},{"$f":"B1_GDP_ext!S40","v":32.218050722399141},{"$f":"B1_GDP_ext!T40","v":33.930603532192052},{"$f":"B1_GDP_ext!U40","v":33.686507746498144},{"$f":"B1_GDP_ext!V40","v":34.274233480990297},{"$f":"B1_GDP_ext!W40","v":32.230548525465217},{"$f":"B1_GDP_ext!X40","v":31.077208326166495},null,{"$f":"COUNTIF($E166:$N166, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D166),IF(D166>$D$192, 1, 0),0)","v":1},{"$f":"IF(Z166=1, 1, 0)","v":0},{"$f":"IF(AB166=1,IF(AA166=1,0,1),0)","v":0},{"$f":"IF(AC166=0, 1, 0)","v":1},{"$f":"MAX(E166:N166)","v":47.866416489204674},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC166=1,AE166, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD166=1, AE166, 0))","v":47.866416489204674},{"$f":"IF(ISNUMBER(E166), IF(AF166>0,LARGE(E166:N166, 2), AE166), 0)","v":47.866416489204674},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF166, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG166, $AG$166:$AG$176, 0), RANK(AH166, $AH$166:$AH$176, 0))","v":8},{"$f":"IF(AND(AI166=1, AJ166=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A179, D179, D180))","v":39.001502597371967},37.868567507013431,35.811464288654385,40.269770989931011,45.67671377499218,40.161829574807079,51.204464541604779,54.124155038486464,48.641997990440508,45.981723440869445,42.91910545341991,43.849477768877385,41.180326659631497,41.185207632402346,40.014441856818031,40.757411029336197,42.685525193117691,42.621439860144733,43.164648686265537,41.391742695095594,40.3034693536882,null,10,1,{"$f":"IF(Z167=1, 1, 0)","v":0},0,{"$f":"IF(AC167=0, 1, 0)","v":1},54.124155038486464,0,54.124155038486464,54.124155038486464,0,2,{"$f":"IF(AND(AI167=1, AJ167=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D40","v":39.00150259737196},{"$f":"B3_Exports_ext!E40","v":38.142920381085268},{"$f":"B3_Exports_ext!F40","v":36.355330889979712},{"$f":"B3_Exports_ext!G40","v":41.573953557303795},{"$f":"B3_Exports_ext!H40","v":46.535189532774027},{"$f":"B3_Exports_ext!I40","v":40.516755919461332},{"$f":"B3_Exports_ext!J40","v":52.249561564252232},{"$f":"B3_Exports_ext!K40","v":58.141843992683206},{"$f":"B3_Exports_ext!L40","v":50.799361807390909},{"$f":"B3_Exports_ext!M40","v":46.690694621153455},{"$f":"B3_Exports_ext!N40","v":42.108180377398966},{"$f":"B3_Exports_ext!O40","v":41.18086080966534},{"$f":"B3_Exports_ext!P40","v":34.712253282018096},{"$f":"B3_Exports_ext!Q40","v":34.249297778689389},{"$f":"B3_Exports_ext!R40","v":32.206384535474577},{"$f":"B3_Exports_ext!S40","v":32.045637257726526},{"$f":"B3_Exports_ext!T40","v":32.962954856037385},{"$f":"B3_Exports_ext!U40","v":32.106201046920788},{"$f":"B3_Exports_ext!V40","v":32.106166793716554},{"$f":"B3_Exports_ext!W40","v":29.829327100134336},{"$f":"B3_Exports_ext!X40","v":28.450909667190171},null,10,1,0,0,1,58.141843992683206,0,58.141843992683206,58.141843992683206,0,1,0]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D40","v":39.00150259737196},{"$f":"'B4_other flows_ext'!E40","v":37.868567507013431},{"$f":"'B4_other flows_ext'!F40","v":35.138100662814317},{"$f":"'B4_other flows_ext'!G40","v":38.197178419100979},{"$f":"'B4_other flows_ext'!H40","v":43.050921977184004},{"$f":"'B4_other flows_ext'!I40","v":37.180874282355077},{"$f":"'B4_other flows_ext'!J40","v":47.882723508192875},{"$f":"'B4_other flows_ext'!K40","v":49.707681214220415},{"$f":"'B4_other flows_ext'!L40","v":42.850715317849328},{"$f":"'B4_other flows_ext'!M40","v":39.158680496233941},{"$f":"'B4_other flows_ext'!N40","v":35.010472658844634},{"$f":"'B4_other flows_ext'!O40","v":35.019522305678905},{"$f":"'B4_other flows_ext'!P40","v":31.954120625975545},{"$f":"'B4_other flows_ext'!Q40","v":31.653377278961781},{"$f":"'B4_other flows_ext'!R40","v":29.863025897389999},{"$f":"'B4_other flows_ext'!S40","v":29.956609075780765},{"$f":"'B4_other flows_ext'!T40","v":31.133211736962433},{"$f":"'B4_other flows_ext'!U40","v":30.592668990434895},{"$f":"'B4_other flows_ext'!V40","v":30.841579930629653},{"$f":"'B4_other flows_ext'!W40","v":28.818006135620461},{"$f":"'B4_other flows_ext'!X40","v":27.630065688607392},null,10,1,0,0,1,49.707681214220415,0,49.707681214220415,49.707681214220415,0,4,0]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D40","v":39.00150259737196},{"$f":"B5_depreciation_ext!E40","v":48.003744555822855},{"$f":"B5_depreciation_ext!F40","v":41.564302809603099},{"$f":"B5_depreciation_ext!G40","v":42.461498086806515},{"$f":"B5_depreciation_ext!H40","v":48.624683107445286},{"$f":"B5_depreciation_ext!I40","v":41.214898826182839},{"$f":"B5_depreciation_ext!J40","v":49.074741275762648},{"$f":"B5_depreciation_ext!K40","v":45.903656279821107},{"$f":"B5_depreciation_ext!L40","v":37.998492169069202},{"$f":"B5_depreciation_ext!M40","v":34.114371655714464},{"$f":"B5_depreciation_ext!N40","v":29.668674243793408},{"$f":"B5_depreciation_ext!O40","v":34.7631356377222},{"$f":"B5_depreciation_ext!P40","v":35.819586212776429},{"$f":"B5_depreciation_ext!Q40","v":35.84586499274188},{"$f":"B5_depreciation_ext!R40","v":34.112053533415491},{"$f":"B5_depreciation_ext!S40","v":34.868819061148841},{"$f":"B5_depreciation_ext!T40","v":37.065250325995642},{"$f":"B5_depreciation_ext!U40","v":37.06043427100721},{"$f":"B5_depreciation_ext!V40","v":37.942692958311227},{"$f":"B5_depreciation_ext!W40","v":35.832958229837217},{"$f":"B5_depreciation_ext!X40","v":34.680460438013881},null,10,1,0,0,1,49.074741275762648,0,49.074741275762648,49.074741275762648,0,6,0]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A181, D181, D182)","v":39.00150259737196},40.83912069883295,38.729678738746074,41.215322052195987,46.520711244163643,40.114577109762088,52.212526071766398,52.304569989046556,44.928841502808943,41.007370385670448,36.586315288486446,36.395196273399392,34.538610996947433,34.219132354864193,32.288457430016415,32.43451342580105,33.7783577787974,33.263199779843674,33.595300682948064,31.431536545310308,30.168947160720023,null,10,1,0,0,1,52.304569989046556,0,52.304569989046556,52.304569989046556,0,3,0]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E104","v":39.001502597371967},{"$f":"'C1_Combined CL'!F104","v":37.868567507013431},{"$f":"'C1_Combined CL'!G104","v":35.326272994400888},{"$f":"'C1_Combined CL'!H104","v":37.482816066372052},{"$f":"'C1_Combined CL'!I104","v":42.529524350704065},{"$f":"'C1_Combined CL'!J104","v":36.991536500601455},{"$f":"'C1_Combined CL'!K104","v":48.254703187436036},{"$f":"'C1_Combined CL'!L104","v":48.51733773941357},{"$f":"'C1_Combined CL'!M104","v":42.419062398798687},{"$f":"'C1_Combined CL'!N104","v":39.756537856968407},{"$f":"'C1_Combined CL'!O104","v":36.380213207426564},{"$f":"'C1_Combined CL'!P104","v":36.924287620711787},{"$f":"'C1_Combined CL'!Q104","v":36.038511935760987},{"$f":"'C1_Combined CL'!R104","v":36.248376502600472},{"$f":"'C1_Combined CL'!S104","v":34.82892571347417},{"$f":"'C1_Combined CL'!T104","v":35.535511112389088},{"$f":"'C1_Combined CL'!U104","v":37.208046397817412},{"$f":"'C1_Combined CL'!V104","v":37.004903695903181},{"$f":"'C1_Combined CL'!W104","v":37.53412209870455},{"$f":"'C1_Combined CL'!X104","v":35.721406464972262},{"$f":"'C1_Combined CL'!Y104","v":34.646522686537672},null,{"$f":"COUNTIF($E173:$N173, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D173),IF(D173>$D$192, 1, 0),0)","v":1},{"$f":"IF(Z173=1, 1, 0)","v":0},{"$f":"IF(AB173=1,IF(AA173=1,0,1),0)","v":0},{"$f":"IF(AC173=0, 1, 0)","v":1},{"$f":"MAX(E173:N173)","v":48.51733773941357},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC173=1,AE173, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD173=1, AE173, 0))","v":48.51733773941357},{"$f":"IF(ISNUMBER(E173), IF(AF173>0,LARGE(E173:N173, 2), AE173), 0)","v":48.51733773941357},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF173, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG173, $AG$166:$AG$176, 0), RANK(AH173, $AH$166:$AH$176, 0))","v":7},{"$f":"IF(AND(AI173=1, AJ173=1), 1, 0)","v":0}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A174,D184,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E174:$N174, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D174),IF(D174>$D$192, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E174:N174)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC174=1,AE174, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD174=1, AE174, 0))","v":0},{"$f":"IF(ISNUMBER(E174), IF(AF174>0,LARGE(E174:N174, 2), AE174), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF174, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG174, $AG$166:$AG$176, 0), RANK(AH174, $AH$166:$AH$176, 0))","v":10},0]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A175,D185,\" \"),\" \")","v":39.00150259737196},42.34661975145579,39.127871373699783,42.556367200254464,47.225753814288076,39.811058478414459,49.495109222737085,49.377122481504927,42.074193275433011,38.075358112226468,33.574555872805981,34.095763646784768,31.313847923425598,30.892849367319709,28.950797649717074,29.044074071040971,30.310089001541581,29.801311848607128,30.136919403782926,28.090310157506014,26.927552889436758,null,{"$f":"COUNTIF($E175:$N175, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D175),IF(D175>$D$192, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E175:N175)","v":49.495109222737085},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC175=1,AE175, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD175=1, AE175, 0))","v":49.495109222737085},{"$f":"IF(ISNUMBER(E175), IF(AF175>0,LARGE(E175:N175, 2), AE175), 0)","v":49.495109222737085},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF175, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG175, $AG$166:$AG$176, 0), RANK(AH175, $AH$166:$AH$176, 0))","v":5},0]
[{"$f":"A50","v":1},{"$f":"B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A176,D186,\" \"),\" \")","v":39.001502597371967},37.868567507013431,33.823422190390708,35.57381905694065,40.645762199133962,35.749754212684756,44.46912572187054,44.416848493668077,36.728296015354232,31.311528262357392,27.726810314521739,30.43157716081193,29.998669186198075,29.527385815221624,27.871496384213046,28.07208686322193,29.748689670538603,29.173317736033461,29.475153659479375,27.749260634455897,26.829154028006307,null,{"$f":"COUNTIF($E176:$N176, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D176),IF(D176>$D$192, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E176:N176)","v":44.46912572187054},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC176=1,AE176, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD176=1, AE176, 0))","v":44.46912572187054},{"$f":"IF(ISNUMBER(E176), IF(AF176>0,LARGE(E176:N176, 2), AE176), 0)","v":44.46912572187054},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF176, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG176, $AG$166:$AG$176, 0), RANK(AH176, $AH$166:$AH$176, 0))","v":9},0]
[null,{"$f":"$B$51","v":"[Short Name]"},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D87)","v":39.001502597371982},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E87)","v":37.868567507013424},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F87)","v":33.702208014423547},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G87)","v":35.350030838398332},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H87)","v":40.208734597151228},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I87)","v":34.353655668471887},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J87)","v":42.304365280281857},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K87)","v":41.535330387876058},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L87)","v":35.054434118846785},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M87)","v":31.742788009445345},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N87)","v":27.982939226947533},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O87)","v":30.438981784445335},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P87)","v":29.715654734982426},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q87)","v":29.609860574483331},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R87)","v":28.075676419400498},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S87)","v":28.474330989168799},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T87)","v":29.987886106535726},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U87)","v":29.772154116577767},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V87)","v":30.291586444715072},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W87)","v":28.485376554408205},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X87)","v":27.466053850470896},null,null,null,null,{"$f":"SUM(AC166:AC176)","v":0},null,null,{"$f":"MAX(AF166:AF176)","v":0},{"$f":"MAX(AG166:AG176)","v":58.141843992683206},null,{"$f":"SUM(AI166:AI176)","v":0},{"$f":"SUM(AJ166:AJ176)","v":55},{"$f":"SUM(AK166:AK176)","v":0}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":1},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E104","v":39.001502597371967},{"$f":"B2_PB_mkt_pub!F104","v":37.868567507013431},{"$f":"B2_PB_mkt_pub!G104","v":35.811464288654385},{"$f":"B2_PB_mkt_pub!H104","v":40.269770989931011},{"$f":"B2_PB_mkt_pub!I104","v":45.67671377499218},{"$f":"B2_PB_mkt_pub!J104","v":40.161829574807079},{"$f":"B2_PB_mkt_pub!K104","v":51.204464541604779},{"$f":"B2_PB_mkt_pub!L104","v":54.124155038486464},{"$f":"B2_PB_mkt_pub!M104","v":48.641997990440508},{"$f":"B2_PB_mkt_pub!N104","v":45.981723440869445},{"$f":"B2_PB_mkt_pub!O104","v":42.91910545341991},{"$f":"B2_PB_mkt_pub!P104","v":43.849477768877385},{"$f":"B2_PB_mkt_pub!Q104","v":41.180326659631497},{"$f":"B2_PB_mkt_pub!R104","v":41.185207632402346},{"$f":"B2_PB_mkt_pub!S104","v":40.014441856818031},{"$f":"B2_PB_mkt_pub!T104","v":40.757411029336197},{"$f":"B2_PB_mkt_pub!U104","v":42.685525193117691},{"$f":"B2_PB_mkt_pub!V104","v":42.621439860144733},{"$f":"B2_PB_mkt_pub!W104","v":43.164648686265537},{"$f":"B2_PB_mkt_pub!X104","v":41.391742695095594},{"$f":"B2_PB_mkt_pub!Y104","v":40.3034693536882}]
[0,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E104","v":39.001502597371967},{"$f":"B2_PB_non_mkt_pub!F104","v":37.868567507013431},{"$f":"B2_PB_non_mkt_pub!G104","v":35.107346115701596},{"$f":"B2_PB_non_mkt_pub!H104","v":38.619877725300164},{"$f":"B2_PB_non_mkt_pub!I104","v":44.128386318961113},{"$f":"B2_PB_non_mkt_pub!J104","v":38.717693546964433},{"$f":"B2_PB_non_mkt_pub!K104","v":49.849133564207051},{"$f":"B2_PB_non_mkt_pub!L104","v":52.947247339941853},{"$f":"B2_PB_non_mkt_pub!M104","v":47.772415346489268},{"$f":"B2_PB_non_mkt_pub!N104","v":45.389708903962173},{"$f":"B2_PB_non_mkt_pub!O104","v":42.575881043274485},{"$f":"B2_PB_non_mkt_pub!P104","v":43.728120914851864},{"$f":"B2_PB_non_mkt_pub!Q104","v":41.180326659631497},{"$f":"B2_PB_non_mkt_pub!R104","v":41.185207632402346},{"$f":"B2_PB_non_mkt_pub!S104","v":40.014441856818031},{"$f":"B2_PB_non_mkt_pub!T104","v":40.757411029336197},{"$f":"B2_PB_non_mkt_pub!U104","v":42.685525193117691},{"$f":"B2_PB_non_mkt_pub!V104","v":42.621439860144733},{"$f":"B2_PB_non_mkt_pub!W104","v":43.164648686265537},{"$f":"B2_PB_non_mkt_pub!X104","v":41.391742695095594},{"$f":"B2_PB_non_mkt_pub!Y104","v":40.3034693536882},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF177>AG177, 1, 0)","v":0}]
[1,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D40","v":39.00150259737196},{"$f":"B6_Combo_mkt_ext!E40","v":40.83912069883295},{"$f":"B6_Combo_mkt_ext!F40","v":38.729678738746074},{"$f":"B6_Combo_mkt_ext!G40","v":41.215322052195987},{"$f":"B6_Combo_mkt_ext!H40","v":46.520711244163643},{"$f":"B6_Combo_mkt_ext!I40","v":40.114577109762088},{"$f":"B6_Combo_mkt_ext!J40","v":52.212526071766398},{"$f":"B6_Combo_mkt_ext!K40","v":52.304569989046556},{"$f":"B6_Combo_mkt_ext!L40","v":44.928841502808943},{"$f":"B6_Combo_mkt_ext!M40","v":41.007370385670448},{"$f":"B6_Combo_mkt_ext!N40","v":36.586315288486446},{"$f":"B6_Combo_mkt_ext!O40","v":36.395196273399392},{"$f":"B6_Combo_mkt_ext!P40","v":34.538610996947433},{"$f":"B6_Combo_mkt_ext!Q40","v":34.219132354864193},{"$f":"B6_Combo_mkt_ext!R40","v":32.288457430016415},{"$f":"B6_Combo_mkt_ext!S40","v":32.43451342580105},{"$f":"B6_Combo_mkt_ext!T40","v":33.7783577787974},{"$f":"B6_Combo_mkt_ext!U40","v":33.263199779843674},{"$f":"B6_Combo_mkt_ext!V40","v":33.595300682948064},{"$f":"B6_Combo_mkt_ext!W40","v":31.431536545310308},{"$f":"B6_Combo_mkt_ext!X40","v":30.168947160720023}]
[0,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D40","v":39.00150259737196},{"$f":"'B6_Combo_non-mkt_ext'!E40","v":40.83912069883295},{"$f":"'B6_Combo_non-mkt_ext'!F40","v":38.597288460378735},{"$f":"'B6_Combo_non-mkt_ext'!G40","v":40.973395231486364},{"$f":"'B6_Combo_non-mkt_ext'!H40","v":46.275959146378845},{"$f":"'B6_Combo_non-mkt_ext'!I40","v":39.868605555375495},{"$f":"'B6_Combo_non-mkt_ext'!J40","v":51.975132637973807},{"$f":"'B6_Combo_non-mkt_ext'!K40","v":52.064909391568534},{"$f":"'B6_Combo_non-mkt_ext'!L40","v":44.672631299283424},{"$f":"'B6_Combo_non-mkt_ext'!M40","v":40.738405333416395},{"$f":"'B6_Combo_non-mkt_ext'!N40","v":36.308155311856751},{"$f":"'B6_Combo_non-mkt_ext'!O40","v":36.113363320515269},{"$f":"'B6_Combo_non-mkt_ext'!P40","v":34.272896344359829},{"$f":"'B6_Combo_non-mkt_ext'!Q40","v":33.984523289793735},{"$f":"'B6_Combo_non-mkt_ext'!R40","v":32.086869534708576},{"$f":"'B6_Combo_non-mkt_ext'!S40","v":32.261263798877174},{"$f":"'B6_Combo_non-mkt_ext'!T40","v":33.628248657772168},{"$f":"'B6_Combo_non-mkt_ext'!U40","v":33.136168306812486},{"$f":"'B6_Combo_non-mkt_ext'!V40","v":33.491085466837127},{"$f":"'B6_Combo_non-mkt_ext'!W40","v":31.349071181194997},{"$f":"'B6_Combo_non-mkt_ext'!X40","v":30.10641924147177}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E104","v":39.001502597371967},{"$f":"'C2_Natural disaster'!F104","v":38.397658318932635},{"$f":"'C2_Natural disaster'!G104","v":35.949334122835786},{"$f":"'C2_Natural disaster'!H104","v":38.221572826110531},{"$f":"'C2_Natural disaster'!I104","v":43.413846156752953},{"$f":"'C2_Natural disaster'!J104","v":37.888047917868846},{"$f":"'C2_Natural disaster'!K104","v":49.647562963364258},{"$f":"'C2_Natural disaster'!L104","v":50.166255881676371},{"$f":"'C2_Natural disaster'!M104","v":44.214663694597959},{"$f":"'C2_Natural disaster'!N104","v":41.778538029507274},{"$f":"'C2_Natural disaster'!O104","v":38.616524684220444},{"$f":"'C2_Natural disaster'!P104","v":39.256138356489757},{"$f":"'C2_Natural disaster'!Q104","v":38.531343792862863},{"$f":"'C2_Natural disaster'!R104","v":38.949745236094223},{"$f":"'C2_Natural disaster'!S104","v":37.706456614582443},{"$f":"'C2_Natural disaster'!T104","v":38.633300733225056},{"$f":"'C2_Natural disaster'!U104","v":40.537320941006556},{"$f":"'C2_Natural disaster'!V104","v":40.52969822186752},{"$f":"'C2_Natural disaster'!W104","v":41.264592005841372},{"$f":"'C2_Natural disaster'!X104","v":39.635067590950342},{"$f":"'C2_Natural disaster'!Y104","v":38.742142076689937}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D40","v":39.00150259737196},{"$f":"'C3_Commodity prices_ext'!E40","v":42.34661975145579},{"$f":"'C3_Commodity prices_ext'!F40","v":39.127871373699783},{"$f":"'C3_Commodity prices_ext'!G40","v":42.556367200254464},{"$f":"'C3_Commodity prices_ext'!H40","v":47.225753814288076},{"$f":"'C3_Commodity prices_ext'!I40","v":39.811058478414459},{"$f":"'C3_Commodity prices_ext'!J40","v":49.495109222737085},{"$f":"'C3_Commodity prices_ext'!K40","v":49.377122481504927},{"$f":"'C3_Commodity prices_ext'!L40","v":42.074193275433011},{"$f":"'C3_Commodity prices_ext'!M40","v":38.075358112226468},{"$f":"'C3_Commodity prices_ext'!N40","v":33.574555872805981},{"$f":"'C3_Commodity prices_ext'!O40","v":34.095763646784768},{"$f":"'C3_Commodity prices_ext'!P40","v":31.313847923425598},{"$f":"'C3_Commodity prices_ext'!Q40","v":30.892849367319709},{"$f":"'C3_Commodity prices_ext'!R40","v":28.950797649717074},{"$f":"'C3_Commodity prices_ext'!S40","v":29.044074071040971},{"$f":"'C3_Commodity prices_ext'!T40","v":30.310089001541581},{"$f":"'C3_Commodity prices_ext'!U40","v":29.801311848607128},{"$f":"'C3_Commodity prices_ext'!V40","v":30.136919403782926},{"$f":"'C3_Commodity prices_ext'!W40","v":28.090310157506014},{"$f":"'C3_Commodity prices_ext'!X40","v":26.927552889436758}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D99","v":39.001502597371967},{"$f":"'C4_Market_financing'!E99","v":37.868567507013431},{"$f":"'C4_Market_financing'!F99","v":33.823422190390708},{"$f":"'C4_Market_financing'!G99","v":35.57381905694065},{"$f":"'C4_Market_financing'!H99","v":40.645762199133962},{"$f":"'C4_Market_financing'!I99","v":35.749754212684756},{"$f":"'C4_Market_financing'!J99","v":44.46912572187054},{"$f":"'C4_Market_financing'!K99","v":44.416848493668077},{"$f":"'C4_Market_financing'!L99","v":36.728296015354232},{"$f":"'C4_Market_financing'!M99","v":31.311528262357392},{"$f":"'C4_Market_financing'!N99","v":27.726810314521739},{"$f":"'C4_Market_financing'!O99","v":30.43157716081193},{"$f":"'C4_Market_financing'!P99","v":29.998669186198075},{"$f":"'C4_Market_financing'!Q99","v":29.527385815221624},{"$f":"'C4_Market_financing'!R99","v":27.871496384213046},{"$f":"'C4_Market_financing'!S99","v":28.07208686322193},{"$f":"'C4_Market_financing'!T99","v":29.748689670538603},{"$f":"'C4_Market_financing'!U99","v":29.173317736033461},{"$f":"'C4_Market_financing'!V99","v":29.475153659479375},{"$f":"'C4_Market_financing'!W99","v":27.749260634455897},{"$f":"'C4_Market_financing'!X99","v":26.829154028006307}]
[null,{"$f":"B61","v":"Baseline"},{"$f":"C61","v":"Baseline"},{"$f":"D164","v":39.00150259737196},37.868567507013431,33.702208014423533,35.350030838398325,40.208734597151206,34.353655668471873,42.304365280281829,41.535330387876044,35.054434118846771,31.742788009445338,27.982939226947529,30.438981784445332,29.715654734982401,29.609860574483328,28.075676419400487,28.474330989168799,29.987886106535722,29.772154116577777,30.291586444715083,28.485376554408205,27.466053850470882]
[null,{"$f":"B62","v":"Historical scenario"},{"$f":"C62","v":"Historical scenario"},{"$f":"D165","v":39.00150259737196},37.755192733493161,34.640396250835792,36.810121159319266,42.0544454699859,37.113111324781023,47.732086998644895,49.614875290332435,45.293054246713652,43.370546532327317,40.575587288038875,41.6910661545799,39.422552831250037,37.50490770273877,34.348221914654474,32.619873532806309,31.808810343465559,30.310891056942324,29.74167969139112,27.480705946619761,26.096706329129553]
[null,null,{"$f":"$C$63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D166:$AJ176, MATCH(1, $AJ166:$AJ176, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":39.00150259737196},{"$f":"INDEX($D166:$AJ176, MATCH(1, $AJ166:$AJ176, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":38.142920381085268},36.355330889979712,41.573953557303795,46.535189532774027,40.516755919461332,52.249561564252232,58.141843992683206,50.799361807390909,46.690694621153455,42.108180377398966,41.18086080966534,34.712253282018096,34.249297778689389,32.206384535474577,32.045637257726526,32.962954856037385,32.106201046920788,32.106166793716554,29.829327100134336,28.450909667190171]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK177=1, NA(), IF(AND($AF177>0,$AF180=1),INDEX($D166:$AI176,MATCH(1,$AI166:$AI176,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK177=1, NA(), IF(AND($AF177>0,$AF180=1),INDEX($D166:$AI176,MATCH(1,$AI166:$AI176,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D173:$AI176, MATCH($I$21, $AI173:$AI176, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D187>D192, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D189>D192, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$166:$AJ176, MATCH(1, $AJ$166:$AJ176, 0), 1)","v":"Exports"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A196&\": \"&C195&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI177=0, AK177=1),\"\",IF(AND($AF177>0,$AF180=1), INDEX($B166:$AI176,MATCH(1,$AI166:$AI176,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C195=C197, \"\", C197)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI177=0, AK177=1),\"\",IF(AND($AF177>0,$AF180=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C198, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D193:N193)","v":11}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D194:N194)","v":11}]
[]
[]
[null,null,"For \"moderate\" risk countries (calculate for all countries for illustrative purposes, not just for those classified as moderate)"]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment within \"moderate\" category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(Y211:Y232)<E27,\"Moderate with Substantial space\",IF(MAX(Y211:Y232)=E26,\"Moderate with some space\",\"Moderate with limited space\"))","v":"Moderate with limited space"}]
["Stock indicators",null,"PV / GDP"]
["x",20,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B208/100)*D$66,\"\")","v":32},32,32,32,32,32,32,32,32,32,{"$f":"IF($C$205=1,(1-$B208/100)*N$66,\"\")","v":32},32,32,32,32,32,32,32,32,32,32]
["y",40,"(1-y)*Threshold",24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[null,null,"Baseline ",{"$f":"IF(D208=\"\",\"\",D38)","v":44.884623746813403},43.151384667261354,41.226496964495894,40.194059559244764,38.604308292448287,37.695157849757152,35.423451546230709,32.989726806144404,31.95584417770263,31.415119480762378,31.207778495869825,31.194028817938246,30.987071024671192,30.663044336525953,30.406934845402617,30.276260609215427,29.731370245110572,29.278735179333044,28.571069907990392,28.069112756342683,27.576148902935632]
[null,null,"Baseline breach",{"$f":"IF(D209=\"\",\"\",IF(D210<=D209,0,IF(D210>D208,2,1)))","v":2},2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(D211:N211)","v":2}]
[null,null,"Threshold line",{"$f":"D66","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
["Flow indicators"]
["x",12,"PV / exports"]
["y",35,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B208/100)*D$108,\"\")","v":144},144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B209/100)*D$108,\"\")","v":108},108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108]
[null,null,"Baseline ",{"$f":"IF(D215=\"\",\"\",D80)","v":109.06466686131706},103.46892335626711,99.556231343041077,98.419189068046379,95.297274109956277,93.709309484751884,89.465430983385644,84.955966089426965,83.873856682561168,83.527980386076237,83.653747944448625,83.926460924588525,83.720912670619896,83.282255392269818,83.068393679152621,83.323780117570749,82.457467465060816,81.631494105841114,80.279580030615577,79.474828970165689,78.543947837119973]
[null,null,"Baseline breach",{"$f":"IF(D216=\"\",\"\",IF(D217<=D216,0,IF(D217>D215,2,1)))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(D218:N218)","v":1}]
[null,null,{"$f":"C212","v":"Threshold line"},{"$f":"D108","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[]
[null,null,"Debt services / exports"]
[null,null,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B214/100)*D$150,\"\")","v":13.2},13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B215/100)*D$150,\"\")","v":9.75},9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75]
[null,null,"Baseline ",{"$f":"IF(D222=\"\",\"\",D122)","v":17.168117428103436},16.507447382610895,15.170490840774168,16.275584555339673,18.560766082285152,15.892193499237058,19.66440549559961,19.460462395418617,16.571874391944313,15.079952334507581,13.319447314092885,14.483570578314115,14.142861916552054,14.115234181755604,13.420092313833543,13.687222643483288,14.487425032288856,14.427317333136349,14.76199266751172,13.939392848205063,13.488655379547129]
[null,null,"Baseline breach",{"$f":"IF(D223=\"\",\"\",IF(D224<=D223,0,IF(D224>D222,2,1)))","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MAX(D225:N225)","v":2}]
[null,null,{"$f":"C219","v":"Threshold line"},{"$f":"D150","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,null,"Debt services / revenue"]
[null,null,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B214/100)*D$192,\"\")","v":15.84},15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B215/100)*D$192,\"\")","v":11.700000000000001},11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001]
[null,null,"Baseline ",{"$f":"IF(D229=\"\",\"\",D164)","v":39.00150259737196},37.868567507013431,33.702208014423533,35.350030838398325,40.208734597151206,34.353655668471873,42.304365280281829,41.535330387876044,35.054434118846771,31.742788009445338,27.982939226947529,30.438981784445332,29.715654734982401,29.609860574483328,28.075676419400487,28.474330989168799,29.987886106535722,29.772154116577777,30.291586444715083,28.485376554408205,27.466053850470882]
[null,null,"Baseline breach",{"$f":"IF(D230=\"\",\"\",IF(D231<=D230,0,IF(D231>D229,2,1)))","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MAX(D232:N232)","v":2}]
[null,null,{"$f":"C212","v":"Threshold line"},{"$f":"D192","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1994,IF(START!L10=\"French\",translation!D1994,IF(START!L10=\"Portuguese\",translation!E1994,translation!F1994)))","v":"Public"}]
[]
[null,null,{"$f":"'Output 3-2 Stress-public'!B10","v":"PV of Debt-to-GDP Ratio"}]
[]
[null,{"$f":"B38","v":"Baseline"},{"$f":"'Output 3-2 Stress-public'!B12","v":"Baseline"},{"$f":"'Baseline - public'!O42","v":67.166726497848643},{"$f":"'Baseline - public'!P42","v":62.480051352911069},{"$f":"'Baseline - public'!Q42","v":58.647532753069022},{"$f":"'Baseline - public'!R42","v":55.950237046937112},{"$f":"'Baseline - public'!S42","v":53.69936472247668},{"$f":"'Baseline - public'!T42","v":51.413616181559782},{"$f":"'Baseline - public'!U42","v":49.35872988237864},{"$f":"'Baseline - public'!V42","v":47.942094505811596},{"$f":"'Baseline - public'!W42","v":46.993311885790959},{"$f":"'Baseline - public'!X42","v":46.172427204376326},{"$f":"'Baseline - public'!Y42","v":45.345522135635356},{"$f":"'Baseline - public'!Z42","v":44.579842838742536},{"$f":"'Baseline - public'!AA42","v":43.779479697324447},{"$f":"'Baseline - public'!AB42","v":42.981402484360743},{"$f":"'Baseline - public'!AC42","v":42.172014968926334},{"$f":"'Baseline - public'!AD42","v":41.36040042435846},{"$f":"'Baseline - public'!AE42","v":40.488240874237697},{"$f":"'Baseline - public'!AF42","v":39.661773999717347},{"$f":"'Baseline - public'!AG42","v":38.800647225487829},{"$f":"'Baseline - public'!AH42","v":38.050234167762966},{"$f":"'Baseline - public'!AI42","v":37.219396693197268}]
[null,{"$f":"B39","v":"Historical scenario"},{"$f":"'Output 3-2 Stress-public'!B15","v":"A1. Key variables at their historical averages in 2024-2034 2/"},{"$f":"A1_Historical_pub!E13","v":67.166726497848657},{"$f":"A1_Historical_pub!F13","v":65.422574927730466},{"$f":"A1_Historical_pub!G13","v":62.780652667891331},{"$f":"A1_Historical_pub!H13","v":59.733454249786},{"$f":"A1_Historical_pub!I13","v":56.698419930550145},{"$f":"A1_Historical_pub!J13","v":54.015797407797429},{"$f":"A1_Historical_pub!K13","v":51.963209508657137},{"$f":"A1_Historical_pub!L13","v":49.999044269937109},{"$f":"A1_Historical_pub!M13","v":48.295721736705453},{"$f":"A1_Historical_pub!N13","v":46.82454744902725},{"$f":"A1_Historical_pub!O13","v":45.492711815938357},{"$f":"A1_Historical_pub!P13","v":44.347874534921516},{"$f":"A1_Historical_pub!Q13","v":43.340312088161838},{"$f":"A1_Historical_pub!R13","v":42.458321509525575},{"$f":"A1_Historical_pub!S13","v":41.664375553268926},{"$f":"A1_Historical_pub!T13","v":40.972657781114222},{"$f":"A1_Historical_pub!U13","v":40.375383711494791},{"$f":"A1_Historical_pub!V13","v":39.856278844346235},{"$f":"A1_Historical_pub!W13","v":39.408408773543833},{"$f":"A1_Historical_pub!X13","v":39.037007824733976},{"$f":"A1_Historical_pub!Y13","v":38.706036199527375}]
[null,"Growth",{"$f":"'Output 3-2 Stress-public'!B19","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E13","v":67.166726497848657},{"$f":"B1_GDP_pub!F13","v":68.885154448838662},{"$f":"B1_GDP_pub!G13","v":69.159254787912133},{"$f":"B1_GDP_pub!H13","v":67.859012081471207},{"$f":"B1_GDP_pub!I13","v":67.002189076514213},{"$f":"B1_GDP_pub!J13","v":66.294566860992575},{"$f":"B1_GDP_pub!K13","v":66.384430154523386},{"$f":"B1_GDP_pub!L13","v":66.909148010355281},{"$f":"B1_GDP_pub!M13","v":68.047999768135966},{"$f":"B1_GDP_pub!N13","v":69.36696073958845},{"$f":"B1_GDP_pub!O13","v":70.771175522685738},{"$f":"B1_GDP_pub!P13","v":72.395342967964297},{"$f":"B1_GDP_pub!Q13","v":73.989472183820951},{"$f":"B1_GDP_pub!R13","v":75.59058255547086},{"$f":"B1_GDP_pub!S13","v":77.064890150257682},{"$f":"B1_GDP_pub!T13","v":78.558002704519964},{"$f":"B1_GDP_pub!U13","v":80.022589911101022},{"$f":"B1_GDP_pub!V13","v":81.528474099371266},{"$f":"B1_GDP_pub!W13","v":83.018768600128766},{"$f":"B1_GDP_pub!X13","v":84.748684290916586},{"$f":"B1_GDP_pub!Y13","v":86.323884038190599},null,{"$f":"COUNTIF($E241:$N241, \">\"&$E$267)","v":10},{"$f":"IF(ISNUMBER(D241),IF(D241>$D$267, 1, 0),0)","v":1},{"$f":"IF(Z241=1, 1, 0)","v":0},{"$f":"IF(AB241=1,IF(AA241=1,0,1),0)","v":0},{"$f":"IF(AC241=0, 1, 0)","v":1},{"$f":"MAX(E241:N241)","v":70.771175522685738},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC241=1,AE241, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD241=1, AE241, 0))","v":70.771175522685738},{"$f":"IF(ISNUMBER(E241), IF(AF241>0,LARGE(E241:N241, 2), AE241), 0)","v":70.771175522685738},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF241, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG241, $AG$241:$AG$251, 0), RANK(AH241, $AH$241:$AH$251, 0))","v":6},{"$f":"IF(AND(AI241=1, AJ241=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"'Output 3-2 Stress-public'!B20","v":"B2. Primary balance"},{"$f":"IF($I$21=$A254, D254, D255)","v":67.166726497848657},70.196073841442839,76.128107677832418,72.877170154469894,69.994968376088622,67.252721737613655,65.25057136111549,63.704524372912928,62.729324696357168,61.920962098012858,61.189028708237338,60.647430054365024,60.080062100990084,59.523257740322855,58.861015224040116,58.214317350504231,57.539904706557074,56.906275881266545,56.255384840465425,55.763969391075598,55.16860026397984,null,10,1,{"$f":"IF(Z242=1, 1, 0)","v":0},0,{"$f":"IF(AC242=0, 1, 0)","v":1},76.128107677832418,0,76.128107677832418,76.128107677832418,0,1,{"$f":"IF(AND(AI242=1, AJ242=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"'Output 3-2 Stress-public'!B21","v":"B3. Exports"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O91)","v":67.166726497848657},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P91)","v":67.270733403217093},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q91)","v":72.3758159475761},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R91)","v":69.517775797529453},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S91)","v":67.142309392124318},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T91)","v":64.731204785702943},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U91)","v":61.897046151341726},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V91)","v":58.510383194675086},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W91)","v":55.630170480457544},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X91)","v":52.878994729654281},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y91)","v":50.117338692560907},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z91)","v":47.875747454464509},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA91)","v":46.48623333292069},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB91)","v":45.11569741150484},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC91)","v":43.771568108175074},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD91)","v":42.484471279860102},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE91)","v":41.210789369259196},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF91)","v":40.064436545282497},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG91)","v":38.952809288943726},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH91)","v":38.010470845051955},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI91)","v":37.032891344909778},null,8,1,0,0,1,72.3758159475761,0,72.3758159475761,72.3758159475761,0,4,0]
[null,"Non-debt flows",{"$f":"+'Output 3-2 Stress-public'!B22","v":"B4. Other flows 3/"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O92)","v":67.166726497848657},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P92)","v":66.230251749338464},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q92)","v":66.039719453368988},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R92)","v":63.255868646091642},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S92)","v":60.937906890633464},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T92)","v":58.584658617441612},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U92)","v":55.949450201880381},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V92)","v":53.471080666429806},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W92)","v":51.481069215501996},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X92)","v":49.619598832579655},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y92)","v":47.749655499609894},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z92)","v":46.302604693661294},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA92)","v":45.186707540652506},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB92)","v":44.083706125067849},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC92)","v":42.991255026565597},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD92)","v":41.92991753987139},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE92)","v":40.849216563414473},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF92)","v":39.857030144965492},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG92)","v":38.866442786808655},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH92)","v":38.01699538688132},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI92)","v":37.110414088275611},null,6,1,0,0,1,66.230251749338464,0,66.230251749338464,66.230251749338464,0,8,0]
[null,"One-time depreciation",{"$f":"+'Output 3-2 Stress-public'!B23","v":"B5. Depreciation"},{"$f":"B5_depreciation_pub!E13","v":67.166726497848657},{"$f":"B5_depreciation_pub!F13","v":69.969623387847989},{"$f":"B5_depreciation_pub!G13","v":64.411930305570451},{"$f":"B5_depreciation_pub!H13","v":59.990234604790459},{"$f":"B5_depreciation_pub!I13","v":56.189480797758542},{"$f":"B5_depreciation_pub!J13","v":52.689857156119565},{"$f":"B5_depreciation_pub!K13","v":50.059931497853441},{"$f":"B5_depreciation_pub!L13","v":47.919307013895427},{"$f":"B5_depreciation_pub!M13","v":46.365830510019755},{"$f":"B5_depreciation_pub!N13","v":45.065673443966318},{"$f":"B5_depreciation_pub!O13","v":43.928003960312815},{"$f":"B5_depreciation_pub!P13","v":43.045103440995739},{"$f":"B5_depreciation_pub!Q13","v":42.239779944112556},{"$f":"B5_depreciation_pub!R13","v":41.520371663711337},{"$f":"B5_depreciation_pub!S13","v":40.775123098454209},{"$f":"B5_depreciation_pub!T13","v":40.090598883965882},{"$f":"B5_depreciation_pub!U13","v":39.439308041578023},{"$f":"B5_depreciation_pub!V13","v":38.88280635877868},{"$f":"B5_depreciation_pub!W13","v":38.359246952804888},{"$f":"B5_depreciation_pub!X13","v":37.990221934915219},{"$f":"B5_depreciation_pub!Y13","v":37.585621291855922},null,4,1,0,0,1,69.969623387847989,0,69.969623387847989,69.969623387847989,0,7,0]
[null,"Combination",{"$f":"+'Output 3-2 Stress-public'!B24","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A256, D256, D257)","v":67.166726497848657},68.813743634375641,72.400792622353592,69.432306708659723,66.82647621493436,64.346001712763723,62.588668917628731,61.229589188169442,60.391401180978157,59.682312548693496,59.016826365938378,58.516002229665808,57.98439048287414,57.463603574742862,56.838430654595996,56.228355731580528,55.589832264728443,54.993219630743752,54.379180129598559,53.919024492822487,53.358872203279475,null,10,1,0,0,1,72.400792622353592,0,72.400792622353592,72.400792622353592,0,3,0]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"'Output 3-2 Stress-public'!B27","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E13","v":67.166726497848657},{"$f":"'C1_Combined CL'!F13","v":71.459905412400047},{"$f":"'C1_Combined CL'!G13","v":67.123359449247161},{"$f":"'C1_Combined CL'!H13","v":63.835129928397315},{"$f":"'C1_Combined CL'!I13","v":60.9694366753018},{"$f":"'C1_Combined CL'!J13","v":58.275314052177372},{"$f":"'C1_Combined CL'!K13","v":56.32949791809466},{"$f":"'C1_Combined CL'!L13","v":54.779516141761405},{"$f":"'C1_Combined CL'!M13","v":53.775771673486751},{"$f":"'C1_Combined CL'!N13","v":52.936537856944476},{"$f":"'C1_Combined CL'!O13","v":52.168336054026746},{"$f":"'C1_Combined CL'!P13","v":51.594308423499903},{"$f":"'C1_Combined CL'!Q13","v":51.002052957304635},{"$f":"'C1_Combined CL'!R13","v":50.419616475140671},{"$f":"'C1_Combined CL'!S13","v":49.735935502761755},{"$f":"'C1_Combined CL'!T13","v":49.066509183087454},{"$f":"'C1_Combined CL'!U13","v":48.367606569976907},{"$f":"'C1_Combined CL'!V13","v":47.714445943056916},{"$f":"'C1_Combined CL'!W13","v":47.04363128994833},{"$f":"'C1_Combined CL'!X13","v":46.504780441256727},{"$f":"'C1_Combined CL'!Y13","v":45.880845630391761},null,{"$f":"COUNTIF($E248:$N248, \">\"&$E$267)","v":6},{"$f":"IF(ISNUMBER(D248),IF(D248>$D$267, 1, 0),0)","v":1},{"$f":"IF(Z248=1, 1, 0)","v":0},{"$f":"IF(AB248=1,IF(AA248=1,0,1),0)","v":0},{"$f":"IF(AC248=0, 1, 0)","v":1},{"$f":"MAX(E248:N248)","v":71.459905412400047},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC248=1,AE248, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD248=1, AE248, 0))","v":71.459905412400047},{"$f":"IF(ISNUMBER(E248), IF(AF248>0,LARGE(E248:N248, 2), AE248), 0)","v":71.459905412400047},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF248, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG248, $AG$241:$AG$251, 0), RANK(AH248, $AH$241:$AH$251, 0))","v":5},{"$f":"IF(AND(AI248=1, AJ248=1), 1, 0)","v":0}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"'Output 3-2 Stress-public'!B28","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A249,D259,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E249:$N249, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D249),IF(D249>$D$267, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E249:N249)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC249=1,AE249, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD249=1, AE249, 0))","v":0},{"$f":"IF(ISNUMBER(E249), IF(AF249>0,LARGE(E249:N249, 2), AE249), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF249, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG249, $AG$241:$AG$251, 0), RANK(AH249, $AH$241:$AH$251, 0))","v":10},0]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"'Output 3-2 Stress-public'!B29","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A250,D260,\" \"),\" \")","v":67.166726497848657},66.200267835221595,66.534050965139215,67.883882567443564,69.007692079637735,69.632470024914795,70.380765880618839,70.974271279807681,72.189197491392648,73.575917887650292,75.053605675529312,76.739008737719374,78.391482984442092,80.050651001681132,81.58586552269891,83.139501004213017,84.662685070250191,86.22211727047312,87.763804911587712,89.558667966111628,91.186267794494924,null,{"$f":"COUNTIF($E250:$N250, \">\"&$E$267)","v":10},{"$f":"IF(ISNUMBER(D250),IF(D250>$D$267, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E250:N250)","v":75.053605675529312},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC250=1,AE250, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD250=1, AE250, 0))","v":75.053605675529312},{"$f":"IF(ISNUMBER(E250), IF(AF250>0,LARGE(E250:N250, 2), AE250), 0)","v":75.053605675529312},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF250, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG250, $AG$241:$AG$251, 0), RANK(AH250, $AH$241:$AH$251, 0))","v":2},0]
[{"$f":"A50","v":1},{"$f":"B50","v":"Market financing"},{"$f":"'Output 3-2 Stress-public'!B30","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A251,D261,\" \"),\" \")","v":67.166726497848657},62.480051352911069,58.670868838228806,56.012868718986255,53.835115439253897,51.611535921014315,49.583465417902246,48.144465116209126,47.134821029925988,46.231488561359107,45.301938833719198,44.399275573045784,43.419329958341244,42.440066050740541,41.519049901526294,40.670239873860787,39.83395598562349,39.107577909151367,38.385635822684137,37.759963305214086,37.038108357174224,null,{"$f":"COUNTIF($E251:$N251, \">\"&$E$267)","v":3},{"$f":"IF(ISNUMBER(D251),IF(D251>$D$267, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E251:N251)","v":62.480051352911069},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC251=1,AE251, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD251=1, AE251, 0))","v":62.480051352911069},{"$f":"IF(ISNUMBER(E251), IF(AF251>0,LARGE(E251:N251, 2), AE251), 0)","v":62.480051352911069},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF251, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG251, $AG$241:$AG$251, 0), RANK(AH251, $AH$241:$AH$251, 0))","v":9},0]
[null,{"$f":"IF('Customized Scenario - public'!C3=\"No\",\"\",'Customized Scenario - public'!B54)","v":"[Short Name]"},{"$f":"'Customized Scenario - public'!$B$7","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E123)","v":67.218151631989741},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F123)","v":62.127513485097118},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G123)","v":57.922930030265732},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H123)","v":54.673544371666814},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I123)","v":51.843547536104055},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J123)","v":49.174429601832706},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K123)","v":47.239627814898917},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L123)","v":45.66164176379273},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M123)","v":44.612135629691622},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N123)","v":43.731903939826047},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O123)","v":42.92293683635117},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P123)","v":42.315042433643853},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q123)","v":41.691795211502239},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R123)","v":41.077547388371798},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S123)","v":40.366973606769022},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T123)","v":39.670179869710672},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U123)","v":38.943450630331121},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V123)","v":38.268084723687195},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W123)","v":37.574914050798483},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X123)","v":36.985577219666183},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y123)","v":36.330537063902447},null,null,null,null,{"$f":"SUM(AC241:AC251)","v":0},null,null,{"$f":"MAX(AF241:AF251)","v":0},{"$f":"MAX(AG241:AG251)","v":76.128107677832418},null,{"$f":"SUM(AI241:AI251)","v":0},{"$f":"SUM(AJ241:AJ251)","v":55},{"$f":"SUM(AK241:AK251)","v":0}]
[null,null,{"$f":"C178","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":1},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E13","v":67.166726497848657},{"$f":"B2_PB_mkt_pub!F13","v":70.196073841442839},{"$f":"B2_PB_mkt_pub!G13","v":76.128107677832418},{"$f":"B2_PB_mkt_pub!H13","v":72.877170154469894},{"$f":"B2_PB_mkt_pub!I13","v":69.994968376088622},{"$f":"B2_PB_mkt_pub!J13","v":67.252721737613655},{"$f":"B2_PB_mkt_pub!K13","v":65.25057136111549},{"$f":"B2_PB_mkt_pub!L13","v":63.704524372912928},{"$f":"B2_PB_mkt_pub!M13","v":62.729324696357168},{"$f":"B2_PB_mkt_pub!N13","v":61.920962098012858},{"$f":"B2_PB_mkt_pub!O13","v":61.189028708237338},{"$f":"B2_PB_mkt_pub!P13","v":60.647430054365024},{"$f":"B2_PB_mkt_pub!Q13","v":60.080062100990084},{"$f":"B2_PB_mkt_pub!R13","v":59.523257740322855},{"$f":"B2_PB_mkt_pub!S13","v":58.861015224040116},{"$f":"B2_PB_mkt_pub!T13","v":58.214317350504231},{"$f":"B2_PB_mkt_pub!U13","v":57.539904706557074},{"$f":"B2_PB_mkt_pub!V13","v":56.906275881266545},{"$f":"B2_PB_mkt_pub!W13","v":56.255384840465425},{"$f":"B2_PB_mkt_pub!X13","v":55.763969391075598},{"$f":"B2_PB_mkt_pub!Y13","v":55.16860026397984}]
[0,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E13","v":67.166726497848657},{"$f":"B2_PB_non_mkt_pub!F13","v":70.196073841442839},{"$f":"B2_PB_non_mkt_pub!G13","v":74.12209247746361},{"$f":"B2_PB_non_mkt_pub!H13","v":70.917159087150424},{"$f":"B2_PB_non_mkt_pub!I13","v":68.076193097826504},{"$f":"B2_PB_non_mkt_pub!J13","v":65.371658628978508},{"$f":"B2_PB_non_mkt_pub!K13","v":63.400795509473021},{"$f":"B2_PB_non_mkt_pub!L13","v":61.870921879544824},{"$f":"B2_PB_non_mkt_pub!M13","v":60.901901154291473},{"$f":"B2_PB_non_mkt_pub!N13","v":60.095383643294809},{"$f":"B2_PB_non_mkt_pub!O13","v":59.361031940044661},{"$f":"B2_PB_non_mkt_pub!P13","v":58.815296127567485},{"$f":"B2_PB_non_mkt_pub!Q13","v":58.243611554730848},{"$f":"B2_PB_non_mkt_pub!R13","v":57.682338319776647},{"$f":"B2_PB_non_mkt_pub!S13","v":57.016683873307464},{"$f":"B2_PB_non_mkt_pub!T13","v":56.366517680719227},{"$f":"B2_PB_non_mkt_pub!U13","v":55.688401399329543},{"$f":"B2_PB_non_mkt_pub!V13","v":55.051963608135523},{"$f":"B2_PB_non_mkt_pub!W13","v":54.398007819047379},{"$f":"B2_PB_non_mkt_pub!X13","v":53.897810948281041},{"$f":"B2_PB_non_mkt_pub!Y13","v":53.297313219124916},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF252>AG252, 1, 0)","v":0}]
[1,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E13","v":67.166726497848657},{"$f":"B6_combo_mkt_pub!F13","v":68.813743634375641},{"$f":"B6_combo_mkt_pub!G13","v":72.400792622353592},{"$f":"B6_combo_mkt_pub!H13","v":69.432306708659723},{"$f":"B6_combo_mkt_pub!I13","v":66.82647621493436},{"$f":"B6_combo_mkt_pub!J13","v":64.346001712763723},{"$f":"B6_combo_mkt_pub!K13","v":62.588668917628731},{"$f":"B6_combo_mkt_pub!L13","v":61.229589188169442},{"$f":"B6_combo_mkt_pub!M13","v":60.391401180978157},{"$f":"B6_combo_mkt_pub!N13","v":59.682312548693496},{"$f":"B6_combo_mkt_pub!O13","v":59.016826365938378},{"$f":"B6_combo_mkt_pub!P13","v":58.516002229665808},{"$f":"B6_combo_mkt_pub!Q13","v":57.98439048287414},{"$f":"B6_combo_mkt_pub!R13","v":57.463603574742862},{"$f":"B6_combo_mkt_pub!S13","v":56.838430654595996},{"$f":"B6_combo_mkt_pub!T13","v":56.228355731580528},{"$f":"B6_combo_mkt_pub!U13","v":55.589832264728443},{"$f":"B6_combo_mkt_pub!V13","v":54.993219630743752},{"$f":"B6_combo_mkt_pub!W13","v":54.379180129598559},{"$f":"B6_combo_mkt_pub!X13","v":53.919024492822487},{"$f":"B6_combo_mkt_pub!Y13","v":53.358872203279475}]
[0,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E13","v":67.166726497848657},{"$f":"'B6_combo_non-mkt_pub'!F13","v":68.813743634375641},{"$f":"'B6_combo_non-mkt_pub'!G13","v":67.969192682698448},{"$f":"'B6_combo_non-mkt_pub'!H13","v":60.70841104292024},{"$f":"'B6_combo_non-mkt_pub'!I13","v":56.36424948470512},{"$f":"'B6_combo_non-mkt_pub'!J13","v":52.66715427004597},{"$f":"'B6_combo_non-mkt_pub'!K13","v":49.622653200182427},{"$f":"'B6_combo_non-mkt_pub'!L13","v":47.382903559007659},{"$f":"'B6_combo_non-mkt_pub'!M13","v":45.909855713370469},{"$f":"'B6_combo_non-mkt_pub'!N13","v":44.679731867944795},{"$f":"'B6_combo_non-mkt_pub'!O13","v":43.627557622181996},{"$f":"'B6_combo_non-mkt_pub'!P13","v":42.856342745332178},{"$f":"'B6_combo_non-mkt_pub'!Q13","v":42.11275912184346},{"$f":"'B6_combo_non-mkt_pub'!R13","v":41.413805218472369},{"$f":"'B6_combo_non-mkt_pub'!S13","v":40.645483643823141},{"$f":"'B6_combo_non-mkt_pub'!T13","v":39.908779855106182},{"$f":"'B6_combo_non-mkt_pub'!U13","v":39.154797856146409},{"$f":"'B6_combo_non-mkt_pub'!V13","v":38.461568655723013},{"$f":"'B6_combo_non-mkt_pub'!W13","v":37.756886090966482},{"$f":"'B6_combo_non-mkt_pub'!X13","v":37.160914072057928},{"$f":"'B6_combo_non-mkt_pub'!Y13","v":36.501747640164893}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E13","v":67.166726497848657},{"$f":"'C2_Natural disaster'!F13","v":73.205856485516435},{"$f":"'C2_Natural disaster'!G13","v":69.058170713354457},{"$f":"'C2_Natural disaster'!H13","v":65.98115372502518},{"$f":"'C2_Natural disaster'!I13","v":63.329699218068271},{"$f":"'C2_Natural disaster'!J13","v":60.849394753020377},{"$f":"'C2_Natural disaster'!K13","v":59.125473637640837},{"$f":"'C2_Natural disaster'!L13","v":57.808985774310294},{"$f":"'C2_Natural disaster'!M13","v":57.049563062819594},{"$f":"'C2_Natural disaster'!N13","v":56.455529282103775},{"$f":"'C2_Natural disaster'!O13","v":55.934090060444298},{"$f":"'C2_Natural disaster'!P13","v":55.608421736087074},{"$f":"'C2_Natural disaster'!Q13","v":55.262718302499792},{"$f":"'C2_Natural disaster'!R13","v":54.926698081860522},{"$f":"'C2_Natural disaster'!S13","v":54.485726695506202},{"$f":"'C2_Natural disaster'!T13","v":54.059620525980435},{"$f":"'C2_Natural disaster'!U13","v":53.604246918040722},{"$f":"'C2_Natural disaster'!V13","v":53.193100708750606},{"$f":"'C2_Natural disaster'!W13","v":52.764571377969673},{"$f":"'C2_Natural disaster'!X13","v":52.48510086018775},{"$f":"'C2_Natural disaster'!Y13","v":52.109290567747799}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E13","v":67.166726497848657},{"$f":"'C3_commodity_prices_pub'!F13","v":66.200267835221595},{"$f":"'C3_commodity_prices_pub'!G13","v":66.534050965139215},{"$f":"'C3_commodity_prices_pub'!H13","v":67.883882567443564},{"$f":"'C3_commodity_prices_pub'!I13","v":69.007692079637735},{"$f":"'C3_commodity_prices_pub'!J13","v":69.632470024914795},{"$f":"'C3_commodity_prices_pub'!K13","v":70.380765880618839},{"$f":"'C3_commodity_prices_pub'!L13","v":70.974271279807681},{"$f":"'C3_commodity_prices_pub'!M13","v":72.189197491392648},{"$f":"'C3_commodity_prices_pub'!N13","v":73.575917887650292},{"$f":"'C3_commodity_prices_pub'!O13","v":75.053605675529312},{"$f":"'C3_commodity_prices_pub'!P13","v":76.739008737719374},{"$f":"'C3_commodity_prices_pub'!Q13","v":78.391482984442092},{"$f":"'C3_commodity_prices_pub'!R13","v":80.050651001681132},{"$f":"'C3_commodity_prices_pub'!S13","v":81.58586552269891},{"$f":"'C3_commodity_prices_pub'!T13","v":83.139501004213017},{"$f":"'C3_commodity_prices_pub'!U13","v":84.662685070250191},{"$f":"'C3_commodity_prices_pub'!V13","v":86.22211727047312},{"$f":"'C3_commodity_prices_pub'!W13","v":87.763804911587712},{"$f":"'C3_commodity_prices_pub'!X13","v":89.558667966111628},{"$f":"'C3_commodity_prices_pub'!Y13","v":91.186267794494924}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O93","v":67.166726497848657},{"$f":"'Baseline - public'!P93","v":62.480051352911069},{"$f":"'Baseline - public'!Q93","v":58.670868838228806},{"$f":"'Baseline - public'!R93","v":56.012868718986255},{"$f":"'Baseline - public'!S93","v":53.835115439253897},{"$f":"'Baseline - public'!T93","v":51.611535921014315},{"$f":"'Baseline - public'!U93","v":49.583465417902246},{"$f":"'Baseline - public'!V93","v":48.144465116209126},{"$f":"'Baseline - public'!W93","v":47.134821029925988},{"$f":"'Baseline - public'!X93","v":46.231488561359107},{"$f":"'Baseline - public'!Y93","v":45.301938833719198},{"$f":"'Baseline - public'!Z93","v":44.399275573045784},{"$f":"'Baseline - public'!AA93","v":43.419329958341244},{"$f":"'Baseline - public'!AB93","v":42.440066050740541},{"$f":"'Baseline - public'!AC93","v":41.519049901526294},{"$f":"'Baseline - public'!AD93","v":40.670239873860787},{"$f":"'Baseline - public'!AE93","v":39.83395598562349},{"$f":"'Baseline - public'!AF93","v":39.107577909151367},{"$f":"'Baseline - public'!AG93","v":38.385635822684137},{"$f":"'Baseline - public'!AH93","v":37.759963305214086},{"$f":"'Baseline - public'!AI93","v":37.038108357174224}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D239","v":67.166726497848643},62.480051352911069,58.647532753069022,55.950237046937112,53.69936472247668,51.413616181559782,49.35872988237864,47.942094505811596,46.993311885790959,46.172427204376326,45.345522135635356,44.579842838742536,43.779479697324447,42.981402484360743,42.172014968926334,41.36040042435846,40.488240874237697,39.661773999717347,38.800647225487829,38.050234167762966,37.219396693197268]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D240","v":67.166726497848657},65.422574927730466,62.780652667891331,59.733454249786,56.698419930550145,54.015797407797429,51.963209508657137,49.999044269937109,48.295721736705453,46.82454744902725,45.492711815938357,44.347874534921516,43.340312088161838,42.458321509525575,41.664375553268926,40.972657781114222,40.375383711494791,39.856278844346235,39.408408773543833,39.037007824733976,38.706036199527375]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D241:$AJ251, MATCH(1, $AJ241:$AJ251, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":67.166726497848657},{"$f":"INDEX($D241:$AJ251, MATCH(1, $AJ241:$AJ251, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":70.196073841442839},76.128107677832418,72.877170154469894,69.994968376088622,67.252721737613655,65.25057136111549,63.704524372912928,62.729324696357168,61.920962098012858,61.189028708237338,60.647430054365024,60.080062100990084,59.523257740322855,58.861015224040116,58.214317350504231,57.539904706557074,56.906275881266545,56.255384840465425,55.763969391075598,55.16860026397984]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK252=1, NA(), IF(AND($AF252>0,$AF255=1),INDEX($D241:$AI251,MATCH(1,$AI241:$AI251,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D248:$AI251, MATCH($I$21, $AI248:$AI251, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"++OFFSET(translation!C1977, 0,LANG)","v":"TOTAL public debt benchmark"},"Public debt benchmark",{"$f":"'CI Summary'!$L$9","v":55},{"$f":"D267","v":55},{"$f":"E267","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[null,"Baseline breach","Baseline breach",{"$f":"IF(D262>D267, 1, 0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shock breach",{"$f":"IF(D264>D267, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$241:$AJ251, MATCH(1, $AJ$241:$AJ251, 0), 1)","v":"Primary Balance"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A271&\": \"&C270&\"\"","v":"Most extreme shock: Primary Balance"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI252=0, AK252=1),\"\",IF(AND($AF252>0,$AF255=1), INDEX($B241:$AI251,MATCH(1,$AI241:$AI251,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C270=C272, \"\", C272)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI252=0, AK252=1),\"\",IF(AND($AF252>0,$AF255=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C273, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D268:N268)","v":4}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D269:N269)","v":11}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max, exc. 1st year","Rank",null,"Rank of max. values (1= largest/max)"]
[null,null,{"$f":"'Output 3-2 Stress-public'!B34","v":"PV of Debt-to-Revenue Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored stress test only"]
[]
[null,null,{"$f":"+C239","v":"Baseline"},{"$f":"'Baseline - public'!O43","v":356.25472320532288},{"$f":"'Baseline - public'!P43","v":335.35058000920282},{"$f":"'Baseline - public'!Q43","v":309.14175824219575},{"$f":"'Baseline - public'!R43","v":293.68420967609632},{"$f":"'Baseline - public'!S43","v":284.35297336512406},{"$f":"'Baseline - public'!T43","v":274.26249442042172},{"$f":"'Baseline - public'!U43","v":266.70394203585516},{"$f":"'Baseline - public'!V43","v":262.41107373861786},{"$f":"'Baseline - public'!W43","v":260.0835010774868},{"$f":"'Baseline - public'!X43","v":257.80256933107324},{"$f":"'Baseline - public'!Y43","v":254.90909952934251},{"$f":"'Baseline - public'!Z43","v":251.73006566037301},{"$f":"'Baseline - public'!AA43","v":248.27457148494338},{"$f":"'Baseline - public'!AB43","v":244.70102609657243},{"$f":"'Baseline - public'!AC43","v":240.88761969977978},{"$f":"'Baseline - public'!AD43","v":236.70314889764481},{"$f":"'Baseline - public'!AE43","v":232.35895303657506},{"$f":"'Baseline - public'!AF43","v":228.13815676922354},{"$f":"'Baseline - public'!AG43","v":223.67447549138473},{"$f":"'Baseline - public'!AH43","v":220.12915054941499},{"$f":"'Baseline - public'!AI43","v":215.84000484971989}]
[null,null,"A1. Key variables at their historical averages in 2024-2034 2/",{"$f":"A1_Historical_pub!E95","v":356.25472320532299},{"$f":"A1_Historical_pub!F95","v":351.50073868679527},{"$f":"A1_Historical_pub!G95","v":331.56730222297239},{"$f":"A1_Historical_pub!H95","v":314.33454902813838},{"$f":"A1_Historical_pub!I95","v":301.04739423077245},{"$f":"A1_Historical_pub!J95","v":288.88305772335667},{"$f":"A1_Historical_pub!K95","v":281.42146646754435},{"$f":"A1_Historical_pub!L95","v":274.21486227832304},{"$f":"A1_Historical_pub!M95","v":267.74145856212817},{"$f":"A1_Historical_pub!N95","v":261.80683198413385},{"$f":"A1_Historical_pub!O95","v":256.02486283751352},{"$f":"A1_Historical_pub!P95","v":250.64606340773824},{"$f":"A1_Historical_pub!Q95","v":245.95951033119491},{"$f":"A1_Historical_pub!R95","v":241.8585017769947},{"$f":"A1_Historical_pub!S95","v":238.0918799252608},{"$f":"A1_Historical_pub!T95","v":234.56336021544666},{"$f":"A1_Historical_pub!U95","v":231.7716788189168},{"$f":"A1_Historical_pub!V95","v":229.30285550013414},{"$f":"A1_Historical_pub!W95","v":227.21285160798774},{"$f":"A1_Historical_pub!X95","v":225.86438752940538},{"$f":"A1_Historical_pub!Y95","v":224.48132194843316}]
[null,{"$f":"B40","v":"Growth"},{"$f":"+C241","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E95","v":356.25472320532299},{"$f":"B1_GDP_pub!F95","v":368.97106233930089},{"$f":"B1_GDP_pub!G95","v":363.74688961042017},{"$f":"B1_GDP_pub!H95","v":355.6068892808612},{"$f":"B1_GDP_pub!I95","v":354.35469763048212},{"$f":"B1_GDP_pub!J95","v":353.31545978852114},{"$f":"B1_GDP_pub!K95","v":358.4496004399208},{"$f":"B1_GDP_pub!L95","v":366.03386167656629},{"$f":"B1_GDP_pub!M95","v":376.45988553299316},{"$f":"B1_GDP_pub!N95","v":387.19199909783447},{"$f":"B1_GDP_pub!O95","v":397.7486927649598},{"$f":"B1_GDP_pub!P95","v":408.72675416446799},{"$f":"B1_GDP_pub!Q95","v":419.54241910782139},{"$f":"B1_GDP_pub!R95","v":430.30963164022359},{"$f":"B1_GDP_pub!S95","v":440.16479675648759},{"$f":"B1_GDP_pub!T95","v":449.55850439149663},{"$f":"B1_GDP_pub!U95","v":459.22494235056729},{"$f":"B1_GDP_pub!V95","v":468.94497897452186},{"$f":"B1_GDP_pub!W95","v":478.56820440376202},{"$f":"B1_GDP_pub!X95","v":490.28176180255542},{"$f":"B1_GDP_pub!Y95","v":500.59671677979003},null,{"$f":"MAX(E283:N283)","v":397.7486927649598},{"$f":"RANK(Z283,$Z$283:$Z$293,0)","v":3}]
[null,"Primary Balance","B2. Primary balance",{"$f":"IF($I$21=$A296, D296, D297)","v":356.25472320532299},376.76496045325189,401.28503202796304,382.53410977134632,370.64269719391689,358.75514290192962,352.57359019511972,348.68674001461511,347.17413462803933,345.73411212843223,343.97310857810726,342.45929499891474,340.71559954659995,338.87684914347625,336.21561267297699,333.15712822925082,330.2171624835164,327.33011105972196,324.29597435919828,322.60708723104119,319.92971424778796,null,401.28503202796304,{"$f":"RANK(Z284,$Z$283:$Z$293,0)","v":2}]
[null,"Exports","B3. Exports",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O96)","v":356.25472320532299},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P96)","v":361.06371515269609},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q96)","v":381.50602328750779},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R96)","v":364.90056380655039},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S96)","v":355.53707968281327},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T96)","v":345.30427948644302},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U96)","v":334.45322131012972},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V96)","v":320.2566061670808},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W96)","v":307.88401420308475},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X96)","v":295.24851800853673},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y96)","v":281.73378704769817},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z96)","v":270.34112914768025},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA96)","v":263.6246419663438},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB96)","v":256.85195948816897},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC96)","v":250.02430782295463},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD96)","v":243.13614055999372},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE96)","v":236.50560421716946},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF96)","v":230.45430861220191},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG96)","v":224.55164564618636},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH96)","v":219.89911079689196},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI96)","v":214.7584366660468},null,381.50602328750779,6]
[null,"Non-debt flows","B4. Other flows 3/",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O97)","v":356.25472320532299},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P97)","v":355.47911465122934},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q97)","v":348.10731206024144},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R97)","v":332.03165475631101},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S97)","v":322.68305415810369},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T97)","v":312.51594033860732},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U97)","v":302.31610414488182},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V97)","v":292.67398173313421},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W97)","v":284.92090009150087},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X97)","v":277.04976417188868},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y97)","v":268.42389530401931},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z97)","v":261.45802626410574},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA97)","v":256.25499729629229},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB97)","v":250.97664337195476},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC97)","v":245.56713969883234},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD97)","v":239.96246198963371},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE97)","v":234.43056522316778},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF97)","v":229.2612880006983},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG97)","v":224.05376781562282},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH97)","v":219.93685673675373},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI97)","v":215.20800089305379},null,355.47911465122934,8]
[null,"One-time depreciation","B5. Depreciation",{"$f":"B5_depreciation_pub!E95","v":356.25472320532299},{"$f":"B5_depreciation_pub!F95","v":376.24136771759282},{"$f":"B5_depreciation_pub!G95","v":339.97685521626761},{"$f":"B5_depreciation_pub!H95","v":315.20163673832212},{"$f":"B5_depreciation_pub!I95","v":297.76037752271145},{"$f":"B5_depreciation_pub!J95","v":281.22704113298823},{"$f":"B5_depreciation_pub!K95","v":270.60608870820136},{"$f":"B5_depreciation_pub!L95","v":262.36933373942935},{"$f":"B5_depreciation_pub!M95","v":256.67208644786206},{"$f":"B5_depreciation_pub!N95","v":251.66843250166079},{"$f":"B5_depreciation_pub!O95","v":246.97411058935455},{"$f":"B5_depreciation_pub!P95","v":243.08865544091412},{"$f":"B5_depreciation_pub!Q95","v":239.5612881461154},{"$f":"B5_depreciation_pub!R95","v":236.39674209645426},{"$f":"B5_depreciation_pub!S95","v":232.91861566841203},{"$f":"B5_depreciation_pub!T95","v":229.44358720685969},{"$f":"B5_depreciation_pub!U95","v":226.34471020720133},{"$f":"B5_depreciation_pub!V95","v":223.66153857249759},{"$f":"B5_depreciation_pub!W95","v":221.13294998264377},{"$f":"B5_depreciation_pub!X95","v":219.78422359740404},{"$f":"B5_depreciation_pub!Y95","v":217.96546699340874},null,376.24136771759282,7]
[null,"Combination","B6. Combination of B1-B5",{"$f":"IF($I$21=$A298, D298, D299)","v":356.25472320532299},369.39296444317131,381.62111640604803,364.4401267531228,353.85602054364563,343.24317383276195,338.18567803558034,335.13670464329789,334.23232497171813,333.23269814677309,331.76063038680462,330.42260312991186,328.83016304828686,327.15024054828558,324.66209757237465,321.79124407630508,319.02558978243388,316.32584726346988,313.48005810795263,311.93356155628817,309.43479336983791,null,381.62111640604803,5]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"+C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E95","v":356.25472320532299},{"$f":"'C1_Combined CL'!F95","v":383.54835197065808},{"$f":"'C1_Combined CL'!G95","v":353.81937457850336},{"$f":"'C1_Combined CL'!H95","v":335.07221188115733},{"$f":"'C1_Combined CL'!I95","v":322.85001307961682},{"$f":"'C1_Combined CL'!J95","v":310.8657624595574},{"$f":"'C1_Combined CL'!K95","v":304.36964612859197},{"$f":"'C1_Combined CL'!L95","v":299.83570383849286},{"$f":"'C1_Combined CL'!M95","v":297.62088281785657},{"$f":"'C1_Combined CL'!N95","v":295.56980859170432},{"$f":"'C1_Combined CL'!O95","v":293.26343464960439},{"$f":"'C1_Combined CL'!P95","v":291.33881638232162},{"$f":"'C1_Combined CL'!Q95","v":289.2339728651699},{"$f":"'C1_Combined CL'!R95","v":287.04814579635439},{"$f":"'C1_Combined CL'!S95","v":284.09292573830913},{"$f":"'C1_Combined CL'!T95","v":280.80475793005223},{"$f":"'C1_Combined CL'!U95","v":277.57803700075925},{"$f":"'C1_Combined CL'!V95","v":274.4578633520361},{"$f":"'C1_Combined CL'!W95","v":271.19288739794968},{"$f":"'C1_Combined CL'!X95","v":269.04059958963313},{"$f":"'C1_Combined CL'!Y95","v":266.06884644057118},null,{"$f":"MAX(E290:N290)","v":383.54835197065808},{"$f":"RANK(Z290,$Z$283:$Z$293,0)","v":4},null,{"$f":"RANK(Z290,$Z$290:$Z$293,0)","v":2}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"+C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A291,D301,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A291,E301,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E291:N291)","v":0},10,null,{"$f":"RANK(Z291,$Z$290:$Z$293,0)","v":4}]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"+C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A292,D302,\" \"),\" \")","v":356.25472320532299},{"$f":"IFERROR(IF($I$21=$A292,E302,\" \"),\" \")","v":392.00695004547953},386.17008039613791,392.1672209979742,392.5261847775742,389.48660991265569,389.38368946099098,388.38848623364345,399.46024152631605,410.75545352712777,421.87095810802344,433.29184331848734,444.53535668135669,455.72398594901574,466.00589120711601,475.79129253537155,485.86416887377186,495.95095352901728,505.92785946063293,518.11314408286728,528.79778055554095,null,{"$f":"MAX(E292:N292)","v":421.87095810802344},1,null,1]
[{"$f":"A50","v":1},{"$f":"B50","v":"Market financing"},{"$f":"+C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A293,D303,\" \"),\" \")","v":356.25472320532299},{"$f":"IFERROR(IF($I$21=$A293,E303,\" \"),\" \")","v":335.35058000920282},309.26476697006774,294.01296490712451,285.07181091844598,275.31828402382467,267.91827338884008,263.51874935677671,260.86668047396267,258.13233691099583,254.66409672150775,250.71045215894418,246.2321529195639,241.61909826002682,237.15786666452647,232.75340049406017,228.60406153169905,224.95037009605724,221.28205514577562,218.44986841621159,214.78869078224702,null,{"$f":"MAX(E293:N293)","v":335.35058000920282},9,null,3]
[null,{"$f":"$B$252","v":"[Short Name]"},{"$f":"$C$252","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E192)","v":356.52748395881633},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F192)","v":333.45839560975594},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G192)","v":305.32224616318558},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H192)","v":286.98281752611359},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I192)","v":274.52590860012367},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J192)","v":262.31770347904956},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K192)","v":255.25362967328076},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L192)","v":249.92901472947707},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M192)","v":246.9049309253339},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N192)","v":244.17596994680508},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O192)","v":241.29057650679573},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P192)","v":238.94136300062149},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q192)","v":236.43525830222069},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R192)","v":233.86202902807992},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S192)","v":230.5771776326861},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T192)","v":227.03011566992407},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U192)","v":223.49351862933111},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V192)","v":220.12152840194938},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W192)","v":216.60847931488459},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X192)","v":213.96987098814404},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y192)","v":210.68539505635962}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":1},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E95","v":356.25472320532299},{"$f":"B2_PB_mkt_pub!F95","v":376.76496045325189},{"$f":"B2_PB_mkt_pub!G95","v":401.28503202796304},{"$f":"B2_PB_mkt_pub!H95","v":382.53410977134632},{"$f":"B2_PB_mkt_pub!I95","v":370.64269719391689},{"$f":"B2_PB_mkt_pub!J95","v":358.75514290192962},{"$f":"B2_PB_mkt_pub!K95","v":352.57359019511972},{"$f":"B2_PB_mkt_pub!L95","v":348.68674001461511},{"$f":"B2_PB_mkt_pub!M95","v":347.17413462803933},{"$f":"B2_PB_mkt_pub!N95","v":345.73411212843223},{"$f":"B2_PB_mkt_pub!O95","v":343.97310857810726},{"$f":"B2_PB_mkt_pub!P95","v":342.45929499891474},{"$f":"B2_PB_mkt_pub!Q95","v":340.71559954659995},{"$f":"B2_PB_mkt_pub!R95","v":338.87684914347625},{"$f":"B2_PB_mkt_pub!S95","v":336.21561267297699},{"$f":"B2_PB_mkt_pub!T95","v":333.15712822925082},{"$f":"B2_PB_mkt_pub!U95","v":330.2171624835164},{"$f":"B2_PB_mkt_pub!V95","v":327.33011105972196},{"$f":"B2_PB_mkt_pub!W95","v":324.29597435919828},{"$f":"B2_PB_mkt_pub!X95","v":322.60708723104119},{"$f":"B2_PB_mkt_pub!Y95","v":319.92971424778796}]
[0,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E95","v":356.25472320532299},{"$f":"B2_PB_non_mkt_pub!F95","v":376.76496045325189},{"$f":"B2_PB_non_mkt_pub!G95","v":390.71096288998842},{"$f":"B2_PB_non_mkt_pub!H95","v":372.24596209505989},{"$f":"B2_PB_non_mkt_pub!I95","v":360.48225193701143},{"$f":"B2_PB_non_mkt_pub!J95","v":348.72073764798552},{"$f":"B2_PB_non_mkt_pub!K95","v":342.57854954696268},{"$f":"B2_PB_non_mkt_pub!L95","v":338.65051602285342},{"$f":"B2_PB_non_mkt_pub!M95","v":337.06029728184501},{"$f":"B2_PB_non_mkt_pub!N95","v":335.54104140120921},{"$f":"B2_PB_non_mkt_pub!O95","v":333.69705510740852},{"$f":"B2_PB_non_mkt_pub!P95","v":332.11374049887667},{"$f":"B2_PB_non_mkt_pub!Q95","v":330.30104058934342},{"$f":"B2_PB_non_mkt_pub!R95","v":328.39615644545},{"$f":"B2_PB_non_mkt_pub!S95","v":325.68074519408077},{"$f":"B2_PB_non_mkt_pub!T95","v":322.5822789559698},{"$f":"B2_PB_non_mkt_pub!U95","v":319.59152499663594},{"$f":"B2_PB_non_mkt_pub!V95","v":316.66393702349063},{"$f":"B2_PB_non_mkt_pub!W95","v":313.58873464123485},{"$f":"B2_PB_non_mkt_pub!X95","v":311.81094150978777},{"$f":"B2_PB_non_mkt_pub!Y95","v":309.07788319404801}]
[1,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E95","v":356.25472320532299},{"$f":"B6_combo_mkt_pub!F95","v":369.39296444317131},{"$f":"B6_combo_mkt_pub!G95","v":381.62111640604803},{"$f":"B6_combo_mkt_pub!H95","v":364.4401267531228},{"$f":"B6_combo_mkt_pub!I95","v":353.85602054364563},{"$f":"B6_combo_mkt_pub!J95","v":343.24317383276195},{"$f":"B6_combo_mkt_pub!K95","v":338.18567803558034},{"$f":"B6_combo_mkt_pub!L95","v":335.13670464329789},{"$f":"B6_combo_mkt_pub!M95","v":334.23232497171813},{"$f":"B6_combo_mkt_pub!N95","v":333.23269814677309},{"$f":"B6_combo_mkt_pub!O95","v":331.76063038680462},{"$f":"B6_combo_mkt_pub!P95","v":330.42260312991186},{"$f":"B6_combo_mkt_pub!Q95","v":328.83016304828686},{"$f":"B6_combo_mkt_pub!R95","v":327.15024054828558},{"$f":"B6_combo_mkt_pub!S95","v":324.66209757237465},{"$f":"B6_combo_mkt_pub!T95","v":321.79124407630508},{"$f":"B6_combo_mkt_pub!U95","v":319.02558978243388},{"$f":"B6_combo_mkt_pub!V95","v":316.32584726346988},{"$f":"B6_combo_mkt_pub!W95","v":313.48005810795263},{"$f":"B6_combo_mkt_pub!X95","v":311.93356155628817},{"$f":"B6_combo_mkt_pub!Y95","v":309.43479336983791}]
[0,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E95","v":356.25472320532299},{"$f":"'B6_combo_non-mkt_pub'!F95","v":369.39296444317131},{"$f":"'B6_combo_non-mkt_pub'!G95","v":358.2623650004175},{"$f":"'B6_combo_non-mkt_pub'!H95","v":318.64966129237234},{"$f":"'B6_combo_non-mkt_pub'!I95","v":298.45699119969038},{"$f":"'B6_combo_non-mkt_pub'!J95","v":280.944281030664},{"$f":"'B6_combo_non-mkt_pub'!K95","v":268.12633833951736},{"$f":"'B6_combo_non-mkt_pub'!L95","v":259.34765144995038},{"$f":"'B6_combo_non-mkt_pub'!M95","v":254.08514315162299},{"$f":"'B6_combo_non-mkt_pub'!N95","v":249.46666720868436},{"$f":"'B6_combo_non-mkt_pub'!O95","v":245.25049736197556},{"$f":"'B6_combo_non-mkt_pub'!P95","v":241.99712541813616},{"$f":"'B6_combo_non-mkt_pub'!Q95","v":238.82195420402059},{"$f":"'B6_combo_non-mkt_pub'!R95","v":235.77596071956242},{"$f":"'B6_combo_non-mkt_pub'!S95","v":232.16770457366997},{"$f":"'B6_combo_non-mkt_pub'!T95","v":228.39536657354458},{"$f":"'B6_combo_non-mkt_pub'!U95","v":224.70624518856167},{"$f":"'B6_combo_non-mkt_pub'!V95","v":221.23433350139993},{"$f":"'B6_combo_non-mkt_pub'!W95","v":217.6573978784424},{"$f":"'B6_combo_non-mkt_pub'!X95","v":214.98416164274761},{"$f":"'B6_combo_non-mkt_pub'!Y95","v":211.67821343079657}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E96","v":356.25472320532299},{"$f":"'C2_Natural disaster'!F96","v":392.78641356941273},{"$f":"'C2_Natural disaster'!G96","v":363.9294153245246},{"$f":"'C2_Natural disaster'!H96","v":346.27374481011708},{"$f":"'C2_Natural disaster'!I96","v":335.30230721763019},{"$f":"'C2_Natural disaster'!J96","v":324.56375392718536},{"$f":"'C2_Natural disaster'!K96","v":319.45273283325241},{"$f":"'C2_Natural disaster'!L96","v":316.39907572236143},{"$f":"'C2_Natural disaster'!M96","v":315.72571012822311},{"$f":"'C2_Natural disaster'!N96","v":315.20753626074742},{"$f":"'C2_Natural disaster'!O96","v":314.4246880128166},{"$f":"'C2_Natural disaster'!P96","v":313.99949688529955},{"$f":"'C2_Natural disaster'!Q96","v":313.39188545124654},{"$f":"'C2_Natural disaster'!R96","v":312.704468658096},{"$f":"'C2_Natural disaster'!S96","v":311.22137355332217},{"$f":"'C2_Natural disaster'!T96","v":309.37819451812396},{"$f":"'C2_Natural disaster'!U96","v":307.62934245033011},{"$f":"'C2_Natural disaster'!V96","v":305.97056067175419},{"$f":"'C2_Natural disaster'!W96","v":304.17168259362228},{"$f":"'C2_Natural disaster'!X96","v":303.63752202040996},{"$f":"'C2_Natural disaster'!Y96","v":302.18796030317452}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E97","v":356.25472320532299},{"$f":"'C3_commodity_prices_pub'!F97","v":392.00695004547953},{"$f":"'C3_commodity_prices_pub'!G97","v":386.17008039613791},{"$f":"'C3_commodity_prices_pub'!H97","v":392.1672209979742},{"$f":"'C3_commodity_prices_pub'!I97","v":392.5261847775742},{"$f":"'C3_commodity_prices_pub'!J97","v":389.48660991265569},{"$f":"'C3_commodity_prices_pub'!K97","v":389.38368946099098},{"$f":"'C3_commodity_prices_pub'!L97","v":388.38848623364345},{"$f":"'C3_commodity_prices_pub'!M97","v":399.46024152631605},{"$f":"'C3_commodity_prices_pub'!N97","v":410.75545352712777},{"$f":"'C3_commodity_prices_pub'!O97","v":421.87095810802344},{"$f":"'C3_commodity_prices_pub'!P97","v":433.29184331848734},{"$f":"'C3_commodity_prices_pub'!Q97","v":444.53535668135669},{"$f":"'C3_commodity_prices_pub'!R97","v":455.72398594901574},{"$f":"'C3_commodity_prices_pub'!S97","v":466.00589120711601},{"$f":"'C3_commodity_prices_pub'!T97","v":475.79129253537155},{"$f":"'C3_commodity_prices_pub'!U97","v":485.86416887377186},{"$f":"'C3_commodity_prices_pub'!V97","v":495.95095352901728},{"$f":"'C3_commodity_prices_pub'!W97","v":505.92785946063293},{"$f":"'C3_commodity_prices_pub'!X97","v":518.11314408286728},{"$f":"'C3_commodity_prices_pub'!Y97","v":528.79778055554095}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O98","v":356.25472320532299},{"$f":"'Baseline - public'!P98","v":335.35058000920282},{"$f":"'Baseline - public'!Q98","v":309.26476697006774},{"$f":"'Baseline - public'!R98","v":294.01296490712451},{"$f":"'Baseline - public'!S98","v":285.07181091844598},{"$f":"'Baseline - public'!T98","v":275.31828402382467},{"$f":"'Baseline - public'!U98","v":267.91827338884008},{"$f":"'Baseline - public'!V98","v":263.51874935677671},{"$f":"'Baseline - public'!W98","v":260.86668047396267},{"$f":"'Baseline - public'!X98","v":258.13233691099583},{"$f":"'Baseline - public'!Y98","v":254.66409672150775},{"$f":"'Baseline - public'!Z98","v":250.71045215894418},{"$f":"'Baseline - public'!AA98","v":246.2321529195639},{"$f":"'Baseline - public'!AB98","v":241.61909826002682},{"$f":"'Baseline - public'!AC98","v":237.15786666452647},{"$f":"'Baseline - public'!AD98","v":232.75340049406017},{"$f":"'Baseline - public'!AE98","v":228.60406153169905},{"$f":"'Baseline - public'!AF98","v":224.95037009605724},{"$f":"'Baseline - public'!AG98","v":221.28205514577562},{"$f":"'Baseline - public'!AH98","v":218.44986841621159},{"$f":"'Baseline - public'!AI98","v":214.78869078224702}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D281","v":356.25472320532288},335.35058000920282,309.14175824219575,293.68420967609632,284.35297336512406,274.26249442042172,266.70394203585516,262.41107373861786,260.0835010774868,257.80256933107324,254.90909952934251,251.73006566037301,248.27457148494338,244.70102609657243,240.88761969977978,236.70314889764481,232.35895303657506,228.13815676922354,223.67447549138473,220.12915054941499,215.84000484971989]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D282","v":356.25472320532299},351.50073868679527,331.56730222297239,314.33454902813838,301.04739423077245,288.88305772335667,281.42146646754435,274.21486227832304,267.74145856212817,261.80683198413385,256.02486283751352,250.64606340773824,245.95951033119491,241.8585017769947,238.0918799252608,234.56336021544666,231.7716788189168,229.30285550013414,227.21285160798774,225.86438752940538,224.48132194843316]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D283:$AA293, MATCH(1, $AA283:$AA293, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":356.25472320532299},{"$f":"INDEX($D283:$AA293, MATCH(1, $AA283:$AA293, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":392.00695004547953},386.17008039613791,392.1672209979742,392.5261847775742,389.48660991265569,389.38368946099098,388.38848623364345,399.46024152631605,410.75545352712777,421.87095810802344,433.29184331848734,444.53535668135669,455.72398594901574,466.00589120711601,475.79129253537155,485.86416887377186,495.95095352901728,505.92785946063293,518.11314408286728,528.79778055554095]
[]
[null,null,{"$f":"C65","v":"MX shock Tailored"},{"$f":"INDEX($D290:$AC293, MATCH($I$21, $AC290:$AC293, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":356.25472320532299},{"$f":"INDEX($D290:$AC293, MATCH($I$21, $AC290:$AC293, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":392.00695004547953},386.17008039613791,392.1672209979742,392.5261847775742,389.48660991265569,389.38368946099098,388.38848623364345,399.46024152631605,410.75545352712777,421.87095810802344,433.29184331848734,444.53535668135669,455.72398594901574,466.00589120711601,475.79129253537155,485.86416887377186,495.95095352901728,505.92785946063293,518.11314408286728,528.79778055554095]
[null,null,"Public debt benchmark"]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B283:$AA293, MATCH(1, $AA283:$AA293, 0), 1)","v":"Commodity price"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A311&\": \"&C310&\"\"","v":"Most extreme shock: Commodity price"}]
[]
[]
[]
[]
[null,null,{"$f":"'Output 3-2 Stress-public'!B58","v":"Debt Service-to-Revenue Ratio"}]
[]
[null,null,{"$f":"+C281","v":"Baseline"},{"$f":"'Baseline - public'!O45","v":126.38394360695806},{"$f":"'Baseline - public'!P45","v":92.487788149406541},{"$f":"'Baseline - public'!Q45","v":85.394442519080087},{"$f":"'Baseline - public'!R45","v":82.539472559542091},{"$f":"'Baseline - public'!S45","v":87.626192730676934},{"$f":"'Baseline - public'!T45","v":79.171622424053041},{"$f":"'Baseline - public'!U45","v":80.136319735218791},{"$f":"'Baseline - public'!V45","v":82.307881710365564},{"$f":"'Baseline - public'!W45","v":84.49858668302484},{"$f":"'Baseline - public'!X45","v":86.586912792440557},{"$f":"'Baseline - public'!Y45","v":78.934005279902593},{"$f":"'Baseline - public'!Z45","v":77.261502459333983},{"$f":"'Baseline - public'!AA45","v":70.133880719001723},{"$f":"'Baseline - public'!AB45","v":65.11763952730422},{"$f":"'Baseline - public'!AC45","v":60.855192710195894},{"$f":"'Baseline - public'!AD45","v":57.688651268365746},{"$f":"'Baseline - public'!AE45","v":54.422783574266042},{"$f":"'Baseline - public'!AF45","v":52.382470900889523},{"$f":"'Baseline - public'!AG45","v":50.684188862532842},{"$f":"'Baseline - public'!AH45","v":47.872333362189821},{"$f":"'Baseline - public'!AI45","v":44.657156446430932}]
[null,null,{"$f":"+C282","v":"A1. Key variables at their historical averages in 2024-2034 2/"},{"$f":"A1_Historical_pub!E93","v":126.38394360695807},{"$f":"A1_Historical_pub!F93","v":88.705826827244749},{"$f":"A1_Historical_pub!G93","v":84.982988869560899},{"$f":"A1_Historical_pub!H93","v":81.970426285548058},{"$f":"A1_Historical_pub!I93","v":84.390665413099427},{"$f":"A1_Historical_pub!J93","v":76.79240833105105},{"$f":"A1_Historical_pub!K93","v":76.371451038443368},{"$f":"A1_Historical_pub!L93","v":76.25922745388435},{"$f":"A1_Historical_pub!M93","v":75.604733204957412},{"$f":"A1_Historical_pub!N93","v":74.759565977195066},{"$f":"A1_Historical_pub!O93","v":70.37341733540525},{"$f":"A1_Historical_pub!P93","v":68.022069355785675},{"$f":"A1_Historical_pub!Q93","v":64.44778863799533},{"$f":"A1_Historical_pub!R93","v":62.09996707588062},{"$f":"A1_Historical_pub!S93","v":60.253193662452631},{"$f":"A1_Historical_pub!T93","v":58.924362210075735},{"$f":"A1_Historical_pub!U93","v":57.84132291312099},{"$f":"A1_Historical_pub!V93","v":57.145528351083996},{"$f":"A1_Historical_pub!W93","v":56.616610810233311},{"$f":"A1_Historical_pub!X93","v":56.206395666078905},{"$f":"A1_Historical_pub!Y93","v":55.678206618442729}]
[null,{"$f":"B40","v":"Growth"},{"$f":"+C283","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E93","v":126.38394360695807},{"$f":"B1_GDP_pub!F93","v":100.11860640768876},{"$f":"B1_GDP_pub!G93","v":99.24520772970439},{"$f":"B1_GDP_pub!H93","v":99.265584357166077},{"$f":"B1_GDP_pub!I93","v":108.33377146636057},{"$f":"B1_GDP_pub!J93","v":102.04889762532666},{"$f":"B1_GDP_pub!K93","v":106.30946037336885},{"$f":"B1_GDP_pub!L93","v":112.40852204164146},{"$f":"B1_GDP_pub!M93","v":118.80779080556164},{"$f":"B1_GDP_pub!N93","v":125.21949648362161},{"$f":"B1_GDP_pub!O93","v":120.90362711965234},{"$f":"B1_GDP_pub!P93","v":123.09287281206707},{"$f":"B1_GDP_pub!Q93","v":118.94637008097426},{"$f":"B1_GDP_pub!R93","v":117.1895568490712},{"$f":"B1_GDP_pub!S93","v":116.23577285198996},{"$f":"B1_GDP_pub!T93","v":116.48541159275914},{"$f":"B1_GDP_pub!U93","v":116.74263952974326},{"$f":"B1_GDP_pub!V93","v":118.34277091758415},{"$f":"B1_GDP_pub!W93","v":120.36677818751699},{"$f":"B1_GDP_pub!X93","v":121.53384278297285},{"$f":"B1_GDP_pub!Y93","v":121.90842303520323},null,{"$f":"MAX(E320:N320)","v":125.21949648362161},{"$f":"RANK(Z320,$Z$320:$Z$330,0)","v":2}]
[null,"Primary Balance",{"$f":"+C242","v":"B2. Primary balance"},{"$f":"IF($I$21=$A333, D333, D334)","v":126.38394360695807},92.487788149406541,102.98478479900594,110.25479251089499,111.61018955601288,104.98919343731004,103.83013077682777,108.52948262860487,113.19912423115794,116.65013769267188,110.85203554834776,108.90829653686346,100.1342774902983,95.027122941223539,91.022649675083002,87.975123238798616,85.158933406544932,83.447208704019587,81.919124751200627,79.40957434108438,76.24862832918258,null,116.65013769267188,{"$f":"RANK(Z321,$Z$320:$Z$330,0)","v":3}]
[null,"Exports",{"$f":"+C285","v":"B3. Exports"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O105)","v":126.38394360695806},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P105)","v":92.487788149406541},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q105)","v":87.196721571064145},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R105)","v":87.758154578316592},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S105)","v":92.852746513865682},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T105)","v":84.383625686424693},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U105)","v":88.856289395377104},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V105)","v":97.541063635902859},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W105)","v":99.053323112688602},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X105)","v":100.45014508459886},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y105)","v":92.0872199808652},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z105)","v":87.062628484760765},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA105)","v":74.344374916797065},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB105)","v":68.982725144773653},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC105)","v":64.258560889177929},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD105)","v":60.536962676321757},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE105)","v":56.654698456731111},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF105)","v":53.992989666041844},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG105)","v":51.775432282850986},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH105)","v":48.544334613407528},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI105)","v":45.001165687280434},null,100.45014508459886,6]
[null,"Non-debt flows",{"$f":"+C286","v":"B4. Other flows 3/"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O106)","v":126.38394360695806},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P106)","v":92.487788149406541},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q106)","v":86.805287059429332},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R106)","v":85.349545113094521},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S106)","v":90.440503946222734},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T106)","v":81.978098707514292},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U106)","v":85.68389385794471},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V106)","v":90.446158915001135},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W106)","v":92.270296890343957},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X106)","v":93.985172899094181},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y106)","v":85.948948797517019},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z106)","v":81.835873239588778},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA106)","v":72.370080997841683},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB106)","v":67.159602763028587},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC106)","v":62.641522792695447},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD106)","v":59.170295936274222},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE106)","v":55.567742124327346},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF106)","v":53.202788715167962},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG106)","v":51.234083369675268},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH106)","v":48.204917911025937},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI106)","v":44.821151628693514},null,93.985172899094181,8]
[null,"One-time depreciation",{"$f":"C287","v":"B5. Depreciation"},{"$f":"B5_depreciation_pub!E93","v":126.38394360695807},{"$f":"B5_depreciation_pub!F93","v":91.235655228337222},{"$f":"B5_depreciation_pub!G93","v":87.962414172458423},{"$f":"B5_depreciation_pub!H93","v":86.990493914522759},{"$f":"B5_depreciation_pub!I93","v":93.587706216416478},{"$f":"B5_depreciation_pub!J93","v":85.5530914325266},{"$f":"B5_depreciation_pub!K93","v":89.067738171382388},{"$f":"B5_depreciation_pub!L93","v":92.594087822726038},{"$f":"B5_depreciation_pub!M93","v":93.914521711179475},{"$f":"B5_depreciation_pub!N93","v":95.818396941997563},{"$f":"B5_depreciation_pub!O93","v":88.492569480987896},{"$f":"B5_depreciation_pub!P93","v":88.258268349797021},{"$f":"B5_depreciation_pub!Q93","v":82.626794757953078},{"$f":"B5_depreciation_pub!R93","v":78.773439644364046},{"$f":"B5_depreciation_pub!S93","v":75.264385913632168},{"$f":"B5_depreciation_pub!T93","v":73.09859897313035},{"$f":"B5_depreciation_pub!U93","v":71.207474326556294},{"$f":"B5_depreciation_pub!V93","v":70.009725615372773},{"$f":"B5_depreciation_pub!W93","v":69.378766293402137},{"$f":"B5_depreciation_pub!X93","v":67.307964272400326},{"$f":"B5_depreciation_pub!Y93","v":64.834329822722196},null,95.818396941997563,7]
[null,"Combination",{"$f":"+C246","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A335, D335, D336)","v":126.38394360695807},92.009810631029097,98.129210085909534,105.57838560059983,106.57065057346982,100.51442621921117,100.98919084357192,105.41587910684412,109.892091064382,113.35632033998681,107.33611975374882,104.92509259254351,96.468988013152085,91.512102192724143,87.580290088317781,84.675625998233443,81.878884860005698,80.179863917900207,78.690915025444212,76.191876691367042,73.069404307921133,null,113.35632033998681,4]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E93","v":126.38394360695807},{"$f":"'C1_Combined CL'!F93","v":92.487788149406541},{"$f":"'C1_Combined CL'!G93","v":104.43407345146301},{"$f":"'C1_Combined CL'!H93","v":92.224015912156958},{"$f":"'C1_Combined CL'!I93","v":102.11596267424459},{"$f":"'C1_Combined CL'!J93","v":90.446502384471643},{"$f":"'C1_Combined CL'!K93","v":92.063846236864848},{"$f":"'C1_Combined CL'!L93","v":96.387991859929954},{"$f":"'C1_Combined CL'!M93","v":99.186508839698746},{"$f":"'C1_Combined CL'!N93","v":102.28641672862429},{"$f":"'C1_Combined CL'!O93","v":95.769008374301592},{"$f":"'C1_Combined CL'!P93","v":92.678221701297502},{"$f":"'C1_Combined CL'!Q93","v":85.076050463313948},{"$f":"'C1_Combined CL'!R93","v":80.381527496841017},{"$f":"'C1_Combined CL'!S93","v":76.063290868742115},{"$f":"'C1_Combined CL'!T93","v":73.088687975657834},{"$f":"'C1_Combined CL'!U93","v":70.110857970286347},{"$f":"'C1_Combined CL'!V93","v":68.166533327353235},{"$f":"'C1_Combined CL'!W93","v":66.553926557633162},{"$f":"'C1_Combined CL'!X93","v":63.878021224214379},{"$f":"'C1_Combined CL'!Y93","v":60.646756910593979},null,{"$f":"MAX(E327:N327)","v":104.43407345146301},{"$f":"RANK(Z327,$Z$320:$Z$330,0)","v":5},null,{"$f":"RANK(Z327,$Z$327:$Z$330,0)","v":2}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A328,D338,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E328:N328)","v":0},10,null,{"$f":"RANK(Z328,$Z$327:$Z$330,0)","v":4}]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A329,D339,\" \"),\" \")","v":126.38394360695807},103.58761782995242,99.905171403173,102.89958184979376,114.01274766718831,107.27848844929538,112.53081457350505,117.60801300584782,124.10782506070338,131.20004810010192,128.08454695498645,130.03741921898185,126.0295806474781,124.68249043688053,124.03649562653652,124.56938860904714,125.15580620738963,126.96809787079346,129.1882506398436,130.64979851787101,131.25503384323036,null,{"$f":"MAX(E329:N329)","v":131.20004810010192},1,null,{"$f":"RANK(Z329,$Z$327:$Z$330,0)","v":1}]
[{"$f":"A50","v":1},{"$f":"B50","v":"Market financing"},{"$f":"C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A330,D340,\" \"),\" \")","v":126.38394360695806},92.487788149406541,85.513542201474792,82.760346649454547,88.05893396737504,80.55747827349748,82.289133971416646,85.177385677267793,86.167173186599655,86.15667842912282,78.678335225635792,77.254107809329142,70.416608723601087,65.035227464844169,60.651129126888492,57.286579032535215,54.183663801457804,51.783778340339971,49.867903005427564,47.136317099787099,44.020321302975297,null,{"$f":"MAX(E330:N330)","v":92.487788149406541},9,null,{"$f":"RANK(Z330,$Z$327:$Z$330,0)","v":3}]
[null,{"$f":"$B$252","v":"[Short Name]"},{"$f":"$C$252","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E190)","v":126.38394360695808},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F190)","v":92.487788149406541},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G190)","v":85.394442519080144},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H190)","v":82.539472559542091},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I190)","v":87.626192730676948},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J190)","v":79.171622424053083},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K190)","v":80.136319735218819},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L190)","v":82.307881710365592},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M190)","v":84.498586683024882},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N190)","v":86.586912792440586},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O190)","v":78.934005279902621},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P190)","v":77.261502459333997},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q190)","v":70.133880719001709},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R190)","v":65.117639527304206},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S190)","v":60.855192710195887},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T190)","v":57.688651268365753},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U190)","v":54.422783574266056},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V190)","v":52.38247090088953},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W190)","v":50.684188862532885},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X190)","v":47.87233336218987},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y190)","v":44.65715644643096}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":1},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E93","v":126.38394360695807},{"$f":"B2_PB_mkt_pub!F93","v":92.487788149406541},{"$f":"B2_PB_mkt_pub!G93","v":102.98478479900594},{"$f":"B2_PB_mkt_pub!H93","v":110.25479251089499},{"$f":"B2_PB_mkt_pub!I93","v":111.61018955601288},{"$f":"B2_PB_mkt_pub!J93","v":104.98919343731004},{"$f":"B2_PB_mkt_pub!K93","v":103.83013077682777},{"$f":"B2_PB_mkt_pub!L93","v":108.52948262860487},{"$f":"B2_PB_mkt_pub!M93","v":113.19912423115794},{"$f":"B2_PB_mkt_pub!N93","v":116.65013769267188},{"$f":"B2_PB_mkt_pub!O93","v":110.85203554834776},{"$f":"B2_PB_mkt_pub!P93","v":108.90829653686346},{"$f":"B2_PB_mkt_pub!Q93","v":100.1342774902983},{"$f":"B2_PB_mkt_pub!R93","v":95.027122941223539},{"$f":"B2_PB_mkt_pub!S93","v":91.022649675083002},{"$f":"B2_PB_mkt_pub!T93","v":87.975123238798616},{"$f":"B2_PB_mkt_pub!U93","v":85.158933406544932},{"$f":"B2_PB_mkt_pub!V93","v":83.447208704019587},{"$f":"B2_PB_mkt_pub!W93","v":81.919124751200627},{"$f":"B2_PB_mkt_pub!X93","v":79.40957434108438},{"$f":"B2_PB_mkt_pub!Y93","v":76.24862832918258}]
[0,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E93","v":126.38394360695807},{"$f":"B2_PB_non_mkt_pub!F93","v":92.487788149406541},{"$f":"B2_PB_non_mkt_pub!G93","v":102.29294945798345},{"$f":"B2_PB_non_mkt_pub!H93","v":108.35386770903884},{"$f":"B2_PB_non_mkt_pub!I93","v":109.30742936459404},{"$f":"B2_PB_non_mkt_pub!J93","v":102.43393675094464},{"$f":"B2_PB_non_mkt_pub!K93","v":100.96388616291277},{"$f":"B2_PB_non_mkt_pub!L93","v":105.51306909310757},{"$f":"B2_PB_non_mkt_pub!M93","v":110.17705343532486},{"$f":"B2_PB_non_mkt_pub!N93","v":113.64220942259645},{"$f":"B2_PB_non_mkt_pub!O93","v":107.87685211408396},{"$f":"B2_PB_non_mkt_pub!P93","v":105.98271164580072},{"$f":"B2_PB_non_mkt_pub!Q93","v":97.212140925619224},{"$f":"B2_PB_non_mkt_pub!R93","v":92.050167556983524},{"$f":"B2_PB_non_mkt_pub!S93","v":88.002178345147101},{"$f":"B2_PB_non_mkt_pub!T93","v":84.925868655709365},{"$f":"B2_PB_non_mkt_pub!U93","v":82.089710763253805},{"$f":"B2_PB_non_mkt_pub!V93","v":80.37325821349549},{"$f":"B2_PB_non_mkt_pub!W93","v":78.840589266574568},{"$f":"B2_PB_non_mkt_pub!X93","v":76.307179788235203},{"$f":"B2_PB_non_mkt_pub!Y93","v":73.134562910996479}]
[1,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E93","v":126.38394360695807},{"$f":"B6_combo_mkt_pub!F93","v":92.009810631029097},{"$f":"B6_combo_mkt_pub!G93","v":98.129210085909534},{"$f":"B6_combo_mkt_pub!H93","v":105.57838560059983},{"$f":"B6_combo_mkt_pub!I93","v":106.57065057346982},{"$f":"B6_combo_mkt_pub!J93","v":100.51442621921117},{"$f":"B6_combo_mkt_pub!K93","v":100.98919084357192},{"$f":"B6_combo_mkt_pub!L93","v":105.41587910684412},{"$f":"B6_combo_mkt_pub!M93","v":109.892091064382},{"$f":"B6_combo_mkt_pub!N93","v":113.35632033998681},{"$f":"B6_combo_mkt_pub!O93","v":107.33611975374882},{"$f":"B6_combo_mkt_pub!P93","v":104.92509259254351},{"$f":"B6_combo_mkt_pub!Q93","v":96.468988013152085},{"$f":"B6_combo_mkt_pub!R93","v":91.512102192724143},{"$f":"B6_combo_mkt_pub!S93","v":87.580290088317781},{"$f":"B6_combo_mkt_pub!T93","v":84.675625998233443},{"$f":"B6_combo_mkt_pub!U93","v":81.878884860005698},{"$f":"B6_combo_mkt_pub!V93","v":80.179863917900207},{"$f":"B6_combo_mkt_pub!W93","v":78.690915025444212},{"$f":"B6_combo_mkt_pub!X93","v":76.191876691367042},{"$f":"B6_combo_mkt_pub!Y93","v":73.069404307921133}]
[0,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E93","v":126.38394360695807},{"$f":"'B6_combo_non-mkt_pub'!F93","v":92.009810631029097},{"$f":"'B6_combo_non-mkt_pub'!G93","v":95.709193624076406},{"$f":"'B6_combo_non-mkt_pub'!H93","v":100.50404737079693},{"$f":"'B6_combo_non-mkt_pub'!I93","v":100.01731639901034},{"$f":"'B6_combo_non-mkt_pub'!J93","v":92.661406494674921},{"$f":"'B6_combo_non-mkt_pub'!K93","v":88.632814988149448},{"$f":"'B6_combo_non-mkt_pub'!L93","v":88.092818970046721},{"$f":"'B6_combo_non-mkt_pub'!M93","v":89.469714323787514},{"$f":"'B6_combo_non-mkt_pub'!N93","v":90.286198658856108},{"$f":"'B6_combo_non-mkt_pub'!O93","v":81.630009274552378},{"$f":"'B6_combo_non-mkt_pub'!P93","v":79.41672770524093},{"$f":"'B6_combo_non-mkt_pub'!Q93","v":71.823778566268686},{"$f":"'B6_combo_non-mkt_pub'!R93","v":66.444655616091524},{"$f":"'B6_combo_non-mkt_pub'!S93","v":61.939802462882994},{"$f":"'B6_combo_non-mkt_pub'!T93","v":58.594269023608888},{"$f":"'B6_combo_non-mkt_pub'!U93","v":55.192264106981106},{"$f":"'B6_combo_non-mkt_pub'!V93","v":53.055852403152301},{"$f":"'B6_combo_non-mkt_pub'!W93","v":51.288111331236408},{"$f":"'B6_combo_non-mkt_pub'!X93","v":48.424278536935311},{"$f":"'B6_combo_non-mkt_pub'!Y93","v":45.166181370669072}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E94","v":126.38394360695807},{"$f":"'C2_Natural disaster'!F94","v":93.748257291580302},{"$f":"'C2_Natural disaster'!G94","v":107.38510556449842},{"$f":"'C2_Natural disaster'!H94","v":94.794297883140061},{"$f":"'C2_Natural disaster'!I94","v":105.48466940084187},{"$f":"'C2_Natural disaster'!J94","v":93.814136542034419},{"$f":"'C2_Natural disaster'!K94","v":95.843719256781412},{"$f":"'C2_Natural disaster'!L94","v":100.76198317323697},{"$f":"'C2_Natural disaster'!M94","v":104.07002287852468},{"$f":"'C2_Natural disaster'!N94","v":107.72231225673622},{"$f":"'C2_Natural disaster'!O94","v":101.65777988102376},{"$f":"'C2_Natural disaster'!P94","v":98.886549631032821},{"$f":"'C2_Natural disaster'!Q94","v":91.577468852197015},{"$f":"'C2_Natural disaster'!R94","v":87.266352633030607},{"$f":"'C2_Natural disaster'!S94","v":83.308694384901202},{"$f":"'C2_Natural disaster'!T94","v":80.725083088916051},{"$f":"'C2_Natural disaster'!U94","v":78.157237942100764},{"$f":"'C2_Natural disaster'!V94","v":76.621462702659187},{"$f":"'C2_Natural disaster'!W94","v":75.42566304980835},{"$f":"'C2_Natural disaster'!X94","v":73.198631239953329},{"$f":"'C2_Natural disaster'!Y94","v":70.361949027490596}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E95","v":126.38394360695807},{"$f":"'C3_commodity_prices_pub'!F95","v":103.58761782995242},{"$f":"'C3_commodity_prices_pub'!G95","v":99.905171403173},{"$f":"'C3_commodity_prices_pub'!H95","v":102.89958184979376},{"$f":"'C3_commodity_prices_pub'!I95","v":114.01274766718831},{"$f":"'C3_commodity_prices_pub'!J95","v":107.27848844929538},{"$f":"'C3_commodity_prices_pub'!K95","v":112.53081457350505},{"$f":"'C3_commodity_prices_pub'!L95","v":117.60801300584782},{"$f":"'C3_commodity_prices_pub'!M95","v":124.10782506070338},{"$f":"'C3_commodity_prices_pub'!N95","v":131.20004810010192},{"$f":"'C3_commodity_prices_pub'!O95","v":128.08454695498645},{"$f":"'C3_commodity_prices_pub'!P95","v":130.03741921898185},{"$f":"'C3_commodity_prices_pub'!Q95","v":126.0295806474781},{"$f":"'C3_commodity_prices_pub'!R95","v":124.68249043688053},{"$f":"'C3_commodity_prices_pub'!S95","v":124.03649562653652},{"$f":"'C3_commodity_prices_pub'!T95","v":124.56938860904714},{"$f":"'C3_commodity_prices_pub'!U95","v":125.15580620738963},{"$f":"'C3_commodity_prices_pub'!V95","v":126.96809787079346},{"$f":"'C3_commodity_prices_pub'!W95","v":129.1882506398436},{"$f":"'C3_commodity_prices_pub'!X95","v":130.64979851787101},{"$f":"'C3_commodity_prices_pub'!Y95","v":131.25503384323036}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O107","v":126.38394360695806},{"$f":"'Baseline - public'!P107","v":92.487788149406541},{"$f":"'Baseline - public'!Q107","v":85.513542201474792},{"$f":"'Baseline - public'!R107","v":82.760346649454547},{"$f":"'Baseline - public'!S107","v":88.05893396737504},{"$f":"'Baseline - public'!T107","v":80.55747827349748},{"$f":"'Baseline - public'!U107","v":82.289133971416646},{"$f":"'Baseline - public'!V107","v":85.177385677267793},{"$f":"'Baseline - public'!W107","v":86.167173186599655},{"$f":"'Baseline - public'!X107","v":86.15667842912282},{"$f":"'Baseline - public'!Y107","v":78.678335225635792},{"$f":"'Baseline - public'!Z107","v":77.254107809329142},{"$f":"'Baseline - public'!AA107","v":70.416608723601087},{"$f":"'Baseline - public'!AB107","v":65.035227464844169},{"$f":"'Baseline - public'!AC107","v":60.651129126888492},{"$f":"'Baseline - public'!AD107","v":57.286579032535215},{"$f":"'Baseline - public'!AE107","v":54.183663801457804},{"$f":"'Baseline - public'!AF107","v":51.783778340339971},{"$f":"'Baseline - public'!AG107","v":49.867903005427564},{"$f":"'Baseline - public'!AH107","v":47.136317099787099},{"$f":"'Baseline - public'!AI107","v":44.020321302975297}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D318","v":126.38394360695806},92.487788149406541,85.394442519080087,82.539472559542091,87.626192730676934,79.171622424053041,80.136319735218791,82.307881710365564,84.49858668302484,86.586912792440557,78.934005279902593,77.261502459333983,70.133880719001723,65.11763952730422,60.855192710195894,57.688651268365746,54.422783574266042,52.382470900889523,50.684188862532842,47.872333362189821,44.657156446430932]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D319","v":126.38394360695807},88.705826827244749,84.982988869560899,81.970426285548058,84.390665413099427,76.79240833105105,76.371451038443368,76.25922745388435,75.604733204957412,74.759565977195066,70.37341733540525,68.022069355785675,64.44778863799533,62.09996707588062,60.253193662452631,58.924362210075735,57.84132291312099,57.145528351083996,56.616610810233311,56.206395666078905,55.678206618442729]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D320:$AA330, MATCH(1, $AA320:$AA330, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":126.38394360695807},103.58761782995242,99.905171403173,102.89958184979376,114.01274766718831,107.27848844929538,112.53081457350505,117.60801300584782,124.10782506070338,131.20004810010192,128.08454695498645,130.03741921898185,126.0295806474781,124.68249043688053,124.03649562653652,124.56938860904714,125.15580620738963,126.96809787079346,129.1882506398436,130.64979851787101,{"$f":"INDEX($D320:$AA330, MATCH(1, $AA320:$AA330, 0), MATCH(X$35, $D$35:$Y$35, 0))","v":131.25503384323036}]
[]
[null,null,{"$f":"C65","v":"MX shock Tailored"},{"$f":"INDEX($D327:$AC330, MATCH(1, $AC327:$AC330, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":126.38394360695807},103.58761782995242,99.905171403173,102.89958184979376,114.01274766718831,107.27848844929538,112.53081457350505,117.60801300584782,124.10782506070338,131.20004810010192,128.08454695498645,130.03741921898185,126.0295806474781,124.68249043688053,124.03649562653652,124.56938860904714,125.15580620738963,126.96809787079346,129.1882506398436,130.64979851787101,{"$f":"INDEX($D327:$AC330, MATCH(1, $AC327:$AC330, 0), MATCH(X$35, $D$35:$Y$35, 0))","v":131.25503384323036}]
[]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B320:$AA330, MATCH(1, $AA$320:$AA$330, 0), 1)","v":"Commodity price"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A348&\": \"&C347&\"\"","v":"Most extreme shock: Commodity price"}]
[]
[null,null,"Debt Service-to-GDP Ratio"]
[null,{"$f":"B239","v":"Baseline"},{"$f":"C239","v":"Baseline"},{"$f":"'Baseline - public'!O109","v":23.827882750836309},{"$f":"'Baseline - public'!P109","v":17.231643830565318},{"$f":"'Baseline - public'!Q109","v":16.200248691877427},{"$f":"'Baseline - public'!R109","v":15.72472371098479},{"$f":"'Baseline - public'!S109","v":16.547992542510134},{"$f":"'Baseline - public'!T109","v":14.841618852710848},{"$f":"'Baseline - public'!U109","v":14.830778013197992},{"$f":"'Baseline - public'!V109","v":15.037521806194988},{"$f":"'Baseline - public'!W109","v":15.267667581577525},{"$f":"'Baseline - public'!X109","v":15.50771172736628},{"$f":"'Baseline - public'!Y109","v":14.041490438289234},{"$f":"'Baseline - public'!Z109","v":13.682535807102148},{"$f":"'Baseline - public'!AA109","v":12.367053092339409},{"$f":"'Baseline - public'!AB109","v":11.437824834661717},{"$f":"'Baseline - public'!AC109","v":10.653872959971068},{"$f":"'Baseline - public'!AD109","v":10.080244929198416},{"$f":"'Baseline - public'!AE109","v":9.4830982047614292},{"$f":"'Baseline - public'!AF109","v":9.1066823359998406},{"$f":"'Baseline - public'!AG109","v":8.7921490713001926},{"$f":"'Baseline - public'!AH109","v":8.2749308305699767},{"$f":"'Baseline - public'!AI109","v":7.7006689382125524}]
[null,"Historical scenario","A1. Key variables at their historical averages in 2024-2034 2/",{"$f":"A1_Historical_pub!E94","v":23.827882750836309},{"$f":"A1_Historical_pub!F94","v":16.510245821425684},{"$f":"A1_Historical_pub!G94","v":16.09111474843591},{"$f":"A1_Historical_pub!H94","v":15.576960036693041},{"$f":"A1_Historical_pub!I94","v":15.893900686423448},{"$f":"A1_Historical_pub!J94","v":14.358762343339514},{"$f":"A1_Historical_pub!K94","v":14.101645338588488},{"$f":"A1_Historical_pub!L94","v":13.904747750645095},{"$f":"A1_Historical_pub!M94","v":13.637727890382696},{"$f":"A1_Historical_pub!N94","v":13.370861324887038},{"$f":"A1_Historical_pub!O94","v":12.504557404544624},{"$f":"A1_Historical_pub!P94","v":12.035434175117308},{"$f":"A1_Historical_pub!Q94","v":11.356288964803447},{"$f":"A1_Historical_pub!R94","v":10.901665016803179},{"$f":"A1_Historical_pub!S94","v":10.54387780811471},{"$f":"A1_Historical_pub!T94","v":10.292689043959495},{"$f":"A1_Historical_pub!U94","v":10.076147434831141},{"$f":"A1_Historical_pub!V94","v":9.9327507618716293},{"$f":"A1_Historical_pub!W94","v":9.8197374241478759},{"$f":"A1_Historical_pub!X94","v":9.7143667995520619},{"$f":"A1_Historical_pub!Y94","v":9.6002761485575387}]
[null,"Growth",{"$f":"C241","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E94","v":23.827882750836309},{"$f":"B1_GDP_pub!F94","v":18.691670891128119},{"$f":"B1_GDP_pub!G94","v":18.869507352239005},{"$f":"B1_GDP_pub!H94","v":18.942446536369079},{"$f":"B1_GDP_pub!I94","v":20.483994956742961},{"$f":"B1_GDP_pub!J94","v":19.148008611800353},{"$f":"B1_GDP_pub!K94","v":19.688382797078436},{"$f":"B1_GDP_pub!L94","v":20.547712182856174},{"$f":"B1_GDP_pub!M94","v":21.475415660139603},{"$f":"B1_GDP_pub!N94","v":22.433562461644872},{"$f":"B1_GDP_pub!O94","v":21.512306569089141},{"$f":"B1_GDP_pub!P94","v":21.80270964243206},{"$f":"B1_GDP_pub!Q94","v":20.977090133550806},{"$f":"B1_GDP_pub!R94","v":20.586169168170468},{"$f":"B1_GDP_pub!S94","v":20.350780281333076},{"$f":"B1_GDP_pub!T94","v":20.355217818262194},{"$f":"B1_GDP_pub!U94","v":20.34307701234686},{"$f":"B1_GDP_pub!V94","v":20.574493738478189},{"$f":"B1_GDP_pub!W94","v":20.880412893167851},{"$f":"B1_GDP_pub!X94","v":21.007987804416782},{"$f":"B1_GDP_pub!Y94","v":21.022128632934781}]
[null,"Primary Balance","B2. Primary balance",{"$f":"IF($I$21=$A366, D366, D367)","v":23.827882750836309},17.231643830565318,19.537326739390569,21.004812561591162,21.077311781851005,19.681415448380264,19.215776638113979,19.828167457712325,20.453437946486005,20.89203379535979,19.719356590325351,19.286987951605759,17.65717101905712,16.69138492478422,15.935267031958833,15.372361295085408,14.83883174415331,14.507280936235537,14.210450492883758,13.726273377693149,13.148294483554762]
[null,"Exports","B3. Exports",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O110)","v":23.827882750836309},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P110)","v":17.231643830565318},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q110)","v":16.542160507131438},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R110)","v":16.718942965554362},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S110)","v":17.535014462919975},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T110)","v":15.818667996214375},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U110)","v":16.4445772834781},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V110)","v":17.820600420574568},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W110)","v":17.897497100255435},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X110)","v":17.990615933821317},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y110)","v":16.381302510429908},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z110)","v":15.41825480717476},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA110)","v":13.109510300685704},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB110)","v":12.116721867547083},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC110)","v":11.249698075299438},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD110)","v":10.577945534006469},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE110)","v":9.8720064271091914},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF110)","v":9.3866707087926926},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG110)","v":8.9814462671285558},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH110)","v":8.391089026365691},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI110)","v":7.7599898060480488}]
[null,"Non-debt flows","B4. Other flows 3/",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O111)","v":23.827882750836309},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P111)","v":17.231643830565318},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q111)","v":16.467901149636941},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R111)","v":16.260075017967733},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S111)","v":17.079468343932813},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T111)","v":15.367724672485611},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U111)","v":15.857464047667218},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V111)","v":16.524372377325104},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W111)","v":16.671902760454646},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X111)","v":16.832739740468913},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y111)","v":15.289371652202512},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z111)","v":14.492628673581692},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA111)","v":12.761373316601935},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB111)","v":11.796492900312979},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC111)","v":10.966604428165667},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD111)","v":10.339140584100791},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE111)","v":9.682605720869935},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF111)","v":9.2492944278068467},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG111)","v":8.8875388681735004},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH111)","v":8.3324194454681351},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI111)","v":7.728948226607927}]
[null,"One-time depreciation","B5. Depreciation",{"$f":"B5_depreciation_pub!E94","v":23.827882750836309},{"$f":"B5_depreciation_pub!F94","v":16.967098739291025},{"$f":"B5_depreciation_pub!G94","v":16.665337078848918},{"$f":"B5_depreciation_pub!H94","v":16.55632309628912},{"$f":"B5_depreciation_pub!I94","v":17.660659437310468},{"$f":"B5_depreciation_pub!J94","v":16.028971284850943},{"$f":"B5_depreciation_pub!K94","v":16.476809124335922},{"$f":"B5_depreciation_pub!L94","v":16.911444865943938},{"$f":"B5_depreciation_pub!M94","v":16.964933181289403},{"$f":"B5_depreciation_pub!N94","v":17.1579746557364},{"$f":"B5_depreciation_pub!O94","v":15.739714309904066},{"$f":"B5_depreciation_pub!P94","v":15.628398140379655},{"$f":"B5_depreciation_pub!Q94","v":14.568871519569365},{"$f":"B5_depreciation_pub!R94","v":13.835649604377464},{"$f":"B5_depreciation_pub!S94","v":13.175909498478591},{"$f":"B5_depreciation_pub!T94","v":12.772492995280514},{"$f":"B5_depreciation_pub!U94","v":12.407506728374438},{"$f":"B5_depreciation_pub!V94","v":12.170955371709569},{"$f":"B5_depreciation_pub!W94","v":12.034919399114559},{"$f":"B5_depreciation_pub!X94","v":11.634340531100953},{"$f":"B5_depreciation_pub!Y94","v":11.179929559675648}]
[null,"Combination","B6. Combination of B1-B5",{"$f":"IF($I$21=$A368, D368, D369)","v":23.827882750836309},17.140390126691635,18.616979732499697,20.114554662614896,20.12609827809796,18.842913522324196,18.690262304078235,19.259516735093843,19.856060776429224,20.302231376229148,19.093998992330455,18.58164936034715,17.010895285846733,16.074006712881861,15.332637477907495,14.795838320864753,14.267298991578734,13.939262012717087,13.650461431450804,13.170085466211082,12.600073068629158]
[]
[null,{"$f":"B248","v":"Combined contingent liabilities"},{"$f":"C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E94","v":23.827882750836309},{"$f":"'C1_Combined CL'!F94","v":17.231643830565318},{"$f":"'C1_Combined CL'!G94","v":19.812272460722188},{"$f":"'C1_Combined CL'!H94","v":17.569741176744181},{"$f":"'C1_Combined CL'!I94","v":19.284350217044839},{"$f":"'C1_Combined CL'!J94","v":16.955223018687391},{"$f":"'C1_Combined CL'!K94","v":17.038197799593625},{"$f":"'C1_Combined CL'!L94","v":17.609936002842176},{"$f":"'C1_Combined CL'!M94","v":17.921561827091988},{"$f":"'C1_Combined CL'!N94","v":18.319492092934937},{"$f":"'C1_Combined CL'!O94","v":17.036252127377878},{"$f":"'C1_Combined CL'!P94","v":16.412741748505287},{"$f":"'C1_Combined CL'!Q94","v":15.001879579170197},{"$f":"'C1_Combined CL'!R94","v":14.118906000361179},{"$f":"'C1_Combined CL'!S94","v":13.316343301910763},{"$f":"'C1_Combined CL'!T94","v":12.771175268443079},{"$f":"'C1_Combined CL'!U94","v":12.216724461456813},{"$f":"'C1_Combined CL'!V94","v":11.850738506266429},{"$f":"'C1_Combined CL'!W94","v":11.54506083074827},{"$f":"'C1_Combined CL'!X94","v":11.041580180036494},{"$f":"'C1_Combined CL'!Y94","v":10.457911660921784}]
[{"$f":"A48","v":0},"Natural disaster",{"$f":"C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A361,D371,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A361,E371,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[{"$f":"A49","v":1},"Commodity price",{"$f":"C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A362,D372,\" \"),\" \")","v":23.827882750836309},{"$f":"IFERROR(IF($I$21=$A362,E372,\" \"),\" \")","v":17.493383839138147},17.212870968670103,17.811848508793471,20.043902519851123,19.179263012248171,20.339847634133189,21.491736536017676,22.428375498151048,23.501000127881046,22.787079545368549,23.030534277426938,22.224656775602416,21.901227136856882,21.715658628006015,21.767184418546577,21.808619125404888,22.073671088493924,22.410413291159667,22.583526511402226,22.633711988787738]
[{"$f":"A50","v":1},"Market financing",{"$f":"C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A363,D373,\" \"),\" \")","v":23.827882750836309},{"$f":"IFERROR(IF($I$21=$A363,E373,\" \"),\" \")","v":17.231643830565318},16.222843188861077,15.766802778503463,16.629714668447143,15.101413254701093,15.229197982397936,15.561775712122216,15.569156932674623,15.430656774529099,13.996009550684278,13.681226260170604,12.416907915824517,11.42334926795623,10.618147701443553,10.009988708480968,9.4414318999656377,9.0025997512709388,8.6505485623144605,8.1477073753128835,7.5908532446438484]
[null,"[Short Name]","A2. Alternative Scenario :[Customize, enter title]",{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E191)","v":23.827882750836309},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F191)","v":17.231643830565318},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G191)","v":16.200248691877434},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H191)","v":15.72472371098479},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I191)","v":16.547992542510141},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J191)","v":14.841618852710855},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K191)","v":14.830778013197998},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L191)","v":15.037521806194995},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M191)","v":15.267667581577536},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N191)","v":15.507711727366285},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O191)","v":14.041490438289237},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P191)","v":13.682535807102152},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q191)","v":12.367053092339408},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R191)","v":11.437824834661713},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S191)","v":10.653872959971068},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T191)","v":10.080244929198415},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U191)","v":9.4830982047614309},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V191)","v":9.1066823359998423},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W191)","v":8.7921490713001997},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X191)","v":8.2749308305699856},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y191)","v":7.7006689382125559}]
[null,null,{"$f":"C253","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":1},null,"B2.1 Primary balance Market",{"$f":"B2_PB_mkt_pub!E94","v":23.827882750836309},{"$f":"B2_PB_mkt_pub!F94","v":17.231643830565318},{"$f":"B2_PB_mkt_pub!G94","v":19.537326739390569},{"$f":"B2_PB_mkt_pub!H94","v":21.004812561591162},{"$f":"B2_PB_mkt_pub!I94","v":21.077311781851005},{"$f":"B2_PB_mkt_pub!J94","v":19.681415448380264},{"$f":"B2_PB_mkt_pub!K94","v":19.215776638113979},{"$f":"B2_PB_mkt_pub!L94","v":19.828167457712325},{"$f":"B2_PB_mkt_pub!M94","v":20.453437946486005},{"$f":"B2_PB_mkt_pub!N94","v":20.89203379535979},{"$f":"B2_PB_mkt_pub!O94","v":19.719356590325351},{"$f":"B2_PB_mkt_pub!P94","v":19.286987951605759},{"$f":"B2_PB_mkt_pub!Q94","v":17.65717101905712},{"$f":"B2_PB_mkt_pub!R94","v":16.69138492478422},{"$f":"B2_PB_mkt_pub!S94","v":15.935267031958833},{"$f":"B2_PB_mkt_pub!T94","v":15.372361295085408},{"$f":"B2_PB_mkt_pub!U94","v":14.83883174415331},{"$f":"B2_PB_mkt_pub!V94","v":14.507280936235537},{"$f":"B2_PB_mkt_pub!W94","v":14.210450492883758},{"$f":"B2_PB_mkt_pub!X94","v":13.726273377693149},{"$f":"B2_PB_mkt_pub!Y94","v":13.148294483554762}]
[{"$f":"A54","v":0},null,"B2.2 Primary balance Non-Market",{"$f":"B2_PB_non_mkt_pub!E94","v":23.827882750836309},{"$f":"B2_PB_non_mkt_pub!F94","v":17.231643830565318},{"$f":"B2_PB_non_mkt_pub!G94","v":19.406078097818959},{"$f":"B2_PB_non_mkt_pub!H94","v":20.642664411407825},{"$f":"B2_PB_non_mkt_pub!I94","v":20.642441142293393},{"$f":"B2_PB_non_mkt_pub!J94","v":19.202403592253965},{"$f":"B2_PB_non_mkt_pub!K94","v":18.685322560101014},{"$f":"B2_PB_non_mkt_pub!L94","v":19.277073402392592},{"$f":"B2_PB_non_mkt_pub!M94","v":19.907393638172834},{"$f":"B2_PB_non_mkt_pub!N94","v":20.353313993433815},{"$f":"B2_PB_non_mkt_pub!O94","v":19.190104215556929},{"$f":"B2_PB_non_mkt_pub!P94","v":18.768884902163354},{"$f":"B2_PB_non_mkt_pub!Q94","v":17.141896266427306},{"$f":"B2_PB_non_mkt_pub!R94","v":16.168486759667793},{"$f":"B2_PB_non_mkt_pub!S94","v":15.406475380905849},{"$f":"B2_PB_non_mkt_pub!T94","v":14.839548820305371},{"$f":"B2_PB_non_mkt_pub!U94","v":14.304023749650622},{"$f":"B2_PB_non_mkt_pub!V94","v":13.972875243790082},{"$f":"B2_PB_non_mkt_pub!W94","v":13.67641920009674},{"$f":"B2_PB_non_mkt_pub!X94","v":13.19001164714963},{"$f":"B2_PB_non_mkt_pub!Y94","v":12.611305818229564}]
[1,null,"B6.1 Combination of B1-B5 Market",{"$f":"B6_combo_mkt_pub!E94","v":23.827882750836309},{"$f":"B6_combo_mkt_pub!F94","v":17.140390126691635},{"$f":"B6_combo_mkt_pub!G94","v":18.616979732499697},{"$f":"B6_combo_mkt_pub!H94","v":20.114554662614896},{"$f":"B6_combo_mkt_pub!I94","v":20.12609827809796},{"$f":"B6_combo_mkt_pub!J94","v":18.842913522324196},{"$f":"B6_combo_mkt_pub!K94","v":18.690262304078235},{"$f":"B6_combo_mkt_pub!L94","v":19.259516735093843},{"$f":"B6_combo_mkt_pub!M94","v":19.856060776429224},{"$f":"B6_combo_mkt_pub!N94","v":20.302231376229148},{"$f":"B6_combo_mkt_pub!O94","v":19.093998992330455},{"$f":"B6_combo_mkt_pub!P94","v":18.58164936034715},{"$f":"B6_combo_mkt_pub!Q94","v":17.010895285846733},{"$f":"B6_combo_mkt_pub!R94","v":16.074006712881861},{"$f":"B6_combo_mkt_pub!S94","v":15.332637477907495},{"$f":"B6_combo_mkt_pub!T94","v":14.795838320864753},{"$f":"B6_combo_mkt_pub!U94","v":14.267298991578734},{"$f":"B6_combo_mkt_pub!V94","v":13.939262012717087},{"$f":"B6_combo_mkt_pub!W94","v":13.650461431450804},{"$f":"B6_combo_mkt_pub!X94","v":13.170085466211082},{"$f":"B6_combo_mkt_pub!Y94","v":12.600073068629158}]
[0,null,"B6.2 Combination of B1-B5 Non-Market",{"$f":"'B6_combo_non-mkt_pub'!E94","v":23.827882750836309},{"$f":"'B6_combo_non-mkt_pub'!F94","v":17.140390126691635},{"$f":"'B6_combo_non-mkt_pub'!G94","v":18.157856527667825},{"$f":"'B6_combo_non-mkt_pub'!H94","v":19.14780324735754},{"$f":"'B6_combo_non-mkt_pub'!I94","v":18.888486919486027},{"$f":"'B6_combo_non-mkt_pub'!J94","v":17.370749006995542},{"$f":"'B6_combo_non-mkt_pub'!K94","v":16.40344424031785},{"$f":"'B6_combo_non-mkt_pub'!L94","v":16.09458779426955},{"$f":"'B6_combo_non-mkt_pub'!M94","v":16.166004924067604},{"$f":"'B6_combo_non-mkt_pub'!N94","v":16.170349299929473},{"$f":"'B6_combo_non-mkt_pub'!O94","v":14.521144591476547},{"$f":"'B6_combo_non-mkt_pub'!P94","v":14.06426004593132},{"$f":"'B6_combo_non-mkt_pub'!Q94","v":12.665073008312964},{"$f":"'B6_combo_non-mkt_pub'!R94","v":11.67093548084938},{"$f":"'B6_combo_non-mkt_pub'!S94","v":10.843770164027648},{"$f":"'B6_combo_non-mkt_pub'!T94","v":10.238499223149034},{"$f":"'B6_combo_non-mkt_pub'!U94","v":9.6171868410620167},{"$f":"'B6_combo_non-mkt_pub'!V94","v":9.2237550903410579},{"$f":"'B6_combo_non-mkt_pub'!W94","v":8.8969150427672936},{"$f":"'B6_combo_non-mkt_pub'!X94","v":8.3703396564756058},{"$f":"'B6_combo_non-mkt_pub'!Y94","v":7.7884470373285088}]
[null,null,"Tailored stress tests"]
[null,null,{"$f":"C259","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E95","v":23.72911760457356},{"$f":"'C2_Natural disaster'!F95","v":20.342496654720748},{"$f":"'C2_Natural disaster'!G95","v":18.681903886039343},{"$f":"'C2_Natural disaster'!H95","v":17.966231499010149},{"$f":"'C2_Natural disaster'!I95","v":19.73686708425317},{"$f":"'C2_Natural disaster'!J95","v":16.615996465983923},{"$f":"'C2_Natural disaster'!K95","v":18.049530166112667},{"$f":"'C2_Natural disaster'!L95","v":17.421815200310849},{"$f":"'C2_Natural disaster'!M95","v":17.10834908709565},{"$f":"'C2_Natural disaster'!N95","v":17.80661951138239},{"$f":"'C2_Natural disaster'!O95","v":17.048145871183227},{"$f":"'C2_Natural disaster'!P95","v":17.613593443193984},{"$f":"'C2_Natural disaster'!Q95","v":16.513732333633964},{"$f":"'C2_Natural disaster'!R95","v":15.455647854616172},{"$f":"'C2_Natural disaster'!S95","v":14.596490527019386},{"$f":"'C2_Natural disaster'!T95","v":14.156539195559487},{"$f":"'C2_Natural disaster'!U95","v":13.954803626435336},{"$f":"'C2_Natural disaster'!V95","v":13.205942166354511},{"$f":"'C2_Natural disaster'!W95","v":13.149970542344077},{"$f":"'C2_Natural disaster'!X95","v":12.417097594537255},{"$f":"'C2_Natural disaster'!Y95","v":12.121646839897409}]
[null,null,{"$f":"C260","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E96","v":23.827882750836309},{"$f":"'C3_commodity_prices_pub'!F96","v":17.493383839138147},{"$f":"'C3_commodity_prices_pub'!G96","v":17.212870968670103},{"$f":"'C3_commodity_prices_pub'!H96","v":17.811848508793471},{"$f":"'C3_commodity_prices_pub'!I96","v":20.043902519851123},{"$f":"'C3_commodity_prices_pub'!J96","v":19.179263012248171},{"$f":"'C3_commodity_prices_pub'!K96","v":20.339847634133189},{"$f":"'C3_commodity_prices_pub'!L96","v":21.491736536017676},{"$f":"'C3_commodity_prices_pub'!M96","v":22.428375498151048},{"$f":"'C3_commodity_prices_pub'!N96","v":23.501000127881046},{"$f":"'C3_commodity_prices_pub'!O96","v":22.787079545368549},{"$f":"'C3_commodity_prices_pub'!P96","v":23.030534277426938},{"$f":"'C3_commodity_prices_pub'!Q96","v":22.224656775602416},{"$f":"'C3_commodity_prices_pub'!R96","v":21.901227136856882},{"$f":"'C3_commodity_prices_pub'!S96","v":21.715658628006015},{"$f":"'C3_commodity_prices_pub'!T96","v":21.767184418546577},{"$f":"'C3_commodity_prices_pub'!U96","v":21.808619125404888},{"$f":"'C3_commodity_prices_pub'!V96","v":22.073671088493924},{"$f":"'C3_commodity_prices_pub'!W96","v":22.410413291159667},{"$f":"'C3_commodity_prices_pub'!X96","v":22.583526511402226},{"$f":"'C3_commodity_prices_pub'!Y96","v":22.633711988787738}]
[null,null,{"$f":"C261","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O112","v":23.827882750836309},{"$f":"'Baseline - public'!P112","v":17.231643830565318},{"$f":"'Baseline - public'!Q112","v":16.222843188861077},{"$f":"'Baseline - public'!R112","v":15.766802778503463},{"$f":"'Baseline - public'!S112","v":16.629714668447143},{"$f":"'Baseline - public'!T112","v":15.101413254701093},{"$f":"'Baseline - public'!U112","v":15.229197982397936},{"$f":"'Baseline - public'!V112","v":15.561775712122216},{"$f":"'Baseline - public'!W112","v":15.569156932674623},{"$f":"'Baseline - public'!X112","v":15.430656774529099},{"$f":"'Baseline - public'!Y112","v":13.996009550684278},{"$f":"'Baseline - public'!Z112","v":13.681226260170604},{"$f":"'Baseline - public'!AA112","v":12.416907915824517},{"$f":"'Baseline - public'!AB112","v":11.42334926795623},{"$f":"'Baseline - public'!AC112","v":10.618147701443553},{"$f":"'Baseline - public'!AD112","v":10.009988708480968},{"$f":"'Baseline - public'!AE112","v":9.4414318999656377},{"$f":"'Baseline - public'!AF112","v":9.0025997512709388},{"$f":"'Baseline - public'!AG112","v":8.6505485623144605},{"$f":"'Baseline - public'!AH112","v":8.1477073753128835},{"$f":"'Baseline - public'!AI112","v":7.5908532446438484}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D35","v":2024},{"$f":"E35","v":2025},2026,2027,2028,2029,2030,2031,{"$f":"L35","v":2032},{"$f":"M35","v":2033},{"$f":"N35","v":2034}]
[null,null,{"$f":"++OFFSET(translation!C1048, 0,LANG)","v":"Debt Accumulation"}]
[null,null,{"$f":"++OFFSET(translation!C1049, 0,LANG)","v":"Rate of Debt Accumulation"},{"$f":"'Baseline - external'!N51","v":4.7791608759389312},{"$f":"'Baseline - external'!O51","v":1.8376087650834514},{"$f":"'Baseline - external'!P51","v":1.1210230353331594},{"$f":"'Baseline - external'!Q51","v":1.6682446168458931},{"$f":"'Baseline - external'!R51","v":1.1703575789390881},{"$f":"'Baseline - external'!S51","v":2.0079699379342912},{"$f":"'Baseline - external'!T51","v":0.46727677349463492},{"$f":"'Baseline - external'!U51","v":-3.8611216626079754E-2},{"$f":"'Baseline - external'!V51","v":1.2072711323425811},{"$f":"'Baseline - external'!W51","v":1.6522715574502713},{"$f":"'Baseline - external'!X51","v":1.9449464214998471}]
[null,null,{"$f":"++OFFSET(translation!C1050, 0,LANG)","v":"Grant element of new borrowing (% right scale)"},{"$f":"Ext_Debt_Data!F408","v":3.9146951663065823},{"$f":"Ext_Debt_Data!G408","v":7.382824686391416},{"$f":"Ext_Debt_Data!H408","v":10.070629212861594},{"$f":"Ext_Debt_Data!I408","v":9.468770279037102},{"$f":"Ext_Debt_Data!J408","v":7.0995386831953775},{"$f":"Ext_Debt_Data!K408","v":5.0441031150676015},{"$f":"Ext_Debt_Data!L408","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M408","v":3.651995709258268},{"$f":"Ext_Debt_Data!N408","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O408","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P408","v":3.1846722714411473}]
[null,null,{"$f":"++OFFSET(translation!C1051, 0,LANG)","v":"Grant-equivalent financing (% of GDP)"},{"$f":"'Baseline - external'!N64","v":1.1179093007126251},{"$f":"'Baseline - external'!O64","v":0.95871719089692009},{"$f":"'Baseline - external'!P64","v":0.90863051222452551},{"$f":"'Baseline - external'!Q64","v":0.86002692404868775},{"$f":"'Baseline - external'!R64","v":0.65339429310691466},{"$f":"'Baseline - external'!S64","v":0.45798192964825352},{"$f":"'Baseline - external'!T64","v":0.23670846843723961},{"$f":"'Baseline - external'!U64","v":0.28516063994723095},{"$f":"'Baseline - external'!V64","v":0.2522475547343635},{"$f":"'Baseline - external'!W64","v":0.2249632543026498},{"$f":"'Baseline - external'!X64","v":0.20248206787015044}]

{"sheet":"PV_LC_NR1","index":38,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
["Debt dynamics on LC-denominated locally-issued debt held by non-residents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4/S4-1","v":3.8765877880203803E-2},3.8765877880202693E-2,3.8765877880201582E-2,3.8765877880202693E-2,3.8765877880206467E-2,{"$f":"AVERAGE(T1:X1)","v":3.8765877880203449E-2},"Average over the past 5 years"]
["(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"]
[{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,{"$f":"ProjectionYear","v":2024},{"$f":"D3+1","v":2025},{"$f":"E3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,null,"FX (pa)",{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399},{"$f":"X4*(1+$Y$1)","v":11.151497053035882},{"$f":"Y4*(1+$Y$1)","v":11.583794625975319},12.032850593835233,12.499314610506582,12.983861514283722,13.487192304159917,14.010035153969799,14.553146465845948,15.117311964513645,15.703347834006918,16.312101898450386,16.944454848615148,17.601321516023184,18.283652196443533,18.992434024694976,19.72869240274412,20.493492483164992,21.287940710106231,22.11318641999522,22.970423504294924,23.860892136718974,24.785880567403726,25.746726986633004,26.744821460811753,27.781607943489423,28.858586364342422,29.977314799137822,31.139411723817613,32.346558355964497,33.60050108703669]
[null,null,"FX (eop)",{"$f":"'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"'Macro-Debt_Data'!AO59","v":10.939458202656001},{"$f":"X5*(1+$Y$1)","v":11.363535903415752},{"$f":"Y5*(1+$Y$1)","v":11.804053348534874},12.261647839135582,12.736981381877571,13.230741646689861,13.743642961629961,14.276427346309625,14.82986558538226,15.404758343645019,16.001937324368807,16.622266472531958,17.266643224698331,17.935999807348029,18.631304585539034,19.353563463850914,20.103821341637325,20.883163624692664,21.692717795519805,22.533655044470638,23.407191964119214,24.314592309318737,25.257168825488719,26.236285147777295,27.253357773846222,28.309858113132634,29.407314615552217,30.547314982723432,31.731508464911794,32.961608247017203,34.239393927056177]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F107*D4","v":1523.8037730000001},{"$f":"Ext_Debt_Data!G107*E4","v":3749.9999999999995},{"$f":"Ext_Debt_Data!H107*F4","v":4500},{"$f":"Ext_Debt_Data!I107*G4","v":4300},{"$f":"Ext_Debt_Data!J107*H4","v":6040.0000000000009},{"$f":"Ext_Debt_Data!K107*I4","v":7299.9999999999991},{"$f":"Ext_Debt_Data!L107*J4","v":6700},{"$f":"Ext_Debt_Data!M107*K4","v":7000},{"$f":"Ext_Debt_Data!N107*L4","v":8350},{"$f":"Ext_Debt_Data!O107*M4","v":7600},{"$f":"Ext_Debt_Data!P107*N4","v":7400},{"$f":"Ext_Debt_Data!Q107*O4","v":7700},{"$f":"Ext_Debt_Data!R107*P4","v":8000},{"$f":"Ext_Debt_Data!S107*Q4","v":8300},{"$f":"Ext_Debt_Data!T107*R4","v":8600},{"$f":"Ext_Debt_Data!U107*S4","v":8900},{"$f":"Ext_Debt_Data!V107*T4","v":9200},{"$f":"Ext_Debt_Data!W107*U4","v":9500},{"$f":"Ext_Debt_Data!X107*V4","v":9800},{"$f":"Ext_Debt_Data!Y107*W4","v":10100},{"$f":"Ext_Debt_Data!Z107*X4","v":10400}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I31","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J31","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K31","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L31","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M31","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC31","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"'Macro-Debt_Data'!U56","v":45464.086073205704},{"$f":"'Macro-Debt_Data'!V56","v":49226.313751753405},{"$f":"'Macro-Debt_Data'!W56","v":52863.269804134099},{"$f":"'Macro-Debt_Data'!X56","v":56415.209666761199},{"$f":"'Macro-Debt_Data'!Y56","v":60448.752194078399},{"$f":"'Macro-Debt_Data'!Z56","v":65126.708119121904},{"$f":"'Macro-Debt_Data'!AA56","v":70162.382047382795},{"$f":"'Macro-Debt_Data'!AB56","v":75256.297224897091},{"$f":"'Macro-Debt_Data'!AC56","v":80534.234262341008},{"$f":"'Macro-Debt_Data'!AD56","v":86156.090139593798},{"$f":"'Macro-Debt_Data'!AE56","v":92097.963503505205},{"$f":"'Macro-Debt_Data'!AF56","v":98436.301756162997},{"$f":"'Macro-Debt_Data'!AG56","v":105250.818711609},{"$f":"'Macro-Debt_Data'!AH56","v":112543.336660972},{"$f":"'Macro-Debt_Data'!AI56","v":120402.58032738499},{"$f":"'Macro-Debt_Data'!AJ56","v":128803.299738773},{"$f":"'Macro-Debt_Data'!AK56","v":137770.805397494},{"$f":"'Macro-Debt_Data'!AL56","v":147422.427493269},{"$f":"'Macro-Debt_Data'!AM56","v":157736.34939089199},{"$f":"'Macro-Debt_Data'!AN56","v":168339.123209307},{"$f":"'Macro-Debt_Data'!AO56","v":179965.47711998099}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2024},{"$f":"D11+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":1523.8037730000001},3749.9999999999995,4500,4300,6040.0000000000009,7299.9999999999991,6700,7000,8350,7600,7400,7700,8000,8300,8600,8900,9200,9500,9800,10100,10400,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":1523.8037730000001},{"$f":"SUM(D12:E12)","v":5273.8037729999996},{"$f":"SUM(D12:F12)","v":9773.8037729999996},{"$f":"SUM(D12:G12)","v":14073.803773},{"$f":"SUM(D12:H12)","v":20113.803773},{"$f":"SUM(D12:I12)","v":27413.803773},{"$f":"SUM(D12:J12)","v":34113.803773},{"$f":"SUM(D12:K12)","v":41113.803773},{"$f":"SUM(D12:L12)","v":49463.803773},{"$f":"SUM(D12:M12)","v":57063.803773},{"$f":"SUM(D12:N12)","v":64463.803773},{"$f":"SUM(D12:O12)","v":72163.803772999992},{"$f":"SUM(D12:P12)","v":80163.803772999992},{"$f":"SUM(D12:Q12)","v":88463.803772999992},{"$f":"SUM(D12:R12)","v":97063.803772999992},{"$f":"SUM(D12:S12)","v":105963.80377299999},{"$f":"SUM(D12:T12)","v":115163.80377299999},{"$f":"SUM(D12:U12)","v":124663.80377299999},{"$f":"SUM(D12:V12)","v":134463.80377299999},{"$f":"SUM(D12:W12)","v":144563.80377299999},{"$f":"SUM(D12:X12)","v":154963.80377299999},{"$f":"SUM(D12:Y12)","v":154963.80377299999},{"$f":"SUM(D12:Z12)","v":154963.80377299999},{"$f":"SUM(D12:AA12)","v":154963.80377299999},{"$f":"SUM(D12:AB12)","v":154963.80377299999},{"$f":"SUM(D12:AC12)","v":154963.80377299999},{"$f":"SUM(D12:AD12)","v":154963.80377299999},{"$f":"SUM(D12:AE12)","v":154963.80377299999}]
[null,null,"Stock of debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":323.98898469603279},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":1031.9449636855575},1511.7075088308893,1536.7820374810601,1737.0308366363752,2157.3725272548481,2179.6144321648335,2053.3100422696225,2214.7497874201604,2215.4364719607556,2005.7287401117048,1943.7491238797179,1945.5627407870957,1944.5338935444634,1940.87221308272,1934.7756425865368,1926.4310178910182,1916.0146208362912,1903.6927067900635,1889.6220074955065,1873.9502103516229,915.2080908965911,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":323.98898469603279},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":1031.9449636855575},1511.7075088308893,1536.7820374810601,1737.0308366363752,2157.3725272548481,2179.6144321648335,2053.3100422696225,2214.7497874201604,2215.4364719607556,2005.7287401117048,1943.7491238797179,1945.5627407870957,1944.5338935444634,1940.87221308272,1934.7756425865368,1926.4310178910182,1916.0146208362912,1903.6927067900635,1889.6220074955065,1873.9502103516229,915.2080908965911,0,0,0,0,0,0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C16","v":1},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":0},{"$f":"E30+E49+E68+E87+E106+E125+E144+E163+E182+E201+E220+E239+E258+E277+E296+E315+E334+E353+E372+E391+E410","v":46.581433946681848},430.99632625274296,869.12543499249637,951.79889500571664,886.11413711266937,1158.2819861510081,1307.3384766565596,1166.3638684811917,1186.3167913505501,1333.3503347209787,1173.9959890287175,1106.0644375018574,1107.8210109995171,1107.9060384143552,1106.4418347476374,1103.5439136086882,1099.3213245088712,1093.8769744529534,1087.3079345301044,1079.7057321762532,1071.1566297502713,978.60851008013651,0,0,0,0,0]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D16","v":2},"Interest (in USD)",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":46.581433946681848},{"$f":"F31+F50+F69+F88+F107+F126+F145+F164+F183+F202+F221+F240+F259+F278+F297+F316+F335+F354+F373+F392+F411","v":142.61429925762462},198.50395737482947,181.18086198561502,177.48650282133997,200.05390830522134,192.43533651720389,181.28408544526775,195.53739154695285,195.59801803607019,177.0831938758401,171.61109379666902,171.77121568553906,171.68038009441841,171.35709506681155,170.8188367502392,170.08210063870752,169.16245042766889,168.07456458830575,166.83228076332233,165.44863808197999,80.802537529552566,0,0,0,0,0]
["Interest","-","Amortization (in USD)",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":0},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":0},288.38202699511834,670.62147761766698,770.61803302010162,708.6276342913294,958.22807784578674,1114.9031401393556,985.07978303592381,990.77939980359747,1137.7523166849085,996.91279515287761,934.45334370518833,936.04979531397794,936.22565831993677,935.08473968082581,932.72507685844892,929.23922387016376,924.71452402528439,919.23336994179874,912.87345141293076,905.70799166829147,897.80597255058399,0,0,0,0,0]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (1 to 3 years)-LC"},{"$f":"D15/D9*100","v":0.71262619064716215},{"$f":"E15/E9*100","v":2.0963279291836074},2.8596557012685362,2.7240562368883716,2.8735594591918407,3.3125772660101949,3.1065285535671712,2.7284228934802344,2.7500724477066396,2.5714217861688131,2.1778209461009066,1.9746263209832766,1.8485012892089772,1.7278089945051298,1.6119855636028075,1.5021165191501078,1.3982868230558079,1.2996764830261476,1.2068826964369865,1.1225091181840221,1.0412831618267993]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"D3","v":2024}]
[{"$f":"+\"Output \"& C21","v":"Output 2024"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D24+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":1523.8037730000001},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":1523.8037730000001},{"$f":"SUM(D25:E25)","v":1523.8037730000001},{"$f":"SUM(D25:F25)","v":1523.8037730000001},{"$f":"SUM(D25:G25)","v":1523.8037730000001},{"$f":"SUM(D25:H25)","v":1523.8037730000001},{"$f":"SUM(D25:I25)","v":1523.8037730000001},{"$f":"SUM(D25:J25)","v":1523.8037730000001},{"$f":"SUM(D25:K25)","v":1523.8037730000001},{"$f":"SUM(D25:L25)","v":1523.8037730000001},{"$f":"SUM(D25:M25)","v":1523.8037730000001},{"$f":"SUM(D25:N25)","v":1523.8037730000001},{"$f":"SUM(D25:O25)","v":1523.8037730000001},{"$f":"SUM(D25:P25)","v":1523.8037730000001},{"$f":"SUM(D25:Q25)","v":1523.8037730000001},{"$f":"SUM(D25:R25)","v":1523.8037730000001},{"$f":"SUM(D25:S25)","v":1523.8037730000001},{"$f":"SUM(D25:T25)","v":1523.8037730000001},{"$f":"SUM(D25:U25)","v":1523.8037730000001},{"$f":"SUM(D25:V25)","v":1523.8037730000001},{"$f":"SUM(D25:W25)","v":1523.8037730000001},{"$f":"SUM(D25:X25)","v":1523.8037730000001},{"$f":"SUM(D25:Y25)","v":1523.8037730000001},{"$f":"SUM(D25:Z25)","v":1523.8037730000001},{"$f":"SUM(D25:AA25)","v":1523.8037730000001},{"$f":"SUM(D25:AB25)","v":1523.8037730000001},{"$f":"SUM(D25:AC25)","v":1523.8037730000001},{"$f":"SUM(D25:AD25)","v":1523.8037730000001},{"$f":"SUM(D25:AE25)","v":1523.8037730000001}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":323.98898469603279},{"$f":"IF(E28=0,0,E28/E$5)","v":298.1683992952008},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":1523.8037730000001},1523.8037730000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":323.98898469603279},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":298.1683992952008},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":0},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":0},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":0},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":0},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":0},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":0},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":0},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":0},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":0},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":0},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":0},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":0},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":0},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":0},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":0},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":0},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":0},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":0},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":0},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":0},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":0},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":0},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":0},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":0},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":0},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D31+D32","v":0},46.581433946681848,331.6393310443861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":46.581433946681848},{"$f":"$B32*E28/F$4","v":43.257304049267752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":0},{"$f":"E33/E$4","v":0},288.38202699511834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,1523.8037730000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C21+1","v":2025}]
[{"$f":"+\"Output \"& C40","v":"Output 2025"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},{"$f":"F42+1","v":3},{"$f":"G42+1","v":4},{"$f":"H42+1","v":5},{"$f":"I42+1","v":6},{"$f":"J42+1","v":7},{"$f":"K42+1","v":8},{"$f":"L42+1","v":9},{"$f":"M42+1","v":10},{"$f":"N42+1","v":11},{"$f":"O42+1","v":12},{"$f":"P42+1","v":13},{"$f":"Q42+1","v":14},{"$f":"R42+1","v":15},{"$f":"S42+1","v":16},{"$f":"T42+1","v":17},{"$f":"U42+1","v":18},{"$f":"V42+1","v":19},{"$f":"W42+1","v":20},{"$f":"X42+1","v":21},{"$f":"Y42+1","v":22},{"$f":"Z42+1","v":23},{"$f":"AA42+1","v":24},{"$f":"AB42+1","v":25},{"$f":"AC42+1","v":26},{"$f":"AD42+1","v":27},{"$f":"AE42+1","v":28},{"$f":"AF42+1","v":29},{"$f":"AG42+1","v":30},{"$f":"AH42+1","v":31},{"$f":"AI42+1","v":32},{"$f":"AJ42+1","v":33},{"$f":"AK42+1","v":34},{"$f":"AL42+1","v":35},{"$f":"AM42+1","v":36},{"$f":"AN42+1","v":37},{"$f":"AO42+1","v":38},{"$f":"AP42+1","v":39},{"$f":"AQ42+1","v":40},{"$f":"AR42+1","v":41},{"$f":"AS42+1","v":42},{"$f":"AT42+1","v":43},{"$f":"AU42+1","v":44},{"$f":"AV42+1","v":45},{"$f":"AW42+1","v":46},{"$f":"AX42+1","v":47},{"$f":"AY42+1","v":48},{"$f":"AZ42+1","v":49},{"$f":"BA42+1","v":50},{"$f":"BB42+1","v":51},{"$f":"BC42+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D43+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":3749.9999999999995},{"$f":"IF(F43=$C40,F$6,0)","v":0},{"$f":"IF(G43=$C40,G$6,0)","v":0},{"$f":"IF(H43=$C40,H$6,0)","v":0},{"$f":"IF(I43=$C40,I$6,0)","v":0},{"$f":"IF(J43=$C40,J$6,0)","v":0},{"$f":"IF(K43=$C40,K$6,0)","v":0},{"$f":"IF(L43=$C40,L$6,0)","v":0},{"$f":"IF(M43=$C40,M$6,0)","v":0},{"$f":"IF(N43=$C40,N$6,0)","v":0},{"$f":"IF(O43=$C40,O$6,0)","v":0},{"$f":"IF(P43=$C40,P$6,0)","v":0},{"$f":"IF(Q43=$C40,Q$6,0)","v":0},{"$f":"IF(R43=$C40,R$6,0)","v":0},{"$f":"IF(S43=$C40,S$6,0)","v":0},{"$f":"IF(T43=$C40,T$6,0)","v":0},{"$f":"IF(U43=$C40,U$6,0)","v":0},{"$f":"IF(V43=$C40,V$6,0)","v":0},{"$f":"IF(W43=$C40,W$6,0)","v":0},{"$f":"IF(X43=$C40,X$6,0)","v":0},{"$f":"IF(Y43=$C40,Y$6,0)","v":0},{"$f":"IF(Z43=$C40,Z$6,0)","v":0},{"$f":"IF(AA43=$C40,AA$6,0)","v":0},{"$f":"IF(AB43=$C40,AB$6,0)","v":0},{"$f":"IF(AC43=$C40,AC$6,0)","v":0},{"$f":"IF(AD43=$C40,AD$6,0)","v":0},{"$f":"IF(AE43=$C40,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":3749.9999999999995},{"$f":"SUM(D44:F44)","v":3749.9999999999995},{"$f":"SUM(D44:G44)","v":3749.9999999999995},{"$f":"SUM(D44:H44)","v":3749.9999999999995},{"$f":"SUM(D44:I44)","v":3749.9999999999995},{"$f":"SUM(D44:J44)","v":3749.9999999999995},{"$f":"SUM(D44:K44)","v":3749.9999999999995},{"$f":"SUM(D44:L44)","v":3749.9999999999995},{"$f":"SUM(D44:M44)","v":3749.9999999999995},{"$f":"SUM(D44:N44)","v":3749.9999999999995},{"$f":"SUM(D44:O44)","v":3749.9999999999995},{"$f":"SUM(D44:P44)","v":3749.9999999999995},{"$f":"SUM(D44:Q44)","v":3749.9999999999995},{"$f":"SUM(D44:R44)","v":3749.9999999999995},{"$f":"SUM(D44:S44)","v":3749.9999999999995},{"$f":"SUM(D44:T44)","v":3749.9999999999995},{"$f":"SUM(D44:U44)","v":3749.9999999999995},{"$f":"SUM(D44:V44)","v":3749.9999999999995},{"$f":"SUM(D44:W44)","v":3749.9999999999995},{"$f":"SUM(D44:X44)","v":3749.9999999999995},{"$f":"SUM(D44:Y44)","v":3749.9999999999995},{"$f":"SUM(D44:Z44)","v":3749.9999999999995},{"$f":"SUM(D44:AA44)","v":3749.9999999999995},{"$f":"SUM(D44:AB44)","v":3749.9999999999995},{"$f":"SUM(D44:AC44)","v":3749.9999999999995},{"$f":"SUM(D44:AD44)","v":3749.9999999999995},{"$f":"SUM(D44:AE44)","v":3749.9999999999995}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":733.77656439035661},687.13977674131331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":3749.9999999999995},3749.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":733.77656439035661},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":687.13977674131331},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":0},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":0},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":0},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":0},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":0},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":0},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":0},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":0},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":0},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":0},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":0},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":0},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":0},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":0},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":0},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":0},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":0},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":0},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":0},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":0},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":0},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":0},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":0},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":0},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D50+D51","v":0},0,99.356995208356878,764.50848448414035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":0},{"$f":"$B51*E47/F$4","v":99.356995208356878},{"$f":"$B51*F47/G$4","v":93.887006866473399},{"$f":"$B51*G47/H$4","v":0},{"$f":"$B51*H47/I$4","v":0},{"$f":"$B51*I47/J$4","v":0},{"$f":"$B51*J47/K$4","v":0},{"$f":"$B51*K47/L$4","v":0},{"$f":"$B51*L47/M$4","v":0},{"$f":"$B51*M47/N$4","v":0},{"$f":"$B51*N47/O$4","v":0},{"$f":"$B51*O47/P$4","v":0},{"$f":"$B51*P47/Q$4","v":0},{"$f":"$B51*Q47/R$4","v":0},{"$f":"$B51*R47/S$4","v":0},{"$f":"$B51*S47/T$4","v":0},{"$f":"$B51*T47/U$4","v":0},{"$f":"$B51*U47/V$4","v":0},{"$f":"$B51*V47/W$4","v":0},{"$f":"$B51*W47/X$4","v":0},{"$f":"$B51*X47/Y$4","v":0},{"$f":"$B51*Y47/Z$4","v":0},{"$f":"$B51*Z47/AA$4","v":0},{"$f":"$B51*AA47/AB$4","v":0},{"$f":"$B51*AB47/AC$4","v":0},{"$f":"$B51*AC47/AD$4","v":0},{"$f":"$B51*AD47/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":0},{"$f":"E52/E$4","v":0},0,670.62147761766698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,3749.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C40+1","v":2026}]
[{"$f":"+\"Output \"& C59","v":"Output 2026"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},{"$f":"F61+1","v":3},{"$f":"G61+1","v":4},{"$f":"H61+1","v":5},{"$f":"I61+1","v":6},{"$f":"J61+1","v":7},{"$f":"K61+1","v":8},{"$f":"L61+1","v":9},{"$f":"M61+1","v":10},{"$f":"N61+1","v":11},{"$f":"O61+1","v":12},{"$f":"P61+1","v":13},{"$f":"Q61+1","v":14},{"$f":"R61+1","v":15},{"$f":"S61+1","v":16},{"$f":"T61+1","v":17},{"$f":"U61+1","v":18},{"$f":"V61+1","v":19},{"$f":"W61+1","v":20},{"$f":"X61+1","v":21},{"$f":"Y61+1","v":22},{"$f":"Z61+1","v":23},{"$f":"AA61+1","v":24},{"$f":"AB61+1","v":25},{"$f":"AC61+1","v":26},{"$f":"AD61+1","v":27},{"$f":"AE61+1","v":28},{"$f":"AF61+1","v":29},{"$f":"AG61+1","v":30},{"$f":"AH61+1","v":31},{"$f":"AI61+1","v":32},{"$f":"AJ61+1","v":33},{"$f":"AK61+1","v":34},{"$f":"AL61+1","v":35},{"$f":"AM61+1","v":36},{"$f":"AN61+1","v":37},{"$f":"AO61+1","v":38},{"$f":"AP61+1","v":39},{"$f":"AQ61+1","v":40},{"$f":"AR61+1","v":41},{"$f":"AS61+1","v":42},{"$f":"AT61+1","v":43},{"$f":"AU61+1","v":44},{"$f":"AV61+1","v":45},{"$f":"AW61+1","v":46},{"$f":"AX61+1","v":47},{"$f":"AY61+1","v":48},{"$f":"AZ61+1","v":49},{"$f":"BA61+1","v":50},{"$f":"BB61+1","v":51},{"$f":"BC61+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D62+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},{"$f":"IF(F62=$C59,F$6,0)","v":4500},{"$f":"IF(G62=$C59,G$6,0)","v":0},{"$f":"IF(H62=$C59,H$6,0)","v":0},{"$f":"IF(I62=$C59,I$6,0)","v":0},{"$f":"IF(J62=$C59,J$6,0)","v":0},{"$f":"IF(K62=$C59,K$6,0)","v":0},{"$f":"IF(L62=$C59,L$6,0)","v":0},{"$f":"IF(M62=$C59,M$6,0)","v":0},{"$f":"IF(N62=$C59,N$6,0)","v":0},{"$f":"IF(O62=$C59,O$6,0)","v":0},{"$f":"IF(P62=$C59,P$6,0)","v":0},{"$f":"IF(Q62=$C59,Q$6,0)","v":0},{"$f":"IF(R62=$C59,R$6,0)","v":0},{"$f":"IF(S62=$C59,S$6,0)","v":0},{"$f":"IF(T62=$C59,T$6,0)","v":0},{"$f":"IF(U62=$C59,U$6,0)","v":0},{"$f":"IF(V62=$C59,V$6,0)","v":0},{"$f":"IF(W62=$C59,W$6,0)","v":0},{"$f":"IF(X62=$C59,X$6,0)","v":0},{"$f":"IF(Y62=$C59,Y$6,0)","v":0},{"$f":"IF(Z62=$C59,Z$6,0)","v":0},{"$f":"IF(AA62=$C59,AA$6,0)","v":0},{"$f":"IF(AB62=$C59,AB$6,0)","v":0},{"$f":"IF(AC62=$C59,AC$6,0)","v":0},{"$f":"IF(AD62=$C59,AD$6,0)","v":0},{"$f":"IF(AE62=$C59,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":4500},{"$f":"SUM(D63:G63)","v":4500},{"$f":"SUM(D63:H63)","v":4500},{"$f":"SUM(D63:I63)","v":4500},{"$f":"SUM(D63:J63)","v":4500},{"$f":"SUM(D63:K63)","v":4500},{"$f":"SUM(D63:L63)","v":4500},{"$f":"SUM(D63:M63)","v":4500},{"$f":"SUM(D63:N63)","v":4500},{"$f":"SUM(D63:O63)","v":4500},{"$f":"SUM(D63:P63)","v":4500},{"$f":"SUM(D63:Q63)","v":4500},{"$f":"SUM(D63:R63)","v":4500},{"$f":"SUM(D63:S63)","v":4500},{"$f":"SUM(D63:T63)","v":4500},{"$f":"SUM(D63:U63)","v":4500},{"$f":"SUM(D63:V63)","v":4500},{"$f":"SUM(D63:W63)","v":4500},{"$f":"SUM(D63:X63)","v":4500},{"$f":"SUM(D63:Y63)","v":4500},{"$f":"SUM(D63:Z63)","v":4500},{"$f":"SUM(D63:AA63)","v":4500},{"$f":"SUM(D63:AB63)","v":4500},{"$f":"SUM(D63:AC63)","v":4500},{"$f":"SUM(D63:AD63)","v":4500},{"$f":"SUM(D63:AE63)","v":4500}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},824.567732089576,785.85445098463299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},4500,4500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":824.567732089576},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":785.85445098463299},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":0},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":0},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":0},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":0},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":0},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":0},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":0},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":0},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":0},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":0},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":0},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":0},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":0},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":0},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":0},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":0},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":0},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":0},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":0},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":0},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":0},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":0},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":0},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D69+D70","v":0},0,0,104.61695050835607,870.79837731271482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":0},{"$f":"$B70*E66/F$4","v":0},{"$f":"$B70*F66/G$4","v":104.61695050835607},{"$f":"$B70*G66/H$4","v":100.18034429261321},{"$f":"$B70*H66/I$4","v":0},{"$f":"$B70*I66/J$4","v":0},{"$f":"$B70*J66/K$4","v":0},{"$f":"$B70*K66/L$4","v":0},{"$f":"$B70*L66/M$4","v":0},{"$f":"$B70*M66/N$4","v":0},{"$f":"$B70*N66/O$4","v":0},{"$f":"$B70*O66/P$4","v":0},{"$f":"$B70*P66/Q$4","v":0},{"$f":"$B70*Q66/R$4","v":0},{"$f":"$B70*R66/S$4","v":0},{"$f":"$B70*S66/T$4","v":0},{"$f":"$B70*T66/U$4","v":0},{"$f":"$B70*U66/V$4","v":0},{"$f":"$B70*V66/W$4","v":0},{"$f":"$B70*W66/X$4","v":0},{"$f":"$B70*X66/Y$4","v":0},{"$f":"$B70*Y66/Z$4","v":0},{"$f":"$B70*Z66/AA$4","v":0},{"$f":"$B70*AA66/AB$4","v":0},{"$f":"$B70*AB66/AC$4","v":0},{"$f":"$B70*AC66/AD$4","v":0},{"$f":"$B70*AD66/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":0},{"$f":"E71/E$4","v":0},0,0,770.61803302010162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C59+1","v":2027}]
[{"$f":"+\"Output \"& C78","v":"Output 2027"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},{"$f":"F80+1","v":3},{"$f":"G80+1","v":4},{"$f":"H80+1","v":5},{"$f":"I80+1","v":6},{"$f":"J80+1","v":7},{"$f":"K80+1","v":8},{"$f":"L80+1","v":9},{"$f":"M80+1","v":10},{"$f":"N80+1","v":11},{"$f":"O80+1","v":12},{"$f":"P80+1","v":13},{"$f":"Q80+1","v":14},{"$f":"R80+1","v":15},{"$f":"S80+1","v":16},{"$f":"T80+1","v":17},{"$f":"U80+1","v":18},{"$f":"V80+1","v":19},{"$f":"W80+1","v":20},{"$f":"X80+1","v":21},{"$f":"Y80+1","v":22},{"$f":"Z80+1","v":23},{"$f":"AA80+1","v":24},{"$f":"AB80+1","v":25},{"$f":"AC80+1","v":26},{"$f":"AD80+1","v":27},{"$f":"AE80+1","v":28},{"$f":"AF80+1","v":29},{"$f":"AG80+1","v":30},{"$f":"AH80+1","v":31},{"$f":"AI80+1","v":32},{"$f":"AJ80+1","v":33},{"$f":"AK80+1","v":34},{"$f":"AL80+1","v":35},{"$f":"AM80+1","v":36},{"$f":"AN80+1","v":37},{"$f":"AO80+1","v":38},{"$f":"AP80+1","v":39},{"$f":"AQ80+1","v":40},{"$f":"AR80+1","v":41},{"$f":"AS80+1","v":42},{"$f":"AT80+1","v":43},{"$f":"AU80+1","v":44},{"$f":"AV80+1","v":45},{"$f":"AW80+1","v":46},{"$f":"AX80+1","v":47},{"$f":"AY80+1","v":48},{"$f":"AZ80+1","v":49},{"$f":"BA80+1","v":50},{"$f":"BB80+1","v":51},{"$f":"BC80+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D81+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},{"$f":"IF(F81=$C78,F$6,0)","v":0},{"$f":"IF(G81=$C78,G$6,0)","v":4300},{"$f":"IF(H81=$C78,H$6,0)","v":0},{"$f":"IF(I81=$C78,I$6,0)","v":0},{"$f":"IF(J81=$C78,J$6,0)","v":0},{"$f":"IF(K81=$C78,K$6,0)","v":0},{"$f":"IF(L81=$C78,L$6,0)","v":0},{"$f":"IF(M81=$C78,M$6,0)","v":0},{"$f":"IF(N81=$C78,N$6,0)","v":0},{"$f":"IF(O81=$C78,O$6,0)","v":0},{"$f":"IF(P81=$C78,P$6,0)","v":0},{"$f":"IF(Q81=$C78,Q$6,0)","v":0},{"$f":"IF(R81=$C78,R$6,0)","v":0},{"$f":"IF(S81=$C78,S$6,0)","v":0},{"$f":"IF(T81=$C78,T$6,0)","v":0},{"$f":"IF(U81=$C78,U$6,0)","v":0},{"$f":"IF(V81=$C78,V$6,0)","v":0},{"$f":"IF(W81=$C78,W$6,0)","v":0},{"$f":"IF(X81=$C78,X$6,0)","v":0},{"$f":"IF(Y81=$C78,Y$6,0)","v":0},{"$f":"IF(Z81=$C78,Z$6,0)","v":0},{"$f":"IF(AA81=$C78,AA$6,0)","v":0},{"$f":"IF(AB81=$C78,AB$6,0)","v":0},{"$f":"IF(AC81=$C78,AC$6,0)","v":0},{"$f":"IF(AD81=$C78,AD$6,0)","v":0},{"$f":"IF(AE81=$C78,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":4300},{"$f":"SUM(D82:H82)","v":4300},{"$f":"SUM(D82:I82)","v":4300},{"$f":"SUM(D82:J82)","v":4300},{"$f":"SUM(D82:K82)","v":4300},{"$f":"SUM(D82:L82)","v":4300},{"$f":"SUM(D82:M82)","v":4300},{"$f":"SUM(D82:N82)","v":4300},{"$f":"SUM(D82:O82)","v":4300},{"$f":"SUM(D82:P82)","v":4300},{"$f":"SUM(D82:Q82)","v":4300},{"$f":"SUM(D82:R82)","v":4300},{"$f":"SUM(D82:S82)","v":4300},{"$f":"SUM(D82:T82)","v":4300},{"$f":"SUM(D82:U82)","v":4300},{"$f":"SUM(D82:V82)","v":4300},{"$f":"SUM(D82:W82)","v":4300},{"$f":"SUM(D82:X82)","v":4300},{"$f":"SUM(D82:Y82)","v":4300},{"$f":"SUM(D82:Z82)","v":4300},{"$f":"SUM(D82:AA82)","v":4300},{"$f":"SUM(D82:AB82)","v":4300},{"$f":"SUM(D82:AC82)","v":4300},{"$f":"SUM(D82:AD82)","v":4300},{"$f":"SUM(D82:AE82)","v":4300}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,750.92758649642712,722.36292045806692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,4300,4300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":750.92758649642712},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":722.36292045806692},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":0},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":0},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":0},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":0},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":0},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":0},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":0},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":0},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":0},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":0},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":0},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":0},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":0},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":0},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":0},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":0},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":0},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":0},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":0},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":0},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":0},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":0},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D88+D89","v":0},0,0,0,81.000517693001797,786.57667406337566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":0},{"$f":"$B89*E85/F$4","v":0},{"$f":"$B89*F85/G$4","v":0},{"$f":"$B89*G85/H$4","v":81.000517693001797},{"$f":"$B89*H85/I$4","v":77.949039772046234},{"$f":"$B89*I85/J$4","v":0},{"$f":"$B89*J85/K$4","v":0},{"$f":"$B89*K85/L$4","v":0},{"$f":"$B89*L85/M$4","v":0},{"$f":"$B89*M85/N$4","v":0},{"$f":"$B89*N85/O$4","v":0},{"$f":"$B89*O85/P$4","v":0},{"$f":"$B89*P85/Q$4","v":0},{"$f":"$B89*Q85/R$4","v":0},{"$f":"$B89*R85/S$4","v":0},{"$f":"$B89*S85/T$4","v":0},{"$f":"$B89*T85/U$4","v":0},{"$f":"$B89*U85/V$4","v":0},{"$f":"$B89*V85/W$4","v":0},{"$f":"$B89*W85/X$4","v":0},{"$f":"$B89*X85/Y$4","v":0},{"$f":"$B89*Y85/Z$4","v":0},{"$f":"$B89*Z85/AA$4","v":0},{"$f":"$B89*AA85/AB$4","v":0},{"$f":"$B89*AB85/AC$4","v":0},{"$f":"$B89*AC85/AD$4","v":0},{"$f":"$B89*AD85/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":0},{"$f":"E90/E$4","v":0},0,0,0,708.6276342913294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,4300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C78+1","v":2028}]
[{"$f":"+\"Output \"& C97","v":"Output 2028"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},{"$f":"F99+1","v":3},{"$f":"G99+1","v":4},{"$f":"H99+1","v":5},{"$f":"I99+1","v":6},{"$f":"J99+1","v":7},{"$f":"K99+1","v":8},{"$f":"L99+1","v":9},{"$f":"M99+1","v":10},{"$f":"N99+1","v":11},{"$f":"O99+1","v":12},{"$f":"P99+1","v":13},{"$f":"Q99+1","v":14},{"$f":"R99+1","v":15},{"$f":"S99+1","v":16},{"$f":"T99+1","v":17},{"$f":"U99+1","v":18},{"$f":"V99+1","v":19},{"$f":"W99+1","v":20},{"$f":"X99+1","v":21},{"$f":"Y99+1","v":22},{"$f":"Z99+1","v":23},{"$f":"AA99+1","v":24},{"$f":"AB99+1","v":25},{"$f":"AC99+1","v":26},{"$f":"AD99+1","v":27},{"$f":"AE99+1","v":28},{"$f":"AF99+1","v":29},{"$f":"AG99+1","v":30},{"$f":"AH99+1","v":31},{"$f":"AI99+1","v":32},{"$f":"AJ99+1","v":33},{"$f":"AK99+1","v":34},{"$f":"AL99+1","v":35},{"$f":"AM99+1","v":36},{"$f":"AN99+1","v":37},{"$f":"AO99+1","v":38},{"$f":"AP99+1","v":39},{"$f":"AQ99+1","v":40},{"$f":"AR99+1","v":41},{"$f":"AS99+1","v":42},{"$f":"AT99+1","v":43},{"$f":"AU99+1","v":44},{"$f":"AV99+1","v":45},{"$f":"AW99+1","v":46},{"$f":"AX99+1","v":47},{"$f":"AY99+1","v":48},{"$f":"AZ99+1","v":49},{"$f":"BA99+1","v":50},{"$f":"BB99+1","v":51},{"$f":"BC99+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D100+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},{"$f":"IF(F100=$C97,F$6,0)","v":0},{"$f":"IF(G100=$C97,G$6,0)","v":0},{"$f":"IF(H100=$C97,H$6,0)","v":6040.0000000000009},{"$f":"IF(I100=$C97,I$6,0)","v":0},{"$f":"IF(J100=$C97,J$6,0)","v":0},{"$f":"IF(K100=$C97,K$6,0)","v":0},{"$f":"IF(L100=$C97,L$6,0)","v":0},{"$f":"IF(M100=$C97,M$6,0)","v":0},{"$f":"IF(N100=$C97,N$6,0)","v":0},{"$f":"IF(O100=$C97,O$6,0)","v":0},{"$f":"IF(P100=$C97,P$6,0)","v":0},{"$f":"IF(Q100=$C97,Q$6,0)","v":0},{"$f":"IF(R100=$C97,R$6,0)","v":0},{"$f":"IF(S100=$C97,S$6,0)","v":0},{"$f":"IF(T100=$C97,T$6,0)","v":0},{"$f":"IF(U100=$C97,U$6,0)","v":0},{"$f":"IF(V100=$C97,V$6,0)","v":0},{"$f":"IF(W100=$C97,W$6,0)","v":0},{"$f":"IF(X100=$C97,X$6,0)","v":0},{"$f":"IF(Y100=$C97,Y$6,0)","v":0},{"$f":"IF(Z100=$C97,Z$6,0)","v":0},{"$f":"IF(AA100=$C97,AA$6,0)","v":0},{"$f":"IF(AB100=$C97,AB$6,0)","v":0},{"$f":"IF(AC100=$C97,AC$6,0)","v":0},{"$f":"IF(AD100=$C97,AD$6,0)","v":0},{"$f":"IF(AE100=$C97,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":6040.0000000000009},{"$f":"SUM(D101:I101)","v":6040.0000000000009},{"$f":"SUM(D101:J101)","v":6040.0000000000009},{"$f":"SUM(D101:K101)","v":6040.0000000000009},{"$f":"SUM(D101:L101)","v":6040.0000000000009},{"$f":"SUM(D101:M101)","v":6040.0000000000009},{"$f":"SUM(D101:N101)","v":6040.0000000000009},{"$f":"SUM(D101:O101)","v":6040.0000000000009},{"$f":"SUM(D101:P101)","v":6040.0000000000009},{"$f":"SUM(D101:Q101)","v":6040.0000000000009},{"$f":"SUM(D101:R101)","v":6040.0000000000009},{"$f":"SUM(D101:S101)","v":6040.0000000000009},{"$f":"SUM(D101:T101)","v":6040.0000000000009},{"$f":"SUM(D101:U101)","v":6040.0000000000009},{"$f":"SUM(D101:V101)","v":6040.0000000000009},{"$f":"SUM(D101:W101)","v":6040.0000000000009},{"$f":"SUM(D101:X101)","v":6040.0000000000009},{"$f":"SUM(D101:Y101)","v":6040.0000000000009},{"$f":"SUM(D101:Z101)","v":6040.0000000000009},{"$f":"SUM(D101:AA101)","v":6040.0000000000009},{"$f":"SUM(D101:AB101)","v":6040.0000000000009},{"$f":"SUM(D101:AC101)","v":6040.0000000000009},{"$f":"SUM(D101:AD101)","v":6040.0000000000009},{"$f":"SUM(D101:AE101)","v":6040.0000000000009}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,1014.6679161783081,976.80135416936162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,6040.0000000000009,6040.0000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":1014.6679161783081},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":976.80135416936162},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":0},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":0},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":0},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":0},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":0},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":0},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":0},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":0},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":0},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":0},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":0},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":0},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":0},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":0},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":0},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":0},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":0},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":0},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":0},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":0},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":0},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D107+D108","v":0},0,0,0,0,99.537463049293734,1054.0508856303654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":0},{"$f":"$B108*E104/F$4","v":0},{"$f":"$B108*F104/G$4","v":0},{"$f":"$B108*G104/H$4","v":0},{"$f":"$B108*H104/I$4","v":99.537463049293734},{"$f":"$B108*I104/J$4","v":95.822807784578671},{"$f":"$B108*J104/K$4","v":0},{"$f":"$B108*K104/L$4","v":0},{"$f":"$B108*L104/M$4","v":0},{"$f":"$B108*M104/N$4","v":0},{"$f":"$B108*N104/O$4","v":0},{"$f":"$B108*O104/P$4","v":0},{"$f":"$B108*P104/Q$4","v":0},{"$f":"$B108*Q104/R$4","v":0},{"$f":"$B108*R104/S$4","v":0},{"$f":"$B108*S104/T$4","v":0},{"$f":"$B108*T104/U$4","v":0},{"$f":"$B108*U104/V$4","v":0},{"$f":"$B108*V104/W$4","v":0},{"$f":"$B108*W104/X$4","v":0},{"$f":"$B108*X104/Y$4","v":0},{"$f":"$B108*Y104/Z$4","v":0},{"$f":"$B108*Z104/AA$4","v":0},{"$f":"$B108*AA104/AB$4","v":0},{"$f":"$B108*AB104/AC$4","v":0},{"$f":"$B108*AC104/AD$4","v":0},{"$f":"$B108*AD104/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":0},{"$f":"E109/E$4","v":0},0,0,0,0,958.22807784578674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,6040.0000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C97+1","v":2029}]
[{"$f":"+\"Output \"& C116","v":"Output 2029"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},{"$f":"F118+1","v":3},{"$f":"G118+1","v":4},{"$f":"H118+1","v":5},{"$f":"I118+1","v":6},{"$f":"J118+1","v":7},{"$f":"K118+1","v":8},{"$f":"L118+1","v":9},{"$f":"M118+1","v":10},{"$f":"N118+1","v":11},{"$f":"O118+1","v":12},{"$f":"P118+1","v":13},{"$f":"Q118+1","v":14},{"$f":"R118+1","v":15},{"$f":"S118+1","v":16},{"$f":"T118+1","v":17},{"$f":"U118+1","v":18},{"$f":"V118+1","v":19},{"$f":"W118+1","v":20},{"$f":"X118+1","v":21},{"$f":"Y118+1","v":22},{"$f":"Z118+1","v":23},{"$f":"AA118+1","v":24},{"$f":"AB118+1","v":25},{"$f":"AC118+1","v":26},{"$f":"AD118+1","v":27},{"$f":"AE118+1","v":28},{"$f":"AF118+1","v":29},{"$f":"AG118+1","v":30},{"$f":"AH118+1","v":31},{"$f":"AI118+1","v":32},{"$f":"AJ118+1","v":33},{"$f":"AK118+1","v":34},{"$f":"AL118+1","v":35},{"$f":"AM118+1","v":36},{"$f":"AN118+1","v":37},{"$f":"AO118+1","v":38},{"$f":"AP118+1","v":39},{"$f":"AQ118+1","v":40},{"$f":"AR118+1","v":41},{"$f":"AS118+1","v":42},{"$f":"AT118+1","v":43},{"$f":"AU118+1","v":44},{"$f":"AV118+1","v":45},{"$f":"AW118+1","v":46},{"$f":"AX118+1","v":47},{"$f":"AY118+1","v":48},{"$f":"AZ118+1","v":49},{"$f":"BA118+1","v":50},{"$f":"BB118+1","v":51},{"$f":"BC118+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D119+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},{"$f":"IF(F119=$C116,F$6,0)","v":0},{"$f":"IF(G119=$C116,G$6,0)","v":0},{"$f":"IF(H119=$C116,H$6,0)","v":0},{"$f":"IF(I119=$C116,I$6,0)","v":7299.9999999999991},{"$f":"IF(J119=$C116,J$6,0)","v":0},{"$f":"IF(K119=$C116,K$6,0)","v":0},{"$f":"IF(L119=$C116,L$6,0)","v":0},{"$f":"IF(M119=$C116,M$6,0)","v":0},{"$f":"IF(N119=$C116,N$6,0)","v":0},{"$f":"IF(O119=$C116,O$6,0)","v":0},{"$f":"IF(P119=$C116,P$6,0)","v":0},{"$f":"IF(Q119=$C116,Q$6,0)","v":0},{"$f":"IF(R119=$C116,R$6,0)","v":0},{"$f":"IF(S119=$C116,S$6,0)","v":0},{"$f":"IF(T119=$C116,T$6,0)","v":0},{"$f":"IF(U119=$C116,U$6,0)","v":0},{"$f":"IF(V119=$C116,V$6,0)","v":0},{"$f":"IF(W119=$C116,W$6,0)","v":0},{"$f":"IF(X119=$C116,X$6,0)","v":0},{"$f":"IF(Y119=$C116,Y$6,0)","v":0},{"$f":"IF(Z119=$C116,Z$6,0)","v":0},{"$f":"IF(AA119=$C116,AA$6,0)","v":0},{"$f":"IF(AB119=$C116,AB$6,0)","v":0},{"$f":"IF(AC119=$C116,AC$6,0)","v":0},{"$f":"IF(AD119=$C116,AD$6,0)","v":0},{"$f":"IF(AE119=$C116,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":7299.9999999999991},{"$f":"SUM(D120:J120)","v":7299.9999999999991},{"$f":"SUM(D120:K120)","v":7299.9999999999991},{"$f":"SUM(D120:L120)","v":7299.9999999999991},{"$f":"SUM(D120:M120)","v":7299.9999999999991},{"$f":"SUM(D120:N120)","v":7299.9999999999991},{"$f":"SUM(D120:O120)","v":7299.9999999999991},{"$f":"SUM(D120:P120)","v":7299.9999999999991},{"$f":"SUM(D120:Q120)","v":7299.9999999999991},{"$f":"SUM(D120:R120)","v":7299.9999999999991},{"$f":"SUM(D120:S120)","v":7299.9999999999991},{"$f":"SUM(D120:T120)","v":7299.9999999999991},{"$f":"SUM(D120:U120)","v":7299.9999999999991},{"$f":"SUM(D120:V120)","v":7299.9999999999991},{"$f":"SUM(D120:W120)","v":7299.9999999999991},{"$f":"SUM(D120:X120)","v":7299.9999999999991},{"$f":"SUM(D120:Y120)","v":7299.9999999999991},{"$f":"SUM(D120:Z120)","v":7299.9999999999991},{"$f":"SUM(D120:AA120)","v":7299.9999999999991},{"$f":"SUM(D120:AB120)","v":7299.9999999999991},{"$f":"SUM(D120:AC120)","v":7299.9999999999991},{"$f":"SUM(D120:AD120)","v":7299.9999999999991},{"$f":"SUM(D120:AE120)","v":7299.9999999999991}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,1180.5711730854864,1136.5132396288059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,7299.9999999999991,7299.9999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":1180.5711730854864},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":1136.5132396288059},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":0},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":0},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":0},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":0},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":0},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":0},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":0},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":0},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":0},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":0},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":0},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":0},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":0},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":0},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":0},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":0},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":0},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":0},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":0},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":0},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D126+D127","v":0},0,0,0,0,0,104.23110052064266,1215.2444227518977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":0},{"$f":"$B127*E123/F$4","v":0},{"$f":"$B127*F123/G$4","v":0},{"$f":"$B127*G123/H$4","v":0},{"$f":"$B127*H123/I$4","v":0},{"$f":"$B127*I123/J$4","v":104.23110052064266},{"$f":"$B127*J123/K$4","v":100.34128261254202},{"$f":"$B127*K123/L$4","v":0},{"$f":"$B127*L123/M$4","v":0},{"$f":"$B127*M123/N$4","v":0},{"$f":"$B127*N123/O$4","v":0},{"$f":"$B127*O123/P$4","v":0},{"$f":"$B127*P123/Q$4","v":0},{"$f":"$B127*Q123/R$4","v":0},{"$f":"$B127*R123/S$4","v":0},{"$f":"$B127*S123/T$4","v":0},{"$f":"$B127*T123/U$4","v":0},{"$f":"$B127*U123/V$4","v":0},{"$f":"$B127*V123/W$4","v":0},{"$f":"$B127*W123/X$4","v":0},{"$f":"$B127*X123/Y$4","v":0},{"$f":"$B127*Y123/Z$4","v":0},{"$f":"$B127*Z123/AA$4","v":0},{"$f":"$B127*AA123/AB$4","v":0},{"$f":"$B127*AB123/AC$4","v":0},{"$f":"$B127*AC123/AD$4","v":0},{"$f":"$B127*AD123/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":0},{"$f":"E128/E$4","v":0},0,0,0,0,0,1114.9031401393556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,7299.9999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C116+1","v":2030}]
[{"$f":"+\"Output \"& C135","v":"Output 2030"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},{"$f":"F137+1","v":3},{"$f":"G137+1","v":4},{"$f":"H137+1","v":5},{"$f":"I137+1","v":6},{"$f":"J137+1","v":7},{"$f":"K137+1","v":8},{"$f":"L137+1","v":9},{"$f":"M137+1","v":10},{"$f":"N137+1","v":11},{"$f":"O137+1","v":12},{"$f":"P137+1","v":13},{"$f":"Q137+1","v":14},{"$f":"R137+1","v":15},{"$f":"S137+1","v":16},{"$f":"T137+1","v":17},{"$f":"U137+1","v":18},{"$f":"V137+1","v":19},{"$f":"W137+1","v":20},{"$f":"X137+1","v":21},{"$f":"Y137+1","v":22},{"$f":"Z137+1","v":23},{"$f":"AA137+1","v":24},{"$f":"AB137+1","v":25},{"$f":"AC137+1","v":26},{"$f":"AD137+1","v":27},{"$f":"AE137+1","v":28},{"$f":"AF137+1","v":29},{"$f":"AG137+1","v":30},{"$f":"AH137+1","v":31},{"$f":"AI137+1","v":32},{"$f":"AJ137+1","v":33},{"$f":"AK137+1","v":34},{"$f":"AL137+1","v":35},{"$f":"AM137+1","v":36},{"$f":"AN137+1","v":37},{"$f":"AO137+1","v":38},{"$f":"AP137+1","v":39},{"$f":"AQ137+1","v":40},{"$f":"AR137+1","v":41},{"$f":"AS137+1","v":42},{"$f":"AT137+1","v":43},{"$f":"AU137+1","v":44},{"$f":"AV137+1","v":45},{"$f":"AW137+1","v":46},{"$f":"AX137+1","v":47},{"$f":"AY137+1","v":48},{"$f":"AZ137+1","v":49},{"$f":"BA137+1","v":50},{"$f":"BB137+1","v":51},{"$f":"BC137+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D138+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},{"$f":"IF(F138=$C135,F$6,0)","v":0},{"$f":"IF(G138=$C135,G$6,0)","v":0},{"$f":"IF(H138=$C135,H$6,0)","v":0},{"$f":"IF(I138=$C135,I$6,0)","v":0},{"$f":"IF(J138=$C135,J$6,0)","v":6700},{"$f":"IF(K138=$C135,K$6,0)","v":0},{"$f":"IF(L138=$C135,L$6,0)","v":0},{"$f":"IF(M138=$C135,M$6,0)","v":0},{"$f":"IF(N138=$C135,N$6,0)","v":0},{"$f":"IF(O138=$C135,O$6,0)","v":0},{"$f":"IF(P138=$C135,P$6,0)","v":0},{"$f":"IF(Q138=$C135,Q$6,0)","v":0},{"$f":"IF(R138=$C135,R$6,0)","v":0},{"$f":"IF(S138=$C135,S$6,0)","v":0},{"$f":"IF(T138=$C135,T$6,0)","v":0},{"$f":"IF(U138=$C135,U$6,0)","v":0},{"$f":"IF(V138=$C135,V$6,0)","v":0},{"$f":"IF(W138=$C135,W$6,0)","v":0},{"$f":"IF(X138=$C135,X$6,0)","v":0},{"$f":"IF(Y138=$C135,Y$6,0)","v":0},{"$f":"IF(Z138=$C135,Z$6,0)","v":0},{"$f":"IF(AA138=$C135,AA$6,0)","v":0},{"$f":"IF(AB138=$C135,AB$6,0)","v":0},{"$f":"IF(AC138=$C135,AC$6,0)","v":0},{"$f":"IF(AD138=$C135,AD$6,0)","v":0},{"$f":"IF(AE138=$C135,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":6700},{"$f":"SUM(D139:K139)","v":6700},{"$f":"SUM(D139:L139)","v":6700},{"$f":"SUM(D139:M139)","v":6700},{"$f":"SUM(D139:N139)","v":6700},{"$f":"SUM(D139:O139)","v":6700},{"$f":"SUM(D139:P139)","v":6700},{"$f":"SUM(D139:Q139)","v":6700},{"$f":"SUM(D139:R139)","v":6700},{"$f":"SUM(D139:S139)","v":6700},{"$f":"SUM(D139:T139)","v":6700},{"$f":"SUM(D139:U139)","v":6700},{"$f":"SUM(D139:V139)","v":6700},{"$f":"SUM(D139:W139)","v":6700},{"$f":"SUM(D139:X139)","v":6700},{"$f":"SUM(D139:Y139)","v":6700},{"$f":"SUM(D139:Z139)","v":6700},{"$f":"SUM(D139:AA139)","v":6700},{"$f":"SUM(D139:AB139)","v":6700},{"$f":"SUM(D139:AC139)","v":6700},{"$f":"SUM(D139:AD139)","v":6700},{"$f":"SUM(D139:AE139)","v":6700}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,1043.1011925360276,1004.1735243216403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,6700,6700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":1043.1011925360276},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":1004.1735243216403},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":0},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":0},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":0},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":0},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":0},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":0},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":0},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":0},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":0},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":0},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":0},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":0},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":0},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":0},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":0},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":0},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":0},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":0},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":0},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D145+D146","v":0},0,0,0,0,0,0,92.094053904661862,1073.736963509157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":0},{"$f":"$B146*E142/F$4","v":0},{"$f":"$B146*F142/G$4","v":0},{"$f":"$B146*G142/H$4","v":0},{"$f":"$B146*H142/I$4","v":0},{"$f":"$B146*I142/J$4","v":0},{"$f":"$B146*J142/K$4","v":92.094053904661862},{"$f":"$B146*K142/L$4","v":88.65718047323314},{"$f":"$B146*L142/M$4","v":0},{"$f":"$B146*M142/N$4","v":0},{"$f":"$B146*N142/O$4","v":0},{"$f":"$B146*O142/P$4","v":0},{"$f":"$B146*P142/Q$4","v":0},{"$f":"$B146*Q142/R$4","v":0},{"$f":"$B146*R142/S$4","v":0},{"$f":"$B146*S142/T$4","v":0},{"$f":"$B146*T142/U$4","v":0},{"$f":"$B146*U142/V$4","v":0},{"$f":"$B146*V142/W$4","v":0},{"$f":"$B146*W142/X$4","v":0},{"$f":"$B146*X142/Y$4","v":0},{"$f":"$B146*Y142/Z$4","v":0},{"$f":"$B146*Z142/AA$4","v":0},{"$f":"$B146*AA142/AB$4","v":0},{"$f":"$B146*AB142/AC$4","v":0},{"$f":"$B146*AC142/AD$4","v":0},{"$f":"$B146*AD142/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":0},{"$f":"E147/E$4","v":0},0,0,0,0,0,0,985.07978303592381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,6700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C135+1","v":2031}]
[{"$f":"+\"Output \"& C154","v":"Output 2031"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},{"$f":"F156+1","v":3},{"$f":"G156+1","v":4},{"$f":"H156+1","v":5},{"$f":"I156+1","v":6},{"$f":"J156+1","v":7},{"$f":"K156+1","v":8},{"$f":"L156+1","v":9},{"$f":"M156+1","v":10},{"$f":"N156+1","v":11},{"$f":"O156+1","v":12},{"$f":"P156+1","v":13},{"$f":"Q156+1","v":14},{"$f":"R156+1","v":15},{"$f":"S156+1","v":16},{"$f":"T156+1","v":17},{"$f":"U156+1","v":18},{"$f":"V156+1","v":19},{"$f":"W156+1","v":20},{"$f":"X156+1","v":21},{"$f":"Y156+1","v":22},{"$f":"Z156+1","v":23},{"$f":"AA156+1","v":24},{"$f":"AB156+1","v":25},{"$f":"AC156+1","v":26},{"$f":"AD156+1","v":27},{"$f":"AE156+1","v":28},{"$f":"AF156+1","v":29},{"$f":"AG156+1","v":30},{"$f":"AH156+1","v":31},{"$f":"AI156+1","v":32},{"$f":"AJ156+1","v":33},{"$f":"AK156+1","v":34},{"$f":"AL156+1","v":35},{"$f":"AM156+1","v":36},{"$f":"AN156+1","v":37},{"$f":"AO156+1","v":38},{"$f":"AP156+1","v":39},{"$f":"AQ156+1","v":40},{"$f":"AR156+1","v":41},{"$f":"AS156+1","v":42},{"$f":"AT156+1","v":43},{"$f":"AU156+1","v":44},{"$f":"AV156+1","v":45},{"$f":"AW156+1","v":46},{"$f":"AX156+1","v":47},{"$f":"AY156+1","v":48},{"$f":"AZ156+1","v":49},{"$f":"BA156+1","v":50},{"$f":"BB156+1","v":51},{"$f":"BC156+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D157+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},{"$f":"IF(F157=$C154,F$6,0)","v":0},{"$f":"IF(G157=$C154,G$6,0)","v":0},{"$f":"IF(H157=$C154,H$6,0)","v":0},{"$f":"IF(I157=$C154,I$6,0)","v":0},{"$f":"IF(J157=$C154,J$6,0)","v":0},{"$f":"IF(K157=$C154,K$6,0)","v":7000},{"$f":"IF(L157=$C154,L$6,0)","v":0},{"$f":"IF(M157=$C154,M$6,0)","v":0},{"$f":"IF(N157=$C154,N$6,0)","v":0},{"$f":"IF(O157=$C154,O$6,0)","v":0},{"$f":"IF(P157=$C154,P$6,0)","v":0},{"$f":"IF(Q157=$C154,Q$6,0)","v":0},{"$f":"IF(R157=$C154,R$6,0)","v":0},{"$f":"IF(S157=$C154,S$6,0)","v":0},{"$f":"IF(T157=$C154,T$6,0)","v":0},{"$f":"IF(U157=$C154,U$6,0)","v":0},{"$f":"IF(V157=$C154,V$6,0)","v":0},{"$f":"IF(W157=$C154,W$6,0)","v":0},{"$f":"IF(X157=$C154,X$6,0)","v":0},{"$f":"IF(Y157=$C154,Y$6,0)","v":0},{"$f":"IF(Z157=$C154,Z$6,0)","v":0},{"$f":"IF(AA157=$C154,AA$6,0)","v":0},{"$f":"IF(AB157=$C154,AB$6,0)","v":0},{"$f":"IF(AC157=$C154,AC$6,0)","v":0},{"$f":"IF(AD157=$C154,AD$6,0)","v":0},{"$f":"IF(AE157=$C154,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":7000},{"$f":"SUM(D158:L158)","v":7000},{"$f":"SUM(D158:M158)","v":7000},{"$f":"SUM(D158:N158)","v":7000},{"$f":"SUM(D158:O158)","v":7000},{"$f":"SUM(D158:P158)","v":7000},{"$f":"SUM(D158:Q158)","v":7000},{"$f":"SUM(D158:R158)","v":7000},{"$f":"SUM(D158:S158)","v":7000},{"$f":"SUM(D158:T158)","v":7000},{"$f":"SUM(D158:U158)","v":7000},{"$f":"SUM(D158:V158)","v":7000},{"$f":"SUM(D158:W158)","v":7000},{"$f":"SUM(D158:X158)","v":7000},{"$f":"SUM(D158:Y158)","v":7000},{"$f":"SUM(D158:Z158)","v":7000},{"$f":"SUM(D158:AA158)","v":7000},{"$f":"SUM(D158:AB158)","v":7000},{"$f":"SUM(D158:AC158)","v":7000},{"$f":"SUM(D158:AD158)","v":7000},{"$f":"SUM(D158:AE158)","v":7000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,1049.1365179479824,1009.9836164131025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":1049.1365179479824},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":1009.9836164131025},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":0},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":0},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":0},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":0},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":0},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":0},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":0},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":0},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":0},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":0},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":0},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":0},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":0},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":0},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":0},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":0},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":0},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":0},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,92.626904972034623,1079.9495457859211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":0},{"$f":"$B165*E161/F$4","v":0},{"$f":"$B165*F161/G$4","v":0},{"$f":"$B165*G161/H$4","v":0},{"$f":"$B165*H161/I$4","v":0},{"$f":"$B165*I161/J$4","v":0},{"$f":"$B165*J161/K$4","v":0},{"$f":"$B165*K161/L$4","v":92.626904972034623},{"$f":"$B165*L161/M$4","v":89.170145982323774},{"$f":"$B165*M161/N$4","v":0},{"$f":"$B165*N161/O$4","v":0},{"$f":"$B165*O161/P$4","v":0},{"$f":"$B165*P161/Q$4","v":0},{"$f":"$B165*Q161/R$4","v":0},{"$f":"$B165*R161/S$4","v":0},{"$f":"$B165*S161/T$4","v":0},{"$f":"$B165*T161/U$4","v":0},{"$f":"$B165*U161/V$4","v":0},{"$f":"$B165*V161/W$4","v":0},{"$f":"$B165*W161/X$4","v":0},{"$f":"$B165*X161/Y$4","v":0},{"$f":"$B165*Y161/Z$4","v":0},{"$f":"$B165*Z161/AA$4","v":0},{"$f":"$B165*AA161/AB$4","v":0},{"$f":"$B165*AB161/AC$4","v":0},{"$f":"$B165*AC161/AD$4","v":0},{"$f":"$B165*AD161/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":0},{"$f":"E166/E$4","v":0},0,0,0,0,0,0,0,990.77939980359747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C154+1","v":2032}]
[{"$f":"+\"Output \"& C173","v":"Output 2032"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},{"$f":"F175+1","v":3},{"$f":"G175+1","v":4},{"$f":"H175+1","v":5},{"$f":"I175+1","v":6},{"$f":"J175+1","v":7},{"$f":"K175+1","v":8},{"$f":"L175+1","v":9},{"$f":"M175+1","v":10},{"$f":"N175+1","v":11},{"$f":"O175+1","v":12},{"$f":"P175+1","v":13},{"$f":"Q175+1","v":14},{"$f":"R175+1","v":15},{"$f":"S175+1","v":16},{"$f":"T175+1","v":17},{"$f":"U175+1","v":18},{"$f":"V175+1","v":19},{"$f":"W175+1","v":20},{"$f":"X175+1","v":21},{"$f":"Y175+1","v":22},{"$f":"Z175+1","v":23},{"$f":"AA175+1","v":24},{"$f":"AB175+1","v":25},{"$f":"AC175+1","v":26},{"$f":"AD175+1","v":27},{"$f":"AE175+1","v":28},{"$f":"AF175+1","v":29},{"$f":"AG175+1","v":30},{"$f":"AH175+1","v":31},{"$f":"AI175+1","v":32},{"$f":"AJ175+1","v":33},{"$f":"AK175+1","v":34},{"$f":"AL175+1","v":35},{"$f":"AM175+1","v":36},{"$f":"AN175+1","v":37},{"$f":"AO175+1","v":38},{"$f":"AP175+1","v":39},{"$f":"AQ175+1","v":40},{"$f":"AR175+1","v":41},{"$f":"AS175+1","v":42},{"$f":"AT175+1","v":43},{"$f":"AU175+1","v":44},{"$f":"AV175+1","v":45},{"$f":"AW175+1","v":46},{"$f":"AX175+1","v":47},{"$f":"AY175+1","v":48},{"$f":"AZ175+1","v":49},{"$f":"BA175+1","v":50},{"$f":"BB175+1","v":51},{"$f":"BC175+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D176+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},{"$f":"IF(F176=$C173,F$6,0)","v":0},{"$f":"IF(G176=$C173,G$6,0)","v":0},{"$f":"IF(H176=$C173,H$6,0)","v":0},{"$f":"IF(I176=$C173,I$6,0)","v":0},{"$f":"IF(J176=$C173,J$6,0)","v":0},{"$f":"IF(K176=$C173,K$6,0)","v":0},{"$f":"IF(L176=$C173,L$6,0)","v":8350},{"$f":"IF(M176=$C173,M$6,0)","v":0},{"$f":"IF(N176=$C173,N$6,0)","v":0},{"$f":"IF(O176=$C173,O$6,0)","v":0},{"$f":"IF(P176=$C173,P$6,0)","v":0},{"$f":"IF(Q176=$C173,Q$6,0)","v":0},{"$f":"IF(R176=$C173,R$6,0)","v":0},{"$f":"IF(S176=$C173,S$6,0)","v":0},{"$f":"IF(T176=$C173,T$6,0)","v":0},{"$f":"IF(U176=$C173,U$6,0)","v":0},{"$f":"IF(V176=$C173,V$6,0)","v":0},{"$f":"IF(W176=$C173,W$6,0)","v":0},{"$f":"IF(X176=$C173,X$6,0)","v":0},{"$f":"IF(Y176=$C173,Y$6,0)","v":0},{"$f":"IF(Z176=$C173,Z$6,0)","v":0},{"$f":"IF(AA176=$C173,AA$6,0)","v":0},{"$f":"IF(AB176=$C173,AB$6,0)","v":0},{"$f":"IF(AC176=$C173,AC$6,0)","v":0},{"$f":"IF(AD176=$C173,AD$6,0)","v":0},{"$f":"IF(AE176=$C173,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":8350},{"$f":"SUM(D177:M177)","v":8350},{"$f":"SUM(D177:N177)","v":8350},{"$f":"SUM(D177:O177)","v":8350},{"$f":"SUM(D177:P177)","v":8350},{"$f":"SUM(D177:Q177)","v":8350},{"$f":"SUM(D177:R177)","v":8350},{"$f":"SUM(D177:S177)","v":8350},{"$f":"SUM(D177:T177)","v":8350},{"$f":"SUM(D177:U177)","v":8350},{"$f":"SUM(D177:V177)","v":8350},{"$f":"SUM(D177:W177)","v":8350},{"$f":"SUM(D177:X177)","v":8350},{"$f":"SUM(D177:Y177)","v":8350},{"$f":"SUM(D177:Z177)","v":8350},{"$f":"SUM(D177:AA177)","v":8350},{"$f":"SUM(D177:AB177)","v":8350},{"$f":"SUM(D177:AC177)","v":8350},{"$f":"SUM(D177:AD177)","v":8350},{"$f":"SUM(D177:AE177)","v":8350}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,1204.7661710070579,1159.80530036817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,8350,8350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":1204.7661710070579},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":1159.80530036817},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":0},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":0},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":0},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":0},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":0},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":0},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":0},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":0},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":0},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":0},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":0},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":0},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":0},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":0},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":0},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":0},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":0},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D183+D184","v":0},0,0,0,0,0,0,0,0,106.36724556462907,1240.1500251865502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":0},{"$f":"$B184*E180/F$4","v":0},{"$f":"$B184*F180/G$4","v":0},{"$f":"$B184*G180/H$4","v":0},{"$f":"$B184*H180/I$4","v":0},{"$f":"$B184*I180/J$4","v":0},{"$f":"$B184*J180/K$4","v":0},{"$f":"$B184*K180/L$4","v":0},{"$f":"$B184*L180/M$4","v":106.36724556462907},{"$f":"$B184*M180/N$4","v":102.39770850164176},{"$f":"$B184*N180/O$4","v":0},{"$f":"$B184*O180/P$4","v":0},{"$f":"$B184*P180/Q$4","v":0},{"$f":"$B184*Q180/R$4","v":0},{"$f":"$B184*R180/S$4","v":0},{"$f":"$B184*S180/T$4","v":0},{"$f":"$B184*T180/U$4","v":0},{"$f":"$B184*U180/V$4","v":0},{"$f":"$B184*V180/W$4","v":0},{"$f":"$B184*W180/X$4","v":0},{"$f":"$B184*X180/Y$4","v":0},{"$f":"$B184*Y180/Z$4","v":0},{"$f":"$B184*Z180/AA$4","v":0},{"$f":"$B184*AA180/AB$4","v":0},{"$f":"$B184*AB180/AC$4","v":0},{"$f":"$B184*AC180/AD$4","v":0},{"$f":"$B184*AD180/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":0},{"$f":"E185/E$4","v":0},0,0,0,0,0,0,0,0,1137.7523166849085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,8350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C173+1","v":2033}]
[{"$f":"+\"Output \"& C192","v":"Output 2033"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},{"$f":"F194+1","v":3},{"$f":"G194+1","v":4},{"$f":"H194+1","v":5},{"$f":"I194+1","v":6},{"$f":"J194+1","v":7},{"$f":"K194+1","v":8},{"$f":"L194+1","v":9},{"$f":"M194+1","v":10},{"$f":"N194+1","v":11},{"$f":"O194+1","v":12},{"$f":"P194+1","v":13},{"$f":"Q194+1","v":14},{"$f":"R194+1","v":15},{"$f":"S194+1","v":16},{"$f":"T194+1","v":17},{"$f":"U194+1","v":18},{"$f":"V194+1","v":19},{"$f":"W194+1","v":20},{"$f":"X194+1","v":21},{"$f":"Y194+1","v":22},{"$f":"Z194+1","v":23},{"$f":"AA194+1","v":24},{"$f":"AB194+1","v":25},{"$f":"AC194+1","v":26},{"$f":"AD194+1","v":27},{"$f":"AE194+1","v":28},{"$f":"AF194+1","v":29},{"$f":"AG194+1","v":30},{"$f":"AH194+1","v":31},{"$f":"AI194+1","v":32},{"$f":"AJ194+1","v":33},{"$f":"AK194+1","v":34},{"$f":"AL194+1","v":35},{"$f":"AM194+1","v":36},{"$f":"AN194+1","v":37},{"$f":"AO194+1","v":38},{"$f":"AP194+1","v":39},{"$f":"AQ194+1","v":40},{"$f":"AR194+1","v":41},{"$f":"AS194+1","v":42},{"$f":"AT194+1","v":43},{"$f":"AU194+1","v":44},{"$f":"AV194+1","v":45},{"$f":"AW194+1","v":46},{"$f":"AX194+1","v":47},{"$f":"AY194+1","v":48},{"$f":"AZ194+1","v":49},{"$f":"BA194+1","v":50},{"$f":"BB194+1","v":51},{"$f":"BC194+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D195+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},{"$f":"IF(F195=$C192,F$6,0)","v":0},{"$f":"IF(G195=$C192,G$6,0)","v":0},{"$f":"IF(H195=$C192,H$6,0)","v":0},{"$f":"IF(I195=$C192,I$6,0)","v":0},{"$f":"IF(J195=$C192,J$6,0)","v":0},{"$f":"IF(K195=$C192,K$6,0)","v":0},{"$f":"IF(L195=$C192,L$6,0)","v":0},{"$f":"IF(M195=$C192,M$6,0)","v":7600},{"$f":"IF(N195=$C192,N$6,0)","v":0},{"$f":"IF(O195=$C192,O$6,0)","v":0},{"$f":"IF(P195=$C192,P$6,0)","v":0},{"$f":"IF(Q195=$C192,Q$6,0)","v":0},{"$f":"IF(R195=$C192,R$6,0)","v":0},{"$f":"IF(S195=$C192,S$6,0)","v":0},{"$f":"IF(T195=$C192,T$6,0)","v":0},{"$f":"IF(U195=$C192,U$6,0)","v":0},{"$f":"IF(V195=$C192,V$6,0)","v":0},{"$f":"IF(W195=$C192,W$6,0)","v":0},{"$f":"IF(X195=$C192,X$6,0)","v":0},{"$f":"IF(Y195=$C192,Y$6,0)","v":0},{"$f":"IF(Z195=$C192,Z$6,0)","v":0},{"$f":"IF(AA195=$C192,AA$6,0)","v":0},{"$f":"IF(AB195=$C192,AB$6,0)","v":0},{"$f":"IF(AC195=$C192,AC$6,0)","v":0},{"$f":"IF(AD195=$C192,AD$6,0)","v":0},{"$f":"IF(AE195=$C192,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":7600},{"$f":"SUM(D196:N196)","v":7600},{"$f":"SUM(D196:O196)","v":7600},{"$f":"SUM(D196:P196)","v":7600},{"$f":"SUM(D196:Q196)","v":7600},{"$f":"SUM(D196:R196)","v":7600},{"$f":"SUM(D196:S196)","v":7600},{"$f":"SUM(D196:T196)","v":7600},{"$f":"SUM(D196:U196)","v":7600},{"$f":"SUM(D196:V196)","v":7600},{"$f":"SUM(D196:W196)","v":7600},{"$f":"SUM(D196:X196)","v":7600},{"$f":"SUM(D196:Y196)","v":7600},{"$f":"SUM(D196:Z196)","v":7600},{"$f":"SUM(D196:AA196)","v":7600},{"$f":"SUM(D196:AB196)","v":7600},{"$f":"SUM(D196:AC196)","v":7600},{"$f":"SUM(D196:AD196)","v":7600},{"$f":"SUM(D196:AE196)","v":7600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,1055.6311715925858,1016.2358949899304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,7600,7600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":1055.6311715925858},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":1016.2358949899304},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":0},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":0},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":0},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":0},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":0},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":0},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":0},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":0},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":0},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":0},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":0},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":0},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":0},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":0},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":0},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":0},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D202+D203","v":0},0,0,0,0,0,0,0,0,0,93.200309534428428,1086.6349467166365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":0},{"$f":"$B203*E199/F$4","v":0},{"$f":"$B203*F199/G$4","v":0},{"$f":"$B203*G199/H$4","v":0},{"$f":"$B203*H199/I$4","v":0},{"$f":"$B203*I199/J$4","v":0},{"$f":"$B203*J199/K$4","v":0},{"$f":"$B203*K199/L$4","v":0},{"$f":"$B203*L199/M$4","v":0},{"$f":"$B203*M199/N$4","v":93.200309534428428},{"$f":"$B203*N199/O$4","v":89.722151563758985},{"$f":"$B203*O199/P$4","v":0},{"$f":"$B203*P199/Q$4","v":0},{"$f":"$B203*Q199/R$4","v":0},{"$f":"$B203*R199/S$4","v":0},{"$f":"$B203*S199/T$4","v":0},{"$f":"$B203*T199/U$4","v":0},{"$f":"$B203*U199/V$4","v":0},{"$f":"$B203*V199/W$4","v":0},{"$f":"$B203*W199/X$4","v":0},{"$f":"$B203*X199/Y$4","v":0},{"$f":"$B203*Y199/Z$4","v":0},{"$f":"$B203*Z199/AA$4","v":0},{"$f":"$B203*AA199/AB$4","v":0},{"$f":"$B203*AB199/AC$4","v":0},{"$f":"$B203*AC199/AD$4","v":0},{"$f":"$B203*AD199/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":0},{"$f":"E204/E$4","v":0},0,0,0,0,0,0,0,0,0,996.91279515287761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,7600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C192+1","v":2034}]
[{"$f":"+\"Output \"& C211","v":"Output 2034"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},{"$f":"F213+1","v":3},{"$f":"G213+1","v":4},{"$f":"H213+1","v":5},{"$f":"I213+1","v":6},{"$f":"J213+1","v":7},{"$f":"K213+1","v":8},{"$f":"L213+1","v":9},{"$f":"M213+1","v":10},{"$f":"N213+1","v":11},{"$f":"O213+1","v":12},{"$f":"P213+1","v":13},{"$f":"Q213+1","v":14},{"$f":"R213+1","v":15},{"$f":"S213+1","v":16},{"$f":"T213+1","v":17},{"$f":"U213+1","v":18},{"$f":"V213+1","v":19},{"$f":"W213+1","v":20},{"$f":"X213+1","v":21},{"$f":"Y213+1","v":22},{"$f":"Z213+1","v":23},{"$f":"AA213+1","v":24},{"$f":"AB213+1","v":25},{"$f":"AC213+1","v":26},{"$f":"AD213+1","v":27},{"$f":"AE213+1","v":28},{"$f":"AF213+1","v":29},{"$f":"AG213+1","v":30},{"$f":"AH213+1","v":31},{"$f":"AI213+1","v":32},{"$f":"AJ213+1","v":33},{"$f":"AK213+1","v":34},{"$f":"AL213+1","v":35},{"$f":"AM213+1","v":36},{"$f":"AN213+1","v":37},{"$f":"AO213+1","v":38},{"$f":"AP213+1","v":39},{"$f":"AQ213+1","v":40},{"$f":"AR213+1","v":41},{"$f":"AS213+1","v":42},{"$f":"AT213+1","v":43},{"$f":"AU213+1","v":44},{"$f":"AV213+1","v":45},{"$f":"AW213+1","v":46},{"$f":"AX213+1","v":47},{"$f":"AY213+1","v":48},{"$f":"AZ213+1","v":49},{"$f":"BA213+1","v":50},{"$f":"BB213+1","v":51},{"$f":"BC213+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D214+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},{"$f":"IF(F214=$C211,F$6,0)","v":0},{"$f":"IF(G214=$C211,G$6,0)","v":0},{"$f":"IF(H214=$C211,H$6,0)","v":0},{"$f":"IF(I214=$C211,I$6,0)","v":0},{"$f":"IF(J214=$C211,J$6,0)","v":0},{"$f":"IF(K214=$C211,K$6,0)","v":0},{"$f":"IF(L214=$C211,L$6,0)","v":0},{"$f":"IF(M214=$C211,M$6,0)","v":0},{"$f":"IF(N214=$C211,N$6,0)","v":7400},{"$f":"IF(O214=$C211,O$6,0)","v":0},{"$f":"IF(P214=$C211,P$6,0)","v":0},{"$f":"IF(Q214=$C211,Q$6,0)","v":0},{"$f":"IF(R214=$C211,R$6,0)","v":0},{"$f":"IF(S214=$C211,S$6,0)","v":0},{"$f":"IF(T214=$C211,T$6,0)","v":0},{"$f":"IF(U214=$C211,U$6,0)","v":0},{"$f":"IF(V214=$C211,V$6,0)","v":0},{"$f":"IF(W214=$C211,W$6,0)","v":0},{"$f":"IF(X214=$C211,X$6,0)","v":0},{"$f":"IF(Y214=$C211,Y$6,0)","v":0},{"$f":"IF(Z214=$C211,Z$6,0)","v":0},{"$f":"IF(AA214=$C211,AA$6,0)","v":0},{"$f":"IF(AB214=$C211,AB$6,0)","v":0},{"$f":"IF(AC214=$C211,AC$6,0)","v":0},{"$f":"IF(AD214=$C211,AD$6,0)","v":0},{"$f":"IF(AE214=$C211,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":7400},{"$f":"SUM(D215:O215)","v":7400},{"$f":"SUM(D215:P215)","v":7400},{"$f":"SUM(D215:Q215)","v":7400},{"$f":"SUM(D215:R215)","v":7400},{"$f":"SUM(D215:S215)","v":7400},{"$f":"SUM(D215:T215)","v":7400},{"$f":"SUM(D215:U215)","v":7400},{"$f":"SUM(D215:V215)","v":7400},{"$f":"SUM(D215:W215)","v":7400},{"$f":"SUM(D215:X215)","v":7400},{"$f":"SUM(D215:Y215)","v":7400},{"$f":"SUM(D215:Z215)","v":7400},{"$f":"SUM(D215:AA215)","v":7400},{"$f":"SUM(D215:AB215)","v":7400},{"$f":"SUM(D215:AC215)","v":7400},{"$f":"SUM(D215:AD215)","v":7400},{"$f":"SUM(D215:AE215)","v":7400}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,989.49284512177439,952.56579580860353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,7400,7400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":989.49284512177439},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":952.56579580860353},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":0},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":0},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":0},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":0},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":0},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":0},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":0},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":0},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":0},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":0},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":0},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":0},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":0},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":0},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":0},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D221+D222","v":0},0,0,0,0,0,0,0,0,0,0,87.361042312081111,1018.5541446386553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":0},{"$f":"$B222*E218/F$4","v":0},{"$f":"$B222*F218/G$4","v":0},{"$f":"$B222*G218/H$4","v":0},{"$f":"$B222*H218/I$4","v":0},{"$f":"$B222*I218/J$4","v":0},{"$f":"$B222*J218/K$4","v":0},{"$f":"$B222*K218/L$4","v":0},{"$f":"$B222*L218/M$4","v":0},{"$f":"$B222*M218/N$4","v":0},{"$f":"$B222*N218/O$4","v":87.361042312081111},{"$f":"$B222*O218/P$4","v":84.100800933466942},{"$f":"$B222*P218/Q$4","v":0},{"$f":"$B222*Q218/R$4","v":0},{"$f":"$B222*R218/S$4","v":0},{"$f":"$B222*S218/T$4","v":0},{"$f":"$B222*T218/U$4","v":0},{"$f":"$B222*U218/V$4","v":0},{"$f":"$B222*V218/W$4","v":0},{"$f":"$B222*W218/X$4","v":0},{"$f":"$B222*X218/Y$4","v":0},{"$f":"$B222*Y218/Z$4","v":0},{"$f":"$B222*Z218/AA$4","v":0},{"$f":"$B222*AA218/AB$4","v":0},{"$f":"$B222*AB218/AC$4","v":0},{"$f":"$B222*AC218/AD$4","v":0},{"$f":"$B222*AD218/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":0},{"$f":"E223/E$4","v":0},0,0,0,0,0,0,0,0,0,0,934.45334370518833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,7400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C211+1","v":2035}]
[{"$f":"+\"Output \"& C230","v":"Output 2035"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},{"$f":"F232+1","v":3},{"$f":"G232+1","v":4},{"$f":"H232+1","v":5},{"$f":"I232+1","v":6},{"$f":"J232+1","v":7},{"$f":"K232+1","v":8},{"$f":"L232+1","v":9},{"$f":"M232+1","v":10},{"$f":"N232+1","v":11},{"$f":"O232+1","v":12},{"$f":"P232+1","v":13},{"$f":"Q232+1","v":14},{"$f":"R232+1","v":15},{"$f":"S232+1","v":16},{"$f":"T232+1","v":17},{"$f":"U232+1","v":18},{"$f":"V232+1","v":19},{"$f":"W232+1","v":20},{"$f":"X232+1","v":21},{"$f":"Y232+1","v":22},{"$f":"Z232+1","v":23},{"$f":"AA232+1","v":24},{"$f":"AB232+1","v":25},{"$f":"AC232+1","v":26},{"$f":"AD232+1","v":27},{"$f":"AE232+1","v":28},{"$f":"AF232+1","v":29},{"$f":"AG232+1","v":30},{"$f":"AH232+1","v":31},{"$f":"AI232+1","v":32},{"$f":"AJ232+1","v":33},{"$f":"AK232+1","v":34},{"$f":"AL232+1","v":35},{"$f":"AM232+1","v":36},{"$f":"AN232+1","v":37},{"$f":"AO232+1","v":38},{"$f":"AP232+1","v":39},{"$f":"AQ232+1","v":40},{"$f":"AR232+1","v":41},{"$f":"AS232+1","v":42},{"$f":"AT232+1","v":43},{"$f":"AU232+1","v":44},{"$f":"AV232+1","v":45},{"$f":"AW232+1","v":46},{"$f":"AX232+1","v":47},{"$f":"AY232+1","v":48},{"$f":"AZ232+1","v":49},{"$f":"BA232+1","v":50},{"$f":"BB232+1","v":51},{"$f":"BC232+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D233+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},{"$f":"IF(F233=$C230,F$6,0)","v":0},{"$f":"IF(G233=$C230,G$6,0)","v":0},{"$f":"IF(H233=$C230,H$6,0)","v":0},{"$f":"IF(I233=$C230,I$6,0)","v":0},{"$f":"IF(J233=$C230,J$6,0)","v":0},{"$f":"IF(K233=$C230,K$6,0)","v":0},{"$f":"IF(L233=$C230,L$6,0)","v":0},{"$f":"IF(M233=$C230,M$6,0)","v":0},{"$f":"IF(N233=$C230,N$6,0)","v":0},{"$f":"IF(O233=$C230,O$6,0)","v":7700},{"$f":"IF(P233=$C230,P$6,0)","v":0},{"$f":"IF(Q233=$C230,Q$6,0)","v":0},{"$f":"IF(R233=$C230,R$6,0)","v":0},{"$f":"IF(S233=$C230,S$6,0)","v":0},{"$f":"IF(T233=$C230,T$6,0)","v":0},{"$f":"IF(U233=$C230,U$6,0)","v":0},{"$f":"IF(V233=$C230,V$6,0)","v":0},{"$f":"IF(W233=$C230,W$6,0)","v":0},{"$f":"IF(X233=$C230,X$6,0)","v":0},{"$f":"IF(Y233=$C230,Y$6,0)","v":0},{"$f":"IF(Z233=$C230,Z$6,0)","v":0},{"$f":"IF(AA233=$C230,AA$6,0)","v":0},{"$f":"IF(AB233=$C230,AB$6,0)","v":0},{"$f":"IF(AC233=$C230,AC$6,0)","v":0},{"$f":"IF(AD233=$C230,AD$6,0)","v":0},{"$f":"IF(AE233=$C230,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":7700},{"$f":"SUM(D234:P234)","v":7700},{"$f":"SUM(D234:Q234)","v":7700},{"$f":"SUM(D234:R234)","v":7700},{"$f":"SUM(D234:S234)","v":7700},{"$f":"SUM(D234:T234)","v":7700},{"$f":"SUM(D234:U234)","v":7700},{"$f":"SUM(D234:V234)","v":7700},{"$f":"SUM(D234:W234)","v":7700},{"$f":"SUM(D234:X234)","v":7700},{"$f":"SUM(D234:Y234)","v":7700},{"$f":"SUM(D234:Z234)","v":7700},{"$f":"SUM(D234:AA234)","v":7700},{"$f":"SUM(D234:AB234)","v":7700},{"$f":"SUM(D234:AC234)","v":7700},{"$f":"SUM(D234:AD234)","v":7700},{"$f":"SUM(D234:AE234)","v":7700}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,991.18332807111449,954.19319134144189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,7700,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":991.18332807111449},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":954.19319134144189},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":0},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":0},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":0},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":0},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":0},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":0},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":0},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":0},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":0},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":0},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":0},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":0},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":0},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":0},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D240+D241","v":0},0,0,0,0,0,0,0,0,0,0,0,87.510292863202096,1020.294276892236,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":0},{"$f":"$B241*E237/F$4","v":0},{"$f":"$B241*F237/G$4","v":0},{"$f":"$B241*G237/H$4","v":0},{"$f":"$B241*H237/I$4","v":0},{"$f":"$B241*I237/J$4","v":0},{"$f":"$B241*J237/K$4","v":0},{"$f":"$B241*K237/L$4","v":0},{"$f":"$B241*L237/M$4","v":0},{"$f":"$B241*M237/N$4","v":0},{"$f":"$B241*N237/O$4","v":0},{"$f":"$B241*O237/P$4","v":87.510292863202096},{"$f":"$B241*P237/Q$4","v":84.244481578258018},{"$f":"$B241*Q237/R$4","v":0},{"$f":"$B241*R237/S$4","v":0},{"$f":"$B241*S237/T$4","v":0},{"$f":"$B241*T237/U$4","v":0},{"$f":"$B241*U237/V$4","v":0},{"$f":"$B241*V237/W$4","v":0},{"$f":"$B241*W237/X$4","v":0},{"$f":"$B241*X237/Y$4","v":0},{"$f":"$B241*Y237/Z$4","v":0},{"$f":"$B241*Z237/AA$4","v":0},{"$f":"$B241*AA237/AB$4","v":0},{"$f":"$B241*AB237/AC$4","v":0},{"$f":"$B241*AC237/AD$4","v":0},{"$f":"$B241*AD237/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":0},{"$f":"E242/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,936.04979531397794,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C230+1","v":2036}]
[{"$f":"+\"Output \"& C249","v":"Output 2036"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},{"$f":"F251+1","v":3},{"$f":"G251+1","v":4},{"$f":"H251+1","v":5},{"$f":"I251+1","v":6},{"$f":"J251+1","v":7},{"$f":"K251+1","v":8},{"$f":"L251+1","v":9},{"$f":"M251+1","v":10},{"$f":"N251+1","v":11},{"$f":"O251+1","v":12},{"$f":"P251+1","v":13},{"$f":"Q251+1","v":14},{"$f":"R251+1","v":15},{"$f":"S251+1","v":16},{"$f":"T251+1","v":17},{"$f":"U251+1","v":18},{"$f":"V251+1","v":19},{"$f":"W251+1","v":20},{"$f":"X251+1","v":21},{"$f":"Y251+1","v":22},{"$f":"Z251+1","v":23},{"$f":"AA251+1","v":24},{"$f":"AB251+1","v":25},{"$f":"AC251+1","v":26},{"$f":"AD251+1","v":27},{"$f":"AE251+1","v":28},{"$f":"AF251+1","v":29},{"$f":"AG251+1","v":30},{"$f":"AH251+1","v":31},{"$f":"AI251+1","v":32},{"$f":"AJ251+1","v":33},{"$f":"AK251+1","v":34},{"$f":"AL251+1","v":35},{"$f":"AM251+1","v":36},{"$f":"AN251+1","v":37},{"$f":"AO251+1","v":38},{"$f":"AP251+1","v":39},{"$f":"AQ251+1","v":40},{"$f":"AR251+1","v":41},{"$f":"AS251+1","v":42},{"$f":"AT251+1","v":43},{"$f":"AU251+1","v":44},{"$f":"AV251+1","v":45},{"$f":"AW251+1","v":46},{"$f":"AX251+1","v":47},{"$f":"AY251+1","v":48},{"$f":"AZ251+1","v":49},{"$f":"BA251+1","v":50},{"$f":"BB251+1","v":51},{"$f":"BC251+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D252+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},{"$f":"IF(F252=$C249,F$6,0)","v":0},{"$f":"IF(G252=$C249,G$6,0)","v":0},{"$f":"IF(H252=$C249,H$6,0)","v":0},{"$f":"IF(I252=$C249,I$6,0)","v":0},{"$f":"IF(J252=$C249,J$6,0)","v":0},{"$f":"IF(K252=$C249,K$6,0)","v":0},{"$f":"IF(L252=$C249,L$6,0)","v":0},{"$f":"IF(M252=$C249,M$6,0)","v":0},{"$f":"IF(N252=$C249,N$6,0)","v":0},{"$f":"IF(O252=$C249,O$6,0)","v":0},{"$f":"IF(P252=$C249,P$6,0)","v":8000},{"$f":"IF(Q252=$C249,Q$6,0)","v":0},{"$f":"IF(R252=$C249,R$6,0)","v":0},{"$f":"IF(S252=$C249,S$6,0)","v":0},{"$f":"IF(T252=$C249,T$6,0)","v":0},{"$f":"IF(U252=$C249,U$6,0)","v":0},{"$f":"IF(V252=$C249,V$6,0)","v":0},{"$f":"IF(W252=$C249,W$6,0)","v":0},{"$f":"IF(X252=$C249,X$6,0)","v":0},{"$f":"IF(Y252=$C249,Y$6,0)","v":0},{"$f":"IF(Z252=$C249,Z$6,0)","v":0},{"$f":"IF(AA252=$C249,AA$6,0)","v":0},{"$f":"IF(AB252=$C249,AB$6,0)","v":0},{"$f":"IF(AC252=$C249,AC$6,0)","v":0},{"$f":"IF(AD252=$C249,AD$6,0)","v":0},{"$f":"IF(AE252=$C249,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":8000},{"$f":"SUM(D253:Q253)","v":8000},{"$f":"SUM(D253:R253)","v":8000},{"$f":"SUM(D253:S253)","v":8000},{"$f":"SUM(D253:T253)","v":8000},{"$f":"SUM(D253:U253)","v":8000},{"$f":"SUM(D253:V253)","v":8000},{"$f":"SUM(D253:W253)","v":8000},{"$f":"SUM(D253:X253)","v":8000},{"$f":"SUM(D253:Y253)","v":8000},{"$f":"SUM(D253:Z253)","v":8000},{"$f":"SUM(D253:AA253)","v":8000},{"$f":"SUM(D253:AB253)","v":8000},{"$f":"SUM(D253:AC253)","v":8000},{"$f":"SUM(D253:AD253)","v":8000},{"$f":"SUM(D253:AE253)","v":8000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,991.36954944565389,954.37246308930719,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,8000,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":991.36954944565389},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":954.37246308930719},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":0},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":0},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":0},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":0},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":0},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":0},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":0},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":0},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":0},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":0},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":0},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":0},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":0},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D259+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,87.526734107281058,1020.4859675687311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":0},{"$f":"$B260*E256/F$4","v":0},{"$f":"$B260*F256/G$4","v":0},{"$f":"$B260*G256/H$4","v":0},{"$f":"$B260*H256/I$4","v":0},{"$f":"$B260*I256/J$4","v":0},{"$f":"$B260*J256/K$4","v":0},{"$f":"$B260*K256/L$4","v":0},{"$f":"$B260*L256/M$4","v":0},{"$f":"$B260*M256/N$4","v":0},{"$f":"$B260*N256/O$4","v":0},{"$f":"$B260*O256/P$4","v":0},{"$f":"$B260*P256/Q$4","v":87.526734107281058},{"$f":"$B260*Q256/R$4","v":84.260309248794314},{"$f":"$B260*R256/S$4","v":0},{"$f":"$B260*S256/T$4","v":0},{"$f":"$B260*T256/U$4","v":0},{"$f":"$B260*U256/V$4","v":0},{"$f":"$B260*V256/W$4","v":0},{"$f":"$B260*W256/X$4","v":0},{"$f":"$B260*X256/Y$4","v":0},{"$f":"$B260*Y256/Z$4","v":0},{"$f":"$B260*Z256/AA$4","v":0},{"$f":"$B260*AA256/AB$4","v":0},{"$f":"$B260*AB256/AC$4","v":0},{"$f":"$B260*AC256/AD$4","v":0},{"$f":"$B260*AD256/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":0},{"$f":"E261/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,936.22565831993677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C249+1","v":2037}]
[{"$f":"+\"Output \"& C268","v":"Output 2037"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},{"$f":"F270+1","v":3},{"$f":"G270+1","v":4},{"$f":"H270+1","v":5},{"$f":"I270+1","v":6},{"$f":"J270+1","v":7},{"$f":"K270+1","v":8},{"$f":"L270+1","v":9},{"$f":"M270+1","v":10},{"$f":"N270+1","v":11},{"$f":"O270+1","v":12},{"$f":"P270+1","v":13},{"$f":"Q270+1","v":14},{"$f":"R270+1","v":15},{"$f":"S270+1","v":16},{"$f":"T270+1","v":17},{"$f":"U270+1","v":18},{"$f":"V270+1","v":19},{"$f":"W270+1","v":20},{"$f":"X270+1","v":21},{"$f":"Y270+1","v":22},{"$f":"Z270+1","v":23},{"$f":"AA270+1","v":24},{"$f":"AB270+1","v":25},{"$f":"AC270+1","v":26},{"$f":"AD270+1","v":27},{"$f":"AE270+1","v":28},{"$f":"AF270+1","v":29},{"$f":"AG270+1","v":30},{"$f":"AH270+1","v":31},{"$f":"AI270+1","v":32},{"$f":"AJ270+1","v":33},{"$f":"AK270+1","v":34},{"$f":"AL270+1","v":35},{"$f":"AM270+1","v":36},{"$f":"AN270+1","v":37},{"$f":"AO270+1","v":38},{"$f":"AP270+1","v":39},{"$f":"AQ270+1","v":40},{"$f":"AR270+1","v":41},{"$f":"AS270+1","v":42},{"$f":"AT270+1","v":43},{"$f":"AU270+1","v":44},{"$f":"AV270+1","v":45},{"$f":"AW270+1","v":46},{"$f":"AX270+1","v":47},{"$f":"AY270+1","v":48},{"$f":"AZ270+1","v":49},{"$f":"BA270+1","v":50},{"$f":"BB270+1","v":51},{"$f":"BC270+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D271+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},{"$f":"IF(F271=$C268,F$6,0)","v":0},{"$f":"IF(G271=$C268,G$6,0)","v":0},{"$f":"IF(H271=$C268,H$6,0)","v":0},{"$f":"IF(I271=$C268,I$6,0)","v":0},{"$f":"IF(J271=$C268,J$6,0)","v":0},{"$f":"IF(K271=$C268,K$6,0)","v":0},{"$f":"IF(L271=$C268,L$6,0)","v":0},{"$f":"IF(M271=$C268,M$6,0)","v":0},{"$f":"IF(N271=$C268,N$6,0)","v":0},{"$f":"IF(O271=$C268,O$6,0)","v":0},{"$f":"IF(P271=$C268,P$6,0)","v":0},{"$f":"IF(Q271=$C268,Q$6,0)","v":8300},{"$f":"IF(R271=$C268,R$6,0)","v":0},{"$f":"IF(S271=$C268,S$6,0)","v":0},{"$f":"IF(T271=$C268,T$6,0)","v":0},{"$f":"IF(U271=$C268,U$6,0)","v":0},{"$f":"IF(V271=$C268,V$6,0)","v":0},{"$f":"IF(W271=$C268,W$6,0)","v":0},{"$f":"IF(X271=$C268,X$6,0)","v":0},{"$f":"IF(Y271=$C268,Y$6,0)","v":0},{"$f":"IF(Z271=$C268,Z$6,0)","v":0},{"$f":"IF(AA271=$C268,AA$6,0)","v":0},{"$f":"IF(AB271=$C268,AB$6,0)","v":0},{"$f":"IF(AC271=$C268,AC$6,0)","v":0},{"$f":"IF(AD271=$C268,AD$6,0)","v":0},{"$f":"IF(AE271=$C268,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":8300},{"$f":"SUM(D272:R272)","v":8300},{"$f":"SUM(D272:S272)","v":8300},{"$f":"SUM(D272:T272)","v":8300},{"$f":"SUM(D272:U272)","v":8300},{"$f":"SUM(D272:V272)","v":8300},{"$f":"SUM(D272:W272)","v":8300},{"$f":"SUM(D272:X272)","v":8300},{"$f":"SUM(D272:Y272)","v":8300},{"$f":"SUM(D272:Z272)","v":8300},{"$f":"SUM(D272:AA272)","v":8300},{"$f":"SUM(D272:AB272)","v":8300},{"$f":"SUM(D272:AC272)","v":8300},{"$f":"SUM(D272:AD272)","v":8300},{"$f":"SUM(D272:AE272)","v":8300}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,990.16143045515628,953.2094300938802,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,8300,8300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":990.16143045515628},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":953.2094300938802},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":0},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":0},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":0},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":0},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":0},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":0},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":0},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":0},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":0},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":0},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":0},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":0},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,87.420070845624096,1019.2423662521002,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":0},{"$f":"$B279*E275/F$4","v":0},{"$f":"$B279*F275/G$4","v":0},{"$f":"$B279*G275/H$4","v":0},{"$f":"$B279*H275/I$4","v":0},{"$f":"$B279*I275/J$4","v":0},{"$f":"$B279*J275/K$4","v":0},{"$f":"$B279*K275/L$4","v":0},{"$f":"$B279*L275/M$4","v":0},{"$f":"$B279*M275/N$4","v":0},{"$f":"$B279*N275/O$4","v":0},{"$f":"$B279*O275/P$4","v":0},{"$f":"$B279*P275/Q$4","v":0},{"$f":"$B279*Q275/R$4","v":87.420070845624096},{"$f":"$B279*R275/S$4","v":84.157626571274321},{"$f":"$B279*S275/T$4","v":0},{"$f":"$B279*T275/U$4","v":0},{"$f":"$B279*U275/V$4","v":0},{"$f":"$B279*V275/W$4","v":0},{"$f":"$B279*W275/X$4","v":0},{"$f":"$B279*X275/Y$4","v":0},{"$f":"$B279*Y275/Z$4","v":0},{"$f":"$B279*Z275/AA$4","v":0},{"$f":"$B279*AA275/AB$4","v":0},{"$f":"$B279*AB275/AC$4","v":0},{"$f":"$B279*AC275/AD$4","v":0},{"$f":"$B279*AD275/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":0},{"$f":"E280/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,935.08473968082581,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C268+1","v":2038}]
[{"$f":"+\"Output \"& C287","v":"Output 2038"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},{"$f":"F289+1","v":3},{"$f":"G289+1","v":4},{"$f":"H289+1","v":5},{"$f":"I289+1","v":6},{"$f":"J289+1","v":7},{"$f":"K289+1","v":8},{"$f":"L289+1","v":9},{"$f":"M289+1","v":10},{"$f":"N289+1","v":11},{"$f":"O289+1","v":12},{"$f":"P289+1","v":13},{"$f":"Q289+1","v":14},{"$f":"R289+1","v":15},{"$f":"S289+1","v":16},{"$f":"T289+1","v":17},{"$f":"U289+1","v":18},{"$f":"V289+1","v":19},{"$f":"W289+1","v":20},{"$f":"X289+1","v":21},{"$f":"Y289+1","v":22},{"$f":"Z289+1","v":23},{"$f":"AA289+1","v":24},{"$f":"AB289+1","v":25},{"$f":"AC289+1","v":26},{"$f":"AD289+1","v":27},{"$f":"AE289+1","v":28},{"$f":"AF289+1","v":29},{"$f":"AG289+1","v":30},{"$f":"AH289+1","v":31},{"$f":"AI289+1","v":32},{"$f":"AJ289+1","v":33},{"$f":"AK289+1","v":34},{"$f":"AL289+1","v":35},{"$f":"AM289+1","v":36},{"$f":"AN289+1","v":37},{"$f":"AO289+1","v":38},{"$f":"AP289+1","v":39},{"$f":"AQ289+1","v":40},{"$f":"AR289+1","v":41},{"$f":"AS289+1","v":42},{"$f":"AT289+1","v":43},{"$f":"AU289+1","v":44},{"$f":"AV289+1","v":45},{"$f":"AW289+1","v":46},{"$f":"AX289+1","v":47},{"$f":"AY289+1","v":48},{"$f":"AZ289+1","v":49},{"$f":"BA289+1","v":50},{"$f":"BB289+1","v":51},{"$f":"BC289+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D290+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},{"$f":"IF(F290=$C287,F$6,0)","v":0},{"$f":"IF(G290=$C287,G$6,0)","v":0},{"$f":"IF(H290=$C287,H$6,0)","v":0},{"$f":"IF(I290=$C287,I$6,0)","v":0},{"$f":"IF(J290=$C287,J$6,0)","v":0},{"$f":"IF(K290=$C287,K$6,0)","v":0},{"$f":"IF(L290=$C287,L$6,0)","v":0},{"$f":"IF(M290=$C287,M$6,0)","v":0},{"$f":"IF(N290=$C287,N$6,0)","v":0},{"$f":"IF(O290=$C287,O$6,0)","v":0},{"$f":"IF(P290=$C287,P$6,0)","v":0},{"$f":"IF(Q290=$C287,Q$6,0)","v":0},{"$f":"IF(R290=$C287,R$6,0)","v":8600},{"$f":"IF(S290=$C287,S$6,0)","v":0},{"$f":"IF(T290=$C287,T$6,0)","v":0},{"$f":"IF(U290=$C287,U$6,0)","v":0},{"$f":"IF(V290=$C287,V$6,0)","v":0},{"$f":"IF(W290=$C287,W$6,0)","v":0},{"$f":"IF(X290=$C287,X$6,0)","v":0},{"$f":"IF(Y290=$C287,Y$6,0)","v":0},{"$f":"IF(Z290=$C287,Z$6,0)","v":0},{"$f":"IF(AA290=$C287,AA$6,0)","v":0},{"$f":"IF(AB290=$C287,AB$6,0)","v":0},{"$f":"IF(AC290=$C287,AC$6,0)","v":0},{"$f":"IF(AD290=$C287,AD$6,0)","v":0},{"$f":"IF(AE290=$C287,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":8600},{"$f":"SUM(D291:S291)","v":8600},{"$f":"SUM(D291:T291)","v":8600},{"$f":"SUM(D291:U291)","v":8600},{"$f":"SUM(D291:V291)","v":8600},{"$f":"SUM(D291:W291)","v":8600},{"$f":"SUM(D291:X291)","v":8600},{"$f":"SUM(D291:Y291)","v":8600},{"$f":"SUM(D291:Z291)","v":8600},{"$f":"SUM(D291:AA291)","v":8600},{"$f":"SUM(D291:AB291)","v":8600},{"$f":"SUM(D291:AC291)","v":8600},{"$f":"SUM(D291:AD291)","v":8600},{"$f":"SUM(D291:AE291)","v":8600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,987.66278298883969,950.80403007109805,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8600,8600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":987.66278298883969},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":950.80403007109805},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":0},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":0},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":0},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":0},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":0},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":0},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":0},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":0},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":0},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":0},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":0},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D297+D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.199468495537246,1016.6703337757093,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":0},{"$f":"$B298*E294/F$4","v":0},{"$f":"$B298*F294/G$4","v":0},{"$f":"$B298*G294/H$4","v":0},{"$f":"$B298*H294/I$4","v":0},{"$f":"$B298*I294/J$4","v":0},{"$f":"$B298*J294/K$4","v":0},{"$f":"$B298*K294/L$4","v":0},{"$f":"$B298*L294/M$4","v":0},{"$f":"$B298*M294/N$4","v":0},{"$f":"$B298*N294/O$4","v":0},{"$f":"$B298*O294/P$4","v":0},{"$f":"$B298*P294/Q$4","v":0},{"$f":"$B298*Q294/R$4","v":0},{"$f":"$B298*R294/S$4","v":87.199468495537246},{"$f":"$B298*S294/T$4","v":83.945256917260394},{"$f":"$B298*T294/U$4","v":0},{"$f":"$B298*U294/V$4","v":0},{"$f":"$B298*V294/W$4","v":0},{"$f":"$B298*W294/X$4","v":0},{"$f":"$B298*X294/Y$4","v":0},{"$f":"$B298*Y294/Z$4","v":0},{"$f":"$B298*Z294/AA$4","v":0},{"$f":"$B298*AA294/AB$4","v":0},{"$f":"$B298*AB294/AC$4","v":0},{"$f":"$B298*AC294/AD$4","v":0},{"$f":"$B298*AD294/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":0},{"$f":"E299/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,932.72507685844892,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8600,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C287+1","v":2039}]
[{"$f":"+\"Output \"& C306","v":"Output 2039"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},{"$f":"F308+1","v":3},{"$f":"G308+1","v":4},{"$f":"H308+1","v":5},{"$f":"I308+1","v":6},{"$f":"J308+1","v":7},{"$f":"K308+1","v":8},{"$f":"L308+1","v":9},{"$f":"M308+1","v":10},{"$f":"N308+1","v":11},{"$f":"O308+1","v":12},{"$f":"P308+1","v":13},{"$f":"Q308+1","v":14},{"$f":"R308+1","v":15},{"$f":"S308+1","v":16},{"$f":"T308+1","v":17},{"$f":"U308+1","v":18},{"$f":"V308+1","v":19},{"$f":"W308+1","v":20},{"$f":"X308+1","v":21},{"$f":"Y308+1","v":22},{"$f":"Z308+1","v":23},{"$f":"AA308+1","v":24},{"$f":"AB308+1","v":25},{"$f":"AC308+1","v":26},{"$f":"AD308+1","v":27},{"$f":"AE308+1","v":28},{"$f":"AF308+1","v":29},{"$f":"AG308+1","v":30},{"$f":"AH308+1","v":31},{"$f":"AI308+1","v":32},{"$f":"AJ308+1","v":33},{"$f":"AK308+1","v":34},{"$f":"AL308+1","v":35},{"$f":"AM308+1","v":36},{"$f":"AN308+1","v":37},{"$f":"AO308+1","v":38},{"$f":"AP308+1","v":39},{"$f":"AQ308+1","v":40},{"$f":"AR308+1","v":41},{"$f":"AS308+1","v":42},{"$f":"AT308+1","v":43},{"$f":"AU308+1","v":44},{"$f":"AV308+1","v":45},{"$f":"AW308+1","v":46},{"$f":"AX308+1","v":47},{"$f":"AY308+1","v":48},{"$f":"AZ308+1","v":49},{"$f":"BA308+1","v":50},{"$f":"BB308+1","v":51},{"$f":"BC308+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D309+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},{"$f":"IF(F309=$C306,F$6,0)","v":0},{"$f":"IF(G309=$C306,G$6,0)","v":0},{"$f":"IF(H309=$C306,H$6,0)","v":0},{"$f":"IF(I309=$C306,I$6,0)","v":0},{"$f":"IF(J309=$C306,J$6,0)","v":0},{"$f":"IF(K309=$C306,K$6,0)","v":0},{"$f":"IF(L309=$C306,L$6,0)","v":0},{"$f":"IF(M309=$C306,M$6,0)","v":0},{"$f":"IF(N309=$C306,N$6,0)","v":0},{"$f":"IF(O309=$C306,O$6,0)","v":0},{"$f":"IF(P309=$C306,P$6,0)","v":0},{"$f":"IF(Q309=$C306,Q$6,0)","v":0},{"$f":"IF(R309=$C306,R$6,0)","v":0},{"$f":"IF(S309=$C306,S$6,0)","v":8900},{"$f":"IF(T309=$C306,T$6,0)","v":0},{"$f":"IF(U309=$C306,U$6,0)","v":0},{"$f":"IF(V309=$C306,V$6,0)","v":0},{"$f":"IF(W309=$C306,W$6,0)","v":0},{"$f":"IF(X309=$C306,X$6,0)","v":0},{"$f":"IF(Y309=$C306,Y$6,0)","v":0},{"$f":"IF(Z309=$C306,Z$6,0)","v":0},{"$f":"IF(AA309=$C306,AA$6,0)","v":0},{"$f":"IF(AB309=$C306,AB$6,0)","v":0},{"$f":"IF(AC309=$C306,AC$6,0)","v":0},{"$f":"IF(AD309=$C306,AD$6,0)","v":0},{"$f":"IF(AE309=$C306,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":8900},{"$f":"SUM(D310:T310)","v":8900},{"$f":"SUM(D310:U310)","v":8900},{"$f":"SUM(D310:V310)","v":8900},{"$f":"SUM(D310:W310)","v":8900},{"$f":"SUM(D310:X310)","v":8900},{"$f":"SUM(D310:Y310)","v":8900},{"$f":"SUM(D310:Z310)","v":8900},{"$f":"SUM(D310:AA310)","v":8900},{"$f":"SUM(D310:AB310)","v":8900},{"$f":"SUM(D310:AC310)","v":8900},{"$f":"SUM(D310:AD310)","v":8900},{"$f":"SUM(D310:AE310)","v":8900}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,983.97161251543866,947.25061100718574,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8900,8900,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":983.97161251543866},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":947.25061100718574},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":0},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":0},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":0},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":0},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":0},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":0},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":0},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":0},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":0},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":0},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86.873579832978791,1012.8707540184785,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":0},{"$f":"$B317*E313/F$4","v":0},{"$f":"$B317*F313/G$4","v":0},{"$f":"$B317*G313/H$4","v":0},{"$f":"$B317*H313/I$4","v":0},{"$f":"$B317*I313/J$4","v":0},{"$f":"$B317*J313/K$4","v":0},{"$f":"$B317*K313/L$4","v":0},{"$f":"$B317*L313/M$4","v":0},{"$f":"$B317*M313/N$4","v":0},{"$f":"$B317*N313/O$4","v":0},{"$f":"$B317*O313/P$4","v":0},{"$f":"$B317*P313/Q$4","v":0},{"$f":"$B317*Q313/R$4","v":0},{"$f":"$B317*R313/S$4","v":0},{"$f":"$B317*S313/T$4","v":86.873579832978791},{"$f":"$B317*T313/U$4","v":83.631530148314738},{"$f":"$B317*U313/V$4","v":0},{"$f":"$B317*V313/W$4","v":0},{"$f":"$B317*W313/X$4","v":0},{"$f":"$B317*X313/Y$4","v":0},{"$f":"$B317*Y313/Z$4","v":0},{"$f":"$B317*Z313/AA$4","v":0},{"$f":"$B317*AA313/AB$4","v":0},{"$f":"$B317*AB313/AC$4","v":0},{"$f":"$B317*AC313/AD$4","v":0},{"$f":"$B317*AD313/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":0},{"$f":"E318/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,929.23922387016376,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8900,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C306+1","v":2040}]
[{"$f":"+\"Output \"& C325","v":"Output 2040"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},{"$f":"F327+1","v":3},{"$f":"G327+1","v":4},{"$f":"H327+1","v":5},{"$f":"I327+1","v":6},{"$f":"J327+1","v":7},{"$f":"K327+1","v":8},{"$f":"L327+1","v":9},{"$f":"M327+1","v":10},{"$f":"N327+1","v":11},{"$f":"O327+1","v":12},{"$f":"P327+1","v":13},{"$f":"Q327+1","v":14},{"$f":"R327+1","v":15},{"$f":"S327+1","v":16},{"$f":"T327+1","v":17},{"$f":"U327+1","v":18},{"$f":"V327+1","v":19},{"$f":"W327+1","v":20},{"$f":"X327+1","v":21},{"$f":"Y327+1","v":22},{"$f":"Z327+1","v":23},{"$f":"AA327+1","v":24},{"$f":"AB327+1","v":25},{"$f":"AC327+1","v":26},{"$f":"AD327+1","v":27},{"$f":"AE327+1","v":28},{"$f":"AF327+1","v":29},{"$f":"AG327+1","v":30},{"$f":"AH327+1","v":31},{"$f":"AI327+1","v":32},{"$f":"AJ327+1","v":33},{"$f":"AK327+1","v":34},{"$f":"AL327+1","v":35},{"$f":"AM327+1","v":36},{"$f":"AN327+1","v":37},{"$f":"AO327+1","v":38},{"$f":"AP327+1","v":39},{"$f":"AQ327+1","v":40},{"$f":"AR327+1","v":41},{"$f":"AS327+1","v":42},{"$f":"AT327+1","v":43},{"$f":"AU327+1","v":44},{"$f":"AV327+1","v":45},{"$f":"AW327+1","v":46},{"$f":"AX327+1","v":47},{"$f":"AY327+1","v":48},{"$f":"AZ327+1","v":49},{"$f":"BA327+1","v":50},{"$f":"BB327+1","v":51},{"$f":"BC327+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D328+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},{"$f":"IF(F328=$C325,F$6,0)","v":0},{"$f":"IF(G328=$C325,G$6,0)","v":0},{"$f":"IF(H328=$C325,H$6,0)","v":0},{"$f":"IF(I328=$C325,I$6,0)","v":0},{"$f":"IF(J328=$C325,J$6,0)","v":0},{"$f":"IF(K328=$C325,K$6,0)","v":0},{"$f":"IF(L328=$C325,L$6,0)","v":0},{"$f":"IF(M328=$C325,M$6,0)","v":0},{"$f":"IF(N328=$C325,N$6,0)","v":0},{"$f":"IF(O328=$C325,O$6,0)","v":0},{"$f":"IF(P328=$C325,P$6,0)","v":0},{"$f":"IF(Q328=$C325,Q$6,0)","v":0},{"$f":"IF(R328=$C325,R$6,0)","v":0},{"$f":"IF(S328=$C325,S$6,0)","v":0},{"$f":"IF(T328=$C325,T$6,0)","v":9200},{"$f":"IF(U328=$C325,U$6,0)","v":0},{"$f":"IF(V328=$C325,V$6,0)","v":0},{"$f":"IF(W328=$C325,W$6,0)","v":0},{"$f":"IF(X328=$C325,X$6,0)","v":0},{"$f":"IF(Y328=$C325,Y$6,0)","v":0},{"$f":"IF(Z328=$C325,Z$6,0)","v":0},{"$f":"IF(AA328=$C325,AA$6,0)","v":0},{"$f":"IF(AB328=$C325,AB$6,0)","v":0},{"$f":"IF(AC328=$C325,AC$6,0)","v":0},{"$f":"IF(AD328=$C325,AD$6,0)","v":0},{"$f":"IF(AE328=$C325,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":9200},{"$f":"SUM(D329:U329)","v":9200},{"$f":"SUM(D329:V329)","v":9200},{"$f":"SUM(D329:W329)","v":9200},{"$f":"SUM(D329:X329)","v":9200},{"$f":"SUM(D329:Y329)","v":9200},{"$f":"SUM(D329:Z329)","v":9200},{"$f":"SUM(D329:AA329)","v":9200},{"$f":"SUM(D329:AB329)","v":9200},{"$f":"SUM(D329:AC329)","v":9200},{"$f":"SUM(D329:AD329)","v":9200},{"$f":"SUM(D329:AE329)","v":9200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,979.18040688383246,942.63820918149088,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9200,9200,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":979.18040688383246},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":942.63820918149088},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":0},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":0},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":0},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":0},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":0},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":0},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":0},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":0},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":0},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D335+D336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86.450570490392764,1007.93883118756,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":0},{"$f":"$B336*E332/F$4","v":0},{"$f":"$B336*F332/G$4","v":0},{"$f":"$B336*G332/H$4","v":0},{"$f":"$B336*H332/I$4","v":0},{"$f":"$B336*I332/J$4","v":0},{"$f":"$B336*J332/K$4","v":0},{"$f":"$B336*K332/L$4","v":0},{"$f":"$B336*L332/M$4","v":0},{"$f":"$B336*M332/N$4","v":0},{"$f":"$B336*N332/O$4","v":0},{"$f":"$B336*O332/P$4","v":0},{"$f":"$B336*P332/Q$4","v":0},{"$f":"$B336*Q332/R$4","v":0},{"$f":"$B336*R332/S$4","v":0},{"$f":"$B336*S332/T$4","v":0},{"$f":"$B336*T332/U$4","v":86.450570490392764},{"$f":"$B336*U332/V$4","v":83.224307162275593},{"$f":"$B336*V332/W$4","v":0},{"$f":"$B336*W332/X$4","v":0},{"$f":"$B336*X332/Y$4","v":0},{"$f":"$B336*Y332/Z$4","v":0},{"$f":"$B336*Z332/AA$4","v":0},{"$f":"$B336*AA332/AB$4","v":0},{"$f":"$B336*AB332/AC$4","v":0},{"$f":"$B336*AC332/AD$4","v":0},{"$f":"$B336*AD332/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":0},{"$f":"E337/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,924.71452402528439,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9200,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C325+1","v":2041}]
[{"$f":"+\"Output \"& C344","v":"Output 2041"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},{"$f":"F346+1","v":3},{"$f":"G346+1","v":4},{"$f":"H346+1","v":5},{"$f":"I346+1","v":6},{"$f":"J346+1","v":7},{"$f":"K346+1","v":8},{"$f":"L346+1","v":9},{"$f":"M346+1","v":10},{"$f":"N346+1","v":11},{"$f":"O346+1","v":12},{"$f":"P346+1","v":13},{"$f":"Q346+1","v":14},{"$f":"R346+1","v":15},{"$f":"S346+1","v":16},{"$f":"T346+1","v":17},{"$f":"U346+1","v":18},{"$f":"V346+1","v":19},{"$f":"W346+1","v":20},{"$f":"X346+1","v":21},{"$f":"Y346+1","v":22},{"$f":"Z346+1","v":23},{"$f":"AA346+1","v":24},{"$f":"AB346+1","v":25},{"$f":"AC346+1","v":26},{"$f":"AD346+1","v":27},{"$f":"AE346+1","v":28},{"$f":"AF346+1","v":29},{"$f":"AG346+1","v":30},{"$f":"AH346+1","v":31},{"$f":"AI346+1","v":32},{"$f":"AJ346+1","v":33},{"$f":"AK346+1","v":34},{"$f":"AL346+1","v":35},{"$f":"AM346+1","v":36},{"$f":"AN346+1","v":37},{"$f":"AO346+1","v":38},{"$f":"AP346+1","v":39},{"$f":"AQ346+1","v":40},{"$f":"AR346+1","v":41},{"$f":"AS346+1","v":42},{"$f":"AT346+1","v":43},{"$f":"AU346+1","v":44},{"$f":"AV346+1","v":45},{"$f":"AW346+1","v":46},{"$f":"AX346+1","v":47},{"$f":"AY346+1","v":48},{"$f":"AZ346+1","v":49},{"$f":"BA346+1","v":50},{"$f":"BB346+1","v":51},{"$f":"BC346+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D347+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},{"$f":"IF(F347=$C344,F$6,0)","v":0},{"$f":"IF(G347=$C344,G$6,0)","v":0},{"$f":"IF(H347=$C344,H$6,0)","v":0},{"$f":"IF(I347=$C344,I$6,0)","v":0},{"$f":"IF(J347=$C344,J$6,0)","v":0},{"$f":"IF(K347=$C344,K$6,0)","v":0},{"$f":"IF(L347=$C344,L$6,0)","v":0},{"$f":"IF(M347=$C344,M$6,0)","v":0},{"$f":"IF(N347=$C344,N$6,0)","v":0},{"$f":"IF(O347=$C344,O$6,0)","v":0},{"$f":"IF(P347=$C344,P$6,0)","v":0},{"$f":"IF(Q347=$C344,Q$6,0)","v":0},{"$f":"IF(R347=$C344,R$6,0)","v":0},{"$f":"IF(S347=$C344,S$6,0)","v":0},{"$f":"IF(T347=$C344,T$6,0)","v":0},{"$f":"IF(U347=$C344,U$6,0)","v":9500},{"$f":"IF(V347=$C344,V$6,0)","v":0},{"$f":"IF(W347=$C344,W$6,0)","v":0},{"$f":"IF(X347=$C344,X$6,0)","v":0},{"$f":"IF(Y347=$C344,Y$6,0)","v":0},{"$f":"IF(Z347=$C344,Z$6,0)","v":0},{"$f":"IF(AA347=$C344,AA$6,0)","v":0},{"$f":"IF(AB347=$C344,AB$6,0)","v":0},{"$f":"IF(AC347=$C344,AC$6,0)","v":0},{"$f":"IF(AD347=$C344,AD$6,0)","v":0},{"$f":"IF(AE347=$C344,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":9500},{"$f":"SUM(D348:V348)","v":9500},{"$f":"SUM(D348:W348)","v":9500},{"$f":"SUM(D348:X348)","v":9500},{"$f":"SUM(D348:Y348)","v":9500},{"$f":"SUM(D348:Z348)","v":9500},{"$f":"SUM(D348:AA348)","v":9500},{"$f":"SUM(D348:AB348)","v":9500},{"$f":"SUM(D348:AC348)","v":9500},{"$f":"SUM(D348:AD348)","v":9500},{"$f":"SUM(D348:AE348)","v":9500}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,973.37641165480034,937.05081422308831,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9500,9500,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":973.37641165480034},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":937.05081422308831},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":0},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":0},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":0},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":0},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":0},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":0},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":0},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":0},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.938143265393279,1001.9643732365606,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":0},{"$f":"$B355*E351/F$4","v":0},{"$f":"$B355*F351/G$4","v":0},{"$f":"$B355*G351/H$4","v":0},{"$f":"$B355*H351/I$4","v":0},{"$f":"$B355*I351/J$4","v":0},{"$f":"$B355*J351/K$4","v":0},{"$f":"$B355*K351/L$4","v":0},{"$f":"$B355*L351/M$4","v":0},{"$f":"$B355*M351/N$4","v":0},{"$f":"$B355*N351/O$4","v":0},{"$f":"$B355*O351/P$4","v":0},{"$f":"$B355*P351/Q$4","v":0},{"$f":"$B355*Q351/R$4","v":0},{"$f":"$B355*R351/S$4","v":0},{"$f":"$B355*S351/T$4","v":0},{"$f":"$B355*T351/U$4","v":0},{"$f":"$B355*U351/V$4","v":85.938143265393279},{"$f":"$B355*V351/W$4","v":82.731003294761891},{"$f":"$B355*W351/X$4","v":0},{"$f":"$B355*X351/Y$4","v":0},{"$f":"$B355*Y351/Z$4","v":0},{"$f":"$B355*Z351/AA$4","v":0},{"$f":"$B355*AA351/AB$4","v":0},{"$f":"$B355*AB351/AC$4","v":0},{"$f":"$B355*AC351/AD$4","v":0},{"$f":"$B355*AD351/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":0},{"$f":"E356/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,919.23336994179874,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9500,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C344+1","v":2042}]
[{"$f":"+\"Output \"& C363","v":"Output 2042"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},{"$f":"F365+1","v":3},{"$f":"G365+1","v":4},{"$f":"H365+1","v":5},{"$f":"I365+1","v":6},{"$f":"J365+1","v":7},{"$f":"K365+1","v":8},{"$f":"L365+1","v":9},{"$f":"M365+1","v":10},{"$f":"N365+1","v":11},{"$f":"O365+1","v":12},{"$f":"P365+1","v":13},{"$f":"Q365+1","v":14},{"$f":"R365+1","v":15},{"$f":"S365+1","v":16},{"$f":"T365+1","v":17},{"$f":"U365+1","v":18},{"$f":"V365+1","v":19},{"$f":"W365+1","v":20},{"$f":"X365+1","v":21},{"$f":"Y365+1","v":22},{"$f":"Z365+1","v":23},{"$f":"AA365+1","v":24},{"$f":"AB365+1","v":25},{"$f":"AC365+1","v":26},{"$f":"AD365+1","v":27},{"$f":"AE365+1","v":28},{"$f":"AF365+1","v":29},{"$f":"AG365+1","v":30},{"$f":"AH365+1","v":31},{"$f":"AI365+1","v":32},{"$f":"AJ365+1","v":33},{"$f":"AK365+1","v":34},{"$f":"AL365+1","v":35},{"$f":"AM365+1","v":36},{"$f":"AN365+1","v":37},{"$f":"AO365+1","v":38},{"$f":"AP365+1","v":39},{"$f":"AQ365+1","v":40},{"$f":"AR365+1","v":41},{"$f":"AS365+1","v":42},{"$f":"AT365+1","v":43},{"$f":"AU365+1","v":44},{"$f":"AV365+1","v":45},{"$f":"AW365+1","v":46},{"$f":"AX365+1","v":47},{"$f":"AY365+1","v":48},{"$f":"AZ365+1","v":49},{"$f":"BA365+1","v":50},{"$f":"BB365+1","v":51},{"$f":"BC365+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D366+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},{"$f":"IF(F366=$C363,F$6,0)","v":0},{"$f":"IF(G366=$C363,G$6,0)","v":0},{"$f":"IF(H366=$C363,H$6,0)","v":0},{"$f":"IF(I366=$C363,I$6,0)","v":0},{"$f":"IF(J366=$C363,J$6,0)","v":0},{"$f":"IF(K366=$C363,K$6,0)","v":0},{"$f":"IF(L366=$C363,L$6,0)","v":0},{"$f":"IF(M366=$C363,M$6,0)","v":0},{"$f":"IF(N366=$C363,N$6,0)","v":0},{"$f":"IF(O366=$C363,O$6,0)","v":0},{"$f":"IF(P366=$C363,P$6,0)","v":0},{"$f":"IF(Q366=$C363,Q$6,0)","v":0},{"$f":"IF(R366=$C363,R$6,0)","v":0},{"$f":"IF(S366=$C363,S$6,0)","v":0},{"$f":"IF(T366=$C363,T$6,0)","v":0},{"$f":"IF(U366=$C363,U$6,0)","v":0},{"$f":"IF(V366=$C363,V$6,0)","v":9800},{"$f":"IF(W366=$C363,W$6,0)","v":0},{"$f":"IF(X366=$C363,X$6,0)","v":0},{"$f":"IF(Y366=$C363,Y$6,0)","v":0},{"$f":"IF(Z366=$C363,Z$6,0)","v":0},{"$f":"IF(AA366=$C363,AA$6,0)","v":0},{"$f":"IF(AB366=$C363,AB$6,0)","v":0},{"$f":"IF(AC366=$C363,AC$6,0)","v":0},{"$f":"IF(AD366=$C363,AD$6,0)","v":0},{"$f":"IF(AE366=$C363,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":9800},{"$f":"SUM(D367:W367)","v":9800},{"$f":"SUM(D367:X367)","v":9800},{"$f":"SUM(D367:Y367)","v":9800},{"$f":"SUM(D367:Z367)","v":9800},{"$f":"SUM(D367:AA367)","v":9800},{"$f":"SUM(D367:AB367)","v":9800},{"$f":"SUM(D367:AC367)","v":9800},{"$f":"SUM(D367:AD367)","v":9800},{"$f":"SUM(D367:AE367)","v":9800}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,966.64189256697523,930.56762178170675,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9800,9800,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":966.64189256697523},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":930.56762178170675},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":0},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":0},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":0},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":0},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":0},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":0},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":0},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D373+D374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.343561293543843,995.0320620400945,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":0},{"$f":"$B374*E370/F$4","v":0},{"$f":"$B374*F370/G$4","v":0},{"$f":"$B374*G370/H$4","v":0},{"$f":"$B374*H370/I$4","v":0},{"$f":"$B374*I370/J$4","v":0},{"$f":"$B374*J370/K$4","v":0},{"$f":"$B374*K370/L$4","v":0},{"$f":"$B374*L370/M$4","v":0},{"$f":"$B374*M370/N$4","v":0},{"$f":"$B374*N370/O$4","v":0},{"$f":"$B374*O370/P$4","v":0},{"$f":"$B374*P370/Q$4","v":0},{"$f":"$B374*Q370/R$4","v":0},{"$f":"$B374*R370/S$4","v":0},{"$f":"$B374*S370/T$4","v":0},{"$f":"$B374*T370/U$4","v":0},{"$f":"$B374*U370/V$4","v":0},{"$f":"$B374*V370/W$4","v":85.343561293543843},{"$f":"$B374*W370/X$4","v":82.158610627163768},{"$f":"$B374*X370/Y$4","v":0},{"$f":"$B374*Y370/Z$4","v":0},{"$f":"$B374*Z370/AA$4","v":0},{"$f":"$B374*AA370/AB$4","v":0},{"$f":"$B374*AB370/AC$4","v":0},{"$f":"$B374*AC370/AD$4","v":0},{"$f":"$B374*AD370/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":0},{"$f":"E375/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,912.87345141293076,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9800,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C363+1","v":2043}]
[{"$f":"+\"Output \"& C382","v":"Output 2043"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},{"$f":"F384+1","v":3},{"$f":"G384+1","v":4},{"$f":"H384+1","v":5},{"$f":"I384+1","v":6},{"$f":"J384+1","v":7},{"$f":"K384+1","v":8},{"$f":"L384+1","v":9},{"$f":"M384+1","v":10},{"$f":"N384+1","v":11},{"$f":"O384+1","v":12},{"$f":"P384+1","v":13},{"$f":"Q384+1","v":14},{"$f":"R384+1","v":15},{"$f":"S384+1","v":16},{"$f":"T384+1","v":17},{"$f":"U384+1","v":18},{"$f":"V384+1","v":19},{"$f":"W384+1","v":20},{"$f":"X384+1","v":21},{"$f":"Y384+1","v":22},{"$f":"Z384+1","v":23},{"$f":"AA384+1","v":24},{"$f":"AB384+1","v":25},{"$f":"AC384+1","v":26},{"$f":"AD384+1","v":27},{"$f":"AE384+1","v":28},{"$f":"AF384+1","v":29},{"$f":"AG384+1","v":30},{"$f":"AH384+1","v":31},{"$f":"AI384+1","v":32},{"$f":"AJ384+1","v":33},{"$f":"AK384+1","v":34},{"$f":"AL384+1","v":35},{"$f":"AM384+1","v":36},{"$f":"AN384+1","v":37},{"$f":"AO384+1","v":38},{"$f":"AP384+1","v":39},{"$f":"AQ384+1","v":40},{"$f":"AR384+1","v":41},{"$f":"AS384+1","v":42},{"$f":"AT384+1","v":43},{"$f":"AU384+1","v":44},{"$f":"AV384+1","v":45},{"$f":"AW384+1","v":46},{"$f":"AX384+1","v":47},{"$f":"AY384+1","v":48},{"$f":"AZ384+1","v":49},{"$f":"BA384+1","v":50},{"$f":"BB384+1","v":51},{"$f":"BC384+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D385+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},{"$f":"IF(F385=$C382,F$6,0)","v":0},{"$f":"IF(G385=$C382,G$6,0)","v":0},{"$f":"IF(H385=$C382,H$6,0)","v":0},{"$f":"IF(I385=$C382,I$6,0)","v":0},{"$f":"IF(J385=$C382,J$6,0)","v":0},{"$f":"IF(K385=$C382,K$6,0)","v":0},{"$f":"IF(L385=$C382,L$6,0)","v":0},{"$f":"IF(M385=$C382,M$6,0)","v":0},{"$f":"IF(N385=$C382,N$6,0)","v":0},{"$f":"IF(O385=$C382,O$6,0)","v":0},{"$f":"IF(P385=$C382,P$6,0)","v":0},{"$f":"IF(Q385=$C382,Q$6,0)","v":0},{"$f":"IF(R385=$C382,R$6,0)","v":0},{"$f":"IF(S385=$C382,S$6,0)","v":0},{"$f":"IF(T385=$C382,T$6,0)","v":0},{"$f":"IF(U385=$C382,U$6,0)","v":0},{"$f":"IF(V385=$C382,V$6,0)","v":0},{"$f":"IF(W385=$C382,W$6,0)","v":10100},{"$f":"IF(X385=$C382,X$6,0)","v":0},{"$f":"IF(Y385=$C382,Y$6,0)","v":0},{"$f":"IF(Z385=$C382,Z$6,0)","v":0},{"$f":"IF(AA385=$C382,AA$6,0)","v":0},{"$f":"IF(AB385=$C382,AB$6,0)","v":0},{"$f":"IF(AC385=$C382,AC$6,0)","v":0},{"$f":"IF(AD385=$C382,AD$6,0)","v":0},{"$f":"IF(AE385=$C382,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":10100},{"$f":"SUM(D386:X386)","v":10100},{"$f":"SUM(D386:Y386)","v":10100},{"$f":"SUM(D386:Z386)","v":10100},{"$f":"SUM(D386:AA386)","v":10100},{"$f":"SUM(D386:AB386)","v":10100},{"$f":"SUM(D386:AC386)","v":10100},{"$f":"SUM(D386:AD386)","v":10100},{"$f":"SUM(D386:AE386)","v":10100}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,959.05438571379977,923.26327436836061,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10100,10100,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":959.05438571379977},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":923.26327436836061},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":0},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":0},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":0},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":0},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":0},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":0},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D392+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.673670136158577,987.22171091843768,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":0},{"$f":"$B393*E389/F$4","v":0},{"$f":"$B393*F389/G$4","v":0},{"$f":"$B393*G389/H$4","v":0},{"$f":"$B393*H389/I$4","v":0},{"$f":"$B393*I389/J$4","v":0},{"$f":"$B393*J389/K$4","v":0},{"$f":"$B393*K389/L$4","v":0},{"$f":"$B393*L389/M$4","v":0},{"$f":"$B393*M389/N$4","v":0},{"$f":"$B393*N389/O$4","v":0},{"$f":"$B393*O389/P$4","v":0},{"$f":"$B393*P389/Q$4","v":0},{"$f":"$B393*Q389/R$4","v":0},{"$f":"$B393*R389/S$4","v":0},{"$f":"$B393*S389/T$4","v":0},{"$f":"$B393*T389/U$4","v":0},{"$f":"$B393*U389/V$4","v":0},{"$f":"$B393*V389/W$4","v":0},{"$f":"$B393*W389/X$4","v":84.673670136158577},{"$f":"$B393*X389/Y$4","v":81.513719250146238},{"$f":"$B393*Y389/Z$4","v":0},{"$f":"$B393*Z389/AA$4","v":0},{"$f":"$B393*AA389/AB$4","v":0},{"$f":"$B393*AB389/AC$4","v":0},{"$f":"$B393*AC389/AD$4","v":0},{"$f":"$B393*AD389/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":0},{"$f":"E394/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,905.70799166829147,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10100,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C382+1","v":2044}]
[{"$f":"+\"Output \"& C401","v":"Output 2044"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},{"$f":"F403+1","v":3},{"$f":"G403+1","v":4},{"$f":"H403+1","v":5},{"$f":"I403+1","v":6},{"$f":"J403+1","v":7},{"$f":"K403+1","v":8},{"$f":"L403+1","v":9},{"$f":"M403+1","v":10},{"$f":"N403+1","v":11},{"$f":"O403+1","v":12},{"$f":"P403+1","v":13},{"$f":"Q403+1","v":14},{"$f":"R403+1","v":15},{"$f":"S403+1","v":16},{"$f":"T403+1","v":17},{"$f":"U403+1","v":18},{"$f":"V403+1","v":19},{"$f":"W403+1","v":20},{"$f":"X403+1","v":21},{"$f":"Y403+1","v":22},{"$f":"Z403+1","v":23},{"$f":"AA403+1","v":24},{"$f":"AB403+1","v":25},{"$f":"AC403+1","v":26},{"$f":"AD403+1","v":27},{"$f":"AE403+1","v":28},{"$f":"AF403+1","v":29},{"$f":"AG403+1","v":30},{"$f":"AH403+1","v":31},{"$f":"AI403+1","v":32},{"$f":"AJ403+1","v":33},{"$f":"AK403+1","v":34},{"$f":"AL403+1","v":35},{"$f":"AM403+1","v":36},{"$f":"AN403+1","v":37},{"$f":"AO403+1","v":38},{"$f":"AP403+1","v":39},{"$f":"AQ403+1","v":40},{"$f":"AR403+1","v":41},{"$f":"AS403+1","v":42},{"$f":"AT403+1","v":43},{"$f":"AU403+1","v":44},{"$f":"AV403+1","v":45},{"$f":"AW403+1","v":46},{"$f":"AX403+1","v":47},{"$f":"AY403+1","v":48},{"$f":"AZ403+1","v":49},{"$f":"BA403+1","v":50},{"$f":"BB403+1","v":51},{"$f":"BC403+1","v":52}]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D404+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},{"$f":"IF(F404=$C401,F$6,0)","v":0},{"$f":"IF(G404=$C401,G$6,0)","v":0},{"$f":"IF(H404=$C401,H$6,0)","v":0},{"$f":"IF(I404=$C401,I$6,0)","v":0},{"$f":"IF(J404=$C401,J$6,0)","v":0},{"$f":"IF(K404=$C401,K$6,0)","v":0},{"$f":"IF(L404=$C401,L$6,0)","v":0},{"$f":"IF(M404=$C401,M$6,0)","v":0},{"$f":"IF(N404=$C401,N$6,0)","v":0},{"$f":"IF(O404=$C401,O$6,0)","v":0},{"$f":"IF(P404=$C401,P$6,0)","v":0},{"$f":"IF(Q404=$C401,Q$6,0)","v":0},{"$f":"IF(R404=$C401,R$6,0)","v":0},{"$f":"IF(S404=$C401,S$6,0)","v":0},{"$f":"IF(T404=$C401,T$6,0)","v":0},{"$f":"IF(U404=$C401,U$6,0)","v":0},{"$f":"IF(V404=$C401,V$6,0)","v":0},{"$f":"IF(W404=$C401,W$6,0)","v":0},{"$f":"IF(X404=$C401,X$6,0)","v":10400},{"$f":"IF(Y404=$C401,Y$6,0)","v":0},{"$f":"IF(Z404=$C401,Z$6,0)","v":0},{"$f":"IF(AA404=$C401,AA$6,0)","v":0},{"$f":"IF(AB404=$C401,AB$6,0)","v":0},{"$f":"IF(AC404=$C401,AC$6,0)","v":0},{"$f":"IF(AD404=$C401,AD$6,0)","v":0},{"$f":"IF(AE404=$C401,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":10400},{"$f":"SUM(D405:Y405)","v":10400},{"$f":"SUM(D405:Z405)","v":10400},{"$f":"SUM(D405:AA405)","v":10400},{"$f":"SUM(D405:AB405)","v":10400},{"$f":"SUM(D405:AC405)","v":10400},{"$f":"SUM(D405:AD405)","v":10400},{"$f":"SUM(D405:AE405)","v":10400}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,950.6869359832624,915.2080908965911,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10400,10400,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":950.6869359832624},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":915.2080908965911},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":0},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":0},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":0},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":0},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":0},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D411+D412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.934918831833741,978.60851008013651,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":0},{"$f":"$B412*E408/F$4","v":0},{"$f":"$B412*F408/G$4","v":0},{"$f":"$B412*G408/H$4","v":0},{"$f":"$B412*H408/I$4","v":0},{"$f":"$B412*I408/J$4","v":0},{"$f":"$B412*J408/K$4","v":0},{"$f":"$B412*K408/L$4","v":0},{"$f":"$B412*L408/M$4","v":0},{"$f":"$B412*M408/N$4","v":0},{"$f":"$B412*N408/O$4","v":0},{"$f":"$B412*O408/P$4","v":0},{"$f":"$B412*P408/Q$4","v":0},{"$f":"$B412*Q408/R$4","v":0},{"$f":"$B412*R408/S$4","v":0},{"$f":"$B412*S408/T$4","v":0},{"$f":"$B412*T408/U$4","v":0},{"$f":"$B412*U408/V$4","v":0},{"$f":"$B412*V408/W$4","v":0},{"$f":"$B412*W408/X$4","v":0},{"$f":"$B412*X408/Y$4","v":83.934918831833741},{"$f":"$B412*Y408/Z$4","v":80.802537529552566},{"$f":"$B412*Z408/AA$4","v":0},{"$f":"$B412*AA408/AB$4","v":0},{"$f":"$B412*AB408/AC$4","v":0},{"$f":"$B412*AC408/AD$4","v":0},{"$f":"$B412*AD408/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":0},{"$f":"E413/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,897.80597255058399,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10400,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PV_LC_NR2","index":39,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
[{"$f":"PV_LC_NR1!A1","v":"Debt dynamics on LC-denominated locally-issued debt held by non-residents"}]
[{"$f":"PV_LC_NR1!A2","v":"(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"}]
[{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,{"$f":"ProjectionYear","v":2024},{"$f":"D3+1","v":2025},{"$f":"E3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,"FX (pa)",{"$f":"PV_LC_NR1!D4","v":4.4516289827409397},{"$f":"PV_LC_NR1!E4","v":4.9069027418011002},{"$f":"PV_LC_NR1!F4","v":5.2839762202857203},{"$f":"PV_LC_NR1!G4","v":5.5918280656945196},{"$f":"PV_LC_NR1!H4","v":5.8394688512079203},{"$f":"PV_LC_NR1!I4","v":6.0680670523105702},{"$f":"PV_LC_NR1!J4","v":6.3033009986293198},{"$f":"PV_LC_NR1!K4","v":6.5476539953843398},{"$f":"PV_LC_NR1!L4","v":6.8014795505712504},{"$f":"PV_LC_NR1!M4","v":7.0651448762334104},{"$f":"PV_LC_NR1!N4","v":7.3390314197114197},{"$f":"PV_LC_NR1!O4","v":7.6235354154869004},{"$f":"PV_LC_NR1!P4","v":7.9190684584190798},{"$f":"PV_LC_NR1!Q4","v":8.2260580992031507},{"$f":"PV_LC_NR1!R4","v":8.5449484629123003},{"$f":"PV_LC_NR1!S4","v":8.8762008915181898},{"$f":"PV_LC_NR1!T4","v":9.2202946113189395},{"$f":"PV_LC_NR1!U4","v":9.5777274262408199},{"$f":"PV_LC_NR1!V4","v":9.9490164380163293},{"$f":"PV_LC_NR1!W4","v":10.3346987942806},{"$f":"PV_LC_NR1!X4","v":10.735332465668399},{"$f":"PV_LC_NR1!Y4","v":11.151497053035882},{"$f":"PV_LC_NR1!Z4","v":11.583794625975319},{"$f":"PV_LC_NR1!AA4","v":12.032850593835233},{"$f":"PV_LC_NR1!AB4","v":12.499314610506582},{"$f":"PV_LC_NR1!AC4","v":12.983861514283722},{"$f":"PV_LC_NR1!AD4","v":13.487192304159917},{"$f":"PV_LC_NR1!AE4","v":14.010035153969799},{"$f":"PV_LC_NR1!AF4","v":14.553146465845948},{"$f":"PV_LC_NR1!AG4","v":15.117311964513645},{"$f":"PV_LC_NR1!AH4","v":15.703347834006918},{"$f":"PV_LC_NR1!AI4","v":16.312101898450386},{"$f":"PV_LC_NR1!AJ4","v":16.944454848615148},{"$f":"PV_LC_NR1!AK4","v":17.601321516023184},{"$f":"PV_LC_NR1!AL4","v":18.283652196443533},{"$f":"PV_LC_NR1!AM4","v":18.992434024694976},{"$f":"PV_LC_NR1!AN4","v":19.72869240274412},{"$f":"PV_LC_NR1!AO4","v":20.493492483164992},{"$f":"PV_LC_NR1!AP4","v":21.287940710106231},{"$f":"PV_LC_NR1!AQ4","v":22.11318641999522},{"$f":"PV_LC_NR1!AR4","v":22.970423504294924},{"$f":"PV_LC_NR1!AS4","v":23.860892136718974},{"$f":"PV_LC_NR1!AT4","v":24.785880567403726},{"$f":"PV_LC_NR1!AU4","v":25.746726986633004},{"$f":"PV_LC_NR1!AV4","v":26.744821460811753},{"$f":"PV_LC_NR1!AW4","v":27.781607943489423},{"$f":"PV_LC_NR1!AX4","v":28.858586364342422},{"$f":"PV_LC_NR1!AY4","v":29.977314799137822},{"$f":"PV_LC_NR1!AZ4","v":31.139411723817613},{"$f":"PV_LC_NR1!BA4","v":32.346558355964497},{"$f":"PV_LC_NR1!BB4","v":33.60050108703669},{"$f":"PV_LC_NR1!BC4","v":0},{"$f":"PV_LC_NR1!BD4","v":0}]
[null,null,"FX (eop)",{"$f":"PV_LC_NR1!D5","v":4.7032579654818703},{"$f":"PV_LC_NR1!E5","v":5.1105475181203301},{"$f":"PV_LC_NR1!F5","v":5.4574049224511096},{"$f":"PV_LC_NR1!G5","v":5.7262512089379198},{"$f":"PV_LC_NR1!H5","v":5.9526864934779198},{"$f":"PV_LC_NR1!I5","v":6.1834476111432197},{"$f":"PV_LC_NR1!J5","v":6.4231543861154101},{"$f":"PV_LC_NR1!K5","v":6.6721536046532597},{"$f":"PV_LC_NR1!L5","v":6.9308054964892296},{"$f":"PV_LC_NR1!M5","v":7.1994842559775902},{"$f":"PV_LC_NR1!N5","v":7.4785785834452403},{"$f":"PV_LC_NR1!O5","v":7.7684922475285498},{"$f":"PV_LC_NR1!P5","v":8.0696446693096195},{"$f":"PV_LC_NR1!Q5","v":8.3824715290966907},{"$f":"PV_LC_NR1!R5","v":8.7074253967279205},{"$f":"PV_LC_NR1!S5","v":9.0449763863084591},{"$f":"PV_LC_NR1!T5","v":9.3956128363294198},{"$f":"PV_LC_NR1!U5","v":9.7598420161522199},{"$f":"PV_LC_NR1!V5","v":10.1381908598804},{"$f":"PV_LC_NR1!W5","v":10.5312067286808},{"$f":"PV_LC_NR1!X5","v":10.939458202656001},{"$f":"PV_LC_NR1!Y5","v":11.363535903415752},{"$f":"PV_LC_NR1!Z5","v":11.804053348534874},{"$f":"PV_LC_NR1!AA5","v":12.261647839135582},{"$f":"PV_LC_NR1!AB5","v":12.736981381877571},{"$f":"PV_LC_NR1!AC5","v":13.230741646689861},{"$f":"PV_LC_NR1!AD5","v":13.743642961629961},{"$f":"PV_LC_NR1!AE5","v":14.276427346309625},{"$f":"PV_LC_NR1!AF5","v":14.82986558538226},{"$f":"PV_LC_NR1!AG5","v":15.404758343645019},{"$f":"PV_LC_NR1!AH5","v":16.001937324368807},{"$f":"PV_LC_NR1!AI5","v":16.622266472531958},{"$f":"PV_LC_NR1!AJ5","v":17.266643224698331},{"$f":"PV_LC_NR1!AK5","v":17.935999807348029},{"$f":"PV_LC_NR1!AL5","v":18.631304585539034},{"$f":"PV_LC_NR1!AM5","v":19.353563463850914},{"$f":"PV_LC_NR1!AN5","v":20.103821341637325},{"$f":"PV_LC_NR1!AO5","v":20.883163624692664},{"$f":"PV_LC_NR1!AP5","v":21.692717795519805},{"$f":"PV_LC_NR1!AQ5","v":22.533655044470638},{"$f":"PV_LC_NR1!AR5","v":23.407191964119214},{"$f":"PV_LC_NR1!AS5","v":24.314592309318737},{"$f":"PV_LC_NR1!AT5","v":25.257168825488719},{"$f":"PV_LC_NR1!AU5","v":26.236285147777295},{"$f":"PV_LC_NR1!AV5","v":27.253357773846222},{"$f":"PV_LC_NR1!AW5","v":28.309858113132634},{"$f":"PV_LC_NR1!AX5","v":29.407314615552217},{"$f":"PV_LC_NR1!AY5","v":30.547314982723432},{"$f":"PV_LC_NR1!AZ5","v":31.731508464911794},{"$f":"PV_LC_NR1!BA5","v":32.961608247017203},{"$f":"PV_LC_NR1!BB5","v":34.239393927056177},{"$f":"PV_LC_NR1!BC5","v":0},{"$f":"PV_LC_NR1!BD5","v":0}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F108*D4","v":5088.3090963333298},{"$f":"Ext_Debt_Data!G108*E4","v":2600},{"$f":"Ext_Debt_Data!H108*F4","v":2000},{"$f":"Ext_Debt_Data!I108*G4","v":3200},{"$f":"Ext_Debt_Data!J108*H4","v":3600},{"$f":"Ext_Debt_Data!K108*I4","v":3600},{"$f":"Ext_Debt_Data!L108*J4","v":3600},{"$f":"Ext_Debt_Data!M108*K4","v":3600.0000000000005},{"$f":"Ext_Debt_Data!N108*L4","v":3900},{"$f":"Ext_Debt_Data!O108*M4","v":4800},{"$f":"Ext_Debt_Data!P108*N4","v":6240},{"$f":"Ext_Debt_Data!Q108*O4","v":7200},{"$f":"Ext_Debt_Data!R108*P4","v":7800},{"$f":"Ext_Debt_Data!S108*Q4","v":8100},{"$f":"Ext_Debt_Data!T108*R4","v":8400},{"$f":"Ext_Debt_Data!U108*S4","v":8700},{"$f":"Ext_Debt_Data!V108*T4","v":9000},{"$f":"Ext_Debt_Data!W108*U4","v":9300},{"$f":"Ext_Debt_Data!X108*V4","v":9600},{"$f":"Ext_Debt_Data!Y108*W4","v":9900},{"$f":"Ext_Debt_Data!Z108*X4","v":10200}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I32","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J32","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K32","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L32","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M32","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC32","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"'Macro-Debt_Data'!U56","v":45464.086073205704},{"$f":"'Macro-Debt_Data'!V56","v":49226.313751753405},{"$f":"'Macro-Debt_Data'!W56","v":52863.269804134099},{"$f":"'Macro-Debt_Data'!X56","v":56415.209666761199},{"$f":"'Macro-Debt_Data'!Y56","v":60448.752194078399},{"$f":"'Macro-Debt_Data'!Z56","v":65126.708119121904},{"$f":"'Macro-Debt_Data'!AA56","v":70162.382047382795},{"$f":"'Macro-Debt_Data'!AB56","v":75256.297224897091},{"$f":"'Macro-Debt_Data'!AC56","v":80534.234262341008},{"$f":"'Macro-Debt_Data'!AD56","v":86156.090139593798},{"$f":"'Macro-Debt_Data'!AE56","v":92097.963503505205},{"$f":"'Macro-Debt_Data'!AF56","v":98436.301756162997},{"$f":"'Macro-Debt_Data'!AG56","v":105250.818711609},{"$f":"'Macro-Debt_Data'!AH56","v":112543.336660972},{"$f":"'Macro-Debt_Data'!AI56","v":120402.58032738499},{"$f":"'Macro-Debt_Data'!AJ56","v":128803.299738773},{"$f":"'Macro-Debt_Data'!AK56","v":137770.805397494},{"$f":"'Macro-Debt_Data'!AL56","v":147422.427493269},{"$f":"'Macro-Debt_Data'!AM56","v":157736.34939089199},{"$f":"'Macro-Debt_Data'!AN56","v":168339.123209307},{"$f":"'Macro-Debt_Data'!AO56","v":179965.47711998099}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2024},{"$f":"D11+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":5088.3090963333298},2600,2000,3200,3600,3600,3600,3600.0000000000005,3900,4800,6240,7200,7800,8100,8400,8700,9000,9300,9600,9900,10200,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":5088.3090963333298},{"$f":"SUM(D12:E12)","v":7688.3090963333298},{"$f":"SUM(D12:F12)","v":9688.3090963333307},{"$f":"SUM(D12:G12)","v":12888.309096333331},{"$f":"SUM(D12:H12)","v":16488.309096333331},{"$f":"SUM(D12:I12)","v":20088.309096333331},{"$f":"SUM(D12:J12)","v":23688.309096333331},{"$f":"SUM(D12:K12)","v":27288.309096333331},{"$f":"SUM(D12:L12)","v":31188.309096333331},{"$f":"SUM(D12:M12)","v":35988.309096333331},{"$f":"SUM(D12:N12)","v":42228.309096333331},{"$f":"SUM(D12:O12)","v":49428.309096333331},{"$f":"SUM(D12:P12)","v":57228.309096333331},{"$f":"SUM(D12:Q12)","v":65328.309096333331},{"$f":"SUM(D12:R12)","v":73728.309096333338},{"$f":"SUM(D12:S12)","v":82428.309096333338},{"$f":"SUM(D12:T12)","v":91428.309096333338},{"$f":"SUM(D12:U12)","v":100728.30909633334},{"$f":"SUM(D12:V12)","v":110328.30909633334},{"$f":"SUM(D12:W12)","v":120228.30909633334},{"$f":"SUM(D12:X12)","v":130428.30909633334},{"$f":"SUM(D12:Y12)","v":130428.30909633334},{"$f":"SUM(D12:Z12)","v":130428.30909633334},{"$f":"SUM(D12:AA12)","v":130428.30909633334},{"$f":"SUM(D12:AB12)","v":130428.30909633334},{"$f":"SUM(D12:AC12)","v":130428.30909633334},{"$f":"SUM(D12:AD12)","v":130428.30909633334},{"$f":"SUM(D12:AE12)","v":130428.30909633334}]
[null,null,"Stock of new forex debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":1081.8690222134157},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":1504.4002759142929},1775.2593465214184,2250.7411264487291,2342.4977215656531,2215.5924755165979,2335.3011773194644,2398.0263267382456,2380.6756672594556,2458.5094391037856,2719.7681715914723,3081.679074548374,3468.5542111229815,3786.4727473068265,3975.916924078329,4046.4450582095569,4055.0840763341321,4042.0736252401975,4024.3866547686321,4002.3903324590751,3976.4309341607604,3022.8267232978751,2109.4448885298034,1235.5598691756295,400.40884469348293,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":1081.8690222134157},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":1504.4002759142929},1775.2593465214184,2250.7411264487291,2342.4977215656531,2215.5924755165979,2335.3011773194644,2398.0263267382456,2380.6756672594556,2458.5094391037856,2719.7681715914723,3081.679074548374,3468.5542111229815,3786.4727473068265,3975.916924078329,4046.4450582095569,4055.0840763341321,4042.0736252401975,4024.3866547686321,4002.3903324590751,3976.4309341607604,3022.8267232978751,2109.4448885298034,1235.5598691756295,400.40884469348293,0,0,0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C17","v":3},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":0},155.54544375783703,213.33297453580249,248.08458846591876,733.52577464825833,916.56497570735917,599.36848975188434,624.6512113931459,721.6076977821366,722.27818245682261,707.58656054427911,712.34666123121292,745.61800178941303,835.04151285600608,980.29848118534778,1108.1092147653815,1170.6784278616392,1188.0688908335496,1186.0971457348226,1182.6179207819646,1177.7464778509584,1171.5915753610127,1082.6763081483798,996.52197178807546,913.13006798037748,428.14689558144687,0,0]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D17","v":5},"Interest",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":155.54544375783703},213.33297453580249,248.08458846591876,297.84324717996037,283.05936098233644,234.48031441325705,227.5624217544713,221.71646459972735,212.73449112925817,217.05861562623463,240.12481089563917,272.07745599286471,306.23416095784961,334.30277694459141,351.02855805994182,357.25539571764307,358.01812344390913,356.86944755997524,355.30788783434576,353.36586101377071,351.07393934468922,266.88145809039713,186.24015835018571,109.08598131083757,35.351578534247906,0,0]
["Interest","-","Amortization",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":0},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":0},0,0,435.68252746829791,633.50561472502284,364.88817533862732,397.08878963867471,499.89123318240911,509.54369132756437,490.52794491804434,472.22185033557366,473.54054579654814,528.80735189815641,645.99570424075637,757.08065670543965,813.42303214399612,830.05076738964067,829.22769817484732,827.31003294761888,824.38061683718752,820.51763601632342,815.79485005798256,810.2818134378897,804.04408666953987,392.79531704719898,0,0]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (4 to 7 years)-LC"},{"$f":"D15/D9*100","v":2.3796123834347047},{"$f":"E15/E9*100","v":3.0560896424236264},3.3582094961189606,3.9895998610013574,3.875179613376909,3.4019721547481008,3.3284234502505408,3.1864792916557487,2.9561039340169084,2.8535527031465833,2.9531252029128301,3.1306327234662015,3.2955128079591898,3.3644575144535476,3.3021858113567566,3.141569405765368,2.9433551358246559,2.7418308692717397,2.5513375137113501,2.3775758458018359,2.2095520750958908]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"D3","v":2024}]
[{"$f":"+\"Output \"& C21","v":"Output 2024"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D24+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":5088.3090963333298},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":5088.3090963333298},{"$f":"SUM(D25:E25)","v":5088.3090963333298},{"$f":"SUM(D25:F25)","v":5088.3090963333298},{"$f":"SUM(D25:G25)","v":5088.3090963333298},{"$f":"SUM(D25:H25)","v":5088.3090963333298},{"$f":"SUM(D25:I25)","v":5088.3090963333298},{"$f":"SUM(D25:J25)","v":5088.3090963333298},{"$f":"SUM(D25:K25)","v":5088.3090963333298},{"$f":"SUM(D25:L25)","v":5088.3090963333298},{"$f":"SUM(D25:M25)","v":5088.3090963333298},{"$f":"SUM(D25:N25)","v":5088.3090963333298},{"$f":"SUM(D25:O25)","v":5088.3090963333298},{"$f":"SUM(D25:P25)","v":5088.3090963333298},{"$f":"SUM(D25:Q25)","v":5088.3090963333298},{"$f":"SUM(D25:R25)","v":5088.3090963333298},{"$f":"SUM(D25:S25)","v":5088.3090963333298},{"$f":"SUM(D25:T25)","v":5088.3090963333298},{"$f":"SUM(D25:U25)","v":5088.3090963333298},{"$f":"SUM(D25:V25)","v":5088.3090963333298},{"$f":"SUM(D25:W25)","v":5088.3090963333298},{"$f":"SUM(D25:X25)","v":5088.3090963333298},{"$f":"SUM(D25:Y25)","v":5088.3090963333298},{"$f":"SUM(D25:Z25)","v":5088.3090963333298},{"$f":"SUM(D25:AA25)","v":5088.3090963333298},{"$f":"SUM(D25:AB25)","v":5088.3090963333298},{"$f":"SUM(D25:AC25)","v":5088.3090963333298},{"$f":"SUM(D25:AD25)","v":5088.3090963333298},{"$f":"SUM(D25:AE25)","v":5088.3090963333298}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":1081.8690222134157},{"$f":"IF(E28=0,0,E28/E$5)","v":995.64852460364568},932.36788705207414,888.59341140869844,427.39602546752229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":5088.3090963333298},5088.3090963333298,5088.3090963333298,5088.3090963333298,2544.1545481666649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":1081.8690222134157},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":995.64852460364568},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":932.36788705207414},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":888.59341140869844},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":427.39602546752229},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":0},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":0},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":0},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":0},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":0},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":0},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":0},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":0},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":0},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":0},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":0},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":0},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":0},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":0},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":0},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":0},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":0},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":0},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":0},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":0},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":0},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":0},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D31+D32","v":0},155.54544375783703,144.44545785800838,136.49317459033895,566.38728570878732,482.1597561743489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":155.54544375783703},{"$f":"$B32*E28/F$4","v":144.44545785800838},136.49317459033895,130.70475824048938,62.890402979262895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":0},{"$f":"E33/E$4","v":0},0,0,435.68252746829791,419.26935319508601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,2544.1545481666649,2544.1545481666649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C21+1","v":2025}]
[{"$f":"+\"Output \"& C40","v":"Output 2025"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U42+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK42+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA42+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D43+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":2600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":2600},{"$f":"SUM(D44:F44)","v":2600},{"$f":"SUM(D44:G44)","v":2600},{"$f":"SUM(D44:H44)","v":2600},{"$f":"SUM(D44:I44)","v":2600},{"$f":"SUM(D44:J44)","v":2600},{"$f":"SUM(D44:K44)","v":2600},{"$f":"SUM(D44:L44)","v":2600},{"$f":"SUM(D44:M44)","v":2600},{"$f":"SUM(D44:N44)","v":2600},{"$f":"SUM(D44:O44)","v":2600},{"$f":"SUM(D44:P44)","v":2600},{"$f":"SUM(D44:Q44)","v":2600},{"$f":"SUM(D44:R44)","v":2600},{"$f":"SUM(D44:S44)","v":2600},{"$f":"SUM(D44:T44)","v":2600},{"$f":"SUM(D44:U44)","v":2600},{"$f":"SUM(D44:V44)","v":2600},{"$f":"SUM(D44:W44)","v":2600},{"$f":"SUM(D44:X44)","v":2600},{"$f":"SUM(D44:Y44)","v":2600},{"$f":"SUM(D44:Z44)","v":2600},{"$f":"SUM(D44:AA44)","v":2600},{"$f":"SUM(D44:AB44)","v":2600},{"$f":"SUM(D44:AC44)","v":2600},{"$f":"SUM(D44:AD44)","v":2600},{"$f":"SUM(D44:AE44)","v":2600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":508.75175131064731},476.41691187397726,454.04923834667687,436.77757981185442,210.23870205631951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":2600},2600,2600,2600,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":508.75175131064731},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":476.41691187397726},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":454.04923834667687},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":436.77757981185442},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":210.23870205631951},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":0},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":0},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":0},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":0},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":0},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":0},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":0},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":0},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":0},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":0},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":0},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":0},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":0},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":0},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":0},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":0},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":0},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":0},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":0},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":0},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":0},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D50+D51","v":0},0,68.88751667779411,65.094991427421562,62.334436448737122,274.22241475831913,235.11490254428074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":0},{"$f":"$B51*E47/F$4","v":68.88751667779411},{"$f":"$B51*F47/G$4","v":65.094991427421562},{"$f":"$B51*G47/H$4","v":62.334436448737122},{"$f":"$B51*H47/I$4","v":59.986153228382314},{"$f":"$B51*I47/J$4","v":28.87375996157834},{"$f":"$B51*J47/K$4","v":0},{"$f":"$B51*K47/L$4","v":0},{"$f":"$B51*L47/M$4","v":0},{"$f":"$B51*M47/N$4","v":0},{"$f":"$B51*N47/O$4","v":0},{"$f":"$B51*O47/P$4","v":0},{"$f":"$B51*P47/Q$4","v":0},{"$f":"$B51*Q47/R$4","v":0},{"$f":"$B51*R47/S$4","v":0},{"$f":"$B51*S47/T$4","v":0},{"$f":"$B51*T47/U$4","v":0},{"$f":"$B51*U47/V$4","v":0},{"$f":"$B51*V47/W$4","v":0},{"$f":"$B51*W47/X$4","v":0},{"$f":"$B51*X47/Y$4","v":0},{"$f":"$B51*Y47/Z$4","v":0},{"$f":"$B51*Z47/AA$4","v":0},{"$f":"$B51*AA47/AB$4","v":0},{"$f":"$B51*AB47/AC$4","v":0},{"$f":"$B51*AC47/AD$4","v":0},{"$f":"$B51*AD47/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":0},{"$f":"E52/E$4","v":0},0,0,0,214.2362615299368,206.24114258270239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,1300,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C40+1","v":2026}]
[{"$f":"+\"Output \"& C59","v":"Output 2026"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U61+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK61+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA61+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D62+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":2000},{"$f":"SUM(D63:G63)","v":2000},{"$f":"SUM(D63:H63)","v":2000},{"$f":"SUM(D63:I63)","v":2000},{"$f":"SUM(D63:J63)","v":2000},{"$f":"SUM(D63:K63)","v":2000},{"$f":"SUM(D63:L63)","v":2000},{"$f":"SUM(D63:M63)","v":2000},{"$f":"SUM(D63:N63)","v":2000},{"$f":"SUM(D63:O63)","v":2000},{"$f":"SUM(D63:P63)","v":2000},{"$f":"SUM(D63:Q63)","v":2000},{"$f":"SUM(D63:R63)","v":2000},{"$f":"SUM(D63:S63)","v":2000},{"$f":"SUM(D63:T63)","v":2000},{"$f":"SUM(D63:U63)","v":2000},{"$f":"SUM(D63:V63)","v":2000},{"$f":"SUM(D63:W63)","v":2000},{"$f":"SUM(D63:X63)","v":2000},{"$f":"SUM(D63:Y63)","v":2000},{"$f":"SUM(D63:Z63)","v":2000},{"$f":"SUM(D63:AA63)","v":2000},{"$f":"SUM(D63:AB63)","v":2000},{"$f":"SUM(D63:AC63)","v":2000},{"$f":"SUM(D63:AD63)","v":2000},{"$f":"SUM(D63:AE63)","v":2000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},366.47454759536714,349.26864488205911,335.98275370142647,323.44415700972235,155.68674515463098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},2000,2000,2000,2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":366.47454759536714},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":349.26864488205911},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":335.98275370142647},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":323.44415700972235},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":155.68674515463098},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":0},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":0},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":0},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":0},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":0},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":0},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":0},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":0},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":0},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":0},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":0},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":0},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":0},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":0},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":0},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":0},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":0},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":0},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":0},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":0},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D69+D70","v":0},0,0,46.496422448158249,44.52459746338365,42.847252305987361,199.8952612724654,172.58089703527014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":0},{"$f":"$B70*E66/F$4","v":0},{"$f":"$B70*F66/G$4","v":46.496422448158249},{"$f":"$B70*G66/H$4","v":44.52459746338365},{"$f":"$B70*H66/I$4","v":42.847252305987361},{"$f":"$B70*I66/J$4","v":41.248228516540479},{"$f":"$B70*J66/K$4","v":19.854439481933735},{"$f":"$B70*K66/L$4","v":0},{"$f":"$B70*L66/M$4","v":0},{"$f":"$B70*M66/N$4","v":0},{"$f":"$B70*N66/O$4","v":0},{"$f":"$B70*O66/P$4","v":0},{"$f":"$B70*P66/Q$4","v":0},{"$f":"$B70*Q66/R$4","v":0},{"$f":"$B70*R66/S$4","v":0},{"$f":"$B70*S66/T$4","v":0},{"$f":"$B70*T66/U$4","v":0},{"$f":"$B70*U66/V$4","v":0},{"$f":"$B70*V66/W$4","v":0},{"$f":"$B70*W66/X$4","v":0},{"$f":"$B70*X66/Y$4","v":0},{"$f":"$B70*Y66/Z$4","v":0},{"$f":"$B70*Z66/AA$4","v":0},{"$f":"$B70*AA66/AB$4","v":0},{"$f":"$B70*AB66/AC$4","v":0},{"$f":"$B70*AC66/AD$4","v":0},{"$f":"$B70*AD66/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":0},{"$f":"E71/E$4","v":0},0,0,0,0,158.64703275592493,152.72645755333642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C59+1","v":2027}]
[{"$f":"+\"Output \"& C78","v":"Output 2027"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U80+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK80+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA80+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D81+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},0,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":3200},{"$f":"SUM(D82:H82)","v":3200},{"$f":"SUM(D82:I82)","v":3200},{"$f":"SUM(D82:J82)","v":3200},{"$f":"SUM(D82:K82)","v":3200},{"$f":"SUM(D82:L82)","v":3200},{"$f":"SUM(D82:M82)","v":3200},{"$f":"SUM(D82:N82)","v":3200},{"$f":"SUM(D82:O82)","v":3200},{"$f":"SUM(D82:P82)","v":3200},{"$f":"SUM(D82:Q82)","v":3200},{"$f":"SUM(D82:R82)","v":3200},{"$f":"SUM(D82:S82)","v":3200},{"$f":"SUM(D82:T82)","v":3200},{"$f":"SUM(D82:U82)","v":3200},{"$f":"SUM(D82:V82)","v":3200},{"$f":"SUM(D82:W82)","v":3200},{"$f":"SUM(D82:X82)","v":3200},{"$f":"SUM(D82:Y82)","v":3200},{"$f":"SUM(D82:Z82)","v":3200},{"$f":"SUM(D82:AA82)","v":3200},{"$f":"SUM(D82:AB82)","v":3200},{"$f":"SUM(D82:AC82)","v":3200},{"$f":"SUM(D82:AD82)","v":3200},{"$f":"SUM(D82:AE82)","v":3200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,558.82983181129453,537.57240592228243,517.51065121555575,498.19758449481913,239.80263267382455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,3200,3200,3200,3200,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":558.82983181129453},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":537.57240592228243},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":517.51065121555575},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":498.19758449481913},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":239.80263267382455},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":0},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":0},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":0},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":0},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":0},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":0},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":0},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":0},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":0},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":0},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":0},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":0},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":0},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":0},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":0},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":0},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":0},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":0},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":0},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D88+D89","v":0},0,0,0,60.279455027350174,58.008587737336732,55.843755530085573,298.12204514411269,261.11965592116428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":0},{"$f":"$B89*E85/F$4","v":0},{"$f":"$B89*F85/G$4","v":0},{"$f":"$B89*G85/H$4","v":60.279455027350174},{"$f":"$B89*H85/I$4","v":58.008587737336732},{"$f":"$B89*I85/J$4","v":55.843755530085573},{"$f":"$B89*J85/K$4","v":53.759713058774423},{"$f":"$B89*K85/L$4","v":25.876722658854117},{"$f":"$B89*L85/M$4","v":0},{"$f":"$B89*M85/N$4","v":0},{"$f":"$B89*N85/O$4","v":0},{"$f":"$B89*O85/P$4","v":0},{"$f":"$B89*P85/Q$4","v":0},{"$f":"$B89*Q85/R$4","v":0},{"$f":"$B89*R85/S$4","v":0},{"$f":"$B89*S85/T$4","v":0},{"$f":"$B89*T85/U$4","v":0},{"$f":"$B89*U85/V$4","v":0},{"$f":"$B89*V85/W$4","v":0},{"$f":"$B89*W85/X$4","v":0},{"$f":"$B89*X85/Y$4","v":0},{"$f":"$B89*Y85/Z$4","v":0},{"$f":"$B89*Z85/AA$4","v":0},{"$f":"$B89*AA85/AB$4","v":0},{"$f":"$B89*AB85/AC$4","v":0},{"$f":"$B89*AC85/AD$4","v":0},{"$f":"$B89*AD85/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":0},{"$f":"E90/E$4","v":0},0,0,0,0,0,244.36233208533827,235.24293326231017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,1600,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C78+1","v":2028}]
[{"$f":"+\"Output \"& C97","v":"Output 2028"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U99+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK99+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA99+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D100+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},0,0,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":3600},{"$f":"SUM(D101:I101)","v":3600},{"$f":"SUM(D101:J101)","v":3600},{"$f":"SUM(D101:K101)","v":3600},{"$f":"SUM(D101:L101)","v":3600},{"$f":"SUM(D101:M101)","v":3600},{"$f":"SUM(D101:N101)","v":3600},{"$f":"SUM(D101:O101)","v":3600},{"$f":"SUM(D101:P101)","v":3600},{"$f":"SUM(D101:Q101)","v":3600},{"$f":"SUM(D101:R101)","v":3600},{"$f":"SUM(D101:S101)","v":3600},{"$f":"SUM(D101:T101)","v":3600},{"$f":"SUM(D101:U101)","v":3600},{"$f":"SUM(D101:V101)","v":3600},{"$f":"SUM(D101:W101)","v":3600},{"$f":"SUM(D101:X101)","v":3600},{"$f":"SUM(D101:Y101)","v":3600},{"$f":"SUM(D101:Z101)","v":3600},{"$f":"SUM(D101:AA101)","v":3600},{"$f":"SUM(D101:AB101)","v":3600},{"$f":"SUM(D101:AC101)","v":3600},{"$f":"SUM(D101:AD101)","v":3600},{"$f":"SUM(D101:AE101)","v":3600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,604.76895666256769,582.19948261750017,560.47228255667153,539.55592351610528,259.7100727919406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,3600,3600,3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":604.76895666256769},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":582.19948261750017},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":560.47228255667153},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":539.55592351610528},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":259.7100727919406},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":0},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":0},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":0},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":0},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":0},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":0},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":0},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":0},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":0},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":0},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":0},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":0},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":0},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":0},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":0},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":0},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":0},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":0},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D107+D108","v":0},0,0,0,0,59.326964731367113,57.112931792132976,54.981524719201111,317.57795990411876,280.24903023016043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":0},{"$f":"$B108*E104/F$4","v":0},{"$f":"$B108*F104/G$4","v":0},{"$f":"$B108*G104/H$4","v":0},{"$f":"$B108*H104/I$4","v":59.326964731367113},{"$f":"$B108*I104/J$4","v":57.112931792132976},{"$f":"$B108*J104/K$4","v":54.981524719201111},{"$f":"$B108*K104/L$4","v":52.929659984019786},{"$f":"$B108*L104/M$4","v":25.47718456637822},{"$f":"$B108*M104/N$4","v":0},{"$f":"$B108*N104/O$4","v":0},{"$f":"$B108*O104/P$4","v":0},{"$f":"$B108*P104/Q$4","v":0},{"$f":"$B108*Q104/R$4","v":0},{"$f":"$B108*R104/S$4","v":0},{"$f":"$B108*S104/T$4","v":0},{"$f":"$B108*T104/U$4","v":0},{"$f":"$B108*U104/V$4","v":0},{"$f":"$B108*V104/W$4","v":0},{"$f":"$B108*W104/X$4","v":0},{"$f":"$B108*X104/Y$4","v":0},{"$f":"$B108*Y104/Z$4","v":0},{"$f":"$B108*Z104/AA$4","v":0},{"$f":"$B108*AA104/AB$4","v":0},{"$f":"$B108*AB104/AC$4","v":0},{"$f":"$B108*AC104/AD$4","v":0},{"$f":"$B108*AD104/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":0},{"$f":"E109/E$4","v":0},0,0,0,0,0,0,264.64829992009896,254.77184566378219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C97+1","v":2029}]
[{"$f":"+\"Output \"& C116","v":"Output 2029"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U118+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK118+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA118+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D119+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},0,0,0,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":3600},{"$f":"SUM(D120:J120)","v":3600},{"$f":"SUM(D120:K120)","v":3600},{"$f":"SUM(D120:L120)","v":3600},{"$f":"SUM(D120:M120)","v":3600},{"$f":"SUM(D120:N120)","v":3600},{"$f":"SUM(D120:O120)","v":3600},{"$f":"SUM(D120:P120)","v":3600},{"$f":"SUM(D120:Q120)","v":3600},{"$f":"SUM(D120:R120)","v":3600},{"$f":"SUM(D120:S120)","v":3600},{"$f":"SUM(D120:T120)","v":3600},{"$f":"SUM(D120:U120)","v":3600},{"$f":"SUM(D120:V120)","v":3600},{"$f":"SUM(D120:W120)","v":3600},{"$f":"SUM(D120:X120)","v":3600},{"$f":"SUM(D120:Y120)","v":3600},{"$f":"SUM(D120:Z120)","v":3600},{"$f":"SUM(D120:AA120)","v":3600},{"$f":"SUM(D120:AB120)","v":3600},{"$f":"SUM(D120:AC120)","v":3600},{"$f":"SUM(D120:AD120)","v":3600},{"$f":"SUM(D120:AE120)","v":3600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,582.19948261750017,560.47228255667153,539.55592351610528,519.42014558388121,250.01790906140192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,3600,3600,3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":582.19948261750017},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":560.47228255667153},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":539.55592351610528},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":519.42014558388121},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":250.01790906140192},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":0},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":0},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":0},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":0},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":0},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":0},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":0},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":0},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":0},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":0},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":0},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":0},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":0},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":0},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":0},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":0},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":0},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D126+D127","v":0},0,0,0,0,0,51.401638612919676,49.483372247281004,47.636693985617811,300.63077788326297,267.33772998033419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":0},{"$f":"$B127*E123/F$4","v":0},{"$f":"$B127*F123/G$4","v":0},{"$f":"$B127*G123/H$4","v":0},{"$f":"$B127*H123/I$4","v":0},{"$f":"$B127*I123/J$4","v":51.401638612919676},{"$f":"$B127*J123/K$4","v":49.483372247281004},{"$f":"$B127*K123/L$4","v":47.636693985617811},{"$f":"$B127*L123/M$4","v":45.858932219480792},{"$f":"$B127*M123/N$4","v":22.073757521311997},{"$f":"$B127*N123/O$4","v":0},{"$f":"$B127*O123/P$4","v":0},{"$f":"$B127*P123/Q$4","v":0},{"$f":"$B127*Q123/R$4","v":0},{"$f":"$B127*R123/S$4","v":0},{"$f":"$B127*S123/T$4","v":0},{"$f":"$B127*T123/U$4","v":0},{"$f":"$B127*U123/V$4","v":0},{"$f":"$B127*V123/W$4","v":0},{"$f":"$B127*W123/X$4","v":0},{"$f":"$B127*X123/Y$4","v":0},{"$f":"$B127*Y123/Z$4","v":0},{"$f":"$B127*Z123/AA$4","v":0},{"$f":"$B127*AA123/AB$4","v":0},{"$f":"$B127*AB123/AC$4","v":0},{"$f":"$B127*AC123/AD$4","v":0},{"$f":"$B127*AD123/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":0},{"$f":"E128/E$4","v":0},0,0,0,0,0,0,0,254.77184566378219,245.26397245902217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C116+1","v":2030}]
[{"$f":"+\"Output \"& C135","v":"Output 2030"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U137+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK137+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA137+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D138+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},0,0,0,0,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":3600},{"$f":"SUM(D139:K139)","v":3600},{"$f":"SUM(D139:L139)","v":3600},{"$f":"SUM(D139:M139)","v":3600},{"$f":"SUM(D139:N139)","v":3600},{"$f":"SUM(D139:O139)","v":3600},{"$f":"SUM(D139:P139)","v":3600},{"$f":"SUM(D139:Q139)","v":3600},{"$f":"SUM(D139:R139)","v":3600},{"$f":"SUM(D139:S139)","v":3600},{"$f":"SUM(D139:T139)","v":3600},{"$f":"SUM(D139:U139)","v":3600},{"$f":"SUM(D139:V139)","v":3600},{"$f":"SUM(D139:W139)","v":3600},{"$f":"SUM(D139:X139)","v":3600},{"$f":"SUM(D139:Y139)","v":3600},{"$f":"SUM(D139:Z139)","v":3600},{"$f":"SUM(D139:AA139)","v":3600},{"$f":"SUM(D139:AB139)","v":3600},{"$f":"SUM(D139:AC139)","v":3600},{"$f":"SUM(D139:AD139)","v":3600},{"$f":"SUM(D139:AE139)","v":3600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,560.47228255667153,539.55592351610528,519.42014558388121,500.03581812280385,240.68744881340459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,3600,3600,3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":560.47228255667153},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":539.55592351610528},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":519.42014558388121},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":500.03581812280385},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":240.68744881340459},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":0},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":0},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":0},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":0},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":0},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":0},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":0},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":0},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":0},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":0},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":0},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":0},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":0},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":0},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":0},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":0},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D145+D146","v":0},0,0,0,0,0,0,49.483372247281004,47.636693985617811,45.858932219480792,289.41148750164615,257.36090843288764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":0},{"$f":"$B146*E142/F$4","v":0},{"$f":"$B146*F142/G$4","v":0},{"$f":"$B146*G142/H$4","v":0},{"$f":"$B146*H142/I$4","v":0},{"$f":"$B146*I142/J$4","v":0},{"$f":"$B146*J142/K$4","v":49.483372247281004},{"$f":"$B146*K142/L$4","v":47.636693985617811},{"$f":"$B146*L142/M$4","v":45.858932219480792},{"$f":"$B146*M142/N$4","v":44.147515042623994},{"$f":"$B146*N142/O$4","v":21.249983265100813},{"$f":"$B146*O142/P$4","v":0},{"$f":"$B146*P142/Q$4","v":0},{"$f":"$B146*Q142/R$4","v":0},{"$f":"$B146*R142/S$4","v":0},{"$f":"$B146*S142/T$4","v":0},{"$f":"$B146*T142/U$4","v":0},{"$f":"$B146*U142/V$4","v":0},{"$f":"$B146*V142/W$4","v":0},{"$f":"$B146*W142/X$4","v":0},{"$f":"$B146*X142/Y$4","v":0},{"$f":"$B146*Y142/Z$4","v":0},{"$f":"$B146*Z142/AA$4","v":0},{"$f":"$B146*AA142/AB$4","v":0},{"$f":"$B146*AB142/AC$4","v":0},{"$f":"$B146*AC142/AD$4","v":0},{"$f":"$B146*AD142/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":0},{"$f":"E147/E$4","v":0},0,0,0,0,0,0,0,0,245.26397245902217,236.1109251677868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C135+1","v":2031}]
[{"$f":"+\"Output \"& C154","v":"Output 2031"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U156+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK156+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA156+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D157+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},0,0,0,0,0,3600.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":3600.0000000000005},{"$f":"SUM(D158:L158)","v":3600.0000000000005},{"$f":"SUM(D158:M158)","v":3600.0000000000005},{"$f":"SUM(D158:N158)","v":3600.0000000000005},{"$f":"SUM(D158:O158)","v":3600.0000000000005},{"$f":"SUM(D158:P158)","v":3600.0000000000005},{"$f":"SUM(D158:Q158)","v":3600.0000000000005},{"$f":"SUM(D158:R158)","v":3600.0000000000005},{"$f":"SUM(D158:S158)","v":3600.0000000000005},{"$f":"SUM(D158:T158)","v":3600.0000000000005},{"$f":"SUM(D158:U158)","v":3600.0000000000005},{"$f":"SUM(D158:V158)","v":3600.0000000000005},{"$f":"SUM(D158:W158)","v":3600.0000000000005},{"$f":"SUM(D158:X158)","v":3600.0000000000005},{"$f":"SUM(D158:Y158)","v":3600.0000000000005},{"$f":"SUM(D158:Z158)","v":3600.0000000000005},{"$f":"SUM(D158:AA158)","v":3600.0000000000005},{"$f":"SUM(D158:AB158)","v":3600.0000000000005},{"$f":"SUM(D158:AC158)","v":3600.0000000000005},{"$f":"SUM(D158:AD158)","v":3600.0000000000005},{"$f":"SUM(D158:AE158)","v":3600.0000000000005}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,539.55592351610528,519.42014558388132,500.0358181228039,481.37489762680923,231.70519357506575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,3600.0000000000005,3600.0000000000005,3600.0000000000005,3600.0000000000005,1800.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":539.55592351610528},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":519.42014558388132},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":500.0358181228039},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":481.37489762680923},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":231.70519357506575},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":0},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":0},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":0},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":0},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":0},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":0},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":0},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":0},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":0},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":0},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":0},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":0},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":0},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":0},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":0},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,47.636693985617818,45.858932219480806,44.147515042624001,278.61089169798845,247.75641356075403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":0},{"$f":"$B165*E161/F$4","v":0},{"$f":"$B165*F161/G$4","v":0},{"$f":"$B165*G161/H$4","v":0},{"$f":"$B165*H161/I$4","v":0},{"$f":"$B165*I161/J$4","v":0},{"$f":"$B165*J161/K$4","v":0},{"$f":"$B165*K161/L$4","v":47.636693985617818},{"$f":"$B165*L161/M$4","v":45.858932219480806},{"$f":"$B165*M161/N$4","v":44.147515042624001},{"$f":"$B165*N161/O$4","v":42.499966530201633},{"$f":"$B165*O161/P$4","v":20.456951578410884},{"$f":"$B165*P161/Q$4","v":0},{"$f":"$B165*Q161/R$4","v":0},{"$f":"$B165*R161/S$4","v":0},{"$f":"$B165*S161/T$4","v":0},{"$f":"$B165*T161/U$4","v":0},{"$f":"$B165*U161/V$4","v":0},{"$f":"$B165*V161/W$4","v":0},{"$f":"$B165*W161/X$4","v":0},{"$f":"$B165*X161/Y$4","v":0},{"$f":"$B165*Y161/Z$4","v":0},{"$f":"$B165*Z161/AA$4","v":0},{"$f":"$B165*AA161/AB$4","v":0},{"$f":"$B165*AB161/AC$4","v":0},{"$f":"$B165*AC161/AD$4","v":0},{"$f":"$B165*AD161/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":0},{"$f":"E166/E$4","v":0},0,0,0,0,0,0,0,0,0,236.11092516778683,227.29946198234313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,1800.0000000000002,1800.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C154+1","v":2032}]
[{"$f":"+\"Output \"& C173","v":"Output 2032"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U175+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK175+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA175+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D176+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},0,0,0,0,0,0,3900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":3900},{"$f":"SUM(D177:M177)","v":3900},{"$f":"SUM(D177:N177)","v":3900},{"$f":"SUM(D177:O177)","v":3900},{"$f":"SUM(D177:P177)","v":3900},{"$f":"SUM(D177:Q177)","v":3900},{"$f":"SUM(D177:R177)","v":3900},{"$f":"SUM(D177:S177)","v":3900},{"$f":"SUM(D177:T177)","v":3900},{"$f":"SUM(D177:U177)","v":3900},{"$f":"SUM(D177:V177)","v":3900},{"$f":"SUM(D177:W177)","v":3900},{"$f":"SUM(D177:X177)","v":3900},{"$f":"SUM(D177:Y177)","v":3900},{"$f":"SUM(D177:Z177)","v":3900},{"$f":"SUM(D177:AA177)","v":3900},{"$f":"SUM(D177:AB177)","v":3900},{"$f":"SUM(D177:AC177)","v":3900},{"$f":"SUM(D177:AD177)","v":3900},{"$f":"SUM(D177:AE177)","v":3900}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,562.70515771587134,541.70546963303752,521.4894724290433,502.0279194126424,241.64632767737814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,3900,3900,3900,3900,1950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":562.70515771587134},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":541.70546963303752},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":521.4894724290433},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":502.0279194126424},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":241.64632767737814},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":0},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":0},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":0},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":0},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":0},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":0},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":0},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":0},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":0},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":0},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":0},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":0},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":0},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":0},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D183+D184","v":0},0,0,0,0,0,0,0,0,49.680509904437528,47.82647462950932,46.041630407718429,290.56447890076191,258.38621297920264,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":0},{"$f":"$B184*E180/F$4","v":0},{"$f":"$B184*F180/G$4","v":0},{"$f":"$B184*G180/H$4","v":0},{"$f":"$B184*H180/I$4","v":0},{"$f":"$B184*I180/J$4","v":0},{"$f":"$B184*J180/K$4","v":0},{"$f":"$B184*K180/L$4","v":0},{"$f":"$B184*L180/M$4","v":49.680509904437528},{"$f":"$B184*M180/N$4","v":47.82647462950932},{"$f":"$B184*N180/O$4","v":46.041630407718429},{"$f":"$B184*O180/P$4","v":44.323395086556907},{"$f":"$B184*P180/Q$4","v":21.334641438649758},{"$f":"$B184*Q180/R$4","v":0},{"$f":"$B184*R180/S$4","v":0},{"$f":"$B184*S180/T$4","v":0},{"$f":"$B184*T180/U$4","v":0},{"$f":"$B184*U180/V$4","v":0},{"$f":"$B184*V180/W$4","v":0},{"$f":"$B184*W180/X$4","v":0},{"$f":"$B184*X180/Y$4","v":0},{"$f":"$B184*Y180/Z$4","v":0},{"$f":"$B184*Z180/AA$4","v":0},{"$f":"$B184*AA180/AB$4","v":0},{"$f":"$B184*AB180/AC$4","v":0},{"$f":"$B184*AC180/AD$4","v":0},{"$f":"$B184*AD180/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":0},{"$f":"E185/E$4","v":0},0,0,0,0,0,0,0,0,0,0,246.24108381420501,237.05157154055286,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,1950,1950,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C173+1","v":2033}]
[{"$f":"+\"Output \"& C192","v":"Output 2033"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U194+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK194+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA194+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D195+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},0,0,0,0,0,0,0,4800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":4800},{"$f":"SUM(D196:N196)","v":4800},{"$f":"SUM(D196:O196)","v":4800},{"$f":"SUM(D196:P196)","v":4800},{"$f":"SUM(D196:Q196)","v":4800},{"$f":"SUM(D196:R196)","v":4800},{"$f":"SUM(D196:S196)","v":4800},{"$f":"SUM(D196:T196)","v":4800},{"$f":"SUM(D196:U196)","v":4800},{"$f":"SUM(D196:V196)","v":4800},{"$f":"SUM(D196:W196)","v":4800},{"$f":"SUM(D196:X196)","v":4800},{"$f":"SUM(D196:Y196)","v":4800},{"$f":"SUM(D196:Z196)","v":4800},{"$f":"SUM(D196:AA196)","v":4800},{"$f":"SUM(D196:AB196)","v":4800},{"$f":"SUM(D196:AC196)","v":4800},{"$f":"SUM(D196:AD196)","v":4800},{"$f":"SUM(D196:AE196)","v":4800}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,666.7144241637385,641.83319683574553,617.88051620017529,594.82172966739233,286.31173892679215,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,4800,4800,4800,4800,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":666.7144241637385},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":641.83319683574553},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":617.88051620017529},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":594.82172966739233},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":286.31173892679215},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":0},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":0},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":0},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":0},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":0},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":0},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":0},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":0},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":0},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":0},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":0},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":0},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":0},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D202+D203","v":0},0,0,0,0,0,0,0,0,0,58.863353390165322,56.666622040268834,54.551870875762347,344.2718208219722,306.14579027061933,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":0},{"$f":"$B203*E199/F$4","v":0},{"$f":"$B203*F199/G$4","v":0},{"$f":"$B203*G199/H$4","v":0},{"$f":"$B203*H199/I$4","v":0},{"$f":"$B203*I199/J$4","v":0},{"$f":"$B203*J199/K$4","v":0},{"$f":"$B203*K199/L$4","v":0},{"$f":"$B203*L199/M$4","v":0},{"$f":"$B203*M199/N$4","v":58.863353390165322},{"$f":"$B203*N199/O$4","v":56.666622040268834},{"$f":"$B203*O199/P$4","v":54.551870875762347},{"$f":"$B203*P199/Q$4","v":52.516040464368636},{"$f":"$B203*Q199/R$4","v":25.278092774638292},{"$f":"$B203*R199/S$4","v":0},{"$f":"$B203*S199/T$4","v":0},{"$f":"$B203*T199/U$4","v":0},{"$f":"$B203*U199/V$4","v":0},{"$f":"$B203*V199/W$4","v":0},{"$f":"$B203*W199/X$4","v":0},{"$f":"$B203*X199/Y$4","v":0},{"$f":"$B203*Y199/Z$4","v":0},{"$f":"$B203*Z199/AA$4","v":0},{"$f":"$B203*AA199/AB$4","v":0},{"$f":"$B203*AB199/AC$4","v":0},{"$f":"$B203*AC199/AD$4","v":0},{"$f":"$B203*AD199/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":0},{"$f":"E204/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,291.75578035760356,280.86769749598102,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2400,2400,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C192+1","v":2034}]
[{"$f":"+\"Output \"& C211","v":"Output 2034"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U213+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK213+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA213+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D214+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},0,0,0,0,0,0,0,0,6240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":6240},{"$f":"SUM(D215:O215)","v":6240},{"$f":"SUM(D215:P215)","v":6240},{"$f":"SUM(D215:Q215)","v":6240},{"$f":"SUM(D215:R215)","v":6240},{"$f":"SUM(D215:S215)","v":6240},{"$f":"SUM(D215:T215)","v":6240},{"$f":"SUM(D215:U215)","v":6240},{"$f":"SUM(D215:V215)","v":6240},{"$f":"SUM(D215:W215)","v":6240},{"$f":"SUM(D215:X215)","v":6240},{"$f":"SUM(D215:Y215)","v":6240},{"$f":"SUM(D215:Z215)","v":6240},{"$f":"SUM(D215:AA215)","v":6240},{"$f":"SUM(D215:AB215)","v":6240},{"$f":"SUM(D215:AC215)","v":6240},{"$f":"SUM(D215:AD215)","v":6240},{"$f":"SUM(D215:AE215)","v":6240}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,834.38315588646924,803.2446710602278,773.26824856761004,744.41052120965958,358.31487010757905,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,6240,6240,6240,6240,3120,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":834.38315588646924},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":803.2446710602278},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":773.26824856761004},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":744.41052120965958},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":358.31487010757905},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":0},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":0},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":0},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":0},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":0},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":0},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":0},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":0},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":0},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":0},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":0},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":0},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D221+D222","v":0},0,0,0,0,0,0,0,0,0,0,73.666608652349481,70.917432138491051,68.270852603679231,430.8510479588349,383.13688948271715,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":0},{"$f":"$B222*E218/F$4","v":0},{"$f":"$B222*F218/G$4","v":0},{"$f":"$B222*G218/H$4","v":0},{"$f":"$B222*H218/I$4","v":0},{"$f":"$B222*I218/J$4","v":0},{"$f":"$B222*J218/K$4","v":0},{"$f":"$B222*K218/L$4","v":0},{"$f":"$B222*L218/M$4","v":0},{"$f":"$B222*M218/N$4","v":0},{"$f":"$B222*N218/O$4","v":73.666608652349481},{"$f":"$B222*O218/P$4","v":70.917432138491051},{"$f":"$B222*P218/Q$4","v":68.270852603679231},{"$f":"$B222*Q218/R$4","v":65.723041214059563},{"$f":"$B222*R218/S$4","v":31.635156012334445},{"$f":"$B222*S218/T$4","v":0},{"$f":"$B222*T218/U$4","v":0},{"$f":"$B222*U218/V$4","v":0},{"$f":"$B222*V218/W$4","v":0},{"$f":"$B222*W218/X$4","v":0},{"$f":"$B222*X218/Y$4","v":0},{"$f":"$B222*Y218/Z$4","v":0},{"$f":"$B222*Z218/AA$4","v":0},{"$f":"$B222*AA218/AB$4","v":0},{"$f":"$B222*AB218/AC$4","v":0},{"$f":"$B222*AC218/AD$4","v":0},{"$f":"$B222*AD218/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":0},{"$f":"E223/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,365.12800674477535,351.5017334703827,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3120,3120,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C211+1","v":2035}]
[{"$f":"+\"Output \"& C230","v":"Output 2035"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U232+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK232+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA232+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D233+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,7200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":7200},{"$f":"SUM(D234:P234)","v":7200},{"$f":"SUM(D234:Q234)","v":7200},{"$f":"SUM(D234:R234)","v":7200},{"$f":"SUM(D234:S234)","v":7200},{"$f":"SUM(D234:T234)","v":7200},{"$f":"SUM(D234:U234)","v":7200},{"$f":"SUM(D234:V234)","v":7200},{"$f":"SUM(D234:W234)","v":7200},{"$f":"SUM(D234:X234)","v":7200},{"$f":"SUM(D234:Y234)","v":7200},{"$f":"SUM(D234:Z234)","v":7200},{"$f":"SUM(D234:AA234)","v":7200},{"$f":"SUM(D234:AB234)","v":7200},{"$f":"SUM(D234:AC234)","v":7200},{"$f":"SUM(D234:AD234)","v":7200},{"$f":"SUM(D234:AE234)","v":7200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,926.82077430026288,892.23259450108844,858.93521678037644,826.88046947902865,398.01098933208755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,7200,7200,7200,7200,3600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":926.82077430026288},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":892.23259450108844},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":858.93521678037644},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":826.88046947902865},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":398.01098933208755},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":0},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":0},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":0},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":0},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":0},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":0},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":0},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":0},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":0},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":0},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":0},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D240+D241","v":0},0,0,0,0,0,0,0,0,0,0,0,81.827806313643521,78.774060696552951,75.834278323914873,478.58312941736722,425.58293041773879,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":0},{"$f":"$B241*E237/F$4","v":0},{"$f":"$B241*F237/G$4","v":0},{"$f":"$B241*G237/H$4","v":0},{"$f":"$B241*H237/I$4","v":0},{"$f":"$B241*I237/J$4","v":0},{"$f":"$B241*J237/K$4","v":0},{"$f":"$B241*K237/L$4","v":0},{"$f":"$B241*L237/M$4","v":0},{"$f":"$B241*M237/N$4","v":0},{"$f":"$B241*N237/O$4","v":0},{"$f":"$B241*O237/P$4","v":81.827806313643521},{"$f":"$B241*P237/Q$4","v":78.774060696552951},{"$f":"$B241*Q237/R$4","v":75.834278323914873},{"$f":"$B241*R237/S$4","v":73.004206182310256},{"$f":"$B241*S237/T$4","v":35.139874988620633},{"$f":"$B241*T237/U$4","v":0},{"$f":"$B241*U237/V$4","v":0},{"$f":"$B241*V237/W$4","v":0},{"$f":"$B241*W237/X$4","v":0},{"$f":"$B241*X237/Y$4","v":0},{"$f":"$B241*Y237/Z$4","v":0},{"$f":"$B241*Z237/AA$4","v":0},{"$f":"$B241*AA237/AB$4","v":0},{"$f":"$B241*AB237/AC$4","v":0},{"$f":"$B241*AC237/AD$4","v":0},{"$f":"$B241*AD237/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":0},{"$f":"E242/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,405.57892323505695,390.44305542911815,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3600,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C230+1","v":2036}]
[{"$f":"+\"Output \"& C249","v":"Output 2036"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U251+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK251+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA251+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D252+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,7800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":7800},{"$f":"SUM(D253:Q253)","v":7800},{"$f":"SUM(D253:R253)","v":7800},{"$f":"SUM(D253:S253)","v":7800},{"$f":"SUM(D253:T253)","v":7800},{"$f":"SUM(D253:U253)","v":7800},{"$f":"SUM(D253:V253)","v":7800},{"$f":"SUM(D253:W253)","v":7800},{"$f":"SUM(D253:X253)","v":7800},{"$f":"SUM(D253:Y253)","v":7800},{"$f":"SUM(D253:Z253)","v":7800},{"$f":"SUM(D253:AA253)","v":7800},{"$f":"SUM(D253:AB253)","v":7800},{"$f":"SUM(D253:AC253)","v":7800},{"$f":"SUM(D253:AD253)","v":7800},{"$f":"SUM(D253:AE253)","v":7800}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,966.58531070951256,930.5131515120745,895.78717526894764,862.35714355285643,415.08734639640721,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,7800,7800,7800,7800,3900,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":966.58531070951256},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":930.5131515120745},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":895.78717526894764},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":862.35714355285643},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":415.08734639640721},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":0},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":0},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":0},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":0},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":0},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":0},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":0},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":0},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":0},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":0},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D259+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,85.338565754599031,82.15380151757445,79.087890030836107,499.11637252355604,443.84224052495119,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":0},{"$f":"$B260*E256/F$4","v":0},{"$f":"$B260*F256/G$4","v":0},{"$f":"$B260*G256/H$4","v":0},{"$f":"$B260*H256/I$4","v":0},{"$f":"$B260*I256/J$4","v":0},{"$f":"$B260*J256/K$4","v":0},{"$f":"$B260*K256/L$4","v":0},{"$f":"$B260*L256/M$4","v":0},{"$f":"$B260*M256/N$4","v":0},{"$f":"$B260*N256/O$4","v":0},{"$f":"$B260*O256/P$4","v":0},{"$f":"$B260*P256/Q$4","v":85.338565754599031},{"$f":"$B260*Q256/R$4","v":82.15380151757445},{"$f":"$B260*R256/S$4","v":79.087890030836107},{"$f":"$B260*S256/T$4","v":76.136395808678031},{"$f":"$B260*T256/U$4","v":36.64752444701432},{"$f":"$B260*U256/V$4","v":0},{"$f":"$B260*V256/W$4","v":0},{"$f":"$B260*W256/X$4","v":0},{"$f":"$B260*X256/Y$4","v":0},{"$f":"$B260*Y256/Z$4","v":0},{"$f":"$B260*Z256/AA$4","v":0},{"$f":"$B260*AA256/AB$4","v":0},{"$f":"$B260*AB256/AC$4","v":0},{"$f":"$B260*AC256/AD$4","v":0},{"$f":"$B260*AD256/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":0},{"$f":"E261/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.97997671487798,407.1947160779369,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3900,3900,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C249+1","v":2037}]
[{"$f":"+\"Output \"& C268","v":"Output 2037"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U270+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK270+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA270+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D271+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,8100,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":8100},{"$f":"SUM(D272:R272)","v":8100},{"$f":"SUM(D272:S272)","v":8100},{"$f":"SUM(D272:T272)","v":8100},{"$f":"SUM(D272:U272)","v":8100},{"$f":"SUM(D272:V272)","v":8100},{"$f":"SUM(D272:W272)","v":8100},{"$f":"SUM(D272:X272)","v":8100},{"$f":"SUM(D272:Y272)","v":8100},{"$f":"SUM(D272:Z272)","v":8100},{"$f":"SUM(D272:AA272)","v":8100},{"$f":"SUM(D272:AB272)","v":8100},{"$f":"SUM(D272:AC272)","v":8100},{"$f":"SUM(D272:AD272)","v":8100},{"$f":"SUM(D272:AE272)","v":8100}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,966.30211887792359,930.24052816390724,895.52472599719704,862.10448866946115,414.96573338967806,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,8100,8100,8100,8100,4050,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":966.30211887792359},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":930.24052816390724},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":895.52472599719704},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":862.10448866946115},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":414.96573338967806},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":0},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":0},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":0},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":0},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":0},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":0},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":0},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":0},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":0},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,85.313563114404232,82.129731955099032,79.064718724396428,498.97014054781039,443.71220285974107,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":0},{"$f":"$B279*E275/F$4","v":0},{"$f":"$B279*F275/G$4","v":0},{"$f":"$B279*G275/H$4","v":0},{"$f":"$B279*H275/I$4","v":0},{"$f":"$B279*I275/J$4","v":0},{"$f":"$B279*J275/K$4","v":0},{"$f":"$B279*K275/L$4","v":0},{"$f":"$B279*L275/M$4","v":0},{"$f":"$B279*M275/N$4","v":0},{"$f":"$B279*N275/O$4","v":0},{"$f":"$B279*O275/P$4","v":0},{"$f":"$B279*P275/Q$4","v":0},{"$f":"$B279*Q275/R$4","v":85.313563114404232},{"$f":"$B279*R275/S$4","v":82.129731955099032},{"$f":"$B279*S275/T$4","v":79.064718724396428},{"$f":"$B279*T275/U$4","v":76.114089236106665},{"$f":"$B279*U275/V$4","v":36.636787392088713},{"$f":"$B279*V275/W$4","v":0},{"$f":"$B279*W275/X$4","v":0},{"$f":"$B279*X275/Y$4","v":0},{"$f":"$B279*Y275/Z$4","v":0},{"$f":"$B279*Z275/AA$4","v":0},{"$f":"$B279*AA275/AB$4","v":0},{"$f":"$B279*AB275/AC$4","v":0},{"$f":"$B279*AC275/AD$4","v":0},{"$f":"$B279*AD275/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":0},{"$f":"E280/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.85605131170371,407.07541546765236,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4050,4050,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C268+1","v":2038}]
[{"$f":"+\"Output \"& C287","v":"Output 2038"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U289+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK289+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA289+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D290+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8400,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":8400},{"$f":"SUM(D291:S291)","v":8400},{"$f":"SUM(D291:T291)","v":8400},{"$f":"SUM(D291:U291)","v":8400},{"$f":"SUM(D291:V291)","v":8400},{"$f":"SUM(D291:W291)","v":8400},{"$f":"SUM(D291:X291)","v":8400},{"$f":"SUM(D291:Y291)","v":8400},{"$f":"SUM(D291:Z291)","v":8400},{"$f":"SUM(D291:AA291)","v":8400},{"$f":"SUM(D291:AB291)","v":8400},{"$f":"SUM(D291:AC291)","v":8400},{"$f":"SUM(D291:AD291)","v":8400},{"$f":"SUM(D291:AE291)","v":8400}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,964.69388105886674,928.69230844153765,894.03428454610787,860.66966925266559,414.27509681441796,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8400,8400,8400,8400,4200,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":964.69388105886674},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":928.69230844153765},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":894.03428454610787},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":860.66966925266559},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":414.27509681441796},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":0},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":0},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":0},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":0},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":0},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":0},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":0},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":0},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D297+D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.171573879361958,81.993041640114811,78.93312957818469,498.13969359449015,442.97372290458469,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":0},{"$f":"$B298*E294/F$4","v":0},{"$f":"$B298*F294/G$4","v":0},{"$f":"$B298*G294/H$4","v":0},{"$f":"$B298*H294/I$4","v":0},{"$f":"$B298*I294/J$4","v":0},{"$f":"$B298*J294/K$4","v":0},{"$f":"$B298*K294/L$4","v":0},{"$f":"$B298*L294/M$4","v":0},{"$f":"$B298*M294/N$4","v":0},{"$f":"$B298*N294/O$4","v":0},{"$f":"$B298*O294/P$4","v":0},{"$f":"$B298*P294/Q$4","v":0},{"$f":"$B298*Q294/R$4","v":0},{"$f":"$B298*R294/S$4","v":85.171573879361958},{"$f":"$B298*S294/T$4","v":81.993041640114811},{"$f":"$B298*T294/U$4","v":78.93312957818469},{"$f":"$B298*U294/V$4","v":75.987410887295113},{"$f":"$B298*V294/W$4","v":36.575811982947357},{"$f":"$B298*W294/X$4","v":0},{"$f":"$B298*X294/Y$4","v":0},{"$f":"$B298*Y294/Z$4","v":0},{"$f":"$B298*Z294/AA$4","v":0},{"$f":"$B298*AA294/AB$4","v":0},{"$f":"$B298*AB294/AC$4","v":0},{"$f":"$B298*AC294/AD$4","v":0},{"$f":"$B298*AD294/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":0},{"$f":"E299/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.15228270719501,406.39791092163733,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4200,4200,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C287+1","v":2039}]
[{"$f":"+\"Output \"& C306","v":"Output 2039"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U308+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK308+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA308+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D309+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8700,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":8700},{"$f":"SUM(D310:T310)","v":8700},{"$f":"SUM(D310:U310)","v":8700},{"$f":"SUM(D310:V310)","v":8700},{"$f":"SUM(D310:W310)","v":8700},{"$f":"SUM(D310:X310)","v":8700},{"$f":"SUM(D310:Y310)","v":8700},{"$f":"SUM(D310:Z310)","v":8700},{"$f":"SUM(D310:AA310)","v":8700},{"$f":"SUM(D310:AB310)","v":8700},{"$f":"SUM(D310:AC310)","v":8700},{"$f":"SUM(D310:AD310)","v":8700},{"$f":"SUM(D310:AE310)","v":8700}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,961.85989088587826,925.96408042275459,891.40787172597504,858.14127197272296,413.0580770153494,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8700,8700,8700,8700,4350,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":961.85989088587826},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":925.96408042275459},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":891.40787172597504},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":858.14127197272296},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":413.0580770153494},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":0},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":0},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":0},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":0},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":0},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":0},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":0},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.921364555833193,81.752169920262716,78.701246990412784,496.6763039906582,441.67239488514406,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":0},{"$f":"$B317*E313/F$4","v":0},{"$f":"$B317*F313/G$4","v":0},{"$f":"$B317*G313/H$4","v":0},{"$f":"$B317*H313/I$4","v":0},{"$f":"$B317*I313/J$4","v":0},{"$f":"$B317*J313/K$4","v":0},{"$f":"$B317*K313/L$4","v":0},{"$f":"$B317*L313/M$4","v":0},{"$f":"$B317*M313/N$4","v":0},{"$f":"$B317*N313/O$4","v":0},{"$f":"$B317*O313/P$4","v":0},{"$f":"$B317*P313/Q$4","v":0},{"$f":"$B317*Q313/R$4","v":0},{"$f":"$B317*R313/S$4","v":0},{"$f":"$B317*S313/T$4","v":84.921364555833193},{"$f":"$B317*T313/U$4","v":81.752169920262716},{"$f":"$B317*U313/V$4","v":78.701246990412784},{"$f":"$B317*V313/W$4","v":75.764181964676681},{"$f":"$B317*W313/X$4","v":36.468362880424735},{"$f":"$B317*X313/Y$4","v":0},{"$f":"$B317*Y313/Z$4","v":0},{"$f":"$B317*Z313/AA$4","v":0},{"$f":"$B317*AA313/AB$4","v":0},{"$f":"$B317*AB313/AC$4","v":0},{"$f":"$B317*AC313/AD$4","v":0},{"$f":"$B317*AD313/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":0},{"$f":"E318/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420.91212202598155,405.20403200471929,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4350,4350,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C306+1","v":2040}]
[{"$f":"+\"Output \"& C325","v":"Output 2040"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U327+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK327+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA327+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D328+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9000,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":9000},{"$f":"SUM(D329:U329)","v":9000},{"$f":"SUM(D329:V329)","v":9000},{"$f":"SUM(D329:W329)","v":9000},{"$f":"SUM(D329:X329)","v":9000},{"$f":"SUM(D329:Y329)","v":9000},{"$f":"SUM(D329:Z329)","v":9000},{"$f":"SUM(D329:AA329)","v":9000},{"$f":"SUM(D329:AB329)","v":9000},{"$f":"SUM(D329:AC329)","v":9000},{"$f":"SUM(D329:AD329)","v":9000},{"$f":"SUM(D329:AE329)","v":9000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,957.89387629940131,922.14607419928461,887.73235031661,854.60291796279193,411.35492422352701,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,4500,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":957.89387629940131},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":922.14607419928461},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":887.73235031661},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":854.60291796279193},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":411.35492422352701},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":0},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":0},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":0},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":0},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":0},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":0},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D335+D336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.571210262340742,81.41508309353047,78.376739963458633,494.62837010231249,439.85125733989798,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":0},{"$f":"$B336*E332/F$4","v":0},{"$f":"$B336*F332/G$4","v":0},{"$f":"$B336*G332/H$4","v":0},{"$f":"$B336*H332/I$4","v":0},{"$f":"$B336*I332/J$4","v":0},{"$f":"$B336*J332/K$4","v":0},{"$f":"$B336*K332/L$4","v":0},{"$f":"$B336*L332/M$4","v":0},{"$f":"$B336*M332/N$4","v":0},{"$f":"$B336*N332/O$4","v":0},{"$f":"$B336*O332/P$4","v":0},{"$f":"$B336*P332/Q$4","v":0},{"$f":"$B336*Q332/R$4","v":0},{"$f":"$B336*R332/S$4","v":0},{"$f":"$B336*S332/T$4","v":0},{"$f":"$B336*T332/U$4","v":84.571210262340742},{"$f":"$B336*U332/V$4","v":81.41508309353047},{"$f":"$B336*V332/W$4","v":78.376739963458633},{"$f":"$B336*W332/X$4","v":75.451785269844279},{"$f":"$B336*X332/Y$4","v":36.317993725312675},{"$f":"$B336*Y332/Z$4","v":0},{"$f":"$B336*Z332/AA$4","v":0},{"$f":"$B336*AA332/AB$4","v":0},{"$f":"$B336*AB332/AC$4","v":0},{"$f":"$B336*AC332/AD$4","v":0},{"$f":"$B336*AD332/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":0},{"$f":"E337/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419.17658483246822,403.53326361458534,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4500,4500,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C325+1","v":2041}]
[{"$f":"+\"Output \"& C344","v":"Output 2041"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U346+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK346+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA346+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D347+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9300,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":9300},{"$f":"SUM(D348:V348)","v":9300},{"$f":"SUM(D348:W348)","v":9300},{"$f":"SUM(D348:X348)","v":9300},{"$f":"SUM(D348:Y348)","v":9300},{"$f":"SUM(D348:Z348)","v":9300},{"$f":"SUM(D348:AA348)","v":9300},{"$f":"SUM(D348:AB348)","v":9300},{"$f":"SUM(D348:AC348)","v":9300},{"$f":"SUM(D348:AD348)","v":9300},{"$f":"SUM(D348:AE348)","v":9300}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,952.88427667259407,917.32342866049692,883.08968189488496,850.1335100619558,409.20361756434124,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9300,9300,9300,9300,4650,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":952.88427667259407},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":917.32342866049692},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":883.08968189488496},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":850.1335100619558},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":409.20361756434124},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":0},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":0},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":0},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":0},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":0},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.128919196648155,80.989297962240585,77.966844778839089,492.04155943405101,437.55092037236875,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":0},{"$f":"$B355*E351/F$4","v":0},{"$f":"$B355*F351/G$4","v":0},{"$f":"$B355*G351/H$4","v":0},{"$f":"$B355*H351/I$4","v":0},{"$f":"$B355*I351/J$4","v":0},{"$f":"$B355*J351/K$4","v":0},{"$f":"$B355*K351/L$4","v":0},{"$f":"$B355*L351/M$4","v":0},{"$f":"$B355*M351/N$4","v":0},{"$f":"$B355*N351/O$4","v":0},{"$f":"$B355*O351/P$4","v":0},{"$f":"$B355*P351/Q$4","v":0},{"$f":"$B355*Q351/R$4","v":0},{"$f":"$B355*R351/S$4","v":0},{"$f":"$B355*S351/T$4","v":0},{"$f":"$B355*T351/U$4","v":0},{"$f":"$B355*U351/V$4","v":84.128919196648155},{"$f":"$B355*V351/W$4","v":80.989297962240585},{"$f":"$B355*W351/X$4","v":77.966844778839089},{"$f":"$B355*X351/Y$4","v":75.057187032312868},{"$f":"$B355*Y351/Z$4","v":36.128057645424946},{"$f":"$B355*Z351/AA$4","v":0},{"$f":"$B355*AA351/AB$4","v":0},{"$f":"$B355*AB351/AC$4","v":0},{"$f":"$B355*AC351/AD$4","v":0},{"$f":"$B355*AD351/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":0},{"$f":"E356/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416.98437240173814,401.42286272694383,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4650,4650,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C344+1","v":2042}]
[{"$f":"+\"Output \"& C363","v":"Output 2042"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U365+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK365+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA365+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D366+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":9600},{"$f":"SUM(D367:W367)","v":9600},{"$f":"SUM(D367:X367)","v":9600},{"$f":"SUM(D367:Y367)","v":9600},{"$f":"SUM(D367:Z367)","v":9600},{"$f":"SUM(D367:AA367)","v":9600},{"$f":"SUM(D367:AB367)","v":9600},{"$f":"SUM(D367:AC367)","v":9600},{"$f":"SUM(D367:AD367)","v":9600},{"$f":"SUM(D367:AE367)","v":9600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,946.91450700438395,911.57644582697799,877.55717167685759,844.80746851993024,406.63997851176936,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,9600,9600,9600,4800,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":946.91450700438395},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":911.57644582697799},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":877.55717167685759},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":844.80746851993024},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":406.63997851176936},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":0},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":0},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":0},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":0},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D373+D374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.601855961022537,80.481904287833899,77.478386614000385,488.95894505062574,434.80968696482449,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":0},{"$f":"$B374*E370/F$4","v":0},{"$f":"$B374*F370/G$4","v":0},{"$f":"$B374*G370/H$4","v":0},{"$f":"$B374*H370/I$4","v":0},{"$f":"$B374*I370/J$4","v":0},{"$f":"$B374*J370/K$4","v":0},{"$f":"$B374*K370/L$4","v":0},{"$f":"$B374*L370/M$4","v":0},{"$f":"$B374*M370/N$4","v":0},{"$f":"$B374*N370/O$4","v":0},{"$f":"$B374*O370/P$4","v":0},{"$f":"$B374*P370/Q$4","v":0},{"$f":"$B374*Q370/R$4","v":0},{"$f":"$B374*R370/S$4","v":0},{"$f":"$B374*S370/T$4","v":0},{"$f":"$B374*T370/U$4","v":0},{"$f":"$B374*U370/V$4","v":0},{"$f":"$B374*V370/W$4","v":83.601855961022537},{"$f":"$B374*W370/X$4","v":80.481904287833899},{"$f":"$B374*X370/Y$4","v":77.478386614000385},{"$f":"$B374*Y370/Z$4","v":74.586957719586977},{"$f":"$B374*Z370/AA$4","v":35.901717272324959},{"$f":"$B374*AA370/AB$4","v":0},{"$f":"$B374*AB370/AC$4","v":0},{"$f":"$B374*AC370/AD$4","v":0},{"$f":"$B374*AD370/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":0},{"$f":"E375/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414.37198733103878,398.90796969249953,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4800,4800,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C363+1","v":2043}]
[{"$f":"+\"Output \"& C382","v":"Output 2043"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U384+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK384+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA384+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D385+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9900,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":9900},{"$f":"SUM(D386:X386)","v":9900},{"$f":"SUM(D386:Y386)","v":9900},{"$f":"SUM(D386:Z386)","v":9900},{"$f":"SUM(D386:AA386)","v":9900},{"$f":"SUM(D386:AB386)","v":9900},{"$f":"SUM(D386:AC386)","v":9900},{"$f":"SUM(D386:AD386)","v":9900},{"$f":"SUM(D386:AE386)","v":9900}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,940.06320975907113,904.98083329175938,871.20770191117811,838.69495568052423,403.69777903758188,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9900,9900,9900,9900,4950,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":940.06320975907113},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":904.98083329175938},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":871.20770191117811},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":838.69495568052423},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":403.69777903758188},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":0},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":0},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":0},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D392+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.996963796828709,79.899586195687888,76.917800148324076,485.42113561956035,431.66366861945301,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":0},{"$f":"$B393*E389/F$4","v":0},{"$f":"$B393*F389/G$4","v":0},{"$f":"$B393*G389/H$4","v":0},{"$f":"$B393*H389/I$4","v":0},{"$f":"$B393*I389/J$4","v":0},{"$f":"$B393*J389/K$4","v":0},{"$f":"$B393*K389/L$4","v":0},{"$f":"$B393*L389/M$4","v":0},{"$f":"$B393*M389/N$4","v":0},{"$f":"$B393*N389/O$4","v":0},{"$f":"$B393*O389/P$4","v":0},{"$f":"$B393*P389/Q$4","v":0},{"$f":"$B393*Q389/R$4","v":0},{"$f":"$B393*R389/S$4","v":0},{"$f":"$B393*S389/T$4","v":0},{"$f":"$B393*T389/U$4","v":0},{"$f":"$B393*U389/V$4","v":0},{"$f":"$B393*V389/W$4","v":0},{"$f":"$B393*W389/X$4","v":82.996963796828709},{"$f":"$B393*X389/Y$4","v":79.899586195687888},{"$f":"$B393*Y389/Z$4","v":76.917800148324076},{"$f":"$B393*Z389/AA$4","v":74.047291874170227},{"$f":"$B393*AA389/AB$4","v":35.641954289679603},{"$f":"$B393*AB389/AC$4","v":0},{"$f":"$B393*AC389/AD$4","v":0},{"$f":"$B393*AD389/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":0},{"$f":"E394/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411.3738437453901,396.02171432977337,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4950,4950,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":9900},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":9900},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":9900}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C382+1","v":2044}]
[{"$f":"+\"Output \"& C401","v":"Output 2044"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U403+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK403+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA403+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D404+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10200,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":10200},{"$f":"SUM(D405:Y405)","v":10200},{"$f":"SUM(D405:Z405)","v":10200},{"$f":"SUM(D405:AA405)","v":10200},{"$f":"SUM(D405:AB405)","v":10200},{"$f":"SUM(D405:AC405)","v":10200},{"$f":"SUM(D405:AD405)","v":10200},{"$f":"SUM(D405:AE405)","v":10200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,932.40449490666117,897.60793530242586,864.10995433750986,831.86209013804762,400.40884469348293,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10200,10200,10200,10200,5100,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":932.40449490666117},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":897.60793530242586},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":864.10995433750986},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":831.86209013804762},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":400.40884469348293},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":0},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":0},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D411+D412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.320785777375406,79.248642577061162,76.291149203690537,481.46639936092447,428.14689558144687,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":0},{"$f":"$B412*E408/F$4","v":0},{"$f":"$B412*F408/G$4","v":0},{"$f":"$B412*G408/H$4","v":0},{"$f":"$B412*H408/I$4","v":0},{"$f":"$B412*I408/J$4","v":0},{"$f":"$B412*J408/K$4","v":0},{"$f":"$B412*K408/L$4","v":0},{"$f":"$B412*L408/M$4","v":0},{"$f":"$B412*M408/N$4","v":0},{"$f":"$B412*N408/O$4","v":0},{"$f":"$B412*O408/P$4","v":0},{"$f":"$B412*P408/Q$4","v":0},{"$f":"$B412*Q408/R$4","v":0},{"$f":"$B412*R408/S$4","v":0},{"$f":"$B412*S408/T$4","v":0},{"$f":"$B412*T408/U$4","v":0},{"$f":"$B412*U408/V$4","v":0},{"$f":"$B412*V408/W$4","v":0},{"$f":"$B412*W408/X$4","v":0},{"$f":"$B412*X408/Y$4","v":82.320785777375406},{"$f":"$B412*Y408/Z$4","v":79.248642577061162},{"$f":"$B412*Z408/AA$4","v":76.291149203690537},{"$f":"$B412*AA408/AB$4","v":73.444027021157964},{"$f":"$B412*AB408/AC$4","v":35.351578534247906},{"$f":"$B412*AC408/AD$4","v":0},{"$f":"$B412*AD408/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":0},{"$f":"E413/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408.02237233976649,392.79531704719898,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5100,5100,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10200},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10200}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PV_LC_NR3","index":40,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
[{"$f":"PV_LC_NR1!A1","v":"Debt dynamics on LC-denominated locally-issued debt held by non-residents"}]
[{"$f":"PV_LC_NR1!A2","v":"(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"}]
[{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,{"$f":"ProjectionYear","v":2024},{"$f":"D3+1","v":2025},{"$f":"E3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,"FX (pa)",{"$f":"PV_LC_NR1!D4","v":4.4516289827409397},{"$f":"PV_LC_NR1!E4","v":4.9069027418011002},{"$f":"PV_LC_NR1!F4","v":5.2839762202857203},{"$f":"PV_LC_NR1!G4","v":5.5918280656945196},{"$f":"PV_LC_NR1!H4","v":5.8394688512079203},{"$f":"PV_LC_NR1!I4","v":6.0680670523105702},{"$f":"PV_LC_NR1!J4","v":6.3033009986293198},{"$f":"PV_LC_NR1!K4","v":6.5476539953843398},{"$f":"PV_LC_NR1!L4","v":6.8014795505712504},{"$f":"PV_LC_NR1!M4","v":7.0651448762334104},{"$f":"PV_LC_NR1!N4","v":7.3390314197114197},{"$f":"PV_LC_NR1!O4","v":7.6235354154869004},{"$f":"PV_LC_NR1!P4","v":7.9190684584190798},{"$f":"PV_LC_NR1!Q4","v":8.2260580992031507},{"$f":"PV_LC_NR1!R4","v":8.5449484629123003},{"$f":"PV_LC_NR1!S4","v":8.8762008915181898},{"$f":"PV_LC_NR1!T4","v":9.2202946113189395},{"$f":"PV_LC_NR1!U4","v":9.5777274262408199},{"$f":"PV_LC_NR1!V4","v":9.9490164380163293},{"$f":"PV_LC_NR1!W4","v":10.3346987942806},{"$f":"PV_LC_NR1!X4","v":10.735332465668399},{"$f":"PV_LC_NR1!Y4","v":11.151497053035882},{"$f":"PV_LC_NR1!Z4","v":11.583794625975319},{"$f":"PV_LC_NR1!AA4","v":12.032850593835233},{"$f":"PV_LC_NR1!AB4","v":12.499314610506582},{"$f":"PV_LC_NR1!AC4","v":12.983861514283722},{"$f":"PV_LC_NR1!AD4","v":13.487192304159917},{"$f":"PV_LC_NR1!AE4","v":14.010035153969799},{"$f":"PV_LC_NR1!AF4","v":14.553146465845948},{"$f":"PV_LC_NR1!AG4","v":15.117311964513645},{"$f":"PV_LC_NR1!AH4","v":15.703347834006918},{"$f":"PV_LC_NR1!AI4","v":16.312101898450386},{"$f":"PV_LC_NR1!AJ4","v":16.944454848615148},{"$f":"PV_LC_NR1!AK4","v":17.601321516023184},{"$f":"PV_LC_NR1!AL4","v":18.283652196443533},{"$f":"PV_LC_NR1!AM4","v":18.992434024694976},{"$f":"PV_LC_NR1!AN4","v":19.72869240274412},{"$f":"PV_LC_NR1!AO4","v":20.493492483164992},{"$f":"PV_LC_NR1!AP4","v":21.287940710106231},{"$f":"PV_LC_NR1!AQ4","v":22.11318641999522},{"$f":"PV_LC_NR1!AR4","v":22.970423504294924},{"$f":"PV_LC_NR1!AS4","v":23.860892136718974},{"$f":"PV_LC_NR1!AT4","v":24.785880567403726},{"$f":"PV_LC_NR1!AU4","v":25.746726986633004},{"$f":"PV_LC_NR1!AV4","v":26.744821460811753},{"$f":"PV_LC_NR1!AW4","v":27.781607943489423},{"$f":"PV_LC_NR1!AX4","v":28.858586364342422},{"$f":"PV_LC_NR1!AY4","v":29.977314799137822},{"$f":"PV_LC_NR1!AZ4","v":31.139411723817613},{"$f":"PV_LC_NR1!BA4","v":32.346558355964497},{"$f":"PV_LC_NR1!BB4","v":33.60050108703669},{"$f":"PV_LC_NR1!BC4","v":0},{"$f":"PV_LC_NR1!BD4","v":0}]
[null,null,"FX (eop)",{"$f":"PV_LC_NR1!D5","v":4.7032579654818703},{"$f":"PV_LC_NR1!E5","v":5.1105475181203301},{"$f":"PV_LC_NR1!F5","v":5.4574049224511096},{"$f":"PV_LC_NR1!G5","v":5.7262512089379198},{"$f":"PV_LC_NR1!H5","v":5.9526864934779198},{"$f":"PV_LC_NR1!I5","v":6.1834476111432197},{"$f":"PV_LC_NR1!J5","v":6.4231543861154101},{"$f":"PV_LC_NR1!K5","v":6.6721536046532597},{"$f":"PV_LC_NR1!L5","v":6.9308054964892296},{"$f":"PV_LC_NR1!M5","v":7.1994842559775902},{"$f":"PV_LC_NR1!N5","v":7.4785785834452403},{"$f":"PV_LC_NR1!O5","v":7.7684922475285498},{"$f":"PV_LC_NR1!P5","v":8.0696446693096195},{"$f":"PV_LC_NR1!Q5","v":8.3824715290966907},{"$f":"PV_LC_NR1!R5","v":8.7074253967279205},{"$f":"PV_LC_NR1!S5","v":9.0449763863084591},{"$f":"PV_LC_NR1!T5","v":9.3956128363294198},{"$f":"PV_LC_NR1!U5","v":9.7598420161522199},{"$f":"PV_LC_NR1!V5","v":10.1381908598804},{"$f":"PV_LC_NR1!W5","v":10.5312067286808},{"$f":"PV_LC_NR1!X5","v":10.939458202656001},{"$f":"PV_LC_NR1!Y5","v":11.363535903415752},{"$f":"PV_LC_NR1!Z5","v":11.804053348534874},{"$f":"PV_LC_NR1!AA5","v":12.261647839135582},{"$f":"PV_LC_NR1!AB5","v":12.736981381877571},{"$f":"PV_LC_NR1!AC5","v":13.230741646689861},{"$f":"PV_LC_NR1!AD5","v":13.743642961629961},{"$f":"PV_LC_NR1!AE5","v":14.276427346309625},{"$f":"PV_LC_NR1!AF5","v":14.82986558538226},{"$f":"PV_LC_NR1!AG5","v":15.404758343645019},{"$f":"PV_LC_NR1!AH5","v":16.001937324368807},{"$f":"PV_LC_NR1!AI5","v":16.622266472531958},{"$f":"PV_LC_NR1!AJ5","v":17.266643224698331},{"$f":"PV_LC_NR1!AK5","v":17.935999807348029},{"$f":"PV_LC_NR1!AL5","v":18.631304585539034},{"$f":"PV_LC_NR1!AM5","v":19.353563463850914},{"$f":"PV_LC_NR1!AN5","v":20.103821341637325},{"$f":"PV_LC_NR1!AO5","v":20.883163624692664},{"$f":"PV_LC_NR1!AP5","v":21.692717795519805},{"$f":"PV_LC_NR1!AQ5","v":22.533655044470638},{"$f":"PV_LC_NR1!AR5","v":23.407191964119214},{"$f":"PV_LC_NR1!AS5","v":24.314592309318737},{"$f":"PV_LC_NR1!AT5","v":25.257168825488719},{"$f":"PV_LC_NR1!AU5","v":26.236285147777295},{"$f":"PV_LC_NR1!AV5","v":27.253357773846222},{"$f":"PV_LC_NR1!AW5","v":28.309858113132634},{"$f":"PV_LC_NR1!AX5","v":29.407314615552217},{"$f":"PV_LC_NR1!AY5","v":30.547314982723432},{"$f":"PV_LC_NR1!AZ5","v":31.731508464911794},{"$f":"PV_LC_NR1!BA5","v":32.961608247017203},{"$f":"PV_LC_NR1!BB5","v":34.239393927056177},{"$f":"PV_LC_NR1!BC5","v":0},{"$f":"PV_LC_NR1!BD5","v":0}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F109*D4","v":8263.49},{"$f":"Ext_Debt_Data!G109*E4","v":5411.3720799011699},{"$f":"Ext_Debt_Data!H109*F4","v":3126.24884569914},{"$f":"Ext_Debt_Data!I109*G4","v":3972.44027236599},{"$f":"Ext_Debt_Data!J109*H4","v":3862.6528661567609},{"$f":"Ext_Debt_Data!K109*I4","v":3359.7733926992992},{"$f":"Ext_Debt_Data!L109*J4","v":2570.6890015263803},{"$f":"Ext_Debt_Data!M109*K4","v":4747.24583468525},{"$f":"Ext_Debt_Data!N109*L4","v":4679.9026896043497},{"$f":"Ext_Debt_Data!O109*M4","v":6159.72854056097},{"$f":"Ext_Debt_Data!P109*N4","v":7294.6726608573799},{"$f":"Ext_Debt_Data!Q109*O4","v":10837.414119461599},{"$f":"Ext_Debt_Data!R109*P4","v":10504.956146022399},{"$f":"Ext_Debt_Data!S109*Q4","v":11134.943317887601},{"$f":"Ext_Debt_Data!T109*R4","v":14114.0164516761},{"$f":"Ext_Debt_Data!U109*S4","v":18870.334829861702},{"$f":"Ext_Debt_Data!V109*T4","v":19016.209100802796},{"$f":"Ext_Debt_Data!W109*U4","v":24393.6680686418},{"$f":"Ext_Debt_Data!X109*V4","v":26769.2370519174},{"$f":"Ext_Debt_Data!Y109*W4","v":31311.611333303197},{"$f":"Ext_Debt_Data!Z109*X4","v":36217.601568105099}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I33","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J33","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K33","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L33","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M33","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC33","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"PV_LC_NR1!D9","v":45464.086073205704},{"$f":"PV_LC_NR1!E9","v":49226.313751753405},{"$f":"PV_LC_NR1!F9","v":52863.269804134099},{"$f":"PV_LC_NR1!G9","v":56415.209666761199},{"$f":"PV_LC_NR1!H9","v":60448.752194078399},{"$f":"PV_LC_NR1!I9","v":65126.708119121904},{"$f":"PV_LC_NR1!J9","v":70162.382047382795},{"$f":"PV_LC_NR1!K9","v":75256.297224897091},{"$f":"PV_LC_NR1!L9","v":80534.234262341008},{"$f":"PV_LC_NR1!M9","v":86156.090139593798},{"$f":"PV_LC_NR1!N9","v":92097.963503505205},{"$f":"PV_LC_NR1!O9","v":98436.301756162997},{"$f":"PV_LC_NR1!P9","v":105250.818711609},{"$f":"PV_LC_NR1!Q9","v":112543.336660972},{"$f":"PV_LC_NR1!R9","v":120402.58032738499},{"$f":"PV_LC_NR1!S9","v":128803.299738773},{"$f":"PV_LC_NR1!T9","v":137770.805397494},{"$f":"PV_LC_NR1!U9","v":147422.427493269},{"$f":"PV_LC_NR1!V9","v":157736.34939089199},{"$f":"PV_LC_NR1!W9","v":168339.123209307},{"$f":"PV_LC_NR1!X9","v":179965.47711998099}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2024},{"$f":"D11+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":8263.49},5411.3720799011699,3126.24884569914,3972.44027236599,3862.6528661567609,3359.7733926992992,2570.6890015263803,4747.24583468525,4679.9026896043497,6159.72854056097,7294.6726608573799,10837.414119461599,10504.956146022399,11134.943317887601,14114.0164516761,18870.334829861702,19016.209100802796,24393.6680686418,26769.2370519174,31311.611333303197,36217.601568105099,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":8263.49},{"$f":"SUM(D12:E12)","v":13674.86207990117},{"$f":"SUM(D12:F12)","v":16801.110925600311},{"$f":"SUM(D12:G12)","v":20773.551197966302},{"$f":"SUM(D12:H12)","v":24636.204064123063},{"$f":"SUM(D12:I12)","v":27995.977456822362},{"$f":"SUM(D12:J12)","v":30566.666458348744},{"$f":"SUM(D12:K12)","v":35313.912293033995},{"$f":"SUM(D12:L12)","v":39993.814982638345},{"$f":"SUM(D12:M12)","v":46153.543523199318},{"$f":"SUM(D12:N12)","v":53448.216184056699},{"$f":"SUM(D12:O12)","v":64285.630303518294},{"$f":"SUM(D12:P12)","v":74790.586449540686},{"$f":"SUM(D12:Q12)","v":85925.529767428292},{"$f":"SUM(D12:R12)","v":100039.54621910439},{"$f":"SUM(D12:S12)","v":118909.8810489661},{"$f":"SUM(D12:T12)","v":137926.09014976889},{"$f":"SUM(D12:U12)","v":162319.75821841069},{"$f":"SUM(D12:V12)","v":189088.99527032807},{"$f":"SUM(D12:W12)","v":220400.60660363128},{"$f":"SUM(D12:X12)","v":256618.20817173639},{"$f":"SUM(D12:Y12)","v":256618.20817173639},{"$f":"SUM(D12:Z12)","v":256618.20817173639},{"$f":"SUM(D12:AA12)","v":256618.20817173639},{"$f":"SUM(D12:AB12)","v":256618.20817173639},{"$f":"SUM(D12:AC12)","v":256618.20817173639},{"$f":"SUM(D12:AD12)","v":256618.20817173639},{"$f":"SUM(D12:AE12)","v":256618.20817173639}]
[null,null,"Stock of new forex debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":1756.9714569448174},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":2675.811550800493},3078.5897627794766,3627.7750381508827,4138.6698411071702,4527.5676640925494,4758.824811127547,4054.226550505166,3797.3873189875158,4077.0187910652417,4369.1009757415413,5103.8766566329787,5798.8438041995887,6604.1218412638154,7433.383690016226,8724.8504247931924,9767.59560288803,11155.051675444658,12310.220501045304,13826.527567589641,15603.394175670004,13779.0440654626,11666.189829603129,9679.9483706534993,7403.5163533720315,5103.9627788592734,2635.2257308501694,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":1756.9714569448174},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":2675.811550800493},3078.5897627794766,3627.7750381508827,4138.6698411071702,4527.5676640925494,4758.824811127547,4054.226550505166,3797.3873189875158,4077.0187910652417,4369.1009757415413,5103.8766566329787,5798.8438041995887,6604.1218412638154,7433.383690016226,8724.8504247931924,9767.59560288803,11155.051675444658,12310.220501045304,13826.527567589641,15603.394175670004,13779.0440654626,11666.189829603129,9679.9483706534993,7403.5163533720315,5103.9627788592734,2635.2257308501694,0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C18","v":6},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":0},252.60812476283715,377.95696042670193,429.82865583305943,486.43060584178681,531.76104184186886,559.88778955873295,1836.3818982584314,1229.0861004653063,812.16733632523039,917.31921492761603,897.48376188654163,874.87837624123563,824.47798557707904,1138.6310373586939,1183.5254599734358,1438.3677578208476,1623.9971305336614,2074.1600972435331,2103.3277723647884,2257.9501109327348,2643.2646099331741,2845.5627425994053,2610.3505812616277,2806.2305641250905,2715.3784341377182,2772.2034098155332,2817.7792043618492]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D18","v":7},"Interest",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":252.60812476283715},377.95696042670193,429.82865583305943,486.43060584178681,531.76104184186886,559.88778955873295,574.32834353101168,433.46919980923138,369.67834275687568,376.04339184057017,390.80901642527726,450.61466260615663,511.97241236997991,583.06936776059683,656.28382283605265,770.30574893457879,862.36837078512053,984.86507124974719,1086.8534313964749,1220.7262193115712,1377.6034718321059,1216.5339623802568,1029.9927971680286,854.6301101180245,653.64687434957625,450.62226622602503,232.66066825006092]
["Interest","-","Amortization",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":0},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":0},0,0,0,0,0,1262.0535547274199,795.61690065607468,442.48899356835477,541.27582308704598,506.67474546126454,424.263713635079,312.50557320709908,555.56166959809696,527.24163713738312,668.06200888626881,761.6287597485408,1089.2950259937857,1016.4743409683138,1037.2238916211638,1265.661138101068,1629.0287802191485,1580.3577840935991,1951.600454007066,2061.7315597881416,2321.5811435895084,2585.1185361117882]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (beyond 7 years)-LC"},{"$f":"D15/D9*100","v":3.8645260659496463},{"$f":"E15/E9*100","v":5.4357341569277722},5.8236839570955174,6.4304911026295457,6.8465761341432581,6.9519369162821336,6.7825872957303064,5.3872256542059889,4.7152460736355817,4.7321306995935872,4.7439713209025038,5.1849536863705161,5.5095474554821537,5.8680700583440286,6.1737744073293239,6.7737786551184103,7.0897426887407162,7.5667263557669839,7.8043016391478117,8.2134962473329622,8.6702152131474595]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"D3","v":2024}]
[{"$f":"+\"Output \"& C21","v":"Output 2024"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D24+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":8263.49},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":8263.49},{"$f":"SUM(D25:E25)","v":8263.49},{"$f":"SUM(D25:F25)","v":8263.49},{"$f":"SUM(D25:G25)","v":8263.49},{"$f":"SUM(D25:H25)","v":8263.49},{"$f":"SUM(D25:I25)","v":8263.49},{"$f":"SUM(D25:J25)","v":8263.49},{"$f":"SUM(D25:K25)","v":8263.49},{"$f":"SUM(D25:L25)","v":8263.49},{"$f":"SUM(D25:M25)","v":8263.49},{"$f":"SUM(D25:N25)","v":8263.49},{"$f":"SUM(D25:O25)","v":8263.49},{"$f":"SUM(D25:P25)","v":8263.49},{"$f":"SUM(D25:Q25)","v":8263.49},{"$f":"SUM(D25:R25)","v":8263.49},{"$f":"SUM(D25:S25)","v":8263.49},{"$f":"SUM(D25:T25)","v":8263.49},{"$f":"SUM(D25:U25)","v":8263.49},{"$f":"SUM(D25:V25)","v":8263.49},{"$f":"SUM(D25:W25)","v":8263.49},{"$f":"SUM(D25:X25)","v":8263.49},{"$f":"SUM(D25:Y25)","v":8263.49},{"$f":"SUM(D25:Z25)","v":8263.49},{"$f":"SUM(D25:AA25)","v":8263.49},{"$f":"SUM(D25:AB25)","v":8263.49},{"$f":"SUM(D25:AC25)","v":8263.49},{"$f":"SUM(D25:AD25)","v":8263.49},{"$f":"SUM(D25:AE25)","v":8263.49}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":1756.9714569448174},{"$f":"IF(E28=0,0,E28/E$5)","v":1616.948080553085},1514.17937965442,1443.0889771482232,1388.1950626921002,1336.3887785041352,1286.5158617178415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":8263.49},8263.49,8263.49,8263.49,8263.49,8263.49,8263.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":1756.9714569448174},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":1616.948080553085},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":1514.17937965442},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":1443.0889771482232},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":1388.1950626921002},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":1336.3887785041352},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":1286.5158617178415},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":0},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":0},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":0},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":0},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":0},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":0},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":0},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":0},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":0},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":0},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":0},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":0},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":0},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":0},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":0},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":0},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":0},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":0},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":0},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":0},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D31+D32","v":0},252.60812476283715,234.58158180980143,221.66695496315265,212.26648032270933,204.26990824500203,196.64672530623872,1451.3615879365329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":252.60812476283715},{"$f":"$B32*E28/F$4","v":234.58158180980143},221.66695496315265,212.26648032270933,204.26990824500203,196.64672530623872,189.30803320911301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":0},{"$f":"E33/E$4","v":0},0,0,0,0,0,1262.0535547274199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,0,0,0,8263.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C21+1","v":2025}]
[{"$f":"+\"Output \"& C40","v":"Output 2025"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U42+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK42+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA42+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D43+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":5411.3720799011699},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":5411.3720799011699},{"$f":"SUM(D44:F44)","v":5411.3720799011699},{"$f":"SUM(D44:G44)","v":5411.3720799011699},{"$f":"SUM(D44:H44)","v":5411.3720799011699},{"$f":"SUM(D44:I44)","v":5411.3720799011699},{"$f":"SUM(D44:J44)","v":5411.3720799011699},{"$f":"SUM(D44:K44)","v":5411.3720799011699},{"$f":"SUM(D44:L44)","v":5411.3720799011699},{"$f":"SUM(D44:M44)","v":5411.3720799011699},{"$f":"SUM(D44:N44)","v":5411.3720799011699},{"$f":"SUM(D44:O44)","v":5411.3720799011699},{"$f":"SUM(D44:P44)","v":5411.3720799011699},{"$f":"SUM(D44:Q44)","v":5411.3720799011699},{"$f":"SUM(D44:R44)","v":5411.3720799011699},{"$f":"SUM(D44:S44)","v":5411.3720799011699},{"$f":"SUM(D44:T44)","v":5411.3720799011699},{"$f":"SUM(D44:U44)","v":5411.3720799011699},{"$f":"SUM(D44:V44)","v":5411.3720799011699},{"$f":"SUM(D44:W44)","v":5411.3720799011699},{"$f":"SUM(D44:X44)","v":5411.3720799011699},{"$f":"SUM(D44:Y44)","v":5411.3720799011699},{"$f":"SUM(D44:Z44)","v":5411.3720799011699},{"$f":"SUM(D44:AA44)","v":5411.3720799011699},{"$f":"SUM(D44:AB44)","v":5411.3720799011699},{"$f":"SUM(D44:AC44)","v":5411.3720799011699},{"$f":"SUM(D44:AD44)","v":5411.3720799011699},{"$f":"SUM(D44:AE44)","v":5411.3720799011699}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":1058.8634702474078},991.56506742599106,945.01129664984569,909.06384635410541,875.13834032479087,842.47890594045873,811.03829446120631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":5411.3720799011699},5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":1058.8634702474078},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":991.56506742599106},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":945.01129664984569},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":909.06384635410541},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":875.13834032479087},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":842.47890594045873},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":811.03829446120631},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":0},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":0},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":0},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":0},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":0},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":0},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":0},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":0},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":0},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":0},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":0},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":0},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":0},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":0},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":0},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":0},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":0},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":0},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":0},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D50+D51","v":0},0,143.37537861690049,135.48200736605963,129.7364726981038,124.84899798490056,120.18973730604101,115.70435635728704,907.00326674792518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":0},{"$f":"$B51*E47/F$4","v":143.37537861690049},{"$f":"$B51*F47/G$4","v":135.48200736605963},{"$f":"$B51*G47/H$4","v":129.7364726981038},{"$f":"$B51*H47/I$4","v":124.84899798490056},{"$f":"$B51*I47/J$4","v":120.18973730604101},{"$f":"$B51*J47/K$4","v":115.70435635728704},{"$f":"$B51*K47/L$4","v":111.38636609185046},{"$f":"$B51*L47/M$4","v":0},{"$f":"$B51*M47/N$4","v":0},{"$f":"$B51*N47/O$4","v":0},{"$f":"$B51*O47/P$4","v":0},{"$f":"$B51*P47/Q$4","v":0},{"$f":"$B51*Q47/R$4","v":0},{"$f":"$B51*R47/S$4","v":0},{"$f":"$B51*S47/T$4","v":0},{"$f":"$B51*T47/U$4","v":0},{"$f":"$B51*U47/V$4","v":0},{"$f":"$B51*V47/W$4","v":0},{"$f":"$B51*W47/X$4","v":0},{"$f":"$B51*X47/Y$4","v":0},{"$f":"$B51*Y47/Z$4","v":0},{"$f":"$B51*Z47/AA$4","v":0},{"$f":"$B51*AA47/AB$4","v":0},{"$f":"$B51*AB47/AC$4","v":0},{"$f":"$B51*AC47/AD$4","v":0},{"$f":"$B51*AD47/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":0},{"$f":"E52/E$4","v":0},0,0,0,0,0,0,795.61690065607468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,0,0,0,5411.3720799011699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C40+1","v":2026}]
[{"$f":"+\"Output \"& C59","v":"Output 2026"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U61+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK61+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA61+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D62+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":3126.24884569914},{"$f":"SUM(D63:G63)","v":3126.24884569914},{"$f":"SUM(D63:H63)","v":3126.24884569914},{"$f":"SUM(D63:I63)","v":3126.24884569914},{"$f":"SUM(D63:J63)","v":3126.24884569914},{"$f":"SUM(D63:K63)","v":3126.24884569914},{"$f":"SUM(D63:L63)","v":3126.24884569914},{"$f":"SUM(D63:M63)","v":3126.24884569914},{"$f":"SUM(D63:N63)","v":3126.24884569914},{"$f":"SUM(D63:O63)","v":3126.24884569914},{"$f":"SUM(D63:P63)","v":3126.24884569914},{"$f":"SUM(D63:Q63)","v":3126.24884569914},{"$f":"SUM(D63:R63)","v":3126.24884569914},{"$f":"SUM(D63:S63)","v":3126.24884569914},{"$f":"SUM(D63:T63)","v":3126.24884569914},{"$f":"SUM(D63:U63)","v":3126.24884569914},{"$f":"SUM(D63:V63)","v":3126.24884569914},{"$f":"SUM(D63:W63)","v":3126.24884569914},{"$f":"SUM(D63:X63)","v":3126.24884569914},{"$f":"SUM(D63:Y63)","v":3126.24884569914},{"$f":"SUM(D63:Z63)","v":3126.24884569914},{"$f":"SUM(D63:AA63)","v":3126.24884569914},{"$f":"SUM(D63:AB63)","v":3126.24884569914},{"$f":"SUM(D63:AC63)","v":3126.24884569914},{"$f":"SUM(D63:AD63)","v":3126.24884569914},{"$f":"SUM(D63:AE63)","v":3126.24884569914}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},572.84531569906551,545.95034895072013,525.1828479669515,505.58346124988793,486.71550733032126,468.55168974509928,451.06573071235778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":572.84531569906551},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":545.95034895072013},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":525.1828479669515},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":505.58346124988793},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":486.71550733032126},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":468.55168974509928},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":451.06573071235778},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":0},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":0},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":0},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":0},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":0},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":0},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":0},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":0},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":0},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":0},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":0},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":0},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":0},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":0},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":0},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":0},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":0},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":0},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D69+D70","v":0},0,0,72.679693503847162,69.597485712560996,66.9755865314864,64.476113393484511,62.069918512398772,59.75352082132688,500.01256273224089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":0},{"$f":"$B70*E66/F$4","v":0},{"$f":"$B70*F66/G$4","v":72.679693503847162},{"$f":"$B70*G66/H$4","v":69.597485712560996},{"$f":"$B70*H66/I$4","v":66.9755865314864},{"$f":"$B70*I66/J$4","v":64.476113393484511},{"$f":"$B70*J66/K$4","v":62.069918512398772},{"$f":"$B70*K66/L$4","v":59.75352082132688},{"$f":"$B70*L66/M$4","v":57.523569163886116},{"$f":"$B70*M66/N$4","v":0},{"$f":"$B70*N66/O$4","v":0},{"$f":"$B70*O66/P$4","v":0},{"$f":"$B70*P66/Q$4","v":0},{"$f":"$B70*Q66/R$4","v":0},{"$f":"$B70*R66/S$4","v":0},{"$f":"$B70*S66/T$4","v":0},{"$f":"$B70*T66/U$4","v":0},{"$f":"$B70*U66/V$4","v":0},{"$f":"$B70*V66/W$4","v":0},{"$f":"$B70*W66/X$4","v":0},{"$f":"$B70*X66/Y$4","v":0},{"$f":"$B70*Y66/Z$4","v":0},{"$f":"$B70*Z66/AA$4","v":0},{"$f":"$B70*AA66/AB$4","v":0},{"$f":"$B70*AB66/AC$4","v":0},{"$f":"$B70*AC66/AD$4","v":0},{"$f":"$B70*AD66/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":0},{"$f":"E71/E$4","v":0},0,0,0,0,0,0,0,442.48899356835477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,0,0,0,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C59+1","v":2027}]
[{"$f":"+\"Output \"& C78","v":"Output 2027"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U80+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK80+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA80+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D81+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},0,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":3972.44027236599},{"$f":"SUM(D82:H82)","v":3972.44027236599},{"$f":"SUM(D82:I82)","v":3972.44027236599},{"$f":"SUM(D82:J82)","v":3972.44027236599},{"$f":"SUM(D82:K82)","v":3972.44027236599},{"$f":"SUM(D82:L82)","v":3972.44027236599},{"$f":"SUM(D82:M82)","v":3972.44027236599},{"$f":"SUM(D82:N82)","v":3972.44027236599},{"$f":"SUM(D82:O82)","v":3972.44027236599},{"$f":"SUM(D82:P82)","v":3972.44027236599},{"$f":"SUM(D82:Q82)","v":3972.44027236599},{"$f":"SUM(D82:R82)","v":3972.44027236599},{"$f":"SUM(D82:S82)","v":3972.44027236599},{"$f":"SUM(D82:T82)","v":3972.44027236599},{"$f":"SUM(D82:U82)","v":3972.44027236599},{"$f":"SUM(D82:V82)","v":3972.44027236599},{"$f":"SUM(D82:W82)","v":3972.44027236599},{"$f":"SUM(D82:X82)","v":3972.44027236599},{"$f":"SUM(D82:Y82)","v":3972.44027236599},{"$f":"SUM(D82:Z82)","v":3972.44027236599},{"$f":"SUM(D82:AA82)","v":3972.44027236599},{"$f":"SUM(D82:AB82)","v":3972.44027236599},{"$f":"SUM(D82:AC82)","v":3972.44027236599},{"$f":"SUM(D82:AD82)","v":3972.44027236599},{"$f":"SUM(D82:AE82)","v":3972.44027236599}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,693.72441540209354,667.335710811985,642.43129758344469,618.45629632583677,595.37602215805566,573.15708460989322,551.76733931569481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":693.72441540209354},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":667.335710811985},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":642.43129758344469},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":618.45629632583677},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":595.37602215805566},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":573.15708460989322},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":551.76733931569481},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":0},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":0},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":0},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":0},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":0},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":0},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":0},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":0},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":0},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":0},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":0},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":0},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":0},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":0},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":0},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":0},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":0},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D88+D89","v":0},0,0,0,74.83016710841261,72.011140647147613,69.323744821210283,66.736640370473538,64.246084504298523,61.848474109877948,600.81616362662101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":0},{"$f":"$B89*E85/F$4","v":0},{"$f":"$B89*F85/G$4","v":0},{"$f":"$B89*G85/H$4","v":74.83016710841261},{"$f":"$B89*H85/I$4","v":72.011140647147613},{"$f":"$B89*I85/J$4","v":69.323744821210283},{"$f":"$B89*J85/K$4","v":66.736640370473538},{"$f":"$B89*K85/L$4","v":64.246084504298523},{"$f":"$B89*L85/M$4","v":61.848474109877948},{"$f":"$B89*M85/N$4","v":59.540340539575055},{"$f":"$B89*N85/O$4","v":0},{"$f":"$B89*O85/P$4","v":0},{"$f":"$B89*P85/Q$4","v":0},{"$f":"$B89*Q85/R$4","v":0},{"$f":"$B89*R85/S$4","v":0},{"$f":"$B89*S85/T$4","v":0},{"$f":"$B89*T85/U$4","v":0},{"$f":"$B89*U85/V$4","v":0},{"$f":"$B89*V85/W$4","v":0},{"$f":"$B89*W85/X$4","v":0},{"$f":"$B89*X85/Y$4","v":0},{"$f":"$B89*Y85/Z$4","v":0},{"$f":"$B89*Z85/AA$4","v":0},{"$f":"$B89*AA85/AB$4","v":0},{"$f":"$B89*AB85/AC$4","v":0},{"$f":"$B89*AC85/AD$4","v":0},{"$f":"$B89*AD85/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":0},{"$f":"E90/E$4","v":0},0,0,0,0,0,0,0,0,541.27582308704598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,0,0,0,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C78+1","v":2028}]
[{"$f":"+\"Output \"& C97","v":"Output 2028"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U99+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK99+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA99+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D100+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},0,0,3862.6528661567609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":3862.6528661567609},{"$f":"SUM(D101:I101)","v":3862.6528661567609},{"$f":"SUM(D101:J101)","v":3862.6528661567609},{"$f":"SUM(D101:K101)","v":3862.6528661567609},{"$f":"SUM(D101:L101)","v":3862.6528661567609},{"$f":"SUM(D101:M101)","v":3862.6528661567609},{"$f":"SUM(D101:N101)","v":3862.6528661567609},{"$f":"SUM(D101:O101)","v":3862.6528661567609},{"$f":"SUM(D101:P101)","v":3862.6528661567609},{"$f":"SUM(D101:Q101)","v":3862.6528661567609},{"$f":"SUM(D101:R101)","v":3862.6528661567609},{"$f":"SUM(D101:S101)","v":3862.6528661567609},{"$f":"SUM(D101:T101)","v":3862.6528661567609},{"$f":"SUM(D101:U101)","v":3862.6528661567609},{"$f":"SUM(D101:V101)","v":3862.6528661567609},{"$f":"SUM(D101:W101)","v":3862.6528661567609},{"$f":"SUM(D101:X101)","v":3862.6528661567609},{"$f":"SUM(D101:Y101)","v":3862.6528661567609},{"$f":"SUM(D101:Z101)","v":3862.6528661567609},{"$f":"SUM(D101:AA101)","v":3862.6528661567609},{"$f":"SUM(D101:AB101)","v":3862.6528661567609},{"$f":"SUM(D101:AC101)","v":3862.6528661567609},{"$f":"SUM(D101:AD101)","v":3862.6528661567609},{"$f":"SUM(D101:AE101)","v":3862.6528661567609}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,648.89237328202807,624.67625005763068,601.36385239415256,578.92145400592835,557.31658724420583,536.51799612585808,516.49559111503106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":648.89237328202807},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":624.67625005763068},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":601.36385239415256},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":578.92145400592835},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":557.31658724420583},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":536.51799612585808},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":516.49559111503106},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":0},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":0},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":0},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":0},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":0},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":0},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":0},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":0},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":0},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":0},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":0},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":0},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":0},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":0},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":0},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":0},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D107+D108","v":0},0,0,0,0,63.655408433332298,61.279841578193903,58.992928900636386,56.791361900549127,54.671955548292019,52.631643676879719,557.34222000739101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":0},{"$f":"$B108*E104/F$4","v":0},{"$f":"$B108*F104/G$4","v":0},{"$f":"$B108*G104/H$4","v":0},{"$f":"$B108*H104/I$4","v":63.655408433332298},{"$f":"$B108*I104/J$4","v":61.279841578193903},{"$f":"$B108*J104/K$4","v":58.992928900636386},{"$f":"$B108*K104/L$4","v":56.791361900549127},{"$f":"$B108*L104/M$4","v":54.671955548292019},{"$f":"$B108*M104/N$4","v":52.631643676879719},{"$f":"$B108*N104/O$4","v":50.667474546126464},{"$f":"$B108*O104/P$4","v":0},{"$f":"$B108*P104/Q$4","v":0},{"$f":"$B108*Q104/R$4","v":0},{"$f":"$B108*R104/S$4","v":0},{"$f":"$B108*S104/T$4","v":0},{"$f":"$B108*T104/U$4","v":0},{"$f":"$B108*U104/V$4","v":0},{"$f":"$B108*V104/W$4","v":0},{"$f":"$B108*W104/X$4","v":0},{"$f":"$B108*X104/Y$4","v":0},{"$f":"$B108*Y104/Z$4","v":0},{"$f":"$B108*Z104/AA$4","v":0},{"$f":"$B108*AA104/AB$4","v":0},{"$f":"$B108*AB104/AC$4","v":0},{"$f":"$B108*AC104/AD$4","v":0},{"$f":"$B108*AD104/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":0},{"$f":"E109/E$4","v":0},0,0,0,0,0,0,0,0,0,506.67474546126454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,0,0,0,3862.6528661567609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C97+1","v":2029}]
[{"$f":"+\"Output \"& C116","v":"Output 2029"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U118+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK118+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA118+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D119+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},0,0,0,3359.7733926992992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":3359.7733926992992},{"$f":"SUM(D120:J120)","v":3359.7733926992992},{"$f":"SUM(D120:K120)","v":3359.7733926992992},{"$f":"SUM(D120:L120)","v":3359.7733926992992},{"$f":"SUM(D120:M120)","v":3359.7733926992992},{"$f":"SUM(D120:N120)","v":3359.7733926992992},{"$f":"SUM(D120:O120)","v":3359.7733926992992},{"$f":"SUM(D120:P120)","v":3359.7733926992992},{"$f":"SUM(D120:Q120)","v":3359.7733926992992},{"$f":"SUM(D120:R120)","v":3359.7733926992992},{"$f":"SUM(D120:S120)","v":3359.7733926992992},{"$f":"SUM(D120:T120)","v":3359.7733926992992},{"$f":"SUM(D120:U120)","v":3359.7733926992992},{"$f":"SUM(D120:V120)","v":3359.7733926992992},{"$f":"SUM(D120:W120)","v":3359.7733926992992},{"$f":"SUM(D120:X120)","v":3359.7733926992992},{"$f":"SUM(D120:Y120)","v":3359.7733926992992},{"$f":"SUM(D120:Z120)","v":3359.7733926992992},{"$f":"SUM(D120:AA120)","v":3359.7733926992992},{"$f":"SUM(D120:AB120)","v":3359.7733926992992},{"$f":"SUM(D120:AC120)","v":3359.7733926992992},{"$f":"SUM(D120:AD120)","v":3359.7733926992992},{"$f":"SUM(D120:AE120)","v":3359.7733926992992}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,543.34953637265983,523.07218396648568,503.55156547297457,484.75944021242236,466.66862142378397,449.25293693330622,432.4871912909702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":543.34953637265983},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":523.07218396648568},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":503.55156547297457},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":484.75944021242236},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":466.66862142378397},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":449.25293693330622},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":432.4871912909702},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":0},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":0},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":0},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":0},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":0},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":0},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":0},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":0},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":0},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":0},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":0},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":0},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":0},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":0},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":0},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D126+D127","v":0},0,0,0,0,0,47.971627153564569,46.18136596040268,44.457915824732623,42.798783413503386,41.20156844277782,39.663960205217272,462.44744786223612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":0},{"$f":"$B127*E123/F$4","v":0},{"$f":"$B127*F123/G$4","v":0},{"$f":"$B127*G123/H$4","v":0},{"$f":"$B127*H123/I$4","v":0},{"$f":"$B127*I123/J$4","v":47.971627153564569},{"$f":"$B127*J123/K$4","v":46.18136596040268},{"$f":"$B127*K123/L$4","v":44.457915824732623},{"$f":"$B127*L123/M$4","v":42.798783413503386},{"$f":"$B127*M123/N$4","v":41.20156844277782},{"$f":"$B127*N123/O$4","v":39.663960205217272},{"$f":"$B127*O123/P$4","v":38.183734227157117},{"$f":"$B127*P123/Q$4","v":0},{"$f":"$B127*Q123/R$4","v":0},{"$f":"$B127*R123/S$4","v":0},{"$f":"$B127*S123/T$4","v":0},{"$f":"$B127*T123/U$4","v":0},{"$f":"$B127*U123/V$4","v":0},{"$f":"$B127*V123/W$4","v":0},{"$f":"$B127*W123/X$4","v":0},{"$f":"$B127*X123/Y$4","v":0},{"$f":"$B127*Y123/Z$4","v":0},{"$f":"$B127*Z123/AA$4","v":0},{"$f":"$B127*AA123/AB$4","v":0},{"$f":"$B127*AB123/AC$4","v":0},{"$f":"$B127*AC123/AD$4","v":0},{"$f":"$B127*AD123/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":0},{"$f":"E128/E$4","v":0},0,0,0,0,0,0,0,0,0,0,424.263713635079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,3359.7733926992992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C116+1","v":2030}]
[{"$f":"+\"Output \"& C135","v":"Output 2030"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U137+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK137+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA137+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D138+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},0,0,0,0,2570.6890015263803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":2570.6890015263803},{"$f":"SUM(D139:K139)","v":2570.6890015263803},{"$f":"SUM(D139:L139)","v":2570.6890015263803},{"$f":"SUM(D139:M139)","v":2570.6890015263803},{"$f":"SUM(D139:N139)","v":2570.6890015263803},{"$f":"SUM(D139:O139)","v":2570.6890015263803},{"$f":"SUM(D139:P139)","v":2570.6890015263803},{"$f":"SUM(D139:Q139)","v":2570.6890015263803},{"$f":"SUM(D139:R139)","v":2570.6890015263803},{"$f":"SUM(D139:S139)","v":2570.6890015263803},{"$f":"SUM(D139:T139)","v":2570.6890015263803},{"$f":"SUM(D139:U139)","v":2570.6890015263803},{"$f":"SUM(D139:V139)","v":2570.6890015263803},{"$f":"SUM(D139:W139)","v":2570.6890015263803},{"$f":"SUM(D139:X139)","v":2570.6890015263803},{"$f":"SUM(D139:Y139)","v":2570.6890015263803},{"$f":"SUM(D139:Z139)","v":2570.6890015263803},{"$f":"SUM(D139:AA139)","v":2570.6890015263803},{"$f":"SUM(D139:AB139)","v":2570.6890015263803},{"$f":"SUM(D139:AC139)","v":2570.6890015263803},{"$f":"SUM(D139:AD139)","v":2570.6890015263803},{"$f":"SUM(D139:AE139)","v":2570.6890015263803}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,400.22220345245029,385.28624396979461,370.90768206214301,357.06571611598258,343.74032081670157,330.91221817775687,318.56284965101315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":400.22220345245029},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":385.28624396979461},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":370.90768206214301},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":357.06571611598258},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":343.74032081670157},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":330.91221817775687},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":318.56284965101315},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":0},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":0},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":0},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":0},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":0},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":0},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":0},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":0},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":0},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":0},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":0},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":0},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":0},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":0},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D145+D146","v":0},0,0,0,0,0,0,35.335100220700276,34.016423693862656,32.746959077323069,31.524869823553868,30.348387923452389,29.215811348543649,340.63107479573802,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":0},{"$f":"$B146*E142/F$4","v":0},{"$f":"$B146*F142/G$4","v":0},{"$f":"$B146*G142/H$4","v":0},{"$f":"$B146*H142/I$4","v":0},{"$f":"$B146*I142/J$4","v":0},{"$f":"$B146*J142/K$4","v":35.335100220700276},{"$f":"$B146*K142/L$4","v":34.016423693862656},{"$f":"$B146*L142/M$4","v":32.746959077323069},{"$f":"$B146*M142/N$4","v":31.524869823553868},{"$f":"$B146*N142/O$4","v":30.348387923452389},{"$f":"$B146*O142/P$4","v":29.215811348543649},{"$f":"$B146*P142/Q$4","v":28.125501588638915},{"$f":"$B146*Q142/R$4","v":0},{"$f":"$B146*R142/S$4","v":0},{"$f":"$B146*S142/T$4","v":0},{"$f":"$B146*T142/U$4","v":0},{"$f":"$B146*U142/V$4","v":0},{"$f":"$B146*V142/W$4","v":0},{"$f":"$B146*W142/X$4","v":0},{"$f":"$B146*X142/Y$4","v":0},{"$f":"$B146*Y142/Z$4","v":0},{"$f":"$B146*Z142/AA$4","v":0},{"$f":"$B146*AA142/AB$4","v":0},{"$f":"$B146*AB142/AC$4","v":0},{"$f":"$B146*AC142/AD$4","v":0},{"$f":"$B146*AD142/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":0},{"$f":"E147/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,312.50557320709908,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2570.6890015263803,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C135+1","v":2031}]
[{"$f":"+\"Output \"& C154","v":"Output 2031"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U156+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK156+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA156+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D157+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},0,0,0,0,0,4747.24583468525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":4747.24583468525},{"$f":"SUM(D158:L158)","v":4747.24583468525},{"$f":"SUM(D158:M158)","v":4747.24583468525},{"$f":"SUM(D158:N158)","v":4747.24583468525},{"$f":"SUM(D158:O158)","v":4747.24583468525},{"$f":"SUM(D158:P158)","v":4747.24583468525},{"$f":"SUM(D158:Q158)","v":4747.24583468525},{"$f":"SUM(D158:R158)","v":4747.24583468525},{"$f":"SUM(D158:S158)","v":4747.24583468525},{"$f":"SUM(D158:T158)","v":4747.24583468525},{"$f":"SUM(D158:U158)","v":4747.24583468525},{"$f":"SUM(D158:V158)","v":4747.24583468525},{"$f":"SUM(D158:W158)","v":4747.24583468525},{"$f":"SUM(D158:X158)","v":4747.24583468525},{"$f":"SUM(D158:Y158)","v":4747.24583468525},{"$f":"SUM(D158:Z158)","v":4747.24583468525},{"$f":"SUM(D158:AA158)","v":4747.24583468525},{"$f":"SUM(D158:AB158)","v":4747.24583468525},{"$f":"SUM(D158:AC158)","v":4747.24583468525},{"$f":"SUM(D158:AD158)","v":4747.24583468525},{"$f":"SUM(D158:AE158)","v":4747.24583468525}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,711.50128069210666,684.94864515963513,659.38693188247544,634.77916046691905,611.08973059676123,588.28437052995912,566.33008751737702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":711.50128069210666},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":684.94864515963513},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":659.38693188247544},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":634.77916046691905},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":611.08973059676123},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":588.28437052995912},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":566.33008751737702},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":0},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":0},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":0},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":0},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":0},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":0},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":0},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":0},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":0},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":0},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":0},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":0},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":0},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,62.81752697261112,60.473229156123168,58.21641858272254,56.043830301322828,53.952321206093828,51.938865489299168,605.56221986192566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":0},{"$f":"$B165*E161/F$4","v":0},{"$f":"$B165*F161/G$4","v":0},{"$f":"$B165*G161/H$4","v":0},{"$f":"$B165*H161/I$4","v":0},{"$f":"$B165*I161/J$4","v":0},{"$f":"$B165*J161/K$4","v":0},{"$f":"$B165*K161/L$4","v":62.81752697261112},{"$f":"$B165*L161/M$4","v":60.473229156123168},{"$f":"$B165*M161/N$4","v":58.21641858272254},{"$f":"$B165*N161/O$4","v":56.043830301322828},{"$f":"$B165*O161/P$4","v":53.952321206093828},{"$f":"$B165*P161/Q$4","v":51.938865489299168},{"$f":"$B165*Q161/R$4","v":50.000550263828721},{"$f":"$B165*R161/S$4","v":0},{"$f":"$B165*S161/T$4","v":0},{"$f":"$B165*T161/U$4","v":0},{"$f":"$B165*U161/V$4","v":0},{"$f":"$B165*V161/W$4","v":0},{"$f":"$B165*W161/X$4","v":0},{"$f":"$B165*X161/Y$4","v":0},{"$f":"$B165*Y161/Z$4","v":0},{"$f":"$B165*Z161/AA$4","v":0},{"$f":"$B165*AA161/AB$4","v":0},{"$f":"$B165*AB161/AC$4","v":0},{"$f":"$B165*AC161/AD$4","v":0},{"$f":"$B165*AD161/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":0},{"$f":"E166/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,555.56166959809696,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4747.24583468525,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C154+1","v":2032}]
[{"$f":"+\"Output \"& C173","v":"Output 2032"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U175+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK175+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA175+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D176+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},0,0,0,0,0,0,4679.9026896043497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":4679.9026896043497},{"$f":"SUM(D177:M177)","v":4679.9026896043497},{"$f":"SUM(D177:N177)","v":4679.9026896043497},{"$f":"SUM(D177:O177)","v":4679.9026896043497},{"$f":"SUM(D177:P177)","v":4679.9026896043497},{"$f":"SUM(D177:Q177)","v":4679.9026896043497},{"$f":"SUM(D177:R177)","v":4679.9026896043497},{"$f":"SUM(D177:S177)","v":4679.9026896043497},{"$f":"SUM(D177:T177)","v":4679.9026896043497},{"$f":"SUM(D177:U177)","v":4679.9026896043497},{"$f":"SUM(D177:V177)","v":4679.9026896043497},{"$f":"SUM(D177:W177)","v":4679.9026896043497},{"$f":"SUM(D177:X177)","v":4679.9026896043497},{"$f":"SUM(D177:Y177)","v":4679.9026896043497},{"$f":"SUM(D177:Z177)","v":4679.9026896043497},{"$f":"SUM(D177:AA177)","v":4679.9026896043497},{"$f":"SUM(D177:AB177)","v":4679.9026896043497},{"$f":"SUM(D177:AC177)","v":4679.9026896043497},{"$f":"SUM(D177:AD177)","v":4679.9026896043497},{"$f":"SUM(D177:AE177)","v":4679.9026896043497}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,675.23214898685796,650.03304725872806,625.77435503103402,602.42097700402587,579.939127605321,558.29628211199713,537.46112959669631,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":675.23214898685796},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":650.03304725872806},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":625.77435503103402},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":602.42097700402587},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":579.939127605321},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":558.29628211199713},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":537.46112959669631},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":0},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":0},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":0},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":0},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":0},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":0},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":0},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":0},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":0},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":0},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":0},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":0},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D183+D184","v":0},0,0,0,0,0,0,0,0,59.615372287869931,57.390576218701248,55.248807686884838,53.186968173839453,51.202074795118676,49.291255985040841,574.69338447974758,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":0},{"$f":"$B184*E180/F$4","v":0},{"$f":"$B184*F180/G$4","v":0},{"$f":"$B184*G180/H$4","v":0},{"$f":"$B184*H180/I$4","v":0},{"$f":"$B184*I180/J$4","v":0},{"$f":"$B184*J180/K$4","v":0},{"$f":"$B184*K180/L$4","v":0},{"$f":"$B184*L180/M$4","v":59.615372287869931},{"$f":"$B184*M180/N$4","v":57.390576218701248},{"$f":"$B184*N180/O$4","v":55.248807686884838},{"$f":"$B184*O180/P$4","v":53.186968173839453},{"$f":"$B184*P180/Q$4","v":51.202074795118676},{"$f":"$B184*Q180/R$4","v":49.291255985040841},{"$f":"$B184*R180/S$4","v":47.451747342364477},{"$f":"$B184*S180/T$4","v":0},{"$f":"$B184*T180/U$4","v":0},{"$f":"$B184*U180/V$4","v":0},{"$f":"$B184*V180/W$4","v":0},{"$f":"$B184*W180/X$4","v":0},{"$f":"$B184*X180/Y$4","v":0},{"$f":"$B184*Y180/Z$4","v":0},{"$f":"$B184*Z180/AA$4","v":0},{"$f":"$B184*AA180/AB$4","v":0},{"$f":"$B184*AB180/AC$4","v":0},{"$f":"$B184*AC180/AD$4","v":0},{"$f":"$B184*AD180/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":0},{"$f":"E185/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,527.24163713738312,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4679.9026896043497,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C173+1","v":2033}]
[{"$f":"+\"Output \"& C192","v":"Output 2033"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U194+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK194+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA194+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D195+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},0,0,0,0,0,0,0,6159.72854056097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":6159.72854056097},{"$f":"SUM(D196:N196)","v":6159.72854056097},{"$f":"SUM(D196:O196)","v":6159.72854056097},{"$f":"SUM(D196:P196)","v":6159.72854056097},{"$f":"SUM(D196:Q196)","v":6159.72854056097},{"$f":"SUM(D196:R196)","v":6159.72854056097},{"$f":"SUM(D196:S196)","v":6159.72854056097},{"$f":"SUM(D196:T196)","v":6159.72854056097},{"$f":"SUM(D196:U196)","v":6159.72854056097},{"$f":"SUM(D196:V196)","v":6159.72854056097},{"$f":"SUM(D196:W196)","v":6159.72854056097},{"$f":"SUM(D196:X196)","v":6159.72854056097},{"$f":"SUM(D196:Y196)","v":6159.72854056097},{"$f":"SUM(D196:Z196)","v":6159.72854056097},{"$f":"SUM(D196:AA196)","v":6159.72854056097},{"$f":"SUM(D196:AB196)","v":6159.72854056097},{"$f":"SUM(D196:AC196)","v":6159.72854056097},{"$f":"SUM(D196:AD196)","v":6159.72854056097},{"$f":"SUM(D196:AE196)","v":6159.72854056097}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,855.57913894271917,823.649637672631,792.91171881140929,763.32091349543293,734.83441240208458,707.41100381700369,681.01101401271319,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":855.57913894271917},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":823.649637672631},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":792.91171881140929},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":763.32091349543293},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":734.83441240208458},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":707.41100381700369},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":681.01101401271319},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":0},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":0},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":0},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":0},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":0},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":0},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":0},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":0},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":0},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":0},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":0},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D202+D203","v":0},0,0,0,0,0,0,0,0,0,75.537974556359927,72.718960224713584,70.005149161339588,67.392615267838792,64.877578964536468,62.45640172252417,728.18758968603299,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":0},{"$f":"$B203*E199/F$4","v":0},{"$f":"$B203*F199/G$4","v":0},{"$f":"$B203*G199/H$4","v":0},{"$f":"$B203*H199/I$4","v":0},{"$f":"$B203*I199/J$4","v":0},{"$f":"$B203*J199/K$4","v":0},{"$f":"$B203*K199/L$4","v":0},{"$f":"$B203*L199/M$4","v":0},{"$f":"$B203*M199/N$4","v":75.537974556359927},{"$f":"$B203*N199/O$4","v":72.718960224713584},{"$f":"$B203*O199/P$4","v":70.005149161339588},{"$f":"$B203*P199/Q$4","v":67.392615267838792},{"$f":"$B203*Q199/R$4","v":64.877578964536468},{"$f":"$B203*R199/S$4","v":62.45640172252417},{"$f":"$B203*S199/T$4","v":60.125580799764187},{"$f":"$B203*T199/U$4","v":0},{"$f":"$B203*U199/V$4","v":0},{"$f":"$B203*V199/W$4","v":0},{"$f":"$B203*W199/X$4","v":0},{"$f":"$B203*X199/Y$4","v":0},{"$f":"$B203*Y199/Z$4","v":0},{"$f":"$B203*Z199/AA$4","v":0},{"$f":"$B203*AA199/AB$4","v":0},{"$f":"$B203*AB199/AC$4","v":0},{"$f":"$B203*AC199/AD$4","v":0},{"$f":"$B203*AD199/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":0},{"$f":"E204/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,668.06200888626881,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6159.72854056097,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C192+1","v":2034}]
[{"$f":"+\"Output \"& C211","v":"Output 2034"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U213+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK213+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA213+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D214+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},0,0,0,0,0,0,0,0,7294.6726608573799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":7294.6726608573799},{"$f":"SUM(D215:O215)","v":7294.6726608573799},{"$f":"SUM(D215:P215)","v":7294.6726608573799},{"$f":"SUM(D215:Q215)","v":7294.6726608573799},{"$f":"SUM(D215:R215)","v":7294.6726608573799},{"$f":"SUM(D215:S215)","v":7294.6726608573799},{"$f":"SUM(D215:T215)","v":7294.6726608573799},{"$f":"SUM(D215:U215)","v":7294.6726608573799},{"$f":"SUM(D215:V215)","v":7294.6726608573799},{"$f":"SUM(D215:W215)","v":7294.6726608573799},{"$f":"SUM(D215:X215)","v":7294.6726608573799},{"$f":"SUM(D215:Y215)","v":7294.6726608573799},{"$f":"SUM(D215:Z215)","v":7294.6726608573799},{"$f":"SUM(D215:AA215)","v":7294.6726608573799},{"$f":"SUM(D215:AB215)","v":7294.6726608573799},{"$f":"SUM(D215:AC215)","v":7294.6726608573799},{"$f":"SUM(D215:AD215)","v":7294.6726608573799},{"$f":"SUM(D215:AE215)","v":7294.6726608573799}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,975.40897370591802,939.00752275038826,903.96454364346368,870.22933934658602,837.7531047924424,806.48885627821596,776.39136349377145,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":975.40897370591802},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":939.00752275038826},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":903.96454364346368},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":870.22933934658602},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":837.7531047924424},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":806.48885627821596},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":776.39136349377145},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":0},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":0},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":0},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":0},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":0},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":0},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":0},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":0},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":0},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":0},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D221+D222","v":0},0,0,0,0,0,0,0,0,0,0,86.117595537559851,82.903758557509477,79.809859298314535,76.831421784071011,73.964137078568598,71.203857051510269,830.17534812590952,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":0},{"$f":"$B222*E218/F$4","v":0},{"$f":"$B222*F218/G$4","v":0},{"$f":"$B222*G218/H$4","v":0},{"$f":"$B222*H218/I$4","v":0},{"$f":"$B222*I218/J$4","v":0},{"$f":"$B222*J218/K$4","v":0},{"$f":"$B222*K218/L$4","v":0},{"$f":"$B222*L218/M$4","v":0},{"$f":"$B222*M218/N$4","v":0},{"$f":"$B222*N218/O$4","v":86.117595537559851},{"$f":"$B222*O218/P$4","v":82.903758557509477},{"$f":"$B222*P218/Q$4","v":79.809859298314535},{"$f":"$B222*Q218/R$4","v":76.831421784071011},{"$f":"$B222*R218/S$4","v":73.964137078568598},{"$f":"$B222*S218/T$4","v":71.203857051510269},{"$f":"$B222*T218/U$4","v":68.546588377368678},{"$f":"$B222*U218/V$4","v":0},{"$f":"$B222*V218/W$4","v":0},{"$f":"$B222*W218/X$4","v":0},{"$f":"$B222*X218/Y$4","v":0},{"$f":"$B222*Y218/Z$4","v":0},{"$f":"$B222*Z218/AA$4","v":0},{"$f":"$B222*AA218/AB$4","v":0},{"$f":"$B222*AB218/AC$4","v":0},{"$f":"$B222*AC218/AD$4","v":0},{"$f":"$B222*AD218/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":0},{"$f":"E223/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,761.6287597485408,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7294.6726608573799,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C211+1","v":2035}]
[{"$f":"+\"Output \"& C230","v":"Output 2035"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U232+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK232+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA232+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D233+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,10837.414119461599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":10837.414119461599},{"$f":"SUM(D234:P234)","v":10837.414119461599},{"$f":"SUM(D234:Q234)","v":10837.414119461599},{"$f":"SUM(D234:R234)","v":10837.414119461599},{"$f":"SUM(D234:S234)","v":10837.414119461599},{"$f":"SUM(D234:T234)","v":10837.414119461599},{"$f":"SUM(D234:U234)","v":10837.414119461599},{"$f":"SUM(D234:V234)","v":10837.414119461599},{"$f":"SUM(D234:W234)","v":10837.414119461599},{"$f":"SUM(D234:X234)","v":10837.414119461599},{"$f":"SUM(D234:Y234)","v":10837.414119461599},{"$f":"SUM(D234:Z234)","v":10837.414119461599},{"$f":"SUM(D234:AA234)","v":10837.414119461599},{"$f":"SUM(D234:AB234)","v":10837.414119461599},{"$f":"SUM(D234:AC234)","v":10837.414119461599},{"$f":"SUM(D234:AD234)","v":10837.414119461599},{"$f":"SUM(D234:AE234)","v":10837.414119461599}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,1395.0472980016668,1342.9852940958265,1292.8662008386752,1244.6175104220918,1198.1694209690127,1153.4547355503259,1110.4087649703788,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":1395.0472980016668},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":1342.9852940958265},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":1292.8662008386752},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":1244.6175104220918},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":1198.1694209690127},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":1153.4547355503259},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":1110.4087649703788},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":0},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":0},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":0},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":0},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":0},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":0},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":0},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":0},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":0},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D240+D241","v":0},0,0,0,0,0,0,0,0,0,0,0,123.16691993167349,118.57043300557611,114.14548314538551,109.88566873059095,105.78482704383131,101.83702535522747,1187.3315783332264,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":0},{"$f":"$B241*E237/F$4","v":0},{"$f":"$B241*F237/G$4","v":0},{"$f":"$B241*G237/H$4","v":0},{"$f":"$B241*H237/I$4","v":0},{"$f":"$B241*I237/J$4","v":0},{"$f":"$B241*J237/K$4","v":0},{"$f":"$B241*K237/L$4","v":0},{"$f":"$B241*L237/M$4","v":0},{"$f":"$B241*M237/N$4","v":0},{"$f":"$B241*N237/O$4","v":0},{"$f":"$B241*O237/P$4","v":123.16691993167349},{"$f":"$B241*P237/Q$4","v":118.57043300557611},{"$f":"$B241*Q237/R$4","v":114.14548314538551},{"$f":"$B241*R237/S$4","v":109.88566873059095},{"$f":"$B241*S237/T$4","v":105.78482704383131},{"$f":"$B241*T237/U$4","v":101.83702535522747},{"$f":"$B241*U237/V$4","v":98.036552339440718},{"$f":"$B241*V237/W$4","v":0},{"$f":"$B241*W237/X$4","v":0},{"$f":"$B241*X237/Y$4","v":0},{"$f":"$B241*Y237/Z$4","v":0},{"$f":"$B241*Z237/AA$4","v":0},{"$f":"$B241*AA237/AB$4","v":0},{"$f":"$B241*AB237/AC$4","v":0},{"$f":"$B241*AC237/AD$4","v":0},{"$f":"$B241*AD237/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":0},{"$f":"E242/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1089.2950259937857,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10837.414119461599,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C230+1","v":2036}]
[{"$f":"+\"Output \"& C249","v":"Output 2036"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U251+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK251+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA251+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D252+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,10504.956146022399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":10504.956146022399},{"$f":"SUM(D253:Q253)","v":10504.956146022399},{"$f":"SUM(D253:R253)","v":10504.956146022399},{"$f":"SUM(D253:S253)","v":10504.956146022399},{"$f":"SUM(D253:T253)","v":10504.956146022399},{"$f":"SUM(D253:U253)","v":10504.956146022399},{"$f":"SUM(D253:V253)","v":10504.956146022399},{"$f":"SUM(D253:W253)","v":10504.956146022399},{"$f":"SUM(D253:X253)","v":10504.956146022399},{"$f":"SUM(D253:Y253)","v":10504.956146022399},{"$f":"SUM(D253:Z253)","v":10504.956146022399},{"$f":"SUM(D253:AA253)","v":10504.956146022399},{"$f":"SUM(D253:AB253)","v":10504.956146022399},{"$f":"SUM(D253:AC253)","v":10504.956146022399},{"$f":"SUM(D253:AD253)","v":10504.956146022399},{"$f":"SUM(D253:AE253)","v":10504.956146022399}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,1301.7867051785722,1253.2051089655693,1206.4365374832789,1161.4133301579359,1118.0703514520683,1076.3448966322446,1036.1766010534868,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":1301.7867051785722},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":1253.2051089655693},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":1206.4365374832789},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":1161.4133301579359},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":1118.0703514520683},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":1076.3448966322446},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":1036.1766010534868},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":0},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":0},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":0},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":0},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":0},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":0},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":0},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":0},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D259+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,114.93306292519381,110.64385668860872,106.51472005838146,102.53967937004697,98.712983891325436,95.029097502478578,1107.9570316554621,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":0},{"$f":"$B260*E256/F$4","v":0},{"$f":"$B260*F256/G$4","v":0},{"$f":"$B260*G256/H$4","v":0},{"$f":"$B260*H256/I$4","v":0},{"$f":"$B260*I256/J$4","v":0},{"$f":"$B260*J256/K$4","v":0},{"$f":"$B260*K256/L$4","v":0},{"$f":"$B260*L256/M$4","v":0},{"$f":"$B260*M256/N$4","v":0},{"$f":"$B260*N256/O$4","v":0},{"$f":"$B260*O256/P$4","v":0},{"$f":"$B260*P256/Q$4","v":114.93306292519381},{"$f":"$B260*Q256/R$4","v":110.64385668860872},{"$f":"$B260*R256/S$4","v":106.51472005838146},{"$f":"$B260*S256/T$4","v":102.53967937004697},{"$f":"$B260*T256/U$4","v":98.712983891325436},{"$f":"$B260*U256/V$4","v":95.029097502478578},{"$f":"$B260*V256/W$4","v":91.482690687148235},{"$f":"$B260*W256/X$4","v":0},{"$f":"$B260*X256/Y$4","v":0},{"$f":"$B260*Y256/Z$4","v":0},{"$f":"$B260*Z256/AA$4","v":0},{"$f":"$B260*AA256/AB$4","v":0},{"$f":"$B260*AB256/AC$4","v":0},{"$f":"$B260*AC256/AD$4","v":0},{"$f":"$B260*AD256/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":0},{"$f":"E261/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1016.4743409683138,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10504.956146022399,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C249+1","v":2037}]
[{"$f":"+\"Output \"& C268","v":"Output 2037"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U270+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK270+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA270+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D271+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,11134.943317887601,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":11134.943317887601},{"$f":"SUM(D272:R272)","v":11134.943317887601},{"$f":"SUM(D272:S272)","v":11134.943317887601},{"$f":"SUM(D272:T272)","v":11134.943317887601},{"$f":"SUM(D272:U272)","v":11134.943317887601},{"$f":"SUM(D272:V272)","v":11134.943317887601},{"$f":"SUM(D272:W272)","v":11134.943317887601},{"$f":"SUM(D272:X272)","v":11134.943317887601},{"$f":"SUM(D272:Y272)","v":11134.943317887601},{"$f":"SUM(D272:Z272)","v":11134.943317887601},{"$f":"SUM(D272:AA272)","v":11134.943317887601},{"$f":"SUM(D272:AB272)","v":11134.943317887601},{"$f":"SUM(D272:AC272)","v":11134.943317887601},{"$f":"SUM(D272:AD272)","v":11134.943317887601},{"$f":"SUM(D272:AE272)","v":11134.943317887601}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,1328.3604100815264,1278.7871053218432,1231.0638350303227,1185.1215574606078,1140.8938074468451,1098.3166002478433,1057.3283389796707,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":1328.3604100815264},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":1278.7871053218432},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":1231.0638350303227},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":1185.1215574606078},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":1140.8938074468451},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":1098.3166002478433},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":1057.3283389796707},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":0},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":0},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":0},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":0},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":0},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":0},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":0},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,117.27922092912561,112.90245802880612,108.68903227665191,104.63284806625758,100.72803727417454,96.968950770436408,1130.5740418670684,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":0},{"$f":"$B279*E275/F$4","v":0},{"$f":"$B279*F275/G$4","v":0},{"$f":"$B279*G275/H$4","v":0},{"$f":"$B279*H275/I$4","v":0},{"$f":"$B279*I275/J$4","v":0},{"$f":"$B279*J275/K$4","v":0},{"$f":"$B279*K275/L$4","v":0},{"$f":"$B279*L275/M$4","v":0},{"$f":"$B279*M275/N$4","v":0},{"$f":"$B279*N275/O$4","v":0},{"$f":"$B279*O275/P$4","v":0},{"$f":"$B279*P275/Q$4","v":0},{"$f":"$B279*Q275/R$4","v":117.27922092912561},{"$f":"$B279*R275/S$4","v":112.90245802880612},{"$f":"$B279*S275/T$4","v":108.68903227665191},{"$f":"$B279*T275/U$4","v":104.63284806625758},{"$f":"$B279*U275/V$4","v":100.72803727417454},{"$f":"$B279*V275/W$4","v":96.968950770436408},{"$f":"$B279*W275/X$4","v":93.350150245904729},{"$f":"$B279*X275/Y$4","v":0},{"$f":"$B279*Y275/Z$4","v":0},{"$f":"$B279*Z275/AA$4","v":0},{"$f":"$B279*AA275/AB$4","v":0},{"$f":"$B279*AB275/AC$4","v":0},{"$f":"$B279*AC275/AD$4","v":0},{"$f":"$B279*AD275/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":0},{"$f":"E280/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1037.2238916211638,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11134.943317887601,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C268+1","v":2038}]
[{"$f":"+\"Output \"& C287","v":"Output 2038"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U289+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK289+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA289+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D290+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14114.0164516761,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":14114.0164516761},{"$f":"SUM(D291:S291)","v":14114.0164516761},{"$f":"SUM(D291:T291)","v":14114.0164516761},{"$f":"SUM(D291:U291)","v":14114.0164516761},{"$f":"SUM(D291:V291)","v":14114.0164516761},{"$f":"SUM(D291:W291)","v":14114.0164516761},{"$f":"SUM(D291:X291)","v":14114.0164516761},{"$f":"SUM(D291:Y291)","v":14114.0164516761},{"$f":"SUM(D291:Z291)","v":14114.0164516761},{"$f":"SUM(D291:AA291)","v":14114.0164516761},{"$f":"SUM(D291:AB291)","v":14114.0164516761},{"$f":"SUM(D291:AC291)","v":14114.0164516761},{"$f":"SUM(D291:AD291)","v":14114.0164516761},{"$f":"SUM(D291:AE291)","v":14114.0164516761}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1620.9172985828704,1560.4260142724902,1502.1922143388379,1446.1316513441368,1392.1632218948582,1340.2088493085828,1290.1933706597413,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":1620.9172985828704},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":1560.4260142724902},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":1502.1922143388379},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":1446.1316513441368},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":1392.1632218948582},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":1340.2088493085828},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":1290.1933706597413},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":0},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":0},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":0},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":0},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":0},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":0},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D297+D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,143.10868987481678,137.7679926942314,132.62660588675953,127.67709135518507,122.91228858588829,118.32530428965715,1379.5706405301642,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":0},{"$f":"$B298*E294/F$4","v":0},{"$f":"$B298*F294/G$4","v":0},{"$f":"$B298*G294/H$4","v":0},{"$f":"$B298*H294/I$4","v":0},{"$f":"$B298*I294/J$4","v":0},{"$f":"$B298*J294/K$4","v":0},{"$f":"$B298*K294/L$4","v":0},{"$f":"$B298*L294/M$4","v":0},{"$f":"$B298*M294/N$4","v":0},{"$f":"$B298*N294/O$4","v":0},{"$f":"$B298*O294/P$4","v":0},{"$f":"$B298*P294/Q$4","v":0},{"$f":"$B298*Q294/R$4","v":0},{"$f":"$B298*R294/S$4","v":143.10868987481678},{"$f":"$B298*S294/T$4","v":137.7679926942314},{"$f":"$B298*T294/U$4","v":132.62660588675953},{"$f":"$B298*U294/V$4","v":127.67709135518507},{"$f":"$B298*V294/W$4","v":122.91228858588829},{"$f":"$B298*W294/X$4","v":118.32530428965715},{"$f":"$B298*X294/Y$4","v":113.90950242909611},{"$f":"$B298*Y294/Z$4","v":0},{"$f":"$B298*Z294/AA$4","v":0},{"$f":"$B298*AA294/AB$4","v":0},{"$f":"$B298*AB294/AC$4","v":0},{"$f":"$B298*AC294/AD$4","v":0},{"$f":"$B298*AD294/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":0},{"$f":"E299/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1265.661138101068,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14114.0164516761,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C287+1","v":2039}]
[{"$f":"+\"Output \"& C306","v":"Output 2039"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U308+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK308+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA308+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D309+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18870.334829861702,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":18870.334829861702},{"$f":"SUM(D310:T310)","v":18870.334829861702},{"$f":"SUM(D310:U310)","v":18870.334829861702},{"$f":"SUM(D310:V310)","v":18870.334829861702},{"$f":"SUM(D310:W310)","v":18870.334829861702},{"$f":"SUM(D310:X310)","v":18870.334829861702},{"$f":"SUM(D310:Y310)","v":18870.334829861702},{"$f":"SUM(D310:Z310)","v":18870.334829861702},{"$f":"SUM(D310:AA310)","v":18870.334829861702},{"$f":"SUM(D310:AB310)","v":18870.334829861702},{"$f":"SUM(D310:AC310)","v":18870.334829861702},{"$f":"SUM(D310:AD310)","v":18870.334829861702},{"$f":"SUM(D310:AE310)","v":18870.334829861702}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2086.2779540725019,2008.4197974715364,1933.467242464777,1861.3118544193906,1791.8492453927461,1724.9789231134096,1660.6041455978057,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":2086.2779540725019},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":2008.4197974715364},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":1933.467242464777},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":1861.3118544193906},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":1791.8492453927461},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":1724.9789231134096},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":1660.6041455978057},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":0},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":0},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":0},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":0},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":0},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184.19477969854276,177.32078384633397,170.70331979732583,164.33281399816298,158.20005017253206,152.29615598788146,1775.6413704388719,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":0},{"$f":"$B317*E313/F$4","v":0},{"$f":"$B317*F313/G$4","v":0},{"$f":"$B317*G313/H$4","v":0},{"$f":"$B317*H313/I$4","v":0},{"$f":"$B317*I313/J$4","v":0},{"$f":"$B317*J313/K$4","v":0},{"$f":"$B317*K313/L$4","v":0},{"$f":"$B317*L313/M$4","v":0},{"$f":"$B317*M313/N$4","v":0},{"$f":"$B317*N313/O$4","v":0},{"$f":"$B317*O313/P$4","v":0},{"$f":"$B317*P313/Q$4","v":0},{"$f":"$B317*Q313/R$4","v":0},{"$f":"$B317*R313/S$4","v":0},{"$f":"$B317*S313/T$4","v":184.19477969854276},{"$f":"$B317*T313/U$4","v":177.32078384633397},{"$f":"$B317*U313/V$4","v":170.70331979732583},{"$f":"$B317*V313/W$4","v":164.33281399816298},{"$f":"$B317*W313/X$4","v":158.20005017253206},{"$f":"$B317*X313/Y$4","v":152.29615598788146},{"$f":"$B317*Y313/Z$4","v":146.61259021972336},{"$f":"$B317*Z313/AA$4","v":0},{"$f":"$B317*AA313/AB$4","v":0},{"$f":"$B317*AB313/AC$4","v":0},{"$f":"$B317*AC313/AD$4","v":0},{"$f":"$B317*AD313/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":0},{"$f":"E318/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1629.0287802191485,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18870.334829861702,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C306+1","v":2040}]
[{"$f":"+\"Output \"& C325","v":"Output 2040"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U327+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK327+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA327+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D328+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19016.209100802796,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":19016.209100802796},{"$f":"SUM(D329:U329)","v":19016.209100802796},{"$f":"SUM(D329:V329)","v":19016.209100802796},{"$f":"SUM(D329:W329)","v":19016.209100802796},{"$f":"SUM(D329:X329)","v":19016.209100802796},{"$f":"SUM(D329:Y329)","v":19016.209100802796},{"$f":"SUM(D329:Z329)","v":19016.209100802796},{"$f":"SUM(D329:AA329)","v":19016.209100802796},{"$f":"SUM(D329:AB329)","v":19016.209100802796},{"$f":"SUM(D329:AC329)","v":19016.209100802796},{"$f":"SUM(D329:AD329)","v":19016.209100802796},{"$f":"SUM(D329:AE329)","v":19016.209100802796}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2023.9455831208825,1948.4136187175561,1875.700444351975,1805.7008651262965,1738.3136119287731,1673.4411949265489,1610.9897625262004,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":2023.9455831208825},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":1948.4136187175561},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":1875.700444351975},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":1805.7008651262965},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":1738.3136119287731},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":1673.4411949265489},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":1610.9897625262004},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":0},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":0},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":0},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":0},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D335+D336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178.69153536184785,172.0229160073122,165.6031639760418,159.42299174669233,153.47345840048661,147.745956686292,1722.589984662023,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":0},{"$f":"$B336*E332/F$4","v":0},{"$f":"$B336*F332/G$4","v":0},{"$f":"$B336*G332/H$4","v":0},{"$f":"$B336*H332/I$4","v":0},{"$f":"$B336*I332/J$4","v":0},{"$f":"$B336*J332/K$4","v":0},{"$f":"$B336*K332/L$4","v":0},{"$f":"$B336*L332/M$4","v":0},{"$f":"$B336*M332/N$4","v":0},{"$f":"$B336*N332/O$4","v":0},{"$f":"$B336*O332/P$4","v":0},{"$f":"$B336*P332/Q$4","v":0},{"$f":"$B336*Q332/R$4","v":0},{"$f":"$B336*R332/S$4","v":0},{"$f":"$B336*S332/T$4","v":0},{"$f":"$B336*T332/U$4","v":178.69153536184785},{"$f":"$B336*U332/V$4","v":172.0229160073122},{"$f":"$B336*V332/W$4","v":165.6031639760418},{"$f":"$B336*W332/X$4","v":159.42299174669233},{"$f":"$B336*X332/Y$4","v":153.47345840048661},{"$f":"$B336*Y332/Z$4","v":147.745956686292},{"$f":"$B336*Z332/AA$4","v":142.23220056842391},{"$f":"$B336*AA332/AB$4","v":0},{"$f":"$B336*AB332/AC$4","v":0},{"$f":"$B336*AC332/AD$4","v":0},{"$f":"$B336*AD332/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":0},{"$f":"E337/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1580.3577840935991,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19016.209100802796,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C325+1","v":2041}]
[{"$f":"+\"Output \"& C344","v":"Output 2041"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U346+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK346+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA346+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D347+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24393.6680686418,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":24393.6680686418},{"$f":"SUM(D348:V348)","v":24393.6680686418},{"$f":"SUM(D348:W348)","v":24393.6680686418},{"$f":"SUM(D348:X348)","v":24393.6680686418},{"$f":"SUM(D348:Y348)","v":24393.6680686418},{"$f":"SUM(D348:Z348)","v":24393.6680686418},{"$f":"SUM(D348:AA348)","v":24393.6680686418},{"$f":"SUM(D348:AB348)","v":24393.6680686418},{"$f":"SUM(D348:AC348)","v":24393.6680686418},{"$f":"SUM(D348:AD348)","v":24393.6680686418},{"$f":"SUM(D348:AE348)","v":24393.6680686418}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2499.3916938687198,2406.1164763798474,2316.3222123641185,2229.8789955355596,2146.6617676025767,2066.5501373449451,1989.4282064425606,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":2499.3916938687198},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":2406.1164763798474},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":2316.3222123641185},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":2229.8789955355596},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":2146.6617676025767},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":2066.5501373449451},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":1989.4282064425606},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":0},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":0},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":0},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220.66805697383032,212.43290877454027,204.50508945100199,196.87312974539847,189.52598842306509,182.4530362990248,2127.2444948677021,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":0},{"$f":"$B355*E351/F$4","v":0},{"$f":"$B355*F351/G$4","v":0},{"$f":"$B355*G351/H$4","v":0},{"$f":"$B355*H351/I$4","v":0},{"$f":"$B355*I351/J$4","v":0},{"$f":"$B355*J351/K$4","v":0},{"$f":"$B355*K351/L$4","v":0},{"$f":"$B355*L351/M$4","v":0},{"$f":"$B355*M351/N$4","v":0},{"$f":"$B355*N351/O$4","v":0},{"$f":"$B355*O351/P$4","v":0},{"$f":"$B355*P351/Q$4","v":0},{"$f":"$B355*Q351/R$4","v":0},{"$f":"$B355*R351/S$4","v":0},{"$f":"$B355*S351/T$4","v":0},{"$f":"$B355*T351/U$4","v":0},{"$f":"$B355*U351/V$4","v":220.66805697383032},{"$f":"$B355*V351/W$4","v":212.43290877454027},{"$f":"$B355*W351/X$4","v":204.50508945100199},{"$f":"$B355*X351/Y$4","v":196.87312974539847},{"$f":"$B355*Y351/Z$4","v":189.52598842306509},{"$f":"$B355*Z351/AA$4","v":182.4530362990248},{"$f":"$B355*AA351/AB$4","v":175.64404086063593},{"$f":"$B355*AB351/AC$4","v":0},{"$f":"$B355*AC351/AD$4","v":0},{"$f":"$B355*AD351/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":0},{"$f":"E356/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1951.600454007066,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24393.6680686418,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":24393.6680686418},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":24393.6680686418},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":24393.6680686418}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C344+1","v":2042}]
[{"$f":"+\"Output \"& C363","v":"Output 2042"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U365+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK365+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA365+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D366+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26769.2370519174,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":26769.2370519174},{"$f":"SUM(D367:W367)","v":26769.2370519174},{"$f":"SUM(D367:X367)","v":26769.2370519174},{"$f":"SUM(D367:Y367)","v":26769.2370519174},{"$f":"SUM(D367:Z367)","v":26769.2370519174},{"$f":"SUM(D367:AA367)","v":26769.2370519174},{"$f":"SUM(D367:AB367)","v":26769.2370519174},{"$f":"SUM(D367:AC367)","v":26769.2370519174},{"$f":"SUM(D367:AD367)","v":26769.2370519174},{"$f":"SUM(D367:AE367)","v":26769.2370519174}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2640.4353026979015,2541.8964551340327,2447.0349953362474,2355.7136862541938,2267.8004124100316,2183.167988765576,2101.6939767223967,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":2640.4353026979015},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":2541.8964551340327},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":2447.0349953362474},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":2355.7136862541938},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":2267.8004124100316},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":2183.167988765576},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":2101.6939767223967},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":0},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":0},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D373+D374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233.12061460425687,224.42074731987009,216.04555184065418,207.98291168510045,200.22116254870502,192.7490754290985,2247.2874001690743,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":0},{"$f":"$B374*E370/F$4","v":0},{"$f":"$B374*F370/G$4","v":0},{"$f":"$B374*G370/H$4","v":0},{"$f":"$B374*H370/I$4","v":0},{"$f":"$B374*I370/J$4","v":0},{"$f":"$B374*J370/K$4","v":0},{"$f":"$B374*K370/L$4","v":0},{"$f":"$B374*L370/M$4","v":0},{"$f":"$B374*M370/N$4","v":0},{"$f":"$B374*N370/O$4","v":0},{"$f":"$B374*O370/P$4","v":0},{"$f":"$B374*P370/Q$4","v":0},{"$f":"$B374*Q370/R$4","v":0},{"$f":"$B374*R370/S$4","v":0},{"$f":"$B374*S370/T$4","v":0},{"$f":"$B374*T370/U$4","v":0},{"$f":"$B374*U370/V$4","v":0},{"$f":"$B374*V370/W$4","v":233.12061460425687},{"$f":"$B374*W370/X$4","v":224.42074731987009},{"$f":"$B374*X370/Y$4","v":216.04555184065418},{"$f":"$B374*Y370/Z$4","v":207.98291168510045},{"$f":"$B374*Z370/AA$4","v":200.22116254870502},{"$f":"$B374*AA370/AB$4","v":192.7490754290985},{"$f":"$B374*AB370/AC$4","v":185.55584038093272},{"$f":"$B374*AC370/AD$4","v":0},{"$f":"$B374*AD370/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":0},{"$f":"E375/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2061.7315597881416,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26769.2370519174,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":26769.2370519174},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":26769.2370519174},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":26769.2370519174}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":26769.2370519174},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":26769.2370519174}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C363+1","v":2043}]
[{"$f":"+\"Output \"& C382","v":"Output 2043"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U384+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK384+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA384+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D385+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31311.611333303197,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":31311.611333303197},{"$f":"SUM(D386:X386)","v":31311.611333303197},{"$f":"SUM(D386:Y386)","v":31311.611333303197},{"$f":"SUM(D386:Z386)","v":31311.611333303197},{"$f":"SUM(D386:AA386)","v":31311.611333303197},{"$f":"SUM(D386:AB386)","v":31311.611333303197},{"$f":"SUM(D386:AC386)","v":31311.611333303197},{"$f":"SUM(D386:AD386)","v":31311.611333303197},{"$f":"SUM(D386:AE386)","v":31311.611333303197}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2973.2216012841932,2862.2634460727704,2755.4461568508159,2652.6151999465178,2553.6218087560565,2458.3227685214315,2366.5802091401965,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":2973.2216012841932},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":2862.2634460727704},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":2755.4461568508159},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":2652.6151999465178},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":2553.6218087560565},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":2458.3227685214315},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":2366.5802091401965},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":0},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D392+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262.50188608591282,252.70553420718551,243.27477402596102,234.19596196441191,225.45596361167802,217.04213472217936,2530.5234465125641,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":0},{"$f":"$B393*E389/F$4","v":0},{"$f":"$B393*F389/G$4","v":0},{"$f":"$B393*G389/H$4","v":0},{"$f":"$B393*H389/I$4","v":0},{"$f":"$B393*I389/J$4","v":0},{"$f":"$B393*J389/K$4","v":0},{"$f":"$B393*K389/L$4","v":0},{"$f":"$B393*L389/M$4","v":0},{"$f":"$B393*M389/N$4","v":0},{"$f":"$B393*N389/O$4","v":0},{"$f":"$B393*O389/P$4","v":0},{"$f":"$B393*P389/Q$4","v":0},{"$f":"$B393*Q389/R$4","v":0},{"$f":"$B393*R389/S$4","v":0},{"$f":"$B393*S389/T$4","v":0},{"$f":"$B393*T389/U$4","v":0},{"$f":"$B393*U389/V$4","v":0},{"$f":"$B393*V389/W$4","v":0},{"$f":"$B393*W389/X$4","v":262.50188608591282},{"$f":"$B393*X389/Y$4","v":252.70553420718551},{"$f":"$B393*Y389/Z$4","v":243.27477402596102},{"$f":"$B393*Z389/AA$4","v":234.19596196441191},{"$f":"$B393*AA389/AB$4","v":225.45596361167802},{"$f":"$B393*AB389/AC$4","v":217.04213472217936},{"$f":"$B393*AC389/AD$4","v":208.94230292305573},{"$f":"$B393*AD389/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":0},{"$f":"E394/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2321.5811435895084,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31311.611333303197,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":31311.611333303197},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":31311.611333303197}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":31311.611333303197}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C382+1","v":2044}]
[{"$f":"+\"Output \"& C401","v":"Output 2044"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U403+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK403+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA403+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2024},{"$f":"D404+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36217.601568105099,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":36217.601568105099},{"$f":"SUM(D405:Y405)","v":36217.601568105099},{"$f":"SUM(D405:Z405)","v":36217.601568105099},{"$f":"SUM(D405:AA405)","v":36217.601568105099},{"$f":"SUM(D405:AB405)","v":36217.601568105099},{"$f":"SUM(D405:AC405)","v":36217.601568105099},{"$f":"SUM(D405:AD405)","v":36217.601568105099},{"$f":"SUM(D405:AE405)","v":36217.601568105099}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3310.7308330235037,3187.1771142306588,3068.2343173754334,2953.7303666893076,2843.4996081282034,2737.3825697190769,2635.2257308501694,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":3310.7308330235037},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":3187.1771142306588},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":3068.2343173754334},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":2953.7303666893076},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":2843.4996081282034},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":2737.3825697190769},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":2635.2257308501694},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D411+D412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292.30013922140347,281.39174134011478,270.89043578746293,260.78103021661212,251.04889924646423,241.6799633029693,2817.7792043618492]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":0},{"$f":"$B412*E408/F$4","v":0},{"$f":"$B412*F408/G$4","v":0},{"$f":"$B412*G408/H$4","v":0},{"$f":"$B412*H408/I$4","v":0},{"$f":"$B412*I408/J$4","v":0},{"$f":"$B412*J408/K$4","v":0},{"$f":"$B412*K408/L$4","v":0},{"$f":"$B412*L408/M$4","v":0},{"$f":"$B412*M408/N$4","v":0},{"$f":"$B412*N408/O$4","v":0},{"$f":"$B412*O408/P$4","v":0},{"$f":"$B412*P408/Q$4","v":0},{"$f":"$B412*Q408/R$4","v":0},{"$f":"$B412*R408/S$4","v":0},{"$f":"$B412*S408/T$4","v":0},{"$f":"$B412*T408/U$4","v":0},{"$f":"$B412*U408/V$4","v":0},{"$f":"$B412*V408/W$4","v":0},{"$f":"$B412*W408/X$4","v":0},{"$f":"$B412*X408/Y$4","v":292.30013922140347},{"$f":"$B412*Y408/Z$4","v":281.39174134011478},{"$f":"$B412*Z408/AA$4","v":270.89043578746293},{"$f":"$B412*AA408/AB$4","v":260.78103021661212},{"$f":"$B412*AB408/AC$4","v":251.04889924646423},{"$f":"$B412*AC408/AD$4","v":241.6799633029693},{"$f":"$B412*AD408/AE$4","v":232.66066825006092}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":0},{"$f":"E413/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2585.1185361117882]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36217.601568105099]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":36217.601568105099}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Output 1-1 - External DSA","index":41,"n_rows":73,"n_cols":59,"rows_kept":73,"cut":false,"hidden":false,"merged":[[66,1,66,41],[2,1,2,62],[4,39,4,40],[3,1,3,62],[4,4,4,13],[4,15,4,37],[7,42,7,57],[7,58,7,61],[8,42,10,57],[8,58,10,61]]}
[]
[null,"Go to the detailed External Baseline sheet (Baseline- external)"]
[null,{"$f":"++OFFSET(translation!C894, 0,LANG)&\" 1. \"&Country&++OFFSET(translation!C895, 0,LANG)&\" \"&L6&\"-\"&AL6","v":"Table 1. Ghana: External Debt Sustainability Framework, Baseline Scenario,  2021-2044"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C896,IF(START!L10=\"French\",translation!D896,IF(START!L10=\"Portuguese\",translation!E896,translation!F896)))","v":"(In percent of GDP, unless otherwise indicated)"}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C897,IF(START!L10=\"French\",translation!D897,IF(START!L10=\"Portuguese\",translation!E897,translation!F897)))","v":"Actual "},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C898,IF(START!L10=\"French\",translation!D898,IF(START!L10=\"Portuguese\",translation!E898,translation!F898)))","v":"Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C899,IF(START!L10=\"French\",translation!D899,IF(START!L10=\"Portuguese\",translation!E899,translation!F899)))&\" 8/\"","v":"Average 8/"}]
[null,null,{"$f":"'Baseline - external'!C8","v":2013},{"$f":"'Baseline - external'!D8","v":2014},{"$f":"'Baseline - external'!E8","v":2015},{"$f":"'Baseline - external'!F8","v":2016},{"$f":"'Baseline - external'!G8","v":2017},{"$f":"'Baseline - external'!H8","v":2018},{"$f":"'Baseline - external'!I8","v":2019},{"$f":"'Baseline - external'!J8","v":2020},null,{"$f":"'Baseline - external'!K8","v":2021},{"$f":"'Baseline - external'!L8","v":2022},{"$f":"'Baseline - external'!M8","v":2023},null,{"$f":"'Baseline - external'!N8","v":2024},{"$f":"'Baseline - external'!O8","v":2025},{"$f":"'Baseline - external'!P8","v":2026},{"$f":"'Baseline - external'!Q8","v":2027},{"$f":"'Baseline - external'!R8","v":2028},{"$f":"'Baseline - external'!S8","v":2029},null,{"$f":"'Baseline - external'!T8","v":2030},{"$f":"'Baseline - external'!U8","v":2031},{"$f":"'Baseline - external'!V8","v":2032},{"$f":"'Baseline - external'!W8","v":2033},{"$f":"'Baseline - external'!X8","v":2034},{"$f":"'Baseline - external'!Y8","v":2035},{"$f":"'Baseline - external'!Z8","v":2036},{"$f":"'Baseline - external'!AA8","v":2037},{"$f":"'Baseline - external'!AB8","v":2038},{"$f":"'Baseline - external'!AC8","v":2039},{"$f":"'Baseline - external'!AD8","v":2040},{"$f":"'Baseline - external'!AE8","v":2041},{"$f":"'Baseline - external'!AF8","v":2042},{"$f":"'Baseline - external'!AG8","v":2043},null,{"$f":"'Baseline - external'!AH8","v":2044},null,{"$f":"++OFFSET(translation!C900, 0,LANG)","v":"Historical"},{"$f":"++OFFSET(translation!C898, 0,LANG)","v":"Projections"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C903,IF(START!L10=\"French\",translation!D903,IF(START!L10=\"Portuguese\",translation!E903,translation!F903)))&\" 1/ \"","v":"External debt (nominal) 1/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C12),'Baseline - external'!C12,\"...\")","v":20.763892277118579},{"$f":"IF(ISNUMBER('Baseline - external'!D12),'Baseline - external'!D12,\"...\")","v":27.458619688568866},{"$f":"IF(ISNUMBER('Baseline - external'!E12),'Baseline - external'!E12,\"...\")","v":26.307721035689681},{"$f":"IF(ISNUMBER('Baseline - external'!F12),'Baseline - external'!F12,\"...\")","v":29.074395081102619},{"$f":"IF(ISNUMBER('Baseline - external'!G12),'Baseline - external'!G12,\"...\")","v":30.053391431539627},{"$f":"IF(ISNUMBER('Baseline - external'!H12),'Baseline - external'!H12,\"...\")","v":29.47899699889431},{"$f":"IF(ISNUMBER('Baseline - external'!I12),'Baseline - external'!I12,\"...\")","v":33.253214201969669},{"$f":"IF(ISNUMBER('Baseline - external'!J12),'Baseline - external'!J12,\"...\")","v":39.197932071941231},null,{"$f":"IF(ISNUMBER('Baseline - external'!K12),'Baseline - external'!K12,\"...\")","v":49.242897811112442},{"$f":"IF(ISNUMBER('Baseline - external'!L12),'Baseline - external'!L12,\"...\")","v":53.163407984155334},{"$f":"IF(ISNUMBER('Baseline - external'!M12),'Baseline - external'!M12,\"...\")","v":53.282677950163013},null,{"$f":"IF(ISNUMBER('Baseline - external'!N12),'Baseline - external'!N12,\"...\")","v":54.006978126692296},{"$f":"IF(ISNUMBER('Baseline - external'!O12),'Baseline - external'!O12,\"...\")","v":51.658351924504615},{"$f":"IF(ISNUMBER('Baseline - external'!P12),'Baseline - external'!P12,\"...\")","v":49.776583891972564},{"$f":"IF(ISNUMBER('Baseline - external'!Q12),'Baseline - external'!Q12,\"...\")","v":48.754696303190201},{"$f":"IF(ISNUMBER('Baseline - external'!R12),'Baseline - external'!R12,\"...\")","v":46.874716012937839},{"$f":"IF(ISNUMBER('Baseline - external'!S12),'Baseline - external'!S12,\"...\")","v":45.702553942624156},null,{"$f":"IF(ISNUMBER('Baseline - external'!T12),'Baseline - external'!T12,\"...\")","v":44.072067747940658},{"$f":"IF(ISNUMBER('Baseline - external'!U12),'Baseline - external'!U12,\"...\")","v":41.422044534167519},{"$f":"IF(ISNUMBER('Baseline - external'!V12),'Baseline - external'!V12,\"...\")","v":40.218116983030697},{"$f":"IF(ISNUMBER('Baseline - external'!W12),'Baseline - external'!W12,\"...\")","v":39.557307091946406},{"$f":"IF(ISNUMBER('Baseline - external'!X12),'Baseline - external'!X12,\"...\")","v":38.929454294962582},{"$f":"IF(ISNUMBER('Baseline - external'!Y12),'Baseline - external'!Y12,\"...\")","v":38.907790459244985},{"$f":"IF(ISNUMBER('Baseline - external'!Z12),'Baseline - external'!Z12,\"...\")","v":38.690529878386762},{"$f":"IF(ISNUMBER('Baseline - external'!AA12),'Baseline - external'!AA12,\"...\")","v":38.341817329828132},{"$f":"IF(ISNUMBER('Baseline - external'!AB12),'Baseline - external'!AB12,\"...\")","v":37.771777071436055},{"$f":"IF(ISNUMBER('Baseline - external'!AC12),'Baseline - external'!AC12,\"...\")","v":37.356432510231471},{"$f":"IF(ISNUMBER('Baseline - external'!AD12),'Baseline - external'!AD12,\"...\")","v":36.521122498655878},{"$f":"IF(ISNUMBER('Baseline - external'!AE12),'Baseline - external'!AE12,\"...\")","v":35.785368916550951},{"$f":"IF(ISNUMBER('Baseline - external'!AF12),'Baseline - external'!AF12,\"...\")","v":34.800434639181162},{"$f":"IF(ISNUMBER('Baseline - external'!AG12),'Baseline - external'!AG12,\"...\")","v":34.041384556878754},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH12),'Baseline - external'!AH12,\"...\")","v":33.301891518647153},null,{"$f":"AVERAGE(D8:J8, L8:N8)","v":37.051325425513689},{"$f":"AVERAGE(P8:U8, W8:AA8)","v":45.542988259451775},null,{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C904,IF(START!L10=\"French\",translation!D904,IF(START!L10=\"Portuguese\",translation!E904,translation!F904)))","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"IF(ISNUMBER('Baseline - external'!C13),'Baseline - external'!C13,\"...\")","v":11.395877434038441},{"$f":"IF(ISNUMBER('Baseline - external'!D13),'Baseline - external'!D13,\"...\")","v":18.68756194819526},{"$f":"IF(ISNUMBER('Baseline - external'!E13),'Baseline - external'!E13,\"...\")","v":19.15594653229854},{"$f":"IF(ISNUMBER('Baseline - external'!F13),'Baseline - external'!F13,\"...\")","v":22.029424554648365},{"$f":"IF(ISNUMBER('Baseline - external'!G13),'Baseline - external'!G13,\"...\")","v":23.455363879764061},{"$f":"IF(ISNUMBER('Baseline - external'!H13),'Baseline - external'!H13,\"...\")","v":23.703041338578011},{"$f":"IF(ISNUMBER('Baseline - external'!I13),'Baseline - external'!I13,\"...\")","v":29.910203533994444},{"$f":"IF(ISNUMBER('Baseline - external'!J13),'Baseline - external'!J13,\"...\")","v":34.749627257649429},null,{"$f":"IF(ISNUMBER('Baseline - external'!K13),'Baseline - external'!K13,\"...\")","v":44.91151080543014},{"$f":"IF(ISNUMBER('Baseline - external'!L13),'Baseline - external'!L13,\"...\")","v":49.163407984155334},{"$f":"IF(ISNUMBER('Baseline - external'!M13),'Baseline - external'!M13,\"...\")","v":49.282677950163006},null,{"$f":"IF(ISNUMBER('Baseline - external'!N13),'Baseline - external'!N13,\"...\")","v":50.006978126692289},{"$f":"IF(ISNUMBER('Baseline - external'!O13),'Baseline - external'!O13,\"...\")","v":47.658351924504608},{"$f":"IF(ISNUMBER('Baseline - external'!P13),'Baseline - external'!P13,\"...\")","v":45.77658389197255},{"$f":"IF(ISNUMBER('Baseline - external'!Q13),'Baseline - external'!Q13,\"...\")","v":44.754696303190194},{"$f":"IF(ISNUMBER('Baseline - external'!R13),'Baseline - external'!R13,\"...\")","v":42.874716012937846},{"$f":"IF(ISNUMBER('Baseline - external'!S13),'Baseline - external'!S13,\"...\")","v":41.702553942624149},null,{"$f":"IF(ISNUMBER('Baseline - external'!T13),'Baseline - external'!T13,\"...\")","v":40.072067747940658},{"$f":"IF(ISNUMBER('Baseline - external'!U13),'Baseline - external'!U13,\"...\")","v":37.422044534167526},{"$f":"IF(ISNUMBER('Baseline - external'!V13),'Baseline - external'!V13,\"...\")","v":36.218116983030697},{"$f":"IF(ISNUMBER('Baseline - external'!W13),'Baseline - external'!W13,\"...\")","v":35.557307091946406},{"$f":"IF(ISNUMBER('Baseline - external'!X13),'Baseline - external'!X13,\"...\")","v":34.929454294962582},{"$f":"IF(ISNUMBER('Baseline - external'!Y13),'Baseline - external'!Y13,\"...\")","v":34.907790459244985},{"$f":"IF(ISNUMBER('Baseline - external'!Z13),'Baseline - external'!Z13,\"...\")","v":34.690529878386769},{"$f":"IF(ISNUMBER('Baseline - external'!AA13),'Baseline - external'!AA13,\"...\")","v":34.34181732982811},{"$f":"IF(ISNUMBER('Baseline - external'!AB13),'Baseline - external'!AB13,\"...\")","v":33.771777071436063},{"$f":"IF(ISNUMBER('Baseline - external'!AC13),'Baseline - external'!AC13,\"...\")","v":33.356432510231478},{"$f":"IF(ISNUMBER('Baseline - external'!AD13),'Baseline - external'!AD13,\"...\")","v":32.521122498655892},{"$f":"IF(ISNUMBER('Baseline - external'!AE13),'Baseline - external'!AE13,\"...\")","v":31.785368916550954},{"$f":"IF(ISNUMBER('Baseline - external'!AF13),'Baseline - external'!AF13,\"...\")","v":30.800434639181166},{"$f":"IF(ISNUMBER('Baseline - external'!AG13),'Baseline - external'!AG13,\"...\")","v":30.041384556878747},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH13),'Baseline - external'!AH13,\"...\")","v":29.302447180775239},null,{"$f":"AVERAGE(D9:J9, L9:N9)","v":31.504876578487661},{"$f":"AVERAGE(P9:U9, W9:AA9)","v":41.542988259451775},null,{"$f":"'Input 1 - Basics'!B34","v":"Is there a material difference between the two criteria?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C34","v":"Yes"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C905,IF(START!L10=\"French\",translation!D905,IF(START!L10=\"Portuguese\",translation!E905,translation!F905)))","v":"Change in external debt"},{"$f":"IF(ISNUMBER('Baseline - external'!C15),'Baseline - external'!C15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D15),'Baseline - external'!D15,\"...\")","v":6.6947274114502875},{"$f":"IF(ISNUMBER('Baseline - external'!E15),'Baseline - external'!E15,\"...\")","v":-1.1508986528791851},{"$f":"IF(ISNUMBER('Baseline - external'!F15),'Baseline - external'!F15,\"...\")","v":2.7666740454129375},{"$f":"IF(ISNUMBER('Baseline - external'!G15),'Baseline - external'!G15,\"...\")","v":0.97899635043700783},{"$f":"IF(ISNUMBER('Baseline - external'!H15),'Baseline - external'!H15,\"...\")","v":-0.57439443264531675},{"$f":"IF(ISNUMBER('Baseline - external'!I15),'Baseline - external'!I15,\"...\")","v":3.7742172030753594},{"$f":"IF(ISNUMBER('Baseline - external'!J15),'Baseline - external'!J15,\"...\")","v":5.9447178699715622},null,{"$f":"IF(ISNUMBER('Baseline - external'!K15),'Baseline - external'!K15,\"...\")","v":10.044965739171211},{"$f":"IF(ISNUMBER('Baseline - external'!L15),'Baseline - external'!L15,\"...\")","v":3.9205101730428922},{"$f":"IF(ISNUMBER('Baseline - external'!M15),'Baseline - external'!M15,\"...\")","v":0.11926996600767836},null,{"$f":"IF(ISNUMBER('Baseline - external'!N15),'Baseline - external'!N15,\"...\")","v":0.72430017652928314},{"$f":"IF(ISNUMBER('Baseline - external'!O15),'Baseline - external'!O15,\"...\")","v":-2.3486262021876811},{"$f":"IF(ISNUMBER('Baseline - external'!P15),'Baseline - external'!P15,\"...\")","v":-1.8817680325320509},{"$f":"IF(ISNUMBER('Baseline - external'!Q15),'Baseline - external'!Q15,\"...\")","v":-1.0218875887823629},{"$f":"IF(ISNUMBER('Baseline - external'!R15),'Baseline - external'!R15,\"...\")","v":-1.8799802902523624},{"$f":"IF(ISNUMBER('Baseline - external'!S15),'Baseline - external'!S15,\"...\")","v":-1.1721620703136821},null,{"$f":"IF(ISNUMBER('Baseline - external'!T15),'Baseline - external'!T15,\"...\")","v":-1.630486194683499},{"$f":"IF(ISNUMBER('Baseline - external'!U15),'Baseline - external'!U15,\"...\")","v":-2.6500232137731388},{"$f":"IF(ISNUMBER('Baseline - external'!V15),'Baseline - external'!V15,\"...\")","v":-1.2039275511368217},{"$f":"IF(ISNUMBER('Baseline - external'!W15),'Baseline - external'!W15,\"...\")","v":-0.66080989108429122},{"$f":"IF(ISNUMBER('Baseline - external'!X15),'Baseline - external'!X15,\"...\")","v":-0.62785279698382368},{"$f":"IF(ISNUMBER('Baseline - external'!Y15),'Baseline - external'!Y15,\"...\")","v":-2.1663835717596669E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Z15),'Baseline - external'!Z15,\"...\")","v":-0.21726058085822331},{"$f":"IF(ISNUMBER('Baseline - external'!AA15),'Baseline - external'!AA15,\"...\")","v":-0.34871254855863043},{"$f":"IF(ISNUMBER('Baseline - external'!AB15),'Baseline - external'!AB15,\"...\")","v":-0.57004025839207628},{"$f":"IF(ISNUMBER('Baseline - external'!AC15),'Baseline - external'!AC15,\"...\")","v":-0.41534456120458429},{"$f":"IF(ISNUMBER('Baseline - external'!AD15),'Baseline - external'!AD15,\"...\")","v":-0.83531001157559359},{"$f":"IF(ISNUMBER('Baseline - external'!AE15),'Baseline - external'!AE15,\"...\")","v":-0.73575358210492681},{"$f":"IF(ISNUMBER('Baseline - external'!AF15),'Baseline - external'!AF15,\"...\")","v":-0.98493427736978845},{"$f":"IF(ISNUMBER('Baseline - external'!AG15),'Baseline - external'!AG15,\"...\")","v":-0.75905008230240867},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH15),'Baseline - external'!AH15,\"...\")","v":-0.73949303823160051}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C906,IF(START!L10=\"French\",translation!D906,IF(START!L10=\"Portuguese\",translation!E906,translation!F906)))","v":"Identified net debt-creating flows "},{"$f":"IF(ISNUMBER('Baseline - external'!C16),'Baseline - external'!C16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D16),'Baseline - external'!D16,\"...\")","v":2.3909862472185957},{"$f":"IF(ISNUMBER('Baseline - external'!E16),'Baseline - external'!E16,\"...\")","v":1.7363529844986108},{"$f":"IF(ISNUMBER('Baseline - external'!F16),'Baseline - external'!F16,\"...\")","v":-6.8120522401553156},{"$f":"IF(ISNUMBER('Baseline - external'!G16),'Baseline - external'!G16,\"...\")","v":-8.0361411500753128},{"$f":"IF(ISNUMBER('Baseline - external'!H16),'Baseline - external'!H16,\"...\")","v":-1.2038226453273682},{"$f":"IF(ISNUMBER('Baseline - external'!I16),'Baseline - external'!I16,\"...\")","v":2.0397485090158471},{"$f":"IF(ISNUMBER('Baseline - external'!J16),'Baseline - external'!J16,\"...\")","v":0.36812939073738393},null,{"$f":"IF(ISNUMBER('Baseline - external'!K16),'Baseline - external'!K16,\"...\")","v":7.3250306380880721},{"$f":"IF(ISNUMBER('Baseline - external'!L16),'Baseline - external'!L16,\"...\")","v":0.89014359002251364},{"$f":"IF(ISNUMBER('Baseline - external'!M16),'Baseline - external'!M16,\"...\")","v":-8.9951624424272651},null,{"$f":"P13+P20+P21","v":-3.6739467454882879},-5.013054279711973,-2.8494837884125706,-2.1854116366025376,-2.1315955665490427,-2.0108820442166131,null,{"$f":"W13+W20+W21","v":-1.7495453471164519},-1.1008918096022746,-0.53134668711244304,-0.15938994266109918,-8.1384829453068352E-3,-7.7038120201610605E-2,-0.22542602823521296,-0.35004843441456157,-0.56095409405160845,-0.44534554679974447,-0.18894355170523447,-9.9567325958413555E-2,-0.12537355763294911,9.1671042124414681E-2,null,0.12948855888861499,null,{"$f":"AVERAGE(D12:J12, L12:N12)","v":-1.0296787118404238},{"$f":"AVERAGE(P12:U12, W12:AA12)","v":-1.9466987573107817}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C907,IF(START!L10=\"French\",translation!D907,IF(START!L10=\"Portuguese\",translation!E907,translation!F907)))","v":"Non-interest current account deficit"},{"$f":"IF(ISNUMBER('Baseline - external'!C17),'Baseline - external'!C17,\"...\")","v":8.2967713236911536},{"$f":"IF(ISNUMBER('Baseline - external'!D17),'Baseline - external'!D17,\"...\")","v":8.7155405716636665},{"$f":"IF(ISNUMBER('Baseline - external'!E17),'Baseline - external'!E17,\"...\")","v":10.829758907110262},{"$f":"IF(ISNUMBER('Baseline - external'!F17),'Baseline - external'!F17,\"...\")","v":0.84057233100899209},{"$f":"IF(ISNUMBER('Baseline - external'!G17),'Baseline - external'!G17,\"...\")","v":4.9885313009490302},{"$f":"IF(ISNUMBER('Baseline - external'!H17),'Baseline - external'!H17,\"...\")","v":11.606422590183312},{"$f":"IF(ISNUMBER('Baseline - external'!I17),'Baseline - external'!I17,\"...\")","v":10.997944769340865},{"$f":"IF(ISNUMBER('Baseline - external'!J17),'Baseline - external'!J17,\"...\")","v":10.120144108155214},null,{"$f":"IF(ISNUMBER('Baseline - external'!K17),'Baseline - external'!K17,\"...\")","v":7.1822270058197661},{"$f":"IF(ISNUMBER('Baseline - external'!L17),'Baseline - external'!L17,\"...\")","v":5.471014079333135},{"$f":"IF(ISNUMBER('Baseline - external'!M17),'Baseline - external'!M17,\"...\")","v":4.4031382895454492},null,{"$f":"IF(ISNUMBER('Baseline - external'!N17),'Baseline - external'!N17,\"...\")","v":3.3893317197875512},{"$f":"IF(ISNUMBER('Baseline - external'!O17),'Baseline - external'!O17,\"...\")","v":2.2691074795855455},{"$f":"IF(ISNUMBER('Baseline - external'!P17),'Baseline - external'!P17,\"...\")","v":1.7877682714578278},{"$f":"IF(ISNUMBER('Baseline - external'!Q17),'Baseline - external'!Q17,\"...\")","v":1.5498738987114349},{"$f":"IF(ISNUMBER('Baseline - external'!R17),'Baseline - external'!R17,\"...\")","v":1.616991122878549},{"$f":"IF(ISNUMBER('Baseline - external'!S17),'Baseline - external'!S17,\"...\")","v":1.7289693499962364},null,{"$f":"IF(ISNUMBER('Baseline - external'!T17),'Baseline - external'!T17,\"...\")","v":0.74387380900364242},{"$f":"IF(ISNUMBER('Baseline - external'!U17),'Baseline - external'!U17,\"...\")","v":1.7833296513317367},{"$f":"IF(ISNUMBER('Baseline - external'!V17),'Baseline - external'!V17,\"...\")","v":2.1345853511306143},{"$f":"IF(ISNUMBER('Baseline - external'!W17),'Baseline - external'!W17,\"...\")","v":2.3060976076201847},{"$f":"IF(ISNUMBER('Baseline - external'!X17),'Baseline - external'!X17,\"...\")","v":2.5097271683137619},{"$f":"IF(ISNUMBER('Baseline - external'!Y17),'Baseline - external'!Y17,\"...\")","v":2.1100988001185708},{"$f":"IF(ISNUMBER('Baseline - external'!Z17),'Baseline - external'!Z17,\"...\")","v":1.9572095453126312},{"$f":"IF(ISNUMBER('Baseline - external'!AA17),'Baseline - external'!AA17,\"...\")","v":1.8706857961128138},{"$f":"IF(ISNUMBER('Baseline - external'!AB17),'Baseline - external'!AB17,\"...\")","v":1.9537136498919021},{"$f":"IF(ISNUMBER('Baseline - external'!AC17),'Baseline - external'!AC17,\"...\")","v":1.8413152710222283},{"$f":"IF(ISNUMBER('Baseline - external'!AD17),'Baseline - external'!AD17,\"...\")","v":1.8065291792905205},{"$f":"IF(ISNUMBER('Baseline - external'!AE17),'Baseline - external'!AE17,\"...\")","v":1.6476590097318253},{"$f":"IF(ISNUMBER('Baseline - external'!AF17),'Baseline - external'!AF17,\"...\")","v":1.5860135955595087},{"$f":"IF(ISNUMBER('Baseline - external'!AG17),'Baseline - external'!AG17,\"...\")","v":1.6389949167218305},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH17),'Baseline - external'!AH17,\"...\")","v":1.4957808476687908},null,{"$f":"AVERAGE(D13:J13, L13:N13)","v":7.5155293953109688},{"$f":"AVERAGE(P13:U13, W13:AA13)","v":1.9836050390742805}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C908,IF(START!L10=\"French\",translation!D908,IF(START!L10=\"Portuguese\",translation!E908,translation!F908)))","v":"Deficit in balance of goods and services"},{"$f":"IF(ISNUMBER('Baseline - external'!C18),'Baseline - external'!C18,\"...\")","v":16.931950244673295},{"$f":"IF(ISNUMBER('Baseline - external'!D18),'Baseline - external'!D18,\"...\")","v":16.786939219654229},{"$f":"IF(ISNUMBER('Baseline - external'!E18),'Baseline - external'!E18,\"...\")","v":18.806597920258532},{"$f":"IF(ISNUMBER('Baseline - external'!F18),'Baseline - external'!F18,\"...\")","v":9.244418260064748},{"$f":"IF(ISNUMBER('Baseline - external'!G18),'Baseline - external'!G18,\"...\")","v":10.914089990135459},{"$f":"IF(ISNUMBER('Baseline - external'!H18),'Baseline - external'!H18,\"...\")","v":15.69509002135387},{"$f":"IF(ISNUMBER('Baseline - external'!I18),'Baseline - external'!I18,\"...\")","v":12.299006349443239},{"$f":"IF(ISNUMBER('Baseline - external'!J18),'Baseline - external'!J18,\"...\")","v":12.462719808555271},null,{"$f":"IF(ISNUMBER('Baseline - external'!K18),'Baseline - external'!K18,\"...\")","v":9.7719125200776205},{"$f":"IF(ISNUMBER('Baseline - external'!L18),'Baseline - external'!L18,\"...\")","v":10.998791147851911},{"$f":"IF(ISNUMBER('Baseline - external'!M18),'Baseline - external'!M18,\"...\")","v":6.6690441220067669},null,{"$f":"IF(ISNUMBER('Baseline - external'!N18),'Baseline - external'!N18,\"...\")","v":6.771623414109051},{"$f":"IF(ISNUMBER('Baseline - external'!O18),'Baseline - external'!O18,\"...\")","v":5.4901984174694789},{"$f":"IF(ISNUMBER('Baseline - external'!P18),'Baseline - external'!P18,\"...\")","v":4.8493252442169137},{"$f":"IF(ISNUMBER('Baseline - external'!Q18),'Baseline - external'!Q18,\"...\")","v":4.5019048407418936},{"$f":"IF(ISNUMBER('Baseline - external'!R18),'Baseline - external'!R18,\"...\")","v":4.2410522518419072},{"$f":"IF(ISNUMBER('Baseline - external'!S18),'Baseline - external'!S18,\"...\")","v":4.5260920073346256},null,{"$f":"IF(ISNUMBER('Baseline - external'!T18),'Baseline - external'!T18,\"...\")","v":4.5095945035806153},{"$f":"IF(ISNUMBER('Baseline - external'!U18),'Baseline - external'!U18,\"...\")","v":4.784032238575108},{"$f":"IF(ISNUMBER('Baseline - external'!V18),'Baseline - external'!V18,\"...\")","v":5.0384827380057118},{"$f":"IF(ISNUMBER('Baseline - external'!W18),'Baseline - external'!W18,\"...\")","v":5.1741668079505203},{"$f":"IF(ISNUMBER('Baseline - external'!X18),'Baseline - external'!X18,\"...\")","v":5.1383081553477936},{"$f":"IF(ISNUMBER('Baseline - external'!Y18),'Baseline - external'!Y18,\"...\")","v":5.0085442686400938},{"$f":"IF(ISNUMBER('Baseline - external'!Z18),'Baseline - external'!Z18,\"...\")","v":4.8146346086215814},{"$f":"IF(ISNUMBER('Baseline - external'!AA18),'Baseline - external'!AA18,\"...\")","v":4.6609387387933836},{"$f":"IF(ISNUMBER('Baseline - external'!AB18),'Baseline - external'!AB18,\"...\")","v":4.4186634387739971},{"$f":"IF(ISNUMBER('Baseline - external'!AC18),'Baseline - external'!AC18,\"...\")","v":4.2288029779404539},{"$f":"IF(ISNUMBER('Baseline - external'!AD18),'Baseline - external'!AD18,\"...\")","v":4.1385642374402636},{"$f":"IF(ISNUMBER('Baseline - external'!AE18),'Baseline - external'!AE18,\"...\")","v":3.8973734028047602},{"$f":"IF(ISNUMBER('Baseline - external'!AF18),'Baseline - external'!AF18,\"...\")","v":3.7633195436212645},{"$f":"IF(ISNUMBER('Baseline - external'!AG18),'Baseline - external'!AG18,\"...\")","v":3.788907542018741},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH18),'Baseline - external'!AH18,\"...\")","v":3.6635049351293034},null,{"$f":"AVERAGE(D14:J14, L14:N14)","v":12.364860935940163},{"$f":"AVERAGE(P14:U14, W14:AA14)","v":5.0022527835612385}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C909,IF(START!L10=\"French\",translation!D909,IF(START!L10=\"Portuguese\",translation!E909,translation!F909)))","v":"Exports "},{"$f":"IF(ISNUMBER('Baseline - external'!C19),'Baseline - external'!C19,\"...\")","v":23.263624696109964},{"$f":"IF(ISNUMBER('Baseline - external'!D19),'Baseline - external'!D19,\"...\")","v":23.443019744619605},{"$f":"IF(ISNUMBER('Baseline - external'!E19),'Baseline - external'!E19,\"...\")","v":24.784862719695802},{"$f":"IF(ISNUMBER('Baseline - external'!F19),'Baseline - external'!F19,\"...\")","v":33.253388743562383},{"$f":"IF(ISNUMBER('Baseline - external'!G19),'Baseline - external'!G19,\"...\")","v":32.129379137767039},{"$f":"IF(ISNUMBER('Baseline - external'!H19),'Baseline - external'!H19,\"...\")","v":33.098759974126182},{"$f":"IF(ISNUMBER('Baseline - external'!I19),'Baseline - external'!I19,\"...\")","v":39.609643797328445},{"$f":"IF(ISNUMBER('Baseline - external'!J19),'Baseline - external'!J19,\"...\")","v":34.108401820430799},null,{"$f":"IF(ISNUMBER('Baseline - external'!K19),'Baseline - external'!K19,\"...\")","v":39.350534375593242},{"$f":"IF(ISNUMBER('Baseline - external'!L19),'Baseline - external'!L19,\"...\")","v":44.724170422624049},{"$f":"IF(ISNUMBER('Baseline - external'!M19),'Baseline - external'!M19,\"...\")","v":40.838544723275497},null,{"$f":"IF(ISNUMBER('Baseline - external'!N19),'Baseline - external'!N19,\"...\")","v":41.154138217730193},{"$f":"IF(ISNUMBER('Baseline - external'!O19),'Baseline - external'!O19,\"...\")","v":41.704681239101411},{"$f":"IF(ISNUMBER('Baseline - external'!P19),'Baseline - external'!P19,\"...\")","v":41.410262731261575},{"$f":"IF(ISNUMBER('Baseline - external'!Q19),'Baseline - external'!Q19,\"...\")","v":40.839657326839848},{"$f":"IF(ISNUMBER('Baseline - external'!R19),'Baseline - external'!R19,\"...\")","v":40.509352080633192},{"$f":"IF(ISNUMBER('Baseline - external'!S19),'Baseline - external'!S19,\"...\")","v":40.22562758921066},null,{"$f":"IF(ISNUMBER('Baseline - external'!T19),'Baseline - external'!T19,\"...\")","v":39.59456871426584},{"$f":"IF(ISNUMBER('Baseline - external'!U19),'Baseline - external'!U19,\"...\")","v":38.831559835854868},{"$f":"IF(ISNUMBER('Baseline - external'!V19),'Baseline - external'!V19,\"...\")","v":38.099886474335463},{"$f":"IF(ISNUMBER('Baseline - external'!W19),'Baseline - external'!W19,\"...\")","v":37.610294580999046},{"$f":"IF(ISNUMBER('Baseline - external'!X19),'Baseline - external'!X19,\"...\")","v":37.30589395300467},{"$f":"IF(ISNUMBER('Baseline - external'!Y19),'Baseline - external'!Y19,\"...\")","v":37.168288134974979},{"$f":"IF(ISNUMBER('Baseline - external'!Z19),'Baseline - external'!Z19,\"...\")","v":37.01234259901404},{"$f":"IF(ISNUMBER('Baseline - external'!AA19),'Baseline - external'!AA19,\"...\")","v":36.818220390525191},{"$f":"IF(ISNUMBER('Baseline - external'!AB19),'Baseline - external'!AB19,\"...\")","v":36.604698247624519},{"$f":"IF(ISNUMBER('Baseline - external'!AC19),'Baseline - external'!AC19,\"...\")","v":36.335678201943431},{"$f":"IF(ISNUMBER('Baseline - external'!AD19),'Baseline - external'!AD19,\"...\")","v":36.056613377931427},{"$f":"IF(ISNUMBER('Baseline - external'!AE19),'Baseline - external'!AE19,\"...\")","v":35.866959805208339},{"$f":"IF(ISNUMBER('Baseline - external'!AF19),'Baseline - external'!AF19,\"...\")","v":35.589461102181239},{"$f":"IF(ISNUMBER('Baseline - external'!AG19),'Baseline - external'!AG19,\"...\")","v":35.318242417205624},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH19),'Baseline - external'!AH19,\"...\")","v":35.109196395528144}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C910,IF(START!L10=\"French\",translation!D910,IF(START!L10=\"Portuguese\",translation!E910,translation!F910)))","v":"Imports "},{"$f":"IF(ISNUMBER('Baseline - external'!C20),'Baseline - external'!C20,\"...\")","v":40.19557494078326},{"$f":"IF(ISNUMBER('Baseline - external'!D20),'Baseline - external'!D20,\"...\")","v":40.229958964273834},{"$f":"IF(ISNUMBER('Baseline - external'!E20),'Baseline - external'!E20,\"...\")","v":43.591460639954335},{"$f":"IF(ISNUMBER('Baseline - external'!F20),'Baseline - external'!F20,\"...\")","v":42.49780700362713},{"$f":"IF(ISNUMBER('Baseline - external'!G20),'Baseline - external'!G20,\"...\")","v":43.043469127902497},{"$f":"IF(ISNUMBER('Baseline - external'!H20),'Baseline - external'!H20,\"...\")","v":48.793849995480052},{"$f":"IF(ISNUMBER('Baseline - external'!I20),'Baseline - external'!I20,\"...\")","v":51.908650146771684},{"$f":"IF(ISNUMBER('Baseline - external'!J20),'Baseline - external'!J20,\"...\")","v":46.57112162898607},null,{"$f":"IF(ISNUMBER('Baseline - external'!K20),'Baseline - external'!K20,\"...\")","v":49.122446895670862},{"$f":"IF(ISNUMBER('Baseline - external'!L20),'Baseline - external'!L20,\"...\")","v":55.72296157047596},{"$f":"IF(ISNUMBER('Baseline - external'!M20),'Baseline - external'!M20,\"...\")","v":47.507588845282264},null,{"$f":"IF(ISNUMBER('Baseline - external'!N20),'Baseline - external'!N20,\"...\")","v":47.925761631839244},{"$f":"IF(ISNUMBER('Baseline - external'!O20),'Baseline - external'!O20,\"...\")","v":47.19487965657089},{"$f":"IF(ISNUMBER('Baseline - external'!P20),'Baseline - external'!P20,\"...\")","v":46.259587975478489},{"$f":"IF(ISNUMBER('Baseline - external'!Q20),'Baseline - external'!Q20,\"...\")","v":45.341562167581742},{"$f":"IF(ISNUMBER('Baseline - external'!R20),'Baseline - external'!R20,\"...\")","v":44.7504043324751},{"$f":"IF(ISNUMBER('Baseline - external'!S20),'Baseline - external'!S20,\"...\")","v":44.751719596545286},null,{"$f":"IF(ISNUMBER('Baseline - external'!T20),'Baseline - external'!T20,\"...\")","v":44.104163217846455},{"$f":"IF(ISNUMBER('Baseline - external'!U20),'Baseline - external'!U20,\"...\")","v":43.615592074429976},{"$f":"IF(ISNUMBER('Baseline - external'!V20),'Baseline - external'!V20,\"...\")","v":43.138369212341175},{"$f":"IF(ISNUMBER('Baseline - external'!W20),'Baseline - external'!W20,\"...\")","v":42.784461388949566},{"$f":"IF(ISNUMBER('Baseline - external'!X20),'Baseline - external'!X20,\"...\")","v":42.444202108352464},{"$f":"IF(ISNUMBER('Baseline - external'!Y20),'Baseline - external'!Y20,\"...\")","v":42.176832403615073},{"$f":"IF(ISNUMBER('Baseline - external'!Z20),'Baseline - external'!Z20,\"...\")","v":41.826977207635622},{"$f":"IF(ISNUMBER('Baseline - external'!AA20),'Baseline - external'!AA20,\"...\")","v":41.479159129318575},{"$f":"IF(ISNUMBER('Baseline - external'!AB20),'Baseline - external'!AB20,\"...\")","v":41.023361686398516},{"$f":"IF(ISNUMBER('Baseline - external'!AC20),'Baseline - external'!AC20,\"...\")","v":40.564481179883884},{"$f":"IF(ISNUMBER('Baseline - external'!AD20),'Baseline - external'!AD20,\"...\")","v":40.195177615371691},{"$f":"IF(ISNUMBER('Baseline - external'!AE20),'Baseline - external'!AE20,\"...\")","v":39.764333208013099},{"$f":"IF(ISNUMBER('Baseline - external'!AF20),'Baseline - external'!AF20,\"...\")","v":39.352780645802504},{"$f":"IF(ISNUMBER('Baseline - external'!AG20),'Baseline - external'!AG20,\"...\")","v":39.107149959224365},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH20),'Baseline - external'!AH20,\"...\")","v":38.772701330657448}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C911,IF(START!L10=\"French\",translation!D911,IF(START!L10=\"Portuguese\",translation!E911,translation!F911)))","v":"Net current transfers (negative = inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C21),'Baseline - external'!C21,\"...\")","v":-8.3997034569549971},{"$f":"IF(ISNUMBER('Baseline - external'!D21),'Baseline - external'!D21,\"...\")","v":-7.9024542116457015},{"$f":"IF(ISNUMBER('Baseline - external'!E21),'Baseline - external'!E21,\"...\")","v":-7.4229697043278309},{"$f":"IF(ISNUMBER('Baseline - external'!F21),'Baseline - external'!F21,\"...\")","v":-7.7757597719898373},{"$f":"IF(ISNUMBER('Baseline - external'!G21),'Baseline - external'!G21,\"...\")","v":-6.9119037624022814},{"$f":"IF(ISNUMBER('Baseline - external'!H21),'Baseline - external'!H21,\"...\")","v":-6.2862806669658058},{"$f":"IF(ISNUMBER('Baseline - external'!I21),'Baseline - external'!I21,\"...\")","v":-5.4918068458025395},{"$f":"IF(ISNUMBER('Baseline - external'!J21),'Baseline - external'!J21,\"...\")","v":-3.8846720403989092},null,{"$f":"IF(ISNUMBER('Baseline - external'!K21),'Baseline - external'!K21,\"...\")","v":-4.9600312498692078},{"$f":"IF(ISNUMBER('Baseline - external'!L21),'Baseline - external'!L21,\"...\")","v":-6.6711186393119899},{"$f":"IF(ISNUMBER('Baseline - external'!M21),'Baseline - external'!M21,\"...\")","v":-3.260554907049769},null,{"$f":"IF(ISNUMBER('Baseline - external'!N21),'Baseline - external'!N21,\"...\")","v":-4.4805366375679982},{"$f":"IF(ISNUMBER('Baseline - external'!O21),'Baseline - external'!O21,\"...\")","v":-4.5235067768856361},{"$f":"IF(ISNUMBER('Baseline - external'!P21),'Baseline - external'!P21,\"...\")","v":-4.3318963810011297},{"$f":"IF(ISNUMBER('Baseline - external'!Q21),'Baseline - external'!Q21,\"...\")","v":-4.1809319642741025},{"$f":"IF(ISNUMBER('Baseline - external'!R21),'Baseline - external'!R21,\"...\")","v":-4.0190109663139699},{"$f":"IF(ISNUMBER('Baseline - external'!S21),'Baseline - external'!S21,\"...\")","v":-4.137938239495651},null,{"$f":"IF(ISNUMBER('Baseline - external'!T21),'Baseline - external'!T21,\"...\")","v":-3.9177703754659192},{"$f":"IF(ISNUMBER('Baseline - external'!U21),'Baseline - external'!U21,\"...\")","v":-3.7256377769506841},{"$f":"IF(ISNUMBER('Baseline - external'!V21),'Baseline - external'!V21,\"...\")","v":-3.5511017220427799},{"$f":"IF(ISNUMBER('Baseline - external'!W21),'Baseline - external'!W21,\"...\")","v":-3.3857729924745881},{"$f":"IF(ISNUMBER('Baseline - external'!X21),'Baseline - external'!X21,\"...\")","v":-3.2306801483526342},{"$f":"IF(ISNUMBER('Baseline - external'!Y21),'Baseline - external'!Y21,\"...\")","v":-3.0831089570405257},{"$f":"IF(ISNUMBER('Baseline - external'!Z21),'Baseline - external'!Z21,\"...\")","v":-2.9411613544158937},{"$f":"IF(ISNUMBER('Baseline - external'!AA21),'Baseline - external'!AA21,\"...\")","v":-2.8055933180361996},{"$f":"IF(ISNUMBER('Baseline - external'!AB21),'Baseline - external'!AB21,\"...\")","v":-2.6749082047602935},{"$f":"IF(ISNUMBER('Baseline - external'!AC21),'Baseline - external'!AC21,\"...\")","v":-2.5479556952925564},{"$f":"IF(ISNUMBER('Baseline - external'!AD21),'Baseline - external'!AD21,\"...\")","v":-2.427369260843844},{"$f":"IF(ISNUMBER('Baseline - external'!AE21),'Baseline - external'!AE21,\"...\")","v":-2.3115520182459561},{"$f":"IF(ISNUMBER('Baseline - external'!AF21),'Baseline - external'!AF21,\"...\")","v":-2.2014540639113087},{"$f":"IF(ISNUMBER('Baseline - external'!AG21),'Baseline - external'!AG21,\"...\")","v":-2.101989471417296},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH21),'Baseline - external'!AH21,\"...\")","v":-2.0035518178903375},null,{"$f":"AVERAGE(D17:J17, L17:N17)","v":-6.0567551799763875},{"$f":"AVERAGE(P17:U17, W17:AA17)","v":-3.9531621800750085}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C912,IF(START!L10=\"French\",translation!D912,IF(START!L10=\"Portuguese\",translation!E912,translation!F912)))","v":"of which: official"},{"$f":"IF(ISNUMBER('Baseline - external'!C22),'Baseline - external'!C22,\"...\")","v":-0.71075146079541573},{"$f":"IF(ISNUMBER('Baseline - external'!D22),'Baseline - external'!D22,\"...\")","v":-0.84568131405949531},{"$f":"IF(ISNUMBER('Baseline - external'!E22),'Baseline - external'!E22,\"...\")","v":-0.84516922574514219},{"$f":"IF(ISNUMBER('Baseline - external'!F22),'Baseline - external'!F22,\"...\")","v":-1.1317895742558961},{"$f":"IF(ISNUMBER('Baseline - external'!G22),'Baseline - external'!G22,\"...\")","v":-0.62080776761574608},{"$f":"IF(ISNUMBER('Baseline - external'!H22),'Baseline - external'!H22,\"...\")","v":-0.57791000430325923},{"$f":"IF(ISNUMBER('Baseline - external'!I22),'Baseline - external'!I22,\"...\")","v":-0.61474501433876283},{"$f":"IF(ISNUMBER('Baseline - external'!J22),'Baseline - external'!J22,\"...\")","v":-0.16794860136194598},null,{"$f":"IF(ISNUMBER('Baseline - external'!K22),'Baseline - external'!K22,\"...\")","v":-2.4681423564803986E-2},{"$f":"IF(ISNUMBER('Baseline - external'!L22),'Baseline - external'!L22,\"...\")","v":-0.528317528983546},{"$f":"IF(ISNUMBER('Baseline - external'!M22),'Baseline - external'!M22,\"...\")","v":-5.9844024244022964E-2},null,{"$f":"IF(ISNUMBER('Baseline - external'!N22),'Baseline - external'!N22,\"...\")","v":-3.6449781846198077E-2},{"$f":"IF(ISNUMBER('Baseline - external'!O22),'Baseline - external'!O22,\"...\")","v":-7.3659467960370166E-3},{"$f":"IF(ISNUMBER('Baseline - external'!P22),'Baseline - external'!P22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q22),'Baseline - external'!Q22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R22),'Baseline - external'!R22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S22),'Baseline - external'!S22,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!T22),'Baseline - external'!T22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U22),'Baseline - external'!U22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V22),'Baseline - external'!V22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W22),'Baseline - external'!W22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X22),'Baseline - external'!X22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y22),'Baseline - external'!Y22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z22),'Baseline - external'!Z22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA22),'Baseline - external'!AA22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB22),'Baseline - external'!AB22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC22),'Baseline - external'!AC22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD22),'Baseline - external'!AD22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE22),'Baseline - external'!AE22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF22),'Baseline - external'!AF22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG22),'Baseline - external'!AG22,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH22),'Baseline - external'!AH22,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C913,IF(START!L10=\"French\",translation!D913,IF(START!L10=\"Portuguese\",translation!E913,translation!F913)))","v":"Other current account flows (negative = net inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C23),'Baseline - external'!C23,\"...\")","v":-0.23547546402714481},{"$f":"IF(ISNUMBER('Baseline - external'!D23),'Baseline - external'!D23,\"...\")","v":-0.16894443634486134},{"$f":"IF(ISNUMBER('Baseline - external'!E23),'Baseline - external'!E23,\"...\")","v":-0.55386930882043917},{"$f":"IF(ISNUMBER('Baseline - external'!F23),'Baseline - external'!F23,\"...\")","v":-0.62808615706591819},{"$f":"IF(ISNUMBER('Baseline - external'!G23),'Baseline - external'!G23,\"...\")","v":0.98634507321585296},{"$f":"IF(ISNUMBER('Baseline - external'!H23),'Baseline - external'!H23,\"...\")","v":2.1976132357952478},{"$f":"IF(ISNUMBER('Baseline - external'!I23),'Baseline - external'!I23,\"...\")","v":4.1907452657001656},{"$f":"IF(ISNUMBER('Baseline - external'!J23),'Baseline - external'!J23,\"...\")","v":1.542096339998853},null,{"$f":"IF(ISNUMBER('Baseline - external'!K23),'Baseline - external'!K23,\"...\")","v":2.3703457356113535},{"$f":"IF(ISNUMBER('Baseline - external'!L23),'Baseline - external'!L23,\"...\")","v":1.143341570793214},{"$f":"IF(ISNUMBER('Baseline - external'!M23),'Baseline - external'!M23,\"...\")","v":0.99464907458845131},null,{"$f":"IF(ISNUMBER('Baseline - external'!N23),'Baseline - external'!N23,\"...\")","v":1.0982449432464985},{"$f":"IF(ISNUMBER('Baseline - external'!O23),'Baseline - external'!O23,\"...\")","v":1.3024158390017027},{"$f":"IF(ISNUMBER('Baseline - external'!P23),'Baseline - external'!P23,\"...\")","v":1.2703394082420436},{"$f":"IF(ISNUMBER('Baseline - external'!Q23),'Baseline - external'!Q23,\"...\")","v":1.2289010222436438},{"$f":"IF(ISNUMBER('Baseline - external'!R23),'Baseline - external'!R23,\"...\")","v":1.3949498373506115},{"$f":"IF(ISNUMBER('Baseline - external'!S23),'Baseline - external'!S23,\"...\")","v":1.340815582157262},null,{"$f":"IF(ISNUMBER('Baseline - external'!T23),'Baseline - external'!T23,\"...\")","v":0.15204968088894644},{"$f":"IF(ISNUMBER('Baseline - external'!U23),'Baseline - external'!U23,\"...\")","v":0.72493518970731285},{"$f":"IF(ISNUMBER('Baseline - external'!V23),'Baseline - external'!V23,\"...\")","v":0.64720433516768239},{"$f":"IF(ISNUMBER('Baseline - external'!W23),'Baseline - external'!W23,\"...\")","v":0.51770379214425244},{"$f":"IF(ISNUMBER('Baseline - external'!X23),'Baseline - external'!X23,\"...\")","v":0.60209916131860242},{"$f":"IF(ISNUMBER('Baseline - external'!Y23),'Baseline - external'!Y23,\"...\")","v":0.18466348851900261},{"$f":"IF(ISNUMBER('Baseline - external'!Z23),'Baseline - external'!Z23,\"...\")","v":8.3736291106943472E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AA23),'Baseline - external'!AA23,\"...\")","v":1.5340375355629821E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AB23),'Baseline - external'!AB23,\"...\")","v":0.20995841587819841},{"$f":"IF(ISNUMBER('Baseline - external'!AC23),'Baseline - external'!AC23,\"...\")","v":0.16046798837433096},{"$f":"IF(ISNUMBER('Baseline - external'!AD23),'Baseline - external'!AD23,\"...\")","v":9.5334202694100867E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AE23),'Baseline - external'!AE23,\"...\")","v":6.1837625173021049E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AF23),'Baseline - external'!AF23,\"...\")","v":2.4148115849552898E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AG23),'Baseline - external'!AG23,\"...\")","v":-4.7923153879614766E-2},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH23),'Baseline - external'!AH23,\"...\")","v":-0.16417226957017483},null,{"$f":"AVERAGE(D19:J19, L19:N19)","v":1.207423639347192},{"$f":"AVERAGE(P19:U19, W19:AA19)","v":0.93451443558805092}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C914,IF(START!L10=\"French\",translation!D914,IF(START!L10=\"Portuguese\",translation!E914,translation!F914)))","v":"Net FDI (negative = inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C24),'Baseline - external'!C24,\"...\")","v":-3.1338929898643384},{"$f":"IF(ISNUMBER('Baseline - external'!D24),'Baseline - external'!D24,\"...\")","v":-3.4731363493808827},{"$f":"IF(ISNUMBER('Baseline - external'!E24),'Baseline - external'!E24,\"...\")","v":-6.3641543612259914},{"$f":"IF(ISNUMBER('Baseline - external'!F24),'Baseline - external'!F24,\"...\")","v":-11.353610067416838},{"$f":"IF(ISNUMBER('Baseline - external'!G24),'Baseline - external'!G24,\"...\")","v":-7.8963876686915739},{"$f":"IF(ISNUMBER('Baseline - external'!H24),'Baseline - external'!H24,\"...\")","v":-8.1868673929876419},{"$f":"IF(ISNUMBER('Baseline - external'!I24),'Baseline - external'!I24,\"...\")","v":-7.8940033879216855},{"$f":"IF(ISNUMBER('Baseline - external'!J24),'Baseline - external'!J24,\"...\")","v":-6.7841302914341455},null,{"$f":"IF(ISNUMBER('Baseline - external'!K24),'Baseline - external'!K24,\"...\")","v":-8.7031947771007605},{"$f":"IF(ISNUMBER('Baseline - external'!L24),'Baseline - external'!L24,\"...\")","v":-8.0950301070264761},{"$f":"IF(ISNUMBER('Baseline - external'!M24),'Baseline - external'!M24,\"...\")","v":-8.1557593596013174},null,{"$f":"IF(ISNUMBER('Baseline - external'!N24),'Baseline - external'!N24,\"...\")","v":-6.5340705105191343},{"$f":"IF(ISNUMBER('Baseline - external'!O24),'Baseline - external'!O24,\"...\")","v":-6.0314497020176558},{"$f":"IF(ISNUMBER('Baseline - external'!P24),'Baseline - external'!P24,\"...\")","v":-5.026208085014729},{"$f":"IF(ISNUMBER('Baseline - external'!Q24),'Baseline - external'!Q24,\"...\")","v":-4.5235872765132417},{"$f":"IF(ISNUMBER('Baseline - external'!R24),'Baseline - external'!R24,\"...\")","v":-4.2722768722625082},{"$f":"IF(ISNUMBER('Baseline - external'!S24),'Baseline - external'!S24,\"...\")","v":-4.0209664680117818},null,{"$f":"IF(ISNUMBER('Baseline - external'!T24),'Baseline - external'!T24,\"...\")","v":-3.7696560637610474},{"$f":"IF(ISNUMBER('Baseline - external'!U24),'Baseline - external'!U24,\"...\")","v":-3.4932146190852387},{"$f":"IF(ISNUMBER('Baseline - external'!V24),'Baseline - external'!V24,\"...\")","v":-3.2167731744094179},{"$f":"IF(ISNUMBER('Baseline - external'!W24),'Baseline - external'!W24,\"...\")","v":-2.9403317297336127},{"$f":"IF(ISNUMBER('Baseline - external'!X24),'Baseline - external'!X24,\"...\")","v":-2.6638902850578035},{"$f":"IF(ISNUMBER('Baseline - external'!Y24),'Baseline - external'!Y24,\"...\")","v":-2.6638902850578026},{"$f":"IF(ISNUMBER('Baseline - external'!Z24),'Baseline - external'!Z24,\"...\")","v":-2.6638902850577932},{"$f":"IF(ISNUMBER('Baseline - external'!AA24),'Baseline - external'!AA24,\"...\")","v":-2.7141523659079634},{"$f":"IF(ISNUMBER('Baseline - external'!AB24),'Baseline - external'!AB24,\"...\")","v":-2.7141523659079447},{"$f":"IF(ISNUMBER('Baseline - external'!AC24),'Baseline - external'!AC24,\"...\")","v":-2.5131040425073561},{"$f":"IF(ISNUMBER('Baseline - external'!AD24),'Baseline - external'!AD24,\"...\")","v":-2.2617936382566208},{"$f":"IF(ISNUMBER('Baseline - external'!AE24),'Baseline - external'!AE24,\"...\")","v":-2.0104832340058878},{"$f":"IF(ISNUMBER('Baseline - external'!AF24),'Baseline - external'!AF24,\"...\")","v":-2.0106597738096288},{"$f":"IF(ISNUMBER('Baseline - external'!AG24),'Baseline - external'!AG24,\"...\")","v":-2.0160053242587868},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH24),'Baseline - external'!AH24,\"...\")","v":-1.7656391391330195},null,{"$f":"AVERAGE(D20:J20, L20:N20)","v":-7.6906273762787318},{"$f":"AVERAGE(P20:U20, W20:AA20)","v":-4.2265840714896523}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C915,IF(START!L10=\"French\",translation!D915,IF(START!L10=\"Portuguese\",translation!E915,translation!F915)))&\" 2/ \"","v":"Endogenous debt dynamics 2/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C25),'Baseline - external'!C25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D25),'Baseline - external'!D25,\"...\")","v":-2.8514179750641881},{"$f":"IF(ISNUMBER('Baseline - external'!E25),'Baseline - external'!E25,\"...\")","v":-2.7292515613856603},{"$f":"IF(ISNUMBER('Baseline - external'!F25),'Baseline - external'!F25,\"...\")","v":3.7009854962525299},{"$f":"IF(ISNUMBER('Baseline - external'!G25),'Baseline - external'!G25,\"...\")","v":-5.1282847823327682},{"$f":"IF(ISNUMBER('Baseline - external'!H25),'Baseline - external'!H25,\"...\")","v":-4.6233778425230385},{"$f":"IF(ISNUMBER('Baseline - external'!I25),'Baseline - external'!I25,\"...\")","v":-1.0641928724033325},{"$f":"IF(ISNUMBER('Baseline - external'!J25),'Baseline - external'!J25,\"...\")","v":-2.967884425983685},null,{"$f":"IF(ISNUMBER('Baseline - external'!K25),'Baseline - external'!K25,\"...\")","v":8.8459984093690665},{"$f":"IF(ISNUMBER('Baseline - external'!L25),'Baseline - external'!L25,\"...\")","v":3.5141596177158547},{"$f":"IF(ISNUMBER('Baseline - external'!M25),'Baseline - external'!M25,\"...\")","v":-5.2425413723713978},null,{"$f":"P23+P24","v":-0.52920795475670479},-1.2507120572798631,0.38895602514433092,0.78830174119926921,0.52369018283491675,0.28111507379893208,null,{"$f":"W23+W24","v":1.276236907640953},0.60899315815122734,0.55084113616636055,0.47484417945232882,0.14602463379873476,0.4767533647376212,0.48125471150994903,0.49341813538058799,0.19948462196443417,0.22644322468538336,0.26632090726086588,0.26325689831564891,0.29927262061717097,0.46868144966137093,null,0.39934685035284367]
["HIDE",{"$f":"+IF(START!L10=\"English\",translation!C916,IF(START!L10=\"French\",translation!D916,IF(START!L10=\"Portuguese\",translation!E916,translation!F916)))","v":"Denominator: 1+g+ρ+gρ"},{"$f":"IF(ISNUMBER('Baseline - external'!C26),'Baseline - external'!C26,\"...\")","v":1.1683720361709267},{"$f":"IF(ISNUMBER('Baseline - external'!D26),'Baseline - external'!D26,\"...\")","v":1.213549448219517},{"$f":"IF(ISNUMBER('Baseline - external'!E26),'Baseline - external'!E26,\"...\")","v":1.1522954034914918},{"$f":"IF(ISNUMBER('Baseline - external'!F26),'Baseline - external'!F26,\"...\")","v":0.89699766455074825},{"$f":"IF(ISNUMBER('Baseline - external'!G26),'Baseline - external'!G26,\"...\")","v":1.2573177396931847},{"$f":"IF(ISNUMBER('Baseline - external'!H26),'Baseline - external'!H26,\"...\")","v":1.2297110900983157},{"$f":"IF(ISNUMBER('Baseline - external'!I26),'Baseline - external'!I26,\"...\")","v":1.060011546047819},{"$f":"IF(ISNUMBER('Baseline - external'!J26),'Baseline - external'!J26,\"...\")","v":1.1398914013139749},null,{"$f":"IF(ISNUMBER('Baseline - external'!K26),'Baseline - external'!K26,\"...\")","v":0.81106687795695021},{"$f":"IF(ISNUMBER('Baseline - external'!L26),'Baseline - external'!L26,\"...\")","v":0.95147497114364132},{"$f":"IF(ISNUMBER('Baseline - external'!M26),'Baseline - external'!M26,\"...\")","v":1.1595248858494611},null,{"$f":"IF(ISNUMBER('Baseline - external'!N26),'Baseline - external'!N26,\"...\")","v":1.0627944801551832},{"$f":"IF(ISNUMBER('Baseline - external'!O26),'Baseline - external'!O26,\"...\")","v":1.0827516398875765},{"$f":"IF(ISNUMBER('Baseline - external'!P26),'Baseline - external'!P26,\"...\")","v":1.0738823563088986},{"$f":"IF(ISNUMBER('Baseline - external'!Q26),'Baseline - external'!Q26,\"...\")","v":1.0671910737982639},{"$f":"IF(ISNUMBER('Baseline - external'!R26),'Baseline - external'!R26,\"...\")","v":1.0714974304118143},{"$f":"IF(ISNUMBER('Baseline - external'!S26),'Baseline - external'!S26,\"...\")","v":1.0773871379515716},null,{"$f":"IF(ISNUMBER('Baseline - external'!T26),'Baseline - external'!T26,\"...\")","v":1.0773211801070959},{"$f":"IF(ISNUMBER('Baseline - external'!U26),'Baseline - external'!U26,\"...\")","v":1.072601799267223},{"$f":"IF(ISNUMBER('Baseline - external'!V26),'Baseline - external'!V26,\"...\")","v":1.0701328291727037},{"$f":"IF(ISNUMBER('Baseline - external'!W26),'Baseline - external'!W26,\"...\")","v":1.0698070321118291},{"$f":"IF(ISNUMBER('Baseline - external'!X26),'Baseline - external'!X26,\"...\")","v":1.068966376657577},{"$f":"IF(ISNUMBER('Baseline - external'!Y26),'Baseline - external'!Y26,\"...\")","v":1.0688216982389254},{"$f":"IF(ISNUMBER('Baseline - external'!Z26),'Baseline - external'!Z26,\"...\")","v":1.069227681595823},{"$f":"IF(ISNUMBER('Baseline - external'!AA26),'Baseline - external'!AA26,\"...\")","v":1.0692870425012537},{"$f":"IF(ISNUMBER('Baseline - external'!AB26),'Baseline - external'!AB26,\"...\")","v":1.0698330429822636},{"$f":"IF(ISNUMBER('Baseline - external'!AC26),'Baseline - external'!AC26,\"...\")","v":1.069771921735778},{"$f":"IF(ISNUMBER('Baseline - external'!AD26),'Baseline - external'!AD26,\"...\")","v":1.0696217074943581},{"$f":"IF(ISNUMBER('Baseline - external'!AE26),'Baseline - external'!AE26,\"...\")","v":1.0700556410912188},{"$f":"IF(ISNUMBER('Baseline - external'!AF26),'Baseline - external'!AF26,\"...\")","v":1.0699616881433722},{"$f":"IF(ISNUMBER('Baseline - external'!AG26),'Baseline - external'!AG26,\"...\")","v":1.0672183289353294},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH26),'Baseline - external'!AH26,\"...\")","v":1.0690650734601852}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C917,IF(START!L10=\"French\",translation!D917,IF(START!L10=\"Portuguese\",translation!E917,translation!F917)))","v":"Contribution from nominal interest rate"},{"$f":"IF(ISNUMBER('Baseline - external'!C27),'Baseline - external'!C27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D27),'Baseline - external'!D27,\"...\")","v":0.80790750071702322},{"$f":"IF(ISNUMBER('Baseline - external'!E27),'Baseline - external'!E27,\"...\")","v":1.0900266045446876},{"$f":"IF(ISNUMBER('Baseline - external'!F27),'Baseline - external'!F27,\"...\")","v":1.1031472275946468},{"$f":"IF(ISNUMBER('Baseline - external'!G27),'Baseline - external'!G27,\"...\")","v":0.82260784474654403},{"$f":"IF(ISNUMBER('Baseline - external'!H27),'Baseline - external'!H27,\"...\")","v":1.1459230950982455},{"$f":"IF(ISNUMBER('Baseline - external'!I27),'Baseline - external'!I27,\"...\")","v":1.1951982622981132},{"$f":"IF(ISNUMBER('Baseline - external'!J27),'Baseline - external'!J27,\"...\")","v":1.602297080767348},null,{"$f":"IF(ISNUMBER('Baseline - external'!K27),'Baseline - external'!K27,\"...\")","v":2.3556338084443613},{"$f":"IF(ISNUMBER('Baseline - external'!L27),'Baseline - external'!L27,\"...\")","v":2.2153778068670427},{"$f":"IF(ISNUMBER('Baseline - external'!M27),'Baseline - external'!M27,\"...\")","v":2.2970322162435184},null,{"$f":"IF(ISNUMBER('Baseline - external'!N27),'Baseline - external'!N27,\"...\")","v":2.4240627080227726},{"$f":"IF(ISNUMBER('Baseline - external'!O27),'Baseline - external'!O27,\"...\")","v":3.168281882371748},{"$f":"IF(ISNUMBER('Baseline - external'!P27),'Baseline - external'!P27,\"...\")","v":3.2495798151230768},{"$f":"IF(ISNUMBER('Baseline - external'!Q27),'Baseline - external'!Q27,\"...\")","v":3.1723776176949987},{"$f":"IF(ISNUMBER('Baseline - external'!R27),'Baseline - external'!R27,\"...\")","v":2.8990630015788343},{"$f":"IF(ISNUMBER('Baseline - external'!S27),'Baseline - external'!S27,\"...\")","v":2.6147568959418668},null,{"$f":"IF(ISNUMBER('Baseline - external'!T27),'Baseline - external'!T27,\"...\")","v":3.540583008216581},{"$f":"IF(ISNUMBER('Baseline - external'!U27),'Baseline - external'!U27,\"...\")","v":2.5337939268106147},{"$f":"IF(ISNUMBER('Baseline - external'!V27),'Baseline - external'!V27,\"...\")","v":2.252906874326722},{"$f":"IF(ISNUMBER('Baseline - external'!W27),'Baseline - external'!W27,\"...\")","v":2.1603205666532146},{"$f":"IF(ISNUMBER('Baseline - external'!X27),'Baseline - external'!X27,\"...\")","v":1.80225679103805},{"$f":"IF(ISNUMBER('Baseline - external'!Y27),'Baseline - external'!Y27,\"...\")","v":2.148218589241377},{"$f":"IF(ISNUMBER('Baseline - external'!Z27),'Baseline - external'!Z27,\"...\")","v":2.1741739055657678},{"$f":"IF(ISNUMBER('Baseline - external'!AA27),'Baseline - external'!AA27,\"...\")","v":2.1791472981029698},{"$f":"IF(ISNUMBER('Baseline - external'!AB27),'Baseline - external'!AB27,\"...\")","v":1.9013710658089167},{"$f":"IF(ISNUMBER('Baseline - external'!AC27),'Baseline - external'!AC27,\"...\")","v":1.9008997689709826},{"$f":"IF(ISNUMBER('Baseline - external'!AD27),'Baseline - external'!AD27,\"...\")","v":1.9137427240515574},{"$f":"IF(ISNUMBER('Baseline - external'!AE27),'Baseline - external'!AE27,\"...\")","v":1.896509251649936},{"$f":"IF(ISNUMBER('Baseline - external'!AF27),'Baseline - external'!AF27,\"...\")","v":1.8920174070016036},{"$f":"IF(ISNUMBER('Baseline - external'!AG27),'Baseline - external'!AG27,\"...\")","v":1.8725345308730716},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH27),'Baseline - external'!AH27,\"...\")","v":1.8617558842419994}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C918,IF(START!L10=\"French\",translation!D918,IF(START!L10=\"Portuguese\",translation!E918,translation!F918)))","v":"Contribution from real GDP growth "},{"$f":"IF(ISNUMBER('Baseline - external'!C28),'Baseline - external'!C28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D28),'Baseline - external'!D28,\"...\")","v":-0.74374291892863831},{"$f":"IF(ISNUMBER('Baseline - external'!E28),'Baseline - external'!E28,\"...\")","v":-2.180351083959176},{"$f":"IF(ISNUMBER('Baseline - external'!F28),'Baseline - external'!F28,\"...\")","v":-1.420822119785198},{"$f":"IF(ISNUMBER('Baseline - external'!G28),'Baseline - external'!G28,\"...\")","v":-1.8267406940928652},{"$f":"IF(ISNUMBER('Baseline - external'!H28),'Baseline - external'!H28,\"...\")","v":-3.433031573362761},{"$f":"IF(ISNUMBER('Baseline - external'!I28),'Baseline - external'!I28,\"...\")","v":-2.5843314025830706},{"$f":"IF(ISNUMBER('Baseline - external'!J28),'Baseline - external'!J28,\"...\")","v":-2.1332292069849204},null,{"$f":"IF(ISNUMBER('Baseline - external'!K28),'Baseline - external'!K28,\"...\")","v":-1.9270975495188669},{"$f":"IF(ISNUMBER('Baseline - external'!L28),'Baseline - external'!L28,\"...\")","v":-1.9850045124179978},{"$f":"IF(ISNUMBER('Baseline - external'!M28),'Baseline - external'!M28,\"...\")","v":-1.5905826468618822},null,{"$f":"IF(ISNUMBER('Baseline - external'!N28),'Baseline - external'!N28,\"...\")","v":-2.9532706627794774},{"$f":"IF(ISNUMBER('Baseline - external'!O28),'Baseline - external'!O28,\"...\")","v":-4.4189939396516111},{"$f":"IF(ISNUMBER('Baseline - external'!P28),'Baseline - external'!P28,\"...\")","v":-2.8606237899787459},{"$f":"IF(ISNUMBER('Baseline - external'!Q28),'Baseline - external'!Q28,\"...\")","v":-2.3840758764957295},{"$f":"IF(ISNUMBER('Baseline - external'!R28),'Baseline - external'!R28,\"...\")","v":-2.3753728187439176},{"$f":"IF(ISNUMBER('Baseline - external'!S28),'Baseline - external'!S28,\"...\")","v":-2.3336418221429347},null,{"$f":"IF(ISNUMBER('Baseline - external'!T28),'Baseline - external'!T28,\"...\")","v":-2.264346100575628},{"$f":"IF(ISNUMBER('Baseline - external'!U28),'Baseline - external'!U28,\"...\")","v":-1.9248007686593873},{"$f":"IF(ISNUMBER('Baseline - external'!V28),'Baseline - external'!V28,\"...\")","v":-1.7020657381603614},{"$f":"IF(ISNUMBER('Baseline - external'!W28),'Baseline - external'!W28,\"...\")","v":-1.6854763872008858},{"$f":"IF(ISNUMBER('Baseline - external'!X28),'Baseline - external'!X28,\"...\")","v":-1.6562321572393153},{"$f":"IF(ISNUMBER('Baseline - external'!Y28),'Baseline - external'!Y28,\"...\")","v":-1.6714652245037558},{"$f":"IF(ISNUMBER('Baseline - external'!Z28),'Baseline - external'!Z28,\"...\")","v":-1.6929191940558188},{"$f":"IF(ISNUMBER('Baseline - external'!AA28),'Baseline - external'!AA28,\"...\")","v":-1.6857291627223818},{"$f":"IF(ISNUMBER('Baseline - external'!AB28),'Baseline - external'!AB28,\"...\")","v":-1.7018864438444825},{"$f":"IF(ISNUMBER('Baseline - external'!AC28),'Baseline - external'!AC28,\"...\")","v":-1.6744565442855992},{"$f":"IF(ISNUMBER('Baseline - external'!AD28),'Baseline - external'!AD28,\"...\")","v":-1.6474218167906916},{"$f":"IF(ISNUMBER('Baseline - external'!AE28),'Baseline - external'!AE28,\"...\")","v":-1.6332523533342871},{"$f":"IF(ISNUMBER('Baseline - external'!AF28),'Baseline - external'!AF28,\"...\")","v":-1.5927447863844326},{"$f":"IF(ISNUMBER('Baseline - external'!AG28),'Baseline - external'!AG28,\"...\")","v":-1.4038530812117007},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH28),'Baseline - external'!AH28,\"...\")","v":-1.4624090338891558}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C919,IF(START!L10=\"French\",translation!D919,IF(START!L10=\"Portuguese\",translation!E919,translation!F919)))","v":"Contribution from price and exchange rate changes "},{"$f":"IF(ISNUMBER('Baseline - external'!C29),'Baseline - external'!C29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D29),'Baseline - external'!D29,\"...\")","v":-2.9155825568525731},{"$f":"IF(ISNUMBER('Baseline - external'!E29),'Baseline - external'!E29,\"...\")","v":-1.6389270819711721},{"$f":"IF(ISNUMBER('Baseline - external'!F29),'Baseline - external'!F29,\"...\")","v":4.0186603884430809},{"$f":"IF(ISNUMBER('Baseline - external'!G29),'Baseline - external'!G29,\"...\")","v":-4.1241519329864476},{"$f":"IF(ISNUMBER('Baseline - external'!H29),'Baseline - external'!H29,\"...\")","v":-2.3362693642585231},{"$f":"IF(ISNUMBER('Baseline - external'!I29),'Baseline - external'!I29,\"...\")","v":0.32494026788162478},{"$f":"IF(ISNUMBER('Baseline - external'!J29),'Baseline - external'!J29,\"...\")","v":-2.4369522997661126},null,{"$f":"IF(ISNUMBER('Baseline - external'!K29),'Baseline - external'!K29,\"...\")","v":8.4174621504435727},{"$f":"IF(ISNUMBER('Baseline - external'!L29),'Baseline - external'!L29,\"...\")","v":3.2837863232668099},{"$f":"IF(ISNUMBER('Baseline - external'!M29),'Baseline - external'!M29,\"...\")","v":-5.948990941753034},null,"…","…","…","…","…","…",null,"…","…","…","…","…","…","…","…","…","…","…","…","…","…",null,"…"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C920,IF(START!L10=\"French\",translation!D920,IF(START!L10=\"Portuguese\",translation!E920,translation!F920)))&\" 3/ \"","v":"Residual 3/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C30),'Baseline - external'!C30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D30),'Baseline - external'!D30,\"...\")","v":4.3037411642316918},{"$f":"IF(ISNUMBER('Baseline - external'!E30),'Baseline - external'!E30,\"...\")","v":-2.8872516373777959},{"$f":"IF(ISNUMBER('Baseline - external'!F30),'Baseline - external'!F30,\"...\")","v":9.5787262855682531},{"$f":"IF(ISNUMBER('Baseline - external'!G30),'Baseline - external'!G30,\"...\")","v":9.0151375005123207},{"$f":"IF(ISNUMBER('Baseline - external'!H30),'Baseline - external'!H30,\"...\")","v":0.6294282126820514},{"$f":"IF(ISNUMBER('Baseline - external'!I30),'Baseline - external'!I30,\"...\")","v":1.7344686940595122},{"$f":"IF(ISNUMBER('Baseline - external'!J30),'Baseline - external'!J30,\"...\")","v":5.5765884792341787},null,{"$f":"IF(ISNUMBER('Baseline - external'!K30),'Baseline - external'!K30,\"...\")","v":2.7199351010831387},{"$f":"IF(ISNUMBER('Baseline - external'!L30),'Baseline - external'!L30,\"...\")","v":3.0303665830203785},{"$f":"IF(ISNUMBER('Baseline - external'!M30),'Baseline - external'!M30,\"...\")","v":9.1144324084349435},null,{"$f":"IF(ISNUMBER('Baseline - external'!N30),'Baseline - external'!N30,\"...\")+'Baseline - external'!N29","v":4.3982469220175711},{"$f":"IF(ISNUMBER('Baseline - external'!O30),'Baseline - external'!O30,\"...\")+'Baseline - external'!O29","v":2.6644280775242923},{"$f":"IF(ISNUMBER('Baseline - external'!P30),'Baseline - external'!P30,\"...\")+'Baseline - external'!P29","v":0.96771575588051983},{"$f":"IF(ISNUMBER('Baseline - external'!Q30),'Baseline - external'!Q30,\"...\")+'Baseline - external'!Q29","v":1.1635240478201747},{"$f":"IF(ISNUMBER('Baseline - external'!R30),'Baseline - external'!R30,\"...\")+'Baseline - external'!R29","v":0.25161527629668035},{"$f":"IF(ISNUMBER('Baseline - external'!S30),'Baseline - external'!S30,\"...\")+'Baseline - external'!S29","v":0.83871997390293118},null,{"$f":"IF(ISNUMBER('Baseline - external'!T30),'Baseline - external'!T30,\"...\")+'Baseline - external'!T29","v":0.11905915243295295},{"$f":"IF(ISNUMBER('Baseline - external'!U30),'Baseline - external'!U30,\"...\")+'Baseline - external'!U29","v":-1.5491314041708644},{"$f":"IF(ISNUMBER('Baseline - external'!V30),'Baseline - external'!V30,\"...\")+'Baseline - external'!V29","v":-0.67258086402437867},{"$f":"IF(ISNUMBER('Baseline - external'!W30),'Baseline - external'!W30,\"...\")+'Baseline - external'!W29","v":-0.50141994842319204},{"$f":"IF(ISNUMBER('Baseline - external'!X30),'Baseline - external'!X30,\"...\")+'Baseline - external'!X29","v":-0.61971431403851684},{"$f":"IF(ISNUMBER('Baseline - external'!Y30),'Baseline - external'!Y30,\"...\")+'Baseline - external'!Y29","v":5.5374284484013936E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Z30),'Baseline - external'!Z30,\"...\")+'Baseline - external'!Z29","v":8.1654473769896541E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AA30),'Baseline - external'!AA30,\"...\")+'Baseline - external'!AA29","v":1.3358858559311404E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AB30),'Baseline - external'!AB30,\"...\")+'Baseline - external'!AB29","v":-9.0861643404678283E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AC30),'Baseline - external'!AC30,\"...\")+'Baseline - external'!AC29","v":3.0000985595160179E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AD30),'Baseline - external'!AD30,\"...\")+'Baseline - external'!AD29","v":-0.64636645987035912},{"$f":"IF(ISNUMBER('Baseline - external'!AE30),'Baseline - external'!AE30,\"...\")+'Baseline - external'!AE29","v":-0.63618625614651325},{"$f":"IF(ISNUMBER('Baseline - external'!AF30),'Baseline - external'!AF30,\"...\")+'Baseline - external'!AF29","v":-0.85956071973683934},{"$f":"IF(ISNUMBER('Baseline - external'!AG30),'Baseline - external'!AG30,\"...\")+'Baseline - external'!AG29","v":-0.85072112442682335},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH30),'Baseline - external'!AH30,\"...\")+'Baseline - external'!AH29","v":-0.8689815971202155},null,{"$f":"AVERAGE(D26:J26, L26:N26)","v":4.2815572791448675},{"$f":"AVERAGE(P26:U26, W26:AA26)","v":0.64186024320165191}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C921,IF(START!L10=\"French\",translation!D921,IF(START!L10=\"Portuguese\",translation!E921,translation!F921)))","v":"of which: exceptional financing"},{"$f":"IF(ISNUMBER('Baseline - external'!C31),'Baseline - external'!C31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D31),'Baseline - external'!D31,\"...\")","v":-2.3197304365034777},{"$f":"IF(ISNUMBER('Baseline - external'!E31),'Baseline - external'!E31,\"...\")","v":-0.23413379620056685},{"$f":"IF(ISNUMBER('Baseline - external'!F31),'Baseline - external'!F31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G31),'Baseline - external'!G31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H31),'Baseline - external'!H31,\"...\")","v":4.6606868486122319E-2},{"$f":"IF(ISNUMBER('Baseline - external'!I31),'Baseline - external'!I31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J31),'Baseline - external'!J31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K31),'Baseline - external'!K31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L31),'Baseline - external'!L31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M31),'Baseline - external'!M31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N31),'Baseline - external'!N31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O31),'Baseline - external'!O31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P31),'Baseline - external'!P31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q31),'Baseline - external'!Q31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R31),'Baseline - external'!R31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S31),'Baseline - external'!S31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!T31),'Baseline - external'!T31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U31),'Baseline - external'!U31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V31),'Baseline - external'!V31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W31),'Baseline - external'!W31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X31),'Baseline - external'!X31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y31),'Baseline - external'!Y31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z31),'Baseline - external'!Z31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA31),'Baseline - external'!AA31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB31),'Baseline - external'!AB31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC31),'Baseline - external'!AC31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD31),'Baseline - external'!AD31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE31),'Baseline - external'!AE31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF31),'Baseline - external'!AF31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG31),'Baseline - external'!AG31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH31),'Baseline - external'!AH31,\"...\")","v":0}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C925,IF(START!L10=\"French\",translation!D925,IF(START!L10=\"Portuguese\",translation!E925,translation!F925)))","v":"Sustainability indicators"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C926,IF(START!L10=\"French\",translation!D926,IF(START!L10=\"Portuguese\",translation!E926,translation!F926)))","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C35),'Baseline - external'!C35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D35),'Baseline - external'!D35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E35),'Baseline - external'!E35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F35),'Baseline - external'!F35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G35),'Baseline - external'!G35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H35),'Baseline - external'!H35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I35),'Baseline - external'!I35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J35),'Baseline - external'!J35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K35),'Baseline - external'!K35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L35),'Baseline - external'!L35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M35),'Baseline - external'!M35,\"...\")","v":42.923969486016617},null,{"$f":"IF(ISNUMBER('Baseline - external'!N35),'Baseline - external'!N35,\"...\")","v":44.884623746813403},{"$f":"IF(ISNUMBER('Baseline - external'!O35),'Baseline - external'!O35,\"...\")","v":43.151384667261354},{"$f":"IF(ISNUMBER('Baseline - external'!P35),'Baseline - external'!P35,\"...\")","v":41.226496964495894},{"$f":"IF(ISNUMBER('Baseline - external'!Q35),'Baseline - external'!Q35,\"...\")","v":40.194059559244764},{"$f":"IF(ISNUMBER('Baseline - external'!R35),'Baseline - external'!R35,\"...\")","v":38.604308292448287},{"$f":"IF(ISNUMBER('Baseline - external'!S35),'Baseline - external'!S35,\"...\")","v":37.695157849757152},null,{"$f":"IF(ISNUMBER('Baseline - external'!T35),'Baseline - external'!T35,\"...\")","v":35.423451546230709},{"$f":"IF(ISNUMBER('Baseline - external'!U35),'Baseline - external'!U35,\"...\")","v":32.989726806144404},{"$f":"IF(ISNUMBER('Baseline - external'!V35),'Baseline - external'!V35,\"...\")","v":31.95584417770263},{"$f":"IF(ISNUMBER('Baseline - external'!W35),'Baseline - external'!W35,\"...\")","v":31.415119480762378},{"$f":"IF(ISNUMBER('Baseline - external'!X35),'Baseline - external'!X35,\"...\")","v":31.207778495869825},{"$f":"IF(ISNUMBER('Baseline - external'!Y35),'Baseline - external'!Y35,\"...\")","v":31.194028817938246},{"$f":"IF(ISNUMBER('Baseline - external'!Z35),'Baseline - external'!Z35,\"...\")","v":30.987071024671192},{"$f":"IF(ISNUMBER('Baseline - external'!AA35),'Baseline - external'!AA35,\"...\")","v":30.663044336525953},{"$f":"IF(ISNUMBER('Baseline - external'!AB35),'Baseline - external'!AB35,\"...\")","v":30.406934845402617},{"$f":"IF(ISNUMBER('Baseline - external'!AC35),'Baseline - external'!AC35,\"...\")","v":30.276260609215427},{"$f":"IF(ISNUMBER('Baseline - external'!AD35),'Baseline - external'!AD35,\"...\")","v":29.731370245110572},{"$f":"IF(ISNUMBER('Baseline - external'!AE35),'Baseline - external'!AE35,\"...\")","v":29.278735179333044},{"$f":"IF(ISNUMBER('Baseline - external'!AF35),'Baseline - external'!AF35,\"...\")","v":28.571069907990392},{"$f":"IF(ISNUMBER('Baseline - external'!AG35),'Baseline - external'!AG35,\"...\")","v":28.069112756342683},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH35),'Baseline - external'!AH35,\"...\")","v":27.576148902935632}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C927,IF(START!L10=\"French\",translation!D927,IF(START!L10=\"Portuguese\",translation!E927,translation!F927)))","v":"PV of PPG external debt-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C36),'Baseline - external'!C36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D36),'Baseline - external'!D36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E36),'Baseline - external'!E36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F36),'Baseline - external'!F36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G36),'Baseline - external'!G36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H36),'Baseline - external'!H36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I36),'Baseline - external'!I36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J36),'Baseline - external'!J36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K36),'Baseline - external'!K36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L36),'Baseline - external'!L36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M36),'Baseline - external'!M36,\"...\")","v":105.10651096132852},null,{"$f":"IF(ISNUMBER('Baseline - external'!N36),'Baseline - external'!N36,\"...\")","v":109.06466686131706},{"$f":"IF(ISNUMBER('Baseline - external'!O36),'Baseline - external'!O36,\"...\")","v":103.46892335626711},{"$f":"IF(ISNUMBER('Baseline - external'!P36),'Baseline - external'!P36,\"...\")","v":99.556231343041077},{"$f":"IF(ISNUMBER('Baseline - external'!Q36),'Baseline - external'!Q36,\"...\")","v":98.419189068046379},{"$f":"IF(ISNUMBER('Baseline - external'!R36),'Baseline - external'!R36,\"...\")","v":95.297274109956277},{"$f":"IF(ISNUMBER('Baseline - external'!S36),'Baseline - external'!S36,\"...\")","v":93.709309484751884},null,{"$f":"IF(ISNUMBER('Baseline - external'!T36),'Baseline - external'!T36,\"...\")","v":89.465430983385644},{"$f":"IF(ISNUMBER('Baseline - external'!U36),'Baseline - external'!U36,\"...\")","v":84.955966089426965},{"$f":"IF(ISNUMBER('Baseline - external'!V36),'Baseline - external'!V36,\"...\")","v":83.873856682561168},{"$f":"IF(ISNUMBER('Baseline - external'!W36),'Baseline - external'!W36,\"...\")","v":83.527980386076237},{"$f":"IF(ISNUMBER('Baseline - external'!X36),'Baseline - external'!X36,\"...\")","v":83.653747944448625},{"$f":"IF(ISNUMBER('Baseline - external'!Y36),'Baseline - external'!Y36,\"...\")","v":83.926460924588525},{"$f":"IF(ISNUMBER('Baseline - external'!Z36),'Baseline - external'!Z36,\"...\")","v":83.720912670619896},{"$f":"IF(ISNUMBER('Baseline - external'!AA36),'Baseline - external'!AA36,\"...\")","v":83.282255392269818},{"$f":"IF(ISNUMBER('Baseline - external'!AB36),'Baseline - external'!AB36,\"...\")","v":83.068393679152621},{"$f":"IF(ISNUMBER('Baseline - external'!AC36),'Baseline - external'!AC36,\"...\")","v":83.323780117570749},{"$f":"IF(ISNUMBER('Baseline - external'!AD36),'Baseline - external'!AD36,\"...\")","v":82.457467465060816},{"$f":"IF(ISNUMBER('Baseline - external'!AE36),'Baseline - external'!AE36,\"...\")","v":81.631494105841114},{"$f":"IF(ISNUMBER('Baseline - external'!AF36),'Baseline - external'!AF36,\"...\")","v":80.279580030615577},{"$f":"IF(ISNUMBER('Baseline - external'!AG36),'Baseline - external'!AG36,\"...\")","v":79.474828970165689},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH36),'Baseline - external'!AH36,\"...\")","v":78.543947837119973}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C933,IF(START!L10=\"French\",translation!D933,IF(START!L10=\"Portuguese\",translation!E933,translation!F933)))","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C37),'Baseline - external'!C37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D37),'Baseline - external'!D37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E37),'Baseline - external'!E37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F37),'Baseline - external'!F37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G37),'Baseline - external'!G37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H37),'Baseline - external'!H37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I37),'Baseline - external'!I37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J37),'Baseline - external'!J37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K37),'Baseline - external'!K37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L37),'Baseline - external'!L37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M37),'Baseline - external'!M37,\"...\")","v":259.04342764467685},null,{"$f":"IF(ISNUMBER('Baseline - external'!N37),'Baseline - external'!N37,\"...\")","v":247.7665886016176},{"$f":"IF(ISNUMBER('Baseline - external'!O37),'Baseline - external'!O37,\"...\")","v":237.36073895484844},{"$f":"IF(ISNUMBER('Baseline - external'!P37),'Baseline - external'!P37,\"...\")","v":221.1704850601933},{"$f":"IF(ISNUMBER('Baseline - external'!Q37),'Baseline - external'!Q37,\"...\")","v":213.7632204125147},{"$f":"IF(ISNUMBER('Baseline - external'!R37),'Baseline - external'!R37,\"...\")","v":206.44529355802544},{"$f":"IF(ISNUMBER('Baseline - external'!S37),'Baseline - external'!S37,\"...\")","v":202.5684718175612},null,{"$f":"IF(ISNUMBER('Baseline - external'!T37),'Baseline - external'!T37,\"...\")","v":192.46848185295644},{"$f":"IF(ISNUMBER('Baseline - external'!U37),'Baseline - external'!U37,\"...\")","v":181.3252968118714},{"$f":"IF(ISNUMBER('Baseline - external'!V37),'Baseline - external'!V37,\"...\")","v":177.41810695847784},{"$f":"IF(ISNUMBER('Baseline - external'!W37),'Baseline - external'!W37,\"...\")","v":175.82356465312427},{"$f":"IF(ISNUMBER('Baseline - external'!X37),'Baseline - external'!X37,\"...\")","v":175.74886477151975},{"$f":"IF(ISNUMBER('Baseline - external'!Y37),'Baseline - external'!Y37,\"...\")","v":176.38164577604263},{"$f":"IF(ISNUMBER('Baseline - external'!Z37),'Baseline - external'!Z37,\"...\")","v":175.90652795005656},{"$f":"IF(ISNUMBER('Baseline - external'!AA37),'Baseline - external'!AA37,\"...\")","v":174.70315679785003},{"$f":"IF(ISNUMBER('Baseline - external'!AB37),'Baseline - external'!AB37,\"...\")","v":173.78429947245661},{"$f":"IF(ISNUMBER('Baseline - external'!AC37),'Baseline - external'!AC37,\"...\")","v":173.34334043773737},{"$f":"IF(ISNUMBER('Baseline - external'!AD37),'Baseline - external'!AD37,\"...\")","v":170.68078954434833},{"$f":"IF(ISNUMBER('Baseline - external'!AE37),'Baseline - external'!AE37,\"...\")","v":168.45442345013427},{"$f":"IF(ISNUMBER('Baseline - external'!AF37),'Baseline - external'!AF37,\"...\")","v":164.73357581288639},{"$f":"IF(ISNUMBER('Baseline - external'!AG37),'Baseline - external'!AG37,\"...\")","v":162.40810876521584},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH37),'Baseline - external'!AH37,\"...\")","v":159.93382885250512}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C929,IF(START!L10=\"French\",translation!D929,IF(START!L10=\"Portuguese\",translation!E929,translation!F929)))","v":"PPG debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C39),'Baseline - external'!C39,\"...\")","v":64.949264695112177},{"$f":"IF(ISNUMBER('Baseline - external'!D39),'Baseline - external'!D39,\"...\")","v":12.69067779329148},{"$f":"IF(ISNUMBER('Baseline - external'!E39),'Baseline - external'!E39,\"...\")","v":7.262692034340545},{"$f":"IF(ISNUMBER('Baseline - external'!F39),'Baseline - external'!F39,\"...\")","v":4.5552218444880239},{"$f":"IF(ISNUMBER('Baseline - external'!G39),'Baseline - external'!G39,\"...\")","v":3.8487863138818774},{"$f":"IF(ISNUMBER('Baseline - external'!H39),'Baseline - external'!H39,\"...\")","v":5.8298446167387024},{"$f":"IF(ISNUMBER('Baseline - external'!I39),'Baseline - external'!I39,\"...\")","v":5.8357832439442001},{"$f":"IF(ISNUMBER('Baseline - external'!J39),'Baseline - external'!J39,\"...\")","v":8.7904343093450876},null,{"$f":"IF(ISNUMBER('Baseline - external'!K39),'Baseline - external'!K39,\"...\")","v":10.584783561020616},{"$f":"IF(ISNUMBER('Baseline - external'!L39),'Baseline - external'!L39,\"...\")","v":12.344047315589879},{"$f":"IF(ISNUMBER('Baseline - external'!M39),'Baseline - external'!M39,\"...\")","v":14.730515033767459},null,{"$f":"IF(ISNUMBER('Baseline - external'!N39),'Baseline - external'!N39,\"...\")","v":17.168117428103436},{"$f":"IF(ISNUMBER('Baseline - external'!O39),'Baseline - external'!O39,\"...\")","v":16.507447382610895},{"$f":"IF(ISNUMBER('Baseline - external'!P39),'Baseline - external'!P39,\"...\")","v":15.170490840774168},{"$f":"IF(ISNUMBER('Baseline - external'!Q39),'Baseline - external'!Q39,\"...\")","v":16.275584555339673},{"$f":"IF(ISNUMBER('Baseline - external'!R39),'Baseline - external'!R39,\"...\")","v":18.560766082285152},{"$f":"IF(ISNUMBER('Baseline - external'!S39),'Baseline - external'!S39,\"...\")","v":15.892193499237058},null,{"$f":"IF(ISNUMBER('Baseline - external'!T39),'Baseline - external'!T39,\"...\")","v":19.66440549559961},{"$f":"IF(ISNUMBER('Baseline - external'!U39),'Baseline - external'!U39,\"...\")","v":19.460462395418617},{"$f":"IF(ISNUMBER('Baseline - external'!V39),'Baseline - external'!V39,\"...\")","v":16.571874391944313},{"$f":"IF(ISNUMBER('Baseline - external'!W39),'Baseline - external'!W39,\"...\")","v":15.079952334507581},{"$f":"IF(ISNUMBER('Baseline - external'!X39),'Baseline - external'!X39,\"...\")","v":13.319447314092885},{"$f":"IF(ISNUMBER('Baseline - external'!Y39),'Baseline - external'!Y39,\"...\")","v":14.483570578314115},{"$f":"IF(ISNUMBER('Baseline - external'!Z39),'Baseline - external'!Z39,\"...\")","v":14.142861916552054},{"$f":"IF(ISNUMBER('Baseline - external'!AA39),'Baseline - external'!AA39,\"...\")","v":14.115234181755604},{"$f":"IF(ISNUMBER('Baseline - external'!AB39),'Baseline - external'!AB39,\"...\")","v":13.420092313833543},{"$f":"IF(ISNUMBER('Baseline - external'!AC39),'Baseline - external'!AC39,\"...\")","v":13.687222643483288},{"$f":"IF(ISNUMBER('Baseline - external'!AD39),'Baseline - external'!AD39,\"...\")","v":14.487425032288856},{"$f":"IF(ISNUMBER('Baseline - external'!AE39),'Baseline - external'!AE39,\"...\")","v":14.427317333136349},{"$f":"IF(ISNUMBER('Baseline - external'!AF39),'Baseline - external'!AF39,\"...\")","v":14.76199266751172},{"$f":"IF(ISNUMBER('Baseline - external'!AG39),'Baseline - external'!AG39,\"...\")","v":13.939392848205063},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH39),'Baseline - external'!AH39,\"...\")","v":13.488655379547129}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C930,IF(START!L10=\"French\",translation!D930,IF(START!L10=\"Portuguese\",translation!E930,translation!F930)))","v":"PPG debt service-to-revenue ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C40),'Baseline - external'!C40,\"...\")","v":111.14967120693051},{"$f":"IF(ISNUMBER('Baseline - external'!D40),'Baseline - external'!D40,\"...\")","v":21.721649374329949},{"$f":"IF(ISNUMBER('Baseline - external'!E40),'Baseline - external'!E40,\"...\")","v":13.606371905161261},{"$f":"IF(ISNUMBER('Baseline - external'!F40),'Baseline - external'!F40,\"...\")","v":11.278370843117928},{"$f":"IF(ISNUMBER('Baseline - external'!G40),'Baseline - external'!G40,\"...\")","v":8.6087969950082321},{"$f":"IF(ISNUMBER('Baseline - external'!H40),'Baseline - external'!H40,\"...\")","v":11.282038076745993},{"$f":"IF(ISNUMBER('Baseline - external'!I40),'Baseline - external'!I40,\"...\")","v":13.627872475073691},{"$f":"IF(ISNUMBER('Baseline - external'!J40),'Baseline - external'!J40,\"...\")","v":18.436532120753739},null,{"$f":"IF(ISNUMBER('Baseline - external'!K40),'Baseline - external'!K40,\"...\")","v":23.534473010028442},{"$f":"IF(ISNUMBER('Baseline - external'!L40),'Baseline - external'!L40,\"...\")","v":31.328036387723156},{"$f":"IF(ISNUMBER('Baseline - external'!M40),'Baseline - external'!M40,\"...\")","v":36.304535945661009},null,{"$f":"IF(ISNUMBER('Baseline - external'!N40),'Baseline - external'!N40,\"...\")","v":39.00150259737196},{"$f":"IF(ISNUMBER('Baseline - external'!O40),'Baseline - external'!O40,\"...\")","v":37.868567507013431},{"$f":"IF(ISNUMBER('Baseline - external'!P40),'Baseline - external'!P40,\"...\")","v":33.702208014423533},{"$f":"IF(ISNUMBER('Baseline - external'!Q40),'Baseline - external'!Q40,\"...\")","v":35.350030838398325},{"$f":"IF(ISNUMBER('Baseline - external'!R40),'Baseline - external'!R40,\"...\")","v":40.208734597151206},{"$f":"IF(ISNUMBER('Baseline - external'!S40),'Baseline - external'!S40,\"...\")","v":34.353655668471873},null,{"$f":"IF(ISNUMBER('Baseline - external'!T40),'Baseline - external'!T40,\"...\")","v":42.304365280281829},{"$f":"IF(ISNUMBER('Baseline - external'!U40),'Baseline - external'!U40,\"...\")","v":41.535330387876044},{"$f":"IF(ISNUMBER('Baseline - external'!V40),'Baseline - external'!V40,\"...\")","v":35.054434118846771},{"$f":"IF(ISNUMBER('Baseline - external'!W40),'Baseline - external'!W40,\"...\")","v":31.742788009445338},{"$f":"IF(ISNUMBER('Baseline - external'!X40),'Baseline - external'!X40,\"...\")","v":27.982939226947529},{"$f":"IF(ISNUMBER('Baseline - external'!Y40),'Baseline - external'!Y40,\"...\")","v":30.438981784445332},{"$f":"IF(ISNUMBER('Baseline - external'!Z40),'Baseline - external'!Z40,\"...\")","v":29.715654734982401},{"$f":"IF(ISNUMBER('Baseline - external'!AA40),'Baseline - external'!AA40,\"...\")","v":29.609860574483328},{"$f":"IF(ISNUMBER('Baseline - external'!AB40),'Baseline - external'!AB40,\"...\")","v":28.075676419400487},{"$f":"IF(ISNUMBER('Baseline - external'!AC40),'Baseline - external'!AC40,\"...\")","v":28.474330989168799},{"$f":"IF(ISNUMBER('Baseline - external'!AD40),'Baseline - external'!AD40,\"...\")","v":29.987886106535722},{"$f":"IF(ISNUMBER('Baseline - external'!AE40),'Baseline - external'!AE40,\"...\")","v":29.772154116577777},{"$f":"IF(ISNUMBER('Baseline - external'!AF40),'Baseline - external'!AF40,\"...\")","v":30.291586444715083},{"$f":"IF(ISNUMBER('Baseline - external'!AG40),'Baseline - external'!AG40,\"...\")","v":28.485376554408205},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH40),'Baseline - external'!AH40,\"...\")","v":27.466053850470882}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C931,IF(START!L10=\"French\",translation!D931,IF(START!L10=\"Portuguese\",translation!E931,translation!F931)))","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"IF(ISNUMBER('Baseline - external'!C41),'Baseline - external'!C41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D41),'Baseline - external'!D41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E41),'Baseline - external'!E41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F41),'Baseline - external'!F41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G41),'Baseline - external'!G41,\"...\")","v":-87.022112391115911},{"$f":"IF(ISNUMBER('Baseline - external'!H41),'Baseline - external'!H41,\"...\")","v":2647.1106981814933},{"$f":"IF(ISNUMBER('Baseline - external'!I41),'Baseline - external'!I41,\"...\")","v":2842.5281612871986},{"$f":"IF(ISNUMBER('Baseline - external'!J41),'Baseline - external'!J41,\"...\")","v":3378.6985959026169},null,{"$f":"IF(ISNUMBER('Baseline - external'!K41),'Baseline - external'!K41,\"...\")","v":1556.9076082666575},{"$f":"IF(ISNUMBER('Baseline - external'!L41),'Baseline - external'!L41,\"...\")","v":1488.5525636877728},{"$f":"IF(ISNUMBER('Baseline - external'!M41),'Baseline - external'!M41,\"...\")","v":1337.0348318612046},null,{"$f":"IF(ISNUMBER('Baseline - external'!N41),'Baseline - external'!N41,\"...\")","v":2360.267311580295},{"$f":"IF(ISNUMBER('Baseline - external'!O41),'Baseline - external'!O41,\"...\")","v":2091.5041414437114},{"$f":"IF(ISNUMBER('Baseline - external'!P41),'Baseline - external'!P41,\"...\")","v":2101.2626397858094},{"$f":"IF(ISNUMBER('Baseline - external'!Q41),'Baseline - external'!Q41,\"...\")","v":2600.8646609673765},{"$f":"IF(ISNUMBER('Baseline - external'!R41),'Baseline - external'!R41,\"...\")","v":3504.1136294176836},{"$f":"IF(ISNUMBER('Baseline - external'!S41),'Baseline - external'!S41,\"...\")","v":3275.1628348236122},null,{"$f":"IF(ISNUMBER('Baseline - external'!T41),'Baseline - external'!T41,\"...\")","v":3991.1748835850585},{"$f":"IF(ISNUMBER('Baseline - external'!U41),'Baseline - external'!U41,\"...\")","v":5101.7964030044623},{"$f":"IF(ISNUMBER('Baseline - external'!V41),'Baseline - external'!V41,\"...\")","v":4965.8543913622234},{"$f":"IF(ISNUMBER('Baseline - external'!W41),'Baseline - external'!W41,\"...\")","v":5145.3523179498243},{"$f":"IF(ISNUMBER('Baseline - external'!X41),'Baseline - external'!X41,\"...\")","v":5295.871335937014},{"$f":"IF(ISNUMBER('Baseline - external'!Y41),'Baseline - external'!Y41,\"...\")","v":5674.964529397399},{"$f":"IF(ISNUMBER('Baseline - external'!Z41),'Baseline - external'!Z41,\"...\")","v":5750.0398520347317},{"$f":"IF(ISNUMBER('Baseline - external'!AA41),'Baseline - external'!AA41,\"...\")","v":5952.0952459855052},{"$f":"IF(ISNUMBER('Baseline - external'!AB41),'Baseline - external'!AB41,\"...\")","v":6124.4829787370491},{"$f":"IF(ISNUMBER('Baseline - external'!AC41),'Baseline - external'!AC41,\"...\")","v":6744.5723905067498},{"$f":"IF(ISNUMBER('Baseline - external'!AD41),'Baseline - external'!AD41,\"...\")","v":7857.5103734013364},{"$f":"IF(ISNUMBER('Baseline - external'!AE41),'Baseline - external'!AE41,\"...\")","v":8471.4038375174077},{"$f":"IF(ISNUMBER('Baseline - external'!AF41),'Baseline - external'!AF41,\"...\")","v":9091.4189960560798},{"$f":"IF(ISNUMBER('Baseline - external'!AG41),'Baseline - external'!AG41,\"...\")","v":9230.2925956352592},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH41),'Baseline - external'!AH41,\"...\")","v":9720.4698650619412}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C934,IF(START!L10=\"French\",translation!D934,IF(START!L10=\"Portuguese\",translation!E934,translation!F934)))","v":"Key macroeconomic assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C936,IF(START!L10=\"French\",translation!D936,IF(START!L10=\"Portuguese\",translation!E936,translation!F936)))","v":"Real GDP growth (in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C52),'Baseline - external'!C52,\"...\")","v":6.2498785469726537},{"$f":"IF(ISNUMBER('Baseline - external'!D52),'Baseline - external'!D52,\"...\")","v":4.3468189722677186},{"$f":"IF(ISNUMBER('Baseline - external'!E52),'Baseline - external'!E52,\"...\")","v":9.1497990814511923},{"$f":"IF(ISNUMBER('Baseline - external'!F52),'Baseline - external'!F52,\"...\")","v":4.8444869909498589},{"$f":"IF(ISNUMBER('Baseline - external'!G52),'Baseline - external'!G52,\"...\")","v":7.8997120115329222},{"$f":"IF(ISNUMBER('Baseline - external'!H52),'Baseline - external'!H52,\"...\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Baseline - external'!I52),'Baseline - external'!I52,\"...\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Baseline - external'!J52),'Baseline - external'!J52,\"...\")","v":7.3125250849582768},null,{"$f":"IF(ISNUMBER('Baseline - external'!K52),'Baseline - external'!K52,\"...\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Baseline - external'!L52),'Baseline - external'!L52,\"...\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Baseline - external'!M52),'Baseline - external'!M52,\"...\")","v":3.4691533744156011},null,{"$f":"IF(ISNUMBER('Baseline - external'!N52),'Baseline - external'!N52,\"...\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Baseline - external'!O52),'Baseline - external'!O52,\"...\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Baseline - external'!P52),'Baseline - external'!P52,\"...\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Baseline - external'!Q52),'Baseline - external'!Q52,\"...\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Baseline - external'!R52),'Baseline - external'!R52,\"...\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Baseline - external'!S52),'Baseline - external'!S52,\"...\")","v":5.3637352876307887},null,{"$f":"IF(ISNUMBER('Baseline - external'!T52),'Baseline - external'!T52,\"...\")","v":5.337618585397963},{"$f":"IF(ISNUMBER('Baseline - external'!U52),'Baseline - external'!U52,\"...\")","v":4.6844744828008711},{"$f":"IF(ISNUMBER('Baseline - external'!V52),'Baseline - external'!V52,\"...\")","v":4.3972634482420059},{"$f":"IF(ISNUMBER('Baseline - external'!W52),'Baseline - external'!W52,\"...\")","v":4.4833886485703633},{"$f":"IF(ISNUMBER('Baseline - external'!X52),'Baseline - external'!X52,\"...\")","v":4.4756749591488898},{"$f":"IF(ISNUMBER('Baseline - external'!Y52),'Baseline - external'!Y52,\"...\")","v":4.5890658683920504},{"$f":"IF(ISNUMBER('Baseline - external'!Z52),'Baseline - external'!Z52,\"...\")","v":4.65232295029816},{"$f":"IF(ISNUMBER('Baseline - external'!AA52),'Baseline - external'!AA52,\"...\")","v":4.6588360421304431},{"$f":"IF(ISNUMBER('Baseline - external'!AB52),'Baseline - external'!AB52,\"...\")","v":4.7486908024361174},{"$f":"IF(ISNUMBER('Baseline - external'!AC52),'Baseline - external'!AC52,\"...\")","v":4.7423942798764163},{"$f":"IF(ISNUMBER('Baseline - external'!AD52),'Baseline - external'!AD52,\"...\")","v":4.7170407296159622},{"$f":"IF(ISNUMBER('Baseline - external'!AE52),'Baseline - external'!AE52,\"...\")","v":4.7853701486726852},{"$f":"IF(ISNUMBER('Baseline - external'!AF52),'Baseline - external'!AF52,\"...\")","v":4.7622141451034494},{"$f":"IF(ISNUMBER('Baseline - external'!AG52),'Baseline - external'!AG52,\"...\")","v":4.3051696191019673},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH52),'Baseline - external'!AH52,\"...\")","v":4.5926757727239087},null,{"$f":"AVERAGE(D38:J38, L38:N38)","v":6.8185317053842898},{"$f":"AVERAGE(P38:U38, W38:AA38)","v":5.4337020827312861}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C937,IF(START!L10=\"French\",translation!D937,IF(START!L10=\"Portuguese\",translation!E937,translation!F937)))","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C53),'Baseline - external'!C53,\"...\")","v":9.9645526328196112},{"$f":"IF(ISNUMBER('Baseline - external'!D53),'Baseline - external'!D53,\"...\")","v":16.299611255235511},{"$f":"IF(ISNUMBER('Baseline - external'!E53),'Baseline - external'!E53,\"...\")","v":5.5700892890889309},{"$f":"IF(ISNUMBER('Baseline - external'!F53),'Baseline - external'!F53,\"...\")","v":-14.444937421633163},{"$f":"IF(ISNUMBER('Baseline - external'!G53),'Baseline - external'!G53,\"...\")","v":16.526514876962374},{"$f":"IF(ISNUMBER('Baseline - external'!H53),'Baseline - external'!H53,\"...\")","v":7.8248230018215237},{"$f":"IF(ISNUMBER('Baseline - external'!I53),'Baseline - external'!I53,\"...\")","v":-3.0117584791448215},{"$f":"IF(ISNUMBER('Baseline - external'!J53),'Baseline - external'!J53,\"...\")","v":6.221654966327006},null,{"$f":"IF(ISNUMBER('Baseline - external'!K53),'Baseline - external'!K53,\"...\")","v":-22.003401596727869},{"$f":"IF(ISNUMBER('Baseline - external'!L53),'Baseline - external'!L53,\"...\")","v":-8.3670310108357135},{"$f":"IF(ISNUMBER('Baseline - external'!M53),'Baseline - external'!M53,\"...\")","v":12.064789169925906},null,{"$f":"IF(ISNUMBER('Baseline - external'!N53),'Baseline - external'!N53,\"...\")","v":0.36712721194662734},{"$f":"IF(ISNUMBER('Baseline - external'!O53),'Baseline - external'!O53,\"...\")","v":-0.53665260927052705},{"$f":"IF(ISNUMBER('Baseline - external'!P53),'Baseline - external'!P53,\"...\")","v":1.3606119504804948},{"$f":"IF(ISNUMBER('Baseline - external'!Q53),'Baseline - external'!Q53,\"...\")","v":1.5295578182205949},{"$f":"IF(ISNUMBER('Baseline - external'!R53),'Baseline - external'!R53,\"...\")","v":1.8335895289394832},{"$f":"IF(ISNUMBER('Baseline - external'!S53),'Baseline - external'!S53,\"...\")","v":2.2540758459663079},null,{"$f":"IF(ISNUMBER('Baseline - external'!T53),'Baseline - external'!T53,\"...\")","v":2.2731664693657283},{"$f":"IF(ISNUMBER('Baseline - external'!U53),'Baseline - external'!U53,\"...\")","v":2.4604464574587981},{"$f":"IF(ISNUMBER('Baseline - external'!V53),'Baseline - external'!V53,\"...\")","v":2.5058314582405927},{"$f":"IF(ISNUMBER('Baseline - external'!W53),'Baseline - external'!W53,\"...\")","v":2.3901546407651963},{"$f":"IF(ISNUMBER('Baseline - external'!X53),'Baseline - external'!X53,\"...\")","v":2.3172501231080167},{"$f":"IF(ISNUMBER('Baseline - external'!Y53),'Baseline - external'!Y53,\"...\")","v":2.1924891827468596},{"$f":"IF(ISNUMBER('Baseline - external'!Z53),'Baseline - external'!Z53,\"...\")","v":2.1695124821667244},{"$f":"IF(ISNUMBER('Baseline - external'!AA53),'Baseline - external'!AA53,\"...\")","v":2.1688261534660969},{"$f":"IF(ISNUMBER('Baseline - external'!AB53),'Baseline - external'!AB53,\"...\")","v":2.1333092362985973},{"$f":"IF(ISNUMBER('Baseline - external'!AC53),'Baseline - external'!AC53,\"...\")","v":2.1336135278041235},{"$f":"IF(ISNUMBER('Baseline - external'!AD53),'Baseline - external'!AD53,\"...\")","v":2.143996816732896},{"$f":"IF(ISNUMBER('Baseline - external'!AE53),'Baseline - external'!AE53,\"...\")","v":2.1188014675131761},{"$f":"IF(ISNUMBER('Baseline - external'!AF53),'Baseline - external'!AF53,\"...\")","v":2.1324049777523557},{"$f":"IF(ISNUMBER('Baseline - external'!AG53),'Baseline - external'!AG53,\"...\")","v":2.3169161061297849},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH53),'Baseline - external'!AH53,\"...\")","v":2.2122309771694493},null,{"$f":"AVERAGE(D39:J39, L39:N39)","v":1.6680354051019683},{"$f":"AVERAGE(P39:U39, W39:AA39)","v":1.7050144450201195}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C938,IF(START!L10=\"French\",translation!D938,IF(START!L10=\"Portuguese\",translation!E938,translation!F938)))&\" 4/ \"","v":"Effective interest rate (percent) 4/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C54),'Baseline - external'!C54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D54),'Baseline - external'!D54,\"...\")","v":4.7218300337069961},{"$f":"IF(ISNUMBER('Baseline - external'!E54),'Baseline - external'!E54,\"...\")","v":4.5742745278021859},{"$f":"IF(ISNUMBER('Baseline - external'!F54),'Baseline - external'!F54,\"...\")","v":3.7613310764000567},{"$f":"IF(ISNUMBER('Baseline - external'!G54),'Baseline - external'!G54,\"...\")","v":3.5573549617300677},{"$f":"IF(ISNUMBER('Baseline - external'!H54),'Baseline - external'!H54,\"...\")","v":4.6888363386611269},{"$f":"IF(ISNUMBER('Baseline - external'!I54),'Baseline - external'!I54,\"...\")","v":4.2977173134479756},{"$f":"IF(ISNUMBER('Baseline - external'!J54),'Baseline - external'!J54,\"...\")","v":5.4925357098532714},null,{"$f":"IF(ISNUMBER('Baseline - external'!K54),'Baseline - external'!K54,\"...\")","v":4.8741769211658053},{"$f":"IF(ISNUMBER('Baseline - external'!L54),'Baseline - external'!L54,\"...\")","v":4.2805696426448057},{"$f":"IF(ISNUMBER('Baseline - external'!M54),'Baseline - external'!M54,\"...\")","v":5.0099610226758076},null,{"$f":"IF(ISNUMBER('Baseline - external'!N54),'Baseline - external'!N54,\"...\")","v":4.835118212426007},{"$f":"IF(ISNUMBER('Baseline - external'!O54),'Baseline - external'!O54,\"...\")","v":6.3518873352194527},{"$f":"IF(ISNUMBER('Baseline - external'!P54),'Baseline - external'!P54,\"...\")","v":6.7552802187304177},{"$f":"IF(ISNUMBER('Baseline - external'!Q54),'Baseline - external'!Q54,\"...\")","v":6.8014572548187395},{"$f":"IF(ISNUMBER('Baseline - external'!R54),'Baseline - external'!R54,\"...\")","v":6.3713627451934789},{"$f":"IF(ISNUMBER('Baseline - external'!S54),'Baseline - external'!S54,\"...\")","v":6.0098613670115828},null,{"$f":"IF(ISNUMBER('Baseline - external'!T54),'Baseline - external'!T54,\"...\")","v":8.3460216894391035},{"$f":"IF(ISNUMBER('Baseline - external'!U54),'Baseline - external'!U54,\"...\")","v":6.1666086111796261},{"$f":"IF(ISNUMBER('Baseline - external'!V54),'Baseline - external'!V54,\"...\")","v":5.8203539549990522},{"$f":"IF(ISNUMBER('Baseline - external'!W54),'Baseline - external'!W54,\"...\")","v":5.7464802113847302},{"$f":"IF(ISNUMBER('Baseline - external'!X54),'Baseline - external'!X54,\"...\")","v":4.8702807479902726},{"$f":"IF(ISNUMBER('Baseline - external'!Y54),'Baseline - external'!Y54,\"...\")","v":5.8980088016247993},{"$f":"IF(ISNUMBER('Baseline - external'!Z54),'Baseline - external'!Z54,\"...\")","v":5.9748623527446973},{"$f":"IF(ISNUMBER('Baseline - external'!AA54),'Baseline - external'!AA54,\"...\")","v":6.0224917489816505},{"$f":"IF(ISNUMBER('Baseline - external'!AB54),'Baseline - external'!AB54,\"...\")","v":5.3053030211750301},{"$f":"IF(ISNUMBER('Baseline - external'!AC54),'Baseline - external'!AC54,\"...\")","v":5.383726571914428},{"$f":"IF(ISNUMBER('Baseline - external'!AD54),'Baseline - external'!AD54,\"...\")","v":5.4795938012664562},{"$f":"IF(ISNUMBER('Baseline - external'!AE54),'Baseline - external'!AE54,\"...\")","v":5.5567033110342887},{"$f":"IF(ISNUMBER('Baseline - external'!AF54),'Baseline - external'!AF54,\"...\")","v":5.6570218502226775},{"$f":"IF(ISNUMBER('Baseline - external'!AG54),'Baseline - external'!AG54,\"...\")","v":5.742466131908869},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH54),'Baseline - external'!AH54,\"...\")","v":5.846819149868911},null,{"$f":"AVERAGE(D40:J40, L40:N40)","v":4.5258587548088105},6.1886102134902243]
[null,{"$f":"+IF(START!L10=\"English\",translation!C939,IF(START!L10=\"French\",translation!D939,IF(START!L10=\"Portuguese\",translation!E939,translation!F939)))","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C55),'Baseline - external'!C55,\"...\")","v":21.393885018060033},{"$f":"IF(ISNUMBER('Baseline - external'!D55),'Baseline - external'!D55,\"...\")","v":22.290760994091841},{"$f":"IF(ISNUMBER('Baseline - external'!E55),'Baseline - external'!E55,\"...\")","v":21.825104867847877},{"$f":"IF(ISNUMBER('Baseline - external'!F55),'Baseline - external'!F55,\"...\")","v":20.348506177805035},{"$f":"IF(ISNUMBER('Baseline - external'!G55),'Baseline - external'!G55,\"...\")","v":21.481869612651593},{"$f":"IF(ISNUMBER('Baseline - external'!H55),'Baseline - external'!H55,\"...\")","v":26.681290771789111},{"$f":"IF(ISNUMBER('Baseline - external'!I55),'Baseline - external'!I55,\"...\")","v":26.852727391694351},{"$f":"IF(ISNUMBER('Baseline - external'!J55),'Baseline - external'!J55,\"...\")","v":-1.842404474504955},null,{"$f":"IF(ISNUMBER('Baseline - external'!K55),'Baseline - external'!K55,\"...\")","v":-6.4279961577309974},{"$f":"IF(ISNUMBER('Baseline - external'!L55),'Baseline - external'!L55,\"...\")","v":8.1406629859724244},{"$f":"IF(ISNUMBER('Baseline - external'!M55),'Baseline - external'!M55,\"...\")","v":5.8785628912640941},null,{"$f":"IF(ISNUMBER('Baseline - external'!N55),'Baseline - external'!N55,\"...\")","v":7.1007579474762439},{"$f":"IF(ISNUMBER('Baseline - external'!O55),'Baseline - external'!O55,\"...\")","v":9.7236243017026158},{"$f":"IF(ISNUMBER('Baseline - external'!P55),'Baseline - external'!P55,\"...\")","v":6.6301172817115006},{"$f":"IF(ISNUMBER('Baseline - external'!Q55),'Baseline - external'!Q55,\"...\")","v":5.2485902806913787},{"$f":"IF(ISNUMBER('Baseline - external'!R55),'Baseline - external'!R55,\"...\")","v":6.2831314050222131},{"$f":"IF(ISNUMBER('Baseline - external'!S55),'Baseline - external'!S55,\"...\")","v":6.9841198505982804},null,{"$f":"IF(ISNUMBER('Baseline - external'!T55),'Baseline - external'!T55,\"...\")","v":6.0420186073755877},{"$f":"IF(ISNUMBER('Baseline - external'!U55),'Baseline - external'!U55,\"...\")","v":5.1932179104253517},{"$f":"IF(ISNUMBER('Baseline - external'!V55),'Baseline - external'!V55,\"...\")","v":4.9969135318971514},{"$f":"IF(ISNUMBER('Baseline - external'!W55),'Baseline - external'!W55,\"...\")","v":5.6059777229348962},{"$f":"IF(ISNUMBER('Baseline - external'!X55),'Baseline - external'!X55,\"...\")","v":6.0314648720199537},{"$f":"IF(ISNUMBER('Baseline - external'!Y55),'Baseline - external'!Y55,\"...\")","v":6.487926264686239},{"$f":"IF(ISNUMBER('Baseline - external'!Z55),'Baseline - external'!Z55,\"...\")","v":6.4741564740905755},{"$f":"IF(ISNUMBER('Baseline - external'!AA55),'Baseline - external'!AA55,\"...\")","v":6.3678849460146791},{"$f":"IF(ISNUMBER('Baseline - external'!AB55),'Baseline - external'!AB55,\"...\")","v":6.3628695203892693},{"$f":"IF(ISNUMBER('Baseline - external'!AC55),'Baseline - external'!AC55,\"...\")","v":6.1909813726941154},{"$f":"IF(ISNUMBER('Baseline - external'!AD55),'Baseline - external'!AD55,\"...\")","v":6.1406812153685486},{"$f":"IF(ISNUMBER('Baseline - external'!AE55),'Baseline - external'!AE55,\"...\")","v":6.4427273467828616},{"$f":"IF(ISNUMBER('Baseline - external'!AF55),'Baseline - external'!AF55,\"...\")","v":6.1683512843291322},{"$f":"IF(ISNUMBER('Baseline - external'!AG55),'Baseline - external'!AG55,\"...\")","v":5.9085315880574862},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH55),'Baseline - external'!AH55,\"...\")","v":6.2737357661612148},null,{"$f":"AVERAGE(D41:J41, L41:N41)","v":14.522908506088038},6.3490848828959257]
[null,{"$f":"+IF(START!L10=\"English\",translation!C940,IF(START!L10=\"French\",translation!D940,IF(START!L10=\"Portuguese\",translation!E940,translation!F940)))","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C56),'Baseline - external'!C56,\"...\")","v":25.166396928450908},{"$f":"IF(ISNUMBER('Baseline - external'!D56),'Baseline - external'!D56,\"...\")","v":21.458754041737784},{"$f":"IF(ISNUMBER('Baseline - external'!E56),'Baseline - external'!E56,\"...\")","v":24.857795086260424},{"$f":"IF(ISNUMBER('Baseline - external'!F56),'Baseline - external'!F56,\"...\")","v":-12.550685223329793},{"$f":"IF(ISNUMBER('Baseline - external'!G56),'Baseline - external'!G56,\"...\")","v":27.346141196953354},{"$f":"IF(ISNUMBER('Baseline - external'!H56),'Baseline - external'!H56,\"...\")","v":39.399401776237355},{"$f":"IF(ISNUMBER('Baseline - external'!I56),'Baseline - external'!I56,\"...\")","v":12.767835496546898},{"$f":"IF(ISNUMBER('Baseline - external'!J56),'Baseline - external'!J56,\"...\")","v":2.268159438413031},null,{"$f":"IF(ISNUMBER('Baseline - external'!K56),'Baseline - external'!K56,\"...\")","v":-14.450010547995317},{"$f":"IF(ISNUMBER('Baseline - external'!L56),'Baseline - external'!L56,\"...\")","v":7.9323335926479999},{"$f":"IF(ISNUMBER('Baseline - external'!M56),'Baseline - external'!M56,\"...\")","v":-1.1426708482850434},null,{"$f":"IF(ISNUMBER('Baseline - external'!N56),'Baseline - external'!N56,\"...\")","v":7.214944301703774},{"$f":"IF(ISNUMBER('Baseline - external'!O56),'Baseline - external'!O56,\"...\")","v":6.6239358593744413},{"$f":"IF(ISNUMBER('Baseline - external'!P56),'Baseline - external'!P56,\"...\")","v":5.2600529940521223},{"$f":"IF(ISNUMBER('Baseline - external'!Q56),'Baseline - external'!Q56,\"...\")","v":4.6012568096414963},{"$f":"IF(ISNUMBER('Baseline - external'!R56),'Baseline - external'!R56,\"...\")","v":5.7527375764304889},{"$f":"IF(ISNUMBER('Baseline - external'!S56),'Baseline - external'!S56,\"...\")","v":7.7418803555790339},null,{"$f":"IF(ISNUMBER('Baseline - external'!T56),'Baseline - external'!T56,\"...\")","v":6.1732366797236926},{"$f":"IF(ISNUMBER('Baseline - external'!U56),'Baseline - external'!U56,\"...\")","v":6.0719875900711706},{"$f":"IF(ISNUMBER('Baseline - external'!V56),'Baseline - external'!V56,\"...\")","v":5.8423900616111135},{"$f":"IF(ISNUMBER('Baseline - external'!W56),'Baseline - external'!W56,\"...\")","v":6.1030319289884227},{"$f":"IF(ISNUMBER('Baseline - external'!X56),'Baseline - external'!X56,\"...\")","v":6.0465025501198477},{"$f":"IF(ISNUMBER('Baseline - external'!Y56),'Baseline - external'!Y56,\"...\")","v":6.2088845983968577},{"$f":"IF(ISNUMBER('Baseline - external'!Z56),'Baseline - external'!Z56,\"...\")","v":6.035847926901905},{"$f":"IF(ISNUMBER('Baseline - external'!AA56),'Baseline - external'!AA56,\"...\")","v":6.0395236563524746},{"$f":"IF(ISNUMBER('Baseline - external'!AB56),'Baseline - external'!AB56,\"...\")","v":5.807708708589554},{"$f":"IF(ISNUMBER('Baseline - external'!AC56),'Baseline - external'!AC56,\"...\")","v":5.7805630795169538},{"$f":"IF(ISNUMBER('Baseline - external'!AD56),'Baseline - external'!AD56,\"...\")","v":5.9883752077017016},{"$f":"IF(ISNUMBER('Baseline - external'!AE56),'Baseline - external'!AE56,\"...\")","v":5.8585919699806199},{"$f":"IF(ISNUMBER('Baseline - external'!AF56),'Baseline - external'!AF56,\"...\")","v":5.8887807640483736},{"$f":"IF(ISNUMBER('Baseline - external'!AG56),'Baseline - external'!AG56,\"...\")","v":6.0557006239365885},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH56),'Baseline - external'!AH56,\"...\")","v":5.9922311892534719},null,{"$f":"AVERAGE(D42:J42, L42:N42)","v":10.788705400918669},6.1301778824814193]
[null,{"$f":"+IF(START!L10=\"English\",translation!C941,IF(START!L10=\"French\",translation!D941,IF(START!L10=\"Portuguese\",translation!E941,translation!F941)))","v":"Grant element of new public sector borrowing  (in percent)"},null,"...","...","...","...","...","...","...",null,"...","...","...",null,{"$f":"Ext_Debt_Data!F408","v":3.9146951663065823},{"$f":"Ext_Debt_Data!G408","v":7.382824686391416},{"$f":"Ext_Debt_Data!H408","v":10.070629212861594},{"$f":"Ext_Debt_Data!I408","v":9.468770279037102},{"$f":"Ext_Debt_Data!J408","v":7.0995386831953775},{"$f":"Ext_Debt_Data!K408","v":5.0441031150676015},null,{"$f":"Ext_Debt_Data!L408","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M408","v":3.651995709258268},{"$f":"Ext_Debt_Data!N408","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O408","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P408","v":3.1846722714411473},{"$f":"Ext_Debt_Data!Q408","v":2.669608108796214},{"$f":"Ext_Debt_Data!R408","v":2.6480606169685217},{"$f":"Ext_Debt_Data!S408","v":2.5541057347677505},{"$f":"Ext_Debt_Data!T408","v":2.4886450110250218},{"$f":"Ext_Debt_Data!U408","v":2.2476758112249864},{"$f":"Ext_Debt_Data!V408","v":1.7451989089810998},{"$f":"Ext_Debt_Data!W408","v":1.2166689782694591},{"$f":"Ext_Debt_Data!X408","v":0.78938708891501108},{"$f":"Ext_Debt_Data!Y408","v":0.38686031123547593},null,{"$f":"Ext_Debt_Data!Z408","v":0},null,"...",5.3148196950912521]
[null,{"$f":"+IF(START!L10=\"English\",translation!C942,IF(START!L10=\"French\",translation!D942,IF(START!L10=\"Portuguese\",translation!E942,translation!F942)))","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"IF(ISNUMBER('Baseline - external'!C60),'Baseline - external'!C60,\"...\")","v":13.593880231480002},{"$f":"IF(ISNUMBER('Baseline - external'!D60),'Baseline - external'!D60,\"...\")","v":13.696372911364838},{"$f":"IF(ISNUMBER('Baseline - external'!E60),'Baseline - external'!E60,\"...\")","v":13.229450606026576},{"$f":"IF(ISNUMBER('Baseline - external'!F60),'Baseline - external'!F60,\"...\")","v":13.430713080369994},{"$f":"IF(ISNUMBER('Baseline - external'!G60),'Baseline - external'!G60,\"...\")","v":14.364273518200374},{"$f":"IF(ISNUMBER('Baseline - external'!H60),'Baseline - external'!H60,\"...\")","v":17.103348379368381},{"$f":"IF(ISNUMBER('Baseline - external'!I60),'Baseline - external'!I60,\"...\")","v":16.961803538581886},{"$f":"IF(ISNUMBER('Baseline - external'!J60),'Baseline - external'!J60,\"...\")","v":16.262693202575317},null,{"$f":"IF(ISNUMBER('Baseline - external'!K60),'Baseline - external'!K60,\"...\")","v":17.698160872294487},{"$f":"IF(ISNUMBER('Baseline - external'!L60),'Baseline - external'!L60,\"...\")","v":17.622466630679888},{"$f":"IF(ISNUMBER('Baseline - external'!M60),'Baseline - external'!M60,\"...\")","v":16.570182797648243},null,{"$f":"IF(ISNUMBER('Baseline - external'!N60),'Baseline - external'!N60,\"...\")","v":18.115688640724322},{"$f":"IF(ISNUMBER('Baseline - external'!O60),'Baseline - external'!O60,\"...\")","v":18.179663939902781},{"$f":"IF(ISNUMBER('Baseline - external'!P60),'Baseline - external'!P60,\"...\")","v":18.640144028836296},{"$f":"IF(ISNUMBER('Baseline - external'!Q60),'Baseline - external'!Q60,\"...\")","v":18.803075422272979},{"$f":"IF(ISNUMBER('Baseline - external'!R60),'Baseline - external'!R60,\"...\")","v":18.699534209336576},{"$f":"IF(ISNUMBER('Baseline - external'!S60),'Baseline - external'!S60,\"...\")","v":18.608600593929772},null,{"$f":"IF(ISNUMBER('Baseline - external'!T60),'Baseline - external'!T60,\"...\")","v":18.404806441656142},{"$f":"IF(ISNUMBER('Baseline - external'!U60),'Baseline - external'!U60,\"...\")","v":18.19367037373274},{"$f":"IF(ISNUMBER('Baseline - external'!V60),'Baseline - external'!V60,\"...\")","v":18.011602493978497},{"$f":"IF(ISNUMBER('Baseline - external'!W60),'Baseline - external'!W60,\"...\")","v":17.867411312437039},{"$f":"IF(ISNUMBER('Baseline - external'!X60),'Baseline - external'!X60,\"...\")","v":17.757029916774218},{"$f":"IF(ISNUMBER('Baseline - external'!Y60),'Baseline - external'!Y60,\"...\")","v":17.685529965825523},{"$f":"IF(ISNUMBER('Baseline - external'!Z60),'Baseline - external'!Z60,\"...\")","v":17.615645869304551},{"$f":"IF(ISNUMBER('Baseline - external'!AA60),'Baseline - external'!AA60,\"...\")","v":17.551511316997168},{"$f":"IF(ISNUMBER('Baseline - external'!AB60),'Baseline - external'!AB60,\"...\")","v":17.496940136540854},{"$f":"IF(ISNUMBER('Baseline - external'!AC60),'Baseline - external'!AC60,\"...\")","v":17.466065054913521},{"$f":"IF(ISNUMBER('Baseline - external'!AD60),'Baseline - external'!AD60,\"...\")","v":17.419283285765097},{"$f":"IF(ISNUMBER('Baseline - external'!AE60),'Baseline - external'!AE60,\"...\")","v":17.380805193281322},{"$f":"IF(ISNUMBER('Baseline - external'!AF60),'Baseline - external'!AF60,\"...\")","v":17.343804847921842},{"$f":"IF(ISNUMBER('Baseline - external'!AG60),'Baseline - external'!AG60,\"...\")","v":17.283073468283902},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH60),'Baseline - external'!AH60,\"...\")","v":17.242223925225371},null,{"$f":"AVERAGE(D44:J44, L44:N44)","v":15.693946553711001},18.298293397598311]
[null,{"$f":"+IF(START!L10=\"English\",translation!C943,IF(START!L10=\"French\",translation!D943,IF(START!L10=\"Portuguese\",translation!E943,translation!F943)))&\" 5/ \"","v":"Aid flows (in Million of US dollars) 5/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C61),'Baseline - external'!C61,\"...\")","v":785.10080165013346},{"$f":"IF(ISNUMBER('Baseline - external'!D61),'Baseline - external'!D61,\"...\")","v":1008.3538162948149},{"$f":"IF(ISNUMBER('Baseline - external'!E61),'Baseline - external'!E61,\"...\")","v":853.41726879420355},{"$f":"IF(ISNUMBER('Baseline - external'!F61),'Baseline - external'!F61,\"...\")","v":828.66397305595854},{"$f":"IF(ISNUMBER('Baseline - external'!G61),'Baseline - external'!G61,\"...\")","v":876.52153765657488},{"$f":"IF(ISNUMBER('Baseline - external'!H61),'Baseline - external'!H61,\"...\")","v":916.45246499323628},{"$f":"IF(ISNUMBER('Baseline - external'!I61),'Baseline - external'!I61,\"...\")","v":690.36921128917663},{"$f":"IF(ISNUMBER('Baseline - external'!J61),'Baseline - external'!J61,\"...\")","v":223.96077889511525},null,{"$f":"IF(ISNUMBER('Baseline - external'!K61),'Baseline - external'!K61,\"...\")","v":278.51128580265384},{"$f":"IF(ISNUMBER('Baseline - external'!L61),'Baseline - external'!L61,\"...\")","v":724.27778639460871},{"$f":"IF(ISNUMBER('Baseline - external'!M61),'Baseline - external'!M61,\"...\")","v":291.6518523722898},null,{"$f":"IF(ISNUMBER('Baseline - external'!N61),'Baseline - external'!N61,\"...\")","v":485.47010767107696},{"$f":"IF(ISNUMBER('Baseline - external'!O61),'Baseline - external'!O61,\"...\")","v":342.3059840806045},{"$f":"IF(ISNUMBER('Baseline - external'!P61),'Baseline - external'!P61,\"...\")","v":394.64196035734096},{"$f":"IF(ISNUMBER('Baseline - external'!Q61),'Baseline - external'!Q61,\"...\")","v":350.57520000000011},{"$f":"IF(ISNUMBER('Baseline - external'!R61),'Baseline - external'!R61,\"...\")","v":311.96416000000005},{"$f":"IF(ISNUMBER('Baseline - external'!S61),'Baseline - external'!S61,\"...\")","v":289.57132799999994},null,{"$f":"IF(ISNUMBER('Baseline - external'!T61),'Baseline - external'!T61,\"...\")","v":71.65706239999993},{"$f":"IF(ISNUMBER('Baseline - external'!U61),'Baseline - external'!U61,\"...\")","v":57.325649920000011},{"$f":"IF(ISNUMBER('Baseline - external'!V61),'Baseline - external'!V61,\"...\")","v":45.860519935999974},{"$f":"IF(ISNUMBER('Baseline - external'!W61),'Baseline - external'!W61,\"...\")","v":36.688415948799936},{"$f":"IF(ISNUMBER('Baseline - external'!X61),'Baseline - external'!X61,\"...\")","v":29.350732759040024},{"$f":"IF(ISNUMBER('Baseline - external'!Y61),'Baseline - external'!Y61,\"...\")","v":23.480586207231948},{"$f":"IF(ISNUMBER('Baseline - external'!Z61),'Baseline - external'!Z61,\"...\")","v":18.784468965785624},{"$f":"IF(ISNUMBER('Baseline - external'!AA61),'Baseline - external'!AA61,\"...\")","v":15.027575172628518},{"$f":"IF(ISNUMBER('Baseline - external'!AB61),'Baseline - external'!AB61,\"...\")","v":12.02206013810283},{"$f":"IF(ISNUMBER('Baseline - external'!AC61),'Baseline - external'!AC61,\"...\")","v":9.6176481104822305},{"$f":"IF(ISNUMBER('Baseline - external'!AD61),'Baseline - external'!AD61,\"...\")","v":7.6941184883857767},{"$f":"IF(ISNUMBER('Baseline - external'!AE61),'Baseline - external'!AE61,\"...\")","v":6.1552947907086306},{"$f":"IF(ISNUMBER('Baseline - external'!AF61),'Baseline - external'!AF61,\"...\")","v":4.9242358325668985},{"$f":"IF(ISNUMBER('Baseline - external'!AG61),'Baseline - external'!AG61,\"...\")","v":3.9393886660535227},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH61),'Baseline - external'!AH61,\"...\")","v":3.1515109328428172}]
["Hide",{"$f":"+IF(START!L10=\"English\",translation!C944,IF(START!L10=\"French\",translation!D944,IF(START!L10=\"Portuguese\",translation!E944,translation!F944)))","v":"of which: Grants"},{"$f":"IF(ISNUMBER('Baseline - external'!C62),'Baseline - external'!C62,\"...\")","v":692.39998565013343},{"$f":"IF(ISNUMBER('Baseline - external'!D62),'Baseline - external'!D62,\"...\")","v":916.57381629481495},{"$f":"IF(ISNUMBER('Baseline - external'!E62),'Baseline - external'!E62,\"...\")","v":775.8795288342036},{"$f":"IF(ISNUMBER('Baseline - external'!F62),'Baseline - external'!F62,\"...\")","v":769.96395808595855},{"$f":"IF(ISNUMBER('Baseline - external'!G62),'Baseline - external'!G62,\"...\")","v":754.86653765657491},{"$f":"IF(ISNUMBER('Baseline - external'!H62),'Baseline - external'!H62,\"...\")","v":800.52274861924127},{"$f":"IF(ISNUMBER('Baseline - external'!I62),'Baseline - external'!I62,\"...\")","v":646.1246097467714},{"$f":"IF(ISNUMBER('Baseline - external'!J62),'Baseline - external'!J62,\"...\")","v":223.96077889511525},null,{"$f":"IF(ISNUMBER('Baseline - external'!K62),'Baseline - external'!K62,\"...\")","v":278.51128580265384},{"$f":"IF(ISNUMBER('Baseline - external'!L62),'Baseline - external'!L62,\"...\")","v":724.27778639460871},{"$f":"IF(ISNUMBER('Baseline - external'!M62),'Baseline - external'!M62,\"...\")","v":291.6518523722898},null,{"$f":"IF(ISNUMBER('Baseline - external'!N62),'Baseline - external'!N62,\"...\")","v":335.47010767107696},{"$f":"IF(ISNUMBER('Baseline - external'!O62),'Baseline - external'!O62,\"...\")","v":222.30598408060453},{"$f":"IF(ISNUMBER('Baseline - external'!P62),'Baseline - external'!P62,\"...\")","v":174.94399999999999},{"$f":"IF(ISNUMBER('Baseline - external'!Q62),'Baseline - external'!Q62,\"...\")","v":139.95520000000008},{"$f":"IF(ISNUMBER('Baseline - external'!R62),'Baseline - external'!R62,\"...\")","v":111.96416000000004},{"$f":"IF(ISNUMBER('Baseline - external'!S62),'Baseline - external'!S62,\"...\")","v":89.571327999999951},null,{"$f":"IF(ISNUMBER('Baseline - external'!T62),'Baseline - external'!T62,\"...\")","v":71.65706239999993},{"$f":"IF(ISNUMBER('Baseline - external'!U62),'Baseline - external'!U62,\"...\")","v":57.325649920000011},{"$f":"IF(ISNUMBER('Baseline - external'!V62),'Baseline - external'!V62,\"...\")","v":45.860519935999974},{"$f":"IF(ISNUMBER('Baseline - external'!W62),'Baseline - external'!W62,\"...\")","v":36.688415948799936},{"$f":"IF(ISNUMBER('Baseline - external'!X62),'Baseline - external'!X62,\"...\")","v":29.350732759040024},{"$f":"IF(ISNUMBER('Baseline - external'!Y62),'Baseline - external'!Y62,\"...\")","v":23.480586207231948},{"$f":"IF(ISNUMBER('Baseline - external'!Z62),'Baseline - external'!Z62,\"...\")","v":18.784468965785624},{"$f":"IF(ISNUMBER('Baseline - external'!AA62),'Baseline - external'!AA62,\"...\")","v":15.027575172628518},{"$f":"IF(ISNUMBER('Baseline - external'!AB62),'Baseline - external'!AB62,\"...\")","v":12.02206013810283},{"$f":"IF(ISNUMBER('Baseline - external'!AC62),'Baseline - external'!AC62,\"...\")","v":9.6176481104822305},{"$f":"IF(ISNUMBER('Baseline - external'!AD62),'Baseline - external'!AD62,\"...\")","v":7.6941184883857767},{"$f":"IF(ISNUMBER('Baseline - external'!AE62),'Baseline - external'!AE62,\"...\")","v":6.1552947907086306},{"$f":"IF(ISNUMBER('Baseline - external'!AF62),'Baseline - external'!AF62,\"...\")","v":4.9242358325668985},{"$f":"IF(ISNUMBER('Baseline - external'!AG62),'Baseline - external'!AG62,\"...\")","v":3.9393886660535227},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH62),'Baseline - external'!AH62,\"...\")","v":3.1515109328428172}]
["Hide",{"$f":"+IF(START!L10=\"English\",translation!C945,IF(START!L10=\"French\",translation!D945,IF(START!L10=\"Portuguese\",translation!E945,translation!F945)))","v":"of which: Concessional loans"},{"$f":"IF(ISNUMBER('Baseline - external'!C63),'Baseline - external'!C63,\"...\")","v":92.700816000000003},{"$f":"IF(ISNUMBER('Baseline - external'!D63),'Baseline - external'!D63,\"...\")","v":91.78},{"$f":"IF(ISNUMBER('Baseline - external'!E63),'Baseline - external'!E63,\"...\")","v":77.537739959999996},{"$f":"IF(ISNUMBER('Baseline - external'!F63),'Baseline - external'!F63,\"...\")","v":58.700014969999998},{"$f":"IF(ISNUMBER('Baseline - external'!G63),'Baseline - external'!G63,\"...\")","v":121.655},{"$f":"IF(ISNUMBER('Baseline - external'!H63),'Baseline - external'!H63,\"...\")","v":115.92971637399501},{"$f":"IF(ISNUMBER('Baseline - external'!I63),'Baseline - external'!I63,\"...\")","v":44.244601542405206},{"$f":"IF(ISNUMBER('Baseline - external'!J63),'Baseline - external'!J63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K63),'Baseline - external'!K63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L63),'Baseline - external'!L63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M63),'Baseline - external'!M63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N63),'Baseline - external'!N63,\"...\")","v":150},{"$f":"IF(ISNUMBER('Baseline - external'!O63),'Baseline - external'!O63,\"...\")","v":120},{"$f":"IF(ISNUMBER('Baseline - external'!P63),'Baseline - external'!P63,\"...\")","v":219.697960357341},{"$f":"IF(ISNUMBER('Baseline - external'!Q63),'Baseline - external'!Q63,\"...\")","v":210.62},{"$f":"IF(ISNUMBER('Baseline - external'!R63),'Baseline - external'!R63,\"...\")","v":200},{"$f":"IF(ISNUMBER('Baseline - external'!S63),'Baseline - external'!S63,\"...\")","v":200},null,{"$f":"IF(ISNUMBER('Baseline - external'!T63),'Baseline - external'!T63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U63),'Baseline - external'!U63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V63),'Baseline - external'!V63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W63),'Baseline - external'!W63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X63),'Baseline - external'!X63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y63),'Baseline - external'!Y63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z63),'Baseline - external'!Z63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA63),'Baseline - external'!AA63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB63),'Baseline - external'!AB63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC63),'Baseline - external'!AC63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD63),'Baseline - external'!AD63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE63),'Baseline - external'!AE63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF63),'Baseline - external'!AF63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG63),'Baseline - external'!AG63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH63),'Baseline - external'!AH63,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C946,IF(START!L10=\"French\",translation!D946,IF(START!L10=\"Portuguese\",translation!E946,translation!F946)))&\" 6/ \"","v":"Grant-equivalent financing (in percent of GDP) 6/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C64),'Baseline - external'!C64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D64),'Baseline - external'!D64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E64),'Baseline - external'!E64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F64),'Baseline - external'!F64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G64),'Baseline - external'!G64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H64),'Baseline - external'!H64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I64),'Baseline - external'!I64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J64),'Baseline - external'!J64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K64),'Baseline - external'!K64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L64),'Baseline - external'!L64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M64),'Baseline - external'!M64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N64),'Baseline - external'!N64,\"...\")","v":1.1179093007126251},{"$f":"IF(ISNUMBER('Baseline - external'!O64),'Baseline - external'!O64,\"...\")","v":0.95871719089692009},{"$f":"IF(ISNUMBER('Baseline - external'!P64),'Baseline - external'!P64,\"...\")","v":0.90863051222452551},{"$f":"IF(ISNUMBER('Baseline - external'!Q64),'Baseline - external'!Q64,\"...\")","v":0.86002692404868775},{"$f":"IF(ISNUMBER('Baseline - external'!R64),'Baseline - external'!R64,\"...\")","v":0.65339429310691466},{"$f":"IF(ISNUMBER('Baseline - external'!S64),'Baseline - external'!S64,\"...\")","v":0.45798192964825352},null,{"$f":"IF(ISNUMBER('Baseline - external'!T64),'Baseline - external'!T64,\"...\")","v":0.23670846843723961},{"$f":"IF(ISNUMBER('Baseline - external'!U64),'Baseline - external'!U64,\"...\")","v":0.28516063994723095},{"$f":"IF(ISNUMBER('Baseline - external'!V64),'Baseline - external'!V64,\"...\")","v":0.2522475547343635},{"$f":"IF(ISNUMBER('Baseline - external'!W64),'Baseline - external'!W64,\"...\")","v":0.2249632543026498},{"$f":"IF(ISNUMBER('Baseline - external'!X64),'Baseline - external'!X64,\"...\")","v":0.20248206787015044},{"$f":"IF(ISNUMBER('Baseline - external'!Y64),'Baseline - external'!Y64,\"...\")","v":0.18348080047113177},{"$f":"IF(ISNUMBER('Baseline - external'!Z64),'Baseline - external'!Z64,\"...\")","v":0.16713940977215047},{"$f":"IF(ISNUMBER('Baseline - external'!AA64),'Baseline - external'!AA64,\"...\")","v":0.15297103186161692},{"$f":"IF(ISNUMBER('Baseline - external'!AB64),'Baseline - external'!AB64,\"...\")","v":0.14048967047659228},{"$f":"IF(ISNUMBER('Baseline - external'!AC64),'Baseline - external'!AC64,\"...\")","v":0.12946001900403284},{"$f":"IF(ISNUMBER('Baseline - external'!AD64),'Baseline - external'!AD64,\"...\")","v":9.6826770135246265E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AE64),'Baseline - external'!AE64,\"...\")","v":6.8126657133485924E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AF64),'Baseline - external'!AF64,\"...\")","v":4.2968337594949814E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AG64),'Baseline - external'!AG64,\"...\")","v":2.1008553230915741E-2},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH64),'Baseline - external'!AH64,\"...\")","v":1.7511752716559855E-3},null,"...",{"$f":"AVERAGE(P48:U48, W48:AA48)","v":0.55983837599359643}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C947,IF(START!L10=\"French\",translation!D947,IF(START!L10=\"Portuguese\",translation!E947,translation!F947)))&\" 6/ \"","v":"Grant-equivalent financing (in percent of external financing) 6/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C65),'Baseline - external'!C65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D65),'Baseline - external'!D65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E65),'Baseline - external'!E65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F65),'Baseline - external'!F65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G65),'Baseline - external'!G65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H65),'Baseline - external'!H65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I65),'Baseline - external'!I65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J65),'Baseline - external'!J65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K65),'Baseline - external'!K65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L65),'Baseline - external'!L65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M65),'Baseline - external'!M65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N65),'Baseline - external'!N65,\"...\")","v":10.702143453791285},{"$f":"IF(ISNUMBER('Baseline - external'!O65),'Baseline - external'!O65,\"...\")","v":13.096372678837454},{"$f":"IF(ISNUMBER('Baseline - external'!P65),'Baseline - external'!P65,\"...\")","v":14.975718814911135},{"$f":"IF(ISNUMBER('Baseline - external'!Q65),'Baseline - external'!Q65,\"...\")","v":12.815438664891001},{"$f":"IF(ISNUMBER('Baseline - external'!R65),'Baseline - external'!R65,\"...\")","v":9.6376079872435891},{"$f":"IF(ISNUMBER('Baseline - external'!S65),'Baseline - external'!S65,\"...\")","v":7.0562354972949004},null,{"$f":"IF(ISNUMBER('Baseline - external'!T65),'Baseline - external'!T65,\"...\")","v":3.7183965296952914},{"$f":"IF(ISNUMBER('Baseline - external'!U65),'Baseline - external'!U65,\"...\")","v":4.9176570776580997},{"$f":"IF(ISNUMBER('Baseline - external'!V65),'Baseline - external'!V65,\"...\")","v":4.2527135968688681},{"$f":"IF(ISNUMBER('Baseline - external'!W65),'Baseline - external'!W65,\"...\")","v":3.8846998773200134},{"$f":"IF(ISNUMBER('Baseline - external'!X65),'Baseline - external'!X65,\"...\")","v":3.7571910758625071},{"$f":"IF(ISNUMBER('Baseline - external'!Y65),'Baseline - external'!Y65,\"...\")","v":3.0563432322533357},{"$f":"IF(ISNUMBER('Baseline - external'!Z65),'Baseline - external'!Z65,\"...\")","v":2.9552714777368614},{"$f":"IF(ISNUMBER('Baseline - external'!AA65),'Baseline - external'!AA65,\"...\")","v":2.7915543010501125},{"$f":"IF(ISNUMBER('Baseline - external'!AB65),'Baseline - external'!AB65,\"...\")","v":2.673959201090891},{"$f":"IF(ISNUMBER('Baseline - external'!AC65),'Baseline - external'!AC65,\"...\")","v":2.3819740592581287},{"$f":"IF(ISNUMBER('Baseline - external'!AD65),'Baseline - external'!AD65,\"...\")","v":1.8500424554814259},{"$f":"IF(ISNUMBER('Baseline - external'!AE65),'Baseline - external'!AE65,\"...\")","v":1.2950744979775861},{"$f":"IF(ISNUMBER('Baseline - external'!AF65),'Baseline - external'!AF65,\"...\")","v":0.85070625893131135},{"$f":"IF(ISNUMBER('Baseline - external'!AG65),'Baseline - external'!AG65,\"...\")","v":0.43514360125418888},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH65),'Baseline - external'!AH65,\"...\")","v":3.7440274273093745E-2},null,"...",8.0740159322158327]
[null,{"$f":"+IF(START!L10=\"English\",translation!C950,IF(START!L10=\"French\",translation!D950,IF(START!L10=\"Portuguese\",translation!E950,translation!F950)))","v":"Nominal GDP (Million of US dollars)  "},{"$f":"IF(ISNUMBER('Baseline - external'!C48),'Baseline - external'!C48,\"...\")","v":20400.9429453339},{"$f":"IF(ISNUMBER('Baseline - external'!D48),'Baseline - external'!D48,\"...\")","v":24757.5530544678},{"$f":"IF(ISNUMBER('Baseline - external'!E48),'Baseline - external'!E48,\"...\")","v":28528.014586360001},{"$f":"IF(ISNUMBER('Baseline - external'!F48),'Baseline - external'!F48,\"...\")","v":25589.562458234599},{"$f":"IF(ISNUMBER('Baseline - external'!G48),'Baseline - external'!G48,\"...\")","v":32174.2108297251},{"$f":"IF(ISNUMBER('Baseline - external'!H48),'Baseline - external'!H48,\"...\")","v":39564.983872474295},{"$f":"IF(ISNUMBER('Baseline - external'!I48),'Baseline - external'!I48,\"...\")","v":41939.3397240185},{"$f":"IF(ISNUMBER('Baseline - external'!J48),'Baseline - external'!J48,\"...\")","v":47806.292728194298},null,{"$f":"IF(ISNUMBER('Baseline - external'!K48),'Baseline - external'!K48,\"...\")","v":38774.100589752605},{"$f":"IF(ISNUMBER('Baseline - external'!L48),'Baseline - external'!L48,\"...\")","v":36892.586239755503},{"$f":"IF(ISNUMBER('Baseline - external'!M48),'Baseline - external'!M48,\"...\")","v":42777.871848343901},null,"…","…","…","…","…","…",null,"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C951,IF(START!L10=\"French\",translation!D951,IF(START!L10=\"Portuguese\",translation!E951,translation!F951)))","v":"Nominal dollar GDP growth  "},{"$f":"IF(ISNUMBER('Baseline - external'!C49),'Baseline - external'!C49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D49),'Baseline - external'!D49,\"...\")","v":21.354944821951683},{"$f":"IF(ISNUMBER('Baseline - external'!E49),'Baseline - external'!E49,\"...\")","v":15.229540349149229},{"$f":"IF(ISNUMBER('Baseline - external'!F49),'Baseline - external'!F49,\"...\")","v":-10.300233544925186},{"$f":"IF(ISNUMBER('Baseline - external'!G49),'Baseline - external'!G49,\"...\")","v":25.731773969318471},{"$f":"IF(ISNUMBER('Baseline - external'!H49),'Baseline - external'!H49,\"...\")","v":22.971109009831594},{"$f":"IF(ISNUMBER('Baseline - external'!I49),'Baseline - external'!I49,\"...\")","v":6.0011546047818998},{"$f":"IF(ISNUMBER('Baseline - external'!J49),'Baseline - external'!J49,\"...\")","v":13.98914013139747},null,{"$f":"IF(ISNUMBER('Baseline - external'!K49),'Baseline - external'!K49,\"...\")","v":-18.893312204304969},{"$f":"IF(ISNUMBER('Baseline - external'!L49),'Baseline - external'!L49,\"...\")","v":-4.8525028856358787},{"$f":"IF(ISNUMBER('Baseline - external'!M49),'Baseline - external'!M49,\"...\")","v":15.952488584946112},null,{"$f":"IF(ISNUMBER('Baseline - external'!N49),'Baseline - external'!N49,\"...\")","v":6.2794480155183185},{"$f":"IF(ISNUMBER('Baseline - external'!O49),'Baseline - external'!O49,\"...\")","v":8.2751639887576509},{"$f":"IF(ISNUMBER('Baseline - external'!P49),'Baseline - external'!P49,\"...\")","v":7.3882356308898833},{"$f":"IF(ISNUMBER('Baseline - external'!Q49),'Baseline - external'!Q49,\"...\")","v":6.7191073798263723},{"$f":"IF(ISNUMBER('Baseline - external'!R49),'Baseline - external'!R49,\"...\")","v":7.1497430411814777},{"$f":"IF(ISNUMBER('Baseline - external'!S49),'Baseline - external'!S49,\"...\")","v":7.7387137951571594},null,{"$f":"IF(ISNUMBER('Baseline - external'!T49),'Baseline - external'!T49,\"...\")","v":7.7321180107095877},{"$f":"IF(ISNUMBER('Baseline - external'!U49),'Baseline - external'!U49,\"...\")","v":7.2601799267222988},{"$f":"IF(ISNUMBER('Baseline - external'!V49),'Baseline - external'!V49,\"...\")","v":7.0132829172703692},{"$f":"IF(ISNUMBER('Baseline - external'!W49),'Baseline - external'!W49,\"...\")","v":6.9807032111828926},{"$f":"IF(ISNUMBER('Baseline - external'!X49),'Baseline - external'!X49,\"...\")","v":6.8966376657577211},{"$f":"IF(ISNUMBER('Baseline - external'!Y49),'Baseline - external'!Y49,\"...\")","v":6.8821698238925366},{"$f":"IF(ISNUMBER('Baseline - external'!Z49),'Baseline - external'!Z49,\"...\")","v":6.9227681595823043},{"$f":"IF(ISNUMBER('Baseline - external'!AA49),'Baseline - external'!AA49,\"...\")","v":6.9287042501253726},{"$f":"IF(ISNUMBER('Baseline - external'!AB49),'Baseline - external'!AB49,\"...\")","v":6.9833042982263338},{"$f":"IF(ISNUMBER('Baseline - external'!AC49),'Baseline - external'!AC49,\"...\")","v":6.9771921735777953},{"$f":"IF(ISNUMBER('Baseline - external'!AD49),'Baseline - external'!AD49,\"...\")","v":6.9621707494358143},{"$f":"IF(ISNUMBER('Baseline - external'!AE49),'Baseline - external'!AE49,\"...\")","v":7.0055641091218979},{"$f":"IF(ISNUMBER('Baseline - external'!AF49),'Baseline - external'!AF49,\"...\")","v":6.9961688143372225},{"$f":"IF(ISNUMBER('Baseline - external'!AG49),'Baseline - external'!AG49,\"...\")","v":6.7218328935329197},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH49),'Baseline - external'!AH49,\"...\")","v":6.9065073460185422},null,{"$f":"AVERAGE(D51:J51, L51:N51)","v":8.7184102836510426},7.2212121439067039]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C949,IF(START!L10=\"French\",translation!D949,IF(START!L10=\"Portuguese\",translation!E949,translation!F949)))","v":"Memorandum items:"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C923,IF(START!L10=\"French\",translation!D923,IF(START!L10=\"Portuguese\",translation!E923,translation!F923)))&\" 7/ \"","v":"PV of external debt 7/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C33),'Baseline - external'!C33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D33),'Baseline - external'!D33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E33),'Baseline - external'!E33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F33),'Baseline - external'!F33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G33),'Baseline - external'!G33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H33),'Baseline - external'!H33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I33),'Baseline - external'!I33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J33),'Baseline - external'!J33,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K33),'Baseline - external'!K33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L33),'Baseline - external'!L33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M33),'Baseline - external'!M33,\"...\")","v":46.923969486016624},null,{"$f":"IF(ISNUMBER('Baseline - external'!N33),'Baseline - external'!N33,\"...\")","v":48.884623746813411},{"$f":"IF(ISNUMBER('Baseline - external'!O33),'Baseline - external'!O33,\"...\")","v":47.151384667261361},{"$f":"IF(ISNUMBER('Baseline - external'!P33),'Baseline - external'!P33,\"...\")","v":45.226496964495908},{"$f":"IF(ISNUMBER('Baseline - external'!Q33),'Baseline - external'!Q33,\"...\")","v":44.194059559244771},{"$f":"IF(ISNUMBER('Baseline - external'!R33),'Baseline - external'!R33,\"...\")","v":42.60430829244828},{"$f":"IF(ISNUMBER('Baseline - external'!S33),'Baseline - external'!S33,\"...\")","v":41.695157849757159},null,{"$f":"IF(ISNUMBER('Baseline - external'!T33),'Baseline - external'!T33,\"...\")","v":39.423451546230709},{"$f":"IF(ISNUMBER('Baseline - external'!U33),'Baseline - external'!U33,\"...\")","v":36.989726806144397},{"$f":"IF(ISNUMBER('Baseline - external'!V33),'Baseline - external'!V33,\"...\")","v":35.95584417770263},{"$f":"IF(ISNUMBER('Baseline - external'!W33),'Baseline - external'!W33,\"...\")","v":35.415119480762378},{"$f":"IF(ISNUMBER('Baseline - external'!X33),'Baseline - external'!X33,\"...\")","v":35.207778495869825},{"$f":"IF(ISNUMBER('Baseline - external'!Y33),'Baseline - external'!Y33,\"...\")","v":35.194028817938246},{"$f":"IF(ISNUMBER('Baseline - external'!Z33),'Baseline - external'!Z33,\"...\")","v":34.987071024671181},{"$f":"IF(ISNUMBER('Baseline - external'!AA33),'Baseline - external'!AA33,\"...\")","v":34.663044336525971},{"$f":"IF(ISNUMBER('Baseline - external'!AB33),'Baseline - external'!AB33,\"...\")","v":34.40693484540261},{"$f":"IF(ISNUMBER('Baseline - external'!AC33),'Baseline - external'!AC33,\"...\")","v":34.27626060921542},{"$f":"IF(ISNUMBER('Baseline - external'!AD33),'Baseline - external'!AD33,\"...\")","v":33.731370245110554},{"$f":"IF(ISNUMBER('Baseline - external'!AE33),'Baseline - external'!AE33,\"...\")","v":33.27873517933304},{"$f":"IF(ISNUMBER('Baseline - external'!AF33),'Baseline - external'!AF33,\"...\")","v":32.571069907990385},{"$f":"IF(ISNUMBER('Baseline - external'!AG33),'Baseline - external'!AG33,\"...\")","v":32.06911275634269},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH33),'Baseline - external'!AH33,\"...\")","v":31.575593240807549}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C924,IF(START!L10=\"French\",translation!D924,IF(START!L10=\"Portuguese\",translation!E924,translation!F924)))","v":"In percent of exports "},{"$f":"IF(ISNUMBER('Baseline - external'!C34),'Baseline - external'!C34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D34),'Baseline - external'!D34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E34),'Baseline - external'!E34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F34),'Baseline - external'!F34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G34),'Baseline - external'!G34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H34),'Baseline - external'!H34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I34),'Baseline - external'!I34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J34),'Baseline - external'!J34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K34),'Baseline - external'!K34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L34),'Baseline - external'!L34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M34),'Baseline - external'!M34,\"...\")","v":114.90117927555043},null,{"$f":"IF(ISNUMBER('Baseline - external'!N34),'Baseline - external'!N34,\"...\")","v":118.78422405101594},{"$f":"IF(ISNUMBER('Baseline - external'!O34),'Baseline - external'!O34,\"...\")","v":113.060172782362},{"$f":"IF(ISNUMBER('Baseline - external'!P34),'Baseline - external'!P34,\"...\")","v":109.21567259304869},{"$f":"IF(ISNUMBER('Baseline - external'!Q34),'Baseline - external'!Q34,\"...\")","v":108.21359054401371},{"$f":"IF(ISNUMBER('Baseline - external'!R34),'Baseline - external'!R34,\"...\")","v":105.17153719873158},{"$f":"IF(ISNUMBER('Baseline - external'!S34),'Baseline - external'!S34,\"...\")","v":103.65321897660252},null,{"$f":"IF(ISNUMBER('Baseline - external'!T34),'Baseline - external'!T34,\"...\")","v":99.56782666514188},{"$f":"IF(ISNUMBER('Baseline - external'!U34),'Baseline - external'!U34,\"...\")","v":95.256865710530064},{"$f":"IF(ISNUMBER('Baseline - external'!V34),'Baseline - external'!V34,\"...\")","v":94.372575629386489},{"$f":"IF(ISNUMBER('Baseline - external'!W34),'Baseline - external'!W34,\"...\")","v":94.163366374307301},{"$f":"IF(ISNUMBER('Baseline - external'!X34),'Baseline - external'!X34,\"...\")","v":94.375914273015667},{"$f":"IF(ISNUMBER('Baseline - external'!Y34),'Baseline - external'!Y34,\"...\")","v":94.688323255923706},{"$f":"IF(ISNUMBER('Baseline - external'!Z34),'Baseline - external'!Z34,\"...\")","v":94.528118373148288},{"$f":"IF(ISNUMBER('Baseline - external'!AA34),'Baseline - external'!AA34,\"...\")","v":94.14644154133579},{"$f":"IF(ISNUMBER('Baseline - external'!AB34),'Baseline - external'!AB34,\"...\")","v":93.995952685214306},{"$f":"IF(ISNUMBER('Baseline - external'!AC34),'Baseline - external'!AC34,\"...\")","v":94.332243968910262},{"$f":"IF(ISNUMBER('Baseline - external'!AD34),'Baseline - external'!AD34,\"...\")","v":93.551132746582226},{"$f":"IF(ISNUMBER('Baseline - external'!AE34),'Baseline - external'!AE34,\"...\")","v":92.783819314678979},{"$f":"IF(ISNUMBER('Baseline - external'!AF34),'Baseline - external'!AF34,\"...\")","v":91.518862324088801},{"$f":"IF(ISNUMBER('Baseline - external'!AG34),'Baseline - external'!AG34,\"...\")","v":90.800420863298427},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH34),'Baseline - external'!AH34,\"...\")","v":89.935391528441059}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C928,IF(START!L10=\"French\",translation!D928,IF(START!L10=\"Portuguese\",translation!E928,translation!F928)))","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C38),'Baseline - external'!C38,\"...\")","v":73.954499603672019},{"$f":"IF(ISNUMBER('Baseline - external'!D38),'Baseline - external'!D38,\"...\")","v":20.922889837401129},{"$f":"IF(ISNUMBER('Baseline - external'!E38),'Baseline - external'!E38,\"...\")","v":14.940577538421945},{"$f":"IF(ISNUMBER('Baseline - external'!F38),'Baseline - external'!F38,\"...\")","v":10.54935794412348},{"$f":"IF(ISNUMBER('Baseline - external'!G38),'Baseline - external'!G38,\"...\")","v":8.2086389739477674},{"$f":"IF(ISNUMBER('Baseline - external'!H38),'Baseline - external'!H38,\"...\")","v":9.8824966874488105},{"$f":"IF(ISNUMBER('Baseline - external'!I38),'Baseline - external'!I38,\"...\")","v":9.274942813914322},{"$f":"IF(ISNUMBER('Baseline - external'!J38),'Baseline - external'!J38,\"...\")","v":10.940010895212259},null,{"$f":"IF(ISNUMBER('Baseline - external'!K38),'Baseline - external'!K38,\"...\")","v":14.069177479898917},{"$f":"IF(ISNUMBER('Baseline - external'!L38),'Baseline - external'!L38,\"...\")","v":14.888693093114831},{"$f":"IF(ISNUMBER('Baseline - external'!M38),'Baseline - external'!M38,\"...\")","v":16.842299876368394},null,{"$f":"IF(ISNUMBER('Baseline - external'!N38),'Baseline - external'!N38,\"...\")","v":19.454438389301806},{"$f":"IF(ISNUMBER('Baseline - external'!O38),'Baseline - external'!O38,\"...\")","v":18.72200173486538},{"$f":"IF(ISNUMBER('Baseline - external'!P38),'Baseline - external'!P38,\"...\")","v":17.41921044987749},{"$f":"IF(ISNUMBER('Baseline - external'!Q38),'Baseline - external'!Q38,\"...\")","v":18.570019384406386},{"$f":"IF(ISNUMBER('Baseline - external'!R38),'Baseline - external'!R38,\"...\")","v":20.864612738496987},{"$f":"IF(ISNUMBER('Baseline - external'!S38),'Baseline - external'!S38,\"...\")","v":18.199606763599228},null,{"$f":"IF(ISNUMBER('Baseline - external'!T38),'Baseline - external'!T38,\"...\")","v":22.008737870266184},{"$f":"IF(ISNUMBER('Baseline - external'!U38),'Baseline - external'!U38,\"...\")","v":21.86137660890876},{"$f":"IF(ISNUMBER('Baseline - external'!V38),'Baseline - external'!V38,\"...\")","v":19.024541635818526},{"$f":"IF(ISNUMBER('Baseline - external'!W38),'Baseline - external'!W38,\"...\")","v":17.565303820568698},{"$f":"IF(ISNUMBER('Baseline - external'!X38),'Baseline - external'!X38,\"...\")","v":15.827048713608578},{"$f":"IF(ISNUMBER('Baseline - external'!Y38),'Baseline - external'!Y38,\"...\")","v":17.000796404910659},{"$f":"IF(ISNUMBER('Baseline - external'!Z38),'Baseline - external'!Z38,\"...\")","v":16.669733856118437},{"$f":"IF(ISNUMBER('Baseline - external'!AA38),'Baseline - external'!AA38,\"...\")","v":16.655287908501563},{"$f":"IF(ISNUMBER('Baseline - external'!AB38),'Baseline - external'!AB38,\"...\")","v":15.973658750611404},{"$f":"IF(ISNUMBER('Baseline - external'!AC38),'Baseline - external'!AC38,\"...\")","v":16.259842009272383},{"$f":"IF(ISNUMBER('Baseline - external'!AD38),'Baseline - external'!AD38,\"...\")","v":17.08031960515352},{"$f":"IF(ISNUMBER('Baseline - external'!AE38),'Baseline - external'!AE38,\"...\")","v":17.032865301993596},{"$f":"IF(ISNUMBER('Baseline - external'!AF38),'Baseline - external'!AF38,\"...\")","v":17.388087231929241},{"$f":"IF(ISNUMBER('Baseline - external'!AG38),'Baseline - external'!AG38,\"...\")","v":16.592456327828586},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH38),'Baseline - external'!AH38,\"...\")","v":16.152905349561578}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C952,IF(START!L10=\"French\",translation!D952,IF(START!L10=\"Portuguese\",translation!E952,translation!F952)))","v":"PV of PPG external debt (in Million of US dollars)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!M50),'Baseline - external'!M50,\"...\")","v":18361.960658950429},null,{"$f":"IF(ISNUMBER('Baseline - external'!N50),'Baseline - external'!N50,\"...\")","v":20406.383973885775},{"$f":"IF(ISNUMBER('Baseline - external'!O50),'Baseline - external'!O50,\"...\")","v":21241.836004532088},{"$f":"IF(ISNUMBER('Baseline - external'!P50),'Baseline - external'!P50,\"...\")","v":21793.674321134618},{"$f":"IF(ISNUMBER('Baseline - external'!Q50),'Baseline - external'!Q50,\"...\")","v":22675.562973930806},{"$f":"IF(ISNUMBER('Baseline - external'!R50),'Baseline - external'!R50,\"...\")","v":23335.822655940123},{"$f":"IF(ISNUMBER('Baseline - external'!S50),'Baseline - external'!S50,\"...\")","v":24549.615427853612},null,{"$f":"IF(ISNUMBER('Baseline - external'!T50),'Baseline - external'!T50,\"...\")","v":24853.937408235914},{"$f":"IF(ISNUMBER('Baseline - external'!U50),'Baseline - external'!U50,\"...\")","v":24826.846858913581},{"$f":"IF(ISNUMBER('Baseline - external'!V50),'Baseline - external'!V50,\"...\")","v":25735.394410579695},{"$f":"IF(ISNUMBER('Baseline - external'!W50),'Baseline - external'!W50,\"...\")","v":27066.038657306726},{"$f":"IF(ISNUMBER('Baseline - external'!X50),'Baseline - external'!X50,\"...\")","v":28741.728449380938},{"$f":"IF(ISNUMBER('Baseline - external'!Y50),'Baseline - external'!Y50,\"...\")","v":30706.248337130135},{"$f":"IF(ISNUMBER('Baseline - external'!Z50),'Baseline - external'!Z50,\"...\")","v":32614.145948214195},{"$f":"IF(ISNUMBER('Baseline - external'!AA50),'Baseline - external'!AA50,\"...\")","v":34509.213218159508},{"$f":"IF(ISNUMBER('Baseline - external'!AB50),'Baseline - external'!AB50,\"...\")","v":36610.734152331504},{"$f":"IF(ISNUMBER('Baseline - external'!AC50),'Baseline - external'!AC50,\"...\")","v":38996.822702179808},{"$f":"IF(ISNUMBER('Baseline - external'!AD50),'Baseline - external'!AD50,\"...\")","v":40961.148242399722},{"$f":"IF(ISNUMBER('Baseline - external'!AE50),'Baseline - external'!AE50,\"...\")","v":43163.422140698502},{"$f":"IF(ISNUMBER('Baseline - external'!AF50),'Baseline - external'!AF50,\"...\")","v":45066.962654783732},{"$f":"IF(ISNUMBER('Baseline - external'!AG50),'Baseline - external'!AG50,\"...\")","v":47251.298306659024},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH50),'Baseline - external'!AH50,\"...\")","v":49627.547944484519}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C953,IF(START!L10=\"French\",translation!D953,IF(START!L10=\"Portuguese\",translation!E953,translation!F953)))","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!N51),'Baseline - external'!N51,\"...\")","v":4.7791608759389312},{"$f":"IF(ISNUMBER('Baseline - external'!O51),'Baseline - external'!O51,\"...\")","v":1.8376087650834514},{"$f":"IF(ISNUMBER('Baseline - external'!P51),'Baseline - external'!P51,\"...\")","v":1.1210230353331594},{"$f":"IF(ISNUMBER('Baseline - external'!Q51),'Baseline - external'!Q51,\"...\")","v":1.6682446168458931},{"$f":"IF(ISNUMBER('Baseline - external'!R51),'Baseline - external'!R51,\"...\")","v":1.1703575789390881},{"$f":"IF(ISNUMBER('Baseline - external'!S51),'Baseline - external'!S51,\"...\")","v":2.0079699379342912},null,{"$f":"IF(ISNUMBER('Baseline - external'!T51),'Baseline - external'!T51,\"...\")","v":0.46727677349463492},{"$f":"IF(ISNUMBER('Baseline - external'!U51),'Baseline - external'!U51,\"...\")","v":-3.8611216626079754E-2},{"$f":"IF(ISNUMBER('Baseline - external'!V51),'Baseline - external'!V51,\"...\")","v":1.2072711323425811},{"$f":"IF(ISNUMBER('Baseline - external'!W51),'Baseline - external'!W51,\"...\")","v":1.6522715574502713},{"$f":"IF(ISNUMBER('Baseline - external'!X51),'Baseline - external'!X51,\"...\")","v":1.9449464214998471},{"$f":"IF(ISNUMBER('Baseline - external'!Y51),'Baseline - external'!Y51,\"...\")","v":2.1330763602329035},{"$f":"IF(ISNUMBER('Baseline - external'!Z51),'Baseline - external'!Z51,\"...\")","v":1.9382052932160345},{"$f":"IF(ISNUMBER('Baseline - external'!AA51),'Baseline - external'!AA51,\"...\")","v":1.8005249680174609},{"$f":"IF(ISNUMBER('Baseline - external'!AB51),'Baseline - external'!AB51,\"...\")","v":1.8672992968945499},{"$f":"IF(ISNUMBER('Baseline - external'!AC51),'Baseline - external'!AC51,\"...\")","v":1.9817586494910024},{"$f":"IF(ISNUMBER('Baseline - external'!AD51),'Baseline - external'!AD51,\"...\")","v":1.5250583985066983},{"$f":"IF(ISNUMBER('Baseline - external'!AE51),'Baseline - external'!AE51,\"...\")","v":1.5985054975506718},{"$f":"IF(ISNUMBER('Baseline - external'!AF51),'Baseline - external'!AF51,\"...\")","v":1.2912150114826608},{"$f":"IF(ISNUMBER('Baseline - external'!AG51),'Baseline - external'!AG51,\"...\")","v":1.3848017025309827},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH51),'Baseline - external'!AH51,\"...\")","v":1.4115848963232087}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C932,IF(START!L10=\"French\",translation!D932,IF(START!L10=\"Portuguese\",translation!E932,translation!F932)))","v":"Non-interest current account deficit that stabilizes debt ratio "},{"$f":"IF(ISNUMBER('Baseline - external'!C42),'Baseline - external'!C42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D42),'Baseline - external'!D42,\"...\")","v":2.020813160213379},{"$f":"IF(ISNUMBER('Baseline - external'!E42),'Baseline - external'!E42,\"...\")","v":11.980657559989448},{"$f":"IF(ISNUMBER('Baseline - external'!F42),'Baseline - external'!F42,\"...\")","v":-1.9261017144039454},{"$f":"IF(ISNUMBER('Baseline - external'!G42),'Baseline - external'!G42,\"...\")","v":4.0095349505120224},{"$f":"IF(ISNUMBER('Baseline - external'!H42),'Baseline - external'!H42,\"...\")","v":12.180817022828629},{"$f":"IF(ISNUMBER('Baseline - external'!I42),'Baseline - external'!I42,\"...\")","v":7.2237275662655058},{"$f":"IF(ISNUMBER('Baseline - external'!J42),'Baseline - external'!J42,\"...\")","v":4.1754262381836522},null,{"$f":"IF(ISNUMBER('Baseline - external'!K42),'Baseline - external'!K42,\"...\")","v":-2.8627387333514447},{"$f":"IF(ISNUMBER('Baseline - external'!L42),'Baseline - external'!L42,\"...\")","v":1.5505039062902428},{"$f":"IF(ISNUMBER('Baseline - external'!M42),'Baseline - external'!M42,\"...\")","v":4.2838683235377708},null,{"$f":"IF(ISNUMBER('Baseline - external'!N42),'Baseline - external'!N42,\"...\")","v":2.6650315432582681},{"$f":"IF(ISNUMBER('Baseline - external'!O42),'Baseline - external'!O42,\"...\")","v":4.6177336817732266},{"$f":"IF(ISNUMBER('Baseline - external'!P42),'Baseline - external'!P42,\"...\")","v":3.6695363039898785},{"$f":"IF(ISNUMBER('Baseline - external'!Q42),'Baseline - external'!Q42,\"...\")","v":2.5717614874937977},{"$f":"IF(ISNUMBER('Baseline - external'!R42),'Baseline - external'!R42,\"...\")","v":3.4969714131309111},{"$f":"IF(ISNUMBER('Baseline - external'!S42),'Baseline - external'!S42,\"...\")","v":2.9011314203099188},null,{"$f":"IF(ISNUMBER('Baseline - external'!T42),'Baseline - external'!T42,\"...\")","v":2.3743600036871415},{"$f":"IF(ISNUMBER('Baseline - external'!U42),'Baseline - external'!U42,\"...\")","v":4.4333528651048759},{"$f":"IF(ISNUMBER('Baseline - external'!V42),'Baseline - external'!V42,\"...\")","v":3.338512902267436},{"$f":"IF(ISNUMBER('Baseline - external'!W42),'Baseline - external'!W42,\"...\")","v":2.9669074987044759},{"$f":"IF(ISNUMBER('Baseline - external'!X42),'Baseline - external'!X42,\"...\")","v":3.1375799652975855},{"$f":"IF(ISNUMBER('Baseline - external'!Y42),'Baseline - external'!Y42,\"...\")","v":2.1317626358361674},{"$f":"IF(ISNUMBER('Baseline - external'!Z42),'Baseline - external'!Z42,\"...\")","v":2.1744701261708546},{"$f":"IF(ISNUMBER('Baseline - external'!AA42),'Baseline - external'!AA42,\"...\")","v":2.2193983446714443},{"$f":"IF(ISNUMBER('Baseline - external'!AB42),'Baseline - external'!AB42,\"...\")","v":2.5237539082839784},{"$f":"IF(ISNUMBER('Baseline - external'!AC42),'Baseline - external'!AC42,\"...\")","v":2.2566598322268128},{"$f":"IF(ISNUMBER('Baseline - external'!AD42),'Baseline - external'!AD42,\"...\")","v":2.6418391908661141},{"$f":"IF(ISNUMBER('Baseline - external'!AE42),'Baseline - external'!AE42,\"...\")","v":2.3834125918367519},{"$f":"IF(ISNUMBER('Baseline - external'!AF42),'Baseline - external'!AF42,\"...\")","v":2.5709478729292972},{"$f":"IF(ISNUMBER('Baseline - external'!AG42),'Baseline - external'!AG42,\"...\")","v":2.398044999024239},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH42),'Baseline - external'!AH42,\"...\")","v":2.2352738859003916}]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C956,IF(START!L10=\"French\",translation!D956,IF(START!L10=\"Portuguese\",translation!E956,translation!F956)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C957,IF(START!L10=\"French\",translation!D957,IF(START!L10=\"Portuguese\",translation!E957,translation!F957)))","v":0}]
[null,{"$f":"\"1/ \"&+IF(START!L10=\"English\",translation!C958,IF(START!L10=\"French\",translation!D958,IF(START!L10=\"Portuguese\",translation!E958,translation!F958)))","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"\"2/ \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4,++OFFSET(translation!C960,0,LANG), ++OFFSET(translation!C959,0,LANG))","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C961,IF(START!L10=\"French\",translation!D961,IF(START!L10=\"Portuguese\",translation!E961,translation!F961)))","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"\"4/ \"&+IF(START!L10=\"English\",translation!C962,IF(START!L10=\"French\",translation!D962,IF(START!L10=\"Portuguese\",translation!E962,translation!F962)))","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"\"5/ \"&+IF(START!L10=\"English\",translation!C964,IF(START!L10=\"French\",translation!D964,IF(START!L10=\"Portuguese\",translation!E964,translation!F964)))","v":"5/  Defined as grants, concessional loans, and debt relief."}]
[null,{"$f":"\"6/ \"&+IF(START!L10=\"English\",translation!C965,IF(START!L10=\"French\",translation!D965,IF(START!L10=\"Portuguese\",translation!E965,translation!F965)))","v":"6/  Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."}]
[null,{"$f":"\"7/ \"&+IF(START!L10=\"English\",translation!C968,IF(START!L10=\"French\",translation!D968,IF(START!L10=\"Portuguese\",translation!E968,translation!F968)))","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"\"8/ \"& +IF(START!L10=\"English\",translation!C963,IF(START!L10=\"French\",translation!D963,IF(START!L10=\"Portuguese\",translation!E963,translation!F963)))","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"Output 1-2 - Public DSA","index":42,"n_rows":67,"n_cols":51,"rows_kept":67,"cut":false,"hidden":false,"merged":[[7,47,9,49],[7,50,9,51],[10,47,12,49],[10,50,12,51],[1,1,1,51],[2,1,2,51],[4,4,4,13],[4,43,4,44],[4,19,4,41]]}
[]
["Go to the detailed Public Baseline sheet (Baseline- public)",{"$f":"++OFFSET(translation!C894,0,LANG)&\" 2. \"&Country&++OFFSET(translation!C972,0,LANG)&\" \"&L6&\"-\"&AP6","v":"Table 2. Ghana: Public Sector Debt Sustainability Framework, Baseline Scenario, 2021-2044"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C973,IF(START!L10=\"French\",translation!D973,IF(START!L10=\"Portuguese\",translation!E973,translation!F973)))","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C974,IF(START!L10=\"French\",translation!D974,IF(START!L10=\"Portuguese\",translation!E974,translation!F974)))","v":"Actual "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C976,IF(START!L10=\"French\",translation!D976,IF(START!L10=\"Portuguese\",translation!E976,translation!#REF!)))","v":"Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C978,IF(START!L10=\"French\",translation!D978,IF(START!L10=\"Portuguese\",translation!E978,translation!F976)))&\" 6/\"","v":"Average 6/"}]
[null,null,{"$f":"D6-1","v":2013},2014,2015,2016,2017,2018,2019,{"$f":"L6-1","v":2020},null,2021,2022,{"$f":"+'Macro-Debt_Data'!T5","v":2023},null,null,null,null,null,{"$f":"N6+1","v":2024},{"$f":"T6+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,null,{"$f":"AC6+1","v":2034},{"$f":"AE6+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,null,{"$f":"AN6+1","v":2044},null,{"$f":"++OFFSET(translation!C900, 0,LANG)","v":"Historical"},{"$f":"T5","v":"Projections"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C979,IF(START!L10=\"French\",translation!D979,IF(START!L10=\"Portuguese\",translation!E979,translation!F979)))&\" 1/\"","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Baseline - public'!D12),'Baseline - public'!D12,\"...\")","v":26.540908513905439},{"$f":"IF(ISNUMBER('Baseline - public'!E12),'Baseline - public'!E12,\"...\")","v":32.864917875221593},{"$f":"IF(ISNUMBER('Baseline - public'!F12),'Baseline - public'!F12,\"...\")","v":33.940499762148761},{"$f":"IF(ISNUMBER('Baseline - public'!G12),'Baseline - public'!G12,\"...\")","v":37.371945001582198},{"$f":"IF(ISNUMBER('Baseline - public'!H12),'Baseline - public'!H12,\"...\")","v":38.211125112414358},{"$f":"IF(ISNUMBER('Baseline - public'!I12),'Baseline - public'!I12,\"...\")","v":39.840657848732157},{"$f":"IF(ISNUMBER('Baseline - public'!J12),'Baseline - public'!J12,\"...\")","v":48.305941598751517},{"$f":"IF(ISNUMBER('Baseline - public'!K12),'Baseline - public'!K12,\"...\")","v":58.080201068061875},null,{"$f":"IF(ISNUMBER('Baseline - public'!L12),'Baseline - public'!L12,\"...\")","v":70.438624585409528},{"$f":"IF(ISNUMBER('Baseline - public'!M12),'Baseline - public'!M12,\"...\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Baseline - public'!N12),'Baseline - public'!N12,\"...\")","v":74.2260545767856},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O12),'Baseline - public'!O12,\"...\")","v":69.751970921370372},{"$f":"IF(ISNUMBER('Baseline - public'!P12),'Baseline - public'!P12,\"...\")","v":65.196163045895901},{"$f":"IF(ISNUMBER('Baseline - public'!Q12),'Baseline - public'!Q12,\"...\")","v":61.844498931075073},{"$f":"IF(ISNUMBER('Baseline - public'!R12),'Baseline - public'!R12,\"...\")","v":59.544640251118828},{"$f":"IF(ISNUMBER('Baseline - public'!S12),'Baseline - public'!S12,\"...\")","v":57.221298758509306},{"$f":"IF(ISNUMBER('Baseline - public'!T12),'Baseline - public'!T12,\"...\")","v":54.704262057183577},{"$f":"IF(ISNUMBER('Baseline - public'!U12),'Baseline - public'!U12,\"...\")","v":53.333790963495687},{"$f":"IF(ISNUMBER('Baseline - public'!V12),'Baseline - public'!V12,\"...\")","v":51.747132890706837},{"$f":"IF(ISNUMBER('Baseline - public'!W12),'Baseline - public'!W12,\"...\")","v":50.647963989599482},{"$f":"IF(ISNUMBER('Baseline - public'!X12),'Baseline - public'!X12,\"...\")","v":49.717275661223745},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y12),'Baseline - public'!Y12,\"...\")","v":48.473801241557496},{"$f":"IF(ISNUMBER('Baseline - public'!Z12),'Baseline - public'!Z12,\"...\")","v":47.700469228538758},{"$f":"IF(ISNUMBER('Baseline - public'!AA12),'Baseline - public'!AA12,\"...\")","v":46.893738474542332},{"$f":"IF(ISNUMBER('Baseline - public'!AB12),'Baseline - public'!AB12,\"...\")","v":46.077136569134133},{"$f":"IF(ISNUMBER('Baseline - public'!AC12),'Baseline - public'!AC12,\"...\")","v":44.958688050715637},{"$f":"IF(ISNUMBER('Baseline - public'!AD12),'Baseline - public'!AD12,\"...\")","v":43.864887871274071},{"$f":"IF(ISNUMBER('Baseline - public'!AE12),'Baseline - public'!AE12,\"...\")","v":42.712669428461808},{"$f":"IF(ISNUMBER('Baseline - public'!AF12),'Baseline - public'!AF12,\"...\")","v":41.611690614698091},{"$f":"IF(ISNUMBER('Baseline - public'!AG12),'Baseline - public'!AG12,\"...\")","v":40.486750653859843},{"$f":"IF(ISNUMBER('Baseline - public'!AH12),'Baseline - public'!AH12,\"...\")","v":39.488789071658758},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI12),'Baseline - public'!AI12,\"...\")","v":38.421351478546725},null,{"$f":"AVERAGE(D8:J8, L8:N8)","v":50.618750003170604},{"$f":"AVERAGE(T8:AC8,AE8)","v":56.562072610157841},null,null,{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,null,{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C980,IF(START!L10=\"French\",translation!D980,IF(START!L10=\"Portuguese\",translation!E980,translation!F980)))","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Baseline - public'!D20),'Baseline - public'!D20,\"...\")","v":11.395877434038441},{"$f":"IF(ISNUMBER('Baseline - public'!E20),'Baseline - public'!E20,\"...\")","v":18.68756194819526},{"$f":"IF(ISNUMBER('Baseline - public'!F20),'Baseline - public'!F20,\"...\")","v":19.155946532298536},{"$f":"IF(ISNUMBER('Baseline - public'!G20),'Baseline - public'!G20,\"...\")","v":22.029424554648365},{"$f":"IF(ISNUMBER('Baseline - public'!H20),'Baseline - public'!H20,\"...\")","v":23.455363879764064},{"$f":"IF(ISNUMBER('Baseline - public'!I20),'Baseline - public'!I20,\"...\")","v":23.703041338578011},{"$f":"IF(ISNUMBER('Baseline - public'!J20),'Baseline - public'!J20,\"...\")","v":29.910203533994444},{"$f":"IF(ISNUMBER('Baseline - public'!K20),'Baseline - public'!K20,\"...\")","v":34.749627257649429},null,{"$f":"IF(ISNUMBER('Baseline - public'!L20),'Baseline - public'!L20,\"...\")","v":44.91151080543014},{"$f":"IF(ISNUMBER('Baseline - public'!M20),'Baseline - public'!M20,\"...\")","v":49.163407984155334},{"$f":"IF(ISNUMBER('Baseline - public'!N20),'Baseline - public'!N20,\"...\")","v":49.282677950163006},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O20), 'Baseline - public'!O20, \"…\")","v":50.006978126692289},{"$f":"IF(ISNUMBER('Baseline - public'!P20), 'Baseline - public'!P20, \"…\")","v":47.658351924504608},{"$f":"IF(ISNUMBER('Baseline - public'!Q20), 'Baseline - public'!Q20, \"…\")","v":45.77658389197255},{"$f":"IF(ISNUMBER('Baseline - public'!R20), 'Baseline - public'!R20, \"…\")","v":44.754696303190194},{"$f":"IF(ISNUMBER('Baseline - public'!S20), 'Baseline - public'!S20, \"…\")","v":42.874716012937846},{"$f":"IF(ISNUMBER('Baseline - public'!T20), 'Baseline - public'!T20, \"…\")","v":41.702553942624149},{"$f":"IF(ISNUMBER('Baseline - public'!U20), 'Baseline - public'!U20, \"…\")","v":40.072067747940658},{"$f":"IF(ISNUMBER('Baseline - public'!V20), 'Baseline - public'!V20, \"…\")","v":37.422044534167533},{"$f":"IF(ISNUMBER('Baseline - public'!W20), 'Baseline - public'!W20, \"…\")","v":36.218116983030697},{"$f":"IF(ISNUMBER('Baseline - public'!X20), 'Baseline - public'!X20, \"…\")","v":35.557307091946406},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y20), 'Baseline - public'!Y20, \"…\")","v":34.929454294962582},{"$f":"IF(ISNUMBER('Baseline - public'!Z20), 'Baseline - public'!Z20, \"…\")","v":34.907790459244985},{"$f":"IF(ISNUMBER('Baseline - public'!AA20), 'Baseline - public'!AA20, \"…\")","v":34.690529878386769},{"$f":"IF(ISNUMBER('Baseline - public'!AB20), 'Baseline - public'!AB20, \"…\")","v":34.34181732982811},{"$f":"IF(ISNUMBER('Baseline - public'!AC20), 'Baseline - public'!AC20, \"…\")","v":33.771777071436063},{"$f":"IF(ISNUMBER('Baseline - public'!AD20), 'Baseline - public'!AD20, \"…\")","v":33.356432510231478},{"$f":"IF(ISNUMBER('Baseline - public'!AE20), 'Baseline - public'!AE20, \"…\")","v":32.521122498655899},{"$f":"IF(ISNUMBER('Baseline - public'!AF20), 'Baseline - public'!AF20, \"…\")","v":31.785368916550954},{"$f":"IF(ISNUMBER('Baseline - public'!AG20), 'Baseline - public'!AG20, \"…\")","v":30.800434639181169},{"$f":"IF(ISNUMBER('Baseline - public'!AH20), 'Baseline - public'!AH20, \"…\")","v":30.041384556878747},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI20), 'Baseline - public'!AI20, \"…\")","v":29.302447180775243},null,{"$f":"AVERAGE(D9:J9, L9:N9)","v":31.504876578487661},{"$f":"AVERAGE(T9:AC9, AE9)","v":41.542988259451775}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C981,IF(START!L10=\"French\",translation!D981,IF(START!L10=\"Portuguese\",translation!E981,translation!F981)))","v":"of which: local-currency denominated"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C983,IF(START!L10=\"French\",translation!D983,IF(START!L10=\"Portuguese\",translation!E983,translation!F983)))","v":"Change in public sector debt"},{"$f":"IF(ISNUMBER('Baseline - public'!D21),'Baseline - public'!D21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E21),'Baseline - public'!E21,\"...\")","v":6.3240093613161541},{"$f":"IF(ISNUMBER('Baseline - public'!F21),'Baseline - public'!F21,\"...\")","v":1.0755818869271678},{"$f":"IF(ISNUMBER('Baseline - public'!G21),'Baseline - public'!G21,\"...\")","v":3.4314452394334367},{"$f":"IF(ISNUMBER('Baseline - public'!H21),'Baseline - public'!H21,\"...\")","v":0.83918011083216015},{"$f":"IF(ISNUMBER('Baseline - public'!I21),'Baseline - public'!I21,\"...\")","v":1.6295327363177989},{"$f":"IF(ISNUMBER('Baseline - public'!J21),'Baseline - public'!J21,\"...\")","v":8.4652837500193598},{"$f":"IF(ISNUMBER('Baseline - public'!K21),'Baseline - public'!K21,\"...\")","v":9.7742594693103584},null,{"$f":"IF(ISNUMBER('Baseline - public'!L21),'Baseline - public'!L21,\"...\")","v":12.358423517347653},{"$f":"IF(ISNUMBER('Baseline - public'!M21),'Baseline - public'!M21,\"...\")","v":2.4689080171889515},{"$f":"IF(ISNUMBER('Baseline - public'!N21),'Baseline - public'!N21,\"...\")","v":1.3185219741871208},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O21),'Baseline - public'!O21,\"...\")","v":-4.4740836554152281},{"$f":"IF(ISNUMBER('Baseline - public'!P21),'Baseline - public'!P21,\"...\")","v":-4.5558078754744713},{"$f":"IF(ISNUMBER('Baseline - public'!Q21),'Baseline - public'!Q21,\"...\")","v":-3.3516641148208279},{"$f":"IF(ISNUMBER('Baseline - public'!R21),'Baseline - public'!R21,\"...\")","v":-2.2998586799562446},{"$f":"IF(ISNUMBER('Baseline - public'!S21),'Baseline - public'!S21,\"...\")","v":-2.3233414926095222},{"$f":"IF(ISNUMBER('Baseline - public'!T21),'Baseline - public'!T21,\"...\")","v":-2.5170367013257291},{"$f":"IF(ISNUMBER('Baseline - public'!U21),'Baseline - public'!U21,\"...\")","v":-1.3704710936878897},{"$f":"IF(ISNUMBER('Baseline - public'!V21),'Baseline - public'!V21,\"...\")","v":-1.5866580727888504},{"$f":"IF(ISNUMBER('Baseline - public'!W21),'Baseline - public'!W21,\"...\")","v":-1.0991689011073547},{"$f":"IF(ISNUMBER('Baseline - public'!X21),'Baseline - public'!X21,\"...\")","v":-0.93068832837573723},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y21),'Baseline - public'!Y21,\"...\")","v":-1.2434744196662493},{"$f":"IF(ISNUMBER('Baseline - public'!Z21),'Baseline - public'!Z21,\"...\")","v":-0.773332013018738},{"$f":"IF(ISNUMBER('Baseline - public'!AA21),'Baseline - public'!AA21,\"...\")","v":-0.80673075399642613},{"$f":"IF(ISNUMBER('Baseline - public'!AB21),'Baseline - public'!AB21,\"...\")","v":-0.81660190540819855},{"$f":"IF(ISNUMBER('Baseline - public'!AC21),'Baseline - public'!AC21,\"...\")","v":-1.1184485184184965},{"$f":"IF(ISNUMBER('Baseline - public'!AD21),'Baseline - public'!AD21,\"...\")","v":-1.0938001794415655},{"$f":"IF(ISNUMBER('Baseline - public'!AE21),'Baseline - public'!AE21,\"...\")","v":-1.1522184428122628},{"$f":"IF(ISNUMBER('Baseline - public'!AF21),'Baseline - public'!AF21,\"...\")","v":-1.1009788137637173},{"$f":"IF(ISNUMBER('Baseline - public'!AG21),'Baseline - public'!AG21,\"...\")","v":-1.1249399608382475},{"$f":"IF(ISNUMBER('Baseline - public'!AH21),'Baseline - public'!AH21,\"...\")","v":-0.99796158220108566},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI21),'Baseline - public'!AI21,\"...\")","v":-1.0674375931120323},null,null,null,null,null,{"$f":"'Input 1 - Basics'!B34","v":"Is there a material difference between the two criteria?"},null,null,{"$f":"'Input 1 - Basics'!C34","v":"Yes"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C984,IF(START!L10=\"French\",translation!D984,IF(START!L10=\"Portuguese\",translation!E984,translation!F984)))","v":"Identified debt-creating flows"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E22),'Baseline - public'!E22,\"...\")","v":2.821689273402713},{"$f":"IF(ISNUMBER('Baseline - public'!F22),'Baseline - public'!F22,\"...\")","v":0.98307451296110937},{"$f":"IF(ISNUMBER('Baseline - public'!G22),'Baseline - public'!G22,\"...\")","v":2.574300168721392},{"$f":"IF(ISNUMBER('Baseline - public'!H22),'Baseline - public'!H22,\"...\")","v":0.61961239370988308},{"$f":"IF(ISNUMBER('Baseline - public'!I22),'Baseline - public'!I22,\"...\")","v":-1.682840407641597},{"$f":"IF(ISNUMBER('Baseline - public'!J22),'Baseline - public'!J22,\"...\")","v":6.7158372996668332},{"$f":"IF(ISNUMBER('Baseline - public'!K22),'Baseline - public'!K22,\"...\")","v":4.7063420412007524},null,{"$f":"IF(ISNUMBER('Baseline - public'!L22),'Baseline - public'!L22,\"...\")","v":11.018322272722347},{"$f":"IF(ISNUMBER('Baseline - public'!M22),'Baseline - public'!M22,\"...\")","v":1.4519075799671941},{"$f":"IF(ISNUMBER('Baseline - public'!N22),'Baseline - public'!N22,\"...\")","v":0.10270381633722581},null,null,null,null,null,{"$f":"T13+T17+T23","v":-3.4604954016353195},{"$f":"U13+U17+U23","v":-3.3272675099251137},-1.8264323513847476,-0.72245768717038006,-0.77195951425945752,-1.1581143303498984,-0.52188636282047529,-0.48075024553062029,-0.1340666493782714,-0.11980399018569754,null,{"$f":"AE13+AE17+AE23","v":-0.58252932294597515},{"$f":"AF13+AF17+AF23","v":-0.28577488609118573},{"$f":"AG13+AG17+AG23","v":-0.34143826699107338},{"$f":"AH13+AH17+AH23","v":-0.36148001389185813},{"$f":"AI13+AI17+AI23","v":-0.59810161528434036},{"$f":"AJ13+AJ17+AJ23","v":-0.59507703835672165},{"$f":"AK13+AK17+AK23","v":-0.67943961521090235},{"$f":"AL13+AL17+AL23","v":-0.65162274297091449},{"$f":"AM13+AM17+AM23","v":-0.69792143126778061},{"$f":"AN13+AN17+AN23","v":-0.54976877731133311},null,{"$f":"AP13+AP17+AP23","v":-0.66327715012117294},null,{"$f":"AVERAGE(D12:J12, L12:N12)","v":2.9310948951047857},{"$f":"AVERAGE(T12:AC12,AE12)","v":-1.1914330332350869}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C985,IF(START!L10=\"French\",translation!D985,IF(START!L10=\"Portuguese\",translation!E985,translation!F985)))","v":"Primary deficit"},{"$f":"IF(ISNUMBER('Baseline - public'!D23),'Baseline - public'!D23,\"...\")","v":2.6800388316181909},{"$f":"IF(ISNUMBER('Baseline - public'!E23),'Baseline - public'!E23,\"...\")","v":5.4365014749634391},{"$f":"IF(ISNUMBER('Baseline - public'!F23),'Baseline - public'!F23,\"...\")","v":4.7944379967099646},{"$f":"IF(ISNUMBER('Baseline - public'!G23),'Baseline - public'!G23,\"...\")","v":2.9202142450669051},{"$f":"IF(ISNUMBER('Baseline - public'!H23),'Baseline - public'!H23,\"...\")","v":3.7698482064644843},{"$f":"IF(ISNUMBER('Baseline - public'!I23),'Baseline - public'!I23,\"...\")","v":1.9831875881847303},{"$f":"IF(ISNUMBER('Baseline - public'!J23),'Baseline - public'!J23,\"...\")","v":7.6367511218440995},{"$f":"IF(ISNUMBER('Baseline - public'!K23),'Baseline - public'!K23,\"...\")","v":5.5583278721770597},null,{"$f":"IF(ISNUMBER('Baseline - public'!L23),'Baseline - public'!L23,\"...\")","v":3.8582734466226896},{"$f":"IF(ISNUMBER('Baseline - public'!M23),'Baseline - public'!M23,\"...\")","v":0.37291452425917981},{"$f":"IF(ISNUMBER('Baseline - public'!N23),'Baseline - public'!N23,\"...\")","v":2.4379558593757338},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O23),'Baseline - public'!O23,\"...\")","v":-0.17882118315207762},{"$f":"IF(ISNUMBER('Baseline - public'!P23),'Baseline - public'!P23,\"...\")","v":-2.1504851673161127},{"$f":"IF(ISNUMBER('Baseline - public'!Q23),'Baseline - public'!Q23,\"...\")","v":-2.2021139292709151},{"$f":"IF(ISNUMBER('Baseline - public'!R23),'Baseline - public'!R23,\"...\")","v":-1.9900491774291602},{"$f":"IF(ISNUMBER('Baseline - public'!S23),'Baseline - public'!S23,\"...\")","v":-1.7818806498778912},{"$f":"IF(ISNUMBER('Baseline - public'!T23),'Baseline - public'!T23,\"...\")","v":-1.5805879333404533},{"$f":"IF(ISNUMBER('Baseline - public'!U23),'Baseline - public'!U23,\"...\")","v":-1.3708871850123288},{"$f":"IF(ISNUMBER('Baseline - public'!V23),'Baseline - public'!V23,\"...\")","v":-0.91070890558378181},{"$f":"IF(ISNUMBER('Baseline - public'!W23),'Baseline - public'!W23,\"...\")","v":-0.50706038043801627},{"$f":"IF(ISNUMBER('Baseline - public'!X23),'Baseline - public'!X23,\"...\")","v":-0.41276780076686137},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y23),'Baseline - public'!Y23,\"...\")","v":-0.27461249857323367},{"$f":"IF(ISNUMBER('Baseline - public'!Z23),'Baseline - public'!Z23,\"...\")","v":-0.16793761984040501},{"$f":"IF(ISNUMBER('Baseline - public'!AA23),'Baseline - public'!AA23,\"...\")","v":-0.15763964085343218},{"$f":"IF(ISNUMBER('Baseline - public'!AB23),'Baseline - public'!AB23,\"...\")","v":-0.14753590581579701},{"$f":"IF(ISNUMBER('Baseline - public'!AC23),'Baseline - public'!AC23,\"...\")","v":-0.1428062541519175},{"$f":"IF(ISNUMBER('Baseline - public'!AD23),'Baseline - public'!AD23,\"...\")","v":-0.13841722698579417},{"$f":"IF(ISNUMBER('Baseline - public'!AE23),'Baseline - public'!AE23,\"...\")","v":-0.20402519982100387},{"$f":"IF(ISNUMBER('Baseline - public'!AF23),'Baseline - public'!AF23,\"...\")","v":-0.1657340089049768},{"$f":"IF(ISNUMBER('Baseline - public'!AG23),'Baseline - public'!AG23,\"...\")","v":-0.21713164894303816},{"$f":"IF(ISNUMBER('Baseline - public'!AH23),'Baseline - public'!AH23,\"...\")","v":-0.23266443261482905},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI23),'Baseline - public'!AI23,\"...\")","v":-0.25980588422823914},null,{"$f":"AVERAGE(D13:J13, L13:N13)","v":3.8768412335668279},{"$f":"AVERAGE(T13:AC13,AE13)","v":-1.2145431646146212}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C986,IF(START!L10=\"French\",translation!D986,IF(START!L10=\"Portuguese\",translation!E986,translation!F986)))","v":"Revenue and grants"},{"$f":"IF(ISNUMBER('Baseline - public'!D24),'Baseline - public'!D24,\"...\")","v":16.987840929794192},{"$f":"IF(ISNUMBER('Baseline - public'!E24),'Baseline - public'!E24,\"...\")","v":17.398571647557826},{"$f":"IF(ISNUMBER('Baseline - public'!F24),'Baseline - public'!F24,\"...\")","v":15.949161529075431},{"$f":"IF(ISNUMBER('Baseline - public'!G24),'Baseline - public'!G24,\"...\")","v":16.439611569129376},{"$f":"IF(ISNUMBER('Baseline - public'!H24),'Baseline - public'!H24,\"...\")","v":16.710458609270795},{"$f":"IF(ISNUMBER('Baseline - public'!I24),'Baseline - public'!I24,\"...\")","v":19.126659575954438},{"$f":"IF(ISNUMBER('Baseline - public'!J24),'Baseline - public'!J24,\"...\")","v":18.502420567840314},{"$f":"IF(ISNUMBER('Baseline - public'!K24),'Baseline - public'!K24,\"...\")","v":16.731168723504034},null,{"$f":"IF(ISNUMBER('Baseline - public'!L24),'Baseline - public'!L24,\"...\")","v":18.416452932114076},{"$f":"IF(ISNUMBER('Baseline - public'!M24),'Baseline - public'!M24,\"...\")","v":19.585673497468008},{"$f":"IF(ISNUMBER('Baseline - public'!N24),'Baseline - public'!N24,\"...\")","v":17.251964849374087},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O24),'Baseline - public'!O24,\"...\")","v":18.853568001437541},{"$f":"IF(ISNUMBER('Baseline - public'!P24),'Baseline - public'!P24,\"...\")","v":18.631263840723481},{"$f":"IF(ISNUMBER('Baseline - public'!Q24),'Baseline - public'!Q24,\"...\")","v":18.971080803364607},{"$f":"IF(ISNUMBER('Baseline - public'!R24),'Baseline - public'!R24,\"...\")","v":19.051156038877441},{"$f":"IF(ISNUMBER('Baseline - public'!S24),'Baseline - public'!S24,\"...\")","v":18.884755832506769},{"$f":"IF(ISNUMBER('Baseline - public'!T24),'Baseline - public'!T24,\"...\")","v":18.746134534438735},{"$f":"IF(ISNUMBER('Baseline - public'!U24),'Baseline - public'!U24,\"...\")","v":18.506936757516296},{"$f":"IF(ISNUMBER('Baseline - public'!V24),'Baseline - public'!V24,\"...\")","v":18.269844264867306},{"$f":"IF(ISNUMBER('Baseline - public'!W24),'Baseline - public'!W24,\"...\")","v":18.068547866783067},{"$f":"IF(ISNUMBER('Baseline - public'!X24),'Baseline - public'!X24,\"...\")","v":17.90999497180384},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y24),'Baseline - public'!Y24,\"...\")","v":17.788898952356014},{"$f":"IF(ISNUMBER('Baseline - public'!Z24),'Baseline - public'!Z24,\"...\")","v":17.709383550111326},{"$f":"IF(ISNUMBER('Baseline - public'!AA24),'Baseline - public'!AA24,\"...\")","v":17.633493206926936},{"$f":"IF(ISNUMBER('Baseline - public'!AB24),'Baseline - public'!AB24,\"...\")","v":17.564864017937516},{"$f":"IF(ISNUMBER('Baseline - public'!AC24),'Baseline - public'!AC24,\"...\")","v":17.50692502233434},{"$f":"IF(ISNUMBER('Baseline - public'!AD24),'Baseline - public'!AD24,\"...\")","v":17.473531981715851},{"$f":"IF(ISNUMBER('Baseline - public'!AE24),'Baseline - public'!AE24,\"...\")","v":17.424868009223875},{"$f":"IF(ISNUMBER('Baseline - public'!AF24),'Baseline - public'!AF24,\"...\")","v":17.38498047033745},{"$f":"IF(ISNUMBER('Baseline - public'!AG24),'Baseline - public'!AG24,\"...\")","v":17.346926662171747},{"$f":"IF(ISNUMBER('Baseline - public'!AH24),'Baseline - public'!AH24,\"...\")","v":17.285413618684444},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI24),'Baseline - public'!AI24,\"...\")","v":17.243975100497025},null,{"$f":"AVERAGE(D14:J14, L14:N14)","v":17.61121435012884},{"$f":"AVERAGE(T14:AC14,AE14)","v":18.516561987697738}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C987,IF(START!L10=\"French\",translation!D987,IF(START!L10=\"Portuguese\",translation!E987,translation!F987)))","v":"of which: grants"},{"$f":"IF(ISNUMBER('Baseline - public'!D25),'Baseline - public'!D25,\"...\")","v":3.3939606983141877},{"$f":"IF(ISNUMBER('Baseline - public'!E25),'Baseline - public'!E25,\"...\")","v":3.7021987361929862},{"$f":"IF(ISNUMBER('Baseline - public'!F25),'Baseline - public'!F25,\"...\")","v":2.7197109230488548},{"$f":"IF(ISNUMBER('Baseline - public'!G25),'Baseline - public'!G25,\"...\")","v":3.0088984887593799},{"$f":"IF(ISNUMBER('Baseline - public'!H25),'Baseline - public'!H25,\"...\")","v":2.3461850910704203},{"$f":"IF(ISNUMBER('Baseline - public'!I25),'Baseline - public'!I25,\"...\")","v":2.02331119658606},{"$f":"IF(ISNUMBER('Baseline - public'!J25),'Baseline - public'!J25,\"...\")","v":1.5406170292584229},{"$f":"IF(ISNUMBER('Baseline - public'!K25),'Baseline - public'!K25,\"...\")","v":0.46847552092871636},null,{"$f":"IF(ISNUMBER('Baseline - public'!L25),'Baseline - public'!L25,\"...\")","v":0.7182920598195901},{"$f":"IF(ISNUMBER('Baseline - public'!M25),'Baseline - public'!M25,\"...\")","v":1.9632068667881186},{"$f":"IF(ISNUMBER('Baseline - public'!N25),'Baseline - public'!N25,\"...\")","v":0.68178205172584061},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O25),'Baseline - public'!O25,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Baseline - public'!P25),'Baseline - public'!P25,\"...\")","v":0.45159990082069901},{"$f":"IF(ISNUMBER('Baseline - public'!Q25),'Baseline - public'!Q25,\"...\")","v":0.33093677452831105},{"$f":"IF(ISNUMBER('Baseline - public'!R25),'Baseline - public'!R25,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Baseline - public'!S25),'Baseline - public'!S25,\"...\")","v":0.18522162317019364},{"$f":"IF(ISNUMBER('Baseline - public'!T25),'Baseline - public'!T25,\"...\")","v":0.13753394050896431},{"$f":"IF(ISNUMBER('Baseline - public'!U25),'Baseline - public'!U25,\"...\")","v":0.10213031586015385},{"$f":"IF(ISNUMBER('Baseline - public'!V25),'Baseline - public'!V25,\"...\")","v":7.6173891134567975E-2},{"$f":"IF(ISNUMBER('Baseline - public'!W25),'Baseline - public'!W25,\"...\")","v":5.6945372804575144E-2},{"$f":"IF(ISNUMBER('Baseline - public'!X25),'Baseline - public'!X25,\"...\")","v":4.2583659366802494E-2},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y25),'Baseline - public'!Y25,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Baseline - public'!Z25),'Baseline - public'!Z25,\"...\")","v":2.3853584285801203E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AA25),'Baseline - public'!AA25,\"...\")","v":1.7847337622385377E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AB25),'Baseline - public'!AB25,\"...\")","v":1.3352700940347906E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AC25),'Baseline - public'!AC25,\"...\")","v":9.9848857934886539E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AD25),'Baseline - public'!AD25,\"...\")","v":7.4669268023318178E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AE25),'Baseline - public'!AE25,\"...\")","v":5.5847234587812966E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AF25),'Baseline - public'!AF25,\"...\")","v":4.1752770561247661E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AG25),'Baseline - public'!AG25,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AH25),'Baseline - public'!AH25,\"...\")","v":2.3401504005432085E-3},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI25),'Baseline - public'!AI25,\"...\")","v":1.7511752716559855E-3}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C988,IF(START!L10=\"French\",translation!D988,IF(START!L10=\"Portuguese\",translation!E988,translation!F988)))","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER('Baseline - public'!D26),'Baseline - public'!D26,\"...\")","v":19.667879761412383},{"$f":"IF(ISNUMBER('Baseline - public'!E26),'Baseline - public'!E26,\"...\")","v":22.835073122521266},{"$f":"IF(ISNUMBER('Baseline - public'!F26),'Baseline - public'!F26,\"...\")","v":20.743599525785395},{"$f":"IF(ISNUMBER('Baseline - public'!G26),'Baseline - public'!G26,\"...\")","v":19.359825814196281},{"$f":"IF(ISNUMBER('Baseline - public'!H26),'Baseline - public'!H26,\"...\")","v":20.480306815735279},{"$f":"IF(ISNUMBER('Baseline - public'!I26),'Baseline - public'!I26,\"...\")","v":21.109847164139168},{"$f":"IF(ISNUMBER('Baseline - public'!J26),'Baseline - public'!J26,\"...\")","v":26.139171689684414},{"$f":"IF(ISNUMBER('Baseline - public'!K26),'Baseline - public'!K26,\"...\")","v":22.289496595681094},null,{"$f":"IF(ISNUMBER('Baseline - public'!L26),'Baseline - public'!L26,\"...\")","v":22.274726378736766},{"$f":"IF(ISNUMBER('Baseline - public'!M26),'Baseline - public'!M26,\"...\")","v":19.958588021727188},{"$f":"IF(ISNUMBER('Baseline - public'!N26),'Baseline - public'!N26,\"...\")","v":19.68992070874982},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O26),'Baseline - public'!O26,\"...\")","v":18.674746818285463},{"$f":"IF(ISNUMBER('Baseline - public'!P26),'Baseline - public'!P26,\"...\")","v":16.480778673407368},{"$f":"IF(ISNUMBER('Baseline - public'!Q26),'Baseline - public'!Q26,\"...\")","v":16.768966874093692},{"$f":"IF(ISNUMBER('Baseline - public'!R26),'Baseline - public'!R26,\"...\")","v":17.06110686144828},{"$f":"IF(ISNUMBER('Baseline - public'!S26),'Baseline - public'!S26,\"...\")","v":17.102875182628878},{"$f":"IF(ISNUMBER('Baseline - public'!T26),'Baseline - public'!T26,\"...\")","v":17.165546601098281},{"$f":"IF(ISNUMBER('Baseline - public'!U26),'Baseline - public'!U26,\"...\")","v":17.136049572503968},{"$f":"IF(ISNUMBER('Baseline - public'!V26),'Baseline - public'!V26,\"...\")","v":17.359135359283524},{"$f":"IF(ISNUMBER('Baseline - public'!W26),'Baseline - public'!W26,\"...\")","v":17.561487486345051},{"$f":"IF(ISNUMBER('Baseline - public'!X26),'Baseline - public'!X26,\"...\")","v":17.497227171036979},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y26),'Baseline - public'!Y26,\"...\")","v":17.51428645378278},{"$f":"IF(ISNUMBER('Baseline - public'!Z26),'Baseline - public'!Z26,\"...\")","v":17.541445930270921},{"$f":"IF(ISNUMBER('Baseline - public'!AA26),'Baseline - public'!AA26,\"...\")","v":17.475853566073503},{"$f":"IF(ISNUMBER('Baseline - public'!AB26),'Baseline - public'!AB26,\"...\")","v":17.417328112121719},{"$f":"IF(ISNUMBER('Baseline - public'!AC26),'Baseline - public'!AC26,\"...\")","v":17.364118768182422},{"$f":"IF(ISNUMBER('Baseline - public'!AD26),'Baseline - public'!AD26,\"...\")","v":17.335114754730057},{"$f":"IF(ISNUMBER('Baseline - public'!AE26),'Baseline - public'!AE26,\"...\")","v":17.220842809402871},{"$f":"IF(ISNUMBER('Baseline - public'!AF26),'Baseline - public'!AF26,\"...\")","v":17.219246461432473},{"$f":"IF(ISNUMBER('Baseline - public'!AG26),'Baseline - public'!AG26,\"...\")","v":17.129795013228708},{"$f":"IF(ISNUMBER('Baseline - public'!AH26),'Baseline - public'!AH26,\"...\")","v":17.052749186069615},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI26),'Baseline - public'!AI26,\"...\")","v":16.984169216268786},null,{"$f":"AVERAGE(D16:J16, L16:N16)","v":21.488055583695669},{"$f":"AVERAGE(T16:AC16,AE16)","v":17.302018823083113}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C989,IF(START!L10=\"French\",translation!D989,IF(START!L10=\"Portuguese\",translation!E989,translation!F989)))","v":"Automatic debt dynamics"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E27),'Baseline - public'!E27,\"...\")","v":-1.720972285331458},{"$f":"IF(ISNUMBER('Baseline - public'!F27),'Baseline - public'!F27,\"...\")","v":-1.2104108453730842},{"$f":"IF(ISNUMBER('Baseline - public'!G27),'Baseline - public'!G27,\"...\")","v":-0.17049265776632561},{"$f":"IF(ISNUMBER('Baseline - public'!H27),'Baseline - public'!H27,\"...\")","v":-3.8525169850524512},{"$f":"IF(ISNUMBER('Baseline - public'!I27),'Baseline - public'!I27,\"...\")","v":-4.4284792415916572},{"$f":"IF(ISNUMBER('Baseline - public'!J27),'Baseline - public'!J27,\"...\")","v":-0.86216803851612256},{"$f":"IF(ISNUMBER('Baseline - public'!K27),'Baseline - public'!K27,\"...\")","v":-0.85198583097630753},null,{"$f":"IF(ISNUMBER('Baseline - public'!L27),'Baseline - public'!L27,\"...\")","v":7.1600488260996586},{"$f":"IF(ISNUMBER('Baseline - public'!M27),'Baseline - public'!M27,\"...\")","v":1.0789930557080143},{"$f":"IF(ISNUMBER('Baseline - public'!N27),'Baseline - public'!N27,\"...\")","v":-2.335252043038508},null,null,null,null,null,{"$f":"T18","v":-2.1308225414161459},{"$f":"U18","v":-1.1767823426090009},0.37568157788616752,1.2675914902587802,1.0099211356184337,0.42247360299055492,0.84900082219185347,0.42995866005316152,0.37299373105974487,0.29296381058116383,null,{"$f":"AE18","v":-0.30791682437274148},{"$f":"AF18","v":-0.11783726625078073},{"$f":"AG18","v":-0.1837986261376412},{"$f":"AH18","v":-0.21394410807606112},{"$f":"AI18","v":-0.45529536113242286},{"$f":"AJ18","v":-0.45665981137092748},{"$f":"AK18","v":-0.47541441538989848},{"$f":"AL18","v":-0.48588873406593769},{"$f":"AM18","v":-0.48078978232474245},{"$f":"AN18","v":-0.31710434469650406},null,{"$f":"AP18","v":-0.40347126589293381}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C990,IF(START!L10=\"French\",translation!D990,IF(START!L10=\"Portuguese\",translation!E990,translation!F990)))","v":"Contribution from interest rate/growth differential"},{"$f":"IF(ISNUMBER('Baseline - public'!D28),'Baseline - public'!D28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E28),'Baseline - public'!E28,\"...\")","v":-0.74142888187117817},{"$f":"IF(ISNUMBER('Baseline - public'!F28),'Baseline - public'!F28,\"...\")","v":-2.2921770198172373},{"$f":"IF(ISNUMBER('Baseline - public'!G28),'Baseline - public'!G28,\"...\")","v":-0.48077528923236512},{"$f":"IF(ISNUMBER('Baseline - public'!H28),'Baseline - public'!H28,\"...\")","v":-1.9347209330553814},{"$f":"IF(ISNUMBER('Baseline - public'!I28),'Baseline - public'!I28,\"...\")","v":-3.3944071252197281},{"$f":"IF(ISNUMBER('Baseline - public'!J28),'Baseline - public'!J28,\"...\")","v":-2.20069083867517},{"$f":"IF(ISNUMBER('Baseline - public'!K28),'Baseline - public'!K28,\"...\")","v":-1.5047801768591322},null,{"$f":"IF(ISNUMBER('Baseline - public'!L28),'Baseline - public'!L28,\"...\")","v":-0.42698877765433729},{"$f":"IF(ISNUMBER('Baseline - public'!M28),'Baseline - public'!M28,\"...\")","v":-0.16695739102511276},{"$f":"IF(ISNUMBER('Baseline - public'!N28),'Baseline - public'!N28,\"...\")","v":-0.10341697650672943},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O28),'Baseline - public'!O28,\"...\")","v":-2.1308225414161459},{"$f":"IF(ISNUMBER('Baseline - public'!P28),'Baseline - public'!P28,\"...\")","v":-1.1767823426090009},{"$f":"IF(ISNUMBER('Baseline - public'!Q28),'Baseline - public'!Q28,\"...\")","v":0.37568157788616752},{"$f":"IF(ISNUMBER('Baseline - public'!R28),'Baseline - public'!R28,\"...\")","v":1.2675914902587802},{"$f":"IF(ISNUMBER('Baseline - public'!S28),'Baseline - public'!S28,\"...\")","v":1.0099211356184337},{"$f":"IF(ISNUMBER('Baseline - public'!T28),'Baseline - public'!T28,\"...\")","v":0.42247360299055492},{"$f":"IF(ISNUMBER('Baseline - public'!U28),'Baseline - public'!U28,\"...\")","v":0.84900082219185347},{"$f":"IF(ISNUMBER('Baseline - public'!V28),'Baseline - public'!V28,\"...\")","v":0.42995866005316152},{"$f":"IF(ISNUMBER('Baseline - public'!W28),'Baseline - public'!W28,\"...\")","v":0.37299373105974487},{"$f":"IF(ISNUMBER('Baseline - public'!X28),'Baseline - public'!X28,\"...\")","v":0.29296381058116383},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y28),'Baseline - public'!Y28,\"...\")","v":-0.30791682437274148},{"$f":"IF(ISNUMBER('Baseline - public'!Z28),'Baseline - public'!Z28,\"...\")","v":-0.11783726625078073},{"$f":"IF(ISNUMBER('Baseline - public'!AA28),'Baseline - public'!AA28,\"...\")","v":-0.1837986261376412},{"$f":"IF(ISNUMBER('Baseline - public'!AB28),'Baseline - public'!AB28,\"...\")","v":-0.21394410807606112},{"$f":"IF(ISNUMBER('Baseline - public'!AC28),'Baseline - public'!AC28,\"...\")","v":-0.45529536113242286},{"$f":"IF(ISNUMBER('Baseline - public'!AD28),'Baseline - public'!AD28,\"...\")","v":-0.45665981137092748},{"$f":"IF(ISNUMBER('Baseline - public'!AE28),'Baseline - public'!AE28,\"...\")","v":-0.47541441538989848},{"$f":"IF(ISNUMBER('Baseline - public'!AF28),'Baseline - public'!AF28,\"...\")","v":-0.48588873406593769},{"$f":"IF(ISNUMBER('Baseline - public'!AG28),'Baseline - public'!AG28,\"...\")","v":-0.48078978232474245},{"$f":"IF(ISNUMBER('Baseline - public'!AH28),'Baseline - public'!AH28,\"...\")","v":-0.31710434469650406},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI28),'Baseline - public'!AI28,\"...\")","v":-0.40347126589293381}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C991,IF(START!L10=\"French\",translation!D991,IF(START!L10=\"Portuguese\",translation!E991,translation!F991)))","v":"of which: contribution from average real interest rate"},{"$f":"IF(ISNUMBER('Baseline - public'!D29),'Baseline - public'!D29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E29),'Baseline - public'!E29,\"...\")","v":0.36419681717507169},{"$f":"IF(ISNUMBER('Baseline - public'!F29),'Baseline - public'!F29,\"...\")","v":0.4628202217468409},{"$f":"IF(ISNUMBER('Baseline - public'!G29),'Baseline - public'!G29,\"...\")","v":1.0874932414559439},{"$f":"IF(ISNUMBER('Baseline - public'!H29),'Baseline - public'!H29,\"...\")","v":0.80140873142223101},{"$f":"IF(ISNUMBER('Baseline - public'!I29),'Baseline - public'!I29,\"...\")","v":1.3120368053966194},{"$f":"IF(ISNUMBER('Baseline - public'!J29),'Baseline - public'!J29,\"...\")","v":1.1868230779033131},{"$f":"IF(ISNUMBER('Baseline - public'!K29),'Baseline - public'!K29,\"...\")","v":1.7868990508334839},null,{"$f":"IF(ISNUMBER('Baseline - public'!L29),'Baseline - public'!L29,\"...\")","v":1.8001348068591854},{"$f":"IF(ISNUMBER('Baseline - public'!M29),'Baseline - public'!M29,\"...\")","v":2.4348822234027714},{"$f":"IF(ISNUMBER('Baseline - public'!N29),'Baseline - public'!N29,\"...\")","v":2.3410546800204255},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O29),'Baseline - public'!O29,\"...\")","v":1.9983694598191144},{"$f":"IF(ISNUMBER('Baseline - public'!P29),'Baseline - public'!P29,\"...\")","v":4.4998802683470016},{"$f":"IF(ISNUMBER('Baseline - public'!Q29),'Baseline - public'!Q29,\"...\")","v":4.0350948640677089},{"$f":"IF(ISNUMBER('Baseline - public'!R29),'Baseline - public'!R29,\"...\")","v":4.2749732065732555},{"$f":"IF(ISNUMBER('Baseline - public'!S29),'Baseline - public'!S29,\"...\")","v":3.9641834550764328},{"$f":"IF(ISNUMBER('Baseline - public'!T29),'Baseline - public'!T29,\"...\")","v":3.3354293606544649},{"$f":"IF(ISNUMBER('Baseline - public'!U29),'Baseline - public'!U29,\"...\")","v":3.6209496262193994},{"$f":"IF(ISNUMBER('Baseline - public'!V29),'Baseline - public'!V29,\"...\")","v":2.8165664552766909},{"$f":"IF(ISNUMBER('Baseline - public'!W29),'Baseline - public'!W29,\"...\")","v":2.5526081049981895},{"$f":"IF(ISNUMBER('Baseline - public'!X29),'Baseline - public'!X29,\"...\")","v":2.4662710679475519},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y29),'Baseline - public'!Y29,\"...\")","v":1.8219413057714167},{"$f":"IF(ISNUMBER('Baseline - public'!Z29),'Baseline - public'!Z29,\"...\")","v":2.0090530060915248},{"$f":"IF(ISNUMBER('Baseline - public'!AA29),'Baseline - public'!AA29,\"...\")","v":1.9367275263235522},{"$f":"IF(ISNUMBER('Baseline - public'!AB29),'Baseline - public'!AB29,\"...\")","v":1.8735073410064764},{"$f":"IF(ISNUMBER('Baseline - public'!AC29),'Baseline - public'!AC29,\"...\")","v":1.6335715540744202},{"$f":"IF(ISNUMBER('Baseline - public'!AD29),'Baseline - public'!AD29,\"...\")","v":1.5789230727929611},{"$f":"IF(ISNUMBER('Baseline - public'!AE29),'Baseline - public'!AE29,\"...\")","v":1.5005052749219598},{"$f":"IF(ISNUMBER('Baseline - public'!AF29),'Baseline - public'!AF29,\"...\")","v":1.4647264421087738},{"$f":"IF(ISNUMBER('Baseline - public'!AG29),'Baseline - public'!AG29,\"...\")","v":1.4107680017873054},{"$f":"IF(ISNUMBER('Baseline - public'!AH29),'Baseline - public'!AH29,\"...\")","v":1.3539760967395758},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI29),'Baseline - public'!AI29,\"...\")","v":1.3304857585711769}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C992,IF(START!L10=\"French\",translation!D992,IF(START!L10=\"Portuguese\",translation!E992,translation!F992)))","v":"of which: contribution from real GDP growth"},{"$f":"IF(ISNUMBER('Baseline - public'!D30),'Baseline - public'!D30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E30),'Baseline - public'!E30,\"...\")","v":-1.1056256990462499},{"$f":"IF(ISNUMBER('Baseline - public'!F30),'Baseline - public'!F30,\"...\")","v":-2.754997241564078},{"$f":"IF(ISNUMBER('Baseline - public'!G30),'Baseline - public'!G30,\"...\")","v":-1.5682685306883091},{"$f":"IF(ISNUMBER('Baseline - public'!H30),'Baseline - public'!H30,\"...\")","v":-2.7361296644776125},{"$f":"IF(ISNUMBER('Baseline - public'!I30),'Baseline - public'!I30,\"...\")","v":-4.7064439306163477},{"$f":"IF(ISNUMBER('Baseline - public'!J30),'Baseline - public'!J30,\"...\")","v":-3.3875139165784831},{"$f":"IF(ISNUMBER('Baseline - public'!K30),'Baseline - public'!K30,\"...\")","v":-3.2916792276926161},null,{"$f":"IF(ISNUMBER('Baseline - public'!L30),'Baseline - public'!L30,\"...\")","v":-2.2271235845135227},{"$f":"IF(ISNUMBER('Baseline - public'!M30),'Baseline - public'!M30,\"...\")","v":-2.6018396144278841},{"$f":"IF(ISNUMBER('Baseline - public'!N30),'Baseline - public'!N30,\"...\")","v":-2.4444716565271549},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O30),'Baseline - public'!O30,\"...\")","v":-4.1291920012352605},{"$f":"IF(ISNUMBER('Baseline - public'!P30),'Baseline - public'!P30,\"...\")","v":-5.6766626109560026},{"$f":"IF(ISNUMBER('Baseline - public'!Q30),'Baseline - public'!Q30,\"...\")","v":-3.6594132861815414},{"$f":"IF(ISNUMBER('Baseline - public'!R30),'Baseline - public'!R30,\"...\")","v":-3.0073817163144754},{"$f":"IF(ISNUMBER('Baseline - public'!S30),'Baseline - public'!S30,\"...\")","v":-2.9542623194579991},{"$f":"IF(ISNUMBER('Baseline - public'!T30),'Baseline - public'!T30,\"...\")","v":-2.91295575766391},{"$f":"IF(ISNUMBER('Baseline - public'!U30),'Baseline - public'!U30,\"...\")","v":-2.771948804027546},{"$f":"IF(ISNUMBER('Baseline - public'!V30),'Baseline - public'!V30,\"...\")","v":-2.3866077952235294},{"$f":"IF(ISNUMBER('Baseline - public'!W30),'Baseline - public'!W30,\"...\")","v":-2.1796143739384446},{"$f":"IF(ISNUMBER('Baseline - public'!X30),'Baseline - public'!X30,\"...\")","v":-2.1733072573663881},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y30),'Baseline - public'!Y30,\"...\")","v":-2.1298581301441581},{"$f":"IF(ISNUMBER('Baseline - public'!Z30),'Baseline - public'!Z30,\"...\")","v":-2.1268902723423055},{"$f":"IF(ISNUMBER('Baseline - public'!AA30),'Baseline - public'!AA30,\"...\")","v":-2.1205261524611934},{"$f":"IF(ISNUMBER('Baseline - public'!AB30),'Baseline - public'!AB30,\"...\")","v":-2.0874514490825375},{"$f":"IF(ISNUMBER('Baseline - public'!AC30),'Baseline - public'!AC30,\"...\")","v":-2.0888669152068431},{"$f":"IF(ISNUMBER('Baseline - public'!AD30),'Baseline - public'!AD30,\"...\")","v":-2.0355828841638886},{"$f":"IF(ISNUMBER('Baseline - public'!AE30),'Baseline - public'!AE30,\"...\")","v":-1.9759196903118583},{"$f":"IF(ISNUMBER('Baseline - public'!AF30),'Baseline - public'!AF30,\"...\")","v":-1.9506151761747115},{"$f":"IF(ISNUMBER('Baseline - public'!AG30),'Baseline - public'!AG30,\"...\")","v":-1.8915577841120479},{"$f":"IF(ISNUMBER('Baseline - public'!AH30),'Baseline - public'!AH30,\"...\")","v":-1.6710804414360798},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI30),'Baseline - public'!AI30,\"...\")","v":-1.7339570244641107}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C993,IF(START!L10=\"French\",translation!D993,IF(START!L10=\"Portuguese\",translation!E993,translation!F993)))","v":"Contribution from real exchange rate depreciation"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E31),'Baseline - public'!E31,\"...\")","v":-0.97954340346027979},{"$f":"IF(ISNUMBER('Baseline - public'!F31),'Baseline - public'!F31,\"...\")","v":1.0817661744441531},{"$f":"IF(ISNUMBER('Baseline - public'!G31),'Baseline - public'!G31,\"...\")","v":0.31028263146603952},{"$f":"IF(ISNUMBER('Baseline - public'!H31),'Baseline - public'!H31,\"...\")","v":-1.9177960519970698},{"$f":"IF(ISNUMBER('Baseline - public'!I31),'Baseline - public'!I31,\"...\")","v":-1.0340721163719289},{"$f":"IF(ISNUMBER('Baseline - public'!J31),'Baseline - public'!J31,\"...\")","v":1.3385228001590475},{"$f":"IF(ISNUMBER('Baseline - public'!K31),'Baseline - public'!K31,\"...\")","v":0.6527943458828247},null,{"$f":"IF(ISNUMBER('Baseline - public'!L31),'Baseline - public'!L31,\"...\")","v":7.5870376037539957},{"$f":"IF(ISNUMBER('Baseline - public'!M31),'Baseline - public'!M31,\"...\")","v":1.245950446733127},{"$f":"IF(ISNUMBER('Baseline - public'!N31),'Baseline - public'!N31,\"...\")","v":-2.2318350665317785},null,null,null,null,null,"...","...","...","...","...","...","...","...","...","...",null,"...","...","...","...","...","...","...","...","...","...",null,"..."]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C994,IF(START!L10=\"French\",translation!D994,IF(START!L10=\"Portuguese\",translation!E994,translation!F994)))","v":"Denominator = 1+g"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E32),'Baseline - public'!E32,\"...\")","v":1.0434681897226772},{"$f":"IF(ISNUMBER('Baseline - public'!F32),'Baseline - public'!F32,\"...\")","v":1.0914979908145119},{"$f":"IF(ISNUMBER('Baseline - public'!G32),'Baseline - public'!G32,\"...\")","v":1.0484448699094986},{"$f":"IF(ISNUMBER('Baseline - public'!H32),'Baseline - public'!H32,\"...\")","v":1.0789971201153292},{"$f":"IF(ISNUMBER('Baseline - public'!I32),'Baseline - public'!I32,\"...\")","v":1.1404712346038739},{"$f":"IF(ISNUMBER('Baseline - public'!J32),'Baseline - public'!J32,\"...\")","v":1.0929278945838883},{"$f":"IF(ISNUMBER('Baseline - public'!K32),'Baseline - public'!K32,\"...\")","v":1.0731252508495828},null,{"$f":"IF(ISNUMBER('Baseline - public'!L32),'Baseline - public'!L32,\"...\")","v":1.0398746798718392},{"$f":"IF(ISNUMBER('Baseline - public'!M32),'Baseline - public'!M32,\"...\")","v":1.0383544063230719},{"$f":"IF(ISNUMBER('Baseline - public'!N32),'Baseline - public'!N32,\"...\")","v":1.034691533744156},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O32),'Baseline - public'!O32,\"...\")","v":1.0589069446123187},{"$f":"IF(ISNUMBER('Baseline - public'!P32),'Baseline - public'!P32,\"...\")","v":1.0885936058778722},{"$f":"IF(ISNUMBER('Baseline - public'!Q32),'Baseline - public'!Q32,\"...\")","v":1.0594671200619246},{"$f":"IF(ISNUMBER('Baseline - public'!R32),'Baseline - public'!R32,\"...\")","v":1.0511136822923746},{"$f":"IF(ISNUMBER('Baseline - public'!S32),'Baseline - public'!S32,\"...\")","v":1.0522043221380426},{"$f":"IF(ISNUMBER('Baseline - public'!T32),'Baseline - public'!T32,\"...\")","v":1.0536373528763079},{"$f":"IF(ISNUMBER('Baseline - public'!U32),'Baseline - public'!U32,\"...\")","v":1.0533761858539796},{"$f":"IF(ISNUMBER('Baseline - public'!V32),'Baseline - public'!V32,\"...\")","v":1.0468447448280087},{"$f":"IF(ISNUMBER('Baseline - public'!W32),'Baseline - public'!W32,\"...\")","v":1.0439726344824201},{"$f":"IF(ISNUMBER('Baseline - public'!X32),'Baseline - public'!X32,\"...\")","v":1.0448338864857036},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y32),'Baseline - public'!Y32,\"...\")","v":1.0447567495914889},{"$f":"IF(ISNUMBER('Baseline - public'!Z32),'Baseline - public'!Z32,\"...\")","v":1.0458906586839205},{"$f":"IF(ISNUMBER('Baseline - public'!AA32),'Baseline - public'!AA32,\"...\")","v":1.0465232295029816},{"$f":"IF(ISNUMBER('Baseline - public'!AB32),'Baseline - public'!AB32,\"...\")","v":1.0465883604213044},{"$f":"IF(ISNUMBER('Baseline - public'!AC32),'Baseline - public'!AC32,\"...\")","v":1.0474869080243612},{"$f":"IF(ISNUMBER('Baseline - public'!AD32),'Baseline - public'!AD32,\"...\")","v":1.0474239427987642},{"$f":"IF(ISNUMBER('Baseline - public'!AE32),'Baseline - public'!AE32,\"...\")","v":1.0471704072961596},{"$f":"IF(ISNUMBER('Baseline - public'!AF32),'Baseline - public'!AF32,\"...\")","v":1.0478537014867269},{"$f":"IF(ISNUMBER('Baseline - public'!AG32),'Baseline - public'!AG32,\"...\")","v":1.0476221414510345},{"$f":"IF(ISNUMBER('Baseline - public'!AH32),'Baseline - public'!AH32,\"...\")","v":1.0430516961910197},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI32),'Baseline - public'!AI32,\"...\")","v":1.0459267577272391}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C995,IF(START!L10=\"French\",translation!D995,IF(START!L10=\"Portuguese\",translation!E995,translation!F995)))","v":"Other identified debt-creating flows"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E33),'Baseline - public'!E33,\"...\")","v":-0.89383991622926806},{"$f":"IF(ISNUMBER('Baseline - public'!F33),'Baseline - public'!F33,\"...\")","v":-2.6009526383757713},{"$f":"IF(ISNUMBER('Baseline - public'!G33),'Baseline - public'!G33,\"...\")","v":-0.17542141857918717},{"$f":"IF(ISNUMBER('Baseline - public'!H33),'Baseline - public'!H33,\"...\")","v":0.70228117229785003},{"$f":"IF(ISNUMBER('Baseline - public'!I33),'Baseline - public'!I33,\"...\")","v":0.76245124576532974},{"$f":"IF(ISNUMBER('Baseline - public'!J33),'Baseline - public'!J33,\"...\")","v":-5.8745783661144003E-2},{"$f":"IF(ISNUMBER('Baseline - public'!K33),'Baseline - public'!K33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L33),'Baseline - public'!L33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M33),'Baseline - public'!M33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N33),'Baseline - public'!N33,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O33),'Baseline - public'!O33,\"...\")","v":-1.1508516770670958},{"$f":"IF(ISNUMBER('Baseline - public'!P33),'Baseline - public'!P33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q33),'Baseline - public'!Q33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R33),'Baseline - public'!R33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S33),'Baseline - public'!S33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T33),'Baseline - public'!T33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U33),'Baseline - public'!U33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V33),'Baseline - public'!V33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W33),'Baseline - public'!W33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X33),'Baseline - public'!X33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y33),'Baseline - public'!Y33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z33),'Baseline - public'!Z33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA33),'Baseline - public'!AA33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB33),'Baseline - public'!AB33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC33),'Baseline - public'!AC33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD33),'Baseline - public'!AD33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE33),'Baseline - public'!AE33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF33),'Baseline - public'!AF33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG33),'Baseline - public'!AG33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH33),'Baseline - public'!AH33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI33),'Baseline - public'!AI33,\"...\")","v":0},null,{"$f":"AVERAGE(D23:J23, L23:N23)","v":-0.22642273387821912},{"$f":"AVERAGE(T23:AC23,AE23)","v":-0.10462287973337235}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C996,IF(START!L10=\"French\",translation!D996,IF(START!L10=\"Portuguese\",translation!E996,translation!F996)))","v":"Privatization receipts (negative)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E34),'Baseline - public'!E34,\"...\")","v":-0.49745819561100396},{"$f":"IF(ISNUMBER('Baseline - public'!F34),'Baseline - public'!F34,\"...\")","v":-2.3440230750692499},{"$f":"IF(ISNUMBER('Baseline - public'!G34),'Baseline - public'!G34,\"...\")","v":-1.5028311171521981E-2},{"$f":"IF(ISNUMBER('Baseline - public'!H34),'Baseline - public'!H34,\"...\")","v":0.96650673946572008},{"$f":"IF(ISNUMBER('Baseline - public'!I34),'Baseline - public'!I34,\"...\")","v":0.95626075242254838},{"$f":"IF(ISNUMBER('Baseline - public'!J34),'Baseline - public'!J34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K34),'Baseline - public'!K34,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L34),'Baseline - public'!L34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M34),'Baseline - public'!M34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N34),'Baseline - public'!N34,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O34),'Baseline - public'!O34,\"...\")","v":-1.1508516770670958},{"$f":"IF(ISNUMBER('Baseline - public'!P34),'Baseline - public'!P34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q34),'Baseline - public'!Q34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R34),'Baseline - public'!R34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S34),'Baseline - public'!S34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T34),'Baseline - public'!T34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U34),'Baseline - public'!U34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V34),'Baseline - public'!V34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W34),'Baseline - public'!W34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X34),'Baseline - public'!X34,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y34),'Baseline - public'!Y34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z34),'Baseline - public'!Z34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA34),'Baseline - public'!AA34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB34),'Baseline - public'!AB34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC34),'Baseline - public'!AC34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD34),'Baseline - public'!AD34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE34),'Baseline - public'!AE34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF34),'Baseline - public'!AF34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG34),'Baseline - public'!AG34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH34),'Baseline - public'!AH34,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI34),'Baseline - public'!AI34,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C997,IF(START!L10=\"French\",translation!D997,IF(START!L10=\"Portuguese\",translation!E997,translation!F997)))","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E35),'Baseline - public'!E35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!F35),'Baseline - public'!F35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!G35),'Baseline - public'!G35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!H35),'Baseline - public'!H35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!I35),'Baseline - public'!I35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!J35),'Baseline - public'!J35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K35),'Baseline - public'!K35,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L35),'Baseline - public'!L35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M35),'Baseline - public'!M35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),'Baseline - public'!N35,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O35),'Baseline - public'!O35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),'Baseline - public'!P35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),'Baseline - public'!Q35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),'Baseline - public'!R35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),'Baseline - public'!S35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),'Baseline - public'!T35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),'Baseline - public'!U35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),'Baseline - public'!V35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),'Baseline - public'!W35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),'Baseline - public'!X35,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y35),'Baseline - public'!Y35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),'Baseline - public'!Z35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),'Baseline - public'!AA35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),'Baseline - public'!AB35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),'Baseline - public'!AC35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),'Baseline - public'!AD35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),'Baseline - public'!AE35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),'Baseline - public'!AF35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),'Baseline - public'!AG35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),'Baseline - public'!AH35,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI35),'Baseline - public'!AI35,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C998,IF(START!L10=\"French\",translation!D998,IF(START!L10=\"Portuguese\",translation!E998,translation!F998)))","v":"Debt relief (HIPC and other)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E36),'Baseline - public'!E36,\"...\")","v":-0.3963817206182641},{"$f":"IF(ISNUMBER('Baseline - public'!F36),'Baseline - public'!F36,\"...\")","v":-0.25692956330652134},{"$f":"IF(ISNUMBER('Baseline - public'!G36),'Baseline - public'!G36,\"...\")","v":-0.16039310740766519},{"$f":"IF(ISNUMBER('Baseline - public'!H36),'Baseline - public'!H36,\"...\")","v":-0.26422556716787005},{"$f":"IF(ISNUMBER('Baseline - public'!I36),'Baseline - public'!I36,\"...\")","v":-0.19380950665721866},{"$f":"IF(ISNUMBER('Baseline - public'!J36),'Baseline - public'!J36,\"...\")","v":-5.8745783661144003E-2},{"$f":"IF(ISNUMBER('Baseline - public'!K36),'Baseline - public'!K36,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L36),'Baseline - public'!L36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M36),'Baseline - public'!M36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N36),'Baseline - public'!N36,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O36),'Baseline - public'!O36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P36),'Baseline - public'!P36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q36),'Baseline - public'!Q36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R36),'Baseline - public'!R36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S36),'Baseline - public'!S36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T36),'Baseline - public'!T36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U36),'Baseline - public'!U36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V36),'Baseline - public'!V36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W36),'Baseline - public'!W36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X36),'Baseline - public'!X36,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y36),'Baseline - public'!Y36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z36),'Baseline - public'!Z36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA36),'Baseline - public'!AA36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB36),'Baseline - public'!AB36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC36),'Baseline - public'!AC36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD36),'Baseline - public'!AD36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE36),'Baseline - public'!AE36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF36),'Baseline - public'!AF36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG36),'Baseline - public'!AG36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH36),'Baseline - public'!AH36,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI36),'Baseline - public'!AI36,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C999,IF(START!L10=\"French\",translation!D999,IF(START!L10=\"Portuguese\",translation!E999,translation!F999)))","v":"Other debt creating or reducing flow (please specify)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E37),'Baseline - public'!E37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!F37),'Baseline - public'!F37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!G37),'Baseline - public'!G37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!H37),'Baseline - public'!H37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!I37),'Baseline - public'!I37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!J37),'Baseline - public'!J37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K37),'Baseline - public'!K37,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L37),'Baseline - public'!L37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M37),'Baseline - public'!M37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37),'Baseline - public'!N37,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O37),'Baseline - public'!O37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),'Baseline - public'!P37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37),'Baseline - public'!Q37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37),'Baseline - public'!R37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37),'Baseline - public'!S37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37),'Baseline - public'!T37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37),'Baseline - public'!U37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37),'Baseline - public'!V37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37),'Baseline - public'!W37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37),'Baseline - public'!X37,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y37),'Baseline - public'!Y37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37),'Baseline - public'!Z37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37),'Baseline - public'!AA37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37),'Baseline - public'!AB37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37),'Baseline - public'!AC37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37),'Baseline - public'!AD37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37),'Baseline - public'!AE37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37),'Baseline - public'!AF37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37),'Baseline - public'!AG37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37),'Baseline - public'!AH37,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI37),'Baseline - public'!AI37,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1000,IF(START!L10=\"French\",translation!D1000,IF(START!L10=\"Portuguese\",translation!E1000,translation!F1000)))","v":"Residual"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E38),'Baseline - public'!E38,\"...\")","v":3.5023200879134411},{"$f":"IF(ISNUMBER('Baseline - public'!F38),'Baseline - public'!F38,\"...\")","v":9.2507373966058459E-2},{"$f":"IF(ISNUMBER('Baseline - public'!G38),'Baseline - public'!G38,\"...\")","v":0.85714507071204471},{"$f":"IF(ISNUMBER('Baseline - public'!H38),'Baseline - public'!H38,\"...\")","v":0.21956771712227707},{"$f":"IF(ISNUMBER('Baseline - public'!I38),'Baseline - public'!I38,\"...\")","v":3.312373143959396},{"$f":"IF(ISNUMBER('Baseline - public'!J38),'Baseline - public'!J38,\"...\")","v":1.7494464503525267},{"$f":"IF(ISNUMBER('Baseline - public'!K38),'Baseline - public'!K38,\"...\")","v":5.067917428109606},null,{"$f":"IF(ISNUMBER('Baseline - public'!L38),'Baseline - public'!L38,\"...\")","v":1.3401012446253056},{"$f":"IF(ISNUMBER('Baseline - public'!M38),'Baseline - public'!M38,\"...\")","v":1.0170004372217574},{"$f":"IF(ISNUMBER('Baseline - public'!N38),'Baseline - public'!N38,\"...\")","v":1.215818157849895},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O38),'Baseline - public'!O38+IF(ISNUMBER('Baseline - public'!O31), 'Baseline - public'!O31,0),\"...\")","v":-1.0135882537799088},{"$f":"IF(ISNUMBER('Baseline - public'!P38),'Baseline - public'!P38+IF(ISNUMBER('Baseline - public'!P31), 'Baseline - public'!P31,0),\"...\")","v":-1.2285403655493576},{"$f":"IF(ISNUMBER('Baseline - public'!Q38),'Baseline - public'!Q38+IF(ISNUMBER('Baseline - public'!Q31), 'Baseline - public'!Q31,0),\"...\")","v":-1.5252317634360804},{"$f":"IF(ISNUMBER('Baseline - public'!R38),'Baseline - public'!R38+IF(ISNUMBER('Baseline - public'!R31), 'Baseline - public'!R31,0),\"...\")","v":-1.5774009927858645},{"$f":"IF(ISNUMBER('Baseline - public'!S38),'Baseline - public'!S38+IF(ISNUMBER('Baseline - public'!S31), 'Baseline - public'!S31,0),\"...\")","v":-1.5513819783500646},{"$f":"IF(ISNUMBER('Baseline - public'!T38),'Baseline - public'!T38+IF(ISNUMBER('Baseline - public'!T31), 'Baseline - public'!T31,0),\"...\")","v":-1.3589223709758307},{"$f":"IF(ISNUMBER('Baseline - public'!U38),'Baseline - public'!U38+IF(ISNUMBER('Baseline - public'!U31), 'Baseline - public'!U31,0),\"...\")","v":-0.84858473086741437},{"$f":"IF(ISNUMBER('Baseline - public'!V38),'Baseline - public'!V38+IF(ISNUMBER('Baseline - public'!V31), 'Baseline - public'!V31,0),\"...\")","v":-1.1059078272582301},{"$f":"IF(ISNUMBER('Baseline - public'!W38),'Baseline - public'!W38+IF(ISNUMBER('Baseline - public'!W31), 'Baseline - public'!W31,0),\"...\")","v":-0.96510225172908326},{"$f":"IF(ISNUMBER('Baseline - public'!X38),'Baseline - public'!X38+IF(ISNUMBER('Baseline - public'!X31), 'Baseline - public'!X31,0),\"...\")","v":-0.81088433819003958},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y38),'Baseline - public'!Y38+IF(ISNUMBER('Baseline - public'!Y31), 'Baseline - public'!Y31,0),\"...\")","v":-0.66094509672027413},{"$f":"IF(ISNUMBER('Baseline - public'!Z38),'Baseline - public'!Z38+IF(ISNUMBER('Baseline - public'!Z31), 'Baseline - public'!Z31,0),\"...\")","v":-0.48755712692755226},{"$f":"IF(ISNUMBER('Baseline - public'!AA38),'Baseline - public'!AA38+IF(ISNUMBER('Baseline - public'!AA31), 'Baseline - public'!AA31,0),\"...\")","v":-0.46529248700535275},{"$f":"IF(ISNUMBER('Baseline - public'!AB38),'Baseline - public'!AB38+IF(ISNUMBER('Baseline - public'!AB31), 'Baseline - public'!AB31,0),\"...\")","v":-0.45512189151634042},{"$f":"IF(ISNUMBER('Baseline - public'!AC38),'Baseline - public'!AC38+IF(ISNUMBER('Baseline - public'!AC31), 'Baseline - public'!AC31,0),\"...\")","v":-0.5203469031341561},{"$f":"IF(ISNUMBER('Baseline - public'!AD38),'Baseline - public'!AD38+IF(ISNUMBER('Baseline - public'!AD31), 'Baseline - public'!AD31,0),\"...\")","v":-0.49872314108484378},{"$f":"IF(ISNUMBER('Baseline - public'!AE38),'Baseline - public'!AE38+IF(ISNUMBER('Baseline - public'!AE31), 'Baseline - public'!AE31,0),\"...\")","v":-0.47277882760136053},{"$f":"IF(ISNUMBER('Baseline - public'!AF38),'Baseline - public'!AF38+IF(ISNUMBER('Baseline - public'!AF31), 'Baseline - public'!AF31,0),\"...\")","v":-0.44935607079280282},{"$f":"IF(ISNUMBER('Baseline - public'!AG38),'Baseline - public'!AG38+IF(ISNUMBER('Baseline - public'!AG31), 'Baseline - public'!AG31,0),\"...\")","v":-0.42701852957046693},{"$f":"IF(ISNUMBER('Baseline - public'!AH38),'Baseline - public'!AH38+IF(ISNUMBER('Baseline - public'!AH31), 'Baseline - public'!AH31,0),\"...\")","v":-0.44819280488975255},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI38),'Baseline - public'!AI38+IF(ISNUMBER('Baseline - public'!AI31), 'Baseline - public'!AI31,0),\"...\")","v":-0.40416044299085935},null,{"$f":"AVERAGE(D28:J28, L28:N28)","v":1.8374197111832307},{"$f":"AVERAGE(T28:AC28,AE28)","v":-1.1496809063311044}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1002,IF(START!L10=\"French\",translation!D1002,IF(START!L10=\"Portuguese\",translation!E1002,translation!F1002)))","v":"Sustainability indicators"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1003,IF(START!L10=\"French\",translation!D1003,IF(START!L10=\"Portuguese\",translation!E1003,translation!F1003)))&\" 2/ \"","v":"PV of public debt-to-GDP ratio 2/ "},null,{"$f":"'Baseline - public'!E42","v":"..."},{"$f":"'Baseline - public'!F42","v":"..."},{"$f":"'Baseline - public'!G42","v":"..."},{"$f":"'Baseline - public'!H42","v":"..."},{"$f":"'Baseline - public'!I42","v":"..."},{"$f":"'Baseline - public'!J42","v":"..."},{"$f":"'Baseline - public'!K42","v":"..."},null,{"$f":"'Baseline - public'!L42","v":"..."},{"$f":"'Baseline - public'!M42","v":"..."},{"$f":"'Baseline - public'!N42","v":71.038281523528283},null,null,null,null,null,{"$f":"'Baseline - public'!O42","v":67.166726497848643},{"$f":"'Baseline - public'!P42","v":62.480051352911069},{"$f":"'Baseline - public'!Q42","v":58.647532753069022},{"$f":"'Baseline - public'!R42","v":55.950237046937112},{"$f":"'Baseline - public'!S42","v":53.69936472247668},{"$f":"'Baseline - public'!T42","v":51.413616181559782},{"$f":"'Baseline - public'!U42","v":49.35872988237864},{"$f":"'Baseline - public'!V42","v":47.942094505811596},{"$f":"'Baseline - public'!W42","v":46.993311885790959},{"$f":"'Baseline - public'!X42","v":46.172427204376326},null,{"$f":"'Baseline - public'!Y42","v":45.345522135635356},{"$f":"'Baseline - public'!Z42","v":44.579842838742536},{"$f":"'Baseline - public'!AA42","v":43.779479697324447},{"$f":"'Baseline - public'!AB42","v":42.981402484360743},{"$f":"'Baseline - public'!AC42","v":42.172014968926334},{"$f":"'Baseline - public'!AD42","v":41.36040042435846},{"$f":"'Baseline - public'!AE42","v":40.488240874237697},{"$f":"'Baseline - public'!AF42","v":39.661773999717347},{"$f":"'Baseline - public'!AG42","v":38.800647225487829},{"$f":"'Baseline - public'!AH42","v":38.050234167762966},null,{"$f":"'Baseline - public'!AI42","v":37.219396693197268}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1009,IF(START!L10=\"French\",translation!D1009,IF(START!L10=\"Portuguese\",translation!E1009,translation!F1009)))","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"'Baseline - public'!E43","v":"…"},{"$f":"'Baseline - public'!F43","v":"…"},{"$f":"'Baseline - public'!G43","v":"…"},{"$f":"'Baseline - public'!H43","v":"…"},{"$f":"'Baseline - public'!I43","v":"…"},{"$f":"'Baseline - public'!J43","v":"…"},{"$f":"'Baseline - public'!K43","v":"…"},null,{"$f":"'Baseline - public'!L43","v":"…"},{"$f":"'Baseline - public'!M43","v":"…"},{"$f":"'Baseline - public'!N43","v":411.76922248427604},null,null,null,null,null,{"$f":"'Baseline - public'!O43","v":356.25472320532288},{"$f":"'Baseline - public'!P43","v":335.35058000920282},{"$f":"'Baseline - public'!Q43","v":309.14175824219575},{"$f":"'Baseline - public'!R43","v":293.68420967609632},{"$f":"'Baseline - public'!S43","v":284.35297336512406},{"$f":"'Baseline - public'!T43","v":274.26249442042172},{"$f":"'Baseline - public'!U43","v":266.70394203585516},{"$f":"'Baseline - public'!V43","v":262.41107373861786},{"$f":"'Baseline - public'!W43","v":260.0835010774868},{"$f":"'Baseline - public'!X43","v":257.80256933107324},null,{"$f":"'Baseline - public'!Y43","v":254.90909952934251},{"$f":"'Baseline - public'!Z43","v":251.73006566037301},{"$f":"'Baseline - public'!AA43","v":248.27457148494338},{"$f":"'Baseline - public'!AB43","v":244.70102609657243},{"$f":"'Baseline - public'!AC43","v":240.88761969977978},{"$f":"'Baseline - public'!AD43","v":236.70314889764481},{"$f":"'Baseline - public'!AE43","v":232.35895303657506},{"$f":"'Baseline - public'!AF43","v":228.13815676922354},{"$f":"'Baseline - public'!AG43","v":223.67447549138473},{"$f":"'Baseline - public'!AH43","v":220.12915054941499},null,{"$f":"'Baseline - public'!AI43","v":215.84000484971989}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1010,IF(START!L10=\"French\",translation!D1010,IF(START!L10=\"Portuguese\",translation!E1010,translation!F1010)))","v":"PV of public debt-to-revenue ratio"},null,{"$f":"'Baseline - public'!E44","v":"…"},{"$f":"'Baseline - public'!F44","v":"…"},{"$f":"'Baseline - public'!G44","v":"…"},{"$f":"'Baseline - public'!H44","v":"…"},{"$f":"'Baseline - public'!I44","v":"…"},{"$f":"'Baseline - public'!J44","v":"…"},{"$f":"'Baseline - public'!K44","v":"…"},null,{"$f":"'Baseline - public'!L44","v":"…"},{"$f":"'Baseline - public'!M44","v":"…"},{"$f":"'Baseline - public'!N44","v":428.71151387424959},null,null,null,null,null,{"$f":"'Baseline - public'!O44","v":370.76551617727023},{"$f":"'Baseline - public'!P44","v":343.68100290221969},{"$f":"'Baseline - public'!Q44","v":314.63025533676836},{"$f":"'Baseline - public'!R44","v":297.55896729883807},{"$f":"'Baseline - public'!S44","v":287.16953118364239},{"$f":"'Baseline - public'!T44","v":276.28953570173991},{"$f":"'Baseline - public'!U44","v":268.18391184306927},{"$f":"'Baseline - public'!V44","v":263.50974553781293},{"$f":"'Baseline - public'!W44","v":260.9057794913108},{"$f":"'Baseline - public'!X44","v":258.41699391694704},null,{"$f":"'Baseline - public'!Y44","v":255.36659198168948},{"$f":"'Baseline - public'!Z44","v":252.06958979960456},{"$f":"'Baseline - public'!AA44","v":248.52611151550596},{"$f":"'Baseline - public'!AB44","v":244.88718782146614},{"$f":"'Baseline - public'!AC44","v":241.02508575687312},{"$f":"'Baseline - public'!AD44","v":236.80434198728145},{"$f":"'Baseline - public'!AE44","v":232.43344866734202},{"$f":"'Baseline - public'!AF44","v":228.19296090522255},{"$f":"'Baseline - public'!AG44","v":223.71473598618689},{"$f":"'Baseline - public'!AH44","v":220.15895631982815},null,{"$f":"'Baseline - public'!AI44","v":215.86192624923112}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1012,IF(START!L10=\"French\",translation!D1012,IF(START!L10=\"Portuguese\",translation!E1012,translation!F1012)))&\" 3/\"","v":"Debt service-to-revenue and grants ratio 3/"},null,{"$f":"'Baseline - public'!E45","v":53.684387611982075},{"$f":"'Baseline - public'!F45","v":46.411434288369037},{"$f":"'Baseline - public'!G45","v":60.638390526822917},{"$f":"'Baseline - public'!H45","v":63.009820449304058},{"$f":"'Baseline - public'!I45","v":49.464907538737855},{"$f":"'Baseline - public'!J45","v":56.638651817892914},{"$f":"'Baseline - public'!K45","v":80.540397730389856},null,{"$f":"'Baseline - public'!L45","v":93.334405872053878},{"$f":"'Baseline - public'!M45","v":114.60236057851515},{"$f":"'Baseline - public'!N45","v":127.06094891261144},null,null,null,null,null,{"$f":"'Baseline - public'!O45","v":126.38394360695806},{"$f":"'Baseline - public'!P45","v":92.487788149406541},{"$f":"'Baseline - public'!Q45","v":85.394442519080087},{"$f":"'Baseline - public'!R45","v":82.539472559542091},{"$f":"'Baseline - public'!S45","v":87.626192730676934},{"$f":"'Baseline - public'!T45","v":79.171622424053041},{"$f":"'Baseline - public'!U45","v":80.136319735218791},{"$f":"'Baseline - public'!V45","v":82.307881710365564},{"$f":"'Baseline - public'!W45","v":84.49858668302484},{"$f":"'Baseline - public'!X45","v":86.586912792440557},null,{"$f":"'Baseline - public'!Y45","v":78.934005279902593},{"$f":"'Baseline - public'!Z45","v":77.261502459333983},{"$f":"'Baseline - public'!AA45","v":70.133880719001723},{"$f":"'Baseline - public'!AB45","v":65.11763952730422},{"$f":"'Baseline - public'!AC45","v":60.855192710195894},{"$f":"'Baseline - public'!AD45","v":57.688651268365746},{"$f":"'Baseline - public'!AE45","v":54.422783574266042},{"$f":"'Baseline - public'!AF45","v":52.382470900889523},{"$f":"'Baseline - public'!AG45","v":50.684188862532842},{"$f":"'Baseline - public'!AH45","v":47.872333362189821},null,{"$f":"'Baseline - public'!AI45","v":44.657156446430932}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1013,IF(START!L10=\"French\",translation!D1013,IF(START!L10=\"Portuguese\",translation!E1013,translation!F1013)))&\" 3/\"","v":"Debt service-to-revenue ratio 3/"},null,{"$f":"'Baseline - public'!E46","v":68.195548578215508},{"$f":"'Baseline - public'!F46","v":55.952698589317421},{"$f":"'Baseline - public'!G46","v":74.223280660737714},{"$f":"'Baseline - public'!H46","v":73.301514014026878},{"$f":"'Baseline - public'!I46","v":55.3165629597285},{"$f":"'Baseline - public'!J46","v":61.783061803918471},{"$f":"'Baseline - public'!K46","v":82.860505741563259},null,{"$f":"'Baseline - public'!L46","v":97.122447077557027},{"$f":"'Baseline - public'!M46","v":127.36948029864416},{"$f":"'Baseline - public'!N46","v":132.2888860755115},null,null,null,null,null,{"$f":"'Baseline - public'!O46","v":131.53175252345028},{"$f":"'Baseline - public'!P46","v":94.785271540379568},{"$f":"'Baseline - public'!Q46","v":86.910533882225621},{"$f":"'Baseline - public'!R46","v":83.628466928118783},{"$f":"'Baseline - public'!S46","v":88.494142994469954},{"$f":"'Baseline - public'!T46","v":79.756770412667507},{"$f":"'Baseline - public'!U46","v":80.581005077190355},{"$f":"'Baseline - public'!V46","v":82.65249120873122},{"$f":"'Baseline - public'!W46","v":84.765736900321343},{"$f":"'Baseline - public'!X46","v":86.79327663191907},null,{"$f":"'Baseline - public'!Y46","v":79.075670335076182},{"$f":"'Baseline - public'!Z46","v":77.365709896969307},{"$f":"'Baseline - public'!AA46","v":70.204937043433247},{"$f":"'Baseline - public'!AB46","v":65.167179213707598},{"$f":"'Baseline - public'!AC46","v":60.889920619442329},{"$f":"'Baseline - public'!AD46","v":57.713313774487865},{"$f":"'Baseline - public'!AE46","v":54.440231834974206},{"$f":"'Baseline - public'!AF46","v":52.395054398976271},{"$f":"'Baseline - public'!AG46","v":50.693311810145744},{"$f":"'Baseline - public'!AH46","v":47.87881533776541},null,{"$f":"'Baseline - public'!AI46","v":44.661691969714383}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1007,IF(START!L10=\"French\",translation!D1007,IF(START!L10=\"Portuguese\",translation!E1007,translation!F1007)))&\" 4/\"","v":"Gross financing need 4/"},{"$f":"'Baseline - public'!D47","v":22.744843110420675},{"$f":"'Baseline - public'!E47","v":13.882978200957529},{"$f":"'Baseline - public'!F47","v":9.5957199809468712},{"$f":"'Baseline - public'!G47","v":12.713508690869146},{"$f":"'Baseline - public'!H47","v":15.001359344719134},{"$f":"'Baseline - public'!I47","v":12.206623308445073},{"$f":"'Baseline - public'!J47","v":18.057526901484238},{"$f":"'Baseline - public'!K47","v":19.033677707029799},null,{"$f":"'Baseline - public'!L47","v":21.047160373517809},{"$f":"'Baseline - public'!M47","v":22.818558687558141},{"$f":"'Baseline - public'!N47","v":24.358466103060621},null,null,null,null,null,{"$f":"'Baseline - public'!O47","v":22.498209890617137},{"$f":"'Baseline - public'!P47","v":15.081158663249203},{"$f":"'Baseline - public'!Q47","v":13.998134762606512},{"$f":"'Baseline - public'!R47","v":13.734674533555632},{"$f":"'Baseline - public'!S47","v":14.766111892632244},{"$f":"'Baseline - public'!T47","v":13.261030919370395},{"$f":"'Baseline - public'!U47","v":13.459890828185664},{"$f":"'Baseline - public'!V47","v":14.126812900611204},{"$f":"'Baseline - public'!W47","v":14.760607201139511},{"$f":"'Baseline - public'!X47","v":15.094943926599417},null,{"$f":"'Baseline - public'!Y47","v":13.766877939716002},{"$f":"'Baseline - public'!Z47","v":13.514598187261745},{"$f":"'Baseline - public'!AA47","v":12.209413451485975},{"$f":"'Baseline - public'!AB47","v":11.29028892884592},{"$f":"'Baseline - public'!AC47","v":10.511066705819148},{"$f":"'Baseline - public'!AD47","v":9.9418277022126222},{"$f":"'Baseline - public'!AE47","v":9.2790730049404271},{"$f":"'Baseline - public'!AF47","v":8.940948327094862},{"$f":"'Baseline - public'!AG47","v":8.5750174223571545},{"$f":"'Baseline - public'!AH47","v":8.0422663979551459},null,{"$f":"'Baseline - public'!AI47","v":7.4408630539843106}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1008,IF(START!L10=\"French\",translation!D1008,IF(START!L10=\"Portuguese\",translation!E1008,translation!F1008)))","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!J101/'Macro-Debt_Data'!J60","v":4640.1624659626304},{"$f":"+'Macro-Debt_Data'!K101/'Macro-Debt_Data'!K60","v":3437.0856936422601},{"$f":"+'Macro-Debt_Data'!L101/'Macro-Debt_Data'!L60","v":2737.4683958307842},{"$f":"+'Macro-Debt_Data'!M101/'Macro-Debt_Data'!M60","v":3253.3312470830442},{"$f":"+'Macro-Debt_Data'!N101/'Macro-Debt_Data'!N60","v":4826.5689828946015},{"$f":"+'Macro-Debt_Data'!O101/'Macro-Debt_Data'!O60","v":4829.5485433599815},{"$f":"+'Macro-Debt_Data'!P101/'Macro-Debt_Data'!P60","v":7573.2075529695057},{"$f":"+'Macro-Debt_Data'!Q101/'Macro-Debt_Data'!Q60","v":9099.2956815637262},null,{"$f":"+'Macro-Debt_Data'!R101/'Macro-Debt_Data'!R60","v":8160.8471345143453},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"+'Macro-Debt_Data'!T101/'Macro-Debt_Data'!T60","v":10420.033413789561},null,null,null,null,null,{"$f":"+'Macro-Debt_Data'!U101/'Macro-Debt_Data'!U60","v":10228.605509600655},{"$f":"+'Macro-Debt_Data'!V101/'Macro-Debt_Data'!V60","v":7423.8984809707918},{"$f":"+'Macro-Debt_Data'!W101/'Macro-Debt_Data'!W60","v":7399.8717471029659},{"$f":"+'Macro-Debt_Data'!X101/'Macro-Debt_Data'!X60","v":7748.4454351526647},{"$f":"+'Macro-Debt_Data'!Y101/'Macro-Debt_Data'!Y60","v":8925.9303866776063},{"$f":"+'Macro-Debt_Data'!Z101/'Macro-Debt_Data'!Z60","v":8636.4729004448654},{"$f":"+'Macro-Debt_Data'!AA101/'Macro-Debt_Data'!AA60","v":9443.7800260322601},{"$f":"+'Macro-Debt_Data'!AB101/'Macro-Debt_Data'!AB60","v":10631.316304889073},{"$f":"+'Macro-Debt_Data'!AC101/'Macro-Debt_Data'!AC60","v":11887.341981909671},{"$f":"+'Macro-Debt_Data'!AD101/'Macro-Debt_Data'!AD60","v":13005.213495922131},null,{"$f":"+'Macro-Debt_Data'!AE101/'Macro-Debt_Data'!AE60","v":12679.014220491752},{"$f":"+'Macro-Debt_Data'!AF101/'Macro-Debt_Data'!AF60","v":13303.270652745905},{"$f":"+'Macro-Debt_Data'!AG101/'Macro-Debt_Data'!AG60","v":12850.507617574305},{"$f":"+'Macro-Debt_Data'!AH101/'Macro-Debt_Data'!AH60","v":12706.46787918751},{"$f":"+'Macro-Debt_Data'!AI101/'Macro-Debt_Data'!AI60","v":12655.59553373892},{"$f":"+'Macro-Debt_Data'!AJ101/'Macro-Debt_Data'!AJ60","v":12805.402134793294},{"$f":"+'Macro-Debt_Data'!AK101/'Macro-Debt_Data'!AK60","v":12783.853612327875},{"$f":"+'Macro-Debt_Data'!AL101/'Macro-Debt_Data'!AL60","v":13180.963064722071},{"$f":"+'Macro-Debt_Data'!AM101/'Macro-Debt_Data'!AM60","v":13525.919441659144},{"$f":"+'Macro-Debt_Data'!AN101/'Macro-Debt_Data'!AN60","v":13538.280740474409},null,{"$f":"+'Macro-Debt_Data'!AO101/'Macro-Debt_Data'!AO60","v":13390.984696947255}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1016,IF(START!L10=\"French\",translation!D1016,IF(START!L10=\"Portuguese\",translation!E1016,translation!F1016)))","v":"Key macroeconomic and fiscal assumptions"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1017,IF(START!L10=\"French\",translation!D1017,IF(START!L10=\"Portuguese\",translation!E1017,translation!F1017)))","v":"Nominal GDP (local currency)"},null,{"$f":"'Baseline - public'!E52","v":23154.448155894868},{"$f":"'Baseline - public'!F52","v":30178.597963635719},{"$f":"'Baseline - public'!G52","v":36597.591953128234},{"$f":"'Baseline - public'!H52","v":46042.100052607362},{"$f":"'Baseline - public'!I52","v":59816.320867600261},{"$f":"'Baseline - public'!J52","v":75315.365265387954},{"$f":"'Baseline - public'!K52","v":93415.886305528067},null,{"$f":"'Baseline - public'!L52","v":113343.39519298593},{"$f":"'Baseline - public'!M52","v":136957.36356418609},{"$f":"'Baseline - public'!N52","v":167315.47083612886},null,null,null,null,null,{"$f":"'Baseline - public'!O52","v":202389.24323731122},{"$f":"'Baseline - public'!P52","v":241548.73391724},{"$f":"'Baseline - public'!Q52","v":279328.26057159272},{"$f":"'Baseline - public'!R52","v":315464.15274663601},{"$f":"'Baseline - public'!S52","v":352988.60553170723},{"$f":"'Baseline - public'!T52","v":395193.23176309094},{"$f":"'Baseline - public'!U52","v":442254.61282547982},{"$f":"'Baseline - public'!V52","v":492752.19520242885},{"$f":"'Baseline - public'!W52","v":547751.94745622692},{"$f":"'Baseline - public'!X52","v":608705.25880605495},null,{"$f":"'Baseline - public'!Y52","v":675909.84784366027},{"$f":"'Baseline - public'!Z52","v":750432.63260766398},{"$f":"'Baseline - public'!AA52","v":833488.43868188746},{"$f":"'Baseline - public'!AB52","v":925788.0260513355},{"$f":"'Baseline - public'!AC52","v":1028833.8436991632},{"$f":"'Baseline - public'!AD52","v":1143283.9639717815},{"$f":"'Baseline - public'!AE52","v":1270287.4146035842},{"$f":"'Baseline - public'!AF52","v":1411971.8270452812},{"$f":"'Baseline - public'!AG52","v":1569321.5329626715},{"$f":"'Baseline - public'!AH52","v":1739734.1336614783},null,{"$f":"'Baseline - public'!AI52","v":1931989.2292256355}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1018,IF(START!L10=\"French\",translation!D1018,IF(START!L10=\"Portuguese\",translation!E1018,translation!F1018)))","v":"Real GDP growth (in percent)"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J107*100),'Macro-Debt_Data'!J107,\"…\")","v":6.2498785469726537},{"$f":"'Baseline - public'!E53","v":4.3468189722677186},{"$f":"'Baseline - public'!F53","v":9.1497990814511923},{"$f":"'Baseline - public'!G53","v":4.8444869909498589},{"$f":"'Baseline - public'!H53","v":7.8997120115329222},{"$f":"'Baseline - public'!I53","v":14.04712346038739},{"$f":"'Baseline - public'!J53","v":9.2927894583888282},{"$f":"'Baseline - public'!K53","v":7.3125250849582768},null,{"$f":"'Baseline - public'!L53","v":3.9874679871839236},{"$f":"'Baseline - public'!M53","v":3.8354406323071855},{"$f":"'Baseline - public'!N53","v":3.4691533744156011},null,null,null,null,null,{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},null,{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},null,{"$f":"'Baseline - public'!AI53","v":4.5926757727239087},null,{"$f":"AVERAGE(D42:J42, L42:N42)","v":6.8185317053842898},{"$f":"AVERAGE(T42:AC42,AE42)","v":5.4337020827312861}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1019,IF(START!L10=\"French\",translation!D1019,IF(START!L10=\"Portuguese\",translation!E1019,translation!F1019)))","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J108*100),'Macro-Debt_Data'!J108,\"…\")","v":100.00201291896664},{"$f":"'Baseline - public'!E54","v":13.380446017105523},{"$f":"'Baseline - public'!F54","v":11.441142539735141},{"$f":"'Baseline - public'!G54","v":11.229221095236136},{"$f":"'Baseline - public'!H54","v":10.036779237483671},{"$f":"'Baseline - public'!I54","v":10.707253284315961},{"$f":"'Baseline - public'!J54","v":11.017308670399993},{"$f":"'Baseline - public'!K54","v":11.353977579080173},null,{"$f":"'Baseline - public'!L54","v":12.382067626001335},{"$f":"'Baseline - public'!M54","v":10.910297194641492},{"$f":"'Baseline - public'!N54","v":10.463861693019942},null,null,null,null,null,{"$f":"'Baseline - public'!O54","v":9.3152975252445884},{"$f":"'Baseline - public'!P54","v":10.838330395569727},{"$f":"'Baseline - public'!Q54","v":10.338795627394681},{"$f":"'Baseline - public'!R54","v":10.070349278118973},{"$f":"'Baseline - public'!S54","v":9.1942983085925949},{"$f":"'Baseline - public'!T54","v":8.5148791841646165},{"$f":"'Baseline - public'!U54","v":10.189321363163884},{"$f":"'Baseline - public'!V54","v":8.2955371745752426},{"$f":"'Baseline - public'!W54","v":8.1181617625230214},{"$f":"'Baseline - public'!X54","v":8.0747406059644025},null,{"$f":"'Baseline - public'!Y54","v":6.8619646625534427},{"$f":"'Baseline - public'!Z54","v":7.6050157956035713},{"$f":"'Baseline - public'!AA54","v":7.5323807192119574},{"$f":"'Baseline - public'!AB54","v":7.4835227907402126},{"$f":"'Baseline - public'!AC54","v":6.7949182858498478},{"$f":"'Baseline - public'!AD54","v":6.7921352941853348},{"$f":"'Baseline - public'!AE54","v":6.7605440900622158},{"$f":"'Baseline - public'!AF54","v":6.8036379655661996},{"$f":"'Baseline - public'!AG54","v":6.8418040641841342},{"$f":"'Baseline - public'!AH54","v":6.9279713785345054},null,{"$f":"'Baseline - public'!AI54","v":6.9907300397878656},null,{"$f":"AVERAGE(D43:J43, L43:N43)","v":11.292235493701936},{"$f":"AVERAGE(T43:AC43)","v":9.2949711225311731}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1020,IF(START!L10=\"French\",translation!D1020,IF(START!L10=\"Portuguese\",translation!E1020,translation!F1020)))","v":"Average nominal interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K86),'Macro-Debt_Data'!K86,\"...\")","v":4.5256886570868797},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L86),'Macro-Debt_Data'!L86,\"...\")","v":4.5388772142245175},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M86),'Macro-Debt_Data'!M86,\"...\")","v":3.7861125090205632},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N86),'Macro-Debt_Data'!N86,\"...\")","v":3.0709391396655441},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O86),'Macro-Debt_Data'!O86,\"...\")","v":4.7388439231501627},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P86),'Macro-Debt_Data'!P86,\"...\")","v":4.232080044507935},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q86),'Macro-Debt_Data'!Q86,\"...\")","v":5.8076423059941087},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R86),'Macro-Debt_Data'!R86,\"...\")","v":5.4695400012265205},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S86),'Macro-Debt_Data'!S86,\"...\")","v":4.6035063260994091},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T86),'Macro-Debt_Data'!T86,\"...\")","v":5.122359908415465},null,null,null,null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U86),'Macro-Debt_Data'!U86,\"...\")","v":5.1779332191736449},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V86),'Macro-Debt_Data'!V86,\"...\")","v":6.8251769931826747},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W86),'Macro-Debt_Data'!W86,\"...\")","v":7.1890718419317752},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X86),'Macro-Debt_Data'!X86,\"...\")","v":7.1872716974265947},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y86),'Macro-Debt_Data'!Y86,\"...\")","v":6.6500387509092302},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z86),'Macro-Debt_Data'!Z86,\"...\")","v":6.2224244087948524},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA86),'Macro-Debt_Data'!AA86,\"...\")","v":8.8317603179994535},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB86),'Macro-Debt_Data'!AB86,\"...\")","v":6.4025281741261635},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC86),'Macro-Debt_Data'!AC86,\"...\")","v":6.0203784166126502},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD86),'Macro-Debt_Data'!AD86,\"...\")","v":5.9397563336144179},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE86),'Macro-Debt_Data'!AE86,\"...\")","v":4.9480159696002328},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF86),'Macro-Debt_Data'!AF86,\"...\")","v":6.1149480414220792},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG86),'Macro-Debt_Data'!AG86,\"...\")","v":6.2023018633619369},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH86),'Macro-Debt_Data'!AH86,\"...\")","v":6.2571461521631289},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI86),'Macro-Debt_Data'!AI86,\"...\")","v":5.4424167493317546},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ86),'Macro-Debt_Data'!AJ86,\"...\")","v":5.5324083885850559},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK86),'Macro-Debt_Data'!AK86,\"...\")","v":5.6423898496314751},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL86),'Macro-Debt_Data'!AL86,\"...\")","v":5.732135400373334},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM86),'Macro-Debt_Data'!AM86,\"...\")","v":5.8488410904085608},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN86),'Macro-Debt_Data'!AN86,\"...\")","v":5.9499118224119556},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO86),'Macro-Debt_Data'!AO86,\"...\")","v":6.07289043577304},null,{"$f":"AVERAGE(D44:J44, L44:N44)","v":4.5895590029391098},{"$f":"AVERAGE(T44:AC44,AE44)","v":6.4903960112156076}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1021,IF(START!L10=\"French\",translation!D1021,IF(START!L10=\"Portuguese\",translation!E1021,translation!F1021)))","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"IF('Macro-Debt_Data'!J87=0,\"...\",'Macro-Debt_Data'!J87)","v":19.999999999999947},{"$f":"IF('Macro-Debt_Data'!K87=0,\"...\",'Macro-Debt_Data'!K87)","v":20.000000000000039},{"$f":"IF('Macro-Debt_Data'!L87=0,\"...\",'Macro-Debt_Data'!L87)","v":20},{"$f":"IF('Macro-Debt_Data'!M87=0,\"...\",'Macro-Debt_Data'!M87)","v":19.999999999999982},{"$f":"IF('Macro-Debt_Data'!N87=0,\"...\",'Macro-Debt_Data'!N87)","v":19.999999999999964},{"$f":"IF('Macro-Debt_Data'!O87=0,\"...\",'Macro-Debt_Data'!O87)","v":20},{"$f":"IF('Macro-Debt_Data'!P87=0,\"...\",'Macro-Debt_Data'!P87)","v":20.000000000000025},{"$f":"IF('Macro-Debt_Data'!Q87=0,\"...\",'Macro-Debt_Data'!Q87)","v":20.000000000000004},null,{"$f":"IF('Macro-Debt_Data'!R87=0,\"...\",'Macro-Debt_Data'!R87)","v":20.000000000000004},{"$f":"IF('Macro-Debt_Data'!S87=0,\"...\",'Macro-Debt_Data'!S87)","v":20.696304049499702},{"$f":"IF('Macro-Debt_Data'!T87=0,\"...\",'Macro-Debt_Data'!T87)","v":21.198786131457155},null,null,null,null,null,{"$f":"IF('Macro-Debt_Data'!U87=0,\"...\",'Macro-Debt_Data'!U87)","v":16.877419994719851},{"$f":"IF('Macro-Debt_Data'!V87=0,\"...\",'Macro-Debt_Data'!V87)","v":20.253758530784722},{"$f":"IF('Macro-Debt_Data'!W87=0,\"...\",'Macro-Debt_Data'!W87)","v":18.235089233407997},{"$f":"IF('Macro-Debt_Data'!X87=0,\"...\",'Macro-Debt_Data'!X87)","v":17.77972036624293},{"$f":"IF('Macro-Debt_Data'!Y87=0,\"...\",'Macro-Debt_Data'!Y87)","v":16.495414915407693},{"$f":"IF('Macro-Debt_Data'!Z87=0,\"...\",'Macro-Debt_Data'!Z87)","v":15.005433622538019},{"$f":"IF('Macro-Debt_Data'!AA87=0,\"...\",'Macro-Debt_Data'!AA87)","v":13.994582252180788},{"$f":"IF('Macro-Debt_Data'!AB87=0,\"...\",'Macro-Debt_Data'!AB87)","v":13.640532516495957},{"$f":"IF('Macro-Debt_Data'!AC87=0,\"...\",'Macro-Debt_Data'!AC87)","v":13.293450267201528},{"$f":"IF('Macro-Debt_Data'!AD87=0,\"...\",'Macro-Debt_Data'!AD87)","v":13.144463151855549},null,{"$f":"IF('Macro-Debt_Data'!AE87=0,\"...\",'Macro-Debt_Data'!AE87)","v":11.427275892985374},{"$f":"IF('Macro-Debt_Data'!AF87=0,\"...\",'Macro-Debt_Data'!AF87)","v":11.14207940773179},{"$f":"IF('Macro-Debt_Data'!AG87=0,\"...\",'Macro-Debt_Data'!AG87)","v":10.833764326125507},{"$f":"IF('Macro-Debt_Data'!AH87=0,\"...\",'Macro-Debt_Data'!AH87)","v":10.625018109460758},{"$f":"IF('Macro-Debt_Data'!AI87=0,\"...\",'Macro-Debt_Data'!AI87)","v":10.444128029437774},{"$f":"IF('Macro-Debt_Data'!AJ87=0,\"...\",'Macro-Debt_Data'!AJ87)","v":10.271355096423743},{"$f":"IF('Macro-Debt_Data'!AK87=0,\"...\",'Macro-Debt_Data'!AK87)","v":9.9626867871839657},{"$f":"IF('Macro-Debt_Data'!AL87=0,\"...\",'Macro-Debt_Data'!AL87)","v":9.8682548070368536},{"$f":"IF('Macro-Debt_Data'!AM87=0,\"...\",'Macro-Debt_Data'!AM87)","v":9.687045670169752},{"$f":"IF('Macro-Debt_Data'!AN87=0,\"...\",'Macro-Debt_Data'!AN87)","v":9.6712790010762308},null,{"$f":"IF('Macro-Debt_Data'!AO87=0,\"...\",'Macro-Debt_Data'!AO87)","v":9.5350253684708886},null,{"$f":"AVERAGE(D45:J45, L45:N45)","v":20.189509018095688},15.871986485083506]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1022,IF(START!L10=\"French\",translation!D1022,IF(START!L10=\"Portuguese\",translation!E1022,translation!F1022)))","v":"Average real interest rate (in percent)"},null,{"$f":"'Baseline - public'!E57","v":1.4318567630091747},{"$f":"'Baseline - public'!F57","v":1.5371020979360885},{"$f":"'Baseline - public'!G57","v":3.3593397800738569},{"$f":"'Baseline - public'!H57","v":2.3138151177394097},{"$f":"'Baseline - public'!I57","v":3.9159805708266395},{"$f":"'Baseline - public'!J57","v":3.2557495729647341},{"$f":"'Baseline - public'!K57","v":3.969628639260649},null,{"$f":"'Baseline - public'!L57","v":3.2229823099531432},{"$f":"'Baseline - public'!M57","v":3.58932432373429},{"$f":"'Baseline - public'!N57","v":3.3223857274837147},null,null,null,null,null,{"$f":"'Baseline - public'!O57","v":2.8508686214953967},{"$f":"'Baseline - public'!P57","v":7.0227992451432675},{"$f":"'Baseline - public'!Q57","v":6.5572115521598819},{"$f":"'Baseline - public'!R57","v":7.265776110289754},{"$f":"'Baseline - public'!S57","v":7.0050485611946698},{"$f":"'Baseline - public'!T57","v":6.1416518648019576},{"$f":"'Baseline - public'!U57","v":6.9724404699021321},{"$f":"'Baseline - public'!V57","v":5.5284046734712007},{"$f":"'Baseline - public'!W57","v":5.1497597244749258},{"$f":"'Baseline - public'!X57","v":5.0877535483559422},null,{"$f":"'Baseline - public'!Y57","v":3.8286198333445967},{"$f":"'Baseline - public'!Z57","v":4.3348153395292934},{"$f":"'Baseline - public'!AA57","v":4.2490784226978011},{"$f":"'Baseline - public'!AB57","v":4.1813492377574457},{"$f":"'Baseline - public'!AC57","v":3.7136526781488763},{"$f":"'Baseline - public'!AD57","v":3.6784921935781862},{"$f":"'Baseline - public'!AE57","v":3.5821013027575899},{"$f":"'Baseline - public'!AF57","v":3.5933577661302243},{"$f":"'Baseline - public'!AG57","v":3.5517706041027122},{"$f":"'Baseline - public'!AH57","v":3.4882203226938162},null,{"$f":"'Baseline - public'!AI57","v":3.5240145073563847},null,{"$f":"AVERAGE(D46:N46)","v":2.9918164902981701},5.9581714371289127]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1023,IF(START!L10=\"French\",translation!D1023,IF(START!L10=\"Portuguese\",translation!E1023,translation!F1023)))","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!D58","v":0},{"$f":"'Baseline - public'!E58","v":1.1566514911574612},{"$f":"'Baseline - public'!F58","v":0.49386789020984329},{"$f":"'Baseline - public'!G58","v":3.7464855826305365},{"$f":"'Baseline - public'!H58","v":2.919796296333498},{"$f":"'Baseline - public'!I58","v":5.3418664253440129},{"$f":"'Baseline - public'!J58","v":4.1618937605410009},{"$f":"'Baseline - public'!K58","v":3.8232233591273461},null,{"$f":"'Baseline - public'!L58","v":2.8458496781467981},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},null,null,null,null,null,{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"'Baseline - public'!P58","v":9.6849645530565986},{"$f":"'Baseline - public'!Q58","v":8.3237672038863195},{"$f":"'Baseline - public'!R58","v":9.618806453443792},{"$f":"'Baseline - public'!S58","v":9.5464336433609081},{"$f":"'Baseline - public'!T58","v":8.2332518311082818},{"$f":"'Baseline - public'!U58","v":7.301263001356106},{"$f":"'Baseline - public'!V58","v":6.7724826714145667},{"$f":"'Baseline - public'!W58","v":6.3992472024471283},{"$f":"'Baseline - public'!X58","v":6.3793744155470034},null,{"$f":"'Baseline - public'!Y58","v":4.8395090574788542},{"$f":"'Baseline - public'!Z58","v":4.6988388050911265},{"$f":"'Baseline - public'!AA58","v":4.4318778750864825},{"$f":"'Baseline - public'!AB58","v":4.2358892910825201},{"$f":"'Baseline - public'!AC58","v":4.1016353054061092},{"$f":"'Baseline - public'!AD58","v":3.9384745616999717},{"$f":"'Baseline - public'!AE58","v":3.6369969354103486},{"$f":"'Baseline - public'!AF58","v":3.5735451978023232},{"$f":"'Baseline - public'!AG58","v":3.3889454122718856},{"$f":"'Baseline - public'!AH58","v":3.1876664959766221},null,{"$f":"'Baseline - public'!AI58","v":3.1650208512308655},null,{"$f":"AVERAGE(D47:J47, L47:N47)","v":3.0856627372141125},{"$f":"AVERAGE(T47:AC47,AE47)","v":7.2194160407947559}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1024,IF(START!L10=\"French\",translation!D1024,IF(START!L10=\"Portuguese\",translation!E1024,translation!F1024)))","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"'Baseline - public'!E59","v":1.8164082860247173},{"$f":"'Baseline - public'!F59","v":2.5276597832907837},{"$f":"'Baseline - public'!G59","v":3.0038909692671569},{"$f":"'Baseline - public'!H59","v":1.8268362274097583},{"$f":"'Baseline - public'!I59","v":2.6204501436376884},{"$f":"'Baseline - public'!J59","v":2.3467429215678823},{"$f":"'Baseline - public'!K59","v":4.1260874116233355},null,{"$f":"'Baseline - public'!L59","v":3.6143564160854331},{"$f":"'Baseline - public'!M59","v":3.4901776610244304},{"$f":"'Baseline - public'!N59","v":3.7576597014542279},null,null,null,null,null,{"$f":"'Baseline - public'!O59","v":3.2545325842540738},{"$f":"'Baseline - public'!P59","v":4.8873622342199772},{"$f":"'Baseline - public'!Q59","v":5.0129261099870908},{"$f":"'Baseline - public'!R59","v":5.1099083031690196},{"$f":"'Baseline - public'!S59","v":4.5918310939279685},{"$f":"'Baseline - public'!T59","v":4.0945565486465192},{"$f":"'Baseline - public'!U59","v":6.6516217433719769},{"$f":"'Baseline - public'!V59","v":4.2710524410087887},{"$f":"'Baseline - public'!W59","v":3.896557980305853},{"$f":"'Baseline - public'!X59","v":3.817550934246845},null,{"$f":"'Baseline - public'!Y59","v":2.8456773023088191},{"$f":"'Baseline - public'!Z59","v":3.9892331683582909},{"$f":"'Baseline - public'!AA59","v":4.0748371018812302},{"$f":"'Baseline - public'!AB59","v":4.1285827394307297},{"$f":"'Baseline - public'!AC59","v":3.330174151349111},{"$f":"'Baseline - public'!AD59","v":3.4183630609250546},{"$f":"'Baseline - public'!AE59","v":3.526141352372631},{"$f":"'Baseline - public'!AF59","v":3.6140891031296127},{"$f":"'Baseline - public'!AG59","v":3.7284569225283395},{"$f":"'Baseline - public'!AH59","v":3.8275029863566901},null,{"$f":"'Baseline - public'!AI59","v":3.9480180686852764},null,2.9130269521385412,4.5587899973138111]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1025,IF(START!L10=\"French\",translation!D1025,IF(START!L10=\"Portuguese\",translation!E1025,translation!F1025)))","v":"Exchange rate (LC per US dollar) "},{"$f":"'Baseline - public'!D60","v":0.92352999999999996},{"$f":"'Baseline - public'!E60","v":0.97040000000000004},{"$f":"'Baseline - public'!F60","v":1.2141},{"$f":"'Baseline - public'!G60","v":1.4186000000000001},{"$f":"'Baseline - public'!H60","v":1.4738},{"$f":"'Baseline - public'!I60","v":1.5505},{"$f":"'Baseline - public'!J60","v":1.88},{"$f":"'Baseline - public'!K60","v":2.2000000000000002},null,{"$f":"'Baseline - public'!L60","v":3.1955},{"$f":"'Baseline - public'!M60","v":3.7949999999999999},{"$f":"'Baseline - public'!N60","v":4.2001999999999997},null,null,null,null,null,{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},null,{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},null,{"$f":"'Baseline - public'!AI60","v":10.939458202656001},null,2.1898099999999996,6.0359193462847864]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1026,IF(START!L10=\"French\",translation!D1026,IF(START!L10=\"Portuguese\",translation!E1026,translation!F1026)))","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":5.0750923088584088},25.11335531739487,16.843752573923076,3.8911602988862093,5.2042339530465442,21.251209287326667,17.021276595744705,null,{"$f":"(L49/J49-1)*100","v":45.249999999999993},18.760757314974175,10.67720685111988,null,null,null,null,null,{"$f":"(T49/N49-1)*100","v":11.977000273364858},{"$f":"(U49/T49-1)*100","v":8.659732373338592},6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,null,{"$f":"(AE49/AC49-1)*100","v":3.8765877880200028},{"$f":"(AF49/AE49-1)*100","v":3.8765877880198918},3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,null,{"$f":"(AP49/AN49-1)*100","v":3.8765877880201804},null,16.908804450127455,5.5687363816243218]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1027,IF(START!L10=\"French\",translation!D1027,IF(START!L10=\"Portuguese\",translation!E1027,translation!F1027)))","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":1.0828018580879886},1.0305028854080791,0.82365538258792526,0.7049203440011278,0.67851811643370874,0.64495324089003547,0.53191489361702127,0.45454545454545453,null,0.31294007197621654,0.2635046113306983,0.23808390076663016,null,null,null,null,null,{"$f":"1/T49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,null,{"$f":"1/AE49","v":0.13371524934078033},0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,null,9.1412205383005998E-2,null,0.5683538901556896,0.16846229784375238]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1028,IF(START!L10=\"French\",translation!D1028,IF(START!L10=\"Portuguese\",translation!E1028,translation!F1028)))","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-4.8299670239076775},-20.072481673667731,-14.415621034823079,-3.7454200027140727,-4.9467913576265676,-17.526595744680851,-14.54545454545455,null,{"$f":"(L51/J51-1)*100","v":-31.153184165232361},-15.797101449275353,-9.6471596590638526,null,null,null,null,null,{"$f":"(T51/N51-1)*100","v":-10.695946707025449},{"$f":"(U51/T51-1)*100","v":-7.9695874305902521},-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,null,{"$f":"(AE51/AC51-1)*100","v":-3.731916758693421},{"$f":"(AF51/AE51-1)*100","v":-3.7319167586933211},-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,null,{"$f":"(AP51/AN51-1)*100","v":-3.7319167586935986},null,-13.667977665644608,-5.217973487758278]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1029,IF(START!L10=\"French\",translation!D1029,IF(START!L10=\"Portuguese\",translation!E1029,translation!F1029)))","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"IF(ISNUMBER((100+D50)*(1+D55/100)/(1+D54/100)-100),((100+D50)*(1+D55/100)/(1+D54/100)-100),\"…\")","v":-9.06768580579093},6.8313641258326641,1.784877608375254,-9.8075360750124503,-5.7401288427348476,7.1867438890918152,2.8810957087316922,null,26.715220491316572,3.1517283081795142,{"$f":"IF(ISNUMBER((100+N50)*(1+N55/100)/(1+N54/100)-100),((100+N50)*(1+N55/100)/(1+N54/100)-100),\"…\")","v":-5.0284977655837935},null,null,null,null,null,"…","...","...","...","...","...","...","...","...","...",null,"...","...","...","...","...","...","...","...","...","...",null,"...",null,{"$f":"AVERAGE(D53:J53, L53:N53)","v":1.8907181642405491},"..."]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1030,IF(START!L10=\"French\",translation!D1030,IF(START!L10=\"Portuguese\",translation!E1030,translation!F1030)))","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"'Baseline - public'!D65","v":11.192501454976277},{"$f":"'Baseline - public'!E65","v":18.627888755777722},{"$f":"'Baseline - public'!F65","v":19.410271013850043},{"$f":"'Baseline - public'!G65","v":15.666568680462989},{"$f":"'Baseline - public'!H65","v":16.59564468480681},{"$f":"'Baseline - public'!I65","v":13.914822351324329},{"$f":"'Baseline - public'!J65","v":15.205278694211755},{"$f":"'Baseline - public'!K65","v":15.581077255631669},null,{"$f":"'Baseline - public'!L65","v":16.679477466068526},{"$f":"'Baseline - public'!M65","v":16.370676565911403},{"$f":"'Baseline - public'!N65","v":18.070069024499947},null,null,null,null,null,{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},null,{"$f":"'Baseline - public'!AI65","v":6.17457784109392},null,{"$f":"AVERAGE(D54:J54, L54:N54)","v":16.612177449254521},{"$f":"AVERAGE(T54:AC54,AE54)","v":7.714271839103537}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1031,IF(START!L10=\"French\",translation!D1031,IF(START!L10=\"Portuguese\",translation!E1031,translation!F1031)))","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"'Baseline - public'!D66","v":3.072731151923791},{"$f":"'Baseline - public'!E66","v":2.6609467144541155},{"$f":"'Baseline - public'!F66","v":1.961633997288903},{"$f":"'Baseline - public'!G66","v":0.75940970034500399},{"$f":"'Baseline - public'!H66","v":1.2217829389075119},{"$f":"'Baseline - public'!I66","v":2.0642998316099392},{"$f":"'Baseline - public'!J66","v":1.8421075933846343},{"$f":"'Baseline - public'!K66","v":1.6149218089059447},null,{"$f":"'Baseline - public'!L66","v":1.7904696311495716},{"$f":"'Baseline - public'!M66","v":1.0757819633101962},{"$f":"'Baseline - public'!N66","v":1.3152765886277118},null,null,null,null,null,{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},null,{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},null,{"$f":"'Baseline - public'!AI66","v":2.0441682357846602},null,1.6306630767983532,{"$f":"AVERAGE(T55:AC55)","v":1.9947621569818446}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1032,IF(START!L10=\"French\",translation!D1032,IF(START!L10=\"Portuguese\",translation!E1032,translation!F1032)))","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},null,{"$f":"'Baseline - public'!E67","v":21.15018345846913},{"$f":"'Baseline - public'!F67","v":-0.84727522801240074},{"$f":"'Baseline - public'!G67","v":-2.1495279447309001},{"$f":"'Baseline - public'!H67","v":14.144581079094376},{"$f":"'Baseline - public'!I67","v":17.552796812045912},{"$f":"'Baseline - public'!J67","v":35.331296616417454},{"$f":"'Baseline - public'!K67","v":-8.4920443940816774},null,{"$f":"'Baseline - public'!L67","v":3.9185603088490506},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},null,null,null,null,null,{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},null,{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},null,{"$f":"'Baseline - public'!AI67","v":4.1720419812094622},null,{"$f":"AVERAGE(D56:J56, L56:N56)","v":7.572347527405431},{"$f":"AVERAGE(T56:AC56,AE56)","v":4.3607153647076338}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1014,IF(START!L10=\"French\",translation!D1014,IF(START!L10=\"Portuguese\",translation!E1014,translation!F1014)))&\" 5/\"","v":"Primary deficit that stabilizes the debt-to-GDP ratio 5/"},null,"...","...","...","...","...","...","...",null,{"$f":"-L11+L13","v":-8.5001500707249633},{"$f":"-M11+M13","v":-2.0959934929297717},{"$f":"-N11+N13","v":1.119433885188613},null,null,null,null,null,{"$f":"-T11+T13","v":4.2952624722631505},2.4053227081583586,1.1495501855499128,0.30980950252708439,0.54146084273163098,0.93644876798527577,-4.1609132443909402E-4,0.67594916720506859,0.59210852066933839,0.51792052760887586,null,{"$f":"-AE11+AE13","v":0.96886192109301561},0.60539439317833299,0.64909111314299395,0.66906599959240154,0.97564226426657896,0.95538295245577132,0.94819324299125896,0.93524480485874051,0.90780831189520939,0.76529714958625661,null,0.80763170888379321,null,{"$f":"AVERAGE(D57:J57, L57:N57)","v":-3.158903226155374},{"$f":"AVERAGE(T57:AC57,AE57)","v":1.1265707749515703}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1006,IF(START!L10=\"French\",translation!D1006,IF(START!L10=\"Portuguese\",translation!E1006,translation!F1006)))","v":"PV of contingent liabilities (not included in public sector debt)"},null,{"$f":"'Baseline - public'!E69","v":0},{"$f":"'Baseline - public'!F69","v":0},{"$f":"'Baseline - public'!G69","v":0},{"$f":"'Baseline - public'!H69","v":0},{"$f":"'Baseline - public'!I69","v":0},{"$f":"'Baseline - public'!J69","v":0},{"$f":"'Baseline - public'!K69","v":0},null,{"$f":"'Baseline - public'!L69","v":0},{"$f":"'Baseline - public'!M69","v":0},{"$f":"'Baseline - public'!N69","v":0},{"$f":"'Baseline - public'!O69","v":0},{"$f":"'Baseline - public'!P69","v":0},{"$f":"'Baseline - public'!Q69","v":0},{"$f":"'Baseline - public'!R69","v":0},{"$f":"'Baseline - public'!S69","v":0},{"$f":"'Baseline - public'!T69","v":0},{"$f":"'Baseline - public'!U69","v":0},{"$f":"'Baseline - public'!V69","v":0},{"$f":"'Baseline - public'!W69","v":0},{"$f":"'Baseline - public'!X69","v":0},{"$f":"'Baseline - public'!Y69","v":0},{"$f":"'Baseline - public'!Z69","v":0},{"$f":"'Baseline - public'!AA69","v":0},{"$f":"'Baseline - public'!AB69","v":0},{"$f":"'Baseline - public'!AC69","v":0},null,{"$f":"'Baseline - public'!Y69","v":0},{"$f":"'Baseline - public'!Z69","v":0},{"$f":"'Baseline - public'!AA69","v":0},{"$f":"'Baseline - public'!AB69","v":0},{"$f":"'Baseline - public'!AC69","v":0},{"$f":"'Baseline - public'!AD69","v":0},{"$f":"'Baseline - public'!AE69","v":0},{"$f":"'Baseline - public'!AF69","v":0},{"$f":"'Baseline - public'!AG69","v":0},{"$f":"'Baseline - public'!AH69","v":0},null,{"$f":"'Baseline - public'!AI69","v":0}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1035,IF(START!L10=\"French\",translation!D1035,IF(START!L10=\"Portuguese\",translation!E1035,translation!F1035)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C1036,0,LANG)&\" \"&'Input 2 - Debt Coverage'!D19&\" \"&++OFFSET(translation!C1037,0,LANG)&\" \"&'Input 1 - Basics'!C33&\".\"","v":"1/ Coverage of debt: The central government plus social security, central bank, government-guaranteed debt . Definition of external debt is Residency-based."}]
[null,{"$f":"\"2/ \"&+IF(START!L10=\"English\",translation!C1038,IF(START!L10=\"French\",translation!D1038,IF(START!L10=\"Portuguese\",translation!E1038,translation!F1038)))","v":"2/ The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. "}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1039,IF(START!L10=\"French\",translation!D1039,IF(START!L10=\"Portuguese\",translation!E1039,translation!F1039)))","v":"3/ Debt service is defined as the sum of interest and amortization of medium and long-term, and short-term debt."}]
[null,{"$f":"\"4/ \"&+IF(START!L10=\"English\",translation!C1040,IF(START!L10=\"French\",translation!D1040,IF(START!L10=\"Portuguese\",translation!E1040,translation!F1040)))","v":"4/ Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows."}]
[null,{"$f":"\"5/ \"&+IF(START!L$10=\"English\",translation!C1043,IF(START!L$10=\"French\",translation!D1043,IF(START!L$10=\"Portuguese\",translation!E1043,translation!F1043)))","v":"5/ Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. "}]
[null,{"$f":"\"6/ \"& +IF(START!L10=\"English\",translation!C963,IF(START!L10=\"French\",translation!D963,IF(START!L10=\"Portuguese\",translation!E963,translation!F963)))","v":"6/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"Output 2-1 Stress_Charts_Ex","index":43,"n_rows":164,"n_cols":104,"rows_kept":164,"cut":false,"hidden":false,"merged":[[155,45,155,93],[157,5,159,42],[154,6,154,25],[152,45,152,93],[153,45,153,93],[154,45,154,93],[153,31,153,41],[154,31,154,41],[154,26,154,30],[153,26,153,30],[152,26,152,30],[152,31,152,41],[2,1,5,118],[147,6,147,25],[136,67,140,88],[149,26,149,30],[147,26,147,30],[146,6,146,41],[136,33,140,50],[141,68,143,117],[141,11,143,31],[142,58,142,65],[142,3,142,6],[149,45,149,93],[137,12,140,20],[149,6,149,25],[146,45,146,116],[148,45,148,93],[147,94,147,102],[151,45,151,93],[157,44,159,117],[155,6,155,25],[155,31,155,41],[155,26,155,30],[150,45,150,93],[151,6,151,25],[153,103,153,116],[155,103,155,116],[154,103,154,116],[153,94,153,102],[154,94,154,102],[155,94,155,102],[152,6,152,25],[153,6,153,25],[162,2,162,118],[163,2,163,118],[137,102,140,112],[152,103,152,116],[152,94,152,102],[151,94,151,102],[150,103,150,116],[149,94,149,102],[150,94,150,102],[151,103,151,116],[149,103,149,116],[147,31,147,41],[149,31,149,41],[151,26,151,30],[151,31,151,41],[147,103,147,116]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1062,0,LANG)&\" 1. \"&Country&++OFFSET(translation!C1063,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Figure 1. Ghana: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2024-2034"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B62","v":"Historical scenario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A69","v":"Most extreme shock 1/"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B66","v":"Threshold"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Customized Scenario-External'!D3=\"Yes\",'Chart Data'!B177,\"\")","v":"[Short Name]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER('Chart Data'!D64),ISNUMBER('Chart Data'!D106),ISNUMBER('Chart Data'!D148),ISNUMBER('Chart Data'!D190)), ++OFFSET(translation!C1750, 0,LANG), \"\")","v":""}]
[null,null,null,{"$f":"IF('Customized Scenario-External'!D3=\"yes\",1,\"\")","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER('Chart Data'!D64),ISNUMBER('Chart Data'!D106),ISNUMBER('Chart Data'!D148),ISNUMBER('Chart Data'!D190)), 1, \"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2043,0,LANG)","v":"Customization of Default Settings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C592,0,LANG)&\"*\"","v":"Borrowing assumptions on additional financing needs resulting from the stress tests*"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2047,0,LANG)","v":"Tailored Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1571,0,LANG)","v":"Size"},null,null,null,null,{"$f":"++OFFSET(translation!C1573,0,LANG)","v":"Interactions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C7","v":"Default"},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!D7","v":"User defined"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B8","v":"Shares of marginal debt"}]
[null,null,null,null,null,null,{"$f":"IF(AND(AA150=\"No\",AF150=\"No\"), \" \", \"Standardized Tests\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input 6(optional)-Standard Test'!C17='Input 6(optional)-Standard Test'!D17,'Input 6(optional)-Standard Test'!C18='Input 6(optional)-Standard Test'!D18,'Input 6(optional)-Standard Test'!C21='Input 6(optional)-Standard Test'!D21,'Input 6(optional)-Standard Test'!C22='Input 6(optional)-Standard Test'!D22,'Input 6(optional)-Standard Test'!C25='Input 6(optional)-Standard Test'!D25,'Input 6(optional)-Standard Test'!C26='Input 6(optional)-Standard Test'!D26,'Input 6(optional)-Standard Test'!C29='Input 6(optional)-Standard Test'!D29,'Input 6(optional)-Standard Test'!C30='Input 6(optional)-Standard Test'!D30,'Input 6(optional)-Standard Test'!C32='Input 6(optional)-Standard Test'!D32,'Input 6(optional)-Standard Test'!C33='Input 6(optional)-Standard Test'!D33,'Input 6(optional)-Standard Test'!C37='Input 6(optional)-Standard Test'!D37,'Input 6(optional)-Standard Test'!C38='Input 6(optional)-Standard Test'!D38,'Input 6(optional)-Standard Test'!C41='Input 6(optional)-Standard Test'!D41,'Input 6(optional)-Standard Test'!C42='Input 6(optional)-Standard Test'!D42,'Input 6(optional)-Standard Test'!C44='Input 6(optional)-Standard Test'!D44,'Input 6(optional)-Standard Test'!C45='Input 6(optional)-Standard Test'!D45,'Input 6(optional)-Standard Test'!C47='Input 6(optional)-Standard Test'!D47,'Input 6(optional)-Standard Test'!C48='Input 6(optional)-Standard Test'!D48,'Input 6(optional)-Standard Test'!C50='Input 6(optional)-Standard Test'!D50,'Input 6(optional)-Standard Test'!C51='Input 6(optional)-Standard Test'!D51,'Input 6(optional)-Standard Test'!C53='Input 6(optional)-Standard Test'!D53,'Input 6(optional)-Standard Test'!C54='Input 6(optional)-Standard Test'!D54,'Input 6(optional)-Standard Test'!C57='Input 6(optional)-Standard Test'!D57,'Input 6(optional)-Standard Test'!C58='Input 6(optional)-Standard Test'!D58),\"No\",\"Yes\")","v":"No"},null,null,null,null,{"$f":"IF(AND('Input 6(optional)-Standard Test'!G17='Input 6(optional)-Standard Test'!H17,'Input 6(optional)-Standard Test'!G21='Input 6(optional)-Standard Test'!H21,'Input 6(optional)-Standard Test'!G22='Input 6(optional)-Standard Test'!I22,'Input 6(optional)-Standard Test'!G25='Input 6(optional)-Standard Test'!H25,'Input 6(optional)-Standard Test'!G36='Input 6(optional)-Standard Test'!H36,'Input 6(optional)-Standard Test'!G37='Input 6(optional)-Standard Test'!H37,'Input 6(optional)-Standard Test'!G38='Input 6(optional)-Standard Test'!H38,'Input 6(optional)-Standard Test'!G41='Input 6(optional)-Standard Test'!H41,'Input 6(optional)-Standard Test'!G44='Input 6(optional)-Standard Test'!H44,'Input 6(optional)-Standard Test'!G47='Input 6(optional)-Standard Test'!H47,'Input 6(optional)-Standard Test'!G48='Input 6(optional)-Standard Test'!H48,'Input 6(optional)-Standard Test'!G56='Input 6(optional)-Standard Test'!H56,'Input 6(optional)-Standard Test'!G57='Input 6(optional)-Standard Test'!H57),\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B9","v":"External PPG MLT debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C9","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B12","v":"Terms of marginal debt"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2048,0,LANG)","v":"Combined CL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input 2 - Debt Coverage'!D21='Input 2 - Debt Coverage'!F21,'Input 2 - Debt Coverage'!D22='Input 2 - Debt Coverage'!F22,'Input 2 - Debt Coverage'!D23/100='Input 2 - Debt Coverage'!E33,'Input 2 - Debt Coverage'!D24='Input 2 - Debt Coverage'!F24),\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B14","v":"Avg. nominal interest rate on new borrowing in USD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C14","v":7.9823992917864212E-2},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E14","v":7.9823992917864212E-2}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2049,0,LANG)","v":"Natural disaster"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\",IF('Input 6 - Tailored Tests'!G21='Input 6 - Tailored Tests'!H21,\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\",IF(AND('Input 6 - Tailored Tests'!K21='Input 6 - Tailored Tests'!L21,'Input 6 - Tailored Tests'!K22='Input 6 - Tailored Tests'!L22),\"No\",\"Yes\"), n.a.)","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B15","v":"USD Discount rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C15","v":0.05},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E15","v":0.05}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2050,0,LANG)","v":"Commodity price"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\",IF(AND('Input 6 - Tailored Tests'!G26='Input 6 - Tailored Tests'!H26,'Input 6 - Tailored Tests'!G32='Input 6 - Tailored Tests'!H32,'Input 6 - Tailored Tests'!G36='Input 6 - Tailored Tests'!H36,'Input 6 - Tailored Tests'!G38='Input 6 - Tailored Tests'!H38,'Input 6 - Tailored Tests'!G39='Input 6 - Tailored Tests'!H39,'Input 6 - Tailored Tests'!G40='Input 6 - Tailored Tests'!H40,'Input 6 - Tailored Tests'!G41='Input 6 - Tailored Tests'!H41,'Input 6 - Tailored Tests'!G46='Input 6 - Tailored Tests'!H46,'Input 6 - Tailored Tests'!G49='Input 6 - Tailored Tests'!H49,'Input 6 - Tailored Tests'!G50='Input 6 - Tailored Tests'!H50),\"No\",\"Yes\"), n.a.)","v":"No"},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\",IF(AND('Input 6 - Tailored Tests'!K26='Input 6 - Tailored Tests'!L26,'Input 6 - Tailored Tests'!K27='Input 6 - Tailored Tests'!L27),\"No\",\"Yes\"),n.a.)","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B16","v":"Avg. maturity (incl. grace period)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C16","v":9},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E16","v":9}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2051,0,LANG)","v":"Market financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\",IF(AND('Input 6 - Tailored Tests'!G52='Input 6 - Tailored Tests'!H52,'Input 6 - Tailored Tests'!G54='Input 6 - Tailored Tests'!H54,'Input 6 - Tailored Tests'!G55='Input 6 - Tailored Tests'!H55,'Input 6 - Tailored Tests'!G56='Input 6 - Tailored Tests'!H56,'Input 6 - Tailored Tests'!G58='Input 6 - Tailored Tests'!H58),\"No\",\"Yes\"),n.a.)","v":"No"},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\",IF('Input 6 - Tailored Tests'!K58='Input 6 - Tailored Tests'!L58,\"No\",\"Yes\"),n.a.)","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B17","v":"Avg. grace period"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C17","v":4},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E17","v":4}]
[]
[null,null,null,null,null,{"$f":"++OFFSET(translation!C2042, 0,LANG)","v":"Note: \"Yes\" indicates any change to the size or interactions of the default settings for the stress tests. \"n.a.\" indicates that the stress test does not apply."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B18","v":"* Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections."}]
[]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1095, 0,LANG)&\" \"&'Macro-Debt_Data'!AE5&++OFFSET(translation!C1096, 0,LANG)","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 2034. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. "}]
[null,null,{"$f":"\"2/ \"&++OFFSET(translation!C1070, 0,LANG)","v":"2/ The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department."}]

{"sheet":"Output 2-2 Stress_Charts_Pub","index":44,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[32,1,32,3],[33,1,33,3],[34,1,34,3],[49,1,49,5],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,5],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[35,1,35,2],[2,1,2,6],[26,2,28,2],[30,1,30,3],[26,4,28,5],[31,1,31,3]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1098,0,LANG)&\" 2. \"&Country&++OFFSET(translation!C1099,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Figure 2. Ghana: Indicators of Public Debt Under Alternative Scenarios, 2024-2034"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Chart Data'!B239","v":"Baseline"},null,{"$f":"'Chart Data'!A270","v":"Most extreme shock 1/"}]
[null,null,{"$f":"'Chart Data'!B267","v":"TOTAL public debt benchmark"},null,{"$f":"'Chart Data'!B240","v":"Historical scenario"}]
[null,null,{"$f":"IF('Customized Scenario - public'!C3=\"Yes\",'Chart Data'!B252,\"\")","v":"[Short Name]"},null,{"$f":"IF(ISNUMBER('Chart Data'!D265), ++OFFSET(translation!C1750, 0,LANG), \"\")","v":""}]
[null,{"$f":"IF('Customized Scenario - public'!C3=\"Yes\", 1, \"\")","v":1},null,{"$f":"IF(ISNUMBER('Chart Data'!D265), 1, \"\")","v":""}]
[]
[]
[null,{"$f":"'Output 2-1 Stress_Charts_Ex'!AT147","v":"Borrowing assumptions on additional financing needs resulting from the stress tests*"},null,null,{"$f":"'Input 7 - Residual Financing'!H7","v":"Default"},{"$f":"'Input 7 - Residual Financing'!I7","v":"User defined"}]
[null,{"$f":"'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H9","v":0.43439258967637839},{"$f":"'Input 7 - Residual Financing'!J9","v":0.43439258967637839}]
[null,{"$f":"'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H10","v":0.2275655436226405},{"$f":"'Input 7 - Residual Financing'!J10","v":0.2275655436226405}]
[null,{"$f":"'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H11","v":0.33714656884731142},{"$f":"'Input 7 - Residual Financing'!J11","v":0.33804186670098113}]
[null,{"$f":"'Input 7 - Residual Financing'!G12","v":"Terms of marginal debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G13","v":"External MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G14","v":"Avg. nominal interest rate on new borrowing in USD"},null,null,{"$f":"'Input 7 - Residual Financing'!H14","v":7.9823992917864212E-2},{"$f":"'Input 7 - Residual Financing'!J14","v":7.9823992917864212E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},null,null,{"$f":"'Input 7 - Residual Financing'!H16","v":9},{"$f":"'Input 7 - Residual Financing'!J16","v":9}]
[null,{"$f":"'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},null,null,{"$f":"'Input 7 - Residual Financing'!H17","v":4},{"$f":"'Input 7 - Residual Financing'!J17","v":4}]
[null,{"$f":"'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},null,null,{"$f":"'Input 7 - Residual Financing'!H19","v":2.9220917972600999E-2},{"$f":"'Input 7 - Residual Financing'!J19","v":2.9220917972600999E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},null,null,{"$f":"'Input 7 - Residual Financing'!H20","v":3},{"$f":"'Input 7 - Residual Financing'!J20","v":3}]
[null,{"$f":"'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},null,null,{"$f":"'Input 7 - Residual Financing'!H21","v":2},{"$f":"'Input 7 - Residual Financing'!J21","v":2}]
[null,{"$f":"'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},null,null,{"$f":"'Input 7 - Residual Financing'!H23","v":3.4721691565378507E-2},{"$f":"'Input 7 - Residual Financing'!J23","v":3.4721691565378507E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G24","v":"* Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections."}]
[]
[null,{"$f":"'Output 3-2 Stress-public'!B102","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C1095, 0,LANG)&\" \"&'Macro-Debt_Data'!AE5&++OFFSET(translation!C1096, 0,LANG)","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 2034. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. "}]

{"sheet":"Output 3-1 Stress-external","index":45,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":false,"merged":[[56,0,56,22],[80,0,80,22],[57,0,57,22],[32,0,32,22],[1,0,1,22],[2,0,2,22],[4,2,4,22],[8,0,8,22]]}
[]
[{"$f":"++OFFSET(translation!C1103,0,LANG)&\" 3. \"&Country&++OFFSET(translation!C1104,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Table 3. Ghana: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2024-2034"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1105,IF(START!L10=\"French\",translation!D1105,IF(START!L10=\"Portuguese\",translation!E1105,translation!F1105)))","v":"(In percent)"}]
[]
[null,null,{"$f":"(+IF(START!L10=\"English\",translation!C1107,IF(START!L10=\"French\",translation!D1107,IF(START!L10=\"Portuguese\",translation!E1107,translation!F1107))))&\" 1/\"","v":"Projections 1/"}]
[null,null,{"$f":"'Baseline - external'!N8","v":2024},{"$f":"'Baseline - external'!O8","v":2025},{"$f":"'Baseline - external'!P8","v":2026},{"$f":"'Baseline - external'!Q8","v":2027},{"$f":"'Baseline - external'!R8","v":2028},{"$f":"'Baseline - external'!S8","v":2029},{"$f":"'Baseline - external'!T8","v":2030},{"$f":"'Baseline - external'!U8","v":2031},{"$f":"'Baseline - external'!V8","v":2032},{"$f":"'Baseline - external'!W8","v":2033},{"$f":"'Baseline - external'!X8","v":2034},{"$f":"'Baseline - external'!Y8","v":2035},{"$f":"'Baseline - external'!Z8","v":2036},{"$f":"'Baseline - external'!AA8","v":2037},{"$f":"'Baseline - external'!AB8","v":2038},{"$f":"'Baseline - external'!AC8","v":2039},{"$f":"'Baseline - external'!AD8","v":2040},{"$f":"'Baseline - external'!AE8","v":2041},{"$f":"'Baseline - external'!AF8","v":2042},{"$f":"'Baseline - external'!AG8","v":2043},{"$f":"'Baseline - external'!AH8","v":2044}]
[]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1111,IF(START!L10=\"French\",translation!D1111,IF(START!L10=\"Portuguese\",translation!E1111,translation!F1111)))","v":"PV of debt-to GDP ratio"}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1113,IF(START!L10=\"French\",translation!D1113,IF(START!L10=\"Portuguese\",translation!E1113,translation!F1113)))","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.151384667261354},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.226496964495894},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.194059559244764},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.604308292448287},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.695157849757152},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.423451546230709},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.989726806144404},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.95584417770263},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.415119480762378},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.207778495869825},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.194028817938246},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.987071024671192},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.663044336525953},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.406934845402617},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.276260609215427},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.731370245110572},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.278735179333044},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.571069907990392},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.069112756342683},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.576148902935632}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1115,IF(START!L10=\"French\",translation!D1115,IF(START!L10=\"Portuguese\",translation!E1115,translation!F1115)))","v":"A. Alternative Scenarios"}]
[{"$f":"(+IF(START!L10=\"English\",translation!C1117,IF(START!L10=\"French\",translation!D1117,IF(START!L10=\"Portuguese\",translation!E1117,translation!F1117))))&\" \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 2/\"","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.608349297580972},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.200798057692936},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.150803040270453},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.384902488053683},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.158698524736458},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.802167484235724},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.406595822012122},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.407718007981416},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.184345627869895},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.568501848158363},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.560936798105637},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.658613793698599},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.961516487248744},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.477216595531047},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.285111783202936},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.714374546218579},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.294103180621129},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.755513155333094},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":25.359044220004328},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.938580833304961}]
[{"$f":"IF('Customized Scenario-External'!D3=\"Yes\", 'Customized Scenario-External'!B8, 0)","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.151384667261375},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.226496964495915},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.194059559244778},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.604308292448302},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.695157849757173},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.423451546230709},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.989726806144418},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.955844177702648},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.415119480762382},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.207778495869835},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.194028817938257},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.987071024671192},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.663044336525957},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.406934845402606},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.27626060921542},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.731370245110579},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.278735179333044},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.57106990799042},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.069112756342712},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.57614890293565}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1120,IF(START!L10=\"French\",translation!D1120,IF(START!L10=\"Portuguese\",translation!E1120,translation!F1120)))","v":"B. Bound Tests"}]
[{"$f":"++OFFSET(translation!C1121, 0,LANG)","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.954641080177645},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.646833276406163},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.478654094154756},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.679887093478612},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.65120427427361},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.080820831682828},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.327117253878519},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.157302834821067},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.54548527466482},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.310883718244014},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.295326273850151},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.061158289941751},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.694529543579108},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.404747543832102},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.256892650553269},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.64036173379337},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.128215565600549},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.32750858445074},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.759555610299795},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.201778346299481}]
[{"$f":"++OFFSET(translation!C1122, 0,LANG)","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.6750246790929},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.314400341205534},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.715072255369122},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.103206060143648},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.183405029479466},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.14420786399846},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.513044672364927},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.297659481563265},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.536376215635705},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.105134888532234},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.08417150309716},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.057012378573212},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.875313420848343},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.705316245254814},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.608158719030001},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.061100836301357},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.600856518512593},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.896067724182352},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.447594612910187},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.000160477008997}]
[{"$f":"++OFFSET(translation!C1125, 0,LANG)","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.097118956263081},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":55.774752381217198},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":54.674559547029268},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.984976292448508},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.933976278459646},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.82757169859277},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.359953250048932},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.363182703291137},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.872077161728555},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.71755976753667},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.221747245176815},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.418540832742991},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.512326230075885},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.713459810595744},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.102412725269723},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.141857251532052},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.35764196894808},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.382179709226762},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.675972214976003},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.024327210436489}]
[{"$f":"++OFFSET(translation!C1126, 0,LANG)& \" 3/\"","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.752147313980934},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.383770301427276},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.328192227055908},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.705176373678356},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.732391618420145},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.891191767671415},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.415544386205639},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.359861823475171},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.79796832111878},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.567051731888618},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.884644653668964},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.368040582140161},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.744779450083438},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.210888224539403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.835150772389632},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.085610278167746},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.470347926177741},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.635637751521514},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.036494197278099},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.46919986806256}]
[{"$f":"++OFFSET(translation!C1127, 0,LANG)","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.796578236882809},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.353758220863547},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.064095496256783},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.076313830636963},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.976352618608026},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.557127781728632},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.33184344208086},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.864433235305583},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.021651101135454},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.603463016256995},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.144551761412686},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.13784394518408},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.974238155033767},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.879114546092566},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.916081015689393},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.394698941842414},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.955516377236023},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.163617089345095},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.60777483515065},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.044409278344403}]
[{"$f":"++OFFSET(translation!C1128, 0,LANG)","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":50.962841744885608},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":50.994707049051527},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.890811048918167},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.166808357525895},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.157446703090109},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.025263998603869},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.523406387267357},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.55621516197791},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.11811268772265},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.032810669841119},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.594702679522406},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.093157915160731},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.47261346888903},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.94496870683659},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.58428865945757},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.808760163269248},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.169789697022381},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.282933784004559},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.646827313054022},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.040544020943866}]
[]
[{"$f":"++OFFSET(translation!C1131, 0,LANG)","v":"C. Tailored Tests"}]
[{"$f":"++OFFSET(translation!C1132, 0,LANG)","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.884623746813403},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.224023748115762},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.587977679102956},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.019439726738071},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.229633872499555},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.762729997744941},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.371181571313556},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.831392528119146},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.685812708676274},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.997669864260132},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.666984444625079},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.758745412872081},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.647582555711764},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.388671684735705},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.170316839517213},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.038804349781721},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.48818341866577},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.032117676617723},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.326414503478802},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.8554530734922},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.390439278785848}]
[{"$f":"++OFFSET(translation!C1133, 0,LANG)","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X48, n.a.)","v":"n.a."}]
[{"$f":"++OFFSET(translation!C1134, 0,LANG)","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D49, n.a.)","v":44.884623746813403},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E49, n.a.)","v":46.14453404905948},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F49, n.a.)","v":47.292002986283251},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G49, n.a.)","v":46.583335783914066},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H49, n.a.)","v":45.112916968423363},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I49, n.a.)","v":44.150675845353732},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J49, n.a.)","v":41.247908367194107},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K49, n.a.)","v":37.682680334442125},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L49, n.a.)","v":35.608439264722023},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M49, n.a.)","v":34.070001040949556},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N49, n.a.)","v":32.911021847500258},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O49, n.a.)","v":32.253790010597321},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P49, n.a.)","v":31.710370709741515},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q49, n.a.)","v":31.08249130581029},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R49, n.a.)","v":30.576220948729155},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S49, n.a.)","v":30.252000972918129},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T49, n.a.)","v":29.541367299138322},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U49, n.a.)","v":28.981519417083586},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V49, n.a.)","v":28.193178179953083},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W49, n.a.)","v":27.639522020459918},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X49, n.a.)","v":27.121805641619567}]
[{"$f":"++OFFSET(translation!C1135, 0,LANG)","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D50, n.a.)","v":44.884623746813403},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E50, n.a.)","v":48.244375795576964},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F50, n.a.)","v":46.1175622761318},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G50, n.a.)","v":45.006389080548189},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H50, n.a.)","v":43.309511765335373},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I50, n.a.)","v":42.361322077093966},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J50, n.a.)","v":39.850916392265717},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K50, n.a.)","v":37.10541053289672},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L50, n.a.)","v":35.882727710451114},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M50, n.a.)","v":35.187724604651038},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N50, n.a.)","v":34.84329391643832},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O50, n.a.)","v":34.677627511738137},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P50, n.a.)","v":34.24921182373469},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q50, n.a.)","v":33.688149957440352},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R50, n.a.)","v":33.279337908822207},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S50, n.a.)","v":33.092431144015315},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T50, n.a.)","v":32.522590969559452},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U50, n.a.)","v":32.12634698590621},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V50, n.a.)","v":31.487867179174454},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W50, n.a.)","v":31.063526824321126},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X50, n.a.)","v":30.631952082903229}]
[]
[{"$f":"'Chart Data'!C66","v":"Threshold"},null,{"$f":"'Chart Data'!D66","v":40},{"$f":"'Chart Data'!E66","v":40},{"$f":"'Chart Data'!F66","v":40},{"$f":"'Chart Data'!G66","v":40},{"$f":"'Chart Data'!H66","v":40},{"$f":"'Chart Data'!I66","v":40},{"$f":"'Chart Data'!J66","v":40},{"$f":"'Chart Data'!K66","v":40},{"$f":"'Chart Data'!L66","v":40},{"$f":"'Chart Data'!M66","v":40},{"$f":"'Chart Data'!N66","v":40},{"$f":"'Chart Data'!O66","v":40},{"$f":"'Chart Data'!P66","v":40},{"$f":"'Chart Data'!Q66","v":40},{"$f":"'Chart Data'!R66","v":40},{"$f":"'Chart Data'!S66","v":40},{"$f":"'Chart Data'!T66","v":40},{"$f":"'Chart Data'!U66","v":40},{"$f":"'Chart Data'!V66","v":40},{"$f":"'Chart Data'!W66","v":40},{"$f":"'Chart Data'!X66","v":40}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1138,IF(START!L10=\"French\",translation!D1138,IF(START!L10=\"Portuguese\",translation!E1138,translation!F1138)))","v":"PV of debt-to-exports ratio"}]
[]
[{"$f":"+A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":109.06466686131706},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":103.46892335626711},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":99.556231343041077},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":98.419189068046379},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":95.297274109956277},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":93.709309484751884},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":89.465430983385644},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":84.955966089426965},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.873856682561168},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.527980386076237},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.653747944448625},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.926460924588525},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.720912670619896},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.282255392269818},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.068393679152621},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.323780117570749},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":82.457467465060816},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":81.631494105841114},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":80.279580030615577},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":79.474828970165689},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":78.543947837119973}]
[]
[{"$f":"+A13","v":"A. Alternative Scenarios"}]
[{"$f":"+A14","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":109.06466686131706},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":111.75807586291293},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":113.98333394793931},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":117.90207409165923},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":119.4413141729454},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":122.20741221678746},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":123.25470151327195},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":119.5074213299124},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":116.55603760891778},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":112.16169960333598},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":106.06501454704174},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":101.05640771429873},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":96.342493583879502},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":92.241059255510365},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":88.724175175077889},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":86.100255537626481},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":82.410331316377494},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":78.886260040675268},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":75.17819131488136},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":71.801546408918753},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":68.18322061154899}]
[{"$f":"$A$15","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"'Customized Scenario-External'!D83","v":109.06466686131706},{"$f":"'Customized Scenario-External'!E83","v":103.46892335626718},{"$f":"'Customized Scenario-External'!F83","v":99.556231343041119},{"$f":"'Customized Scenario-External'!G83","v":98.419189068046393},{"$f":"'Customized Scenario-External'!H83","v":95.297274109956277},{"$f":"'Customized Scenario-External'!I83","v":93.709309484751884},{"$f":"'Customized Scenario-External'!J83","v":89.465430983385602},{"$f":"'Customized Scenario-External'!K83","v":84.955966089426965},{"$f":"'Customized Scenario-External'!L83","v":83.873856682561154},{"$f":"'Customized Scenario-External'!M83","v":83.527980386076209},{"$f":"'Customized Scenario-External'!N83","v":83.653747944448597},{"$f":"'Customized Scenario-External'!O83","v":83.926460924588497},{"$f":"'Customized Scenario-External'!P83","v":83.720912670619853},{"$f":"'Customized Scenario-External'!Q83","v":83.282255392269789},{"$f":"'Customized Scenario-External'!R83","v":83.068393679152535},{"$f":"'Customized Scenario-External'!S83","v":83.323780117570649},{"$f":"'Customized Scenario-External'!T83","v":82.457467465060773},{"$f":"'Customized Scenario-External'!U83","v":81.631494105841043},{"$f":"'Customized Scenario-External'!V83","v":80.279580030615577},{"$f":"'Customized Scenario-External'!W83","v":79.474828970165689},{"$f":"'Customized Scenario-External'!X83","v":78.543947837119958}]
[]
[{"$f":"+A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"'Chart Data'!D82","v":109.06466686131706},{"$f":"'Chart Data'!E82","v":103.46892335626711},{"$f":"'Chart Data'!F82","v":99.55623134304102},{"$f":"'Chart Data'!G82","v":98.419189068046336},{"$f":"'Chart Data'!H82","v":95.297274109956206},{"$f":"'Chart Data'!I82","v":93.709309484751842},{"$f":"'Chart Data'!J82","v":89.465430983385588},{"$f":"'Chart Data'!K82","v":84.955966089426909},{"$f":"'Chart Data'!L82","v":83.873856682561126},{"$f":"'Chart Data'!M82","v":83.527980386076266},{"$f":"'Chart Data'!N82","v":83.653747944448625},{"$f":"'Chart Data'!O82","v":83.926460924588525},{"$f":"'Chart Data'!P82","v":83.720912670619882},{"$f":"'Chart Data'!Q82","v":83.282255392269832},{"$f":"'Chart Data'!R82","v":83.068393679152635},{"$f":"'Chart Data'!S82","v":83.323780117570749},{"$f":"'Chart Data'!T82","v":82.457467465060802},{"$f":"'Chart Data'!U82","v":81.631494105841071},{"$f":"'Chart Data'!V82","v":80.279580030615548},{"$f":"'Chart Data'!W82","v":79.47482897016566},{"$f":"'Chart Data'!X82","v":78.543947837119902}]
["B2. Primary balance",null,{"$f":"'Chart Data'!D83","v":109.06466686131706},{"$f":"'Chart Data'!E83","v":111.91795091657816},{"$f":"'Chart Data'!F83","v":123.91710884381102},{"$f":"'Chart Data'!G83","v":126.62954500693606},{"$f":"'Chart Data'!H83","v":126.15162532943887},{"$f":"'Chart Data'!I83","v":127.24078677446886},{"$f":"'Chart Data'!J83","v":124.11855832714727},{"$f":"'Chart Data'!K83","v":119.78155106047888},{"$f":"'Chart Data'!L83","v":118.89184896148262},{"$f":"'Chart Data'!M83","v":118.41538789258981},{"$f":"'Chart Data'!N83","v":118.2256480546821},{"$f":"'Chart Data'!O83","v":118.60694617682543},{"$f":"'Chart Data'!P83","v":119.03329885352041},{"$f":"'Chart Data'!Q83","v":119.16739308817664},{"$f":"'Chart Data'!R83","v":119.39810553715225},{"$f":"'Chart Data'!S83","v":120.01470972047971},{"$f":"'Chart Data'!T83","v":119.42635983294278},{"$f":"'Chart Data'!U83","v":118.77465151737346},{"$f":"'Chart Data'!V83","v":117.72043303463956},{"$f":"'Chart Data'!W83","v":117.35463538445667},{"$f":"'Chart Data'!X83","v":116.7789772659997}]
["B3. Exports",null,{"$f":"'Chart Data'!D84","v":109.06466686131706},{"$f":"'Chart Data'!E84","v":128.6923573762478},{"$f":"'Chart Data'!F84","v":166.91981785264224},{"$f":"'Chart Data'!G84","v":165.91339146102666},{"$f":"'Chart Data'!H84","v":162.09726399880728},{"$f":"'Chart Data'!I84","v":160.00257936388161},{"$f":"'Chart Data'!J84","v":152.82969516267778},{"$f":"'Chart Data'!K84","v":141.57431884671718},{"$f":"'Chart Data'!L84","v":134.54529148032174},{"$f":"'Chart Data'!M84","v":128.08823765648222},{"$f":"'Chart Data'!N84","v":121.97605870830186},{"$f":"'Chart Data'!O84","v":117.44014376562019},{"$f":"'Chart Data'!P84","v":115.24553762810423},{"$f":"'Chart Data'!Q84","v":112.8028361961501},{"$f":"'Chart Data'!R84","v":110.75615849818597},{"$f":"'Chart Data'!S84","v":109.49206347029103},{"$f":"'Chart Data'!T84","v":107.03795760426405},{"$f":"'Chart Data'!U84","v":104.89425573139532},{"$f":"'Chart Data'!V84","v":102.31535982652136},{"$f":"'Chart Data'!W84","v":100.6230101072006},{"$f":"'Chart Data'!X84","v":98.92192139014827}]
["B4. Other flows 3/",null,{"$f":"'Chart Data'!D85","v":109.06466686131706},{"$f":"'Chart Data'!E85","v":112.10287652348036},{"$f":"'Chart Data'!F85","v":116.84004667012464},{"$f":"'Chart Data'!G85","v":115.88782895088541},{"$f":"'Chart Data'!H85","v":112.82623400814444},{"$f":"'Chart Data'!I85","v":111.20371340189675},{"$f":"'Chart Data'!J85","v":105.80034870433653},{"$f":"'Chart Data'!K85","v":98.928666653083781},{"$f":"'Chart Data'!L85","v":95.432992557517466},{"$f":"'Chart Data'!M85","v":92.522456175333787},{"$f":"'Chart Data'!N85","v":89.977877957231129},{"$f":"'Chart Data'!O85","v":88.475004644415804},{"$f":"'Chart Data'!P85","v":87.452018189744081},{"$f":"'Chart Data'!Q85","v":86.220298301687166},{"$f":"'Chart Data'!R85","v":85.264705676312602},{"$f":"'Chart Data'!S85","v":84.861910657113881},{"$f":"'Chart Data'!T85","v":83.439922554073675},{"$f":"'Chart Data'!U85","v":82.165726022583812},{"$f":"'Chart Data'!V85","v":80.461004085747362},{"$f":"'Chart Data'!W85","v":79.382472848138804},{"$f":"'Chart Data'!X85","v":78.239329543758231}]
["B5. Depreciation",null,{"$f":"'Chart Data'!D86","v":109.06466686131706},{"$f":"'Chart Data'!E86","v":97.976072294353841},{"$f":"'Chart Data'!F86","v":88.30407104252032},{"$f":"'Chart Data'!G86","v":87.046703741512729},{"$f":"'Chart Data'!H86","v":83.885519069577967},{"$f":"'Chart Data'!I86","v":82.320051180810708},{"$f":"'Chart Data'!J86","v":78.81209902420143},{"$f":"'Chart Data'!K86","v":75.840006325179417},{"$f":"'Chart Data'!L86","v":76.328660431915154},{"$f":"'Chart Data'!M86","v":77.652029252747511},{"$f":"'Chart Data'!N86","v":79.515931658971908},{"$f":"'Chart Data'!O86","v":80.958735733752633},{"$f":"'Chart Data'!P86","v":81.285545525651358},{"$f":"'Chart Data'!Q86","v":81.363577802447281},{"$f":"'Chart Data'!R86","v":81.633186318370875},{"$f":"'Chart Data'!S86","v":82.317833677440788},{"$f":"'Chart Data'!T86","v":81.814234056869168},{"$f":"'Chart Data'!U86","v":81.280893642914251},{"$f":"'Chart Data'!V86","v":80.159354465014957},{"$f":"'Chart Data'!W86","v":79.533393429072291},{"$f":"'Chart Data'!X86","v":78.741125016113472}]
["B6. Combination of B1-B5",null,{"$f":"'Chart Data'!D87","v":109.06466686131706},{"$f":"'Chart Data'!E87","v":119.92427946650008},{"$f":"'Chart Data'!F87","v":112.74945035228477},{"$f":"'Chart Data'!G87","v":125.49990170134311},{"$f":"'Chart Data'!H87","v":122.15112858509201},{"$f":"'Chart Data'!I87","v":120.43490238550288},{"$f":"'Chart Data'!J87","v":114.22765550727365},{"$f":"'Chart Data'!K87","v":107.20771006462739},{"$f":"'Chart Data'!L87","v":103.96223907854738},{"$f":"'Chart Data'!M87","v":101.38741769206014},{"$f":"'Chart Data'!N87","v":99.226026257435947},{"$f":"'Chart Data'!O87","v":98.382469911870388},{"$f":"'Chart Data'!P87","v":97.404896257605984},{"$f":"'Chart Data'!Q87","v":96.186988497536234},{"$f":"'Chart Data'!R87","v":95.267220065046175},{"$f":"'Chart Data'!S87","v":94.9528040337064},{"$f":"'Chart Data'!T87","v":93.478082802712507},{"$f":"'Chart Data'!U87","v":92.142197741721162},{"$f":"'Chart Data'!V87","v":90.300670371316173},{"$f":"'Chart Data'!W87","v":89.143842259441072},{"$f":"'Chart Data'!X87","v":87.900595055788401}]
[]
[{"$f":"A25","v":"C. Tailored Tests"}]
[{"$f":"A$26","v":"C1. Combined contingent liabilities"},null,{"$f":"'Chart Data'!D89","v":109.06466686131706},{"$f":"'Chart Data'!E89","v":113.23434766800121},{"$f":"'Chart Data'!F89","v":112.50345833698994},{"$f":"'Chart Data'!G89","v":112.68321709568818},{"$f":"'Chart Data'!H89","v":111.65232606651105},{"$f":"'Chart Data'!I89","v":111.27913392643056},{"$f":"'Chart Data'!J89","v":107.0126104342369},{"$f":"'Chart Data'!K89","v":102.57479405022787},{"$f":"'Chart Data'!L89","v":101.53786871447895},{"$f":"'Chart Data'!M89","v":101.02997141494549},{"$f":"'Chart Data'!N89","v":100.96791807770451},{"$f":"'Chart Data'!O89","v":101.58860498431591},{"$f":"'Chart Data'!P89","v":101.71629222062444},{"$f":"'Chart Data'!Q89","v":101.54937226231968},{"$f":"'Chart Data'!R89","v":101.54520763445831},{"$f":"'Chart Data'!S89","v":101.93508469535242},{"$f":"'Chart Data'!T89","v":101.19692339435989},{"$f":"'Chart Data'!U89","v":100.46047357318928},{"$f":"'Chart Data'!V89","v":99.260886255211346},{"$f":"'Chart Data'!W89","v":98.689659190152739},{"$f":"'Chart Data'!X89","v":97.952795305694224}]
[{"$f":"A$27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X90, n.a.)","v":"n.a."}]
[{"$f":"A$28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D91, n.a.)","v":109.06466686131706},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E91, n.a.)","v":116.501446110743},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F91, n.a.)","v":119.23309442220864},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G91, n.a.)","v":118.1052079401278},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H91, n.a.)","v":114.32196150005336},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I91, n.a.)","v":111.69774633270779},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J91, n.a.)","v":105.10302939625913},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K91, n.a.)","v":97.905224992810503},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L91, n.a.)","v":94.292722867683139},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M91, n.a.)","v":91.393294240271089},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N91, n.a.)","v":89.004678393991981},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O91, n.a.)","v":87.550194398049129},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P91, n.a.)","v":86.437792180479349},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q91, n.a.)","v":85.173000623022929},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R91, n.a.)","v":84.274444150338695},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S91, n.a.)","v":83.998156514386324},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T91, n.a.)","v":82.659843573670699},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U91, n.a.)","v":81.522127353995572},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V91, n.a.)","v":79.922957061906018},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W91, n.a.)","v":78.955132196186582},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X91, n.a.)","v":77.937528582341869}]
[{"$f":"A$29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D92, n.a.)","v":109.06466686131706},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E92, n.a.)","v":103.46892335626714},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F92, n.a.)","v":99.610793897087831},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G92, n.a.)","v":98.568948895028768},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H92, n.a.)","v":95.626010037061349},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I92, n.a.)","v":94.192152515755083},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J92, n.a.)","v":90.022431782052408},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K92, n.a.)","v":85.467391486384912},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L92, n.a.)","v":84.2383423943389},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M92, n.a.)","v":83.68208525892797},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N92, n.a.)","v":83.53910103182956},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O92, n.a.)","v":83.449715923504158},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P92, n.a.)","v":82.766016357842716},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q92, n.a.)","v":81.839395537986036},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R92, n.a.)","v":81.31785060220686},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S92, n.a.)","v":81.459820297939558},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T92, n.a.)","v":80.676722839434689},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U92, n.a.)","v":80.115182087399333},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V92, n.a.)","v":79.135231534895112},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W92, n.a.)","v":78.66829243388672},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X92, n.a.)","v":78.037227121778002}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D108","v":180},{"$f":"'Chart Data'!E108","v":180},{"$f":"'Chart Data'!F108","v":180},{"$f":"'Chart Data'!G108","v":180},{"$f":"'Chart Data'!H108","v":180},{"$f":"'Chart Data'!I108","v":180},{"$f":"'Chart Data'!J108","v":180},{"$f":"'Chart Data'!K108","v":180},{"$f":"'Chart Data'!L108","v":180},{"$f":"'Chart Data'!M108","v":180},{"$f":"'Chart Data'!N108","v":180},{"$f":"'Chart Data'!O108","v":180},{"$f":"'Chart Data'!P108","v":180},{"$f":"'Chart Data'!Q108","v":180},{"$f":"'Chart Data'!R108","v":180},{"$f":"'Chart Data'!S108","v":180},{"$f":"'Chart Data'!T108","v":180},{"$f":"'Chart Data'!U108","v":180},{"$f":"'Chart Data'!V108","v":180},{"$f":"'Chart Data'!W108","v":180},{"$f":"'Chart Data'!X108","v":180}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1141,IF(START!L10=\"French\",translation!D1141,IF(START!L10=\"Portuguese\",translation!E1141,translation!F1141)))","v":"Debt service-to-exports ratio"}]
[]
[{"$f":"A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.507447382610895},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.170490840774168},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.275584555339673},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.560766082285152},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.892193499237058},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.66440549559961},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.460462395418617},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.571874391944313},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.079952334507581},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.319447314092885},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.483570578314115},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.142861916552054},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.115234181755604},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.420092313833543},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.687222643483288},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.487425032288856},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.427317333136349},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.76199266751172},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.939392848205063},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.488655379547129}]
[]
[{"$f":"A13","v":"A. Alternative Scenarios"}]
[{"$f":"A14","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.45802570570023},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.592800739322154},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.947827914481778},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.412765233948146},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168733139321887},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.187382027218021},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.245954849145285},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.412150122272511},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.603917155431592},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.313353495081166},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.837572209579871},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.76276077585398},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.878860113427766},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.418350960626523},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.679928417479596},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.367130366578802},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.688384394904459},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.494006721143441},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.447754682275995},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.816165006129566}]
[{"$f":"$A$15","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"'Customized Scenario-External'!D86","v":17.168117428103439},{"$f":"'Customized Scenario-External'!E86","v":16.507447382610891},{"$f":"'Customized Scenario-External'!F86","v":15.170490840774175},{"$f":"'Customized Scenario-External'!G86","v":16.275584555339677},{"$f":"'Customized Scenario-External'!H86","v":18.560766082285156},{"$f":"'Customized Scenario-External'!I86","v":15.892193499237061},{"$f":"'Customized Scenario-External'!J86","v":19.664405495599613},{"$f":"'Customized Scenario-External'!K86","v":19.46046239541861},{"$f":"'Customized Scenario-External'!L86","v":16.571874391944309},{"$f":"'Customized Scenario-External'!M86","v":15.079952334507579},{"$f":"'Customized Scenario-External'!N86","v":13.31944731409288},{"$f":"'Customized Scenario-External'!O86","v":14.483570578314108},{"$f":"'Customized Scenario-External'!P86","v":14.142861916552057},{"$f":"'Customized Scenario-External'!Q86","v":14.115234181755602},{"$f":"'Customized Scenario-External'!R86","v":13.420092313833534},{"$f":"'Customized Scenario-External'!S86","v":13.687222643483278},{"$f":"'Customized Scenario-External'!T86","v":14.487425032288847},{"$f":"'Customized Scenario-External'!U86","v":14.427317333136333},{"$f":"'Customized Scenario-External'!V86","v":14.7619926675117},{"$f":"'Customized Scenario-External'!W86","v":13.939392848205051},{"$f":"'Customized Scenario-External'!X86","v":13.488655379547126}]
[]
[{"$f":"A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.507447382610891},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.170490840774164},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.27558455533967},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.560766082285149},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.892193499237059},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.664405495599599},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.460462395418613},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.571874391944302},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.079952334507574},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.319447314092878},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.48357057831412},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.142861916552055},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.115234181755602},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.420092313833548},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.68722264348329},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.487425032288858},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.427317333136344},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.761992667511716},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.939392848205062},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.488655379547126}]
["B2. Primary balance",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103439},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.507447382610891},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.11993762406415},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.540692814866098},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.084841596710884},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.579087275185664},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.80145281131281},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":25.358678358261471},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.995352831481007},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.844401239755413},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.428831982893229},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.864594308220031},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.599355249610003},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.633285644599212},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.126787742643813},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.591531732306056},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.621771871555556},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.653965300921847},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.035419474160342},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.255156571187072},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.793145810886809}]
["B3. Exports",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.553826274411147},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.280918357442935},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.721730216967433},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.621665119099951},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.228640266907057},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.099308999136355},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.760006731439333},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.762209239866266},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.489286794221474},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.839199000972162},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.28394144205328},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.474487549714862},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.233994801002435},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.078555337288599},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.090132920892124},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.735572164984692},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.28157402096133},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.390529162766992},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.090209094695687},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.315968448030372}]
["B4. Other flows 3/",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.507447382610891},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.816834138561203},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.586445963158361},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.872749054426457},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.200080662981083},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.257402635884937},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.289437016616407},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.25754201151328},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.602998425648938},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.664444797560968},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.663097554476501},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.208236860620111},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.089393339495786},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.274440206770741},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.399733508048707},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.040742433502736},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.824931439772438},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.030020881255757},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.10216599591457},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.569202049077212}]
["B5. Depreciation",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.507447382610891},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.759292470705176},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.422183705272213},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.706635068112906},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.040728950296845},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.99523063885513},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.966275925079518},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.170944482190819},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.784861789864102},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":11.140245870841337},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.048729342759735},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.448576662471856},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.480144605443375},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.86284097136253},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.222172005616128},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.12589739340063},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.167381565853374},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.586627032870597},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.832743284148838},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.435721947145696}]
["B6. Combination of B1-B5",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.470917569453718},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.909773080482609},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.494423986772503},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.061078939428519},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.064174961195025},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.933041149126257},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":25.175611772847116},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.820203846025624},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.013439463112608},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.890252025293112},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.790759794559747},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.887360577140512},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.758132886406585},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.855410228906832},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.016739082409476},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.764429981329833},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.559387194676198},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.819241624565393},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.801285357219042},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.220799221471083}]
[]
[{"$f":"A25","v":"C. Tailored Tests"}]
[{"$f":"A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103439},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.507447382610891},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.901536797556112},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.257544839192104},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.632066539099593},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.112491944814291},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.430310542676537},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.731727851604621},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.053479440394},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.887020752233088},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.316420164510436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.569428885490378},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.152161126217997},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.279862623992823},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.648125989352572},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.081435645678798},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.975551223292868},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.932242538193393},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.291496096244746},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.480362840020216},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.015003580878655}]
[{"$f":"A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X132, n.a.)","v":"n.a."}]
[{"$f":"A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D133, n.a.)","v":17.168117428103436},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E133, n.a.)","v":17.564776826751597},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F133, n.a.)","v":16.661468233582191},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G133, n.a.)","v":18.398840690639524},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H133, n.a.)","v":20.80759741596226},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I133, n.a.)","v":17.860777584230643},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J133, n.a.)","v":22.659741068355878},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K133, n.a.)","v":23.340501485210172},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L133, n.a.)","v":20.06750544869297},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M133, n.a.)","v":18.249367484325003},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N133, n.a.)","v":16.12323081766036},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O133, n.a.)","v":16.367971526675774},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P133, n.a.)","v":15.036174437219612},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q133, n.a.)","v":14.857940402664108},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R133, n.a.)","v":13.961585122803202},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S133, n.a.)","v":14.08536995214957},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T133, n.a.)","v":14.773434817005906},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U133, n.a.)","v":14.570002548407688},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V133, n.a.)","v":14.817356935522847},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W133, n.a.)","v":13.868431546185198},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X133, n.a.)","v":13.341915913900543}]
[{"$f":"A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D134, n.a.)","v":17.168117428103439},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E134, n.a.)","v":16.507447382610891},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F134, n.a.)","v":15.225053394820923},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G134, n.a.)","v":16.378619375592734},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H134, n.a.)","v":18.762502525204162},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I134, n.a.)","v":16.538036504207167},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J134, n.a.)","v":20.67065453969235},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K134, n.a.)","v":20.810534110650522},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L134, n.a.)","v":17.363187382601598},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M134, n.a.)","v":14.875075043075498},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N134, n.a.)","v":13.197533903675085},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O134, n.a.)","v":14.480047287365691},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P134, n.a.)","v":14.277559749718755},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q134, n.a.)","v":14.075917868930205},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R134, n.a.)","v":13.322494846191985},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S134, n.a.)","v":13.493869376958346},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T134, n.a.)","v":14.371867022558263},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U134, n.a.)","v":14.137126624768056},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V134, n.a.)","v":14.36412064416418},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W134, n.a.)","v":13.579172614836052},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X134, n.a.)","v":13.175872106664555}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D150","v":15},{"$f":"'Chart Data'!E150","v":15},{"$f":"'Chart Data'!F150","v":15},{"$f":"'Chart Data'!G150","v":15},{"$f":"'Chart Data'!H150","v":15},{"$f":"'Chart Data'!I150","v":15},{"$f":"'Chart Data'!J150","v":15},{"$f":"'Chart Data'!K150","v":15},{"$f":"'Chart Data'!L150","v":15},{"$f":"'Chart Data'!M150","v":15},{"$f":"'Chart Data'!N150","v":15},{"$f":"'Chart Data'!O150","v":15},{"$f":"'Chart Data'!P150","v":15},{"$f":"'Chart Data'!Q150","v":15},{"$f":"'Chart Data'!R150","v":15},{"$f":"'Chart Data'!S150","v":15},{"$f":"'Chart Data'!T150","v":15},{"$f":"'Chart Data'!U150","v":15},{"$f":"'Chart Data'!V150","v":15},{"$f":"'Chart Data'!W150","v":15},{"$f":"'Chart Data'!X150","v":15}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1142,IF(START!L10=\"French\",translation!D1142,IF(START!L10=\"Portuguese\",translation!E1142,translation!F1142)))","v":"Debt service-to-revenue ratio"}]
[]
[{"$f":"+A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.868567507013431},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.702208014423533},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.350030838398325},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.208734597151206},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.353655668471873},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.304365280281829},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.535330387876044},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.054434118846771},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.742788009445338},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.982939226947529},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.438981784445332},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.715654734982401},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.609860574483328},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.075676419400487},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.474330989168799},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.987886106535722},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.772154116577777},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.291586444715083},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.485376554408205},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.466053850470882}]
[]
[{"$f":"+A13","v":"A. Alternative Scenarios"}]
[{"$f":"+A14","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.755192733493161},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.640396250835792},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.810121159319266},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.0544454699859},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.113111324781023},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.732086998644895},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.614875290332435},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.293054246713652},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.370546532327317},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.575587288038875},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.6910661545799},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.422552831250037},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.50490770273877},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.348221914654474},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.619873532806309},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.808810343465559},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.310891056942324},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.74167969139112},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.480705946619761},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.096706329129553}]
[{"$f":"$A$15","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"'Customized Scenario-External'!D87","v":39.001502597371982},{"$f":"'Customized Scenario-External'!E87","v":37.868567507013424},{"$f":"'Customized Scenario-External'!F87","v":33.702208014423547},{"$f":"'Customized Scenario-External'!G87","v":35.350030838398332},{"$f":"'Customized Scenario-External'!H87","v":40.208734597151228},{"$f":"'Customized Scenario-External'!I87","v":34.353655668471887},{"$f":"'Customized Scenario-External'!J87","v":42.304365280281857},{"$f":"'Customized Scenario-External'!K87","v":41.535330387876058},{"$f":"'Customized Scenario-External'!L87","v":35.054434118846785},{"$f":"'Customized Scenario-External'!M87","v":31.742788009445345},{"$f":"'Customized Scenario-External'!N87","v":27.982939226947533},{"$f":"'Customized Scenario-External'!O87","v":30.438981784445335},{"$f":"'Customized Scenario-External'!P87","v":29.715654734982426},{"$f":"'Customized Scenario-External'!Q87","v":29.609860574483331},{"$f":"'Customized Scenario-External'!R87","v":28.075676419400498},{"$f":"'Customized Scenario-External'!S87","v":28.474330989168799},{"$f":"'Customized Scenario-External'!T87","v":29.987886106535726},{"$f":"'Customized Scenario-External'!U87","v":29.772154116577767},{"$f":"'Customized Scenario-External'!V87","v":30.291586444715072},{"$f":"'Customized Scenario-External'!W87","v":28.485376554408205},{"$f":"'Customized Scenario-External'!X87","v":27.466053850470896}]
[]
[{"$f":"+A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.20620946982794},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.133273356925343},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.99774698914311},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.495258562080735},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.870371396879335},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.866416489204674},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.996271193069376},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.663286098472504},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.9162346798486},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.662052243423933},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.441007918411884},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.622579995475093},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.502876335698502},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.766982244112612},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.218050722399141},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.930603532192052},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.686507746498144},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.274233480990297},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.230548525465217},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.077208326166495}]
["B2. Primary balance",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.001502597371967},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.868567507013431},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.811464288654385},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.269770989931011},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.67671377499218},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.161829574807079},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.204464541604779},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":54.124155038486464},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.641997990440508},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.981723440869445},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.91910545341991},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.849477768877385},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.180326659631497},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.185207632402346},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.014441856818031},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.757411029336197},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.685525193117691},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.621439860144733},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.164648686265537},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.391742695095594},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.3034693536882}]
["B3. Exports",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.142920381085268},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.355330889979712},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.573953557303795},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.535189532774027},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.516755919461332},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.249561564252232},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":58.141843992683206},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":50.799361807390909},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.690694621153455},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.108180377398966},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.18086080966534},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.712253282018096},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.249297778689389},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.206384535474577},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.045637257726526},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.962954856037385},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.106201046920788},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.106166793716554},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.829327100134336},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.450909667190171}]
["B4. Other flows 3/",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.868567507013431},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.138100662814317},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.197178419100979},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.050921977184004},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.180874282355077},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.882723508192875},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.707681214220415},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.850715317849328},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.158680496233941},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.010472658844634},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.019522305678905},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.954120625975545},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.653377278961781},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.863025897389999},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.956609075780765},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.133211736962433},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.592668990434895},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.841579930629653},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.818006135620461},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.630065688607392}]
["B5. Depreciation",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.003744555822855},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.564302809603099},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.461498086806515},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.624683107445286},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.214898826182839},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.074741275762648},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.903656279821107},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.998492169069202},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.114371655714464},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.668674243793408},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.7631356377222},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.819586212776429},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.84586499274188},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.112053533415491},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.868819061148841},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.065250325995642},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.06043427100721},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.942692958311227},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.832958229837217},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.680460438013881}]
["B6. Combination of B1-B5",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.83912069883295},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.729678738746074},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.215322052195987},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.520711244163643},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.114577109762088},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.212526071766398},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.304569989046556},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.928841502808943},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.007370385670448},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.586315288486446},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.395196273399392},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.538610996947433},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.219132354864193},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.288457430016415},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.43451342580105},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.7783577787974},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.263199779843674},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.595300682948064},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.431536545310308},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.168947160720023}]
[]
[{"$f":"+A25","v":"C. Tailored Tests"}]
[{"$f":"+A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.001502597371967},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.868567507013431},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.326272994400888},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.482816066372052},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.529524350704065},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.991536500601455},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.254703187436036},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.51733773941357},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.419062398798687},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.756537856968407},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.380213207426564},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.924287620711787},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.038511935760987},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.248376502600472},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.82892571347417},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.535511112389088},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.208046397817412},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.004903695903181},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.53412209870455},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.721406464972262},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.646522686537672}]
[{"$f":"+A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X184, n.a.)","v":"n.a."}]
[{"$f":"+A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D185, n.a.)","v":39.00150259737196},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E185, n.a.)","v":42.34661975145579},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F185, n.a.)","v":39.127871373699783},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G185, n.a.)","v":42.556367200254464},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H185, n.a.)","v":47.225753814288076},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I185, n.a.)","v":39.811058478414459},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J185, n.a.)","v":49.495109222737085},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K185, n.a.)","v":49.377122481504927},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L185, n.a.)","v":42.074193275433011},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M185, n.a.)","v":38.075358112226468},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N185, n.a.)","v":33.574555872805981},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O185, n.a.)","v":34.095763646784768},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P185, n.a.)","v":31.313847923425598},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q185, n.a.)","v":30.892849367319709},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R185, n.a.)","v":28.950797649717074},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S185, n.a.)","v":29.044074071040971},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T185, n.a.)","v":30.310089001541581},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U185, n.a.)","v":29.801311848607128},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V185, n.a.)","v":30.136919403782926},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W185, n.a.)","v":28.090310157506014},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X185, n.a.)","v":26.927552889436758}]
[{"$f":"+A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D186, n.a.)","v":39.001502597371967},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E186, n.a.)","v":37.868567507013431},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F186, n.a.)","v":33.823422190390708},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G186, n.a.)","v":35.57381905694065},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H186, n.a.)","v":40.645762199133962},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I186, n.a.)","v":35.749754212684756},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J186, n.a.)","v":44.46912572187054},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K186, n.a.)","v":44.416848493668077},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L186, n.a.)","v":36.728296015354232},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M186, n.a.)","v":31.311528262357392},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N186, n.a.)","v":27.726810314521739},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O186, n.a.)","v":30.43157716081193},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P186, n.a.)","v":29.998669186198075},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q186, n.a.)","v":29.527385815221624},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R186, n.a.)","v":27.871496384213046},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S186, n.a.)","v":28.07208686322193},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T186, n.a.)","v":29.748689670538603},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U186, n.a.)","v":29.173317736033461},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V186, n.a.)","v":29.475153659479375},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W186, n.a.)","v":27.749260634455897},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X186, n.a.)","v":26.829154028006307}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D192","v":18},{"$f":"'Chart Data'!E192","v":18},{"$f":"'Chart Data'!F192","v":18},{"$f":"'Chart Data'!G192","v":18},{"$f":"'Chart Data'!H192","v":18},{"$f":"'Chart Data'!I192","v":18},{"$f":"'Chart Data'!J192","v":18},{"$f":"'Chart Data'!K192","v":18},{"$f":"'Chart Data'!L192","v":18},{"$f":"'Chart Data'!M192","v":18},{"$f":"'Chart Data'!N192","v":18},{"$f":"'Chart Data'!O192","v":18},{"$f":"'Chart Data'!P192","v":18},{"$f":"'Chart Data'!Q192","v":18},{"$f":"'Chart Data'!R192","v":18},{"$f":"'Chart Data'!S192","v":18},{"$f":"'Chart Data'!T192","v":18},{"$f":"'Chart Data'!U192","v":18},{"$f":"'Chart Data'!V192","v":18},{"$f":"'Chart Data'!W192","v":18},{"$f":"'Chart Data'!X192","v":18}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1143,IF(START!L10=\"French\",translation!D1143,IF(START!L10=\"Portuguese\",translation!E1143,translation!F1143)))","v":"Memorandum item:"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1144,IF(START!L10=\"French\",translation!D1144,IF(START!L10=\"Portuguese\",translation!E1144,translation!F1144)))","v":"Grant element assumed on residual financing (i.e., financing required above baseline) 6/"},null,{"$f":"'PV Stress'!D10","v":0},{"$f":"C106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1146,IF(START!L10=\"French\",translation!D1146,IF(START!L10=\"Portuguese\",translation!E1146,translation!F1146)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[{"$f":"\"1/ \" &IF(START!L10=\"English\",translation!C1147,IF(START!L10=\"French\",translation!D1147,IF(START!L10=\"Portuguese\",translation!E1147,translation!F1147)))","v":"1/ A bold value indicates a breach of the threshold."}]
[{"$f":"\"2/ \" &IF(START!L10=\"English\",translation!C1148,IF(START!L10=\"French\",translation!D1148,IF(START!L10=\"Portuguese\",translation!E1148,translation!F1148)))","v":"2/ Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. "}]
[{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1152,IF(START!L10=\"French\",translation!D1152,IF(START!L10=\"Portuguese\",translation!E1152,translation!F1152)))","v":"3/ Includes official and private transfers and FDI."}]

{"sheet":"Output 3-2 Stress-public","index":46,"n_rows":105,"n_cols":24,"rows_kept":105,"cut":false,"hidden":false,"merged":[[79,1,79,23],[2,1,2,23],[6,3,6,23],[33,1,33,23],[57,1,57,23],[9,1,9,23]]}
[]
[null,{"$f":"++OFFSET(translation!C1168,0,LANG)&\" 4. \"&Country&++OFFSET(translation!C1169,0,LANG)&\" \"&D8&\"-\"&N8","v":"Table 4. Ghana: Sensitivity Analysis for Key Indicators of Public Debt , 2024-2034"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide",null,"hide","hide","hide","hide","hide","hide","hide","hide","hide"]
[null,null,null,null,null,null,null,null,"hide","hide",null,"hide","hide","hide","hide",null,"hide","hide","hide","hide","hide","hide"]
[null,null,null,{"$f":"'Output 3-1 Stress-external'!C5","v":"Projections 1/"}]
[null,null,null,{"$f":"+'Macro-Debt_Data'!U5","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"++OFFSET(translation!C1176, 0,LANG)","v":"PV of Debt-to-GDP Ratio"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1178,IF(START!L10=\"French\",translation!D1178,IF(START!L10=\"Portuguese\",translation!E1178,translation!F1178)))","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848643},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":62.480051352911069},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":58.647532753069022},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":55.950237046937112},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":53.69936472247668},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":51.413616181559782},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":49.35872988237864},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":47.942094505811596},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":46.993311885790959},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":46.172427204376326},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":45.345522135635356},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":44.579842838742536},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":43.779479697324447},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":42.981402484360743},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":42.172014968926334},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":41.36040042435846},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":40.488240874237697},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":39.661773999717347},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":38.800647225487829},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":38.050234167762966},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":37.219396693197268}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A13","v":"A. Alternative Scenarios"}]
[null,{"$f":"'Output 3-1 Stress-external'!A14","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":65.422574927730466},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":62.780652667891331},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":59.733454249786},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":56.698419930550145},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":54.015797407797429},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":51.963209508657137},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":49.999044269937109},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":48.295721736705453},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":46.82454744902725},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":45.492711815938357},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":44.347874534921516},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":43.340312088161838},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":42.458321509525575},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":41.664375553268926},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":40.972657781114222},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":40.375383711494791},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":39.856278844346235},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":39.408408773543833},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":39.037007824733976},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":38.706036199527375}]
[null,{"$f":"IF('Customized Scenario - public'!$C$3=\"Yes\", 'Customized Scenario - public'!$B$7, 0)","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.218151631989741},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":62.127513485097118},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":57.922930030265732},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":54.673544371666814},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":51.843547536104055},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":49.174429601832706},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":47.239627814898917},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":45.66164176379273},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":44.612135629691622},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":43.731903939826047},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":42.92293683635117},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":42.315042433643853},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":41.691795211502239},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":41.077547388371798},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":40.366973606769022},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":39.670179869710672},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":38.943450630331121},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":38.268084723687195},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":37.574914050798483},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":36.985577219666183},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":36.330537063902447}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A17","v":"B. Bound Tests"}]
[null,{"$f":"'Output 3-1 Stress-external'!A18","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":68.885154448838662},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":69.159254787912133},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":67.859012081471207},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":67.002189076514213},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":66.294566860992575},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":66.384430154523386},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":66.909148010355281},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":68.047999768135966},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":69.36696073958845},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":70.771175522685738},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":72.395342967964297},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":73.989472183820951},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":75.59058255547086},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":77.064890150257682},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":78.558002704519964},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":80.022589911101022},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":81.528474099371266},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":83.018768600128766},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":84.748684290916586},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":86.323884038190599}]
[null,{"$f":"'Output 3-1 Stress-external'!A19","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":70.196073841442839},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":76.128107677832418},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":72.877170154469894},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":69.994968376088622},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":67.252721737613655},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":65.25057136111549},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":63.704524372912928},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":62.729324696357168},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":61.920962098012858},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":61.189028708237338},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":60.647430054365024},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":60.080062100990084},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":59.523257740322855},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":58.861015224040116},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":58.214317350504231},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":57.539904706557074},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":56.906275881266545},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":56.255384840465425},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":55.763969391075598},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":55.16860026397984}]
[null,{"$f":"'Output 3-1 Stress-external'!A20","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":67.270733403217093},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":72.3758159475761},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":69.517775797529453},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":67.142309392124318},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":64.731204785702943},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":61.897046151341726},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":58.510383194675086},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":55.630170480457544},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":52.878994729654281},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":50.117338692560907},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":47.875747454464509},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":46.48623333292069},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":45.11569741150484},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":43.771568108175074},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":42.484471279860102},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":41.210789369259196},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":40.064436545282497},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":38.952809288943726},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":38.010470845051955},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":37.032891344909778}]
[null,{"$f":"'Output 3-1 Stress-external'!A21","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":66.230251749338464},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":66.039719453368988},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":63.255868646091642},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":60.937906890633464},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":58.584658617441612},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":55.949450201880381},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":53.471080666429806},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":51.481069215501996},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":49.619598832579655},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":47.749655499609894},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":46.302604693661294},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":45.186707540652506},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":44.083706125067849},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":42.991255026565597},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":41.92991753987139},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":40.849216563414473},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":39.857030144965492},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":38.866442786808655},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":38.01699538688132},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":37.110414088275611}]
[null,{"$f":"'Output 3-1 Stress-external'!A22","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":69.969623387847989},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":64.411930305570451},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":59.990234604790459},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":56.189480797758542},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":52.689857156119565},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":50.059931497853441},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":47.919307013895427},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":46.365830510019755},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":45.065673443966318},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":43.928003960312815},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":43.045103440995739},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":42.239779944112556},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":41.520371663711337},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":40.775123098454209},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":40.090598883965882},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":39.439308041578023},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":38.88280635877868},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":38.359246952804888},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":37.990221934915219},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":37.585621291855922}]
[null,{"$f":"'Output 3-1 Stress-external'!A23","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":68.813743634375641},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":72.400792622353592},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":69.432306708659723},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":66.82647621493436},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":64.346001712763723},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":62.588668917628731},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":61.229589188169442},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":60.391401180978157},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":59.682312548693496},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":59.016826365938378},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":58.516002229665808},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":57.98439048287414},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":57.463603574742862},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":56.838430654595996},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":56.228355731580528},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":55.589832264728443},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":54.993219630743752},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":54.379180129598559},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":53.919024492822487},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":53.358872203279475}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A25","v":"C. Tailored Tests"}]
[null,{"$f":"'Output 3-1 Stress-external'!A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.166726497848657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":71.459905412400047},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":67.123359449247161},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":63.835129928397315},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":60.9694366753018},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":58.275314052177372},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":56.32949791809466},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":54.779516141761405},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":53.775771673486751},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":52.936537856944476},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":52.168336054026746},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":51.594308423499903},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":51.002052957304635},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":50.419616475140671},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":49.735935502761755},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":49.066509183087454},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":48.367606569976907},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":47.714445943056916},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":47.04363128994833},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":46.504780441256727},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":45.880845630391761}]
[null,{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":67.166726497848657},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":66.200267835221595},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":66.534050965139215},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":67.883882567443564},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":69.007692079637735},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":69.632470024914795},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":70.380765880618839},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":70.974271279807681},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":72.189197491392648},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":73.575917887650292},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":75.053605675529312},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":76.739008737719374},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":78.391482984442092},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":80.050651001681132},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":81.58586552269891},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":83.139501004213017},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":84.662685070250191},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":86.22211727047312},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":87.763804911587712},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":89.558667966111628},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":91.186267794494924}]
[null,{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":67.166726497848657},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":62.480051352911069},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":58.670868838228806},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":56.012868718986255},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":53.835115439253897},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":51.611535921014315},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":49.583465417902246},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":48.144465116209126},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":47.134821029925988},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":46.231488561359107},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":45.301938833719198},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":44.399275573045784},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":43.419329958341244},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":42.440066050740541},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":41.519049901526294},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":40.670239873860787},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":39.83395598562349},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":39.107577909151367},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":38.385635822684137},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":37.759963305214086},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":37.038108357174224}]
[]
[null,{"$f":"'Chart Data'!B267","v":"TOTAL public debt benchmark"},null,{"$f":"'Chart Data'!D267","v":55},{"$f":"'Chart Data'!E267","v":55},{"$f":"'Chart Data'!F267","v":55},{"$f":"'Chart Data'!G267","v":55},{"$f":"'Chart Data'!H267","v":55},{"$f":"'Chart Data'!I267","v":55},{"$f":"'Chart Data'!J267","v":55},{"$f":"'Chart Data'!K267","v":55},{"$f":"'Chart Data'!L267","v":55},{"$f":"'Chart Data'!M267","v":55},{"$f":"'Chart Data'!N267","v":55},{"$f":"'Chart Data'!O267","v":55},{"$f":"'Chart Data'!P267","v":55},{"$f":"'Chart Data'!Q267","v":55},{"$f":"'Chart Data'!R267","v":55},{"$f":"'Chart Data'!S267","v":55},{"$f":"'Chart Data'!T267","v":55},{"$f":"'Chart Data'!U267","v":55},{"$f":"'Chart Data'!V267","v":55},{"$f":"'Chart Data'!W267","v":55},{"$f":"'Chart Data'!X267","v":55}]
[]
[null,{"$f":"++OFFSET(translation!C1193, 0,LANG)","v":"PV of Debt-to-Revenue Ratio"}]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532288},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":335.35058000920282},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":309.14175824219575},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":293.68420967609632},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":284.35297336512406},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":274.26249442042172},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":266.70394203585516},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":262.41107373861786},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":260.0835010774868},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":257.80256933107324},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":254.90909952934251},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":251.73006566037301},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":248.27457148494338},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":244.70102609657243},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":240.88761969977978},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":236.70314889764481},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":232.35895303657506},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":228.13815676922354},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":223.67447549138473},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":220.12915054941499},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":215.84000484971989}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":351.50073868679527},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":331.56730222297239},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":314.33454902813838},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":301.04739423077245},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":288.88305772335667},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":281.42146646754435},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":274.21486227832304},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":267.74145856212817},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":261.80683198413385},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":256.02486283751352},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":250.64606340773824},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":245.95951033119491},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":241.8585017769947},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":238.0918799252608},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":234.56336021544666},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":231.7716788189168},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":229.30285550013414},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":227.21285160798774},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":225.86438752940538},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":224.48132194843316}]
[null,{"$f":"$B$16","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"'Customized Scenario - public'!E192","v":356.52748395881633},{"$f":"'Customized Scenario - public'!F192","v":333.45839560975594},{"$f":"'Customized Scenario - public'!G192","v":305.32224616318558},{"$f":"'Customized Scenario - public'!H192","v":286.98281752611359},{"$f":"'Customized Scenario - public'!I192","v":274.52590860012367},{"$f":"'Customized Scenario - public'!J192","v":262.31770347904956},{"$f":"'Customized Scenario - public'!K192","v":255.25362967328076},{"$f":"'Customized Scenario - public'!L192","v":249.92901472947707},{"$f":"'Customized Scenario - public'!M192","v":246.9049309253339},{"$f":"'Customized Scenario - public'!N192","v":244.17596994680508},{"$f":"'Customized Scenario - public'!O192","v":241.29057650679573},{"$f":"'Customized Scenario - public'!P192","v":238.94136300062149},{"$f":"'Customized Scenario - public'!Q192","v":236.43525830222069},{"$f":"'Customized Scenario - public'!R192","v":233.86202902807992},{"$f":"'Customized Scenario - public'!S192","v":230.5771776326861},{"$f":"'Customized Scenario - public'!T192","v":227.03011566992407},{"$f":"'Customized Scenario - public'!U192","v":223.49351862933111},{"$f":"'Customized Scenario - public'!V192","v":220.12152840194938},{"$f":"'Customized Scenario - public'!W192","v":216.60847931488459},{"$f":"'Customized Scenario - public'!X192","v":213.96987098814404},{"$f":"'Customized Scenario - public'!Y192","v":210.68539505635962}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":368.97106233930089},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":363.74688961042017},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":355.6068892808612},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":354.35469763048212},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":353.31545978852114},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":358.4496004399208},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":366.03386167656629},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":376.45988553299316},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":387.19199909783447},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":397.7486927649598},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":408.72675416446799},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":419.54241910782139},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":430.30963164022359},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":440.16479675648759},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":449.55850439149663},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":459.22494235056729},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":468.94497897452186},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":478.56820440376202},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":490.28176180255542},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":500.59671677979003}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":376.76496045325189},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":401.28503202796304},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":382.53410977134632},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":370.64269719391689},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":358.75514290192962},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":352.57359019511972},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":348.68674001461511},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":347.17413462803933},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":345.73411212843223},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":343.97310857810726},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":342.45929499891474},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":340.71559954659995},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":338.87684914347625},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":336.21561267297699},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":333.15712822925082},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":330.2171624835164},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":327.33011105972196},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":324.29597435919828},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":322.60708723104119},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":319.92971424778796}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":361.06371515269609},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":381.50602328750779},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":364.90056380655039},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":355.53707968281327},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":345.30427948644302},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":334.45322131012972},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":320.2566061670808},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":307.88401420308475},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":295.24851800853673},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":281.73378704769817},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":270.34112914768025},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":263.6246419663438},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":256.85195948816897},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":250.02430782295463},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":243.13614055999372},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":236.50560421716946},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":230.45430861220191},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":224.55164564618636},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":219.89911079689196},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":214.7584366660468}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":355.47911465122934},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":348.10731206024144},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":332.03165475631101},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":322.68305415810369},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":312.51594033860732},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":302.31610414488182},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":292.67398173313421},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":284.92090009150087},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":277.04976417188868},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":268.42389530401931},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":261.45802626410574},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":256.25499729629229},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":250.97664337195476},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":245.56713969883234},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":239.96246198963371},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":234.43056522316778},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":229.2612880006983},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":224.05376781562282},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":219.93685673675373},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":215.20800089305379}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":376.24136771759282},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":339.97685521626761},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":315.20163673832212},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":297.76037752271145},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":281.22704113298823},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":270.60608870820136},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":262.36933373942935},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":256.67208644786206},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":251.66843250166079},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":246.97411058935455},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":243.08865544091412},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":239.5612881461154},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":236.39674209645426},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":232.91861566841203},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":229.44358720685969},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":226.34471020720133},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":223.66153857249759},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":221.13294998264377},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":219.78422359740404},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":217.96546699340874}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":369.39296444317131},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":381.62111640604803},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":364.4401267531228},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":353.85602054364563},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":343.24317383276195},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":338.18567803558034},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":335.13670464329789},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":334.23232497171813},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":333.23269814677309},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":331.76063038680462},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":330.42260312991186},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":328.83016304828686},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":327.15024054828558},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":324.66209757237465},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":321.79124407630508},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":319.02558978243388},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":316.32584726346988},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":313.48005810795263},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":311.93356155628817},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":309.43479336983791}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":356.25472320532299},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":383.54835197065808},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":353.81937457850336},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":335.07221188115733},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":322.85001307961682},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":310.8657624595574},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":304.36964612859197},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":299.83570383849286},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":297.62088281785657},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":295.56980859170432},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":293.26343464960439},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":291.33881638232162},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":289.2339728651699},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":287.04814579635439},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":284.09292573830913},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":280.80475793005223},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":277.57803700075925},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":274.4578633520361},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":271.19288739794968},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":269.04059958963313},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":266.06884644057118}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":356.25472320532299},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":392.00695004547953},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":386.17008039613791},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":392.1672209979742},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":392.5261847775742},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":389.48660991265569},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":389.38368946099098},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":388.38848623364345},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":399.46024152631605},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":410.75545352712777},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":421.87095810802344},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":433.29184331848734},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":444.53535668135669},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":455.72398594901574},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":466.00589120711601},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":475.79129253537155},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":485.86416887377186},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":495.95095352901728},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":505.92785946063293},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":518.11314408286728},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":528.79778055554095}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":356.25472320532299},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":335.35058000920282},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":309.26476697006774},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":294.01296490712451},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":285.07181091844598},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":275.31828402382467},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":267.91827338884008},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":263.51874935677671},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":260.86668047396267},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":258.13233691099583},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":254.66409672150775},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":250.71045215894418},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":246.2321529195639},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":241.61909826002682},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":237.15786666452647},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":232.75340049406017},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":228.60406153169905},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":224.95037009605724},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":221.28205514577562},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":218.44986841621159},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":214.78869078224702}]
[]
[null,{"$f":"++OFFSET(translation!C1194, 0,LANG)","v":"Debt Service-to-Revenue Ratio"}]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695806},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":92.487788149406541},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":85.394442519080087},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":82.539472559542091},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":87.626192730676934},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":79.171622424053041},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":80.136319735218791},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":82.307881710365564},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":84.49858668302484},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":86.586912792440557},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":78.934005279902593},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":77.261502459333983},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":70.133880719001723},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":65.11763952730422},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":60.855192710195894},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":57.688651268365746},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":54.422783574266042},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":52.382470900889523},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":50.684188862532842},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":47.872333362189821},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":44.657156446430932}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":88.705826827244749},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":84.982988869560899},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":81.970426285548058},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":84.390665413099427},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":76.79240833105105},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":76.371451038443368},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":76.25922745388435},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":75.604733204957412},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":74.759565977195066},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":70.37341733540525},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":68.022069355785675},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":64.44778863799533},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":62.09996707588062},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":60.253193662452631},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":58.924362210075735},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":57.84132291312099},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":57.145528351083996},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":56.616610810233311},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":56.206395666078905},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":55.678206618442729}]
[null,{"$f":"$B$16","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"'Customized Scenario - public'!E190","v":126.38394360695808},{"$f":"'Customized Scenario - public'!F190","v":92.487788149406541},{"$f":"'Customized Scenario - public'!G190","v":85.394442519080144},{"$f":"'Customized Scenario - public'!H190","v":82.539472559542091},{"$f":"'Customized Scenario - public'!I190","v":87.626192730676948},{"$f":"'Customized Scenario - public'!J190","v":79.171622424053083},{"$f":"'Customized Scenario - public'!K190","v":80.136319735218819},{"$f":"'Customized Scenario - public'!L190","v":82.307881710365592},{"$f":"'Customized Scenario - public'!M190","v":84.498586683024882},{"$f":"'Customized Scenario - public'!N190","v":86.586912792440586},{"$f":"'Customized Scenario - public'!O190","v":78.934005279902621},{"$f":"'Customized Scenario - public'!P190","v":77.261502459333997},{"$f":"'Customized Scenario - public'!Q190","v":70.133880719001709},{"$f":"'Customized Scenario - public'!R190","v":65.117639527304206},{"$f":"'Customized Scenario - public'!S190","v":60.855192710195887},{"$f":"'Customized Scenario - public'!T190","v":57.688651268365753},{"$f":"'Customized Scenario - public'!U190","v":54.422783574266056},{"$f":"'Customized Scenario - public'!V190","v":52.38247090088953},{"$f":"'Customized Scenario - public'!W190","v":50.684188862532885},{"$f":"'Customized Scenario - public'!X190","v":47.87233336218987},{"$f":"'Customized Scenario - public'!Y190","v":44.65715644643096}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":100.11860640768876},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":99.24520772970439},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":99.265584357166077},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":108.33377146636057},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":102.04889762532666},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":106.30946037336885},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":112.40852204164146},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":118.80779080556164},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":125.21949648362161},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":120.90362711965234},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":123.09287281206707},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":118.94637008097426},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":117.1895568490712},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":116.23577285198996},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":116.48541159275914},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":116.74263952974326},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":118.34277091758415},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":120.36677818751699},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":121.53384278297285},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":121.90842303520323}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":92.487788149406541},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":102.98478479900594},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":110.25479251089499},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":111.61018955601288},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":104.98919343731004},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":103.83013077682777},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":108.52948262860487},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":113.19912423115794},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":116.65013769267188},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":110.85203554834776},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":108.90829653686346},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":100.1342774902983},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":95.027122941223539},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":91.022649675083002},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":87.975123238798616},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":85.158933406544932},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":83.447208704019587},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":81.919124751200627},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":79.40957434108438},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":76.24862832918258}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695806},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":92.487788149406541},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":87.196721571064145},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":87.758154578316592},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":92.852746513865682},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":84.383625686424693},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":88.856289395377104},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":97.541063635902859},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":99.053323112688602},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":100.45014508459886},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":92.0872199808652},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":87.062628484760765},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":74.344374916797065},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":68.982725144773653},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":64.258560889177929},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":60.536962676321757},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":56.654698456731111},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":53.992989666041844},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":51.775432282850986},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":48.544334613407528},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":45.001165687280434}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695806},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":92.487788149406541},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":86.805287059429332},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":85.349545113094521},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":90.440503946222734},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":81.978098707514292},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":85.68389385794471},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":90.446158915001135},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":92.270296890343957},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":93.985172899094181},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":85.948948797517019},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":81.835873239588778},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":72.370080997841683},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":67.159602763028587},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":62.641522792695447},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":59.170295936274222},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":55.567742124327346},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":53.202788715167962},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":51.234083369675268},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":48.204917911025937},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":44.821151628693514}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":91.235655228337222},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":87.962414172458423},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":86.990493914522759},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":93.587706216416478},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":85.5530914325266},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":89.067738171382388},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":92.594087822726038},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":93.914521711179475},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":95.818396941997563},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":88.492569480987896},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":88.258268349797021},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":82.626794757953078},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":78.773439644364046},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":75.264385913632168},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":73.09859897313035},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":71.207474326556294},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":70.009725615372773},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":69.378766293402137},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":67.307964272400326},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":64.834329822722196}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":92.009810631029097},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":98.129210085909534},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":105.57838560059983},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":106.57065057346982},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":100.51442621921117},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":100.98919084357192},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":105.41587910684412},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":109.892091064382},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":113.35632033998681},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":107.33611975374882},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":104.92509259254351},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":96.468988013152085},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":91.512102192724143},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":87.580290088317781},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":84.675625998233443},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":81.878884860005698},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":80.179863917900207},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":78.690915025444212},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":76.191876691367042},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":73.069404307921133}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":92.487788149406541},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":104.43407345146301},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":92.224015912156958},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":102.11596267424459},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":90.446502384471643},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":92.063846236864848},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":96.387991859929954},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":99.186508839698746},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":102.28641672862429},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":95.769008374301592},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":92.678221701297502},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":85.076050463313948},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":80.381527496841017},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":76.063290868742115},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":73.088687975657834},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":70.110857970286347},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":68.166533327353235},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":66.553926557633162},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":63.878021224214379},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":60.646756910593979}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":126.38394360695807},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":103.58761782995242},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":99.905171403173},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":102.89958184979376},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":114.01274766718831},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":107.27848844929538},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":112.53081457350505},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":117.60801300584782},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":124.10782506070338},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":131.20004810010192},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":128.08454695498645},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":130.03741921898185},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":126.0295806474781},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":124.68249043688053},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":124.03649562653652},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":124.56938860904714},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":125.15580620738963},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":126.96809787079346},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":129.1882506398436},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":130.64979851787101},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":131.25503384323036}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":126.38394360695806},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":92.487788149406541},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":85.513542201474792},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":82.760346649454547},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":88.05893396737504},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":80.55747827349748},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":82.289133971416646},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":85.177385677267793},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":86.167173186599655},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":86.15667842912282},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":78.678335225635792},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":77.254107809329142},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":70.416608723601087},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":65.035227464844169},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":60.651129126888492},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":57.286579032535215},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":54.183663801457804},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":51.783778340339971},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":49.867903005427564},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":47.136317099787099},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":44.020321302975297}]
[]
[null,"Debt Service-to-GDP Ratio"]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":17.231643830565318},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":16.200248691877427},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":15.72472371098479},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":16.547992542510134},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":14.841618852710848},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":14.830778013197992},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":15.037521806194988},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":15.267667581577525},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":15.50771172736628},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":14.041490438289234},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":13.682535807102148},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":12.367053092339409},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":11.437824834661717},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":10.653872959971068},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":10.080244929198416},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":9.4830982047614292},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":9.1066823359998406},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":8.7921490713001926},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":8.2749308305699767},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":7.7006689382125524}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2024-2034 2/"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.510245821425684},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":16.09111474843591},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":15.576960036693041},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":15.893900686423448},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":14.358762343339514},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":14.101645338588488},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":13.904747750645095},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":13.637727890382696},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":13.370861324887038},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":12.504557404544624},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":12.035434175117308},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":11.356288964803447},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":10.901665016803179},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":10.54387780811471},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":10.292689043959495},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":10.076147434831141},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":9.9327507618716293},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.8197374241478759},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.7143667995520619},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":9.6002761485575387}]
[null,{"$f":"$B$16","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":18.691670891128119},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":18.869507352239005},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":18.942446536369079},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":20.483994956742961},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":19.148008611800353},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":19.688382797078436},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":20.547712182856174},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":21.475415660139603},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":22.433562461644872},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":21.512306569089141},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":21.80270964243206},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":20.977090133550806},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":20.586169168170468},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":20.350780281333076},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":20.355217818262194},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":20.34307701234686},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":20.574493738478189},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":20.880412893167851},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":21.007987804416782},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":21.022128632934781}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":17.231643830565318},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":19.537326739390569},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":21.004812561591162},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":21.077311781851005},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":19.681415448380264},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":19.215776638113979},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":19.828167457712325},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":20.453437946486005},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":20.89203379535979},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":19.719356590325351},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":19.286987951605759},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":17.65717101905712},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":16.69138492478422},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":15.935267031958833},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":15.372361295085408},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":14.83883174415331},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":14.507280936235537},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":14.210450492883758},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":13.726273377693149},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":13.148294483554762}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":17.231643830565318},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":16.542160507131438},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":16.718942965554362},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":17.535014462919975},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":15.818667996214375},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":16.4445772834781},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":17.820600420574568},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":17.897497100255435},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":17.990615933821317},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":16.381302510429908},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":15.41825480717476},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":13.109510300685704},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":12.116721867547083},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":11.249698075299438},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":10.577945534006469},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":9.8720064271091914},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":9.3866707087926926},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":8.9814462671285558},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":8.391089026365691},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":7.7599898060480488}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":17.231643830565318},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":16.467901149636941},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":16.260075017967733},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":17.079468343932813},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":15.367724672485611},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":15.857464047667218},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":16.524372377325104},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":16.671902760454646},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":16.832739740468913},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":15.289371652202512},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":14.492628673581692},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":12.761373316601935},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":11.796492900312979},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":10.966604428165667},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":10.339140584100791},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":9.682605720869935},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":9.2492944278068467},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":8.8875388681735004},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":8.3324194454681351},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":7.728948226607927}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.967098739291025},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":16.665337078848918},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":16.55632309628912},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":17.660659437310468},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":16.028971284850943},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":16.476809124335922},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":16.911444865943938},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":16.964933181289403},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":17.1579746557364},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":15.739714309904066},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":15.628398140379655},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":14.568871519569365},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":13.835649604377464},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":13.175909498478591},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":12.772492995280514},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":12.407506728374438},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":12.170955371709569},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":12.034919399114559},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":11.634340531100953},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":11.179929559675648}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":17.140390126691635},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":18.616979732499697},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":20.114554662614896},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":20.12609827809796},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":18.842913522324196},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":18.690262304078235},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":19.259516735093843},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":19.856060776429224},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":20.302231376229148},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":19.093998992330455},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":18.58164936034715},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":17.010895285846733},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":16.074006712881861},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":15.332637477907495},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":14.795838320864753},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":14.267298991578734},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":13.939262012717087},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":13.650461431450804},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":13.170085466211082},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":12.600073068629158}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":17.231643830565318},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":19.812272460722188},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":17.569741176744181},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":19.284350217044839},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":16.955223018687391},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":17.038197799593625},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":17.609936002842176},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":17.921561827091988},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":18.319492092934937},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":17.036252127377878},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":16.412741748505287},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":15.001879579170197},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":14.118906000361179},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":13.316343301910763},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":12.771175268443079},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":12.216724461456813},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":11.850738506266429},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":11.54506083074827},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":11.041580180036494},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":10.457911660921784}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":23.827882750836309},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":17.493383839138147},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":17.212870968670103},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":17.811848508793471},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.043902519851123},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":19.179263012248171},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.339847634133189},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.491736536017676},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.428375498151048},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":23.501000127881046},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.787079545368549},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":23.030534277426938},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.224656775602416},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.901227136856882},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.715658628006015},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.767184418546577},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.808619125404888},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.073671088493924},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.410413291159667},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.583526511402226},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.633711988787738}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":23.827882750836309},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":17.231643830565318},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":16.222843188861077},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":15.766802778503463},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":16.629714668447143},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":15.101413254701093},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":15.229197982397936},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":15.561775712122216},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":15.569156932674623},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":15.430656774529099},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":13.996009550684278},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":13.681226260170604},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":12.416907915824517},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":11.42334926795623},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":10.618147701443553},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":10.009988708480968},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":9.4414318999656377},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":9.0025997512709388},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":8.6505485623144605},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":8.1477073753128835},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":7.5908532446438484}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1195,IF(START!L10=\"French\",translation!D1195,IF(START!L10=\"Portuguese\",translation!E1195,translation!F1195)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \" &IF(START!L10=\"English\",translation!C1198,IF(START!L10=\"French\",translation!D1198,IF(START!L10=\"Portuguese\",translation!E1198,translation!F1198)))","v":"1/ A bold value indicates a breach of the benchmark."}]
[null,{"$f":"\"2/ \" &IF(START!L10=\"English\",translation!C1199,IF(START!L10=\"French\",translation!D1199,IF(START!L10=\"Portuguese\",translation!E1199,translation!F1199)))","v":"2/ Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP."}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1152,IF(START!L10=\"French\",translation!D1152,IF(START!L10=\"Portuguese\",translation!E1152,translation!F1152)))","v":"3/ Includes official and private transfers and FDI."}]

{"sheet":"Output 4-1 - Forecast Error","index":47,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,42,13],[0,0,0,13],[1,0,1,13],[20,0,20,13]]}
[{"$f":"++OFFSET(translation!C1202, 0,LANG)&\" 3. \"&Country&++OFFSET(translation!C1203, 0,LANG)","v":"Figure 3. Ghana: Drivers of Debt Dynamics - Baseline Scenario"}]
[{"$f":"++OFFSET(translation!C1204, 0,LANG)","v":"External debt"}]
[null,{"$f":"++OFFSET(translation!C1207, 0,LANG)","v":"Gross Nominal PPG External Debt"},null,null,null,null,{"$f":"++OFFSET(translation!C1231, 0,LANG)","v":"Debt-creating flows"},null,null,null,{"$f":"++OFFSET(translation!C1233, 0,LANG)&\" 1/\"","v":"Unexpected Changes in Debt 1/"}]
[null,{"$f":"++OFFSET(translation!C1208, 0,LANG)","v":"(in percent of GDP; DSA vintages)"},null,null,null,null,{"$f":"++OFFSET(translation!C1232, 0,LANG)","v":"(percent of GDP)"},null,null,null,{"$f":"++OFFSET(translation!C1234, 0,LANG)","v":"(past 5 years, percent of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"++OFFSET(translation!C1205, 0,LANG)","v":"Public debt"}]
[]
[null,{"$f":"++OFFSET(translation!C1209, 0,LANG)","v":"Gross Nominal Public Debt"},null,null,null,null,{"$f":"++OFFSET(translation!C1231, 0,LANG)","v":"Debt-creating flows"},null,null,null,{"$f":"++OFFSET(translation!C1233, 0,LANG)&\" 1/\"","v":"Unexpected Changes in Debt 1/"}]
[null,{"$f":"++OFFSET(translation!C1208, 0,LANG)","v":"(in percent of GDP; DSA vintages)"},null,null,null,null,{"$f":"++OFFSET(translation!C1232, 0,LANG)","v":"(percent of GDP)"},null,null,null,{"$f":"++OFFSET(translation!C1234, 0,LANG)","v":"(past 5 years, percent of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"1/ \"&++OFFSET(translation!C1237, 0,LANG)","v":"1/ Difference between anticipated and actual contributions on debt ratios."}]
[{"$f":"\"2/ \"&++OFFSET(translation!C1238, 0,LANG)","v":"2/ Distribution across LICs for which LIC DSAs were produced. "}]
[{"$f":"\"3/ \"&++OFFSET(translation!C1240, 0,LANG)","v":"3/ Given the relatively low private external debt for average low-income countries, a ppt change in PPG external debt should be largely explained by the drivers of the external debt dynamics equation.   "}]

{"sheet":"Output 4-2 - Realism","index":48,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[[49,0,49,9],[22,0,22,9],[0,0,0,21],[25,11,26,20],[29,2,29,7],[28,13,28,18],[29,13,29,18],[28,1,28,8],[25,0,26,9],[3,11,3,21],[3,0,3,9],[4,0,4,9]]}
[{"$f":"++OFFSET(translation!C1242, 0,LANG)&\" 4. \"&Country&++OFFSET(translation!C1243, 0,LANG)","v":"Figure 4. Ghana: Realism tools"}]
[]
[]
[{"$f":"++OFFSET(translation!C1244, 0,LANG)","v":"3-Year Adjustment in Primary Balance"},null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1252, 0,LANG)&\" 1/\"","v":"Fiscal Adjustment and Possible Growth Paths 1/"}]
[{"$f":"++OFFSET(translation!C1245, 0,LANG)","v":"(Percentage points of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"1/ \"&++OFFSET(translation!C1250, 0,LANG)","v":"1/ Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. The size of 3-year adjustment from program inception is found on the horizontal axis; the percent of sample is found on the vertical axis."},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1254, 0,LANG)","v":"1/ Bars refer to annual projected fiscal adjustment (right-hand side scale) and lines show possible real GDP growth paths under different fiscal multipliers (left-hand side scale)."}]
[]
[]
[null,{"$f":"++OFFSET(translation!C1259, 0,LANG)","v":"Public and Private Investment Rates"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1262, 0,LANG)","v":"Contribution to Real GDP growth"}]
[null,null,{"$f":"++OFFSET(translation!C1249, 0,LANG)","v":"(percent of GDP)"},null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1277, 0,LANG)","v":"(percent, 5-year average)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Realism 3 - Invest-Growth'!B20","v":"Gov. Invest. - Prev. DSA"},null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!B21","v":"Gov. Invest. - Curr. DSA"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1263, 0,LANG)","v":"Contribution of other factors"}]
[]
[null,null,{"$f":"'Realism 3 - Invest-Growth'!B23","v":"Priv. Invest. - Prev. DSA"},null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!B24","v":"Priv. Invest. - Curr. DSA"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1264, 0,LANG)","v":"Contribution of government capital"}]

{"sheet":"Output 5-1 Moderate risk","index":49,"n_rows":155,"n_cols":97,"rows_kept":155,"cut":false,"hidden":false,"merged":[[19,96,23,108],[143,45,147,55],[2,2,5,93],[143,12,147,23],[144,32,147,39],[148,29,151,45],[154,5,154,89],[143,60,147,68],[143,74,147,86],[27,96,31,108],[35,96,39,108]]}
[null,"Note: this chart should only be included in the Policy Note/Staff Report if the country is at moderate risk of external debt distress."]
[]
[null,null,{"$f":"++OFFSET(translation!C1280, 0,LANG)&\" 5. \"&Country&++OFFSET(translation!C1281, 0,LANG)&\" \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure 5. Ghana: Qualification of the Moderate Category, 2024-2034 1/"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1304, 0,LANG)","v":"Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1-X)*\"&++OFFSET(translation!C1304, 0,LANG)","v":"(1-X)*Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1-Y)*&\"&++OFFSET(translation!C1304, 0,LANG)","v":"(1-Y)*&Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B66","v":"Threshold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1295, 0,LANG)","v":"Limited space"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1296, 0,LANG)","v":"Some space"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1297, 0,LANG)","v":"Substantial space"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,null,null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1298, 0,LANG)","v":"1/ For the PV debt/GDP and PV debt/exports thresholds, x is 20 percent and y is 40 percent. For debt service/Exports and debt service/revenue thresholds, x is 12 percent and y is 35 percent."}]

{"sheet":"Output 5-2 Market module","index":50,"n_rows":137,"n_cols":73,"rows_kept":137,"cut":false,"hidden":false,"merged":[[2,1,2,99],[9,1,9,25],[9,49,9,64],[6,27,6,40],[7,1,7,25],[7,27,7,40],[9,27,9,40],[6,49,6,63],[7,49,7,64],[8,1,8,25],[8,27,8,40],[8,49,8,64],[134,14,134,25],[134,42,134,60],[134,72,134,90],[11,1,11,24],[11,27,11,40]]}
[null,{"$f":"'Output 1-1 - External DSA'!B1","v":0},null,null,"Note: this chart should only be included in the Policy Note/Staff Report for LICs with market access."]
[]
[null,{"$f":"++OFFSET(translation!C697, 0,LANG)&\" 5.\"&\" \"&Country&++OFFSET(translation!C698, 0,LANG)","v":"Figure 5. Ghana: Market-Financing Risk Indicators"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,"1/",null,null,null,null,null,null,null,"EMBI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2/"]
[null,{"$f":"++OFFSET(translation!C699, 0,LANG)","v":"Benchmarks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570]
[null,{"$f":"++OFFSET(translation!C700, 0,LANG)","v":"Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Baseline - public'!O47:Q47)","v":22.498209890617137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C28=\"No\", n.a., 'Input 1 - Basics'!C29)","v":350}]
[null,{"$f":"++OFFSET(translation!C701, 0,LANG)","v":"Breach of benchmark"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB9>AB8,\"Yes\",IF(AB9<=AB8,\"No\",n.a.))","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISTEXT(AX9), n.a., IF(AX9>AX8,\"Yes\",IF(AX9<=AX8,\"No\")))","v":"No"}]
[]
[null,{"$f":"++OFFSET(translation!C702, 0,LANG)","v":"Potential heightened liquidity needs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB10=\"No\",AX10=\"No\"),lookup!AM4,IF(AND(AB10=\"Yes\",AX10=\"Yes\"),lookup!AM6,lookup!AM5))","v":"Moderate"}]
[]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C703, 0,LANG)","v":"1/ Maximum gross financing needs (GFN) over 3-year baseline projection horizon."}]
[null,{"$f":"\"2/ \"&++OFFSET(translation!C704, 0,LANG)","v":"2/ EMBI spreads correspond to the latest available data."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B50","v":"Market financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!C66","v":"Threshold"}]
[]
[null,null,null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]

{"sheet":"Output 6 - Prob (if applicable)","index":51,"n_rows":214,"n_cols":4,"rows_kept":214,"cut":false,"hidden":false,"merged":[[2,2,5,100],[214,5,216,89],[157,3,157,101]]}
[null,null,"Probability approach'!A1"]
[]
[null,null,{"$f":"++OFFSET(translation!C1359, 0,LANG)&\" XX. \"&Country&+++OFFSET(translation!C1360, 0,LANG)&\" 1/\"","v":"Figure XX. Ghana: Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 1/"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C2056,0,LANG)","v":"1/ The probability approach focuses on the evolution of the probability of debt distress over time, rather than on the evolution of debt burden indicators."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]

{"sheet":"Output 7 - Risk rating summary","index":52,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[0,1,0,7],[2,1,2,7],[16,4,16,7],[40,3,40,10],[34,9,34,11],[15,4,15,7],[14,4,14,7],[20,2,20,7],[8,2,8,7],[13,4,13,7],[10,3,10,7],[11,3,11,7],[4,1,4,3],[5,1,5,3]]}
[null,"External, total, and overall risk rating, composite indicator, and other potential risk factors"]
[]
[null,"Select the final external and overall risk of debt distress, after applying judgement in the yellow cells below."]
[]
[null,{"$f":"'Input 1 - Basics'!B7","v":"Country"},null,null,{"$f":"Country","v":"Ghana"}]
[null,{"$f":"'Input 1 - Basics'!B8","v":"Country Code"},null,null,{"$f":"'Input 1 - Basics'!C8","v":652}]
[]
[]
[null,null,"This summary table is to be included in the DSA write-up (see LIC-DSF GN Appendix II); the fields are linked to user entries below (from line 45)."]
[]
[null,null,null,{"$f":"Country","v":"Ghana"}]
[null,null,null,{"$f":"++OFFSET(translation!C1754, 0,LANG)","v":"Joint Bank-Fund Debt Sustainability Analysis"}]
[]
[null,null,null,"Risk of external debt distress",{"$f":"IF(E49=\"(select)\", \"Please select the final external rating below in cell D49\", E49)","v":"Please select the final external rating below in cell D49"}]
[null,null,null,"Overall risk of debt distress",{"$f":"IF(E55=\"(select)\", \"Please select the final overall rating below in cell D55\", E55)","v":"Please select the final overall rating below in cell D55"}]
[null,null,null,"Granularity in the risk rating","[Enter applicable granularity in the risk rating: sustainability/moderate risk tool/ tool not applicable]"]
[null,null,null,"Application of judgment",{"$f":"IF(AND(E50=\"No\", E56=\"No\"), \"No\", \"Yes:\")&\" \"&E58","v":"Yes: [judgements that were applied to external/overall mechanical risk ratings; ]"}]
[]
[]
[]
[null,null,"This public sector summary tables are to be included in the DSA write-up (see LIC-DSF GN ¶70); the fields are linked to \"Input 2 - Debt Coverage\"."]
[]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!C7","v":"Subsectors of the public sector"},null,null,null,"Sub-sectors covered"]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B8","v":1},{"$f":"'Input 2 - Debt Coverage'!C8","v":"Central government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E8), \"-\", 'Input 2 - Debt Coverage'!E8)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B9","v":2},{"$f":"'Input 2 - Debt Coverage'!C9","v":"State and local government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E9), \"\", 'Input 2 - Debt Coverage'!E9)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B10","v":3},{"$f":"'Input 2 - Debt Coverage'!C10","v":"Other elements in the general government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E10), \"\", 'Input 2 - Debt Coverage'!E10)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B11","v":4},{"$f":"'Input 2 - Debt Coverage'!C11","v":"o/w: Social security fund"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E11), \"\", 'Input 2 - Debt Coverage'!E11)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B12","v":5},{"$f":"'Input 2 - Debt Coverage'!C12","v":"o/w: Extra budgetary funds (EBFs)"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E12), \"\", 'Input 2 - Debt Coverage'!E12)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B13","v":6},{"$f":"'Input 2 - Debt Coverage'!C13","v":"Guarantees (to other entities in the public and private sector, including to SOEs) "},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E13), \"\", 'Input 2 - Debt Coverage'!E13)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B14","v":7},{"$f":"'Input 2 - Debt Coverage'!C14","v":"Central bank (borrowed on behalf of the government)"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E14), \"\", 'Input 2 - Debt Coverage'!E14)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B15","v":8},{"$f":"'Input 2 - Debt Coverage'!C15","v":"Non-guaranteed SOE debt"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E15), \"\", 'Input 2 - Debt Coverage'!E15)","v":""}]
[]
[]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B19","v":1},{"$f":"'Input 2 - Debt Coverage'!C19","v":"The country's coverage of public debt"},null,null,{"$f":"'Input 2 - Debt Coverage'!D19","v":"The central government plus social security, central bank, government-guaranteed debt"}]
[null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!D20","v":"Default"},{"$f":"'Input 2 - Debt Coverage'!F20","v":"Used for the analysis"},{"$f":"'Input 2 - Debt Coverage'!G20","v":"Reasons for deviations from the default settings "}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B21","v":2},{"$f":"'Input 2 - Debt Coverage'!C21","v":"Other elements of the general government not captured in 1."},null,null,{"$f":"'Input 2 - Debt Coverage'!D21","v":0},{"$f":"'Input 2 - Debt Coverage'!E21","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F21","v":0},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G21), \"\", 'Input 2 - Debt Coverage'!G21)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B22","v":3},{"$f":"'Input 2 - Debt Coverage'!C22","v":"SoE's debt (guaranteed and not guaranteed by the government) 1/"},null,null,{"$f":"'Input 2 - Debt Coverage'!D22","v":2},{"$f":"'Input 2 - Debt Coverage'!E22","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F22","v":2},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G22), \"\", 'Input 2 - Debt Coverage'!G22)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B23","v":4},{"$f":"'Input 2 - Debt Coverage'!C23","v":"PPP"},null,null,{"$f":"'Input 2 - Debt Coverage'!D23","v":35},{"$f":"'Input 2 - Debt Coverage'!E23","v":"percent of PPP stock"},{"$f":"'Input 2 - Debt Coverage'!F23","v":2.3754801017404739},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G23), \"\", 'Input 2 - Debt Coverage'!G23)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B24","v":5},{"$f":"'Input 2 - Debt Coverage'!C24","v":"Financial market (the default value of 5 percent of GDP is the minimum value)"},null,null,{"$f":"'Input 2 - Debt Coverage'!D24","v":5},{"$f":"'Input 2 - Debt Coverage'!E24","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F24","v":5},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G24), \"\", 'Input 2 - Debt Coverage'!G24)","v":""}]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!C25","v":"Total (2+3+4+5) (in percent of GDP)"},null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F25","v":9.3754801017404734},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G25), \"\", 'Input 2 - Debt Coverage'!G25)","v":""}]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!B26","v":"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%."}]
[]
[]
[null,null,null,"Select the final external and overall risk ratings and enter judgements (if any) in cells D49, D55, and D58, respectively."]
[null,null,null,"Risk Ratings"]
[]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C206,IF(START!L10=\"French\",translation!D206,IF(START!L10=\"Portuguese\",translation!E206,translation!F206)))","v":"External debt distress rating"}]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C693,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",'Input 1 - Basics'!#REF!,'Input 1 - Basics'!#REF!)))","v":"Mechanical external debt distress rating"},{"$f":"'Chart Data'!D10","v":"High"}]
[null,null,null,"Final external debt distress rating","(select)"]
[null,null,null,"Judgement was applied",{"$f":"IF(E48=E49,lookup!$Z$5, lookup!$Z$4)","v":"Yes"}]
[]
[]
[null,null,null,"Overall Risk Rating"]
[null,null,null,"Mechanical overall debt distress rating",{"$f":"'Chart Data'!L10","v":"High"}]
[null,null,null,"Final overall debt distress rating","(select)"]
[null,null,null,{"$f":"D50","v":"Judgement was applied"},{"$f":"IF(E54=E55,lookup!$Z$5, lookup!$Z$4)","v":"Yes"}]
[]
[null,null,null,"If judgement was applied, enter a brief description here","[judgements that were applied to external/overall mechanical risk ratings; ]"]
[]
[]
[null,null,null,{"$f":"'CI Summary'!B6","v":"Debt Carrying Capacity"}]
[]
[]
[null,null,null,{"$f":"'CI Summary'!B8","v":"Final"},{"$f":"'CI Summary'!C8","v":"Classification based on current vintage"},{"$f":"'CI Summary'!D8","v":"Classification based on the previous vintage"}]
[null,null,null,{"$f":"'CI Summary'!B9","v":"Medium"},{"$f":"'CI Summary'!C9","v":"Medium"},{"$f":"'CI Summary'!D9","v":"Medium"}]
[null,null,null,null,{"$f":"'CI Summary'!C10","v":2.7398858732625286},{"$f":"'CI Summary'!D10","v":2.7219219734135653}]
[null,null,null,{"$f":"'CI Summary'!B12","v":0}]
[]
[]
[null,null,null,"Other Potential Risk Factors (only for applicable countries):"]
[]
[null,null,null,"Moderate Risk Category"]
[null,null,null,"Space to absorb shock",{"$f":"IF('Chart Data'!D11='Chart Data'!Z20, 'Chart Data'!D23, n.a.)","v":"n.a."}]
[]
[null,null,null,"Market-Financing Pressures",{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\", IF(ISERROR('Output 5-2 Market module'!AB12), n.a., 'Output 5-2 Market module'!AB12), n.a.)","v":"Moderate"}]

{"sheet":"Baseline - public","index":53,"n_rows":114,"n_cols":42,"rows_kept":114,"cut":false,"hidden":false,"merged":[[5,5,5,13],[1,1,1,39],[2,1,2,39],[9,14,9,33]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1765,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1765,translation!F1765)))","v":"Baseline Scenario"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-Year","10-Year","Projected","Projected",null,"Projected"]
[null,null,null,null,null,{"$f":"'Output 1-2 - Public DSA'!E5","v":"Actual "},null,null,null,null,null,null,null,null,"First year of proj.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard","Historical","Average ","Average ",null,"Average "]
[null,null,null,{"$f":"E7-1","v":2013},2014,2015,2016,2017,2018,{"$f":"K7-1","v":2019},{"$f":"L7-1","v":2020},{"$f":"M7-1","v":2021},{"$f":"N7-1","v":2022},{"$f":"O7-1","v":2023},{"$f":"+'Macro-Debt_Data'!U4","v":2024},{"$f":"O7+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Deviation","Average","Next six years","Next 7-20 years",null,{"$f":"CONCATENATE(O7,\" - \", AI7)","v":"2024 - 2044"}]
[]
[null,1,{"$f":"B9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"N9+1","v":14},{"$f":"O9+1","v":15},{"$f":"P9+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1764,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1764,translation!F1764)))","v":"I. Baseline Medium Term Projections"}]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B8","v":"Public sector debt 1/"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J80/D52),100*'Macro-Debt_Data'!J80/D52,\"...\")","v":26.540908513905439},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K80/E52),100*'Macro-Debt_Data'!K80/E52,\"...\")","v":32.864917875221593},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L80/F52),100*'Macro-Debt_Data'!L80/F52,\"...\")","v":33.940499762148761},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M80/G52),100*'Macro-Debt_Data'!M80/G52,\"...\")","v":37.371945001582198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N80/H52),100*'Macro-Debt_Data'!N80/H52,\"...\")","v":38.211125112414358},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O80/I52),100*'Macro-Debt_Data'!O80/I52,\"...\")","v":39.840657848732157},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P80/J52),100*'Macro-Debt_Data'!P80/J52,\"...\")","v":48.305941598751517},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q80/K52),100*'Macro-Debt_Data'!Q80/K52,\"...\")","v":58.080201068061875},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R80/L52),100*'Macro-Debt_Data'!R80/L52,\"...\")","v":70.438624585409528},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80),100*'Macro-Debt_Data'!S80/M52,\"...\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80),100*'Macro-Debt_Data'!T80/N52,\"...\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80),100*'Macro-Debt_Data'!U80/O52,\"...\")","v":69.751970921370372},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V80),100*'Macro-Debt_Data'!V80/P52,\"...\")","v":65.196163045895901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W80),100*'Macro-Debt_Data'!W80/Q52,\"...\")","v":61.844498931075073},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X80),100*'Macro-Debt_Data'!X80/R52,\"...\")","v":59.544640251118828},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y80),100*'Macro-Debt_Data'!Y80/S52,\"...\")","v":57.221298758509306},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z80),100*'Macro-Debt_Data'!Z80/T52,\"...\")","v":54.704262057183577},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA80),100*'Macro-Debt_Data'!AA80/U52,\"...\")","v":53.333790963495687},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB80),100*'Macro-Debt_Data'!AB80/V52,\"...\")","v":51.747132890706837},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC80),100*'Macro-Debt_Data'!AC80/W52,\"...\")","v":50.647963989599482},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD80),100*'Macro-Debt_Data'!AD80/X52,\"...\")","v":49.717275661223745},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE80),100*'Macro-Debt_Data'!AE80/Y52,\"...\")","v":48.473801241557496},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF80),100*'Macro-Debt_Data'!AF80/Z52,\"...\")","v":47.700469228538758},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG80),100*'Macro-Debt_Data'!AG80/AA52,\"...\")","v":46.893738474542332},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH80),100*'Macro-Debt_Data'!AH80/AB52,\"...\")","v":46.077136569134133},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI80),100*'Macro-Debt_Data'!AI80/AC52,\"...\")","v":44.958688050715637},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ80),100*'Macro-Debt_Data'!AJ80/AD52,\"...\")","v":43.864887871274071},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK80),100*'Macro-Debt_Data'!AK80/AE52,\"...\")","v":42.712669428461808},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL80),100*'Macro-Debt_Data'!AL80/AF52,\"...\")","v":41.611690614698091},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM80),100*'Macro-Debt_Data'!AM80/AG52,\"...\")","v":40.486750653859843},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN80),100*'Macro-Debt_Data'!AN80/AH52,\"...\")","v":39.488789071658758},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO80),100*'Macro-Debt_Data'!AO80/AI52,\"...\")","v":38.421351478546725}]
[null,"<For currency-basis>"]
[null,{"$f":"++OFFSET(translation!C2010, 0,LANG)","v":"of which: foreign-currency denominated"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J83/D52),100*'Macro-Debt_Data'!J83/D52,\"...\")","v":11.07104617881263},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K83/E52),100*'Macro-Debt_Data'!K83/E52,\"...\")","v":16.858070227434233},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L83/F52),100*'Macro-Debt_Data'!L83/F52,\"...\")","v":17.694609930010376},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M83/G52),100*'Macro-Debt_Data'!M83/G52,\"...\")","v":20.720514794939305},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N83/H52),100*'Macro-Debt_Data'!N83/H52,\"...\")","v":20.020716106256028},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O83/I52),100*'Macro-Debt_Data'!O83/I52,\"...\")","v":19.888914884488042},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P83/J52),100*'Macro-Debt_Data'!P83/J52,\"...\")","v":23.351219313034303},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q83/K52),100*'Macro-Debt_Data'!Q83/K52,\"...\")","v":28.501948002944992},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R83/L52),100*'Macro-Debt_Data'!R83/L52,\"...\")","v":39.664179549306489},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83/M52),100*'Macro-Debt_Data'!S83/M52,\"...\")","v":44.260321421712106},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T83/N52),100*'Macro-Debt_Data'!T83/N52,\"...\")","v":42.353083225861873},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U83/O52),100*'Macro-Debt_Data'!U83/O52,\"...\")","v":38.705016548866489},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V83/P52),100*'Macro-Debt_Data'!V83/P52,\"...\")","v":34.786523132091823},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W83/Q52),100*'Macro-Debt_Data'!W83/Q52,\"...\")","v":32.274400017908818},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X83/R52),100*'Macro-Debt_Data'!X83/R52,\"...\")","v":30.542482257122359},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y83),100*'Macro-Debt_Data'!Y83/S52,\"...\")","v":28.91830840083307},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z83),100*'Macro-Debt_Data'!Z83/T52,\"...\")","v":27.689118740368095},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA83),100*'Macro-Debt_Data'!AA83/U52,\"...\")","v":26.5253833898986},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB83),100*'Macro-Debt_Data'!AB83/V52,\"...\")","v":25.835167225669942},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC83),100*'Macro-Debt_Data'!AC83/W52,\"...\")","v":25.535704410245966},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD83),100*'Macro-Debt_Data'!AD83/X52,\"...\")","v":25.207070801697309},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE83),100*'Macro-Debt_Data'!AE83/Y52,\"...\")","v":24.866771349437226},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF83),100*'Macro-Debt_Data'!AF83/Z52,\"...\")","v":24.421915669131071},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG83),100*'Macro-Debt_Data'!AG83/AA52,\"...\")","v":23.834397412312686},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH83),100*'Macro-Debt_Data'!AH83/AB52,\"...\")","v":23.173076711082409},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI83),100*'Macro-Debt_Data'!AI83/AC52,\"...\")","v":22.473000827051422},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ83),100*'Macro-Debt_Data'!AJ83/AD52,\"...\")","v":21.721871871050602},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK83),100*'Macro-Debt_Data'!AK83/AE52,\"...\")","v":20.872377110373272},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL83),100*'Macro-Debt_Data'!AL83/AF52,\"...\")","v":19.956411791827982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM83),100*'Macro-Debt_Data'!AM83/AG52,\"...\")","v":19.018058556076216},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN83),100*'Macro-Debt_Data'!AN83/AH52,\"...\")","v":18.105076810990852},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO83),100*'Macro-Debt_Data'!AO83/AI52,\"...\")","v":17.154725296302018}]
[null,{"$f":"++OFFSET(translation!C2011, 0,LANG)","v":"of which: local-currency denominated"},null,{"$f":"D12-D14","v":15.46986233509281},16.00684764778736,16.245889832138385,16.651430206642893,18.19040900615833,19.951742964244115,24.954722285717214,29.578253065116883,30.774445036103039,28.647211180886373,31.872971350923727,31.046954372503883,30.409639913804078,29.570098913166255,29.00215799399647,28.302990357676236,27.015143316815482,26.808407573597087,25.911965665036895,25.112259579353516,24.510204859526436,23.60702989212027,23.278553559407687,23.059341062229645,22.904059858051724,22.485687223664215,22.143016000223469,21.840292318088537,21.655278822870109,21.468692097783627,21.383712260667906,21.266626182244707]
[]
[null,"<For residency-basis>"]
[null,{"$f":"++OFFSET(translation!C2013, 0,LANG)","v":"of which: held by non-residents"},null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!C13,\"\")","v":11.395877434038441},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!D13,\"\")","v":18.68756194819526},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!E13,\"\")","v":19.15594653229854},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!F13,\"\")","v":22.029424554648365},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!G13,\"\")","v":23.455363879764061},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!H13,\"\")","v":23.703041338578011},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!I13,\"\")","v":29.910203533994444},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!J13,\"\")","v":34.749627257649429},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!K13,\"\")","v":44.91151080543014},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!L13,\"\")","v":49.163407984155334},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!M13,\"\")","v":49.282677950163006},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!N13,\"\")","v":50.006978126692289},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!O13,\"\")","v":47.658351924504608},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!P13,\"\")","v":45.77658389197255},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Q13,\"\")","v":44.754696303190194},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!R13,\"\")","v":42.874716012937846},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!S13,\"\")","v":41.702553942624149},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!T13,\"\")","v":40.072067747940658},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!U13,\"\")","v":37.422044534167526},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!V13,\"\")","v":36.218116983030697},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!W13,\"\")","v":35.557307091946406},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!X13,\"\")","v":34.929454294962582},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Y13,\"\")","v":34.907790459244985},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Z13,\"\")","v":34.690529878386769},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AA13,\"\")","v":34.34181732982811},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AB13,\"\")","v":33.771777071436063},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AC13,\"\")","v":33.356432510231478},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AD13,\"\")","v":32.521122498655892},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AE13,\"\")","v":31.785368916550954},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AF13,\"\")","v":30.800434639181166},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AG13,\"\")","v":30.041384556878747},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AH13,\"\")","v":29.302447180775239}]
[null,{"$f":"++OFFSET(translation!C2014, 0,LANG)","v":"of which: held by residents"},null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,D12-D18,\"\")","v":15.145031079866998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,E12-E18,\"\")","v":14.177355927026333},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,F12-F18,\"\")","v":14.784553229850221},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,G12-G18,\"\")","v":15.342520446933833},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,H12-H18,\"\")","v":14.755761232650297},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,I12-I18,\"\")","v":16.137616510154146},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,J12-J18,\"\")","v":18.395738064757072},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,K12-K18,\"\")","v":23.330573810412446},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,L12-L18,\"\")","v":25.527113779979388},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,M12-M18,\"\")","v":23.744124618443145},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,N12-N18,\"\")","v":24.943376626622594},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,O12-O18,\"\")","v":19.744992794678083},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,P12-P18,\"\")","v":17.537811121391293},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Q12-Q18,\"\")","v":16.067915039102523},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,R12-R18,\"\")","v":14.789943947928634},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,S12-S18,\"\")","v":14.34658274557146},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,T12-T18,\"\")","v":13.001708114559428},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,U12-U18,\"\")","v":13.26172321555503},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,V12-V18,\"\")","v":14.325088356539311},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,W12-W18,\"\")","v":14.429847006568785},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,X12-X18,\"\")","v":14.159968569277339},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Y12-Y18,\"\")","v":13.544346946594914},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Z12-Z18,\"\")","v":12.792678769293772},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AA12-AA18,\"\")","v":12.203208596155562},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AB12-AB18,\"\")","v":11.735319239306023},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AC12-AC18,\"\")","v":11.186910979279574},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AD12-AD18,\"\")","v":10.508455361042593},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AE12-AE18,\"\")","v":10.191546929805916},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AF12-AF18,\"\")","v":9.8263216981471366},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AG12-AG18,\"\")","v":9.6863160146786775},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AH12-AH18,\"\")","v":9.4474045147800112},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AI12-AI18,\"\")","v":9.1189042977714863}]
[null,"of which: PPG external debt",null,{"$f":"'Macro-Debt_Data'!J81/D52*100","v":11.395877434038441},{"$f":"'Macro-Debt_Data'!K81/E52*100","v":18.68756194819526},{"$f":"'Macro-Debt_Data'!L81/F52*100","v":19.155946532298536},{"$f":"'Macro-Debt_Data'!M81/G52*100","v":22.029424554648365},{"$f":"'Macro-Debt_Data'!N81/H52*100","v":23.455363879764064},{"$f":"'Macro-Debt_Data'!O81/I52*100","v":23.703041338578011},{"$f":"'Macro-Debt_Data'!P81/J52*100","v":29.910203533994444},{"$f":"'Macro-Debt_Data'!Q81/K52*100","v":34.749627257649429},{"$f":"'Macro-Debt_Data'!R81/L52*100","v":44.91151080543014},{"$f":"'Macro-Debt_Data'!S81/M52*100","v":49.163407984155334},{"$f":"'Macro-Debt_Data'!T81/N52*100","v":49.282677950163006},{"$f":"'Macro-Debt_Data'!U81/O52*100","v":50.006978126692289},{"$f":"'Macro-Debt_Data'!V81/P52*100","v":47.658351924504608},{"$f":"'Macro-Debt_Data'!W81/Q52*100","v":45.77658389197255},{"$f":"'Macro-Debt_Data'!X81/R52*100","v":44.754696303190194},{"$f":"'Macro-Debt_Data'!Y81/S52*100","v":42.874716012937846},{"$f":"'Macro-Debt_Data'!Z81/T52*100","v":41.702553942624149},{"$f":"'Macro-Debt_Data'!AA81/U52*100","v":40.072067747940658},{"$f":"'Macro-Debt_Data'!AB81/V52*100","v":37.422044534167533},{"$f":"'Macro-Debt_Data'!AC81/W52*100","v":36.218116983030697},{"$f":"'Macro-Debt_Data'!AD81/X52*100","v":35.557307091946406},{"$f":"'Macro-Debt_Data'!AE81/Y52*100","v":34.929454294962582},{"$f":"'Macro-Debt_Data'!AF81/Z52*100","v":34.907790459244985},{"$f":"'Macro-Debt_Data'!AG81/AA52*100","v":34.690529878386769},{"$f":"'Macro-Debt_Data'!AH81/AB52*100","v":34.34181732982811},{"$f":"'Macro-Debt_Data'!AI81/AC52*100","v":33.771777071436063},{"$f":"'Macro-Debt_Data'!AJ81/AD52*100","v":33.356432510231478},{"$f":"'Macro-Debt_Data'!AK81/AE52*100","v":32.521122498655899},{"$f":"'Macro-Debt_Data'!AL81/AF52*100","v":31.785368916550954},{"$f":"'Macro-Debt_Data'!AM81/AG52*100","v":30.800434639181169},{"$f":"'Macro-Debt_Data'!AN81/AH52*100","v":30.041384556878747},{"$f":"'Macro-Debt_Data'!AO81/AI52*100","v":29.302447180775243}]
[null,{"$f":"'Output 1-2 - Public DSA'!B11","v":"Change in public sector debt"},null,null,{"$f":"IF(ISNUMBER((E12-D12)),(E12-D12),\"…\")","v":6.3240093613161541},1.0755818869271678,3.4314452394334367,0.83918011083216015,1.6295327363177989,8.4652837500193598,9.7742594693103584,12.358423517347653,2.4689080171889515,1.3185219741871208,{"$f":"(O12-N12)","v":-4.4740836554152281},-4.5558078754744713,-3.3516641148208279,-2.2998586799562446,-2.3233414926095222,-2.5170367013257291,-1.3704710936878897,-1.5866580727888504,-1.0991689011073547,-0.93068832837573723,-1.2434744196662493,-0.773332013018738,-0.80673075399642613,-0.81660190540819855,-1.1184485184184965,-1.0938001794415655,-1.1522184428122628,-1.1009788137637173,-1.1249399608382475,-0.99796158220108566,-1.0674375931120323]
[null,{"$f":"'Output 1-2 - Public DSA'!B12","v":"Identified debt-creating flows"},null,null,{"$f":"IF(ISNUMBER(E23+E27+E33),E23+E27+E33,\"…\")","v":2.821689273402713},0.98307451296110937,2.574300168721392,0.61961239370988308,-1.682840407641597,6.7158372996668332,4.7063420412007524,11.018322272722347,1.4519075799671941,0.10270381633722581,{"$f":"O23+O27+O33","v":-3.5221835398097054},-2.9763489895912589,-1.873728436745032,-0.85606894793598243,-0.87000023476466848,-1.2272222341333565,-0.58465801094973469,-0.58809247130401676,-0.24986437464336347,-0.20554176501781501,-0.64875665720447939,-0.32165922951966203,-0.37123438439044876,-0.39041342899036374,-0.61805296850533664,-0.61450937468995726,-0.70042765913308491,-0.66670674606698976,-0.71499253537280816,-0.60023335957242518,-0.69286298894085929]
[null,{"$f":"'Output 1-2 - Public DSA'!B13","v":"Primary deficit"},null,{"$f":"IF(ISNUMBER(D26-D24),D26-D24,\"…\")","v":2.6800388316181909},{"$f":"IF(ISNUMBER(E26-E24),E26-E24,\"…\")","v":5.4365014749634391},{"$f":"IF(ISNUMBER(F26-F24),F26-F24,\"…\")","v":4.7944379967099646},{"$f":"G26-G24","v":2.9202142450669051},3.7698482064644843,1.9831875881847303,7.6367511218440995,5.5583278721770597,3.8582734466226896,0.37291452425917981,{"$f":"N26-N24","v":2.4379558593757338},-0.17882118315207762,-2.1504851673161127,-2.2021139292709151,-1.9900491774291602,-1.7818806498778912,-1.5805879333404533,-1.3708871850123288,-0.91070890558378181,-0.50706038043801627,-0.41276780076686137,-0.27461249857323367,-0.16793761984040501,-0.15763964085343218,-0.14753590581579701,-0.1428062541519175,-0.13841722698579417,-0.20402519982100387,-0.1657340089049768,-0.21713164894303816,-0.23266443261482905,-0.25980588422823914,null,{"$f":"STDEV(E23:N23)","v":2.0843221299003383},{"$f":"AVERAGE(E23:N23)","v":3.8768412335668279},{"$f":"AVERAGE(O23:T23)","v":-1.6473230067311018},{"$f":"AVERAGE(U23:AI23)","v":-0.3539823061689103},null,{"$f":"AVERAGE(O23:AI23)","v":-0.72350822061525066}]
[null,{"$f":"'Output 1-2 - Public DSA'!B14","v":"Revenue and grants"},null,{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J45)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J59)),100*('Macro-Debt_Data'!J45)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60),\"...\")","v":16.987840929794192},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K45)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K59)),100*('Macro-Debt_Data'!K45)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60),\"...\")","v":17.398571647557826},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L45)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L59)),100*('Macro-Debt_Data'!L45)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60),\"...\")","v":15.949161529075431},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M45)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M59)),100*('Macro-Debt_Data'!M45)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60),\"...\")","v":16.439611569129376},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N45)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N59)),100*('Macro-Debt_Data'!N45)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60),\"...\")","v":16.710458609270795},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O45)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O59)),100*('Macro-Debt_Data'!O45)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60),\"...\")","v":19.126659575954438},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P45)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P59)),100*('Macro-Debt_Data'!P45)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60),\"...\")","v":18.502420567840314},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q45)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q59)),100*('Macro-Debt_Data'!Q45)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60),\"...\")","v":16.731168723504034},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R45)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R59)),100*('Macro-Debt_Data'!R45)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60),\"...\")","v":18.416452932114076},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S59)),100*('Macro-Debt_Data'!S45)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\"...\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T59)),100*('Macro-Debt_Data'!T45)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\"...\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*('Macro-Debt_Data'!U45)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\"...\")","v":18.853568001437541},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V45)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V59)),100*('Macro-Debt_Data'!V45)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60),\"...\")","v":18.631263840723481},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W45)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W59)),100*('Macro-Debt_Data'!W45)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60),\"...\")","v":18.971080803364607},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X45)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X59)),100*('Macro-Debt_Data'!X45)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60),\"...\")","v":19.051156038877441},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y45)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y59)),100*('Macro-Debt_Data'!Y45)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60),\"...\")","v":18.884755832506769},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z45)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z59)),100*('Macro-Debt_Data'!Z45)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60),\"...\")","v":18.746134534438735},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA45)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA59)),100*('Macro-Debt_Data'!AA45)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60),\"...\")","v":18.506936757516296},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB45)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB59)),100*('Macro-Debt_Data'!AB45)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60),\"...\")","v":18.269844264867306},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC45)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC59)),100*('Macro-Debt_Data'!AC45)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60),\"...\")","v":18.068547866783067},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD45)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)),100*('Macro-Debt_Data'!AD45)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60),\"...\")","v":17.90999497180384},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE45)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE59)),100*('Macro-Debt_Data'!AE45)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60),\"...\")","v":17.788898952356014},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF45)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF59)),100*('Macro-Debt_Data'!AF45)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60),\"...\")","v":17.709383550111326},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG45)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG59)),100*('Macro-Debt_Data'!AG45)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60),\"...\")","v":17.633493206926936},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH45)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH59)),100*('Macro-Debt_Data'!AH45)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60),\"...\")","v":17.564864017937516},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI45)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI59)),100*('Macro-Debt_Data'!AI45)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60),\"...\")","v":17.50692502233434},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ45)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ59)),100*('Macro-Debt_Data'!AJ45)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60),\"...\")","v":17.473531981715851},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK45)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK59)),100*('Macro-Debt_Data'!AK45)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60),\"...\")","v":17.424868009223875},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL45)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL59)),100*('Macro-Debt_Data'!AL45)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60),\"...\")","v":17.38498047033745},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM45)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM59)),100*('Macro-Debt_Data'!AM45)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60),\"...\")","v":17.346926662171747},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN45)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN59)),100*('Macro-Debt_Data'!AN45)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60),\"...\")","v":17.285413618684444},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AO45)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO59)),100*('Macro-Debt_Data'!AO45)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60),\"...\")","v":17.243975100497025},null,{"$f":"STDEV(E24:N24)","v":1.226236874080425},{"$f":"AVERAGE(E24:N24)","v":17.61121435012884},{"$f":"AVERAGE(O24:T24)","v":18.856326508558094},{"$f":"AVERAGE(U24:AI24)","v":17.674572296884467},null,{"$f":"AVERAGE(O24:AI24)","v":18.01221635736265}]
[null,{"$f":"'Output 1-2 - Public DSA'!B15","v":"of which: grants"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J46/D52),'Macro-Debt_Data'!J46/D52*100,\"...\")","v":3.3939606983141877},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K46/E52),'Macro-Debt_Data'!K46/E52*100,\"...\")","v":3.7021987361929862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L46/F52),'Macro-Debt_Data'!L46/F52*100,\"...\")","v":2.7197109230488548},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M46),'Macro-Debt_Data'!M46/G52*100,\"...\")","v":3.0088984887593799},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N46),'Macro-Debt_Data'!N46/H52*100,\"...\")","v":2.3461850910704203},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O46),'Macro-Debt_Data'!O46/I52*100,\"...\")","v":2.02331119658606},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P46),'Macro-Debt_Data'!P46/J52*100,\"...\")","v":1.5406170292584229},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q46),'Macro-Debt_Data'!Q46/K52*100,\"...\")","v":0.46847552092871636},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R46),'Macro-Debt_Data'!R46/L52*100,\"...\")","v":0.7182920598195901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!S46/M52*100,\"...\")","v":1.9632068667881186},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/N52*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/O52*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/P52*100,\"...\")","v":0.45159990082069901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/Q52*100,\"...\")","v":0.33093677452831105},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/R52*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/S52*100,\"...\")","v":0.18522162317019364},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/T52*100,\"...\")","v":0.13753394050896431},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/U52*100,\"...\")","v":0.10213031586015385},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/V52*100,\"...\")","v":7.6173891134567975E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/W52*100,\"...\")","v":5.6945372804575144E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/X52*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/Y52*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/Z52*100,\"...\")","v":2.3853584285801203E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/AA52*100,\"...\")","v":1.7847337622385377E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/AB52*100,\"...\")","v":1.3352700940347906E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/AC52*100,\"...\")","v":9.9848857934886539E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/AD52*100,\"...\")","v":7.4669268023318178E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/AE52*100,\"...\")","v":5.5847234587812966E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/AF52*100,\"...\")","v":4.1752770561247661E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/AG52*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/AH52*100,\"...\")","v":2.3401504005432085E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/AI52*100,\"...\")","v":1.7511752716559855E-3},null,{"$f":"STDEV(E25:N25)","v":1.0761923282507024},{"$f":"AVERAGE(E25:N25)","v":1.9172677964178391},{"$f":"AVERAGE(O25:T25)","v":0.34854203605764084},{"$f":"AVERAGE(U25:AI25)","v":2.6612056708617351E-2},null,0.11859205080833835]
[null,{"$f":"'Output 1-2 - Public DSA'!B16","v":"Primary (noninterest) expenditure"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J48/'Baseline - public'!D52),100*('Macro-Debt_Data'!J48/'Baseline - public'!D52),\"...\")","v":19.667879761412383},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K48/'Baseline - public'!E52),100*('Macro-Debt_Data'!K48/'Baseline - public'!E52),\"...\")","v":22.835073122521266},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L48/'Baseline - public'!F52),100*('Macro-Debt_Data'!L48/'Baseline - public'!F52),\"...\")","v":20.743599525785395},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M48/'Baseline - public'!G52),100*('Macro-Debt_Data'!M48/'Baseline - public'!G52),\"...\")","v":19.359825814196281},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N48/'Baseline - public'!H52),100*('Macro-Debt_Data'!N48/'Baseline - public'!H52),\"...\")","v":20.480306815735279},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O48/'Baseline - public'!I52),100*('Macro-Debt_Data'!O48/'Baseline - public'!I52),\"...\")","v":21.109847164139168},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P48/'Baseline - public'!J52),100*('Macro-Debt_Data'!P48/'Baseline - public'!J52),\"...\")","v":26.139171689684414},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q48/'Baseline - public'!K52),100*('Macro-Debt_Data'!Q48/'Baseline - public'!K52),\"...\")","v":22.289496595681094},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R48/'Baseline - public'!L52),100*('Macro-Debt_Data'!R48/'Baseline - public'!L52),\"...\")","v":22.274726378736766},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S48/'Baseline - public'!M52),100*('Macro-Debt_Data'!S48/'Baseline - public'!M52),\"...\")","v":19.958588021727188},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T48/'Baseline - public'!N52),100*('Macro-Debt_Data'!T48/'Baseline - public'!N52),\"...\")","v":19.68992070874982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U48/'Baseline - public'!O52),100*('Macro-Debt_Data'!U48/'Baseline - public'!O52),\"...\")","v":18.674746818285463},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V48/'Baseline - public'!P52),100*('Macro-Debt_Data'!V48/'Baseline - public'!P52),\"...\")","v":16.480778673407368},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W48/'Baseline - public'!Q52),100*('Macro-Debt_Data'!W48/'Baseline - public'!Q52),\"...\")","v":16.768966874093692},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X48/'Baseline - public'!R52),100*('Macro-Debt_Data'!X48/'Baseline - public'!R52),\"...\")","v":17.06110686144828},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y48/'Baseline - public'!S52),100*('Macro-Debt_Data'!Y48/'Baseline - public'!S52),\"...\")","v":17.102875182628878},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z48/'Baseline - public'!T52),100*('Macro-Debt_Data'!Z48/'Baseline - public'!T52),\"...\")","v":17.165546601098281},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA48/'Baseline - public'!U52),100*('Macro-Debt_Data'!AA48/'Baseline - public'!U52),\"...\")","v":17.136049572503968},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB48/'Baseline - public'!V52),100*('Macro-Debt_Data'!AB48/'Baseline - public'!V52),\"...\")","v":17.359135359283524},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC48/'Baseline - public'!W52),100*('Macro-Debt_Data'!AC48/'Baseline - public'!W52),\"...\")","v":17.561487486345051},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD48/'Baseline - public'!X52),100*('Macro-Debt_Data'!AD48/'Baseline - public'!X52),\"...\")","v":17.497227171036979},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE48/'Baseline - public'!Y52),100*('Macro-Debt_Data'!AE48/'Baseline - public'!Y52),\"...\")","v":17.51428645378278},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF48/'Baseline - public'!Z52),100*('Macro-Debt_Data'!AF48/'Baseline - public'!Z52),\"...\")","v":17.541445930270921},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG48/'Baseline - public'!AA52),100*('Macro-Debt_Data'!AG48/'Baseline - public'!AA52),\"...\")","v":17.475853566073503},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH48/'Baseline - public'!AB52),100*('Macro-Debt_Data'!AH48/'Baseline - public'!AB52),\"...\")","v":17.417328112121719},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI48/'Baseline - public'!AC52),100*('Macro-Debt_Data'!AI48/'Baseline - public'!AC52),\"...\")","v":17.364118768182422},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ48/'Baseline - public'!AD52),100*('Macro-Debt_Data'!AJ48/'Baseline - public'!AD52),\"...\")","v":17.335114754730057},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK48/'Baseline - public'!AE52),100*('Macro-Debt_Data'!AK48/'Baseline - public'!AE52),\"...\")","v":17.220842809402871},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL48/'Baseline - public'!AF52),100*('Macro-Debt_Data'!AL48/'Baseline - public'!AF52),\"...\")","v":17.219246461432473},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM48/'Baseline - public'!AG52),100*('Macro-Debt_Data'!AM48/'Baseline - public'!AG52),\"...\")","v":17.129795013228708},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN48/'Baseline - public'!AH52),100*('Macro-Debt_Data'!AN48/'Baseline - public'!AH52),\"...\")","v":17.052749186069615},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO48/'Baseline - public'!AI52),100*('Macro-Debt_Data'!AO48/'Baseline - public'!AI52),\"...\")","v":16.984169216268786},null,{"$f":"STDEV(E26:N26)","v":2.0144817897264864},{"$f":"AVERAGE(E26:N26)","v":21.488055583695669},{"$f":"AVERAGE(O26:T26)","v":17.209003501826995},{"$f":"AVERAGE(U26:AI26)","v":17.320589990715561},null,17.288708136747395]
[null,{"$f":"'Output 1-2 - Public DSA'!B17","v":"Automatic debt dynamics"},null,null,{"$f":"IF(ISNUMBER(E28+E31),E28+E31,\"…\")","v":-1.720972285331458},{"$f":"IF(ISNUMBER(F28+F31),F28+F31,\"…\")","v":-1.2104108453730842},{"$f":"IF(ISNUMBER(G28+G31),G28+G31,\"…\")","v":-0.17049265776632561},{"$f":"H28+H31","v":-3.8525169850524512},-4.4284792415916572,-0.86216803851612256,-0.85198583097630753,7.1600488260996586,1.0789930557080143,-2.335252043038508,-2.1925106795905323,-0.8258638222751461,0.32838549252588317,1.1339802294931778,0.91188041511322271,0.35336569920709693,0.78622917406259407,0.322616434279765,0.25719600579465279,0.20722603574904636,-0.37414415863124578,-0.15372160967925702,-0.21359474353701655,-0.24287752317456673,-0.47524671435341914,-0.47609214770416303,-0.4964024593120811,-0.50097273716201296,-0.49786088642977,-0.36756892695759613,-0.4330571047126201]
[null,{"$f":"'Output 1-2 - Public DSA'!B18","v":"Contribution from interest rate/growth differential"},null,null,{"$f":"IF(ISNUMBER(E29+E30),E29+E30,\"…\")","v":-0.74142888187117817},-2.2921770198172373,-0.48077528923236512,-1.9347209330553814,-3.3944071252197281,-2.20069083867517,-1.5047801768591322,-0.42698877765433729,-0.16695739102511276,-0.10341697650672943,-2.1308225414161459,-1.1767823426090009,0.37568157788616752,1.2675914902587802,1.0099211356184337,0.42247360299055492,0.84900082219185347,0.42995866005316152,0.37299373105974487,0.29296381058116383,-0.30791682437274148,-0.11783726625078073,-0.1837986261376412,-0.21394410807606112,-0.45529536113242286,-0.45665981137092748,-0.47541441538989848,-0.48588873406593769,-0.48078978232474245,-0.31710434469650406,-0.40347126589293381]
[null,{"$f":"'Output 1-2 - Public DSA'!B19","v":"of which: contribution from average real interest rate"},null,null,{"$f":"IF(ISNUMBER(E57/100*D12/E32),E57/100*D12/E32,\"…\")","v":0.36419681717507169},0.4628202217468409,1.0874932414559439,0.80140873142223101,1.3120368053966194,1.1868230779033131,1.7868990508334839,1.8001348068591854,2.4348822234027714,2.3410546800204255,{"$f":"O57/100*N12/O32","v":1.9983694598191144},4.4998802683470016,4.0350948640677089,4.2749732065732555,3.9641834550764328,3.3354293606544649,3.6209496262193994,2.8165664552766909,2.5526081049981895,2.4662710679475519,1.8219413057714167,2.0090530060915248,1.9367275263235522,1.8735073410064764,1.6335715540744202,1.5789230727929611,1.5005052749219598,1.4647264421087738,1.4107680017873054,1.3539760967395758,1.3304857585711769]
[null,{"$f":"'Output 1-2 - Public DSA'!B20","v":"of which: contribution from real GDP growth"},null,null,{"$f":"IF(ISNUMBER(-(E53/100)*(D12/E32)),-(E53/100)*(D12/E32),\"…\")","v":-1.1056256990462499},-2.754997241564078,-1.5682685306883091,-2.7361296644776125,-4.7064439306163477,-3.3875139165784831,-3.2916792276926161,-2.2271235845135227,-2.6018396144278841,-2.4444716565271549,{"$f":"-(O53/100)*(N12/O32)","v":-4.1291920012352605},-5.6766626109560026,-3.6594132861815414,-3.0073817163144754,-2.9542623194579991,-2.91295575766391,-2.771948804027546,-2.3866077952235294,-2.1796143739384446,-2.1733072573663881,-2.1298581301441581,-2.1268902723423055,-2.1205261524611934,-2.0874514490825375,-2.0888669152068431,-2.0355828841638886,-1.9759196903118583,-1.9506151761747115,-1.8915577841120479,-1.6710804414360798,-1.7339570244641107]
[null,{"$f":"'Output 1-2 - Public DSA'!B21","v":"Contribution from real exchange rate depreciation"},null,null,{"$f":"IF(ISNUMBER(E64/100*D14*(1+(E59/100))/E32),E64/100*D14*(1+(E59/100))/E32,\"…\")","v":-0.97954340346027979},1.0817661744441531,0.31028263146603952,-1.9177960519970698,-1.0340721163719289,1.3385228001590475,0.6527943458828247,7.5870376037539957,1.245950446733127,-2.2318350665317785,{"$f":"O64/100*N14*(1+(O59/100))/O32","v":-6.1688138174386127E-2},0.35091852033385484,-4.7296085360284346E-2,-0.13361126076560245,-9.8040720505210982E-2,-6.9107903783458019E-2,-6.2771648129259436E-2,-0.10734222577339653,-0.11579772526509209,-8.5737774832117461E-2,-6.6227334258504286E-2,-3.5884343428476288E-2,-2.9796117399375356E-2,-2.8933415098505607E-2,-1.9951353220996271E-2,-1.9432336333235531E-2,-2.0988043922182596E-2,-1.5084003096075285E-2,-1.707110410502756E-2,-5.0464582261092072E-2,-2.958583881968628E-2]
["hide",{"$f":"'Output 1-2 - Public DSA'!B22","v":"Denominator = 1+g"},null,null,{"$f":"IF(ISNUMBER(E53),1+E53/100,\"…\")","v":1.0434681897226772},{"$f":"IF(ISNUMBER(F53),1+F53/100,\"…\")","v":1.0914979908145119},{"$f":"IF(ISNUMBER(G53),1+G53/100,\"…\")","v":1.0484448699094986},{"$f":"IF(ISNUMBER(H53),1+H53/100,\"…\")","v":1.0789971201153292},1.1404712346038739,1.0929278945838883,1.0731252508495828,1.0398746798718392,1.0383544063230719,1.034691533744156,{"$f":"IF(ISNUMBER(O53),1+O53/100,\"…\")","v":1.0589069446123187},1.0885936058778722,1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"'Output 1-2 - Public DSA'!B23","v":"Other identified debt-creating flows"},null,null,{"$f":"SUM(E34:E37)","v":-0.89383991622926806},{"$f":"SUM(F34:F37)","v":-2.6009526383757713},-0.17542141857918717,0.70228117229785003,0.76245124576532974,-5.8745783661144003E-2,0,0,0,0,{"$f":"SUM(O34:O37)","v":-1.1508516770670958},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Output 1-2 - Public DSA'!B24","v":"Privatization receipts (negative)"},null,{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!J47/'Baseline - public'!D52*100),-'Macro-Debt_Data'!J47/'Baseline - public'!D52*100,\"…\")","v":-3.2076193955613754E-3},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!K47/'Baseline - public'!E52*100),-'Macro-Debt_Data'!K47/'Baseline - public'!E52*100,\"…\")","v":-0.49745819561100396},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!L47/'Baseline - public'!F52*100),-'Macro-Debt_Data'!L47/'Baseline - public'!F52*100,\"…\")","v":-2.3440230750692499},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!M47/'Baseline - public'!G52*100),-'Macro-Debt_Data'!M47/'Baseline - public'!G52*100,\"…\")","v":-1.5028311171521981E-2},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!N47/'Baseline - public'!H52*100),-'Macro-Debt_Data'!N47/'Baseline - public'!H52*100,\"…\")","v":0.96650673946572008},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!O47/'Baseline - public'!I52*100),-'Macro-Debt_Data'!O47/'Baseline - public'!I52*100,\"…\")","v":0.95626075242254838},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!P47/'Baseline - public'!J52*100),-'Macro-Debt_Data'!P47/'Baseline - public'!J52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Q47/'Baseline - public'!K52*100),-'Macro-Debt_Data'!Q47/'Baseline - public'!K52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!R47/'Baseline - public'!L52*100),-'Macro-Debt_Data'!R47/'Baseline - public'!L52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!S47/'Baseline - public'!M52*100),-'Macro-Debt_Data'!S47/'Baseline - public'!M52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!T47/'Baseline - public'!N52*100),-'Macro-Debt_Data'!T47/'Baseline - public'!N52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!U47/'Baseline - public'!O52*100),-'Macro-Debt_Data'!U47/'Baseline - public'!O52*100,\"…\")","v":-1.1508516770670958},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!V47/'Baseline - public'!P52*100),-'Macro-Debt_Data'!V47/'Baseline - public'!P52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!W47/'Baseline - public'!Q52*100),-'Macro-Debt_Data'!W47/'Baseline - public'!Q52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!X47/'Baseline - public'!R52*100),-'Macro-Debt_Data'!X47/'Baseline - public'!R52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Y47/'Baseline - public'!S52*100),-'Macro-Debt_Data'!Y47/'Baseline - public'!S52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Z47/'Baseline - public'!T52*100),-'Macro-Debt_Data'!Z47/'Baseline - public'!T52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AA47/'Baseline - public'!U52*100),-'Macro-Debt_Data'!AA47/'Baseline - public'!U52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AB47/'Baseline - public'!V52*100),-'Macro-Debt_Data'!AB47/'Baseline - public'!V52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AC47/'Baseline - public'!W52*100),-'Macro-Debt_Data'!AC47/'Baseline - public'!W52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AD47/'Baseline - public'!X52*100),-'Macro-Debt_Data'!AD47/'Baseline - public'!X52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AE47/'Baseline - public'!Y52*100),-'Macro-Debt_Data'!AE47/'Baseline - public'!Y52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AF47/'Baseline - public'!Z52*100),-'Macro-Debt_Data'!AF47/'Baseline - public'!Z52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AG47/'Baseline - public'!AA52*100),-'Macro-Debt_Data'!AG47/'Baseline - public'!AA52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AH47/'Baseline - public'!AB52*100),-'Macro-Debt_Data'!AH47/'Baseline - public'!AB52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AI47/'Baseline - public'!AC52*100),-'Macro-Debt_Data'!AI47/'Baseline - public'!AC52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AJ47/'Baseline - public'!AD52*100),-'Macro-Debt_Data'!AJ47/'Baseline - public'!AD52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AK47/'Baseline - public'!AE52*100),-'Macro-Debt_Data'!AK47/'Baseline - public'!AE52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AL47/'Baseline - public'!AF52*100),-'Macro-Debt_Data'!AL47/'Baseline - public'!AF52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AM47/'Baseline - public'!AG52*100),-'Macro-Debt_Data'!AM47/'Baseline - public'!AG52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AN47/'Baseline - public'!AH52*100),-'Macro-Debt_Data'!AN47/'Baseline - public'!AH52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AO47/'Baseline - public'!AI52*100),-'Macro-Debt_Data'!AO47/'Baseline - public'!AI52*100,\"…\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B25","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J51/'Baseline - public'!D52*100),'Macro-Debt_Data'!J51/'Baseline - public'!D52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K51/'Baseline - public'!E52*100),'Macro-Debt_Data'!K51/'Baseline - public'!E52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L51/'Baseline - public'!F52*100),'Macro-Debt_Data'!L51/'Baseline - public'!F52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M51/'Baseline - public'!G52*100),'Macro-Debt_Data'!M51/'Baseline - public'!G52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N51/'Baseline - public'!H52*100),'Macro-Debt_Data'!N51/'Baseline - public'!H52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O51/'Baseline - public'!I52*100),'Macro-Debt_Data'!O51/'Baseline - public'!I52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P51/'Baseline - public'!J52*100),'Macro-Debt_Data'!P51/'Baseline - public'!J52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q51/'Baseline - public'!K52*100),'Macro-Debt_Data'!Q51/'Baseline - public'!K52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R51/'Baseline - public'!L52*100),'Macro-Debt_Data'!R51/'Baseline - public'!L52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S51/'Baseline - public'!M52*100),'Macro-Debt_Data'!S51/'Baseline - public'!M52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T51/'Baseline - public'!N52*100),'Macro-Debt_Data'!T51/'Baseline - public'!N52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U51/'Baseline - public'!O52*100),'Macro-Debt_Data'!U51/'Baseline - public'!O52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V51/'Baseline - public'!P52*100),'Macro-Debt_Data'!V51/'Baseline - public'!P52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W51/'Baseline - public'!Q52*100),'Macro-Debt_Data'!W51/'Baseline - public'!Q52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X51/'Baseline - public'!R52*100),'Macro-Debt_Data'!X51/'Baseline - public'!R52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y51/'Baseline - public'!S52*100),'Macro-Debt_Data'!Y51/'Baseline - public'!S52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z51/'Baseline - public'!T52*100),'Macro-Debt_Data'!Z51/'Baseline - public'!T52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA51/'Baseline - public'!U52*100),'Macro-Debt_Data'!AA51/'Baseline - public'!U52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB51/'Baseline - public'!V52*100),'Macro-Debt_Data'!AB51/'Baseline - public'!V52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC51/'Baseline - public'!W52*100),'Macro-Debt_Data'!AC51/'Baseline - public'!W52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD51/'Baseline - public'!X52*100),'Macro-Debt_Data'!AD51/'Baseline - public'!X52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE51/'Baseline - public'!Y52*100),'Macro-Debt_Data'!AE51/'Baseline - public'!Y52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF51/'Baseline - public'!Z52*100),'Macro-Debt_Data'!AF51/'Baseline - public'!Z52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG51/'Baseline - public'!AA52*100),'Macro-Debt_Data'!AG51/'Baseline - public'!AA52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH51/'Baseline - public'!AB52*100),'Macro-Debt_Data'!AH51/'Baseline - public'!AB52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI51/'Baseline - public'!AC52*100),'Macro-Debt_Data'!AI51/'Baseline - public'!AC52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ51/'Baseline - public'!AD52*100),'Macro-Debt_Data'!AJ51/'Baseline - public'!AD52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK51/'Baseline - public'!AE52*100),'Macro-Debt_Data'!AK51/'Baseline - public'!AE52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL51/'Baseline - public'!AF52*100),'Macro-Debt_Data'!AL51/'Baseline - public'!AF52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM51/'Baseline - public'!AG52*100),'Macro-Debt_Data'!AM51/'Baseline - public'!AG52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN51/'Baseline - public'!AH52*100),'Macro-Debt_Data'!AN51/'Baseline - public'!AH52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO51/'Baseline - public'!AI52*100),'Macro-Debt_Data'!AO51/'Baseline - public'!AI52*100, \"…\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B26","v":"Debt relief (HIPC and other)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J53/'Baseline - public'!D52*100),-'Macro-Debt_Data'!J53/'Baseline - public'!D52*100,\"…\")","v":-0.49558155897661055},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K53/'Baseline - public'!E52*100),-'Macro-Debt_Data'!K53/'Baseline - public'!E52*100,\"…\")","v":-0.3963817206182641},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L53/'Baseline - public'!F52*100),-'Macro-Debt_Data'!L53/'Baseline - public'!F52*100,\"…\")","v":-0.25692956330652134},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M53/'Baseline - public'!G52*100),-'Macro-Debt_Data'!M53/'Baseline - public'!G52*100,\"…\")","v":-0.16039310740766519},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N53/'Baseline - public'!H52*100),-'Macro-Debt_Data'!N53/'Baseline - public'!H52*100,\"…\")","v":-0.26422556716787005},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O53/'Baseline - public'!I52*100),-'Macro-Debt_Data'!O53/'Baseline - public'!I52*100,\"…\")","v":-0.19380950665721866},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P53/'Baseline - public'!J52*100),-'Macro-Debt_Data'!P53/'Baseline - public'!J52*100,\"…\")","v":-5.8745783661144003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q53/'Baseline - public'!K52*100),-'Macro-Debt_Data'!Q53/'Baseline - public'!K52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R53/'Baseline - public'!L52*100),-'Macro-Debt_Data'!R53/'Baseline - public'!L52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S53/'Baseline - public'!M52*100),-'Macro-Debt_Data'!S53/'Baseline - public'!M52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T53/'Baseline - public'!N52*100),-'Macro-Debt_Data'!T53/'Baseline - public'!N52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U53/'Baseline - public'!O52*100),-'Macro-Debt_Data'!U53/'Baseline - public'!O52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V53/'Baseline - public'!P52*100),-'Macro-Debt_Data'!V53/'Baseline - public'!P52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W53/'Baseline - public'!Q52*100),-'Macro-Debt_Data'!W53/'Baseline - public'!Q52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X53/'Baseline - public'!R52*100),-'Macro-Debt_Data'!X53/'Baseline - public'!R52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y53/'Baseline - public'!S52*100),-'Macro-Debt_Data'!Y53/'Baseline - public'!S52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z53/'Baseline - public'!T52*100),-'Macro-Debt_Data'!Z53/'Baseline - public'!T52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA53/'Baseline - public'!U52*100),-'Macro-Debt_Data'!AA53/'Baseline - public'!U52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB53/'Baseline - public'!V52*100),-'Macro-Debt_Data'!AB53/'Baseline - public'!V52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC53/'Baseline - public'!W52*100),-'Macro-Debt_Data'!AC53/'Baseline - public'!W52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD53/'Baseline - public'!X52*100),-'Macro-Debt_Data'!AD53/'Baseline - public'!X52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE53/'Baseline - public'!Y52*100),-'Macro-Debt_Data'!AE53/'Baseline - public'!Y52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF53/'Baseline - public'!Z52*100),-'Macro-Debt_Data'!AF53/'Baseline - public'!Z52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG53/'Baseline - public'!AA52*100),-'Macro-Debt_Data'!AG53/'Baseline - public'!AA52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH53/'Baseline - public'!AB52*100),-'Macro-Debt_Data'!AH53/'Baseline - public'!AB52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI53/'Baseline - public'!AC52*100),-'Macro-Debt_Data'!AI53/'Baseline - public'!AC52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ53/'Baseline - public'!AD52*100),-'Macro-Debt_Data'!AJ53/'Baseline - public'!AD52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK53/'Baseline - public'!AE52*100),-'Macro-Debt_Data'!AK53/'Baseline - public'!AE52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL53/'Baseline - public'!AF52*100),-'Macro-Debt_Data'!AL53/'Baseline - public'!AF52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM53/'Baseline - public'!AG52*100),-'Macro-Debt_Data'!AM53/'Baseline - public'!AG52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN53/'Baseline - public'!AH52*100),-'Macro-Debt_Data'!AN53/'Baseline - public'!AH52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO53/'Baseline - public'!AI52*100),-'Macro-Debt_Data'!AO53/'Baseline - public'!AI52*100,\"…\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B27","v":"Other debt creating or reducing flow (please specify)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J52/'Baseline - public'!D52*100),('Macro-Debt_Data'!J52/'Baseline - public'!D52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K52/'Baseline - public'!E52*100),('Macro-Debt_Data'!K52/'Baseline - public'!E52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L52/'Baseline - public'!F52*100),('Macro-Debt_Data'!L52/'Baseline - public'!F52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M52/'Baseline - public'!G52*100),('Macro-Debt_Data'!M52/'Baseline - public'!G52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N52/'Baseline - public'!H52*100),('Macro-Debt_Data'!N52/'Baseline - public'!H52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O52/'Baseline - public'!I52*100),('Macro-Debt_Data'!O52/'Baseline - public'!I52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P52/'Baseline - public'!J52*100),('Macro-Debt_Data'!P52/'Baseline - public'!J52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q52/'Baseline - public'!K52*100),('Macro-Debt_Data'!Q52/'Baseline - public'!K52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R52/'Baseline - public'!L52*100),('Macro-Debt_Data'!R52/'Baseline - public'!L52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S52/'Baseline - public'!M52*100),('Macro-Debt_Data'!S52/'Baseline - public'!M52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T52/'Baseline - public'!N52*100),('Macro-Debt_Data'!T52/'Baseline - public'!N52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U52/'Baseline - public'!O52*100),('Macro-Debt_Data'!U52/'Baseline - public'!O52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V52/'Baseline - public'!P52*100),('Macro-Debt_Data'!V52/'Baseline - public'!P52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W52/'Baseline - public'!Q52*100),('Macro-Debt_Data'!W52/'Baseline - public'!Q52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X52/'Baseline - public'!R52*100),('Macro-Debt_Data'!X52/'Baseline - public'!R52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y52/'Baseline - public'!S52*100),('Macro-Debt_Data'!Y52/'Baseline - public'!S52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z52/'Baseline - public'!T52*100),('Macro-Debt_Data'!Z52/'Baseline - public'!T52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA52/'Baseline - public'!U52*100),('Macro-Debt_Data'!AA52/'Baseline - public'!U52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB52/'Baseline - public'!V52*100),('Macro-Debt_Data'!AB52/'Baseline - public'!V52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC52/'Baseline - public'!W52*100),('Macro-Debt_Data'!AC52/'Baseline - public'!W52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD52/'Baseline - public'!X52*100),('Macro-Debt_Data'!AD52/'Baseline - public'!X52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE52/'Baseline - public'!Y52*100),('Macro-Debt_Data'!AE52/'Baseline - public'!Y52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF52/'Baseline - public'!Z52*100),('Macro-Debt_Data'!AF52/'Baseline - public'!Z52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG52/'Baseline - public'!AA52*100),('Macro-Debt_Data'!AG52/'Baseline - public'!AA52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH52/'Baseline - public'!AB52*100),('Macro-Debt_Data'!AH52/'Baseline - public'!AB52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI52/'Baseline - public'!AC52*100),('Macro-Debt_Data'!AI52/'Baseline - public'!AC52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ52/'Baseline - public'!AD52*100),('Macro-Debt_Data'!AJ52/'Baseline - public'!AD52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK52/'Baseline - public'!AE52*100),('Macro-Debt_Data'!AK52/'Baseline - public'!AE52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL52/'Baseline - public'!AF52*100),('Macro-Debt_Data'!AL52/'Baseline - public'!AF52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM52/'Baseline - public'!AG52*100),('Macro-Debt_Data'!AM52/'Baseline - public'!AG52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN52/'Baseline - public'!AH52*100),('Macro-Debt_Data'!AN52/'Baseline - public'!AH52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO52/'Baseline - public'!AI52*100),('Macro-Debt_Data'!AO52/'Baseline - public'!AI52*100),\" ..\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B28","v":"Residual"},null,null,{"$f":"IF(ISNUMBER(E21-E22),E21-E22,\"…\")","v":3.5023200879134411},9.2507373966058459E-2,0.85714507071204471,0.21956771712227707,3.312373143959396,1.7494464503525267,5.067917428109606,1.3401012446253056,1.0170004372217574,1.215818157849895,{"$f":"O21-O22","v":-0.95190011560552268},-1.5794588858832124,-1.477935678075796,-1.4437897320202622,-1.4533412578448537,-1.2898144671923726,-0.78581308273815498,-0.99856560148483364,-0.84930452646399113,-0.72514656335792216,-0.59471776246176988,-0.45167278349907597,-0.43549636960597737,-0.42618847641783481,-0.50039554991315982,-0.47929080475160823,-0.45179078367917791,-0.43427206769672755,-0.40994742546543939,-0.39772822262866048,-0.37457460417117305]
[]
[null,{"$f":"++OFFSET(translation!C1766, 0,LANG)","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},null,{"$f":"D12/D24*100","v":156.23473650119104},188.89434455290314,212.80428880399134,227.32863756805526,228.66592716501034,208.29909002416107,261.07903785688296,347.13774051223629,382.47660852530782,372.24930055136377,430.24696157712475,369.96695222915866,349.92882717592516,325.99354550272471,312.55132302526351,303.00258719793959,291.81622460185463,288.18270501645833,283.23795288291518,280.3100966553593,277.59514025266287,272.49466856484383,269.35138139372953,265.93561425549615,262.32560936469213,256.80516706023417,251.03618385323529,245.12478031886272,239.35425573641953,233.39437263056433,228.45151376056089,222.81029318720891]
[null,{"$f":"'Output 1-2 - Public DSA'!B30","v":"Sustainability indicators"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B31","v":"PV of public debt-to-GDP ratio 2/ "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J92),(('Macro-Debt_Data'!J92+'Macro-Debt_Data'!J82)/D52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K92),(('Macro-Debt_Data'!K92+'Macro-Debt_Data'!K82)/E52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L92),(('Macro-Debt_Data'!L92+'Macro-Debt_Data'!L82)/F52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M92),(('Macro-Debt_Data'!M92+'Macro-Debt_Data'!M82)/G52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N92),(('Macro-Debt_Data'!N92+'Macro-Debt_Data'!N82)/H52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O92),(('Macro-Debt_Data'!O92+'Macro-Debt_Data'!O82)/I52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P92),(('Macro-Debt_Data'!P92+'Macro-Debt_Data'!P82)/J52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q92),(('Macro-Debt_Data'!Q92+'Macro-Debt_Data'!Q82)/K52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R92),(('Macro-Debt_Data'!R92+'Macro-Debt_Data'!R82)/L52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S92),(('Macro-Debt_Data'!S92+'Macro-Debt_Data'!S82)/M52*100),\"...\")","v":"..."},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!T92),(('Macro-Debt_Data'!T92+'Macro-Debt_Data'!T82)/N52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!T92),(('Macro-Debt_Data'!T92+'Macro-Debt_Data'!T82)/N52*100),\"...\"))","v":71.038281523528283},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!U92),(('Macro-Debt_Data'!U92+'Macro-Debt_Data'!U82)/O52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!U92),(('Macro-Debt_Data'!U92+'Macro-Debt_Data'!U82)/O52*100),\"...\"))","v":67.166726497848643},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!V92),(('Macro-Debt_Data'!V92+'Macro-Debt_Data'!V82)/P52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!V92),(('Macro-Debt_Data'!V92+'Macro-Debt_Data'!V82)/P52*100),\"...\"))","v":62.480051352911069},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!W92),(('Macro-Debt_Data'!W92+'Macro-Debt_Data'!W82)/Q52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!W92),(('Macro-Debt_Data'!W92+'Macro-Debt_Data'!W82)/Q52*100),\"...\"))","v":58.647532753069022},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!X92),(('Macro-Debt_Data'!X92+'Macro-Debt_Data'!X82)/R52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!X92),(('Macro-Debt_Data'!X92+'Macro-Debt_Data'!X82)/R52*100),\"...\"))","v":55.950237046937112},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!Y92),(('Macro-Debt_Data'!Y92+'Macro-Debt_Data'!Y82)/S52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!Y92),(('Macro-Debt_Data'!Y92+'Macro-Debt_Data'!Y82)/S52*100),\"...\"))","v":53.69936472247668},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!Z92),(('Macro-Debt_Data'!Z92+'Macro-Debt_Data'!Z82)/T52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!Z92),(('Macro-Debt_Data'!Z92+'Macro-Debt_Data'!Z82)/T52*100),\"...\"))","v":51.413616181559782},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AA92),(('Macro-Debt_Data'!AA92+'Macro-Debt_Data'!AA82)/U52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AA92),(('Macro-Debt_Data'!AA92+'Macro-Debt_Data'!AA82)/U52*100),\"...\"))","v":49.35872988237864},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AB92),(('Macro-Debt_Data'!AB92+'Macro-Debt_Data'!AB82)/V52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AB92),(('Macro-Debt_Data'!AB92+'Macro-Debt_Data'!AB82)/V52*100),\"...\"))","v":47.942094505811596},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AC92),(('Macro-Debt_Data'!AC92+'Macro-Debt_Data'!AC82)/W52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AC92),(('Macro-Debt_Data'!AC92+'Macro-Debt_Data'!AC82)/W52*100),\"...\"))","v":46.993311885790959},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AD92),(('Macro-Debt_Data'!AD92+'Macro-Debt_Data'!AD82)/X52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AD92),(('Macro-Debt_Data'!AD92+'Macro-Debt_Data'!AD82)/X52*100),\"...\"))","v":46.172427204376326},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AE92),(('Macro-Debt_Data'!AE92+'Macro-Debt_Data'!AE82)/Y52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AE92),(('Macro-Debt_Data'!AE92+'Macro-Debt_Data'!AE82)/Y52*100),\"...\"))","v":45.345522135635356},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AF92),(('Macro-Debt_Data'!AF92+'Macro-Debt_Data'!AF82)/Z52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AF92),(('Macro-Debt_Data'!AF92+'Macro-Debt_Data'!AF82)/Z52*100),\"...\"))","v":44.579842838742536},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AG92),(('Macro-Debt_Data'!AG92+'Macro-Debt_Data'!AG82)/AA52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AG92),(('Macro-Debt_Data'!AG92+'Macro-Debt_Data'!AG82)/AA52*100),\"...\"))","v":43.779479697324447},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AH92),(('Macro-Debt_Data'!AH92+'Macro-Debt_Data'!AH82)/AB52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AH92),(('Macro-Debt_Data'!AH92+'Macro-Debt_Data'!AH82)/AB52*100),\"...\"))","v":42.981402484360743},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AI92),(('Macro-Debt_Data'!AI92+'Macro-Debt_Data'!AI82)/AC52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AI92),(('Macro-Debt_Data'!AI92+'Macro-Debt_Data'!AI82)/AC52*100),\"...\"))","v":42.172014968926334},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AJ92),(('Macro-Debt_Data'!AJ92+'Macro-Debt_Data'!AJ82)/AD52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AJ92),(('Macro-Debt_Data'!AJ92+'Macro-Debt_Data'!AJ82)/AD52*100),\"...\"))","v":41.36040042435846},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AK92),(('Macro-Debt_Data'!AK92+'Macro-Debt_Data'!AK82)/AE52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AK92),(('Macro-Debt_Data'!AK92+'Macro-Debt_Data'!AK82)/AE52*100),\"...\"))","v":40.488240874237697},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AL92),(('Macro-Debt_Data'!AL92+'Macro-Debt_Data'!AL82)/AF52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AL92),(('Macro-Debt_Data'!AL92+'Macro-Debt_Data'!AL82)/AF52*100),\"...\"))","v":39.661773999717347},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AM92),(('Macro-Debt_Data'!AM92+'Macro-Debt_Data'!AM82)/AG52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AM92),(('Macro-Debt_Data'!AM92+'Macro-Debt_Data'!AM82)/AG52*100),\"...\"))","v":38.800647225487829},{"$f":"IF(IF(ISNUMBER('Macro-Debt_Data'!AN92),(('Macro-Debt_Data'!AN92+'Macro-Debt_Data'!AN82)/AH52*100),\"...\")<0,0, IF(ISNUMBER('Macro-Debt_Data'!AN92),(('Macro-Debt_Data'!AN92+'Macro-Debt_Data'!AN82)/AH52*100),\"...\"))","v":38.050234167762966},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO92),(('Macro-Debt_Data'!AO92+'Macro-Debt_Data'!AO82)/AI52*100),\"...\")","v":37.219396693197268}]
[null,{"$f":"'Output 1-2 - Public DSA'!B32","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"IF(ISNUMBER(D42), D42/D24*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",411.76922248427604,356.25472320532288,335.35058000920282,309.14175824219575,293.68420967609632,284.35297336512406,274.26249442042172,266.70394203585516,262.41107373861786,260.0835010774868,257.80256933107324,254.90909952934251,251.73006566037301,248.27457148494338,244.70102609657243,240.88761969977978,236.70314889764481,232.35895303657506,228.13815676922354,223.67447549138473,220.12915054941499,215.84000484971989]
[null,{"$f":"'Output 1-2 - Public DSA'!B33","v":"PV of public debt-to-revenue ratio"},null,{"$f":"IF(ISNUMBER(D42), D42/(D24-D25)*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",428.71151387424959,370.76551617727023,343.68100290221969,314.63025533676836,297.55896729883807,287.16953118364239,276.28953570173991,268.18391184306927,263.50974553781293,260.9057794913108,258.41699391694704,255.36659198168948,252.06958979960456,248.52611151550596,244.88718782146614,241.02508575687312,236.80434198728145,232.43344866734202,228.19296090522255,223.71473598618689,220.15895631982815,215.86192624923112]
[null,{"$f":"'Output 1-2 - Public DSA'!B35","v":"Debt service-to-revenue and grants ratio 3/"},null,null,{"$f":"IF((('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/'Macro-Debt_Data'!K45*100)<0, 0, ('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/'Macro-Debt_Data'!K45*100)","v":53.684387611982075},{"$f":"IF((('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/'Macro-Debt_Data'!L45*100)<0, 0, ('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/'Macro-Debt_Data'!L45*100)","v":46.411434288369037},{"$f":"IF((('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/'Macro-Debt_Data'!M45*100)<0, 0, ('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/'Macro-Debt_Data'!M45*100)","v":60.638390526822917},{"$f":"IF((('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/'Macro-Debt_Data'!N45*100)<0, 0, ('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/'Macro-Debt_Data'!N45*100)","v":63.009820449304058},{"$f":"IF((('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/'Macro-Debt_Data'!O45*100)<0, 0, ('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/'Macro-Debt_Data'!O45*100)","v":49.464907538737855},{"$f":"IF((('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/'Macro-Debt_Data'!P45*100)<0, 0, ('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/'Macro-Debt_Data'!P45*100)","v":56.638651817892914},{"$f":"IF((('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/'Macro-Debt_Data'!Q45*100)<0, 0, ('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/'Macro-Debt_Data'!Q45*100)","v":80.540397730389856},{"$f":"IF((('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/'Macro-Debt_Data'!R45*100)<0, 0, ('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/'Macro-Debt_Data'!R45*100)","v":93.334405872053878},{"$f":"IF((('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/'Macro-Debt_Data'!S45*100)<0, 0, ('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/'Macro-Debt_Data'!S45*100)","v":114.60236057851515},{"$f":"IF((('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/'Macro-Debt_Data'!T45*100)<0, 0, ('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/'Macro-Debt_Data'!T45*100)","v":127.06094891261144},{"$f":"IF((('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/'Macro-Debt_Data'!U45*100)<0, 0, ('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/'Macro-Debt_Data'!U45*100)","v":126.38394360695806},{"$f":"IF((('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/'Macro-Debt_Data'!V45*100)<0, 0, ('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/'Macro-Debt_Data'!V45*100)","v":92.487788149406541},{"$f":"IF((('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/'Macro-Debt_Data'!W45*100)<0, 0, ('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/'Macro-Debt_Data'!W45*100)","v":85.394442519080087},{"$f":"IF((('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/'Macro-Debt_Data'!X45*100)<0, 0, ('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/'Macro-Debt_Data'!X45*100)","v":82.539472559542091},{"$f":"IF((('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/'Macro-Debt_Data'!Y45*100)<0, 0, ('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/'Macro-Debt_Data'!Y45*100)","v":87.626192730676934},{"$f":"IF((('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/'Macro-Debt_Data'!Z45*100)<0, 0, ('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/'Macro-Debt_Data'!Z45*100)","v":79.171622424053041},{"$f":"IF((('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/'Macro-Debt_Data'!AA45*100)<0, 0, ('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/'Macro-Debt_Data'!AA45*100)","v":80.136319735218791},{"$f":"IF((('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/'Macro-Debt_Data'!AB45*100)<0, 0, ('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/'Macro-Debt_Data'!AB45*100)","v":82.307881710365564},{"$f":"IF((('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/'Macro-Debt_Data'!AC45*100)<0, 0, ('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/'Macro-Debt_Data'!AC45*100)","v":84.49858668302484},{"$f":"IF((('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/'Macro-Debt_Data'!AD45*100)<0, 0, ('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/'Macro-Debt_Data'!AD45*100)","v":86.586912792440557},{"$f":"IF((('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/'Macro-Debt_Data'!AE45*100)<0, 0, ('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/'Macro-Debt_Data'!AE45*100)","v":78.934005279902593},{"$f":"IF((('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/'Macro-Debt_Data'!AF45*100)<0, 0, ('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/'Macro-Debt_Data'!AF45*100)","v":77.261502459333983},{"$f":"IF((('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/'Macro-Debt_Data'!AG45*100)<0, 0, ('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/'Macro-Debt_Data'!AG45*100)","v":70.133880719001723},{"$f":"IF((('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/'Macro-Debt_Data'!AH45*100)<0, 0, ('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/'Macro-Debt_Data'!AH45*100)","v":65.11763952730422},{"$f":"IF((('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/'Macro-Debt_Data'!AI45*100)<0, 0, ('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/'Macro-Debt_Data'!AI45*100)","v":60.855192710195894},{"$f":"IF((('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/'Macro-Debt_Data'!AJ45*100)<0, 0, ('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/'Macro-Debt_Data'!AJ45*100)","v":57.688651268365746},{"$f":"IF((('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/'Macro-Debt_Data'!AK45*100)<0, 0, ('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/'Macro-Debt_Data'!AK45*100)","v":54.422783574266042},{"$f":"IF((('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/'Macro-Debt_Data'!AL45*100)<0, 0, ('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/'Macro-Debt_Data'!AL45*100)","v":52.382470900889523},{"$f":"IF((('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/'Macro-Debt_Data'!AM45*100)<0, 0, ('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/'Macro-Debt_Data'!AM45*100)","v":50.684188862532842},{"$f":"IF((('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/'Macro-Debt_Data'!AN45*100)<0, 0, ('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/'Macro-Debt_Data'!AN45*100)","v":47.872333362189821},{"$f":"IF((('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/'Macro-Debt_Data'!AO45*100)<0, 0, ('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/'Macro-Debt_Data'!AO45*100)","v":44.657156446430932}]
[null,{"$f":"'Output 1-2 - Public DSA'!B36","v":"Debt service-to-revenue ratio 3/"},null,null,{"$f":"IF((('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/('Macro-Debt_Data'!K45-'Macro-Debt_Data'!K46)*100)<0, 0, ('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/('Macro-Debt_Data'!K45-'Macro-Debt_Data'!K46)*100)","v":68.195548578215508},{"$f":"IF((('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/('Macro-Debt_Data'!L45-'Macro-Debt_Data'!L46)*100)<0, 0, ('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/('Macro-Debt_Data'!L45-'Macro-Debt_Data'!L46)*100)","v":55.952698589317421},{"$f":"IF((('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/('Macro-Debt_Data'!M45-'Macro-Debt_Data'!M46)*100)<0, 0, ('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/('Macro-Debt_Data'!M45-'Macro-Debt_Data'!M46)*100)","v":74.223280660737714},{"$f":"IF((('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/('Macro-Debt_Data'!N45-'Macro-Debt_Data'!N46)*100)<0, 0, ('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/('Macro-Debt_Data'!N45-'Macro-Debt_Data'!N46)*100)","v":73.301514014026878},{"$f":"IF((('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O46)*100)<0, 0, ('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O46)*100)","v":55.3165629597285},{"$f":"IF((('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P46)*100)<0, 0, ('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P46)*100)","v":61.783061803918471},{"$f":"IF((('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q46)*100)<0, 0, ('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q46)*100)","v":82.860505741563259},{"$f":"IF((('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R46)*100)<0, 0, ('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R46)*100)","v":97.122447077557027},{"$f":"IF((('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S46)*100)<0, 0, ('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S46)*100)","v":127.36948029864416},{"$f":"IF((('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T46)*100)<0, 0, ('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T46)*100)","v":132.2888860755115},{"$f":"IF((('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U46)*100)<0, 0, ('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U46)*100)","v":131.53175252345028},{"$f":"IF((('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V46)*100)<0, 0, ('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V46)*100)","v":94.785271540379568},{"$f":"IF((('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W46)*100)<0, 0, ('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W46)*100)","v":86.910533882225621},{"$f":"IF((('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X46)*100)<0, 0, ('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X46)*100)","v":83.628466928118783},{"$f":"IF((('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y46)*100)<0, 0, ('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y46)*100)","v":88.494142994469954},{"$f":"IF((('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z46)*100)<0, 0, ('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z46)*100)","v":79.756770412667507},{"$f":"IF((('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA46)*100)<0, 0, ('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA46)*100)","v":80.581005077190355},{"$f":"IF((('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB46)*100)<0, 0, ('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB46)*100)","v":82.65249120873122},{"$f":"IF((('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC46)*100)<0, 0, ('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC46)*100)","v":84.765736900321343},{"$f":"IF((('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD46)*100)<0, 0, ('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD46)*100)","v":86.79327663191907},{"$f":"IF((('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE46)*100)<0, 0, ('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE46)*100)","v":79.075670335076182},{"$f":"IF((('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF46)*100)<0, 0, ('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF46)*100)","v":77.365709896969307},{"$f":"IF((('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG46)*100)<0, 0, ('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG46)*100)","v":70.204937043433247},{"$f":"IF((('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH46)*100)<0, 0, ('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH46)*100)","v":65.167179213707598},{"$f":"IF((('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI46)*100)<0, 0, ('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI46)*100)","v":60.889920619442329},{"$f":"IF((('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ46)*100)<0, 0, ('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ46)*100)","v":57.713313774487865},{"$f":"IF((('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK46)*100)<0, 0, ('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK46)*100)","v":54.440231834974206},{"$f":"IF((('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL46)*100)<0, 0, ('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL46)*100)","v":52.395054398976271},{"$f":"IF((('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM46)*100)<0, 0, ('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM46)*100)","v":50.693311810145744},{"$f":"IF((('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN46)*100)<0, 0, ('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN46)*100)","v":47.87881533776541},{"$f":"IF((('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO46)*100)<0, 0, ('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO46)*100)","v":44.661691969714383}]
[null,{"$f":"'Output 1-2 - Public DSA'!B37","v":"Gross financing need 4/"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J101/'Baseline - public'!D52*100),'Macro-Debt_Data'!J101/'Baseline - public'!D52*100,\"…\")","v":22.744843110420675},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K101/'Baseline - public'!E52*100),'Macro-Debt_Data'!K101/'Baseline - public'!E52*100,\"…\")","v":13.882978200957529},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L101/'Baseline - public'!F52*100),'Macro-Debt_Data'!L101/'Baseline - public'!F52*100,\"…\")","v":9.5957199809468712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M101/'Baseline - public'!G52*100),'Macro-Debt_Data'!M101/'Baseline - public'!G52*100,\"…\")","v":12.713508690869146},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N101/'Baseline - public'!H52*100),'Macro-Debt_Data'!N101/'Baseline - public'!H52*100,\"…\")","v":15.001359344719134},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O101/'Baseline - public'!I52*100),'Macro-Debt_Data'!O101/'Baseline - public'!I52*100,\"…\")","v":12.206623308445073},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P101/'Baseline - public'!J52*100),'Macro-Debt_Data'!P101/'Baseline - public'!J52*100,\"…\")","v":18.057526901484238},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q101/'Baseline - public'!K52*100),'Macro-Debt_Data'!Q101/'Baseline - public'!K52*100,\"…\")","v":19.033677707029799},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R101/'Baseline - public'!L52*100),'Macro-Debt_Data'!R101/'Baseline - public'!L52*100,\"…\")","v":21.047160373517809},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S101/'Baseline - public'!M52*100),'Macro-Debt_Data'!S101/'Baseline - public'!M52*100,\"…\")","v":22.818558687558141},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T101/'Baseline - public'!N52*100),'Macro-Debt_Data'!T101/'Baseline - public'!N52*100,\"…\")","v":24.358466103060621},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U101/'Baseline - public'!O52*100),'Macro-Debt_Data'!U101/'Baseline - public'!O52*100,\"…\")","v":22.498209890617137},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V101/'Baseline - public'!P52*100),'Macro-Debt_Data'!V101/'Baseline - public'!P52*100,\"…\")","v":15.081158663249203},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W101/'Baseline - public'!Q52*100),'Macro-Debt_Data'!W101/'Baseline - public'!Q52*100,\"…\")","v":13.998134762606512},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X101/'Baseline - public'!R52*100),'Macro-Debt_Data'!X101/'Baseline - public'!R52*100,\"…\")","v":13.734674533555632},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y101/'Baseline - public'!S52*100),'Macro-Debt_Data'!Y101/'Baseline - public'!S52*100,\"…\")","v":14.766111892632244},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z101/'Baseline - public'!T52*100),'Macro-Debt_Data'!Z101/'Baseline - public'!T52*100,\"…\")","v":13.261030919370395},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA101/'Baseline - public'!U52*100),'Macro-Debt_Data'!AA101/'Baseline - public'!U52*100,\"…\")","v":13.459890828185664},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB101/'Baseline - public'!V52*100),'Macro-Debt_Data'!AB101/'Baseline - public'!V52*100,\"…\")","v":14.126812900611204},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC101/'Baseline - public'!W52*100),'Macro-Debt_Data'!AC101/'Baseline - public'!W52*100,\"…\")","v":14.760607201139511},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD101/'Baseline - public'!X52*100),'Macro-Debt_Data'!AD101/'Baseline - public'!X52*100,\"…\")","v":15.094943926599417},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE101/'Baseline - public'!Y52*100),'Macro-Debt_Data'!AE101/'Baseline - public'!Y52*100,\"…\")","v":13.766877939716002},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF101/'Baseline - public'!Z52*100),'Macro-Debt_Data'!AF101/'Baseline - public'!Z52*100,\"…\")","v":13.514598187261745},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG101/'Baseline - public'!AA52*100),'Macro-Debt_Data'!AG101/'Baseline - public'!AA52*100,\"…\")","v":12.209413451485975},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH101/'Baseline - public'!AB52*100),'Macro-Debt_Data'!AH101/'Baseline - public'!AB52*100,\"…\")","v":11.29028892884592},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI101/'Baseline - public'!AC52*100),'Macro-Debt_Data'!AI101/'Baseline - public'!AC52*100,\"…\")","v":10.511066705819148},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ101/'Baseline - public'!AD52*100),'Macro-Debt_Data'!AJ101/'Baseline - public'!AD52*100,\"…\")","v":9.9418277022126222},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK101/'Baseline - public'!AE52*100),'Macro-Debt_Data'!AK101/'Baseline - public'!AE52*100,\"…\")","v":9.2790730049404271},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL101/'Baseline - public'!AF52*100),'Macro-Debt_Data'!AL101/'Baseline - public'!AF52*100,\"…\")","v":8.940948327094862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM101/'Baseline - public'!AG52*100),'Macro-Debt_Data'!AM101/'Baseline - public'!AG52*100,\"…\")","v":8.5750174223571545},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN101/'Baseline - public'!AH52*100),'Macro-Debt_Data'!AN101/'Baseline - public'!AH52*100,\"…\")","v":8.0422663979551459},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO101/'Baseline - public'!AI52*100),'Macro-Debt_Data'!AO101/'Baseline - public'!AI52*100,\"…\")","v":7.4408630539843106}]
[null,{"$f":"'Output 1-2 - Public DSA'!B38","v":"in billions of U.S. dollars"},null,{"$f":"+'Macro-Debt_Data'!J101/'Macro-Debt_Data'!J60","v":4640.1624659626304},{"$f":"+'Macro-Debt_Data'!K101/'Macro-Debt_Data'!K60","v":3437.0856936422601},{"$f":"+'Macro-Debt_Data'!L101/'Macro-Debt_Data'!L60","v":2737.4683958307842},{"$f":"+'Macro-Debt_Data'!M101/'Macro-Debt_Data'!M60","v":3253.3312470830442},{"$f":"+'Macro-Debt_Data'!N101/'Macro-Debt_Data'!N60","v":4826.5689828946015},{"$f":"+'Macro-Debt_Data'!O101/'Macro-Debt_Data'!O60","v":4829.5485433599815},{"$f":"+'Macro-Debt_Data'!P101/'Macro-Debt_Data'!P60","v":7573.2075529695057},{"$f":"+'Macro-Debt_Data'!Q101/'Macro-Debt_Data'!Q60","v":9099.2956815637262},{"$f":"+'Macro-Debt_Data'!R101/'Macro-Debt_Data'!R60","v":8160.8471345143453},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"+'Macro-Debt_Data'!T101/'Macro-Debt_Data'!T60","v":10420.033413789561},{"$f":"+'Macro-Debt_Data'!U101/'Macro-Debt_Data'!U60","v":10228.605509600655},{"$f":"+'Macro-Debt_Data'!V101/'Macro-Debt_Data'!V60","v":7423.8984809707918},{"$f":"+'Macro-Debt_Data'!W101/'Macro-Debt_Data'!W60","v":7399.8717471029659},{"$f":"+'Macro-Debt_Data'!X101/'Macro-Debt_Data'!X60","v":7748.4454351526647},{"$f":"+'Macro-Debt_Data'!Y101/'Macro-Debt_Data'!Y60","v":8925.9303866776063},{"$f":"+'Macro-Debt_Data'!Z101/'Macro-Debt_Data'!Z60","v":8636.4729004448654},{"$f":"+'Macro-Debt_Data'!AA101/'Macro-Debt_Data'!AA60","v":9443.7800260322601},{"$f":"+'Macro-Debt_Data'!AB101/'Macro-Debt_Data'!AB60","v":10631.316304889073},{"$f":"+'Macro-Debt_Data'!AC101/'Macro-Debt_Data'!AC60","v":11887.341981909671},{"$f":"+'Macro-Debt_Data'!AD101/'Macro-Debt_Data'!AD60","v":13005.213495922131},{"$f":"+'Macro-Debt_Data'!AE101/'Macro-Debt_Data'!AE60","v":12679.014220491752},{"$f":"+'Macro-Debt_Data'!AF101/'Macro-Debt_Data'!AF60","v":13303.270652745905},{"$f":"+'Macro-Debt_Data'!AG101/'Macro-Debt_Data'!AG60","v":12850.507617574305},{"$f":"+'Macro-Debt_Data'!AH101/'Macro-Debt_Data'!AH60","v":12706.46787918751},{"$f":"+'Macro-Debt_Data'!AI101/'Macro-Debt_Data'!AI60","v":12655.59553373892},{"$f":"+'Macro-Debt_Data'!AJ101/'Macro-Debt_Data'!AJ60","v":12805.402134793294},{"$f":"+'Macro-Debt_Data'!AK101/'Macro-Debt_Data'!AK60","v":12783.853612327875},{"$f":"+'Macro-Debt_Data'!AL101/'Macro-Debt_Data'!AL60","v":13180.963064722071},{"$f":"+'Macro-Debt_Data'!AM101/'Macro-Debt_Data'!AM60","v":13525.919441659144},{"$f":"+'Macro-Debt_Data'!AN101/'Macro-Debt_Data'!AN60","v":13538.280740474409},{"$f":"+'Macro-Debt_Data'!AO101/'Macro-Debt_Data'!AO60","v":13390.984696947255}]
[]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B40","v":"Key macroeconomic and fiscal assumptions"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B41","v":"Nominal GDP (local currency)"},null,{"$f":"+'Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60","v":18705.461153847154},{"$f":"+'Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60","v":23154.448155894868},{"$f":"+'Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60","v":30178.597963635719},{"$f":"+'Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60","v":36597.591953128234},{"$f":"+'Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60","v":46042.100052607362},{"$f":"+'Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60","v":59816.320867600261},{"$f":"+'Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60","v":75315.365265387954},{"$f":"+'Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60","v":93415.886305528067},{"$f":"+'Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60","v":113343.39519298593},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"+'Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60","v":241548.73391724},{"$f":"+'Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60","v":279328.26057159272},{"$f":"+'Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60","v":315464.15274663601},{"$f":"+'Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60","v":352988.60553170723},{"$f":"+'Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60","v":395193.23176309094},{"$f":"+'Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60","v":442254.61282547982},{"$f":"+'Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60","v":492752.19520242885},{"$f":"+'Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60","v":547751.94745622692},{"$f":"+'Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60","v":608705.25880605495},{"$f":"+'Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60","v":675909.84784366027},{"$f":"+'Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60","v":750432.63260766398},{"$f":"+'Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60","v":833488.43868188746},{"$f":"+'Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60","v":925788.0260513355},{"$f":"+'Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60","v":1028833.8436991632},{"$f":"+'Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60","v":1143283.9639717815},{"$f":"+'Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60","v":1270287.4146035842},{"$f":"+'Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60","v":1411971.8270452812},{"$f":"+'Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60","v":1569321.5329626715},{"$f":"+'Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60","v":1739734.1336614783},{"$f":"+'Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60","v":1931989.2292256355}]
[null,{"$f":"'Output 1-2 - Public DSA'!B42","v":"Real GDP growth (in percent)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J107),('Macro-Debt_Data'!J107), \"…\")","v":6.2498785469726537},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K107),('Macro-Debt_Data'!K107), \"…\")","v":4.3468189722677186},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L107),('Macro-Debt_Data'!L107), \"…\")","v":9.1497990814511923},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M107),('Macro-Debt_Data'!M107), \"…\")","v":4.8444869909498589},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N107),('Macro-Debt_Data'!N107), \"…\")","v":7.8997120115329222},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O107),('Macro-Debt_Data'!O107), \"…\")","v":14.04712346038739},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P107),('Macro-Debt_Data'!P107), \"…\")","v":9.2927894583888282},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q107),('Macro-Debt_Data'!Q107), \"…\")","v":7.3125250849582768},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R107),('Macro-Debt_Data'!R107), \"…\")","v":3.9874679871839236},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S107),('Macro-Debt_Data'!S107), \"…\")","v":3.8354406323071855},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T107),('Macro-Debt_Data'!T107), \"…\")","v":3.4691533744156011},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U107),('Macro-Debt_Data'!U107), \"…\")","v":5.8906944612318712},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V107),('Macro-Debt_Data'!V107), \"…\")","v":8.8593605877872239},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W107),('Macro-Debt_Data'!W107), \"…\")","v":5.9467120061924561},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X107),('Macro-Debt_Data'!X107), \"…\")","v":5.1113682292374563},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y107),('Macro-Debt_Data'!Y107), \"…\")","v":5.2204322138042603},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z107),('Macro-Debt_Data'!Z107), \"…\")","v":5.3637352876307887},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA107),('Macro-Debt_Data'!AA107), \"…\")","v":5.337618585397963},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB107),('Macro-Debt_Data'!AB107), \"…\")","v":4.6844744828008711},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC107),('Macro-Debt_Data'!AC107), \"…\")","v":4.3972634482420059},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD107),('Macro-Debt_Data'!AD107), \"…\")","v":4.4833886485703633},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE107),('Macro-Debt_Data'!AE107), \"…\")","v":4.4756749591488898},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF107),('Macro-Debt_Data'!AF107), \"…\")","v":4.5890658683920504},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG107),('Macro-Debt_Data'!AG107), \"…\")","v":4.65232295029816},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH107),('Macro-Debt_Data'!AH107), \"…\")","v":4.6588360421304431},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI107),('Macro-Debt_Data'!AI107), \"…\")","v":4.7486908024361174},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ107),('Macro-Debt_Data'!AJ107), \"…\")","v":4.7423942798764163},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK107),('Macro-Debt_Data'!AK107), \"…\")","v":4.7170407296159622},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL107),('Macro-Debt_Data'!AL107), \"…\")","v":4.7853701486726852},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM107),('Macro-Debt_Data'!AM107), \"…\")","v":4.7622141451034494},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN107),('Macro-Debt_Data'!AN107), \"…\")","v":4.3051696191019673},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO107),('Macro-Debt_Data'!AO107), \"…\")","v":4.5926757727239087},null,{"$f":"STDEV(E53:N53)","v":3.3888802441279227},{"$f":"AVERAGE(E53:N53)","v":6.8185317053842898},{"$f":"AVERAGE(O53:T53)","v":6.0653837976473426},{"$f":"AVERAGE(U53:AI53)","v":4.6621466988340829},null,{"$f":"AVERAGE(O53:AI53)","v":5.0630715842093013}]
[null,{"$f":"'Output 1-2 - Public DSA'!B43","v":"Average nominal interest rate on public debt (in percent)"},null,null,{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!K49/'Macro-Debt_Data'!J80),(100*'Macro-Debt_Data'!K49/'Macro-Debt_Data'!J80),\"...\")","v":13.380446017105523},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!L49/'Macro-Debt_Data'!K80),(100*'Macro-Debt_Data'!L49/'Macro-Debt_Data'!K80),\"...\")","v":11.441142539735141},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!M49/'Macro-Debt_Data'!L80),(100*'Macro-Debt_Data'!M49/'Macro-Debt_Data'!L80),\"...\")","v":11.229221095236136},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!N49/'Macro-Debt_Data'!M80),(100*'Macro-Debt_Data'!N49/'Macro-Debt_Data'!M80),\"...\")","v":10.036779237483671},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!O49/'Macro-Debt_Data'!N80),(100*'Macro-Debt_Data'!O49/'Macro-Debt_Data'!N80),\"...\")","v":10.707253284315961},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!P49/'Macro-Debt_Data'!O80),(100*'Macro-Debt_Data'!P49/'Macro-Debt_Data'!O80),\"...\")","v":11.017308670399993},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Q49/'Macro-Debt_Data'!P80),(100*'Macro-Debt_Data'!Q49/'Macro-Debt_Data'!P80),\"...\")","v":11.353977579080173},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!R49/'Macro-Debt_Data'!Q80),(100*'Macro-Debt_Data'!R49/'Macro-Debt_Data'!Q80),\"...\")","v":12.382067626001335},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\"...\")","v":10.910297194641492},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),\"...\")","v":10.463861693019942},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),\"...\")","v":9.3152975252445884},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!V49/'Macro-Debt_Data'!U80),(100*'Macro-Debt_Data'!V49/'Macro-Debt_Data'!U80),\"...\")","v":10.838330395569727},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!W49/'Macro-Debt_Data'!V80),(100*'Macro-Debt_Data'!W49/'Macro-Debt_Data'!V80),\"...\")","v":10.338795627394681},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!X49/'Macro-Debt_Data'!W80),(100*'Macro-Debt_Data'!X49/'Macro-Debt_Data'!W80),\"...\")","v":10.070349278118973},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Y49/'Macro-Debt_Data'!X80),(100*'Macro-Debt_Data'!Y49/'Macro-Debt_Data'!X80),\"...\")","v":9.1942983085925949},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Z49/'Macro-Debt_Data'!Y80),(100*'Macro-Debt_Data'!Z49/'Macro-Debt_Data'!Y80),\"...\")","v":8.5148791841646165},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AA49/'Macro-Debt_Data'!Z80),(100*'Macro-Debt_Data'!AA49/'Macro-Debt_Data'!Z80),\"...\")","v":10.189321363163884},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AB49/'Macro-Debt_Data'!AA80),(100*'Macro-Debt_Data'!AB49/'Macro-Debt_Data'!AA80),\"...\")","v":8.2955371745752426},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AC49/'Macro-Debt_Data'!AB80),(100*'Macro-Debt_Data'!AC49/'Macro-Debt_Data'!AB80),\"...\")","v":8.1181617625230214},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AD49/'Macro-Debt_Data'!AC80),(100*'Macro-Debt_Data'!AD49/'Macro-Debt_Data'!AC80),\"...\")","v":8.0747406059644025},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AE49/'Macro-Debt_Data'!AD80),(100*'Macro-Debt_Data'!AE49/'Macro-Debt_Data'!AD80),\"...\")","v":6.8619646625534427},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AF49/'Macro-Debt_Data'!AE80),(100*'Macro-Debt_Data'!AF49/'Macro-Debt_Data'!AE80),\"...\")","v":7.6050157956035713},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AG49/'Macro-Debt_Data'!AF80),(100*'Macro-Debt_Data'!AG49/'Macro-Debt_Data'!AF80),\"...\")","v":7.5323807192119574},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AH49/'Macro-Debt_Data'!AG80),(100*'Macro-Debt_Data'!AH49/'Macro-Debt_Data'!AG80),\"...\")","v":7.4835227907402126},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AI49/'Macro-Debt_Data'!AH80),(100*'Macro-Debt_Data'!AI49/'Macro-Debt_Data'!AH80),\"...\")","v":6.7949182858498478},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AJ49/'Macro-Debt_Data'!AI80),(100*'Macro-Debt_Data'!AJ49/'Macro-Debt_Data'!AI80),\"...\")","v":6.7921352941853348},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AK49/'Macro-Debt_Data'!AJ80),(100*'Macro-Debt_Data'!AK49/'Macro-Debt_Data'!AJ80),\"...\")","v":6.7605440900622158},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AL49/'Macro-Debt_Data'!AK80),(100*'Macro-Debt_Data'!AL49/'Macro-Debt_Data'!AK80),\"...\")","v":6.8036379655661996},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AM49/'Macro-Debt_Data'!AL80),(100*'Macro-Debt_Data'!AM49/'Macro-Debt_Data'!AL80),\"...\")","v":6.8418040641841342},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AN49/'Macro-Debt_Data'!AM80),(100*'Macro-Debt_Data'!AN49/'Macro-Debt_Data'!AM80),\"...\")","v":6.9279713785345054},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AO49/'Macro-Debt_Data'!AN80),(100*'Macro-Debt_Data'!AO49/'Macro-Debt_Data'!AN80),\"...\")","v":6.9907300397878656},null,{"$f":"STDEV(E54:N54)","v":0.96634206315575144},{"$f":"AVERAGE(E54:N54)","v":11.292235493701936},{"$f":"AVERAGE(O54:T54)","v":9.7119917198475303},{"$f":"AVERAGE(T54:AH54)","v":7.5731023424588377},null,{"$f":"AVERAGE(O54:AI54)","v":8.1116350624567168}]
[null,{"$f":"'Output 1-2 - Public DSA'!B44","v":"Average nominal interest rate on external debt (in percent)"},null,null,{"$f":"IF('Macro-Debt_Data'!K86=0,'Baseline - public'!E54,'Macro-Debt_Data'!K86)","v":4.5256886570868797},{"$f":"IF('Macro-Debt_Data'!L86=0,'Baseline - public'!F54,'Macro-Debt_Data'!L86)","v":4.5388772142245175},{"$f":"IF('Macro-Debt_Data'!M86=0,'Baseline - public'!G54,'Macro-Debt_Data'!M86)","v":3.7861125090205632},{"$f":"IF('Macro-Debt_Data'!N86=0,'Baseline - public'!H54,'Macro-Debt_Data'!N86)","v":3.0709391396655441},{"$f":"IF('Macro-Debt_Data'!O86=0,'Baseline - public'!I54,'Macro-Debt_Data'!O86)","v":4.7388439231501627},{"$f":"IF('Macro-Debt_Data'!P86=0,'Baseline - public'!J54,'Macro-Debt_Data'!P86)","v":4.232080044507935},{"$f":"IF('Macro-Debt_Data'!Q86=0,'Baseline - public'!K54,'Macro-Debt_Data'!Q86)","v":5.8076423059941087},{"$f":"IF('Macro-Debt_Data'!R86=0,'Baseline - public'!L54,'Macro-Debt_Data'!R86)","v":5.4695400012265205},{"$f":"IF('Macro-Debt_Data'!S86=0,'Baseline - public'!M54,'Macro-Debt_Data'!S86)","v":4.6035063260994091},{"$f":"IF('Macro-Debt_Data'!T86=0,'Baseline - public'!N54,'Macro-Debt_Data'!T86)","v":5.122359908415465},{"$f":"IF('Macro-Debt_Data'!U86=0,'Baseline - public'!O54,'Macro-Debt_Data'!U86)","v":5.1779332191736449},{"$f":"IF('Macro-Debt_Data'!V86=0,'Baseline - public'!P54,'Macro-Debt_Data'!V86)","v":6.8251769931826747},{"$f":"IF('Macro-Debt_Data'!W86=0,'Baseline - public'!Q54,'Macro-Debt_Data'!W86)","v":7.1890718419317752},{"$f":"IF('Macro-Debt_Data'!X86=0,'Baseline - public'!R54,'Macro-Debt_Data'!X86)","v":7.1872716974265947},{"$f":"IF('Macro-Debt_Data'!Y86=0,'Baseline - public'!S54,'Macro-Debt_Data'!Y86)","v":6.6500387509092302},{"$f":"IF('Macro-Debt_Data'!Z86=0,'Baseline - public'!T54,'Macro-Debt_Data'!Z86)","v":6.2224244087948524},{"$f":"IF('Macro-Debt_Data'!AA86=0,'Baseline - public'!U54,'Macro-Debt_Data'!AA86)","v":8.8317603179994535},{"$f":"IF('Macro-Debt_Data'!AB86=0,'Baseline - public'!V54,'Macro-Debt_Data'!AB86)","v":6.4025281741261635},{"$f":"IF('Macro-Debt_Data'!AC86=0,'Baseline - public'!W54,'Macro-Debt_Data'!AC86)","v":6.0203784166126502},{"$f":"IF('Macro-Debt_Data'!AD86=0,'Baseline - public'!X54,'Macro-Debt_Data'!AD86)","v":5.9397563336144179},{"$f":"IF('Macro-Debt_Data'!AE86=0,'Baseline - public'!Y54,'Macro-Debt_Data'!AE86)","v":4.9480159696002328},{"$f":"IF('Macro-Debt_Data'!AF86=0,'Baseline - public'!Z54,'Macro-Debt_Data'!AF86)","v":6.1149480414220792},{"$f":"IF('Macro-Debt_Data'!AG86=0,'Baseline - public'!AA54,'Macro-Debt_Data'!AG86)","v":6.2023018633619369},{"$f":"IF('Macro-Debt_Data'!AH86=0,'Baseline - public'!AB54,'Macro-Debt_Data'!AH86)","v":6.2571461521631289},{"$f":"IF('Macro-Debt_Data'!AI86=0,'Baseline - public'!AC54,'Macro-Debt_Data'!AI86)","v":5.4424167493317546},{"$f":"IF('Macro-Debt_Data'!AJ86=0,'Baseline - public'!AD54,'Macro-Debt_Data'!AJ86)","v":5.5324083885850559},{"$f":"IF('Macro-Debt_Data'!AK86=0,'Baseline - public'!AE54,'Macro-Debt_Data'!AK86)","v":5.6423898496314751},{"$f":"IF('Macro-Debt_Data'!AL86=0,'Baseline - public'!AF54,'Macro-Debt_Data'!AL86)","v":5.732135400373334},{"$f":"IF('Macro-Debt_Data'!AM86=0,'Baseline - public'!AG54,'Macro-Debt_Data'!AM86)","v":5.8488410904085608},{"$f":"IF('Macro-Debt_Data'!AN86=0,'Baseline - public'!AH54,'Macro-Debt_Data'!AN86)","v":5.9499118224119556},{"$f":"IF('Macro-Debt_Data'!AO86=0,'Baseline - public'!AI54,'Macro-Debt_Data'!AO86)","v":6.07289043577304},null,0.79236794475358718,4.5895590029391098,6.5419861519031279,{"$f":"AVERAGE(U55:AI55)","v":6.0625219336943497},null,{"$f":"AVERAGE(O55:AI55)","v":6.1995117103254289}]
[null,{"$f":"'Output 1-2 - Public DSA'!B45","v":"Average nominal interest rate on domestic debt (in percent)"},null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K87),'Macro-Debt_Data'!K87,'Baseline - public'!E54)","v":20.000000000000039},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L87),'Macro-Debt_Data'!L87,'Baseline - public'!F54)","v":20},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M87),'Macro-Debt_Data'!M87,'Baseline - public'!G54)","v":19.999999999999982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N87),'Macro-Debt_Data'!N87,'Baseline - public'!H54)","v":19.999999999999964},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O87),'Macro-Debt_Data'!O87,'Baseline - public'!I54)","v":20},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P87),'Macro-Debt_Data'!P87,'Baseline - public'!J54)","v":20.000000000000025},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q87),'Macro-Debt_Data'!Q87,'Baseline - public'!K54)","v":20.000000000000004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R87),'Macro-Debt_Data'!R87,'Baseline - public'!L54)","v":20.000000000000004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S87),'Macro-Debt_Data'!S87,'Baseline - public'!M54)","v":20.696304049499702},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T87),'Macro-Debt_Data'!T87,'Baseline - public'!N54)","v":21.198786131457155},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U87),'Macro-Debt_Data'!U87,'Baseline - public'!O54)","v":16.877419994719851},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V87),'Macro-Debt_Data'!V87,'Baseline - public'!P54)","v":20.253758530784722},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W87),'Macro-Debt_Data'!W87,'Baseline - public'!Q54)","v":18.235089233407997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X87),'Macro-Debt_Data'!X87,'Baseline - public'!R54)","v":17.77972036624293},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y87),'Macro-Debt_Data'!Y87,'Baseline - public'!S54)","v":16.495414915407693},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z87),'Macro-Debt_Data'!Z87,'Baseline - public'!T54)","v":15.005433622538019},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA87),'Macro-Debt_Data'!AA87,'Baseline - public'!U54)","v":13.994582252180788},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB87),'Macro-Debt_Data'!AB87,'Baseline - public'!V54)","v":13.640532516495957},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC87),'Macro-Debt_Data'!AC87,'Baseline - public'!W54)","v":13.293450267201528},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD87),'Macro-Debt_Data'!AD87,'Baseline - public'!X54)","v":13.144463151855549},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE87),'Macro-Debt_Data'!AE87,'Baseline - public'!Y54)","v":11.427275892985374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF87),'Macro-Debt_Data'!AF87,'Baseline - public'!Z54)","v":11.14207940773179},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG87),'Macro-Debt_Data'!AG87,'Baseline - public'!AA54)","v":10.833764326125507},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH87),'Macro-Debt_Data'!AH87,'Baseline - public'!AB54)","v":10.625018109460758},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI87),'Macro-Debt_Data'!AI87,'Baseline - public'!AC54)","v":10.444128029437774},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ87),'Macro-Debt_Data'!AJ87,'Baseline - public'!AD54)","v":10.271355096423743},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK87),'Macro-Debt_Data'!AK87,'Baseline - public'!AE54)","v":9.9626867871839657},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL87),'Macro-Debt_Data'!AL87,'Baseline - public'!AF54)","v":9.8682548070368536},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM87),'Macro-Debt_Data'!AM87,'Baseline - public'!AG54)","v":9.687045670169752},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN87),'Macro-Debt_Data'!AN87,'Baseline - public'!AH54)","v":9.6712790010762308},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO87),'Macro-Debt_Data'!AO87,'Baseline - public'!AI54)","v":9.5350253684708886},null,0.41670544338600957,20.189509018095688,17.441139443850201,{"$f":"AVERAGE(U56:AI56)","v":11.169396045589099},null,{"$f":"AVERAGE(O56:AI56)","v":12.961322730806558}]
[null,{"$f":"'Output 1-2 - Public DSA'!B46","v":"Average real interest rate (in percent)"},null,null,{"$f":"IF(ISNUMBER(E58),((D14/D12)*E59+(1-D14/D12)*E58),\"...\")","v":1.4318567630091747},1.5371020979360885,3.3593397800738569,2.3138151177394097,3.9159805708266395,3.2557495729647341,3.969628639260649,3.2229823099531432,3.58932432373429,3.3223857274837147,{"$f":"IF(ISNUMBER(O58),((N14/N12)*O59+(1-N14/N12)*O58),\"...\")","v":2.8508686214953967},7.0227992451432675,6.5572115521598819,7.265776110289754,7.0050485611946698,6.1416518648019576,6.9724404699021321,5.5284046734712007,5.1497597244749258,5.0877535483559422,3.8286198333445967,4.3348153395292934,4.2490784226978011,4.1813492377574457,3.7136526781488763,3.6784921935781862,3.5821013027575899,3.5933577661302243,3.5517706041027122,3.4882203226938162,3.5240145073563847,null,0.91554557688112326,2.9918164902981701,6.1405593258474882,{"$f":"AVERAGE(U57:AI57)","v":4.2975887082867414},null,{"$f":"AVERAGE(O57:AJ57)","v":4.8241517418755269}]
[null,{"$f":"'Output 1-2 - Public DSA'!B47","v":"Average real interest rate on domestic debt (in percent)"},null,null,{"$f":"IF(ISNUMBER((E56-E65)/(1+E65/100)),(E56-E65)/(1+E65/100),\"...\")","v":1.1566514911574612},0.49386789020984329,3.7464855826305365,2.919796296333498,5.3418664253440129,4.1618937605410009,3.8232233591273461,2.8458496781467981,3.7171112270180013,{"$f":"IF(ISNUMBER(N56),(N56-N65)/(1+N65/100),\"...\")","v":2.6498816616326257},{"$f":"IF(ISNUMBER(O56),(O56-O65)/(1+O65/100),\"...\")","v":2.3144764156427726},{"$f":"IF(ISNUMBER(P56),(P56-P65)/(1+P65/100),\"...\")","v":9.6849645530565986},8.3237672038863195,9.618806453443792,9.5464336433609081,8.2332518311082818,7.301263001356106,6.7724826714145667,6.3992472024471283,6.3793744155470034,4.8395090574788542,4.6988388050911265,4.4318778750864825,4.2358892910825201,4.1016353054061092,3.9384745616999717,3.6369969354103486,3.5735451978023232,3.3889454122718856,3.1876664959766221,3.1650208512308655,null,1.4275678632989197,3.0856627372141125,7.9536166834164455,{"$f":"AVERAGE(U58:AI58)","v":4.6700511386201278},null,{"$f":"AVERAGE(O58:AJ58)","v":5.6082127228476466}]
[null,{"$f":"'Output 1-2 - Public DSA'!B48","v":"Average real interest rate on external debt (in percent)"},null,null,{"$f":"IF(ISNUMBER(E55),(E55-E66)/(1+E66/100),\"...\")","v":1.8164082860247173},2.5276597832907837,3.0038909692671569,1.8268362274097583,2.6204501436376884,2.3467429215678823,4.1260874116233355,3.6143564160854331,3.4901776610244304,3.7576597014542279,{"$f":"IF(ISNUMBER(O55),(O55-O66)/(1+O66/100),\"...\")","v":3.2545325842540738},{"$f":"IF(ISNUMBER(P55),(P55-P66)/(1+P66/100),\"...\")","v":4.8873622342199772},5.0129261099870908,5.1099083031690196,4.5918310939279685,4.0945565486465192,6.6516217433719769,4.2710524410087887,3.896557980305853,3.817550934246845,2.8456773023088191,3.9892331683582909,4.0748371018812302,4.1285827394307297,3.330174151349111,3.4183630609250546,3.526141352372631,3.6140891031296127,3.7284569225283395,3.8275029863566901,3.9480180686852764,null,0.81345025275004779,2.9130269521385412,4.4918528123674415,{"$f":"AVERAGE(U59:AI59)","v":3.9378572704172834},null,{"$f":"AVERAGE(O59:AJ59)","v":4.0961417109744716}]
[null,{"$f":"'Output 1-2 - Public DSA'!B49","v":"Exchange rate (LC per US dollar) "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J59), +'Macro-Debt_Data'!J59, \"…\")","v":0.92352999999999996},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K59), +'Macro-Debt_Data'!K59, \"…\")","v":0.97040000000000004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L59), +'Macro-Debt_Data'!L59, \"…\")","v":1.2141},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M59), +'Macro-Debt_Data'!M59, \"…\")","v":1.4186000000000001},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N59), +'Macro-Debt_Data'!N59, \"…\")","v":1.4738},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O59), +'Macro-Debt_Data'!O59, \"…\")","v":1.5505},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P59), +'Macro-Debt_Data'!P59, \"…\")","v":1.88},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q59), +'Macro-Debt_Data'!Q59, \"…\")","v":2.2000000000000002},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R59), +'Macro-Debt_Data'!R59, \"…\")","v":3.1955},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S59), +'Macro-Debt_Data'!S59, \"…\")","v":3.7949999999999999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T59), +'Macro-Debt_Data'!T59, \"…\")","v":4.2001999999999997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U59), +'Macro-Debt_Data'!U59, \"…\")","v":4.7032579654818703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V59), +'Macro-Debt_Data'!V59, \"…\")","v":5.1105475181203301},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W59), +'Macro-Debt_Data'!W59, \"…\")","v":5.4574049224511096},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X59), +'Macro-Debt_Data'!X59, \"…\")","v":5.7262512089379198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y59), +'Macro-Debt_Data'!Y59, \"…\")","v":5.9526864934779198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z59), +'Macro-Debt_Data'!Z59, \"…\")","v":6.1834476111432197},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA59), +'Macro-Debt_Data'!AA59, \"…\")","v":6.4231543861154101},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB59), +'Macro-Debt_Data'!AB59, \"…\")","v":6.6721536046532597},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC59), +'Macro-Debt_Data'!AC59, \"…\")","v":6.9308054964892296},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD59), +'Macro-Debt_Data'!AD59, \"…\")","v":7.1994842559775902},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE59), +'Macro-Debt_Data'!AE59, \"…\")","v":7.4785785834452403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF59), +'Macro-Debt_Data'!AF59, \"…\")","v":7.7684922475285498},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG59), +'Macro-Debt_Data'!AG59, \"…\")","v":8.0696446693096195},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH59), +'Macro-Debt_Data'!AH59, \"…\")","v":8.3824715290966907},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI59), +'Macro-Debt_Data'!AI59, \"…\")","v":8.7074253967279205},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ59), +'Macro-Debt_Data'!AJ59, \"…\")","v":9.0449763863084591},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK59), +'Macro-Debt_Data'!AK59, \"…\")","v":9.3956128363294198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL59), +'Macro-Debt_Data'!AL59, \"…\")","v":9.7598420161522199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM59), +'Macro-Debt_Data'!AM59, \"…\")","v":10.1381908598804},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN59), +'Macro-Debt_Data'!AN59, \"…\")","v":10.5312067286808},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO59), +'Macro-Debt_Data'!AO59, \"…\")","v":10.939458202656001},null,null,null,null,null,null,{"$f":"AVERAGE(O60:AJ60)","v":7.6464329961411055}]
[null,{"$f":"'Output 1-2 - Public DSA'!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,null,{"$f":"(E60/D60-1)*100","v":5.0750923088584088},25.11335531739487,16.843752573923076,3.8911602988862093,5.2042339530465442,21.251209287326667,17.021276595744705,45.249999999999993,18.760757314974175,10.67720685111988,11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804,null,"...","...",{"$f":"AVERAGE(O61:T61)","v":6.6968354440269238},{"$f":"AVERAGE(U61:AI61)","v":3.876587788020339},null,4.6823728325936482]
[null,{"$f":"'Output 1-2 - Public DSA'!B51","v":"Exchange rate (US dollar per LC)"},null,{"$f":"1/D60","v":1.0828018580879886},1.0305028854080791,0.82365538258792526,0.7049203440011278,0.67851811643370874,0.64495324089003547,0.53191489361702127,0.45454545454545453,0.31294007197621654,0.2635046113306983,0.23808390076663016,0.21261857362262404,0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2,null,{"$f":"STDEV(E62:N62)","v":0.2575401343359851},{"$f":"AVERAGE(E62:N62)","v":0.5683538901556896},0.18264622928683447,{"$f":"AVERAGE(T62:AH62)","v":0.12560100285921244},null,0.13855154978511136]
[null,{"$f":"'Output 1-2 - Public DSA'!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,null,{"$f":"(E62/D62-1)*100","v":-4.8299670239076775},-20.072481673667731,-14.415621034823079,-3.7454200027140727,-4.9467913576265676,-17.526595744680851,-14.54545454545455,-31.153184165232361,-15.797101449275353,-9.6471596590638526,-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986,null,{"$f":"STDEV(E63:N63)","v":8.4082948892997447},{"$f":"AVERAGE(E63:N63)","v":-13.667977665644608},-6.208677973801259,{"$f":"AVERAGE(T63:AH63)","v":-3.731916758693743},null,-4.4395628201530295]
[null,{"$f":"'Output 1-2 - Public DSA'!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,null,{"$f":"IF(ISNUMBER((100+E61)*(1+E66/100)/(1+E65/100)-100),(100+E61)*(1+E66/100)/(1+E65/100)-100,\"…\")","v":-9.06768580579093},{"$f":"IF(ISNUMBER((100+F61)*(1+F66/100)/(1+F65/100)-100),(100+F61)*(1+F66/100)/(1+F65/100)-100,\"…\")","v":6.8313641258326641},{"$f":"IF(ISNUMBER((100+G61)*(1+G66/100)/(1+G65/100)-100),(100+G61)*(1+G66/100)/(1+G65/100)-100,\"…\")","v":1.784877608375254},{"$f":"IF(ISNUMBER((100+H61)*(1+H66/100)/(1+H65/100)-100),(100+H61)*(1+H66/100)/(1+H65/100)-100,\"…\")","v":-9.8075360750124503},-5.7401288427348476,7.1867438890918152,2.8810957087316922,26.715220491316572,3.1517283081795142,-5.0284977655837935,{"$f":"(100+O61)*(1+O66/100)/(1+O65/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467,null,"...","...",-5.4061000894447396E-2,{"$f":"AVERAGE(U64:AI64)","v":-0.1958848707325444},null,-0.15536376506451668]
[null,{"$f":"'Output 1-2 - Public DSA'!B54","v":"Inflation rate (GDP deflator, in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J109),('Macro-Debt_Data'!J109),\"...\")","v":11.192501454976277},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K109),('Macro-Debt_Data'!K109),\"...\")","v":18.627888755777722},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L109),('Macro-Debt_Data'!L109),\"...\")","v":19.410271013850043},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M109),('Macro-Debt_Data'!M109),\"...\")","v":15.666568680462989},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N109),('Macro-Debt_Data'!N109),\"...\")","v":16.59564468480681},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O109),('Macro-Debt_Data'!O109),\"...\")","v":13.914822351324329},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P109),('Macro-Debt_Data'!P109),\"...\")","v":15.205278694211755},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q109),('Macro-Debt_Data'!Q109),\"...\")","v":15.581077255631669},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R109),('Macro-Debt_Data'!R109),\"...\")","v":16.679477466068526},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\"...\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\"...\")","v":18.070069024499947},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U109),('Macro-Debt_Data'!U109),\"...\")","v":14.23351229391676},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V109),('Macro-Debt_Data'!V109),\"...\")","v":9.6355904574467068},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W109),('Macro-Debt_Data'!W109),\"...\")","v":9.1497205879727659},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X109),('Macro-Debt_Data'!X109),\"...\")","v":7.4448118683587028},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y109),('Macro-Debt_Data'!Y109),\"...\")","v":6.3434116848293476},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z109),('Macro-Debt_Data'!Z109),\"...\")","v":6.2570251534134202},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA109),('Macro-Debt_Data'!AA109),\"...\")","v":6.2378755511387496},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB109),('Macro-Debt_Data'!AB109),\"...\")","v":6.4324156123796161},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC109),('Macro-Debt_Data'!AC109),\"...\")","v":6.4795600025597144},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD109),('Macro-Debt_Data'!AD109),\"...\")","v":6.359398871704447},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE109),('Macro-Debt_Data'!AE109),\"...\")","v":6.283668146418675},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF109),('Macro-Debt_Data'!AF109),\"...\")","v":6.1540707386788629},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG109),('Macro-Debt_Data'!AG109),\"...\")","v":6.1302033261304345},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH109),('Macro-Debt_Data'!AH109),\"...\")","v":6.1294903912954224},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI109),('Macro-Debt_Data'!AI109),\"...\")","v":6.0925966296538014},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ109),('Macro-Debt_Data'!AJ109),\"...\")","v":6.0929127172868469},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK109),('Macro-Debt_Data'!AK109),\"...\")","v":6.1036985235262797},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL109),('Macro-Debt_Data'!AL109),\"...\")","v":6.077526454475457},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM109),('Macro-Debt_Data'!AM109),\"...\")","v":6.0916573167311805},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN109),('Macro-Debt_Data'!AN109),\"...\")","v":6.2833211809789402},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO109),('Macro-Debt_Data'!AO109),\"...\")","v":6.17457784109392},null,{"$f":"STDEV(E65:N65)","v":1.676418967721981},{"$f":"AVERAGE(E65:N65)","v":16.612177449254521},8.8440120076562856,{"$f":"AVERAGE(U65:AI65)","v":6.2081982202701571},null,6.9612878738090487]
[null,{"$f":"'Output 1-2 - Public DSA'!B55","v":"US Inflation rate (GDP deflator, in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J112),('Macro-Debt_Data'!J112),\"...\")","v":3.072731151923791},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K112),('Macro-Debt_Data'!K112),\"...\")","v":2.6609467144541155},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L112),('Macro-Debt_Data'!L112),\"...\")","v":1.961633997288903},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M112),('Macro-Debt_Data'!M112),\"...\")","v":0.75940970034500399},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N112),('Macro-Debt_Data'!N112),\"...\")","v":1.2217829389075119},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O112),('Macro-Debt_Data'!O112),\"...\")","v":2.0642998316099392},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P112),('Macro-Debt_Data'!P112),\"...\")","v":1.8421075933846343},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q112),('Macro-Debt_Data'!Q112),\"...\")","v":1.6149218089059447},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R112),('Macro-Debt_Data'!R112),\"...\")","v":1.7904696311495716},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S112),('Macro-Debt_Data'!S112),\"...\")","v":1.0757819633101962},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T112),('Macro-Debt_Data'!T112),\"...\")","v":1.3152765886277118},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U112),('Macro-Debt_Data'!U112),\"...\")","v":1.8627759835628588},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V112),('Macro-Debt_Data'!V112),\"...\")","v":1.8475197751998351},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W112),('Macro-Debt_Data'!W112),\"...\")","v":2.0722646368938058},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X112),('Macro-Debt_Data'!X112),\"...\")","v":1.9763725682890199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y112),('Macro-Debt_Data'!Y112),\"...\")","v":1.9678474269495316},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z112),('Macro-Debt_Data'!Z112),\"...\")","v":2.0441682357846602},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA112),('Macro-Debt_Data'!AA112),\"...\")","v":2.0441682357849045},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB112),('Macro-Debt_Data'!AB112),\"...\")","v":2.0441682357845714},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC112),('Macro-Debt_Data'!AC112),\"...\")","v":2.0441682357844604},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD112),('Macro-Debt_Data'!AD112),\"...\")","v":2.0441682357847935},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE112),('Macro-Debt_Data'!AE112),\"...\")","v":2.0441682357846824},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF112),('Macro-Debt_Data'!AF112),\"...\")","v":2.0441682357848157},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG112),('Macro-Debt_Data'!AG112),\"...\")","v":2.0441682357841051},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH112),('Macro-Debt_Data'!AH112),\"...\")","v":2.0441682357848601},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI112),('Macro-Debt_Data'!AI112),\"...\")","v":2.0441682357844604},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ112),('Macro-Debt_Data'!AJ112),\"...\")","v":2.0441682357847712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK112),('Macro-Debt_Data'!AK112),\"...\")","v":2.0441682357847712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL112),('Macro-Debt_Data'!AL112),\"...\")","v":2.0441682357845936},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM112),('Macro-Debt_Data'!AM112),\"...\")","v":2.0441682357849711},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN112),('Macro-Debt_Data'!AN112),\"...\")","v":2.0441682357844604},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO112),('Macro-Debt_Data'!AO112),\"...\")","v":2.0441682357846602},null,{"$f":"STDEV(E66:N66)","v":0.55409473372213336},{"$f":"AVERAGE(E66:N66)","v":1.6306630767983532},1.9618247711132852,{"$f":"AVERAGE(T66:AH66)","v":2.0441682357846589},null,2.0206415315928385]
[null,{"$f":"'Output 1-2 - Public DSA'!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J100),('Macro-Debt_Data'!J100),\"…\")","v":21.342706648531596},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K100),('Macro-Debt_Data'!K100),\"…\")","v":21.15018345846913},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L100),('Macro-Debt_Data'!L100),\"…\")","v":-0.84727522801240074},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M100),('Macro-Debt_Data'!M100),\"…\")","v":-2.1495279447309001},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N100),('Macro-Debt_Data'!N100),\"…\")","v":14.144581079094376},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O100),('Macro-Debt_Data'!O100),\"…\")","v":17.552796812045912},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P100),('Macro-Debt_Data'!P100),\"…\")","v":35.331296616417454},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q100),('Macro-Debt_Data'!Q100),\"…\")","v":-8.4920443940816774},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R100),('Macro-Debt_Data'!R100),\"…\")","v":3.9185603088490506},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S100),('Macro-Debt_Data'!S100),\"…\")","v":-6.9614258600711132},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T100),('Macro-Debt_Data'!T100),\"…\")","v":2.0763304260744686},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U100),('Macro-Debt_Data'!U100),\"…\")","v":0.43117688113256669},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V100),('Macro-Debt_Data'!V100),\"…\")","v":-3.9297803695374389},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W100),('Macro-Debt_Data'!W100),\"…\")","v":7.7993303142680714},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X100),('Macro-Debt_Data'!X100),\"…\")","v":6.9425623639669309},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y100),('Macro-Debt_Data'!Y100),\"…\")","v":5.4780286782750265},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z100),('Macro-Debt_Data'!Z100),\"…\")","v":5.7498279577344658},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA100),('Macro-Debt_Data'!AA100),\"…\")","v":5.1566079354212313},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB100),('Macro-Debt_Data'!AB100),\"…\")","v":6.0473100800480184},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC100),('Macro-Debt_Data'!AC100),\"…\")","v":5.6142024190448669},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD100),('Macro-Debt_Data'!AD100),\"…\")","v":4.1010670767653856},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE100),('Macro-Debt_Data'!AE100),\"…\")","v":4.5775356746648566},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF100),('Macro-Debt_Data'!AF100),\"…\")","v":4.7512525656842497},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG100),('Macro-Debt_Data'!AG100),\"…\")","v":4.2609986941137601},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH100),('Macro-Debt_Data'!AH100),\"…\")","v":4.3083406648218636},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI100),('Macro-Debt_Data'!AI100),\"…\")","v":4.4286871210322154},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ100),('Macro-Debt_Data'!AJ100),\"…\")","v":4.5674386801547451},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK100),('Macro-Debt_Data'!AK100),\"…\")","v":4.0267528300325761},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL100),('Macro-Debt_Data'!AL100),\"…\")","v":4.7756566918566445},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM100),('Macro-Debt_Data'!AM100),\"…\")","v":4.2179898787686021},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN100),('Macro-Debt_Data'!AN100),\"…\")","v":3.8360292666303142},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO100),('Macro-Debt_Data'!AO100),\"…\")","v":4.1720419812094622},null,{"$f":"STDEV(E67:N67)","v":14.047447520694593},{"$f":"AVERAGE(E67:N67)","v":7.572347527405431},3.7451909709732703,{"$f":"AVERAGE(U67:AI67)","v":4.589460770683254},null,4.3482408279089722]
[null,{"$f":"'Output 1-2 - Public DSA'!B57","v":"Primary deficit that stabilizes the debt-to-GDP ratio 5/"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B58","v":"PV of contingent liabilities (not included in public sector debt)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J91),'Macro-Debt_Data'!J91/D52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K91),'Macro-Debt_Data'!K91/E52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L91),'Macro-Debt_Data'!L91/F52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M91),'Macro-Debt_Data'!M91/G52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N91),'Macro-Debt_Data'!N91/H52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O91),'Macro-Debt_Data'!O91/I52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P91),'Macro-Debt_Data'!P91/J52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q91),'Macro-Debt_Data'!Q91/K52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R91),'Macro-Debt_Data'!R91/L52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S91),'Macro-Debt_Data'!S91/M52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T91),'Macro-Debt_Data'!T91/N52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U91),'Macro-Debt_Data'!U91/O52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V91),'Macro-Debt_Data'!V91/P52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W91),'Macro-Debt_Data'!W91/Q52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X91),'Macro-Debt_Data'!X91/R52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y91),'Macro-Debt_Data'!Y91/S52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z91),'Macro-Debt_Data'!Z91/T52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA91),'Macro-Debt_Data'!AA91/U52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB91),'Macro-Debt_Data'!AB91/V52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC91),'Macro-Debt_Data'!AC91/W52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD91),'Macro-Debt_Data'!AD91/X52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE91),'Macro-Debt_Data'!AE91/Y52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF91),'Macro-Debt_Data'!AF91/Z52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG91),'Macro-Debt_Data'!AG91/AA52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH91),'Macro-Debt_Data'!AH91/AB52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI91),'Macro-Debt_Data'!AI91/AC52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ91),'Macro-Debt_Data'!AJ91/AD52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK91),'Macro-Debt_Data'!AK91/AE52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL91),'Macro-Debt_Data'!AL91/AF52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM91),'Macro-Debt_Data'!AM91/AG52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN91),'Macro-Debt_Data'!AN91/AH52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO91),'Macro-Debt_Data'!AO91/AI52*100,\"...\")","v":0}]
[]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B62","v":"1/ Coverage of debt: The central government plus social security, central bank, government-guaranteed debt . Definition of external debt is Residency-based."}]
[null,{"$f":"'Output 1-2 - Public DSA'!B65","v":"4/ Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows."}]
[]
[]
[null,{"$f":"+'Macro-Debt_Data'!C80","v":"National Currency"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1767,IF(START!L10=\"French\",translation!D1767,IF(START!L10=\"Portuguese\",translation!E1767,translation!F1767)))","v":"Nominal Debt"},null,null,null,null,null,null,null,null,null,null,{"$f":"M12/100*M52","v":99852.234492218297},124191.67269823082,141170.48609087089,157480.50639998104,172749.16312338927,187841.99487422442,201984.66455479412,216187.54113593409,235871.15073075859,254985.13327327601,277425.2090999597,302631.67148497177,327639.1962158496,357959.88699793204,390853.88865103043,426576.61310436495,462550.19834889402,501500.22884647944,542573.66419098305,587545.34823678248,635367.29600792774,686999.94244923105,742296.37228844722]
[null,{"$f":"+B47","v":"Gross financing need 4/"},null,null,null,null,null,null,null,null,null,null,{"$f":"M47/100*M52","v":31251.696381826172},40755.482248794731,45533.956739561931,36428.347811128602,39100.746344856219,43327.974649789256,52122.692461054139,52406.696655362597,59526.98806892478,69610.180679901619,80851.513400605749,91883.717495035846,93051.683735156854,101417.95496301595,101764.04954900681,104524.14300985511,108141.41160326215,113663.32184510115,117870.89657363687,126243.67144925582,134569.59486435147,139914.05364521313,143756.67276440657]
[]
[null,"For market access countries"]
[null,"Assessment of risks from market financing risks (GFN)"]
[null,"(GFNs > 14 percent of GDP)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O47>14,1,0)","v":1},1,0,0,1,0,0,1,1,1,0,{"$f":"IF(Z47>$B$82,1,0)","v":0},{"$f":"IF(AA47>$B$82,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Breach of the GFN threshold?",{"$f":"IF(MAX(O82:Q82)=1,\"YES\",\"NO\")","v":"YES"}]
[]
[null,"Adjustments to public debt indicators under B3, B4, and C4"]
[]
[null,"Debt service in LCU baseline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)","v":48225.071578891424},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)","v":41622.817505858715},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)","v":45251.872879293427},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)","v":49605.86642660755},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)","v":58412.528119297436},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)","v":58653.073189988187},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)","v":65589.799881275176},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)","v":74097.718804069737},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)","v":83628.946509233938},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)","v":94396.256804961857},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)","v":94907.81665642286},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)","v":102678.21366472295},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)","v":103077.95773029982},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)","v":105890.01276002411},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)","v":109610.65067689616},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)","v":115245.82380460415},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)","v":120462.60300958289},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)","v":128583.78896282686},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)","v":137977.08858609147},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)","v":143961.79619630316},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)","v":148776.0944645906}]
[null,"PV of public debt (level) in LCU baseline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42*O52/100","v":135938.22946627048},150919.77299379808,163819.13310730283,176502.94125985462,189552.63871325596,203183.13135417755,218291.25973688808,236235.72310340966,257406.78102859855,281053.99251143623,306494.84967088624,334541.68822713481,364896.9017922834,397916.677629143,433879.96257019124,472866.82548620692,514317.02821982565,560013.07498237933,608906.91183846386,661972.91175469477,719074.73529533355]
[]
[null,"PV of public debt-to-GDP ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O88/O52*100","v":67.166726497848657},62.480051352911069,58.647532753069022,55.950237046937112,53.69936472247668,51.413616181559775,49.358729882378647,47.942094505811596,46.993311885790959,46.172427204376326,45.345522135635356,44.579842838742536,43.77947969732444,42.981402484360743,42.172014968926334,41.36040042435846,40.488240874237697,39.661773999717347,38.800647225487829,38.050234167762966,37.219396693197268]
[null,"PV of public debt-to-GDP ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+(B3_Exports_ext!D89*O60))/O52*100","v":67.166726497848657},{"$f":"(P88+(B3_Exports_ext!E89*P60))/P52*100","v":67.270733403217093},{"$f":"(Q88+(B3_Exports_ext!F89*Q60))/Q52*100","v":72.3758159475761},{"$f":"(R88+(B3_Exports_ext!G89*R60))/R52*100","v":69.517775797529453},{"$f":"(S88+(B3_Exports_ext!H89*S60))/S52*100","v":67.142309392124318},{"$f":"(T88+(B3_Exports_ext!I89*T60))/T52*100","v":64.731204785702943},{"$f":"(U88+(B3_Exports_ext!J89*U60))/U52*100","v":61.897046151341726},{"$f":"(V88+(B3_Exports_ext!K89*V60))/V52*100","v":58.510383194675086},{"$f":"(W88+(B3_Exports_ext!L89*W60))/W52*100","v":55.630170480457544},{"$f":"(X88+(B3_Exports_ext!M89*X60))/X52*100","v":52.878994729654281},{"$f":"(Y88+(B3_Exports_ext!N89*Y60))/Y52*100","v":50.117338692560907},{"$f":"(Z88+(B3_Exports_ext!O89*Z60))/Z52*100","v":47.875747454464509},{"$f":"(AA88+(B3_Exports_ext!P89*AA60))/AA52*100","v":46.48623333292069},{"$f":"(AB88+(B3_Exports_ext!Q89*AB60))/AB52*100","v":45.11569741150484},{"$f":"(AC88+(B3_Exports_ext!R89*AC60))/AC52*100","v":43.771568108175074},{"$f":"(AD88+(B3_Exports_ext!S89*AD60))/AD52*100","v":42.484471279860102},{"$f":"(AE88+(B3_Exports_ext!T89*AE60))/AE52*100","v":41.210789369259196},{"$f":"(AF88+(B3_Exports_ext!U89*AF60))/AF52*100","v":40.064436545282497},{"$f":"(AG88+(B3_Exports_ext!V89*AG60))/AG52*100","v":38.952809288943726},{"$f":"(AH88+(B3_Exports_ext!W89*AH60))/AH52*100","v":38.010470845051955},{"$f":"(AI88+(B3_Exports_ext!X89*AI60))/AI52*100","v":37.032891344909778}]
[null,"PV of public debt-to-GDP ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+('B4_other flows_ext'!D89*O60))/O52*100","v":67.166726497848657},{"$f":"(P88+('B4_other flows_ext'!E89*P60))/P52*100","v":66.230251749338464},{"$f":"(Q88+('B4_other flows_ext'!F89*Q60))/Q52*100","v":66.039719453368988},{"$f":"(R88+('B4_other flows_ext'!G89*R60))/R52*100","v":63.255868646091642},{"$f":"(S88+('B4_other flows_ext'!H89*S60))/S52*100","v":60.937906890633464},{"$f":"(T88+('B4_other flows_ext'!I89*T60))/T52*100","v":58.584658617441612},{"$f":"(U88+('B4_other flows_ext'!J89*U60))/U52*100","v":55.949450201880381},{"$f":"(V88+('B4_other flows_ext'!K89*V60))/V52*100","v":53.471080666429806},{"$f":"(W88+('B4_other flows_ext'!L89*W60))/W52*100","v":51.481069215501996},{"$f":"(X88+('B4_other flows_ext'!M89*X60))/X52*100","v":49.619598832579655},{"$f":"(Y88+('B4_other flows_ext'!N89*Y60))/Y52*100","v":47.749655499609894},{"$f":"(Z88+('B4_other flows_ext'!O89*Z60))/Z52*100","v":46.302604693661294},{"$f":"(AA88+('B4_other flows_ext'!P89*AA60))/AA52*100","v":45.186707540652506},{"$f":"(AB88+('B4_other flows_ext'!Q89*AB60))/AB52*100","v":44.083706125067849},{"$f":"(AC88+('B4_other flows_ext'!R89*AC60))/AC52*100","v":42.991255026565597},{"$f":"(AD88+('B4_other flows_ext'!S89*AD60))/AD52*100","v":41.92991753987139},{"$f":"(AE88+('B4_other flows_ext'!T89*AE60))/AE52*100","v":40.849216563414473},{"$f":"(AF88+('B4_other flows_ext'!U89*AF60))/AF52*100","v":39.857030144965492},{"$f":"(AG88+('B4_other flows_ext'!V89*AG60))/AG52*100","v":38.866442786808655},{"$f":"(AH88+('B4_other flows_ext'!W89*AH60))/AH52*100","v":38.01699538688132},{"$f":"(AI88+('B4_other flows_ext'!X89*AI60))/AI52*100","v":37.110414088275611}]
[null,"PV of public debt-to-GDP ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+('C4_Market_financing'!D77*O60))/O52*100","v":67.166726497848657},{"$f":"(P88+('C4_Market_financing'!E77*P60))/P52*100","v":62.480051352911069},{"$f":"(Q88+('C4_Market_financing'!F77*Q60))/Q52*100","v":58.670868838228806},{"$f":"(R88+('C4_Market_financing'!G77*R60))/R52*100","v":56.012868718986255},{"$f":"(S88+('C4_Market_financing'!H77*S60))/S52*100","v":53.835115439253897},{"$f":"(T88+('C4_Market_financing'!I77*T60))/T52*100","v":51.611535921014315},{"$f":"(U88+('C4_Market_financing'!J77*U60))/U52*100","v":49.583465417902246},{"$f":"(V88+('C4_Market_financing'!K77*V60))/V52*100","v":48.144465116209126},{"$f":"(W88+('C4_Market_financing'!L77*W60))/W52*100","v":47.134821029925988},{"$f":"(X88+('C4_Market_financing'!M77*X60))/X52*100","v":46.231488561359107},{"$f":"(Y88+('C4_Market_financing'!N77*Y60))/Y52*100","v":45.301938833719198},{"$f":"(Z88+('C4_Market_financing'!O77*Z60))/Z52*100","v":44.399275573045784},{"$f":"(AA88+('C4_Market_financing'!P77*AA60))/AA52*100","v":43.419329958341244},{"$f":"(AB88+('C4_Market_financing'!Q77*AB60))/AB52*100","v":42.440066050740541},{"$f":"(AC88+('C4_Market_financing'!R77*AC60))/AC52*100","v":41.519049901526294},{"$f":"(AD88+('C4_Market_financing'!S77*AD60))/AD52*100","v":40.670239873860787},{"$f":"(AE88+('C4_Market_financing'!T77*AE60))/AE52*100","v":39.83395598562349},{"$f":"(AF88+('C4_Market_financing'!U77*AF60))/AF52*100","v":39.107577909151367},{"$f":"(AG88+('C4_Market_financing'!V77*AG60))/AG52*100","v":38.385635822684137},{"$f":"(AH88+('C4_Market_financing'!W77*AH60))/AH52*100","v":37.759963305214086},{"$f":"(AI88+('C4_Market_financing'!X77*AI60))/AI52*100","v":37.038108357174224}]
[]
[null,"PV of public debt-to-revenue and grants ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O90/O$24*100","v":356.25472320532299},335.35058000920282,309.14175824219575,293.68420967609632,284.35297336512406,274.26249442042166,266.70394203585522,262.41107373861786,260.0835010774868,257.80256933107324,254.90909952934251,251.73006566037301,248.27457148494335,244.70102609657243,240.88761969977978,236.70314889764481,232.35895303657506,228.13815676922354,223.67447549138473,220.12915054941499,215.84000484971989]
[null,"PV of public debt-to-revenue and grants ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O91/O$24*100","v":356.25472320532299},361.06371515269609,381.50602328750779,364.90056380655039,355.53707968281327,345.30427948644302,334.45322131012972,320.2566061670808,307.88401420308475,295.24851800853673,281.73378704769817,270.34112914768025,263.6246419663438,256.85195948816897,250.02430782295463,243.13614055999372,236.50560421716946,230.45430861220191,224.55164564618636,219.89911079689196,214.7584366660468]
[null,"PV of public debt-to-revenue and grants ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O92/O$24*100","v":356.25472320532299},355.47911465122934,348.10731206024144,332.03165475631101,322.68305415810369,312.51594033860732,302.31610414488182,292.67398173313421,284.92090009150087,277.04976417188868,268.42389530401931,261.45802626410574,256.25499729629229,250.97664337195476,245.56713969883234,239.96246198963371,234.43056522316778,229.2612880006983,224.05376781562282,219.93685673675373,215.20800089305379]
[null,"PV of public debt-to-revenue and grants ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O93/O$24*100","v":356.25472320532299},335.35058000920282,309.26476697006774,294.01296490712451,285.07181091844598,275.31828402382467,267.91827338884008,263.51874935677671,260.86668047396267,258.13233691099583,254.66409672150775,250.71045215894418,246.2321529195639,241.61909826002682,237.15786666452647,232.75340049406017,228.60406153169905,224.95037009605724,221.28205514577562,218.44986841621159,214.78869078224702]
[]
[null,"Debt service in LCU B3 (Export stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+(B3_Exports_ext!D98*O114)","v":48225.071578891424},{"$f":"P87+(B3_Exports_ext!E98*P114)","v":41622.817505858715},{"$f":"Q87+(B3_Exports_ext!F98*Q114)","v":46206.929205531203},{"$f":"R87+(B3_Exports_ext!G98*R114)","v":52742.271774479363},{"$f":"S87+(B3_Exports_ext!H98*S114)","v":61896.603032444407},{"$f":"T87+(B3_Exports_ext!I98*T114)","v":62514.305276113366},{"$f":"U87+(B3_Exports_ext!J98*U114)","v":72726.901595832882},{"$f":"V87+(B3_Exports_ext!K98*V114)","v":87811.399770634453},{"$f":"W87+(B3_Exports_ext!L98*W114)","v":98033.888912570896},{"$f":"X87+(B3_Exports_ext!M98*X114)","v":109509.82528077043},{"$f":"Y87+(B3_Exports_ext!N98*Y114)","v":110722.83687305648},{"$f":"Z87+(B3_Exports_ext!O98*Z114)","v":115703.61545163926},{"$f":"AA87+(B3_Exports_ext!P98*AA114)","v":109266.25272402649},{"$f":"AB87+(B3_Exports_ext!Q98*AB114)","v":112175.16019969464},{"$f":"AC87+(B3_Exports_ext!R98*AC114)","v":115740.701112654},{"$f":"AD87+(B3_Exports_ext!S98*AD114)","v":120935.95500796521},{"$f":"AE87+(B3_Exports_ext!T98*AE114)","v":125402.85521242504},{"$f":"AF87+(B3_Exports_ext!U98*AF114)","v":132537.14590566442},{"$f":"AG87+(B3_Exports_ext!V98*AG114)","v":140947.77024152048},{"$f":"AH87+(B3_Exports_ext!W98*AH114)","v":145982.63997760654},{"$f":"AI87+(B3_Exports_ext!X98*AI114)","v":149922.16724185558}]
[null,"Debt service in LCU B4 (Other flows stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+('B4_other flows_ext'!D98*O114)","v":48225.071578891424},{"$f":"P87+('B4_other flows_ext'!E98*P114)","v":41622.817505858715},{"$f":"Q87+('B4_other flows_ext'!F98*Q114)","v":45999.50183393019},{"$f":"R87+('B4_other flows_ext'!G98*R114)","v":51294.707891399325},{"$f":"S87+('B4_other flows_ext'!H98*S114)","v":60288.577139477813},{"$f":"T87+('B4_other flows_ext'!I98*T114)","v":60732.207781649769},{"$f":"U87+('B4_other flows_ext'!J98*U114)","v":70130.366227950319},{"$f":"V87+('B4_other flows_ext'!K98*V114)","v":81424.207632693229},{"$f":"W87+('B4_other flows_ext'!L98*W114)","v":91320.672048398788},{"$f":"X87+('B4_other flows_ext'!M98*X114)","v":102461.77200137098},{"$f":"Y87+('B4_other flows_ext'!N98*Y114)","v":103342.36867065373},{"$f":"Z87+('B4_other flows_ext'!O98*Z114)","v":108757.41488921226},{"$f":"AA87+('B4_other flows_ext'!P98*AA114)","v":106364.57121091246},{"$f":"AB87+('B4_other flows_ext'!Q98*AB114)","v":109210.51876509345},{"$f":"AC87+('B4_other flows_ext'!R98*AC114)","v":112828.13786157948},{"$f":"AD87+('B4_other flows_ext'!S98*AD114)","v":118205.73631052273},{"$f":"AE87+('B4_other flows_ext'!T98*AE114)","v":122996.92187789745},{"$f":"AF87+('B4_other flows_ext'!U98*AF114)","v":130597.43152110171},{"$f":"AG87+('B4_other flows_ext'!V98*AG114)","v":139474.06120867364},{"$f":"AH87+('B4_other flows_ext'!W98*AH114)","v":144961.94525265563},{"$f":"AI87+('B4_other flows_ext'!X98*AI114)","v":149322.4472704909}]
[null,"Debt service in LCU C4 (Market stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+('C4_Market_financing'!D89*O114)","v":48225.071578891424},{"$f":"P87+('C4_Market_financing'!E89*P114)","v":41622.817505858715},{"$f":"Q87+('C4_Market_financing'!F89*Q114)","v":45314.985694702758},{"$f":"R87+('C4_Market_financing'!G89*R114)","v":49738.610800439019},{"$f":"S87+('C4_Market_financing'!H89*S114)","v":58700.997912053346},{"$f":"T87+('C4_Market_financing'!I89*T114)","v":59679.763083153019},{"$f":"U87+('C4_Market_financing'!J89*U114)","v":67351.830573479776},{"$f":"V87+('C4_Market_financing'!K89*V114)","v":76680.991433960618},{"$f":"W87+('C4_Market_financing'!L89*W114)","v":85280.360301241424},{"$f":"X87+('C4_Market_financing'!M89*X114)","v":93927.219254871423},{"$f":"Y87+('C4_Market_financing'!N89*Y114)","v":94600.406858214265},{"$f":"Z87+('C4_Market_financing'!O89*Z114)","v":102668.38639720932},{"$f":"AA87+('C4_Market_financing'!P89*AA114)","v":103493.49192017346},{"$f":"AB87+('C4_Market_financing'!Q89*AB114)","v":105755.99969676166},{"$f":"AC87+('C4_Market_financing'!R89*AC114)","v":109243.09712641606},{"$f":"AD87+('C4_Market_financing'!S89*AD114)","v":114442.59569944894},{"$f":"AE87+('C4_Market_financing'!T89*AE114)","v":119933.32118363156},{"$f":"AF87+('C4_Market_financing'!U89*AF114)","v":127114.1721895942},{"$f":"AG87+('C4_Market_financing'!V89*AG114)","v":135754.92130779361},{"$f":"AH87+('C4_Market_financing'!W89*AH114)","v":141748.44631917198},{"$f":"AI87+('C4_Market_financing'!X89*AI114)","v":146654.46709284381}]
[]
[null,"Debt service-to-revenue and grants ratio (Bseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P87/'Macro-Debt_Data'!V45*100","v":92.487788149406541},{"$f":"Q87/'Macro-Debt_Data'!W45*100","v":85.394442519080087},{"$f":"R87/'Macro-Debt_Data'!X45*100","v":82.539472559542091},{"$f":"S87/'Macro-Debt_Data'!Y45*100","v":87.626192730676934},{"$f":"T87/'Macro-Debt_Data'!Z45*100","v":79.171622424053041},{"$f":"U87/'Macro-Debt_Data'!AA45*100","v":80.136319735218791},{"$f":"V87/'Macro-Debt_Data'!AB45*100","v":82.307881710365564},{"$f":"W87/'Macro-Debt_Data'!AC45*100","v":84.49858668302484},{"$f":"X87/'Macro-Debt_Data'!AD45*100","v":86.586912792440557},{"$f":"Y87/'Macro-Debt_Data'!AE45*100","v":78.934005279902593},{"$f":"Z87/'Macro-Debt_Data'!AF45*100","v":77.261502459333983},{"$f":"AA87/'Macro-Debt_Data'!AG45*100","v":70.133880719001723},{"$f":"AB87/'Macro-Debt_Data'!AH45*100","v":65.11763952730422},{"$f":"AC87/'Macro-Debt_Data'!AI45*100","v":60.855192710195894},{"$f":"AD87/'Macro-Debt_Data'!AJ45*100","v":57.688651268365746},{"$f":"AE87/'Macro-Debt_Data'!AK45*100","v":54.422783574266042},{"$f":"AF87/'Macro-Debt_Data'!AL45*100","v":52.382470900889523},{"$f":"AG87/'Macro-Debt_Data'!AM45*100","v":50.684188862532842},{"$f":"AH87/'Macro-Debt_Data'!AN45*100","v":47.872333362189821},{"$f":"AI87/'Macro-Debt_Data'!AO45*100","v":44.657156446430932}]
[null,"Debt service-to-revenue and grants ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O100/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P100/'Macro-Debt_Data'!V45*100","v":92.487788149406541},{"$f":"Q100/'Macro-Debt_Data'!W45*100","v":87.196721571064145},{"$f":"R100/'Macro-Debt_Data'!X45*100","v":87.758154578316592},{"$f":"S100/'Macro-Debt_Data'!Y45*100","v":92.852746513865682},{"$f":"T100/'Macro-Debt_Data'!Z45*100","v":84.383625686424693},{"$f":"U100/'Macro-Debt_Data'!AA45*100","v":88.856289395377104},{"$f":"V100/'Macro-Debt_Data'!AB45*100","v":97.541063635902859},{"$f":"W100/'Macro-Debt_Data'!AC45*100","v":99.053323112688602},{"$f":"X100/'Macro-Debt_Data'!AD45*100","v":100.45014508459886},{"$f":"Y100/'Macro-Debt_Data'!AE45*100","v":92.0872199808652},{"$f":"Z100/'Macro-Debt_Data'!AF45*100","v":87.062628484760765},{"$f":"AA100/'Macro-Debt_Data'!AG45*100","v":74.344374916797065},{"$f":"AB100/'Macro-Debt_Data'!AH45*100","v":68.982725144773653},{"$f":"AC100/'Macro-Debt_Data'!AI45*100","v":64.258560889177929},{"$f":"AD100/'Macro-Debt_Data'!AJ45*100","v":60.536962676321757},{"$f":"AE100/'Macro-Debt_Data'!AK45*100","v":56.654698456731111},{"$f":"AF100/'Macro-Debt_Data'!AL45*100","v":53.992989666041844},{"$f":"AG100/'Macro-Debt_Data'!AM45*100","v":51.775432282850986},{"$f":"AH100/'Macro-Debt_Data'!AN45*100","v":48.544334613407528},{"$f":"AI100/'Macro-Debt_Data'!AO45*100","v":45.001165687280434}]
[null,"Debt service-to-revenue and grants ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O101/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P101/'Macro-Debt_Data'!V45*100","v":92.487788149406541},{"$f":"Q101/'Macro-Debt_Data'!W45*100","v":86.805287059429332},{"$f":"R101/'Macro-Debt_Data'!X45*100","v":85.349545113094521},{"$f":"S101/'Macro-Debt_Data'!Y45*100","v":90.440503946222734},{"$f":"T101/'Macro-Debt_Data'!Z45*100","v":81.978098707514292},{"$f":"U101/'Macro-Debt_Data'!AA45*100","v":85.68389385794471},{"$f":"V101/'Macro-Debt_Data'!AB45*100","v":90.446158915001135},{"$f":"W101/'Macro-Debt_Data'!AC45*100","v":92.270296890343957},{"$f":"X101/'Macro-Debt_Data'!AD45*100","v":93.985172899094181},{"$f":"Y101/'Macro-Debt_Data'!AE45*100","v":85.948948797517019},{"$f":"Z101/'Macro-Debt_Data'!AF45*100","v":81.835873239588778},{"$f":"AA101/'Macro-Debt_Data'!AG45*100","v":72.370080997841683},{"$f":"AB101/'Macro-Debt_Data'!AH45*100","v":67.159602763028587},{"$f":"AC101/'Macro-Debt_Data'!AI45*100","v":62.641522792695447},{"$f":"AD101/'Macro-Debt_Data'!AJ45*100","v":59.170295936274222},{"$f":"AE101/'Macro-Debt_Data'!AK45*100","v":55.567742124327346},{"$f":"AF101/'Macro-Debt_Data'!AL45*100","v":53.202788715167962},{"$f":"AG101/'Macro-Debt_Data'!AM45*100","v":51.234083369675268},{"$f":"AH101/'Macro-Debt_Data'!AN45*100","v":48.204917911025937},{"$f":"AI101/'Macro-Debt_Data'!AO45*100","v":44.821151628693514}]
[null,"Debt service-to-revenue and grants ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O102/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P102/'Macro-Debt_Data'!V45*100","v":92.487788149406541},{"$f":"Q102/'Macro-Debt_Data'!W45*100","v":85.513542201474792},{"$f":"R102/'Macro-Debt_Data'!X45*100","v":82.760346649454547},{"$f":"S102/'Macro-Debt_Data'!Y45*100","v":88.05893396737504},{"$f":"T102/'Macro-Debt_Data'!Z45*100","v":80.55747827349748},{"$f":"U102/'Macro-Debt_Data'!AA45*100","v":82.289133971416646},{"$f":"V102/'Macro-Debt_Data'!AB45*100","v":85.177385677267793},{"$f":"W102/'Macro-Debt_Data'!AC45*100","v":86.167173186599655},{"$f":"X102/'Macro-Debt_Data'!AD45*100","v":86.15667842912282},{"$f":"Y102/'Macro-Debt_Data'!AE45*100","v":78.678335225635792},{"$f":"Z102/'Macro-Debt_Data'!AF45*100","v":77.254107809329142},{"$f":"AA102/'Macro-Debt_Data'!AG45*100","v":70.416608723601087},{"$f":"AB102/'Macro-Debt_Data'!AH45*100","v":65.035227464844169},{"$f":"AC102/'Macro-Debt_Data'!AI45*100","v":60.651129126888492},{"$f":"AD102/'Macro-Debt_Data'!AJ45*100","v":57.286579032535215},{"$f":"AE102/'Macro-Debt_Data'!AK45*100","v":54.183663801457804},{"$f":"AF102/'Macro-Debt_Data'!AL45*100","v":51.783778340339971},{"$f":"AG102/'Macro-Debt_Data'!AM45*100","v":49.867903005427564},{"$f":"AH102/'Macro-Debt_Data'!AN45*100","v":47.136317099787099},{"$f":"AI102/'Macro-Debt_Data'!AO45*100","v":44.020321302975297}]
[]
[null,"Debt service-to-GDP ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O104*O$24/100","v":23.827882750836309},17.231643830565318,16.200248691877427,15.72472371098479,16.547992542510134,14.841618852710848,14.830778013197992,15.037521806194988,15.267667581577525,15.50771172736628,14.041490438289234,13.682535807102148,12.367053092339409,11.437824834661717,10.653872959971068,10.080244929198416,9.4830982047614292,9.1066823359998406,8.7921490713001926,8.2749308305699767,7.7006689382125524]
[null,"Debt service-to-GDP ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O105*O$24/100","v":23.827882750836309},17.231643830565318,16.542160507131438,16.718942965554362,17.535014462919975,15.818667996214375,16.4445772834781,17.820600420574568,17.897497100255435,17.990615933821317,16.381302510429908,15.41825480717476,13.109510300685704,12.116721867547083,11.249698075299438,10.577945534006469,9.8720064271091914,9.3866707087926926,8.9814462671285558,8.391089026365691,7.7599898060480488]
[null,"Debt service-to-GDP ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O106*O$24/100","v":23.827882750836309},17.231643830565318,16.467901149636941,16.260075017967733,17.079468343932813,15.367724672485611,15.857464047667218,16.524372377325104,16.671902760454646,16.832739740468913,15.289371652202512,14.492628673581692,12.761373316601935,11.796492900312979,10.966604428165667,10.339140584100791,9.682605720869935,9.2492944278068467,8.8875388681735004,8.3324194454681351,7.728948226607927]
[null,"Debt service-to-GDP ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O107*O$24/100","v":23.827882750836309},17.231643830565318,16.222843188861077,15.766802778503463,16.629714668447143,15.101413254701093,15.229197982397936,15.561775712122216,15.569156932674623,15.430656774529099,13.996009550684278,13.681226260170604,12.416907915824517,11.42334926795623,10.618147701443553,10.009988708480968,9.4414318999656377,9.0025997512709388,8.6505485623144605,8.1477073753128835,7.5908532446438484]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate (p.a.)",{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]

{"sheet":"A1_Historical_pub","index":54,"n_rows":95,"n_cols":25,"rows_kept":95,"cut":false,"hidden":false,"merged":[[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1771,IF(START!L10=\"French\",translation!D1771,IF(START!L10=\"Portuguese\",translation!E1771,translation!F1771)))","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[null,{"$f":"+'Baseline - public'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+'Baseline - public'!O10","v":"I. Baseline Medium Term Projections"}]
[]
[null,{"$f":"+'Baseline - public'!B12","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":68.024977354948973},65.624357228668032,62.632251600978115,59.249901540205492,56.15844464631008,54.288545418628686,51.990023006100841,50.00226960579699,48.301282970780591,46.65443258414588,45.380803520130044,44.259450137623567,43.273046742567466,42.318675243305698,41.497257329598099,40.790992659285628,40.181378114725646,39.659238820840585,39.227467145953838,38.847907721862242]
[null,{"$f":"translation!C1789","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,49.252517372266539,47.167773781843067,45.252710123600956,42.722374906673629,41.128655776470211,39.267311968879312,36.851814130542955,35.277231581462594,34.038356440859943,32.865195500731026,32.028412308422261,31.2164727396198,30.463427220899987,29.747048089830358,29.149515812312504,28.551568840009047,28.049186206810873,27.577272314806279,27.200036752845286,26.882585325350718]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1770,IF(START!L10=\"French\",translation!D1770,IF(START!L10=\"Portuguese\",translation!E1770,translation!F1770)))","v":"PV of total public debt"},{"$f":"IF(((C91+C80)/C41*100)<0, 0, (C91+C80)/C41*100)","v":23.744124618443145},{"$f":"IF(((D91+D80)/D41*100)<0, 0, (D91+D80)/D41*100)","v":71.038281523528298},67.166726497848657,65.422574927730466,62.780652667891331,59.733454249786,56.698419930550145,54.015797407797429,51.963209508657137,49.999044269937109,48.295721736705453,46.82454744902725,45.492711815938357,44.347874534921516,43.340312088161838,42.458321509525575,41.664375553268926,40.972657781114222,40.375383711494791,39.856278844346235,39.408408773543833,39.037007824733976,38.706036199527375]
[]
[null,{"$f":"+'Baseline - public'!B21","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,-1.7269935664214016,-2.4006201262809386,-2.9921056276899183,-3.3823500607726258,-3.0914568938954141,-1.8698992276813931,-2.2985224125278467,-1.9877534003038542,-1.7009866350163967,-1.6468503866347097,-1.2736290640158332,-1.1213533825064761,-0.98640339505610042,-0.95437149926176523,-0.82141791370759809,-0.70626467031246865,-0.60961454455997832,-0.52213929388505975,-0.43177167488674334,-0.37955942409159399]
[null,{"$f":"+'Baseline - public'!B22","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,-0.2136582905081772,-1.0859948865168914,-1.8277248909963797,-2.3294701788649927,-2.2516164763058066,-1.4102133656208808,-1.7760249557050605,-1.5911687764660565,-1.398900466418838,-1.4259954205398326,-1.1241251338332523,-0.99282158333951731,-0.87424049725517161,-0.83688062624061565,-0.72102382306249346,-0.62185274713788985,-0.53721066263512984,-0.4611542259536332,-0.37911393682843819,-0.33534688800497836]
[null,{"$f":"+'Baseline - public'!B23","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"F62","v":3.8768412335668279},{"$f":"F17","v":3.8768412335668279},3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279]
[null,{"$f":"+'Baseline - public'!B24","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.612357735619227},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.93451261538226},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.003146308438026},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.833718881847258},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.698153444334082},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.464550754037781},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.233528210148215},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.038193261541021},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.88515108416458},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.768864832791792},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.693425514837891},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.620913307967751},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.555025437424653},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.499284547775318},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.467629106046569},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.42032672725302},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.381501315112459},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34426925882498},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.283383295497053},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.242430623434561}]
[null,{"$f":"+'Baseline - public'!B25","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.43269379571644684},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.29436858654596293},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.20007088616504623},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.1341846725106815},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":8.9552850404309575E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":5.9744312381639214E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":3.9857836415479665E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":2.6590767562526464E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":1.7739771727541712E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":1.1834916017572396E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":7.895549012366004E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":5.2674386631990444E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":3.5141204274849666E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":2.3444112344665033E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":1.5640511330530526E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":1.0434414879270176E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":6.9612183113352134E-4},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":4.6441090313880539E-4},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":3.098272131517637E-4},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":2.066982091949246E-4}]
[null,{"$f":"+'Baseline - public'!B26","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F18+F17","v":22.489198969186056},{"$f":"G18+G17","v":22.811353848949089},22.879987542004855,22.710560115414086,22.574994677900911,22.341391987604609,22.110369443715044,21.91503449510785,21.761992317731409,21.64570606635862,21.57026674840472,21.497754541534579,21.431866670991482,21.376125781342147,21.344470339613398,21.297167960819849,21.258342548679288,21.221110492391809,21.160224529063882,21.11927185700139]
[null,{"$f":"+'Baseline - public'!B27","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-4.0904995240750051,-4.9628361200837192,-5.7045661245632076,-6.2063114124318206,-6.1284577098726345,-5.2870545991877087,-5.6528661892718883,-5.4680100100328843,-5.2757416999856659,-5.3028366541066605,-5.0009663674000802,-4.8696628169063452,-4.7510817308219995,-4.7137218598074435,-4.5978650566293213,-4.4986939807047177,-4.4140518962019577,-4.3379954595204611,-4.2559551703952661,-4.2121881215718062]
[null,{"$f":"+'Baseline - public'!B28","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.5872140508330399,-1.8003853572797062,-1.8749028177089624,-2.1637827894475432,-2.3225598200254285,-1.5599395964029905,-2.1437310763104689,-2.1777940066336701,-2.124245151279168,-2.2717124563638507,-2.0583038059393139,-1.9993866988006088,-1.9515795789497514,-1.9865272122645758,-1.9323075148721047,-1.8844361698712695,-1.8514660447507478,-1.8187250461443529,-1.7775644852885701,-1.7663719336945789]
[null,{"$f":"+'Baseline - public'!B29","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,2.8652533033539069,2.5418430692638885,2.3140871755562511,1.8342125630700092,1.4595304759454226,2.0248141839809106,1.3216617002638611,1.1408775250860319,1.0675424084735794,0.81149627239276145,0.9197817630432612,0.89739949248743833,0.87362742594160692,0.7757148490340432,0.76901429015132472,0.76445218565077944,0.75233942140711785,0.7461669839852948,0.75399790369040431,0.73762923713526274]
[null,{"$f":"+'Baseline - public'!B30","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-4.4524673541869468,-4.3422284265435946,-4.1889899932652135,-3.9979953525175524,-3.7820902959708511,-3.5847537803839011,-3.4653927765743298,-3.3186715317197022,-3.1917875597527474,-3.0832087287566119,-2.9780855689825749,-2.8967861912880473,-2.8252070048913582,-2.7622420612986192,-2.7013218050234293,-2.648888355522049,-2.6038054661578656,-2.5648920301296476,-2.5315623889789745,-2.5040011708298415]
[null,{"$f":"+'Baseline - public'!B31","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,-2.5032854732419652,-3.162450762804013,-3.8296633068542456,-4.0425286229842774,-3.805897889847206,-3.7271150027847186,-3.5091351129614194,-3.2902160033992138,-3.1514965487064979,-3.0311241977428098,-2.9426625614607667,-2.8702761181057364,-2.7995021518722476,-2.7271946475428677,-2.6655575417572166,-2.6142578108334482,-2.5625858514512103,-2.5192704133761081,-2.4783906851066955,-2.4458161878772278]
[null,{"$f":"+'Baseline - public'!B32","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},1.0589069446123187,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429]
[null,{"$f":"+'Baseline - public'!B33","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},0,-1.1508516770670958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Baseline - public'!B34","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[null,{"$f":"+'Baseline - public'!B35","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"+'Baseline - public'!B36","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[null,{"$f":"+'Baseline - public'!B37","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37),+'Baseline - public'!M37*'Baseline - public'!M52/C41,0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37),+'Baseline - public'!N37*'Baseline - public'!N52/D41,0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37),+'Baseline - public'!O37*'Baseline - public'!O52/E41,0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),+'Baseline - public'!P37*'Baseline - public'!P52/F41,0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37),+'Baseline - public'!Q37*'Baseline - public'!Q52/G41,0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37),+'Baseline - public'!R37*'Baseline - public'!R52/H41,0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37),+'Baseline - public'!S37*'Baseline - public'!S52/I41,0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37),+'Baseline - public'!T37*'Baseline - public'!T52/J41,0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37),+'Baseline - public'!U37*'Baseline - public'!U52/K41,0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37),+'Baseline - public'!V37*'Baseline - public'!V52/L41,0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37),+'Baseline - public'!W37*'Baseline - public'!W52/M41,0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37),+'Baseline - public'!X37*'Baseline - public'!X52/N41,0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37),+'Baseline - public'!Y37*'Baseline - public'!Y52/O41,0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37),+'Baseline - public'!Z37*'Baseline - public'!Z52/P41,0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37),+'Baseline - public'!AA37*'Baseline - public'!AA52/Q41,0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37),+'Baseline - public'!AB37*'Baseline - public'!AB52/R41,0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37),+'Baseline - public'!AC37*'Baseline - public'!AC52/S41,0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37),+'Baseline - public'!AD37*'Baseline - public'!AD52/T41,0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37),+'Baseline - public'!AE37*'Baseline - public'!AE52/U41,0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37),+'Baseline - public'!AF37*'Baseline - public'!AF52/V41,0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37),+'Baseline - public'!AG37*'Baseline - public'!AG52/W41,0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37),+'Baseline - public'!AH37*'Baseline - public'!AH52/X41,0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37),+'Baseline - public'!AI37*'Baseline - public'!AI52/Y41,0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"+'Baseline - public'!B38","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.5133352759132244},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3146252397640472},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.1643807366935388},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.052879881907633},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-0.83984041758960737},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.45968586206051226},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-0.52249745682278637},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.39658462383779775},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.30208616859755855},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.22085496609487704},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.14950393018258099},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.12853179916695884},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.11216289780092881},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.11749087302114958},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.10039409064510467},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-8.4411923174578768E-2},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-7.2403881924848479E-2},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-6.0985067931426565E-2},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-5.2657738058305134E-2},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-4.4212536086615642E-2}]
[]
[null,{"$f":"+translation!C1766","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,365.4828599429228,346.58593311430303,329.58885115338671,314.59480685629791,300.34219589382622,294.01498114844202,285.13419019564634,277.20220579078796,270.06360048893458,262.56281998412658,256.48398882439824,251.17568745775802,246.49948185387353,241.83088815871429,237.56662726044183,234.15744892700926,231.17323058733535,228.65903561005587,226.96636691598462,225.30412660650759]
[]
[null,{"$f":"+'Baseline - public'!B47","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,20.387087054992513,19.967955982002742,19.453801270259873,19.770741919990279,18.235603576906342,17.978486572155315,17.781588984211922,17.514569123949524,17.24770255845387,16.381398638111449,15.912275408684135,15.233130198370274,14.778506250370008,14.420719041681535,14.169530277526324,13.952988668397973,13.809591995438456,13.696578657714703,13.591208033118887,13.477117382124366]
[null,{"$f":"+'Baseline - public'!B48","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10056.935898454396,11489.890147384242,13289.022340687075,16183.014318117361,17899.027179555418,21160.954271397477,25097.21433926294,29643.347395480945,35005.144407104031,39867.998395553637,46438.541757248713,53309.949915877747,62018.676458895286,72569.09437429659,85505.307848728175,100966.59179433357,119829.60733679436,142517.50747291389,169584.83608911844,201650.26662025115]
[]
[null,{"$f":"+'Baseline - public'!B51","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"+'Baseline - public'!B52","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":252102.95446869684},314028.0512701135,391164.06704686082,487247.32306487148,606931.90871604765,756015.11671858048,941718.25290275202,1173036.422471863,1461174.2357166389,1820088.5379356712,2267164.4523625695,2824057.4823278938,3517742.462476091,4381820.1682307618,5458144.8731749952,6798851.6901174597,8468881.896373041,10549128.565190973,13140354.871708352,16368074.868685]
[null,{"$f":"+'Baseline - public'!B53","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"+'Macro-Debt_Data'!U107","v":5.8906944612318712},{"$f":"+F63","v":6.8185317053842898},{"$f":"+F42","v":6.8185317053842898},{"$f":"+G42","v":6.8185317053842898},6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898]
[null,{"$f":"+'Baseline - public'!B54","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),\".\")","v":10.463861693019942},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),\".\")","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.383601761454628,10.065479206928858,9.2643482522532814,8.7904076359366243,9.8759900066599045,8.690431997028373,8.6193867159734445,8.5899752869813355,8.0651499155011326,8.3815079587742183,8.360537659768843,8.3564391725868514,8.1670694659469572,8.2049452992140406,8.2354324380229453,8.2690197635051916,8.3068467399802159,8.3974891961606435,8.3964500779782441]
[null,{"$f":"+'Baseline - public'!B55","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"+'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.2468870614438297},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.2959929940507644},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.9197086746825116},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.7028307206100894},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.5431631224535405},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":7.0392637058781649},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.9398902207757187},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":7.0031432369589703},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":6.6619073011348995},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":7.2453422268350351},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":7.3402153964817156},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":7.4165432221804473},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":7.228830745832159},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":7.3293210691068893},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":7.4215128859895154},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":7.5035096651949305},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":7.5793005520983225},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":7.6447010785237053},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":7.7031783927338964}]
[null,{"$f":"+'Baseline - public'!B56","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":17.968042177315336},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":16.683929380981045},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":15.013065905126927},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":13.850797533692273},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":13.070101264866549},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":12.650109808961114},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":12.380423051433244},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":12.066398055707692},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":11.105815495703359},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":10.754724928950168},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":10.466711829748409},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":10.261888374001584},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":10.065139413673844},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":9.9406997594592728},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":9.8172748877887255},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":9.7154908041000887},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":9.6492585122750913},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":9.7775237835509952},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":9.6266190264786573}]
[null,{"$f":"+'Baseline - public'!B57","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,4.3878638379019064,3.9914154335917993,3.7667019498545988,3.1282268769601154,2.6313107425833882,3.8513829838285596,2.6005110497026367,2.344043242124783,2.2805627325595825,1.7946281127527262,2.1059035974870715,2.1123225836700765,2.108467199806189,1.9148344624038383,1.9411046508932772,1.9677845063737602,1.9701357358483587,1.9836169234607246,2.0308243772652332,2.0086046279916046]
[null,{"$f":"+'Baseline - public'!B58","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":3.1228137242483771},1.1627128124340529,6.1530393562669018E-2,-1.3713075075915377,-2.3680030473351743,-3.0374839591082647,-3.3976448488988709,-3.6289129406427438,-3.8982029947301089,-4.7219442034236394,-5.0230195923177137,-5.2700033169180811,-5.4456483140591017,-5.6143690811619695,-5.7210814819905398,-5.8269236627732948,-5.9142079292324556,-5.9710049921754056,-5.861011958787687,-5.990419333191622]
[null,{"$f":"+'Baseline - public'!B59","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.0695675685828441,5.2165225059358065,4.8562967373421584,4.5653392696200523,6.3688057818766808,4.8950327651766061,4.7976499486762885,4.8596358683779899,4.5252356358870056,5.0969830819065596,5.1899557341292839,5.2647545462687226,5.0808023620398926,5.1792796439970639,5.2696246568248482,5.3499788609143355,5.4242514903191541,5.4883419009292007,5.5456477864305285]
[null,{"$f":"+'Baseline - public'!B60","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"+'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"+'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"+'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"+'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"+'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"+'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"+'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"+'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"+'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"+'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"+'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"+'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"+'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"+'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"+'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"+'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"+'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"+'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"+'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"+'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"+'Macro-Debt_Data'!AO59","v":10.939458202656001}]
[null,{"$f":"+'Baseline - public'!B61","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+'Baseline - public'!B62","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+'Baseline - public'!B63","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+'Baseline - public'!B64","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":-5.0980396410368911},-6.5277723268369101,-8.2428590731335873,-9.1004024462818336,-9.1004024462818762,-9.1004024462819757,-9.1004024462818478,-9.1004024462817341,-9.100402446281521,-9.100402446282132,-9.1004024462821178,-9.1004024462815636,-9.1004024462819046,-9.1004024462821889,-9.1004024462817341,-9.1004024462817341,-9.1004024462820752,-9.1004024462820752,-9.100402446281322,-9.1004024462820041]
[null,{"$f":"+'Baseline - public'!B65","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U109),('Macro-Debt_Data'!U109),\".\")","v":14.23351229391676},{"$f":"F66","v":16.612177449254521},{"$f":"F54","v":16.612177449254521},{"$f":"G54","v":16.612177449254521},16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521]
[null,{"$f":"+'Baseline - public'!B66","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"+'Macro-Debt_Data'!U112","v":1.8627759835628588},{"$f":"+'Macro-Debt_Data'!V112","v":1.8475197751998351},{"$f":"+'Macro-Debt_Data'!W112","v":2.0722646368938058},{"$f":"+'Macro-Debt_Data'!X112","v":1.9763725682890199},{"$f":"+'Macro-Debt_Data'!Y112","v":1.9678474269495316},{"$f":"+'Macro-Debt_Data'!Z112","v":2.0441682357846602},{"$f":"+'Macro-Debt_Data'!AA112","v":2.0441682357849045},{"$f":"+'Macro-Debt_Data'!AB112","v":2.0441682357845714},{"$f":"+'Macro-Debt_Data'!AC112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AD112","v":2.0441682357847935},{"$f":"+'Macro-Debt_Data'!AE112","v":2.0441682357846824},{"$f":"+'Macro-Debt_Data'!AF112","v":2.0441682357848157},{"$f":"+'Macro-Debt_Data'!AG112","v":2.0441682357841051},{"$f":"+'Macro-Debt_Data'!AH112","v":2.0441682357848601},{"$f":"+'Macro-Debt_Data'!AI112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AJ112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AK112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AL112","v":2.0441682357845936},{"$f":"+'Macro-Debt_Data'!AM112","v":2.0441682357849711},{"$f":"+'Macro-Debt_Data'!AN112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AO112","v":2.0441682357846602}]
[null,{"$f":"+'Baseline - public'!B67","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":28.636989646708845},8.3486934192435811,7.1399221132610657,6.027535254629135,6.1809031787621427,5.7131894124664573,5.7139680800373238,5.8748390884842072,6.0725716349132375,6.2477417497677878,6.4462492234921731,6.4594426148815831,6.4911465556929393,6.5407136282332079,6.6603464551411307,6.5818066628555494,6.6237981368018062,6.6314487483807749,6.5120562640312629,6.6117992913156565]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1773,IF(START!L10=\"French\",translation!D1773,IF(START!L10=\"Portuguese\",translation!E1773,translation!F1773)))","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1809,IF(START!L10=\"French\",translation!D1809,IF(START!L10=\"Portuguese\",translation!E1809,translation!F1809)))","v":"Historical"},null,{"$f":"+IF(START!L10=\"English\",translation!C1811,IF(START!L10=\"French\",translation!D1811,IF(START!L10=\"Portuguese\",translation!E1811,translation!F1811)))","v":"Standard"}]
[null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1810,IF(START!L10=\"French\",translation!D1810,IF(START!L10=\"Portuguese\",translation!E1810,translation!F1810)))","v":"Average"},null,{"$f":"+IF(START!L10=\"English\",translation!C1812,IF(START!L10=\"French\",translation!D1812,IF(START!L10=\"Portuguese\",translation!E1812,translation!F1812)))","v":"Deviation"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1776,IF(START!L10=\"French\",translation!D1776,IF(START!L10=\"Portuguese\",translation!E1776,translation!F1776)))","v":"Primary deficit "},null,null,null,{"$f":"'Baseline - public'!AL23","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1777,IF(START!L10=\"French\",translation!D1777,IF(START!L10=\"Portuguese\",translation!E1777,translation!F1777)))","v":"Real GDP growth (in percent)"},null,null,null,{"$f":"'Baseline - public'!AL53","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1778,IF(START!L10=\"French\",translation!D1778,IF(START!L10=\"Portuguese\",translation!E1778,translation!F1778)))","v":"Nominal interest rate (in percent) 6/"},null,null,null,{"$f":"'Baseline - public'!AL54","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1779,IF(START!L10=\"French\",translation!D1779,IF(START!L10=\"Portuguese\",translation!E1779,translation!F1779)))","v":"Real interest rate (in percent)"},null,null,null,{"$f":"'Baseline - public'!AL57","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1780,IF(START!L10=\"French\",translation!D1780,IF(START!L10=\"Portuguese\",translation!E1780,translation!F1780)))","v":"Inflation rate (GDP deflator, in percent) "},null,null,null,{"$f":"'Baseline - public'!AL65","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1781,IF(START!L10=\"French\",translation!D1781,IF(START!L10=\"Portuguese\",translation!E1781,translation!F1781)))","v":"Revenue to GDP ratio"},null,null,null,{"$f":"'Baseline - public'!AL24","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1785,IF(START!L10=\"French\",translation!D1785,IF(START!L10=\"Portuguese\",translation!E1785,translation!F1785)))","v":"Nominal spending"},{"$f":"C20/100*C41","v":18624.244312549225},{"$f":"D20/100*D41","v":32944.2835411052},{"$f":"E20/100*E41","v":37795.678762011805},56695.935037661759,71634.049960184857,89498.28980912127,110656.59621539353,137014.84609113017,168904.30071164458,208217.38483569724,257071.3366248878,317980.62492532557,393971.01506903948,489033.41999961529,607108.94566269196,753917.87438672839,936663.39067322575,1165012.1135479661,1447962.8638513545,1800343.9235740674,2238642.228803643,2780528.5947692716,3456818.2292751083]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1786,IF(START!L10=\"French\",translation!D1786,IF(START!L10=\"Portuguese\",translation!E1786,translation!F1786)))","v":"  Increase in percent"},null,{"$f":"(D72/C72-1)*100","v":76.889236353643469},{"$f":"(E72/D72-1)*100","v":14.726060789433859},50.006394632199267,26.347770633997069,24.938196093709063,23.641017556199028,23.819863232039239,23.274452024931925,23.275360046141415,23.462955231975879,23.693535459892633,23.897805145064876,24.129289032574409,24.144674133552989,24.18164478927034,24.239446031857391,24.378952476258831,24.287365514310476,24.336332686422256,24.345254231172664,24.20602805546195,24.322340571432079]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1787,IF(START!L10=\"French\",translation!D1787,IF(START!L10=\"Portuguese\",translation!E1787,translation!F1787)))","v":"Increase in real spending in percent"},null,{"$f":"((1+D73/100)/(1+D54/100)-1)*100","v":49.817170274490422},{"$f":"((1+E73/100)/(1+E54/100)-1)*100","v":0.43117688113256669},28.636989646708845,8.3486934192435811,7.1399221132610657,6.027535254629135,6.1809031787621427,5.7131894124664573,5.7139680800373238,5.8748390884842072,6.0725716349132375,6.2477417497677878,6.4462492234921731,6.4594426148815831,6.4911465556929393,6.5407136282332079,6.6603464551411307,6.5818066628555494,6.6237981368018062,6.6314487483807749,6.5120562640312629,6.6117992913156565]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1791,IF(START!L10=\"French\",translation!D1791,IF(START!L10=\"Portuguese\",translation!E1791,translation!F1791)))","v":"In billions of local currency"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1792,IF(START!L10=\"French\",translation!D1792,IF(START!L10=\"Portuguese\",translation!E1792,translation!F1792)))","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,171492.97768848835,206078.89016372408,244994.8626454086,288693.55917322333,340843.51999709482,410429.61001146527,489599.53633679164,586544.83453857666,705765.90228963434,849151.97990296409,1028857.4456048899,1249912.3132487417,1522234.3400704227,1854328.2467392473,2264980.4234436937,2773319.0938315298,3402913.4568711994,4183704.0911866017,5154628.390161138,6358654.6208320726]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1794,IF(START!L10=\"French\",translation!D1794,IF(START!L10=\"Portuguese\",translation!E1794,translation!F1794)))","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,47325.926242796239,57958.849329106772,67982.521277004591,80529.931090717699,91220.584463711188,113562.79559769324,142559.27614367305,172730.05924827367,208406.20771439379,250976.3236240088,302720.66709222249,368341.17912666139,450609.42519532377,550866.09408575715,673957.62057862408,832140.27319752472,1027461.0041226293,1274542.1799248708,1580447.0356021705,1958492.9281405406]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1793,IF(START!L10=\"French\",translation!D1793,IF(START!L10=\"Portuguese\",translation!E1793,translation!F1793)))","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"'Macro-Debt_Data'!V16+PV_ResFin_pub!E62","v":10989.918770349064},{"$f":"'Macro-Debt_Data'!W16+PV_ResFin_pub!F62","v":19852.104151293563},{"$f":"'Macro-Debt_Data'!X16+PV_ResFin_pub!G62","v":25016.06020763503},{"$f":"'Macro-Debt_Data'!Y16+PV_ResFin_pub!H62","v":31170.061967187838},{"$f":"'Macro-Debt_Data'!Z16+PV_ResFin_pub!I62","v":34888.653654127404},{"$f":"'Macro-Debt_Data'!AA16+PV_ResFin_pub!J62","v":45143.997612282314},{"$f":"'Macro-Debt_Data'!AB16+PV_ResFin_pub!K62","v":60307.727651544432},{"$f":"'Macro-Debt_Data'!AC16+PV_ResFin_pub!L62","v":77364.073150326614},{"$f":"'Macro-Debt_Data'!AD16+PV_ResFin_pub!M62","v":95062.132673305401},{"$f":"'Macro-Debt_Data'!AE16+PV_ResFin_pub!N62","v":108038.63611050913},{"$f":"'Macro-Debt_Data'!AF16+PV_ResFin_pub!O62","v":122875.43200078288},{"$f":"'Macro-Debt_Data'!AG16+PV_ResFin_pub!P62","v":144078.78282784799},{"$f":"'Macro-Debt_Data'!AH16+PV_ResFin_pub!Q62","v":171782.82838896598},{"$f":"'Macro-Debt_Data'!AI16+PV_ResFin_pub!R62","v":206313.58497615217},{"$f":"'Macro-Debt_Data'!AJ16+PV_ResFin_pub!S62","v":246147.53118463763},{"$f":"'Macro-Debt_Data'!AK16+PV_ResFin_pub!T62","v":303316.33408836275},{"$f":"'Macro-Debt_Data'!AL16+PV_ResFin_pub!U62","v":371734.61901662796},{"$f":"'Macro-Debt_Data'!AM16+PV_ResFin_pub!V62","v":463343.82950449188},{"$f":"'Macro-Debt_Data'!AN16+PV_ResFin_pub!W62","v":574010.01957817993},{"$f":"'Macro-Debt_Data'!AO16+PV_ResFin_pub!X62","v":708487.34690686944}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1795,IF(START!L10=\"French\",translation!D1795,IF(START!L10=\"Portuguese\",translation!E1795,translation!F1795)))","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E38)*F49","v":124167.05144569211},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F38)*G49","v":148120.04083461731},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G38)*H49","v":177012.34136840401},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H38)*I49","v":208163.62808250563},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I38)*J49","v":249622.93553338363},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J38)*K49","v":296866.81441377202},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K38)*L49","v":347040.26019311859},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L38)*M49","v":413814.77529030299},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M38)*N49","v":497359.69457524054},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N38)*O49","v":598175.65627895528},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O38)*P49","v":726136.7785126674},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P38)*Q49","v":881571.13412208029},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q38)*R49","v":1071624.914875099},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R38)*S49","v":1303462.1526534902},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S38)*T49","v":1591022.8028650696},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T38)*U49","v":1941178.8206340051},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U38)*V49","v":2375452.4527485701},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V38)*W49","v":2909161.9112617308},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W38)*X49","v":3574181.3545589675},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X38)*Y49","v":4400161.692691532}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1796,IF(START!L10=\"French\",translation!D1796,IF(START!L10=\"Portuguese\",translation!E1796,translation!F1796)))","v":"Debt service"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1797,IF(START!L10=\"French\",translation!D1797,IF(START!L10=\"Portuguese\",translation!E1797,translation!F1797)))","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E42)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E55","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F42)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F55","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G42)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G55","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H42)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H55","v":29729.368141952215},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I42)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I55","v":30600.507721223519},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J42)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J55","v":38060.244838381674},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K42)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K55","v":50131.443821912238},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L42)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L55","v":57467.310303767226},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M42)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M55","v":67623.451288393946},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N42)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N55","v":75610.805294249323},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O42)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O55","v":93652.708417590911},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P42)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P55","v":111814.68201939324},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q42)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q55","v":134965.55441783438},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R42)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R55","v":165908.9999325613},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S42)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S55","v":203329.6760757374},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T42)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T55","v":252383.85647995511},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U42)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U55","v":308550.29302164656},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V42)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V55","v":381487.30106445058},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W42)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W55","v":461832.34243934043},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X42)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X55","v":564564.56853305292}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1798,IF(START!L10=\"French\",translation!D1798,IF(START!L10=\"Portuguese\",translation!E1798,translation!F1798)))","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,17807.147852032867,20742.827839299407,22697.177275600243,25377.340670020239,33661.671973260934,35668.10615371514,42200.477396480994,50384.0563339293,56921.078072148244,71171.740777655796,86018.014205132553,104448.16216730433,124321.93598805065,152146.61831283002,186530.93250715142,229326.3039739923,282674.8055564533,351326.09905672574,432805.7994851736]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1799,IF(START!L10=\"French\",translation!D1799,IF(START!L10=\"Portuguese\",translation!E1799,translation!F1799)))","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E63+PV_ResFin_pub!E54","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F63+PV_ResFin_pub!F54","v":8503.5423881107745},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G63+PV_ResFin_pub!G54","v":9669.8134920973789},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H63+PV_ResFin_pub!H54","v":10206.260723283634},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I63+PV_ResFin_pub!I54","v":11154.037709397213},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J63+PV_ResFin_pub!J54","v":11922.622763810174},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K63+PV_ResFin_pub!K54","v":14365.818345234253},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L63+PV_ResFin_pub!L54","v":17649.441485647672},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M63+PV_ResFin_pub!M54","v":20842.296510756438},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N63+PV_ResFin_pub!N54","v":23145.208910352874},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O63+PV_ResFin_pub!O54","v":26991.813242553922},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P63+PV_ResFin_pub!P54","v":31684.899873634953},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q63+PV_ResFin_pub!Q54","v":37798.760637459214},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R63+PV_ResFin_pub!R54","v":45354.466857063693},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S63+PV_ResFin_pub!S54","v":54759.944489725545},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T63+PV_ResFin_pub!T54","v":66164.272239403683},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U63+PV_ResFin_pub!U54","v":80846.511719718867},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V63+PV_ResFin_pub!V54","v":99142.368400609936},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W63+PV_ResFin_pub!W54","v":124618.66477354357},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X63+PV_ResFin_pub!X54","v":152143.61503269646}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1800,IF(START!L10=\"French\",translation!D1800,IF(START!L10=\"Portuguese\",translation!E1800,translation!F1800)))","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E41)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F41)*'Macro-Debt_Data'!W60)","v":9303.6054639220947},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G41)*'Macro-Debt_Data'!X60)","v":11073.014347202028},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H41)*'Macro-Debt_Data'!Y60)","v":12490.916552316608},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I41)*'Macro-Debt_Data'!Z60)","v":14223.302960623028},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J41)*'Macro-Debt_Data'!AA60)","v":21739.049209450761},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K41)*'Macro-Debt_Data'!AB60)","v":21302.287808480891},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L41)*'Macro-Debt_Data'!AC60)","v":24551.035910833321},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M41)*'Macro-Debt_Data'!AD60)","v":29541.759823172859},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N41)*'Macro-Debt_Data'!AE60)","v":33775.869161795374},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O41)*'Macro-Debt_Data'!AF60)","v":44179.92753510188},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P41)*'Macro-Debt_Data'!AG60)","v":54333.114331497607},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q41)*'Macro-Debt_Data'!AH60)","v":66649.401529845112},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R41)*'Macro-Debt_Data'!AI60)","v":78967.469130986967},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S41)*'Macro-Debt_Data'!AJ60)","v":97386.673823104473},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T41)*'Macro-Debt_Data'!AK60)","v":120366.66026774773},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U41)*'Macro-Debt_Data'!AL60)","v":148479.79225427343},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V41)*'Macro-Debt_Data'!AM60)","v":183532.43715584336},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W41)*'Macro-Debt_Data'!AN60)","v":226707.43428318214},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X41)*'Macro-Debt_Data'!AO60)","v":280662.18445247714}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1801,IF(START!L10=\"French\",translation!D1801,IF(START!L10=\"Portuguese\",translation!E1801,translation!F1801)))","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,9773.6312898826454,12174.36897660614,15164.809842169692,18889.805130029512,23529.786496777917,29309.505776944308,36508.921532559034,45476.759711146362,56647.405264517613,70561.942926113712,87894.366321961657,109484.22493451703,136377.29027596221,169876.21106271751,211603.61103106206,263580.68573152885,328325.10538066638,408972.96599730034,509430.69590339687,634564.27565026947]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1802,IF(START!L10=\"French\",translation!D1802,IF(START!L10=\"Portuguese\",translation!E1802,translation!F1802)))","v":"Other debt creating flows"},null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1803,IF(START!L10=\"French\",translation!D1803,IF(START!L10=\"Portuguese\",translation!E1803,translation!F1803)))","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,51396.448795741366,62704.983048757262,76096.280243962392,96332.410755217003,110677.69685520952,135920.07624271433,167452.46912046871,205452.27506293904,252018.98603716749,298155.95896581665,360757.45162771747,430192.35315982567,519869.78968894889,631889.97537229536,773393.4903957817,948643.00590327312,1169518.0364646679,1444869.6916348322,1785932.9669039547,2205944.6632466759]
[null,{"$f":"+IF(START!L10=\"English\",translation!C408,IF(START!L10=\"French\",translation!D408,IF(START!L10=\"Portuguese\",translation!E408,translation!F408)))","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E39)*F49","v":117606.31803950918},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F39)*G49","v":139190.01081853092},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G39)*H49","v":165673.28775403425},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H39)*I49","v":195731.60224096748},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I39)*J49","v":236618.52575162714},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J39)*K49","v":279286.92341990152},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K39)*L49","v":328290.85002325225},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L39)*M49","v":393796.34721894184},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M39)*N49","v":475782.01560170506},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N39)*O49","v":577031.30973399198},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O39)*P49","v":702718.57974187029},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P39)*Q49","v":855614.14726333343},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q39)*R49","v":1042964.9793998771},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R39)*S49","v":1274791.9168747878},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S39)*T49","v":1562389.3995047973},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T39)*U49","v":1912922.184662848},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U39)*V49","v":2347920.1794941677},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V39)*W49","v":2882701.5270922673},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W39)*X49","v":3549154.3238644316},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X39)*Y49","v":4376940.055698419}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1806,IF(START!L10=\"French\",translation!D1806,IF(START!L10=\"Portuguese\",translation!E1806,translation!F1806)))","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"IF(((D84+D85+C81)/(D18 *D41))<0, 0, 10000*(D84+D85+C81)/(D18 *D41))","v":127.06094891261144},{"$f":"IF(((E84+E85+D81)/(E18 *E41))<0, 0, 10000*(E84+E85+D81)/(E18 *E41))","v":126.38394360695807},88.705826827244749,84.982988869560899,81.970426285548058,84.390665413099427,76.79240833105105,76.371451038443368,76.25922745388435,75.604733204957412,74.759565977195066,70.37341733540525,68.022069355785675,64.44778863799533,62.09996707588062,60.253193662452631,58.924362210075735,57.84132291312099,57.145528351083996,56.616610810233311,56.206395666078905,55.678206618442729]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1807,IF(START!L10=\"French\",translation!D1807,IF(START!L10=\"Portuguese\",translation!E1807,translation!F1807)))","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"IF(((D84+D85+C81)/(D41))<0, 0, 100*(D84+D85+C81)/(D41))","v":21.920510243684891},{"$f":"IF(((E84+E85+D81)/(E41))<0, 0, 100*(E84+E85+D81)/(E41))","v":23.827882750836309},16.510245821425684,16.09111474843591,15.576960036693041,15.893900686423448,14.358762343339514,14.101645338588488,13.904747750645095,13.637727890382696,13.370861324887038,12.504557404544624,12.035434175117308,11.356288964803447,10.901665016803179,10.54387780811471,10.292689043959495,10.076147434831141,9.9327507618716293,9.8197374241478759,9.7143667995520619,9.6002761485575387]
[null,"PV of public debt-to-revenue and grants ratio",null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,351.50073868679527,331.56730222297239,314.33454902813838,301.04739423077245,288.88305772335667,281.42146646754435,274.21486227832304,267.74145856212817,261.80683198413385,256.02486283751352,250.64606340773824,245.95951033119491,241.8585017769947,238.0918799252608,234.56336021544666,231.7716788189168,229.30285550013414,227.21285160798774,225.86438752940538,224.48132194843316]

{"sheet":"B1_GDP_pub","index":55,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[57,1,57,5],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1818,IF(START!L10=\"French\",translation!D1818,IF(START!L10=\"Portuguese\",translation!E1818,translation!F1818)))","v":"Bounds Test 1: Real GDP Growth Shock"}]
[null,{"$f":"+A1_Historical_pub!B3:I3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":71.831400690231135},72.761331022832451,71.908887381866052,70.9704121310548,70.002193606520379,70.86319916720619,71.196349555834018,72.165758529738156,73.361001862278087,74.295860863794985,75.911405863493897,77.498360581822425,79.078598867032198,80.20468216665806,81.3798513606786,82.528891443651588,83.725478355224595,84.918530046070799,86.369528598748161,87.678146963316792]
[null,{"$f":"A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,52.393303206237697,53.581974844753375,53.893281735873174,53.392658242495983,53.82251408184753,53.746142191675339,52.516712752206018,52.900127142391099,53.851338238362658,54.80298668306618,56.434102851904512,57.85286055236292,59.132937680287782,60.156724995408894,61.35429081523943,62.077453890469236,62.897294786291639,63.435951039517313,64.311693831838895,65.15962408237796]
[null,{"$f":"A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,68.885154448838662,69.159254787912133,67.859012081471207,67.002189076514213,66.294566860992575,66.384430154523386,66.909148010355281,68.047999768135966,69.36696073958845,70.771175522685738,72.395342967964297,73.989472183820951,75.59058255547086,77.064890150257682,78.558002704519964,80.022589911101022,81.528474099371266,83.018768600128766,84.748684290916586,86.323884038190599]
[]
[2,{"$f":"A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,2.0794297688607575,0.92993033260131197,-0.85244364096639358,-0.93847525081124661,-0.96821852453442281,0.86100556068581391,0.33315038862783508,0.96940897390414316,1.1952433325399308,0.93485900151689294,1.6155449996989129,1.5869547183285233,1.5802382852097749,1.1260832996258663,1.175169194020536,1.1490400829729861,1.1965869115730072,1.1930516908462039,1.4509985526773588,1.3086183645686265]
[3,{"$f":"A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.792715278431805,2.5951456293292985,0.77429883685857193,0.69902909381627887,0.48503740031486303,1.7463945428695447,1.458251256714227,1.9263348469499026,2.0122783142283653,1.6049376321218112,2.1244524165478054,2.0776358941707285,2.0604320992898058,1.6898874871091001,1.7151943057307852,1.6580804526342618,1.6858886456050313,1.6549464362441131,1.8991257141543507,1.7306579498391834]
[4,{"$f":"A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-0.79234226483437808,{"$f":"G20-G18","v":-0.11913558717695238},0.14044756220103594,0.36187415224605601,0.57715124623722502,0.78760046087077384,1.2793366295165995,1.7110631958012448,1.7990327728761564,1.9407075019979878,2.0518396430861756,2.0545870462705018,2.0578441566519778,2.0562580378504904,2.0572908308768802,1.9774411638114309,2.0157086711160161,1.9531095009704913,1.9279127490804981,1.8921556806017286]
[5,{"$f":"A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.669527635067706},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":19.013016128325663},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.082592077645494},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.908226566360774},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.763562426810743},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.519878407745633},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.279496794063643},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.075763815258398},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.915391046616389},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.792937301872239},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.712406205450662},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.635754768531722},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.566556032534077},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.508190277400193},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.474478168498393},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.425575688790147},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.385509549042592},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.347322249199586},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285710155591364},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.244197004225267}]
[null,{"$f":"A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.48986369516492495},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.37287209948936773},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.2795166553725158},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.20869235702419744},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.15496183288096982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.11507196608949252},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":8.5826420330905429E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":6.4161321279905717E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.7979734179349628E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.5907385098021015E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.6876239625138396E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":2.0108899227169783E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.504471553691065E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.1250140859341612E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":8.4131135848751412E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":6.2924030250532358E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.7043557612659413E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.5174012777441166E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.6366873074626634E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.9730789998993331E-3}]
[6,{"$f":"A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"'Baseline - public'!O26*'Baseline - public'!O52/B1_GDP_pub!E41","v":18.674746818285463},{"$f":"'Baseline - public'!P26*'Baseline - public'!P52/B1_GDP_pub!F41","v":17.877185370233327},{"$f":"'Baseline - public'!Q26*'Baseline - public'!Q52/B1_GDP_pub!G41","v":18.893880541148711},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/B1_GDP_pub!H41","v":19.22303963984653},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/B1_GDP_pub!I41","v":19.27010071860683},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/B1_GDP_pub!J41","v":19.340713673047969},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/B1_GDP_pub!K41","v":19.307478868616407},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/B1_GDP_pub!L41","v":19.558833423580243},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/B1_GDP_pub!M41","v":19.786827011059643},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/B1_GDP_pub!N41","v":19.714423819492545},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/B1_GDP_pub!O41","v":19.733644803870227},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/B1_GDP_pub!P41","v":19.764245848536838},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/B1_GDP_pub!Q41","v":19.690341814802224},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/B1_GDP_pub!R41","v":19.624400189186055},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/B1_GDP_pub!S41","v":19.564448315250683},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/B1_GDP_pub!T41","v":19.531768999375274},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/B1_GDP_pub!U41","v":19.403016852601578},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/B1_GDP_pub!V41","v":19.401218220158608},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/B1_GDP_pub!W41","v":19.300431750170077},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/B1_GDP_pub!X41","v":19.213622904671862},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/B1_GDP_pub!Y41","v":19.136352684826996}]
[7,{"$f":"A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,4.5850575432661831,2.7142812165062509,0.63385127465753599,0.33715494157022291,-9.2113845922361992E-2,0.95879408199877081,0.17891462719762741,0.21527165114865787,0.21324554135220877,-0.33576986987617657,7.2612773461629851E-2,2.3048847900226627E-2,2.5879426378280085E-3,-0.36637055074139036,-0.34209652514609495,-0.31936071117716908,-0.32982002551098488,-0.2981630647263781,-2.8787034926147426E-2,-0.1614977307625452]
[8,{"$f":"A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,2.5402038515094554,2.0418494958166256,0.85573432045851971,0.51029028214070005,3.5683296058791392E-2,1.0806895916940058,0.39692962702200552,0.45151944338063199,0.39164397620612057,-0.19323712249009395,0.15208928783886266,9.2251394422592892E-2,7.3187458945530359E-2,-0.3150348813323931,-0.28963543125999536,-0.25957039928586978,-0.28456682006926393,-0.24389249524868717,0.14100339697716313,-5.5508658365565289E-2]
[9,{"$f":"A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.8531281011440059,4.4237261130227212,4.3939810579192748,4.0779953775191879,3.6485630301139991,4.6278080345689308,3.5679523589835842,3.4503442708661058,3.4882811239152938,2.9495039906107077,3.411976891021717,3.466895795348667,3.5229884422019642,3.2699246273040394,3.341771207298601,3.4062329003851799,3.4843876910152347,3.5620470849948944,3.6459943479356416,3.7369867392949647]
[10,{"$f":"A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-2.3129242496345506,-2.3818766172060957,-3.5382467374607551,-3.5677050953784879,-3.6128797340552077,-3.5471184428749249,-3.1710227319615787,-2.9988248274854739,-3.0966371477091732,-3.1427411131008016,-3.2598876031828543,-3.3746444009260741,-3.4498009832564338,-3.5849595086364325,-3.6314066385585964,-3.6658032996710497,-3.7689545110844986,-3.8059395802435816,-3.5049909509584785,-3.79249539766053]
[11,{"$f":"A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,2.0448536917567282,0.67243172068962531,-0.22188304580098375,-0.17313534057047714,-0.12779714198115338,-0.12189550969523502,-0.21801499982437811,-0.23624779223197412,-0.1783984348539118,-0.14253274738608263,-7.9476514377232813E-2,-6.9202546522366265E-2,-7.0599516307702351E-2,-5.1335669408997274E-2,-5.2461093886099576E-2,-5.9790311891299311E-2,-4.5253205441720928E-2,-5.4270569477690954E-2,-0.16979043190331056,-0.10598907239697992]
["hide",{"$f":"A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0342965146125638},1.0342965146125638,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[16,{"$f":"A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.7132855095710473},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.6652152967279865},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.6267424778249655},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.6375043446275255},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.4532559248492858},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.88538898218373074},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.1251008680863919},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.95692587304575949},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.81703498168843469},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.67007863060491824},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.5089074168488924},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.49068117584220516},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.48019381408003092},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.5638041874832338},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.54002511171024914},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.50904036966127586},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.48930173403202409},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.46189474539790909},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.44812716147699183},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.42203958527055685}]
[]
[null,{"$f":"A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,384.75210564678349,382.69220691625219,376.82976761896242,375.34145194408006,373.07517631351362,382.63317721118966,389.4874698025352,399.24043745703545,409.48590891145244,417.55815581937281,428.57760251757088,439.43886495919224,450.16563702398446,458.09807236437996,465.70690452653264,473.60783320772771,481.58196410087555,489.51952829485822,499.65854929489507,508.45015828706562]
[]
[null,{"$f":"A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,17.899328626293741,18.750371765062052,19.082894098570115,20.845869108989014,19.725159858037571,20.475983257949217,21.827048812372777,23.186478855940845,24.232595234521028,23.453014071087132,23.854549285518235,23.031677179821312,22.644013324822446,22.407038319183567,22.412508649139077,22.320518176158291,22.590202409594209,22.833522394138342,22.935900553497284,22.914284313536506]
[null,{"$f":"A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,7799.2467400343485,8517.7271332572655,9330.5877460753327,10971.166962498011,11188.825113207213,12512.78314633174,14306.806162320716,16263.730219147756,18184.055042856984,18812.803458192022,20451.790313658275,21113.288135080493,22196.168640735046,23497.685043225749,25143.300532641257,26783.436365816386,29006.044407042762,31369.639318410962,33628.359759969513,35917.022495823003]
[]
[null,{"$f":"A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":222681.09549058406},247913.40975835707,279985.25320679042,313289.49181203218,350747.54483963695,392516.13432370697,437334.47030591336,486148.63643862813,540246.79042375134,599893.16772058629,666034.69467430841,739749.57064838556,821668.61950232147,913125.31622944423,1014703.7226032834,1127423.6401396526,1253173.4147100912,1392826.6744219086,1544073.7011945625,1714706.6911655611]
[null,{"$f":"A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AA$62*$F$64),'Baseline - public'!P53-($AA$62*$F$64)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AA$62*$F64), 'Baseline - public'!P53-($AA$62*$F64)))","v":3.4296514612563671},{"$f":"IF(F42=D64-AA62*F64,D64-AA62*F64,'Baseline - public'!Q53-AA62*F64)","v":3.4296514612563671},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.409334345850048,10.161900382364665,9.3561787566445762,8.801434065848051,10.33061699727498,8.6614890751495448,8.5467574148383356,8.523571749317286,7.6052502224608753,8.1796128806452337,8.1223643831172758,8.0850738235837678,7.6253185420021765,7.649164809169223,7.6542689408525861,7.6965638396280758,7.7374017578957996,7.8260427864467728,7.8559313690324002]
[null,{"$f":"A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.1996239477280319},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.2170206342259204},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.7357605912970895},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.3900400923331766},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.7238902509701983},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.6552157906646725},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.4071530233210643},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.4066886400815859},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.7249517692083201},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.641328496564741},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.7417776120032222},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.8167879070784281},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.3203671860571164},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.4326942024913043},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.5490002030256109},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.654148935733593},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.7675717135846591},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.8705034017092803},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.9773982040033609}]
[null,{"$f":"A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.40221896651628},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.892477005817852},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.796704093830712},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.749855360374571},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.112972209919779},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.555979220016102},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.212979320897452},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":13.995192256400607},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.48902993285485},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.142490471758407},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":11.743893669316654},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.430873388644391},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.130912592437731},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":10.925223056521098},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":10.651674932211792},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.469175864579702},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.269984897939651},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.254417389545734},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.023065326349901}]
[null,{"$f":"A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,7.1963177723536624,6.3696996805496404,6.3475661382048756,5.9671127145915506,5.4167112426412496,6.9638143109054722,5.2708489324416137,5.0593394475970719,5.0504205846505901,4.2004799878858652,4.8031676549346054,4.7795017663391803,4.7576731556979395,4.3313909027229665,4.3641481760464833,4.3830336797166947,4.424061047685333,4.457041594076367,4.4783636585017712,4.5254553166070206]
[null,{"$f":"A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":13.044073215550256},9.9988724206509563,9.7237502265438565,9.8297508452915299,8.9338377328514937,8.3539854432696234,7.6326028690563694,7.2628205057870536,7.1792370638600564,5.8384904234651875,5.6412530310037106,5.2894370944864351,4.9952025377705764,4.7489797807207941,4.5547909049412603,4.2863504967049701,4.1400375337644943,3.9384129599694049,3.7363305591521954,3.6246788671162093]
[null,{"$f":"A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.0232639876013421,5.1390806850160047,4.6758986137893359,4.258814522851404,6.5459125500940143,4.5186781710305635,4.2755846443428691,4.2751295637166518,3.6070493758337738,4.505069069853807,4.603505969459011,4.6770136439996044,4.190537317519234,4.300614177741485,4.4145903142959702,4.5176326875408668,4.6287833586782856,4.7296530996000019,4.8344065648317223]
[null,{"$f":"A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},{"$f":"1/F49","v":0.19567375050409511},0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":4.03230640898677},1.2639560179329266,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-('Baseline - public'!P53-F42)*$AA$66","v":6.3777649815281929},{"$f":"'Baseline - public'!Q65-('Baseline - public'!Q53-G42)*$AA$66","v":7.6394842610111127},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"++OFFSET(translation!C1813, 0,LANG)","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2024 - 2044"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D17","v":1}]
[null,{"$f":"A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D18, 'Input 6(optional)-Standard Test'!C18)","v":"Whichever is lower"}]
[null,{"$f":"A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013}]
[null,{"$f":"A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.1116350624567168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.8241517418755269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H17","v":0.6}]
[null,{"$f":"A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487}]
[null,{"$f":"A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,159954.94996323765,180385.09672426921,201334.28041430342,222342.84350228644,245530.97540875955,278149.49002922705,311366.17820715316,350832.85106791503,396330.45798366581,445695.79322109907,505596.30026589666,573293.78966356907,649764.03163252189,732369.25766511704,825764.38120582455,930450.23208091909,1049225.4360865264,1182767.938008657,1333609.1769389869,1503423.0526699673]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,43284.968419884244,47548.195870775962,50441.039084669959,55069.255829435657,56749.828695711476,67187.210350340116,81692.490670214931,93659.604290880088,105400.33155067323,116936.4204025623,129725.59564402926,145327.50211965514,163887.23892373318,183062.9723175125,203200.10832674569,230574.34172297642,261013.25925288326,299215.09075703786,340589.22568879696,386126.61859110626]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E98+'Macro-Debt_Data'!V16","v":8396.2460873598502},{"$f":"PV_ResFin_pub!F98+'Macro-Debt_Data'!W16","v":14368.964653461768},{"$f":"PV_ResFin_pub!G98+'Macro-Debt_Data'!X16","v":17353.668297086348},{"$f":"PV_ResFin_pub!H98+'Macro-Debt_Data'!Y16","v":20682.484318367242},{"$f":"PV_ResFin_pub!I98+'Macro-Debt_Data'!Z16","v":20862.558680453505},{"$f":"PV_ResFin_pub!J98+'Macro-Debt_Data'!AA16","v":26366.266034920816},{"$f":"PV_ResFin_pub!K98+'Macro-Debt_Data'!AB16","v":35970.315292536703},{"$f":"PV_ResFin_pub!L98+'Macro-Debt_Data'!AC16","v":46016.935585200314},{"$f":"PV_ResFin_pub!M98+'Macro-Debt_Data'!AD16","v":54124.19168353534},{"$f":"PV_ResFin_pub!N98+'Macro-Debt_Data'!AE16","v":54809.57334116596},{"$f":"PV_ResFin_pub!O98+'Macro-Debt_Data'!AF16","v":54632.257570807982},{"$f":"PV_ResFin_pub!P98+'Macro-Debt_Data'!AG16","v":56250.225608137},{"$f":"PV_ResFin_pub!Q98+'Macro-Debt_Data'!AH16","v":58940.721977053719},{"$f":"PV_ResFin_pub!R98+'Macro-Debt_Data'!AI16","v":61873.151014643954},{"$f":"PV_ResFin_pub!S98+'Macro-Debt_Data'!AJ16","v":61585.822487385492},{"$f":"PV_ResFin_pub!T98+'Macro-Debt_Data'!AK16","v":67702.43506090765},{"$f":"PV_ResFin_pub!U98+'Macro-Debt_Data'!AL16","v":72086.321951763952},{"$f":"PV_ResFin_pub!V98+'Macro-Debt_Data'!AM16","v":82425.30675780843},{"$f":"PV_ResFin_pub!W98+'Macro-Debt_Data'!AN16","v":90006.489118027472},{"$f":"PV_ResFin_pub!X98+'Macro-Debt_Data'!AO16","v":95606.660093832485}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E74)*F49","v":116669.98154335341},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F74)*G49","v":132836.90085349325},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G74)*H49","v":150893.24132963346},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H74)*I49","v":167273.58767285079},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I74)*J49","v":188781.14671304807},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J74)*K49","v":210962.27967888693},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K74)*L49","v":229673.68753693823},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L74)*M49","v":257173.24677703495},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M74)*N49","v":290930.12643299258},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N74)*O49","v":328759.37281853677},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O74)*P49","v":375870.70462186739},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P74)*Q49","v":427966.28754391393},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q74)*R49","v":485876.79270878871},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R74)*S49","v":549306.28534760454},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S74)*T49","v":622564.27287907887},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T74)*U49","v":699875.89035794267},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U74)*V49","v":788212.17683364311},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V74)*W49","v":883552.8472516191},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W74)*X49","v":993019.95125018992},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X74)*Y49","v":1117296.434078861}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E78)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E91","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F78)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F91","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G78)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G91","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H78)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H91","v":27983.340231729697},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I78)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I91","v":26909.327002219277},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J78)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J91","v":31052.65570634016},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K78)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K91","v":39404.07450849119},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L78)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L91","v":41820.413185540972},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M78)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M91","v":45276.175810594395},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N78)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N91","v":44784.742606054337},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O78)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O91","v":53947.846745725452},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P78)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P91","v":59479.302811503105},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q78)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q91","v":66548.640284061214},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R78)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R91","v":77340.827638692746},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S78)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S91","v":88651.870400775369},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T78)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T91","v":104560.61032636742},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U78)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U91","v":118518.95457281785},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V78)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V91","v":137558.8512176605},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W78)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W91","v":149389.58318742033},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X78)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X91","v":165693.93550489179}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,16650.245544410558,18330.553833752383,18837.195173966276,19569.358770985458,25364.864679152364,24091.887691465672,26611.711923218609,29903.489780949196,30141.923037482949,36456.190510806962,41066.373815155865,46351.226120320607,49546.577183335583,56020.131530494007,63206.226555260975,71612.696108075528,81182.787336048757,92563.92489293174,104767.42167144467]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E90+PV_ResFin_pub!E99","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F90+PV_ResFin_pub!F99","v":7965.3946682145206},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G90+PV_ResFin_pub!G99","v":8507.5500128598233},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H90+PV_ResFin_pub!H99","v":8472.4320769055084},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I90+PV_ResFin_pub!I99","v":8673.3281411707576},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J90+PV_ResFin_pub!J99","v":8576.5858399599547},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K90+PV_ResFin_pub!K99","v":9779.756377104015},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L90+PV_ResFin_pub!L99","v":11610.936805683728},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M90+PV_ResFin_pub!M99","v":13107.841687092701},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N90+PV_ResFin_pub!N99","v":13163.478956691835},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O90+PV_ResFin_pub!O99","v":14198.99370539648},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P90+PV_ResFin_pub!P99","v":15234.836014322473},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q90+PV_ResFin_pub!Q99","v":16612.202766177274},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R90+PV_ResFin_pub!R99","v":18242.145314760328},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S90+PV_ResFin_pub!S99","v":20000.03805958571},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T90+PV_ResFin_pub!T99","v":21644.215000867178},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U90+PV_ResFin_pub!U99","v":24139.233333575372},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V90+PV_ResFin_pub!V99","v":26806.02230689118},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W90+PV_ResFin_pub!W99","v":30682.764298734743},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X90+PV_ResFin_pub!X99","v":34137.480585297417}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E77)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F77)*'Macro-Debt_Data'!W60)","v":8684.8508761960366},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G77)*'Macro-Debt_Data'!X60)","v":9823.0038208925616},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H77)*'Macro-Debt_Data'!Y60)","v":10364.763097060766},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I77)*'Macro-Debt_Data'!Z60)","v":10896.030629814701},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J77)*'Macro-Debt_Data'!AA60)","v":16788.278839192408},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K77)*'Macro-Debt_Data'!AB60)","v":14312.131314361655},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L77)*'Macro-Debt_Data'!AC60)","v":15000.775117534882},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M77)*'Macro-Debt_Data'!AD60)","v":16795.648093856496},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N77)*'Macro-Debt_Data'!AE60)","v":16978.444080791112},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O77)*'Macro-Debt_Data'!AF60)","v":22257.196805410484},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P77)*'Macro-Debt_Data'!AG60)","v":25831.537800833394},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q77)*'Macro-Debt_Data'!AH60)","v":29739.023354143334},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R77)*'Macro-Debt_Data'!AI60)","v":31304.431868575255},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S77)*'Macro-Debt_Data'!AJ60)","v":36020.093470908294},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T77)*'Macro-Debt_Data'!AK60)","v":41562.011554393794},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U77)*'Macro-Debt_Data'!AL60)","v":47473.462774500149},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V77)*'Macro-Debt_Data'!AM60)","v":54376.765029157585},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W77)*'Macro-Debt_Data'!AN60)","v":61881.160594197005},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X77)*'Macro-Debt_Data'!AO60)","v":70629.941086147257}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,-1764.3964353680979,-295.35309640602264,393.23246265133491,1133.7136925707684,2024.3438261884344,3091.4588829256613,5594.9800721259462,8318.3103949909655,9719.216814134852,11642.17170992679,13665.96390203543,15198.798853383383,16908.659673471495,18776.212710615655,20875.406645683724,22294.139150662748,25260.325184431982,27203.430110185625,29768.393740529085,32444.920062547106]
[null,{"$f":"A1_Historical_pub!B89","v":"Other debt creating flows"},null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,{"$f":"F88+F85+F84+E81+F89","v":39858.421070490615},46484.685985133576,53429.28936106521,65307.917395353084,69185.5139177604,80371.537948871701,95457.208307003631,112720.75079628725,130915.81799087877,140693.02903699942,158879.5744997338,170376.73305085034,186058.75168599031,204604.33950969769,227420.55959159706,251646.79851967661,283094.41092623305,318031.39061565883,354147.20857868961,392912.76635691104]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E75)*F49","v":110109.24813717048},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F75)*G49","v":123906.87083740685},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G75)*H49","v":139554.18771526369},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H75)*I49","v":154841.56183131266},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I75)*J49","v":175776.73693129155},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J75)*K49","v":193382.38868501634},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K75)*L49","v":210924.27736707189},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L75)*M49","v":237154.81870567377},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M75)*N49","v":269352.44745945703},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N75)*O49","v":307615.02627357334},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O75)*P49","v":352452.50585107011},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P75)*Q49","v":402009.30068516691},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q75)*R49","v":457216.85723356681},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R75)*S49","v":520636.04956890177},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S75)*T49","v":593930.86951880646},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T75)*U49","v":671619.25438678521},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U75)*V49","v":760679.90357923985},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V75)*W49","v":857092.46308215533},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W75)*X49","v":967992.92055565352},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X75)*Y49","v":1094074.7970857478}]
[]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,100.11860640768876,99.24520772970439,99.265584357166077,108.33377146636057,102.04889762532666,106.30946037336885,112.40852204164146,118.80779080556164,125.21949648362161,120.90362711965234,123.09287281206707,118.94637008097426,117.1895568490712,116.23577285198996,116.48541159275914,116.74263952974326,118.34277091758415,120.36677818751699,121.53384278297285,121.90842303520323]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/D41","v":21.920510243684891},23.827882750836309,18.691670891128119,18.869507352239005,18.942446536369079,20.483994956742961,19.148008611800353,19.688382797078436,20.547712182856174,21.475415660139603,22.433562461644872,21.512306569089141,21.80270964243206,20.977090133550806,20.586169168170468,20.350780281333076,20.355217818262194,20.34307701234686,20.574493738478189,20.880412893167851,21.007987804416782,21.022128632934781]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,368.97106233930089,363.74688961042017,355.6068892808612,354.35469763048212,353.31545978852114,358.4496004399208,366.03386167656629,376.45988553299316,387.19199909783447,397.7486927649598,408.72675416446799,419.54241910782139,430.30963164022359,440.16479675648759,449.55850439149663,459.22494235056729,468.94497897452186,478.56820440376202,490.28176180255542,500.59671677979003]

{"sheet":"B2_PB_mkt_pub","index":56,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1822,IF(START!L10=\"French\",translation!D1822,IF(START!L10=\"Portuguese\",translation!E1822,translation!F1822)))","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":72.912185534427664},77.454615091137939,74.964582555268848,72.341996829390965,69.672591447705202,68.631128520805447,67.145780305234581,66.186642241485487,65.37991853308381,64.295045071546781,63.768056444161239,63.194320878207954,62.618991825096238,61.647688305829391,60.718804797419843,59.764333260781193,58.856192496247296,57.941488268837453,57.202524294971397,56.370555049329305]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.328228966046588,54.325129916489153,55.045674268573087,54.441041151856354,54.576495672093607,53.459211877662483,50.838717510604233,49.616284131530513,48.842164422973397,48.049783235792816,48.043031270977785,48.008988119845156,47.805309575868186,47.323019005665572,46.941828454026755,46.104309709795309,45.360802190437219,44.378799084519109,43.674250008689448,42.981708069637037]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,70.196073841442839,76.128107677832418,72.877170154469894,69.994968376088622,67.252721737613655,65.25057136111549,63.704524372912928,62.729324696357168,61.920962098012858,61.189028708237338,60.647430054365024,60.080062100990084,59.523257740322855,58.861015224040116,58.214317350504231,57.539904706557074,56.906275881266545,56.255384840465425,55.763969391075598,55.16860026397984]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,3.160214613057287,4.5424295567102719,-2.4900325358690854,-2.6225857258778889,-2.6694053816857584,-1.0414629268997571,-1.4853482155708677,-0.95913806374909583,-0.80672370840167962,-1.0848734615370237,-0.52698862738553875,-0.57373556595328812,-0.57532905311171645,-0.97130351926684677,-0.92888350840954537,-0.95447153663865159,-0.90814076453389458,-0.91470422740984358,-0.73896397386605872,-0.83196924564209174]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,4.7396734989404994,6.0203652347860679,-1.0462428038488232,-1.1692444680330349,-1.3795909144933853,-0.25564984416160197,-0.48678261408603374,-0.10983353728510453,-8.157714504375746E-2,-0.49015569907525375,-7.5315843886462855E-2,-0.13823919634731091,-0.14914057669388184,-0.47090796935368717,-0.44959270365793746,-0.5026807529594739,-0.47386869683716709,-0.5047568019444042,-0.34123575123739819,-0.45739464147091874]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MAX($D63+$AA$62*$F63,'Baseline - public'!P23+$AA$62*$F63), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D63+($AA$62*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":5.9611633634671666},{"$f":"IF(F17=D63+AA62*F63,D63+AA62*F63,'Baseline - public'!Q23+AA62*F63)","v":5.9611633634671666},{"$f":"H20-H18","v":-1.9900491774291602},{"$f":"I20-I18","v":-1.7818806498778876},-1.5805879333404462,-1.3708871850123252,-0.91070890558377471,-0.50706038043801271,-0.41276780076686137,-0.27461249857323367,-0.16793761984040856,-0.15763964085343929,-0.14753590581580411,-0.14280625415192816,-0.13841722698580483,-0.20402519982101097,-0.16573400890498391,-0.21713164894303816,-0.23266443261482905,-0.25980588422824269]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.631263840723481},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971080803364607},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051156038877441},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.884755832506769},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746134534438735},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.506936757516296},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.269844264867306},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068547866783067},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.90999497180384},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788898952356014},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709383550111326},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633493206926936},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564864017937516},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.50692502233434},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473531981715851},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424868009223875},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.38498047033745},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346926662171747},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285413618684444},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243975100497025}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45159990082069912},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33093677452831116},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18522162317019367},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13753394050896434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10213031586015386},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6173891134568003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.6945372804575158E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3853584285801199E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7847337622385374E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3352700940347901E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.9848857934886487E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4669268023318143E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.584723458781294E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1752770561247652E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3401504005432089E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.751175271655985E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":24.592427204190649},{"$f":"G17+G18","v":24.932244166831772},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.06110686144828},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.102875182628882},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.165546601098288},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.136049572503971},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.359135359283531},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.561487486345055},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.497227171036979},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.51428645378278},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.541445930270918},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.475853566073496},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.417328112121712},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.364118768182411},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.335114754730046},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.220842809402864},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.219246461432466},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.129795013228708},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.052749186069615},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":16.984169216268782}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.2214898645266672,5.9201871318901506E-2,0.94380637358033703,0.61263618184485269,0.200997018847061,1.1152373408507232,0.42392629149774097,0.39722684315290818,0.33119065572310391,-0.21554320050202008,9.2621775953945704E-2,1.9400444506128364E-2,-1.6046708780777311E-3,-0.32810171520175901,-0.31117547667213263,-0.29865555313846298,-0.30813468793218318,-0.28762515300136599,-0.10857131862256914,-0.19758875724267605]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.6748774699403182,0.12921134322007966,1.1702876010073768,0.79070050123613322,0.33222018480431803,1.239305731244607,0.64195811726319896,0.62692979248316139,0.49901336255458517,-8.6043257868670953E-2,0.16232567759176852,7.8284271460502541E-2,5.6937640924053845E-2,-0.28666348743851522,-0.26998337118861704,-0.2530088015717622,-0.27460721132464627,-0.24858856461489287,9.8793936590721998E-3,-0.12581882226775543]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.0017851410156844,4.2217193682918746,4.9367599194081988,4.5100116030068405,4.0149229678085483,4.769722727548924,3.7130990086889009,3.4551426755371182,3.3390862617074784,2.7147930547384012,2.9834063937714168,2.9130956175208773,2.8700014098239484,2.5521140501108261,2.5212230586355542,2.4821054958477164,2.4547285340727383,2.4268588256468644,2.4013997362411077,2.3859502430827759]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.6766626109560026,-4.0925080250717949,-3.766472318400822,-3.7193111017707072,-3.6827027830042303,-3.530416996304317,-3.0711408914257019,-2.8282128830539568,-2.8400728991528932,-2.8008363126070721,-2.8210807161796483,-2.8348113460603748,-2.8130637688998945,-2.8387775375493414,-2.7912064298241712,-2.7351142974194786,-2.7293357453973845,-2.6754473902617573,-2.3915203425820355,-2.5117690653505313]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.45338760541365086,-7.000947190117815E-2,-0.22648122742703986,-0.17806431939128056,-0.13122316595725703,-0.12406839039388365,-0.21803182576545799,-0.2297029493302532,-0.16782270683148126,-0.12949994263334913,-6.9703901637822821E-2,-5.8883826954374177E-2,-5.8542311802131576E-2,-4.143822776324381E-2,-4.1192105483515588E-2,-4.564675156670079E-2,-3.3527476607536903E-2,-3.9036588386473128E-2,-0.11845071228164133,-7.1769934974920638E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.5794588858832124},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.4779356780757962},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4437897320202622},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4533412578448539},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.289814467192373},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.7858130827381552},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-0.99856560148483398},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.84930452646399135},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.72514656335792216},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.59471776246176988},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.45167278349907591},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.43549636960597721},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.42618847641783464},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.5003955499131596},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.4792908047516079},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.45179078367917769},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.43427206769672744},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.40994742546543939},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.39772822262866053},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.374574604171173}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,391.34320761997412,408.27729265377968,393.49099027003729,383.07086133921308,371.66377590915556,370.84002296021254,367.52245575708116,366.30858622104302,365.04710713773551,361.43352797577927,360.08061073227123,358.37664231715263,356.50143241159589,352.13316003343118,347.49016318484126,342.98298976580412,338.546210026918,334.01587149837798,330.92945044218709,326.90000258527704]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,23.192807194032486,25.49849010285773,19.014763384162002,19.295431131973118,18.100827515039818,17.844889453101658,18.917458552128544,19.946377566047996,20.479265994592932,19.444744091752117,19.119050331765351,17.499531378203677,16.543849018968412,15.792460777806907,15.233944068099605,14.634806544332301,14.341546927330551,13.993318843940719,13.49360894507832,12.888488599326523]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10962.021571742865,13050.981169332552,10475.3983047401,11442.005783222161,11568.505101205714,12286.774070158801,13970.930199675353,15763.921180639585,17314.902657154351,17574.05350999254,18468.911104326075,18074.720367249494,18271.576913083278,18659.727052734757,19255.687596338383,19786.267157093935,20748.14344753297,21660.685701144463,22291.170112632717,22762.024127347224]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0},{"$f":"+E39*'Baseline - public'!P26","v":0},{"$f":"+F39*'Baseline - public'!Q26","v":0},{"$f":"+G39*'Baseline - public'!R26","v":0},{"$f":"+H39*'Baseline - public'!S26","v":0},{"$f":"+I39*'Baseline - public'!T26","v":0},{"$f":"+J39*'Baseline - public'!U26","v":0},{"$f":"+K39*'Baseline - public'!V26","v":0},{"$f":"+L39*'Baseline - public'!W26","v":0},{"$f":"+M39*'Baseline - public'!X26","v":0},{"$f":"+N39*'Baseline - public'!Y26","v":0},{"$f":"+O39*'Baseline - public'!Z26","v":0},{"$f":"+P39*'Baseline - public'!AA26","v":0},{"$f":"+Q39*'Baseline - public'!AB26","v":0},{"$f":"+R39*'Baseline - public'!AC26","v":0},{"$f":"+S39*'Baseline - public'!AD26","v":0},{"$f":"+T39*'Baseline - public'!AE26","v":0},{"$f":"+U39*'Baseline - public'!AF26","v":0},{"$f":"+V39*'Baseline - public'!AG26","v":0},{"$f":"+W39*'Baseline - public'!AH26","v":0},{"$f":"+X39*'Baseline - public'!AI26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.776574949519686,10.720489909321614,9.7972735012275347,9.2459769899294599,10.524436993165645,8.9775721111450224,8.7833677833859483,8.6802250854110046,7.6929260183293176,8.1917218072705769,8.0832013330884749,8.0268229680844883,7.4976914913988599,7.4947752613218563,7.4704497900435758,7.4944789138404406,7.5161981801110764,7.584532843090769,7.6087643715631632]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.5317862257156127},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.9418279957148492},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":7.4762640842977826},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":7.1384758606554817},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":9.1331667421120262},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":7.2359393155600884},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.874127943416152},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.7237532054221338},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.9092796652938597},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.6735179423177922},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.6889907289920023},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.7357588619052793},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.157756437931492},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.2339785792351581},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.3196100566591698},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.3951049991793445},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.487365446242463},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.5717820883736175},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.6689413652770844}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":17.885097630670518},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":16.787387058689845},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":15.802862060331801},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.234586898975008},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":14.914254668522656},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.620132813437115},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.32020262100826},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.148216023929439},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.622422800464181},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.299628035859755},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":11.946674588796061},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.695803175012202},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.436630264318714},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.260763158815609},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":10.974302361110768},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.786638162806804},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.551665776029875},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.481574151967934},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.225548284335682}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.2454403209875169,6.1344654916727013,6.6995309335366837,6.3302609576700526,5.8476030427811221,7.2113182959437792,5.6636664266619388,5.3720045922408035,5.2711398523614577,4.3381797214182916,4.8531218460631838,4.7807984177288976,4.7531329210791204,4.2691617628451182,4.2836795171466298,4.2806959585432054,4.3038987306182221,4.3197341385710901,4.3229543164256237,4.3626207629887146]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.684964553056588},8.0031144336802882,8.6952315592284322,8.8951917430837053,8.4489112438446519,8.1669358243213708,7.6928792360371361,7.3635189873625144,7.323111295147708,5.9639968817345483,5.7892808579234858,5.480505153459502,5.2448313500743238,5.0371409546320862,4.8710609494716124,4.5904185295713642,4.4393113845394234,4.2039200556397835,3.9500581317366059,3.8153864377070028]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.3486827281075868,5.8498407789814548,5.4021113481821006,4.9922574831516524,6.9469903365248342,5.0877685315434622,4.7332050337962768,4.5858426312267264,3.7876847803574591,4.5366136904916807,4.5517765233536247,4.5976077881099053,4.0311840189065249,4.1058792637413131,4.1897953550814382,4.2637779685179256,4.354190236712955,4.4369158285729755,4.5321287923150688]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":43.354869910663908},7.4106785181935031,{"$f":"H74","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2024 - 2044"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D21","v":1},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D22, 'Input 6(optional)-Standard Test'!C22)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.1116350624567168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.8241517418755269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H22","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},{"$f":"F20/100*F41","v":59402.696551241403},{"$f":"G20/100*G41","v":69642.803952673567},{"$f":"H20/100*H41","v":53821.676209666002},60371.200612990106,67837.07836267972,75784.969690459708,85537.520551030597,96193.389708736606,106506.54193534399,118380.78692066598,131636.734491982,145659.21903419899,161247.538120096,178647.93054717901,198189.58712693496,218754.19889651096,243130.90886491802,268821.56169496401,296672.498317733,328132.31993176893]
[null,{"$f":"+A1_Historical_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":57.167958076060984},{"$f":"(G72/F72-1)*100","v":17.23845548425389},-22.717534109854288,12.168934274380439,12.366621292741332,11.716146272231676,12.86871381014565,12.457538036011751,10.721269161877455,11.148840972163377,11.197718748228658,10.652409903917137,10.701910383191793,10.791105792959964,10.938641449638965,10.376232206591629,11.143424945154656,10.566592684568764,10.36038048702801,10.604225801996247]
[null,{"$f":"+A1_Historical_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":43.354869910663908},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":7.4106785181935031},{"$f":"((1+H73/100)/(1+H54/100)-1)*100","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,176118.46102979901,216352.6290664979,236486.38521803136,255359.00582185897,275341.36579528102,303524.33171744552,330862.30643984344,362538.6218336224,397971.00231399573,434576.54131410469,478536.30473666039,526717.35842339776,579719.12835080584,634252.28114854451,694188.35836423025,759178.80383344763,831032.85651855089,909288.25192190637,995171.84047561721,1089073.0520077499]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,52135.773820171467,64607.188617510838,62837.015263004228,63188.333822978399,59658.748765690922,67098.501208336442,80353.409893579548,90764.459247749182,100666.1789566566,109803.3245558489,118005.72038533847,126567.99291632732,137143.29648064548,147377.04575806961,157509.96125419915,173521.56000005931,190551.10906783841,212842.20181830705,235356.00545379589,258671.08156515646]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E134+'Macro-Debt_Data'!V16","v":13860.189540742234},{"$f":"PV_ResFin_pub!F134+'Macro-Debt_Data'!W16","v":22732.053804616884},{"$f":"PV_ResFin_pub!G134+'Macro-Debt_Data'!X16","v":19569.692574906712},{"$f":"PV_ResFin_pub!H134+'Macro-Debt_Data'!Y16","v":21629.933150900604},{"$f":"PV_ResFin_pub!I134+'Macro-Debt_Data'!Z16","v":21656.190156616867},{"$f":"PV_ResFin_pub!J134+'Macro-Debt_Data'!AA16","v":25875.53363554422},{"$f":"PV_ResFin_pub!K134+'Macro-Debt_Data'!AB16","v":35212.758055559658},{"$f":"PV_ResFin_pub!L134+'Macro-Debt_Data'!AC16","v":44845.931775455814},{"$f":"PV_ResFin_pub!M134+'Macro-Debt_Data'!AD16","v":52008.911970876557},{"$f":"PV_ResFin_pub!N134+'Macro-Debt_Data'!AE16","v":51677.923458826117},{"$f":"PV_ResFin_pub!O134+'Macro-Debt_Data'!AF16","v":49425.066820176318},{"$f":"PV_ResFin_pub!P134+'Macro-Debt_Data'!AG16","v":47961.384209614036},{"$f":"PV_ResFin_pub!Q134+'Macro-Debt_Data'!AH16","v":47819.895549516812},{"$f":"PV_ResFin_pub!R134+'Macro-Debt_Data'!AI16","v":47632.745834522029},{"$f":"PV_ResFin_pub!S134+'Macro-Debt_Data'!AJ16","v":43583.970793124317},{"$f":"PV_ResFin_pub!T134+'Macro-Debt_Data'!AK16","v":45478.652452865746},{"$f":"PV_ResFin_pub!U134+'Macro-Debt_Data'!AL16","v":44841.564313690265},{"$f":"PV_ResFin_pub!V134+'Macro-Debt_Data'!AM16","v":49151.431777459606},{"$f":"PV_ResFin_pub!W134+'Macro-Debt_Data'!AN16","v":49646.221163430295},{"$f":"PV_ResFin_pub!X134+'Macro-Debt_Data'!AO16","v":46959.543592313072}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E110)*F49","v":123982.68720962755},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F110)*G49","v":151745.44044898706},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G110)*H49","v":173649.36995502713},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H110)*I49","v":192170.67199888057},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I110)*J49","v":215682.6170295901},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J110)*K49","v":236425.83050910907},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K110)*L49","v":250508.89654626389},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L110)*M49","v":271774.16258587321},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M110)*N49","v":297304.82335733913},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N110)*O49","v":324773.21675825579},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O110)*P49","v":360530.58435132192},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P110)*Q49","v":400149.36550707044},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q110)*R49","v":442575.83187016036},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R110)*S49","v":486875.2353904749},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S110)*T49","v":536678.3971100311},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T110)*U49","v":585657.24383338832},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U110)*V49","v":640481.74745071249},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V110)*W49","v":696446.05010359932},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W110)*X49","v":759815.83502182132},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X110)*Y49","v":830401.97044259345}]
[null,"Debt service (PV_ResFin-fiscal & PV_ResFin-fiscal_add.cost.mkt added)"]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E114)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E127","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F114)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F127","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G114)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G127","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H114)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H127","v":31661.598414442309},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I114)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I127","v":32539.253696271866},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J114)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J127","v":34348.339856437007},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K114)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K127","v":44579.081025942149},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L114)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L127","v":47760.493386863425},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M114)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M127","v":50855.808211732045},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N114)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N127","v":50660.546372120982},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O114)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O127","v":57458.626673022234},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P114)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P127","v":59064.359258167591},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q114)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q127","v":64286.788903358836},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R114)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R127","v":72661.972998740908},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S114)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S127","v":80581.212674103779},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T114)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T127","v":93052.8485671292},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U114)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U127","v":102463.5718654472},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V114)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V127","v":115704.0187643622},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W114)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W127","v":120683.96534857349},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X114)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X127","v":128657.13165177798}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,18979.537952816911,23194.061767625928,23169.217952977058,23610.434920001713,28978.128559246092,27249.115754804694,29060.853231204899,31469.168396705427,30615.614782419347,35599.301304109744,38681.05296378606,42278.669902817193,43465.551760370006,47535.783061890659,51858.992759927583,56896.495371643818,62462.076437772419,68965.266105382922,75720.280433938169]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E126+PV_ResFin_pub!E135+('PV_ResFin-add.int.cost - mkt'!G47+'PV_ResFin-add.int.cost - mkt'!G56)","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F126+PV_ResFin_pub!F135+('PV_ResFin-add.int.cost - mkt'!H47+'PV_ResFin-add.int.cost - mkt'!H56)","v":9324.5340482432275},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G126+PV_ResFin_pub!G135+('PV_ResFin-add.int.cost - mkt'!I47+'PV_ResFin-add.int.cost - mkt'!I56)","v":10845.858820959353},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H126+PV_ResFin_pub!H135+('PV_ResFin-add.int.cost - mkt'!J47+'PV_ResFin-add.int.cost - mkt'!J56)","v":9930.046844842198},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I126+PV_ResFin_pub!I135+('PV_ResFin-add.int.cost - mkt'!K47+'PV_ResFin-add.int.cost - mkt'!K56)","v":9626.4816262760614},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J126+PV_ResFin_pub!J135+('PV_ResFin-add.int.cost - mkt'!L47+'PV_ResFin-add.int.cost - mkt'!L56)","v":8897.6577229692612},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K126+PV_ResFin_pub!K135+('PV_ResFin-add.int.cost - mkt'!M47+'PV_ResFin-add.int.cost - mkt'!M56)","v":9809.8899924844955},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L126+PV_ResFin_pub!L135+('PV_ResFin-add.int.cost - mkt'!N47+'PV_ResFin-add.int.cost - mkt'!N56)","v":11506.771109649888},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M126+PV_ResFin_pub!M135+('PV_ResFin-add.int.cost - mkt'!O47+'PV_ResFin-add.int.cost - mkt'!O56)","v":12841.551767322955},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N126+PV_ResFin_pub!N135+('PV_ResFin-add.int.cost - mkt'!P47+'PV_ResFin-add.int.cost - mkt'!P56)","v":12706.510724981097},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O126+PV_ResFin_pub!O135+('PV_ResFin-add.int.cost - mkt'!Q47+'PV_ResFin-add.int.cost - mkt'!Q56)","v":13505.40049137727},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P126+PV_ResFin_pub!P135+('PV_ResFin-add.int.cost - mkt'!R47+'PV_ResFin-add.int.cost - mkt'!R56)","v":14097.759410600964},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q126+PV_ResFin_pub!Q135+('PV_ResFin-add.int.cost - mkt'!S47+'PV_ResFin-add.int.cost - mkt'!S56)","v":14803.143334057027},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R126+PV_ResFin_pub!R135+('PV_ResFin-add.int.cost - mkt'!T47+'PV_ResFin-add.int.cost - mkt'!T56)","v":15684.571750789843},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S126+PV_ResFin_pub!S135+('PV_ResFin-add.int.cost - mkt'!U47+'PV_ResFin-add.int.cost - mkt'!U56)","v":16595.780073275524},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T126+PV_ResFin_pub!T135+('PV_ResFin-add.int.cost - mkt'!V47+'PV_ResFin-add.int.cost - mkt'!V56)","v":17285.619396904232},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U126+PV_ResFin_pub!U135+('PV_ResFin-add.int.cost - mkt'!W47+'PV_ResFin-add.int.cost - mkt'!W56)","v":18717.142811664104},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V126+PV_ResFin_pub!V135+('PV_ResFin-add.int.cost - mkt'!X47+'PV_ResFin-add.int.cost - mkt'!X56)","v":20106.316161356466},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W126+PV_ResFin_pub!W135+('PV_ResFin-add.int.cost - mkt'!Y47+'PV_ResFin-add.int.cost - mkt'!Y56)","v":22309.213210267095},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X126+PV_ResFin_pub!X135+('PV_ResFin-add.int.cost - mkt'!Z47+'PV_ResFin-add.int.cost - mkt'!Z56)","v":24066.44197776162}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E113+'PV_ResFin-add.int.cost - mkt'!G34)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F113+'PV_ResFin-add.int.cost - mkt'!H34)*'Macro-Debt_Data'!W60)","v":9655.003904573683},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G113+'PV_ResFin-add.int.cost - mkt'!I34)*'Macro-Debt_Data'!X60)","v":12348.202946666575},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H113+'PV_ResFin-add.int.cost - mkt'!J34)*'Macro-Debt_Data'!Y60)","v":13239.171108134859},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I113+'PV_ResFin-add.int.cost - mkt'!K34)*'Macro-Debt_Data'!Z60)","v":13983.953293725652},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J113+'PV_ResFin-add.int.cost - mkt'!L34)*'Macro-Debt_Data'!AA60)","v":20080.470836276829},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K113+'PV_ResFin-add.int.cost - mkt'!M34)*'Macro-Debt_Data'!AB60)","v":17439.225762320199},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L113+'PV_ResFin-add.int.cost - mkt'!N34)*'Macro-Debt_Data'!AC60)","v":17554.082121555013},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M113+'PV_ResFin-add.int.cost - mkt'!O34)*'Macro-Debt_Data'!AD60)","v":18627.616629382472},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N113+'PV_ResFin-add.int.cost - mkt'!P34)*'Macro-Debt_Data'!AE60)","v":17909.10405743825},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O113+'PV_ResFin-add.int.cost - mkt'!Q34)*'Macro-Debt_Data'!AF60)","v":22093.900812732471},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P113+'PV_ResFin-add.int.cost - mkt'!R34)*'Macro-Debt_Data'!AG60)","v":24583.293553185093},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q113+'PV_ResFin-add.int.cost - mkt'!S34)*'Macro-Debt_Data'!AH60)","v":27475.526568760164},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R113+'PV_ResFin-add.int.cost - mkt'!T34)*'Macro-Debt_Data'!AI60)","v":27780.980009580162},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S113+'PV_ResFin-add.int.cost - mkt'!U34)*'Macro-Debt_Data'!AJ60)","v":30940.002988615139},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T113+'PV_ResFin-add.int.cost - mkt'!V34)*'Macro-Debt_Data'!AK60)","v":34573.373363023355},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U113+'PV_ResFin-add.int.cost - mkt'!W34)*'Macro-Debt_Data'!AL60)","v":38179.352559979714},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V113+'PV_ResFin-add.int.cost - mkt'!X34)*'Macro-Debt_Data'!AM60)","v":42355.760276415953},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W113+'PV_ResFin-add.int.cost - mkt'!Y34)*'Macro-Debt_Data'!AN60)","v":46656.052895115827},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X113+'PV_ResFin-add.int.cost - mkt'!Z34)*'Macro-Debt_Data'!AO60)","v":51653.838456176542}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,14399.114631193299,16651.213933003884,-6277.8917768182991,-6289.8356582432771,-6246.3765346255568,-6062.8118123503764,-4487.5381241680634,-2777.4331086281672,-2512.539309925985,-1856.1329212660175,-1260.2587017070286,-1313.9081812930665,-1365.869750169091,-1469.2390736340792,-1582.501959503129,-2591.7064359461178,-2340.117513571091,-3407.4937217400129,-4047.7425510899893,-5019.4217001840734]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,56021.932137052019,71224.488876332209,59984.762206624233,68110.673284082804,71533.245232548623,78919.846759949593,93216.192292122985,109256.67156499982,124658.3690739673,131428.94020415086,143475.59273425105,145856.57086083689,153160.97326562097,162478.18123499365,174167.23961101336,185904.10568423499,202498.60217638564,219600.16579408487,234752.92068032603,249004.2115489624]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E111)*F49","v":117421.9538034446},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F111+'PV_ResFin-add.int.cost - mkt'!H32)*G49","v":148040.13036504755},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G111+'PV_ResFin-add.int.cost - mkt'!I32)*H49","v":167064.3321105185},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H111+'PV_ResFin-add.int.cost - mkt'!J32)*I49","v":183885.92899013628},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I111+'PV_ResFin-add.int.cost - mkt'!K32)*J49","v":206119.45571782312},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J111+'PV_ResFin-add.int.cost - mkt'!L32)*K49","v":221475.16053117826},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K111+'PV_ResFin-add.int.cost - mkt'!M32)*L49","v":233552.03239721514},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L111+'PV_ResFin-add.int.cost - mkt'!N32)*M49","v":252836.63840268704},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M111+'PV_ResFin-add.int.cost - mkt'!O32)*N49","v":276249.97363725171},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N111+'PV_ResFin-add.int.cost - mkt'!P32)*O49","v":303779.34628301172},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O111+'PV_ResFin-add.int.cost - mkt'!Q32)*P49","v":337112.38558052469},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P111+'PV_ResFin-add.int.cost - mkt'!R32)*Q49","v":374192.37864832353},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q111+'PV_ResFin-add.int.cost - mkt'!S32)*R49","v":413915.89639493846},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R111+'PV_ResFin-add.int.cost - mkt'!T32)*S49","v":458204.99961177219},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S111+'PV_ResFin-add.int.cost - mkt'!U32)*T49","v":508044.99374975864},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T111+'PV_ResFin-add.int.cost - mkt'!V32)*U49","v":557400.60786223086},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U111+'PV_ResFin-add.int.cost - mkt'!W32)*V49","v":612949.47419630934},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V111+'PV_ResFin-add.int.cost - mkt'!X32)*W49","v":669985.66593413532},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W111+'PV_ResFin-add.int.cost - mkt'!Y32)*X49","v":734788.80432728492},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X111+'PV_ResFin-add.int.cost - mkt'!Z32)*Y49","v":807180.33344947989}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,92.487788149406541,102.98478479900594,110.25479251089499,111.61018955601288,104.98919343731004,103.83013077682777,108.52948262860487,113.19912423115794,116.65013769267188,110.85203554834776,108.90829653686346,100.1342774902983,95.027122941223539,91.022649675083002,87.975123238798616,85.158933406544932,83.447208704019587,81.919124751200627,79.40957434108438,76.24862832918258]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D8+C814)/(D41)","v":5.2394881462796512},{"$f":"100*(E84+E85+D81)/(E41)","v":23.827882750836309},17.231643830565318,19.537326739390569,21.004812561591162,21.077311781851005,19.681415448380264,19.215776638113979,19.828167457712325,20.453437946486005,20.89203379535979,19.719356590325351,19.286987951605759,17.65717101905712,16.69138492478422,15.935267031958833,15.372361295085408,14.83883174415331,14.507280936235537,14.210450492883758,13.726273377693149,13.148294483554762]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,376.76496045325189,401.28503202796304,382.53410977134632,370.64269719391689,358.75514290192962,352.57359019511972,348.68674001461511,347.17413462803933,345.73411212843223,343.97310857810726,342.45929499891474,340.71559954659995,338.87684914347625,336.21561267297699,333.15712822925082,330.2171624835164,327.33011105972196,324.29597435919828,322.60708723104119,319.92971424778796]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,"PV of Debt/GDP",null,{"$f":"(D91/D49)/(D41/D110)*100","v":42.923969486016617},{"$f":"(E91/E49)/(E41/E110)*100","v":44.884623746813403},46.6750246790929,51.314400341205534,51.715072255369122,51.103206060143648,51.183405029479466,49.14420786399846,46.513044672364927,45.297659481563265,44.536376215635705,44.105134888532234,44.08417150309716,44.057012378573212,43.875313420848343,43.705316245254814,43.608158719030001,43.061100836301357,42.600856518512593,41.896067724182352,41.447594612910187,41.000160477008997]
[null,"PV of Debt/exports",null,{"$f":"(D91/D49)/D108*100","v":105.10651096132855},{"$f":"(E91/E49)/E108*100","v":109.06466686131706},111.91795091657816,123.91710884381102,126.62954500693606,126.15162532943887,127.24078677446886,124.11855832714727,119.78155106047888,118.89184896148262,118.41538789258981,118.2256480546821,118.60694617682543,119.03329885352041,119.16739308817664,119.39810553715225,120.01470972047971,119.42635983294278,118.77465151737346,117.72043303463956,117.35463538445667,116.7789772659997]
[null,"Debt service/exports",null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145+'PV_ResFin-add.int.cost - mkt'!G34)/F108*100","v":16.507447382610891},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145+'PV_ResFin-add.int.cost - mkt'!H34)/G108*100","v":16.11993762406415},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145+'PV_ResFin-add.int.cost - mkt'!I34)/H108*100","v":18.540692814866098},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145+'PV_ResFin-add.int.cost - mkt'!J34)/I108*100","v":21.084841596710884},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145+'PV_ResFin-add.int.cost - mkt'!K34)/J108*100","v":18.579087275185664},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145+'PV_ResFin-add.int.cost - mkt'!L34)/K108*100","v":23.80145281131281},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145+'PV_ResFin-add.int.cost - mkt'!M34)/L108*100","v":25.358678358261471},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145+'PV_ResFin-add.int.cost - mkt'!N34)/M108*100","v":22.995352831481007},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145+'PV_ResFin-add.int.cost - mkt'!O34)/N108*100","v":21.844401239755413},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145+'PV_ResFin-add.int.cost - mkt'!P34)/O108*100","v":20.428831982893229},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145+'PV_ResFin-add.int.cost - mkt'!Q34)/P108*100","v":20.864594308220031},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145+'PV_ResFin-add.int.cost - mkt'!R34)/Q108*100","v":19.599355249610003},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145+'PV_ResFin-add.int.cost - mkt'!S34)/R108*100","v":19.633285644599212},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145+'PV_ResFin-add.int.cost - mkt'!T34)/S108*100","v":19.126787742643813},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145+'PV_ResFin-add.int.cost - mkt'!U34)/T108*100","v":19.591531732306056},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145+'PV_ResFin-add.int.cost - mkt'!V34)/U108*100","v":20.621771871555556},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145+'PV_ResFin-add.int.cost - mkt'!W34)/V108*100","v":20.653965300921847},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145+'PV_ResFin-add.int.cost - mkt'!X34)/W108*100","v":21.035419474160342},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145+'PV_ResFin-add.int.cost - mkt'!Y34)/X108*100","v":20.255156571187072},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145+'PV_ResFin-add.int.cost - mkt'!Z34)/Y108*100","v":19.793145810886809}]
[null,"Debt service/revenue (excl. grants)",null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/'Macro-Debt_Data'!T95*100","v":36.304535945661009},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/'Macro-Debt_Data'!U95*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145+'PV_ResFin-add.int.cost - mkt'!G34)/F109*100","v":37.868567507013431},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145+'PV_ResFin-add.int.cost - mkt'!H34)/G109*100","v":35.811464288654385},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145+'PV_ResFin-add.int.cost - mkt'!I34)/H109*100","v":40.269770989931011},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145+'PV_ResFin-add.int.cost - mkt'!J34)/I109*100","v":45.67671377499218},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145+'PV_ResFin-add.int.cost - mkt'!K34)/J109*100","v":40.161829574807079},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145+'PV_ResFin-add.int.cost - mkt'!L34)/K109*100","v":51.204464541604779},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145+'PV_ResFin-add.int.cost - mkt'!M34)/L109*100","v":54.124155038486464},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145+'PV_ResFin-add.int.cost - mkt'!N34)/M109*100","v":48.641997990440508},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145+'PV_ResFin-add.int.cost - mkt'!O34)/N109*100","v":45.981723440869445},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145+'PV_ResFin-add.int.cost - mkt'!P34)/O109*100","v":42.91910545341991},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145+'PV_ResFin-add.int.cost - mkt'!Q34)/P109*100","v":43.849477768877385},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145+'PV_ResFin-add.int.cost - mkt'!R34)/Q109*100","v":41.180326659631497},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145+'PV_ResFin-add.int.cost - mkt'!S34)/R109*100","v":41.185207632402346},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145+'PV_ResFin-add.int.cost - mkt'!T34)/S109*100","v":40.014441856818031},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145+'PV_ResFin-add.int.cost - mkt'!U34)/T109*100","v":40.757411029336197},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145+'PV_ResFin-add.int.cost - mkt'!V34)/U109*100","v":42.685525193117691},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145+'PV_ResFin-add.int.cost - mkt'!W34)/V109*100","v":42.621439860144733},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145+'PV_ResFin-add.int.cost - mkt'!X34)/W109*100","v":43.164648686265537},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145+'PV_ResFin-add.int.cost - mkt'!Y34)/X109*100","v":41.391742695095594},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145+'PV_ResFin-add.int.cost - mkt'!Z34)/Y109*100","v":40.3034693536882}]
[]
[null,"External PPG debt/GDP (baseline)",null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.006978126692289},{"$f":"'Baseline - external'!O13","v":47.658351924504608},{"$f":"'Baseline - external'!P13","v":45.77658389197255},{"$f":"'Baseline - external'!Q13","v":44.754696303190194},{"$f":"'Baseline - external'!R13","v":42.874716012937846},{"$f":"'Baseline - external'!S13","v":41.702553942624149},{"$f":"'Baseline - external'!T13","v":40.072067747940658},{"$f":"'Baseline - external'!U13","v":37.422044534167526},{"$f":"'Baseline - external'!V13","v":36.218116983030697},{"$f":"'Baseline - external'!W13","v":35.557307091946406},{"$f":"'Baseline - external'!X13","v":34.929454294962582},{"$f":"'Baseline - external'!Y13","v":34.907790459244985},{"$f":"'Baseline - external'!Z13","v":34.690529878386769},{"$f":"'Baseline - external'!AA13","v":34.34181732982811},{"$f":"'Baseline - external'!AB13","v":33.771777071436063},{"$f":"'Baseline - external'!AC13","v":33.356432510231478},{"$f":"'Baseline - external'!AD13","v":32.521122498655892},{"$f":"'Baseline - external'!AE13","v":31.785368916550954},{"$f":"'Baseline - external'!AF13","v":30.800434639181166},{"$f":"'Baseline - external'!AG13","v":30.041384556878747},{"$f":"'Baseline - external'!AH13","v":29.302447180775239}]
[null,"External PPG debt/GDP",null,{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.328228966046588,54.325129916489153,55.045674268573087,54.441041151856354,54.576495672093607,53.459211877662483,50.838717510604233,49.616284131530513,48.842164422973397,48.049783235792816,48.043031270977785,48.008988119845156,47.805309575868186,47.323019005665572,46.941828454026755,46.104309709795309,45.360802190437219,44.378799084519109,43.674250008689448,42.981708069637037]
[null,"Exports (US$) - baseline",null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[null,"Revenue",null,{"$f":"(D18-D19)/100*(D41/D110)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E110)","v":8236.1322763728549},8949.1784100709174,9853.7896298429205,10607.794423274543,11303.635095648782,12119.168993861826,12913.250610676097,13691.882652574348,14505.506146902293,15393.862995955235,16353.862932057222,17408.981644336644,18540.611498780778,19753.056470576728,21066.767402733076,22496.868125249362,23998.686877269636,25623.204933811507,27357.48461259246,29094.174340129481,31030.050553127352]
[null,"Exchange rate (pa)",null,{"$f":"'Macro-Debt_Data'!T60","v":3.91126214574899},{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]

{"sheet":"B2_PB_non_mkt_pub","index":57,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":true,"merged":[[8,1,8,8],[57,1,57,5],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1825,IF(START!L10=\"French\",translation!D1825,IF(START!L10=\"Portuguese\",translation!E1825,translation!F1825)))","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":72.912185534427664},77.319058655469647,74.511562291332126,71.598127133859123,68.662304504602275,67.375856590590061,65.675960264440093,64.55655325810001,63.640232100142214,62.489311045966815,61.935922517363693,61.357870331948732,60.778072404550031,59.803356955096753,58.871005127634838,57.912829953553661,57.001880223116267,56.084111247419393,55.336365852176854,54.499268004474359]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.328228966046588,54.266245205351908,54.829869980234832,54.047984345206579,53.999769696214585,52.689071793306589,49.884925320105985,48.513378784373046,47.627895274005688,46.761146061040407,46.717816717778078,46.673214723829702,46.466341224635343,45.984641628344782,45.604607931059995,44.766223003381675,44.02050995816839,43.03525391370939,42.323359129323016,41.626187072780823]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,70.196073841442839,74.12209247746361,70.917159087150424,68.076193097826504,65.371658628978508,63.400795509473021,61.870921879544824,60.901901154291473,60.095383643294809,59.361031940044661,58.815296127567485,58.243611554730848,57.682338319776647,57.016683873307464,56.366517680719227,55.688401399329543,55.051963608135523,54.398007819047379,53.897810948281041,53.297313219124916]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,3.160214613057287,4.4068731210419854,-2.8074963641375215,-2.913435157473006,-2.9358226292568501,-1.2864479140122136,-1.6998963261499673,-1.1194070063400812,-0.91632115795779812,-1.1509210541754009,-0.55338852860312238,-0.57805218541495962,-0.57979792739870106,-0.9747154494532777,-0.93235182746191447,-0.95817517408117758,-0.91094973043739214,-0.91776897569687388,-0.74774539524253825,-0.83709784770249707]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,4.7396734989404994,5.8848087991177813,-1.3637066321172591,-1.4600938996281523,-1.6460081620644771,-0.50063483127405839,-0.70133072466513346,-0.27010247987608982,-0.19117459459987596,-0.55620329171363092,-0.10171574510404652,-0.14255581580898241,-0.15360945098086645,-0.47431989954011811,-0.45306102271030657,-0.5063843904019999,-0.47667766274066464,-0.50782155023143449,-0.35001717261387771,-0.46252324353132412]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MAX($D63+($AA$62*$F63),'Baseline - public'!P23+($AA$62*$F63)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D63+($AA$62*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":5.9611633634671666},{"$f":"IF(F17=D63+AA62*F63,D63+AA62*F63,'Baseline - public'!Q23+AA62*F63)","v":5.9611633634671666},{"$f":"H20-H18","v":-1.9900491774291602},{"$f":"I20-I18","v":-1.7818806498778876},-1.5805879333404462,-1.3708871850123252,-0.91070890558377471,-0.50706038043801271,-0.41276780076686137,-0.27461249857323367,-0.16793761984040856,-0.15763964085343929,-0.14753590581580411,-0.14280625415192816,-0.13841722698580483,-0.20402519982101097,-0.16573400890498391,-0.21713164894303816,-0.23266443261482905,-0.25980588422824269]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.631263840723481},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971080803364607},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051156038877441},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.884755832506769},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746134534438735},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.506936757516296},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.269844264867306},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068547866783067},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.90999497180384},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788898952356014},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709383550111326},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633493206926936},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564864017937516},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.50692502233434},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473531981715851},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424868009223875},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.38498047033745},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346926662171747},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285413618684444},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243975100497025}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45159990082069912},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33093677452831116},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18522162317019367},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13753394050896434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10213031586015386},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6173891134568003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.6945372804575158E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3853584285801199E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7847337622385374E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3352700940347901E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.9848857934886487E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4669268023318143E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.584723458781294E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1752770561247652E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3401504005432089E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.751175271655985E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":24.592427204190649},{"$f":"G17+G18","v":24.932244166831772},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.06110686144828},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.102875182628882},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.165546601098288},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.136049572503971},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.359135359283531},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.561487486345055},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.497227171036979},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.51428645378278},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.541445930270918},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.475853566073496},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.417328112121712},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.364118768182411},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.335114754730046},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.220842809402864},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.219246461432466},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.129795013228708},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.052749186069615},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":16.984169216268782}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.2214898645266672,-7.6354564349385062E-2,0.62634254531190114,0.32178675024973541,-6.5420228724030832E-2,0.87025235373826682,0.2093781809186413,0.2369579005619229,0.22159320616698541,-0.28159079314039726,6.6221874736362041E-2,1.5083825044456871E-2,-6.0735451650623454E-3,-0.33151364538818995,-0.31464379572450174,-0.30235919058098892,-0.31094365383568073,-0.29068990128839628,-0.11735273999904867,-0.20271735930308143]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.6748774699403182,-6.5312905147365541E-3,0.85125752158084644,0.49819350213047731,6.4184055529129314E-2,0.99245307339599975,0.42335704931725537,0.46158460012988867,0.38527597302331884,-0.15553958063428031,0.13400167570012345,7.2323714927203575E-2,5.0820895919853726E-2,-0.29125600080525782,-0.27463584826307708,-0.25803310351956865,-0.27840376323038063,-0.2528229348792892,-2.5355275786371756E-3,-0.13319467932323104]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.0017851410156844,4.0859767345570583,4.611137985359127,4.1950283459196944,3.7090187796188645,4.471677281819705,3.4383263894683096,3.2278879490887924,3.1554016534001099,2.5707696135049547,2.8758520027814454,2.8256874784077999,2.7821359819750575,2.4640650557761083,2.433065268282308,2.3938459702742509,2.3663769660993563,2.3383323066473101,2.3123220460051996,2.2966311657686429]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.6766626109560026,-4.0925080250717949,-3.7598804637782806,-3.6968348437892171,-3.6448347240897352,-3.4792242084237053,-3.0149693401510542,-2.7663033489589037,-2.7701256803767911,-2.726309194139235,-2.7418503270813219,-2.7533637634805963,-2.7313150860552038,-2.7553210565813662,-2.707701116545385,-2.6518790737938196,-2.644780729329737,-2.5911552415265993,-2.3148575735838368,-2.4298258450918739]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.45338760541365086,-6.9823273834648508E-2,-0.22491497626894527,-0.1764067518807419,-0.12960428425316015,-0.1222007196577329,-0.21397886839861407,-0.22462669956796577,-0.16368276685633343,-0.12605121250611692,-6.7779800963761405E-2,-5.7239889882746704E-2,-5.6894441084916071E-2,-4.0257644582932156E-2,-4.0007947461424637E-2,-4.4326087061420293E-2,-3.253989060530009E-2,-3.7866966409107077E-2,-0.1148172124204115,-6.9522679979850399E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.5794588858832124},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.4779356780757962},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4437897320202622},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4533412578448539},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.289814467192373},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.7858130827381552},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-0.99856560148483398},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.84930452646399135},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.72514656335792216},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.59471776246176988},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.45167278349907591},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.43549636960597721},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.42618847641783464},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.5003955499131596},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.4792908047516079},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.45179078367917769},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.43427206769672744},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.40994742546543939},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.39772822262866053},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.374574604171173}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,391.34320761997412,407.56275015051733,391.11307544422698,379.1318657698269,366.27446782941831,364.05731252756584,359.47739516715086,357.28689285971763,355.33361232279879,351.28262414290987,349.73505623223315,347.96208335989616,346.0207397135697,341.59829255453502,336.9153139115603,332.35735227892366,327.88003599068662,323.30863178041443,320.13330472093378,316.04817153153692]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,23.192807194032486,25.36724146128612,18.652615233978665,18.860560492415505,17.621815658913516,17.314435375088689,18.366364496808821,19.400333257734822,19.940546192666954,18.915491716983691,18.600947282322945,16.984256625573867,16.020950853851993,15.263669126753921,14.701131593319566,14.099998549829612,13.807141234885098,13.4592875511537,12.957347214534803,12.351499934001321]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10962.021571742865,12983.803719109348,10275.887743296293,11184.131660651939,11262.36157840098,11921.539562639513,13563.93596421228,15332.374178739972,16859.423396701728,17095.71810426117,17968.426038541507,17542.509140285565,17694.070794000563,18034.928421587931,18582.213247480791,19063.206430262671,19975.010254703797,20834.042349653599,21405.276538193506,21813.662427521311]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0},{"$f":"+E39*'Baseline - public'!P26","v":0},{"$f":"+F39*'Baseline - public'!Q26","v":0},{"$f":"+G39*'Baseline - public'!R26","v":0},{"$f":"+H39*'Baseline - public'!S26","v":0},{"$f":"+I39*'Baseline - public'!T26","v":0},{"$f":"+J39*'Baseline - public'!U26","v":0},{"$f":"+K39*'Baseline - public'!V26","v":0},{"$f":"+L39*'Baseline - public'!W26","v":0},{"$f":"+M39*'Baseline - public'!X26","v":0},{"$f":"+N39*'Baseline - public'!Y26","v":0},{"$f":"+O39*'Baseline - public'!Z26","v":0},{"$f":"+P39*'Baseline - public'!AA26","v":0},{"$f":"+Q39*'Baseline - public'!AB26","v":0},{"$f":"+R39*'Baseline - public'!AC26","v":0},{"$f":"+S39*'Baseline - public'!AD26","v":0},{"$f":"+T39*'Baseline - public'!AE26","v":0},{"$f":"+U39*'Baseline - public'!AF26","v":0},{"$f":"+V39*'Baseline - public'!AG26","v":0},{"$f":"+W39*'Baseline - public'!AH26","v":0},{"$f":"+X39*'Baseline - public'!AI26","v":0}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.568411338855503,10.267692928718558,9.3680869293280491,8.8313477213482763,10.14637819924797,8.6301192367517299,8.5224583580161202,8.5020928263717721,7.5651129294160748,8.1467861242694841,8.0734310763317598,8.0152964091450247,7.4702263877821018,7.4666168599852298,7.4408354398320276,7.4652436360202312,7.4869971259215742,7.5553058586469684,7.5808059237347569]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.2457933430101091},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.3116651201056957},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.8948644974342166},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.5862616890182739},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.6383377191478008},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.7808464781735802},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.5105552006792751},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.4574450736426217},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.717035705994264},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.5874580084285626},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.6523014320369898},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.7000803869922958},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.1051777547551271},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.1830910079753822},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.2708536701566988},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.3476599111284004},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.4418461587088629},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.5277431259149212},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.6270179837247998}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":17.885097630670518},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":16.802226964168593},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":15.878293705934562},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.352237638414376},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.083608630910383},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.792897385495547},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.479539454317003},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.306469618031958},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.732518635738158},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.403182583415273},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":12.040299615753563},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.782769020472145},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.517966002334736},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.339001364277564},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":11.044936066124702},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.851830896048003},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.60774576395594},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.526930665392173},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.265122382184027}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.2454403209875169,5.9372215657383451,6.2686099800391233,5.9239490105038186,5.4581884822487758,6.860180987920975,5.3422607057749296,5.1309895926239815,5.1069494986270643,4.2203317252640922,4.8133459868904875,4.7745273910151793,4.7455218378533868,4.2467221883340995,4.2613842201274554,4.258063293231678,4.2816364957968807,4.2975577102464717,4.3004540476454292,4.3409211138378909]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.684964553056588},8.0031144336802882,8.7090432130632696,8.9661238717484508,8.5596340306622825,8.3263459796065344,7.8552025010540927,7.5131597572012625,7.4719026532987742,6.067583667168325,5.8868320369173084,5.5687222905451623,5.326774498146837,5.1138058121244034,4.9448059371980237,4.6569889752738503,4.5007690140865995,4.2567799970757454,3.9927332315737734,3.8526591056591872]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.0684960547513338,5.231890895358009,4.8319320205464118,4.4511053710963573,6.462073822902159,4.6417922006521515,4.376915449567611,4.3248692347224038,3.5992918887074494,4.4522777256079467,4.5158221933910951,4.5626440312095173,3.9796586019372024,4.0560110820122075,4.1420156658102059,4.2172833095176028,4.3095828002268028,4.3937590630075594,4.4910452279359498]
["hide",{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
["hide",{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
["hide",{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":43.354869910663908},7.4106785181935031,{"$f":"H74","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2024 - 2044"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D21","v":1},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D22, 'Input 6(optional)-Standard Test'!C22)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.1116350624567168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.8241517418755269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},{"$f":"F20/100*F41","v":59402.696551241403},{"$f":"G20/100*G41","v":69642.803952673567},{"$f":"H20/100*H41","v":53821.676209666002},60371.200612990106,67837.07836267972,75784.969690459708,85537.520551030597,96193.389708736606,106506.54193534399,118380.78692066598,131636.734491982,145659.21903419899,161247.538120096,178647.93054717901,198189.58712693496,218754.19889651096,243130.90886491802,268821.56169496401,296672.498317733,328132.31993176893]
[null,{"$f":"+A1_Historical_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":57.167958076060984},{"$f":"(G72/F72-1)*100","v":17.23845548425389},-22.717534109854288,12.168934274380439,12.366621292741332,11.716146272231676,12.86871381014565,12.457538036011751,10.721269161877455,11.148840972163377,11.197718748228658,10.652409903917137,10.701910383191793,10.791105792959964,10.938641449638965,10.376232206591629,11.143424945154656,10.566592684568764,10.36038048702801,10.604225801996247]
[null,{"$f":"+A1_Historical_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":43.354869910663908},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":7.4106785181935031},{"$f":"((1+H73/100)/(1+H54/100)-1)*100","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,176118.46102979901,215973.98163265281,235057.26868063281,252733.23055662817,271348.78017475206,297972.83370256453,323619.73592330335,353609.77768185904,387381.4395099447,422371.40720934584,464787.37387689541,511410.75543821673,562676.11678613536,615277.17602225312,673062.76105325471,735659.3903407671,804850.4896364978,880140.03437649203,962705.6450581149,1052919.9878532577]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,52135.773820171467,64393.022823028034,62088.68389540285,61950.004298488086,57945.345167655469,64952.983241737471,77810.67133338892,87876.800613639702,97467.936318431573,106308.21601821587,114201.63198484998,122394.90675392357,132496.29358430568,142171.62004606775,151672.59174524224,166999.69353543478,183293.29090549739,204778.52794348984,226391.71977315098,248706.53706981824]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E167+'Macro-Debt_Data'!V16","v":13860.189540742234},{"$f":"PV_ResFin_pub!F167+'Macro-Debt_Data'!W16","v":22608.122738611521},{"$f":"PV_ResFin_pub!G167+'Macro-Debt_Data'!X16","v":19183.497457736663},{"$f":"PV_ResFin_pub!H167+'Macro-Debt_Data'!Y16","v":21111.024077103433},{"$f":"PV_ResFin_pub!I167+'Macro-Debt_Data'!Z16","v":21016.269319065821},{"$f":"PV_ResFin_pub!J167+'Macro-Debt_Data'!AA16","v":25082.501739458225},{"$f":"PV_ResFin_pub!K167+'Macro-Debt_Data'!AB16","v":34294.795882694867},{"$f":"PV_ResFin_pub!L167+'Macro-Debt_Data'!AC16","v":43834.859257006348},{"$f":"PV_ResFin_pub!M167+'Macro-Debt_Data'!AD16","v":50900.399752511781},{"$f":"PV_ResFin_pub!N167+'Macro-Debt_Data'!AE16","v":50468.656795077775},{"$f":"PV_ResFin_pub!O167+'Macro-Debt_Data'!AF16","v":48110.755190341653},{"$f":"PV_ResFin_pub!P167+'Macro-Debt_Data'!AG16","v":46509.577046541846},{"$f":"PV_ResFin_pub!Q167+'Macro-Debt_Data'!AH16","v":46183.459008638187},{"$f":"PV_ResFin_pub!R167+'Macro-Debt_Data'!AI16","v":45793.667099029873},{"$f":"PV_ResFin_pub!S167+'Macro-Debt_Data'!AJ16","v":41524.768620836709},{"$f":"PV_ResFin_pub!T167+'Macro-Debt_Data'!AK16","v":43182.131684798638},{"$f":"PV_ResFin_pub!U167+'Macro-Debt_Data'!AL16","v":42290.816058914483},{"$f":"PV_ResFin_pub!V167+'Macro-Debt_Data'!AM16","v":46318.415098718106},{"$f":"PV_ResFin_pub!W167+'Macro-Debt_Data'!AN16","v":46492.449977109747},{"$f":"PV_ResFin_pub!X167+'Macro-Debt_Data'!AO16","v":43452.506890007833}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E143)*F49","v":123982.68720962755},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F143)*G49","v":151580.95880962478},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G143)*H49","v":172968.58478522996},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H143)*I49","v":190783.22625814009},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I143)*J49","v":213403.43500709659},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J143)*K49","v":233019.85046082706},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K143)*L49","v":245809.06458991443},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L143)*M49","v":265732.97706821933},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M143)*N49","v":289913.50319151313},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N143)*O49","v":316063.19119112997},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O143)*P49","v":350585.74189204542},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P143)*Q49","v":389015.84868429316},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q143)*R49","v":430179.82320182968},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R143)*S49","v":473105.55597618537},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S143)*T49","v":521390.16930801247},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T143)*U49","v":568659.69680533232},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U143)*V49","v":621557.19873100042},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V143)*W49","v":675361.50643300219},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W143)*X49","v":736313.92528496392},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X143)*Y49","v":804213.45078343945}]
[null,"Debt service (PV_ResFin-fiscal & PV_ResFin-fiscal_add.cost.mkt added)"]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E147)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E160","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F147)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F160","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G147)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G160","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H147)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H160","v":31661.598414442309},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I147)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I160","v":32455.824857464184},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J147)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J160","v":34088.358148724597},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K147)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K160","v":44190.289779955521},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L147)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L160","v":47167.983225788572},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M147)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M160","v":49992.601820695447},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N147)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N160","v":49501.561085373949},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O147)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O160","v":55969.485091916329},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P147)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P160","v":57240.680079728561},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q147)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q160","v":62185.249451537406},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R147)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R160","v":70290.394077395322},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S147)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S160","v":77924.125528766672},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T147)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T160","v":90095.952396120367},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U147)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U160","v":99192.164365502686},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V147)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V160","v":112077.04235939452},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W147)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W160","v":116655.44817912405},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X147)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X160","v":124175.77352709687}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,18612.923405291091,22175.545239967811,22020.369263705878,22319.750397852666,27532.073475576341,25715.410841659264,27580.357232385264,30064.23154163851,29305.843366524939,34409.695195412743,37524.288281443558,40991.087916620825,42033.179753905519,45940.389360518551,50081.492456762535,54918.765820199347,60259.133027050309,66497.271581544541,72980.846568694484]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E159+PV_ResFin_pub!E168+('PV_ResFin-add.int.cost - mkt'!G80+'PV_ResFin-add.int.cost - mkt'!G89)","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F159+PV_ResFin_pub!F168+('PV_ResFin-add.int.cost - mkt'!H80+'PV_ResFin-add.int.cost - mkt'!H89)","v":9324.5340482432275},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G159+PV_ResFin_pub!G168+('PV_ResFin-add.int.cost - mkt'!I80+'PV_ResFin-add.int.cost - mkt'!I89)","v":10819.461843814051},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H159+PV_ResFin_pub!H168+('PV_ResFin-add.int.cost - mkt'!J80+'PV_ResFin-add.int.cost - mkt'!J89)","v":9858.6235870613564},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I159+PV_ResFin_pub!I168+('PV_ResFin-add.int.cost - mkt'!K80+'PV_ResFin-add.int.cost - mkt'!K89)","v":9510.7118769118115},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J159+PV_ResFin_pub!J168+('PV_ResFin-add.int.cost - mkt'!L80+'PV_ResFin-add.int.cost - mkt'!L89)","v":8740.2490849192927},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K159+PV_ResFin_pub!K168+('PV_ResFin-add.int.cost - mkt'!M80+'PV_ResFin-add.int.cost - mkt'!M89)","v":9608.4281597683421},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L159+PV_ResFin_pub!L168+('PV_ResFin-add.int.cost - mkt'!N80+'PV_ResFin-add.int.cost - mkt'!N89)","v":11266.62685538698},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M159+PV_ResFin_pub!M168+('PV_ResFin-add.int.cost - mkt'!O80+'PV_ResFin-add.int.cost - mkt'!O89)","v":12572.067781088885},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N159+PV_ResFin_pub!N168+('PV_ResFin-add.int.cost - mkt'!P80+'PV_ResFin-add.int.cost - mkt'!P89)","v":12410.123155613699},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O159+PV_ResFin_pub!O168+('PV_ResFin-add.int.cost - mkt'!Q80+'PV_ResFin-add.int.cost - mkt'!Q89)","v":13185.602133910836},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P159+PV_ResFin_pub!P168+('PV_ResFin-add.int.cost - mkt'!R80+'PV_ResFin-add.int.cost - mkt'!R89)","v":13750.21865705619},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q159+PV_ResFin_pub!Q168+('PV_ResFin-add.int.cost - mkt'!S80+'PV_ResFin-add.int.cost - mkt'!S89)","v":14421.509155637075},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R159+PV_ResFin_pub!R168+('PV_ResFin-add.int.cost - mkt'!T80+'PV_ResFin-add.int.cost - mkt'!T89)","v":15260.878049393948},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S159+PV_ResFin_pub!S168+('PV_ResFin-add.int.cost - mkt'!U80+'PV_ResFin-add.int.cost - mkt'!U89)","v":16120.841936639137},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T159+PV_ResFin_pub!T168+('PV_ResFin-add.int.cost - mkt'!V80+'PV_ResFin-add.int.cost - mkt'!V89)","v":16752.140788096338},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U159+PV_ResFin_pub!U168+('PV_ResFin-add.int.cost - mkt'!W80+'PV_ResFin-add.int.cost - mkt'!W89)","v":18122.524339383792},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V159+PV_ResFin_pub!V168+('PV_ResFin-add.int.cost - mkt'!X80+'PV_ResFin-add.int.cost - mkt'!X89)","v":19443.286301643337},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W159+PV_ResFin_pub!W168+('PV_ResFin-add.int.cost - mkt'!Y80+'PV_ResFin-add.int.cost - mkt'!Y89)","v":21556.893654221913},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X159+PV_ResFin_pub!X168+('PV_ResFin-add.int.cost - mkt'!Z80+'PV_ResFin-add.int.cost - mkt'!Z89)","v":23239.387097845061}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E146)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F146)*'Macro-Debt_Data'!W60)","v":9288.3893570478649},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G146)*'Macro-Debt_Data'!X60)","v":11356.083396153761},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H146)*'Macro-Debt_Data'!Y60)","v":12161.745676644519},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I146)*'Macro-Debt_Data'!Z60)","v":12809.038520940856},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J146)*'Macro-Debt_Data'!AA60)","v":18791.82439065705},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K146)*'Macro-Debt_Data'!AB60)","v":16106.982681890921},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L146)*'Macro-Debt_Data'!AC60)","v":16313.730376998286},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M146)*'Macro-Debt_Data'!AD60)","v":17492.163760549625},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N146)*'Macro-Debt_Data'!AE60)","v":16895.72021091124},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O146)*'Macro-Debt_Data'!AF60)","v":21224.093061501906},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P146)*'Macro-Debt_Data'!AG60)","v":23774.069624387364},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q146)*'Macro-Debt_Data'!AH60)","v":26569.57876098375},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R146)*'Macro-Debt_Data'!AI60)","v":26772.30170451157},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S146)*'Macro-Debt_Data'!AJ60)","v":29819.547423879412},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T146)*'Macro-Debt_Data'!AK60)","v":33329.351668666197},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U146)*'Macro-Debt_Data'!AL60)","v":36796.241480815559},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V146)*'Macro-Debt_Data'!AM60)","v":40815.846725406976},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W146)*'Macro-Debt_Data'!AN60)","v":44940.377927322625},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X146)*'Macro-Debt_Data'!AO60)","v":49741.459470849426}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,14399.114631193299,16651.213933003884,-6277.8917768182991,-6289.8356582432771,-6246.3765346255568,-6062.8118123503764,-4487.5381241680634,-2777.4331086281672,-2512.539309925985,-1856.1329212660175,-1260.2587017070286,-1313.9081812930665,-1365.869750169091,-1469.2390736340792,-1582.501959503129,-2591.7064359461178,-2340.117513571091,-3407.4937217400129,-4047.7425510899893,-5019.4217001840734]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,56021.932137052019,70857.874328806385,58842.314612960748,66575.629477641574,69640.222797794719,76573.889131016374,90500.664236904951,106265.70323224054,121379.15330941432,127851.67128314465,139587.57838069982,141561.81537022069,148320.04466453099,157037.79376630494,168075.68002881197,179110.5070377735,194952.94435692957,211219.49772361928,225423.39230829672,238629.64837271703]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E144)*F49","v":117421.9538034446},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F144)*G49","v":142650.92879353839},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G144)*H49","v":161629.53117086022},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H144)*I49","v":178351.20041660199},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I144)*J49","v":200399.0252253401},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J144)*K49","v":215439.95946695653},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K144)*L49","v":227059.654420048},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L144)*M49","v":245714.54899685812},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M144)*N49","v":268335.8242179777},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N144)*O49","v":294918.8446461666},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O144)*P49","v":327167.54312124819},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P144)*Q49","v":363058.86182554619},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q144)*R49","v":401519.88772660779},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R144)*S49","v":444435.32019748265},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S144)*T49","v":492756.76594774},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T144)*U49","v":540403.06083417498},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U144)*V49","v":594024.92547659727},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V144)*W49","v":648901.12226353842},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W144)*X49","v":711286.89459042752},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X144)*Y49","v":780991.81379032612}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,92.487788149406541,102.29294945798345,108.35386770903884,109.30742936459404,102.43393675094464,100.96388616291277,105.51306909310757,110.17705343532486,113.64220942259645,107.87685211408396,105.98271164580072,97.212140925619224,92.050167556983524,88.002178345147101,84.925868655709365,82.089710763253805,80.37325821349549,78.840589266574568,76.307179788235203,73.134562910996479]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,17.231643830565318,19.406078097818959,20.642664411407825,20.642441142293393,19.202403592253965,18.685322560101014,19.277073402392592,19.907393638172834,20.353313993433815,19.190104215556929,18.768884902163354,17.141896266427306,16.168486759667793,15.406475380905849,14.839548820305371,14.304023749650622,13.972875243790082,13.67641920009674,13.19001164714963,12.611305818229564]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,376.76496045325189,390.71096288998842,372.24596209505989,360.48225193701143,348.72073764798552,342.57854954696268,338.65051602285342,337.06029728184501,335.54104140120921,333.69705510740852,332.11374049887667,330.30104058934342,328.39615644545,325.68074519408077,322.5822789559698,319.59152499663594,316.66393702349063,313.58873464123485,311.81094150978777,309.07788319404801]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D91/D49)/(D41/D110)*100","v":42.923969486016617},{"$f":"(E91/E49)/(E41/E110)*100","v":44.884623746813403},46.6750246790929,49.446368704932631,50.032719596741515,49.565065668795597,49.762912675567108,47.805027547389621,45.220055423749614,44.021681511200178,43.260475511202067,42.818695818020061,42.783684901897203,42.746163958169788,42.561329661762123,42.391912432753429,42.295890174461888,41.747982270908985,41.285573581459523,40.577592547067667,40.12191079510314,39.669932937777439]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D91/D49)/D108*100","v":105.10651096132855},{"$f":"(E91/E49)/E108*100","v":109.06466686131706},111.91795091657816,119.40607338287761,122.51013566624611,122.35462460652823,123.70947492417631,120.73632596524675,116.45181294519094,115.54281543818692,115.02296377401289,114.77729463328241,115.10803173536044,115.49164672248686,115.59855204928613,115.8100311221784,116.40319451144769,115.78453537308913,115.10753575346064,114.01575435650729,113.60109690950351,112.99014791130395]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145)/F108*100","v":16.507447382610891},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145)/G108*100","v":15.802990488463086},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145)/H108*100","v":17.781061869746349},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145)/I108*100","v":20.3701176936063},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145)/J108*100","v":17.911021861269386},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145)/K108*100","v":23.171452154318708},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145)/L108*100","v":24.80726422969849},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145)/M108*100","v":22.584260348854766},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145)/N108*100","v":21.563154646190895},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145)/O108*100","v":20.265462459385841},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145)/P108*100","v":20.806849914110931},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145)/Q108*100","v":19.599355249610003},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145)/R108*100","v":19.633285644599212},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145)/S108*100","v":19.126787742643813},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145)/T108*100","v":19.591531732306056},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145)/U108*100","v":20.621771871555556},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145)/V108*100","v":20.653965300921847},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145)/W108*100","v":21.035419474160342},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145)/X108*100","v":20.255156571187072},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145)/Y108*100","v":19.793145810886809}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D109*100","v":36.304535945661002},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E109*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145)/F109*100","v":37.868567507013431},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145)/G109*100","v":35.107346115701596},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145)/H109*100","v":38.619877725300164},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145)/I109*100","v":44.128386318961113},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145)/J109*100","v":38.717693546964433},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145)/K109*100","v":49.849133564207051},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145)/L109*100","v":52.947247339941853},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145)/M109*100","v":47.772415346489268},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145)/N109*100","v":45.389708903962173},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145)/O109*100","v":42.575881043274485},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145)/P109*100","v":43.728120914851864},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145)/Q109*100","v":41.180326659631497},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145)/R109*100","v":41.185207632402346},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145)/S109*100","v":40.014441856818031},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145)/T109*100","v":40.757411029336197},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145)/U109*100","v":42.685525193117691},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145)/V109*100","v":42.621439860144733},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145)/W109*100","v":43.164648686265537},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145)/X109*100","v":41.391742695095594},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145)/Y109*100","v":40.3034693536882}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.006978126692289},{"$f":"'Baseline - external'!O13","v":47.658351924504608},{"$f":"'Baseline - external'!P13","v":45.77658389197255},{"$f":"'Baseline - external'!Q13","v":44.754696303190194},{"$f":"'Baseline - external'!R13","v":42.874716012937846},{"$f":"'Baseline - external'!S13","v":41.702553942624149},{"$f":"'Baseline - external'!T13","v":40.072067747940658},{"$f":"'Baseline - external'!U13","v":37.422044534167526},{"$f":"'Baseline - external'!V13","v":36.218116983030697},{"$f":"'Baseline - external'!W13","v":35.557307091946406},{"$f":"'Baseline - external'!X13","v":34.929454294962582},{"$f":"'Baseline - external'!Y13","v":34.907790459244985},{"$f":"'Baseline - external'!Z13","v":34.690529878386769},{"$f":"'Baseline - external'!AA13","v":34.34181732982811},{"$f":"'Baseline - external'!AB13","v":33.771777071436063},{"$f":"'Baseline - external'!AC13","v":33.356432510231478},{"$f":"'Baseline - external'!AD13","v":32.521122498655892},{"$f":"'Baseline - external'!AE13","v":31.785368916550954},{"$f":"'Baseline - external'!AF13","v":30.800434639181166},{"$f":"'Baseline - external'!AG13","v":30.041384556878747},{"$f":"'Baseline - external'!AH13","v":29.302447180775239}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,{"$f":"F82/F41*100","v":51.328228966046588},{"$f":"G82/G41*100","v":54.266245205351908},54.829869980234832,54.047984345206579,53.999769696214585,52.689071793306589,49.884925320105985,48.513378784373046,47.627895274005688,46.761146061040407,46.717816717778078,46.673214723829702,46.466341224635343,45.984641628344782,45.604607931059995,44.766223003381675,44.02050995816839,43.03525391370939,42.323359129323016,41.626187072780823]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D110)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E110)","v":8236.1322763728549},{"$f":"(F18-F19)/100*(F41/F110)","v":8949.1784100709174},{"$f":"(G18-G19)/100*(G41/G110)","v":9853.7896298429205},{"$f":"(H18-H19)/100*(H41/H110)","v":10607.794423274543},{"$f":"(I18-I19)/100*(I41/I110)","v":11303.635095648782},{"$f":"(J18-J19)/100*(J41/J110)","v":12119.168993861826},{"$f":"(K18-K19)/100*(K41/K110)","v":12913.250610676097},{"$f":"(L18-L19)/100*(L41/L110)","v":13691.882652574348},{"$f":"(M18-M19)/100*(M41/M110)","v":14505.506146902293},{"$f":"(N18-N19)/100*(N41/N110)","v":15393.862995955235},{"$f":"(O18-O19)/100*(O41/O110)","v":16353.862932057222},{"$f":"(P18-P19)/100*(P41/P110)","v":17408.981644336644},{"$f":"(Q18-Q19)/100*(Q41/Q110)","v":18540.611498780778},{"$f":"(R18-R19)/100*(R41/R110)","v":19753.056470576728},{"$f":"(S18-S19)/100*(S41/S110)","v":21066.767402733076},{"$f":"(T18-T19)/100*(T41/T110)","v":22496.868125249362},{"$f":"(U18-U19)/100*(U41/U110)","v":23998.686877269636},{"$f":"(V18-V19)/100*(V41/V110)","v":25623.204933811507},{"$f":"(W18-W19)/100*(W41/W110)","v":27357.48461259246},{"$f":"(X18-X19)/100*(X41/X110)","v":29094.174340129481},{"$f":"(Y18-Y19)/100*(Y41/Y110)","v":31030.050553127352}]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":3.91126214574899},{"$f":"B2_PB_mkt_pub!E110","v":4.4516289827409397},{"$f":"B2_PB_mkt_pub!F110","v":4.9069027418011002},{"$f":"B2_PB_mkt_pub!G110","v":5.2839762202857203},{"$f":"B2_PB_mkt_pub!H110","v":5.5918280656945196},{"$f":"B2_PB_mkt_pub!I110","v":5.8394688512079203},{"$f":"B2_PB_mkt_pub!J110","v":6.0680670523105702},{"$f":"B2_PB_mkt_pub!K110","v":6.3033009986293198},{"$f":"B2_PB_mkt_pub!L110","v":6.5476539953843398},{"$f":"B2_PB_mkt_pub!M110","v":6.8014795505712504},{"$f":"B2_PB_mkt_pub!N110","v":7.0651448762334104},{"$f":"B2_PB_mkt_pub!O110","v":7.3390314197114197},{"$f":"B2_PB_mkt_pub!P110","v":7.6235354154869004},{"$f":"B2_PB_mkt_pub!Q110","v":7.9190684584190798},{"$f":"B2_PB_mkt_pub!R110","v":8.2260580992031507},{"$f":"B2_PB_mkt_pub!S110","v":8.5449484629123003},{"$f":"B2_PB_mkt_pub!T110","v":8.8762008915181898},{"$f":"B2_PB_mkt_pub!U110","v":9.2202946113189395},{"$f":"B2_PB_mkt_pub!V110","v":9.5777274262408199},{"$f":"B2_PB_mkt_pub!W110","v":9.9490164380163293},{"$f":"B2_PB_mkt_pub!X110","v":10.3346987942806},{"$f":"B2_PB_mkt_pub!Y110","v":10.735332465668399}]

{"sheet":"B5_depreciation_pub","index":58,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1828,IF(START!L10=\"French\",translation!D1828,IF(START!L10=\"Portuguese\",translation!E1828,translation!F1828)))","v":"Bounds Test 5: Exchange Rate Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":73.269650575878828},68.296187103213867,64.357370289667159,60.468567737878672,56.687933112932143,54.889559703368818,52.542360680681988,50.806167531693802,49.372600996047318,47.72880719235782,46.836608759651142,46.023548727232395,45.281633276424806,44.160881113417325,43.133506393347787,42.141948999139267,41.251920213871351,40.407832498764165,39.73804044569021,39.045974885075822]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,57.703915074737779,55.598075481507614,54.707664616475583,52.952742328244426,51.991155179012239,50.742784513810193,48.337830696414954,47.507330824347264,47.211361231560772,46.826940880720166,47.165000411952086,47.234558531925956,47.135754745787921,46.74818878139925,46.572342400576829,45.956426721145334,45.483374596596427,44.737701302860849,44.261594384821002,43.764247547332445]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,69.969623387847989,64.411930305570451,59.990234604790459,56.189480797758542,52.689857156119565,50.059931497853441,47.919307013895427,46.365830510019755,45.065673443966318,43.928003960312815,43.045103440995739,42.239779944112556,41.520371663711337,40.775123098454209,40.090598883965882,39.439308041578023,38.88280635877868,38.359246952804888,37.990221934915219,37.585621291855922]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,3.517679654508461,-4.9734634726649531,-3.9388168135467101,-3.8888025517884897,-3.7806346249465319,-1.7983734095633224,-2.3471990226868287,-1.7361931489881823,-1.4335665356464844,-1.6437938036895003,-0.8921984327066792,-0.81306003241874425,-0.74191545080758603,-1.1207521630074799,-1.0273747200695351,-0.99155739420851796,-0.89002878526791718,-0.84408771510718372,-0.66979205307395318,-0.69206556061438884]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,4.9773167405579404,-3.607647783636232,-2.604556671576773,-2.5457154872271879,-2.5886687895177873,-1.0721741216178873,-1.4243871674320276,-0.9513190409905421,-0.76343144940985841,-1.0941928551746867,-0.47479070437205473,-0.41060153375301978,-0.34805872469310017,-0.65831790221382636,-0.584444144370032,-0.5740406174899334,-0.48870170983025774,-0.46523995218788694,-0.30223651294179787,-0.34590714609205286]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-3.3664997578535552,-3.4491450295135806,-3.2655284465096308,-3.0652972152444313,-2.8723766230108865,-2.6631239642002988,-2.2218386653259294,-1.8349998159345873,-1.7369218004165603,-1.6008734979673847,-1.4968670794229091,-1.482048744818055,-1.4678460934809081,-1.4593353356801479,-1.4529370085288171,-1.5100188074397227,-1.4717134376916654,-1.5164049799599919,-1.5261521687092046,{"$f":"Y20-Y18","v":-1.5481356491801588}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.597004314625835},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.945975091332745},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.032336007377356},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.870704445379989},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.735700857160207},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.49918888995651},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.264065518223337},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.064227844829581},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.906764466246248},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.786481285624383},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.707573956061644},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.632139262145426},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.563851047816158},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.506167543303004},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.472965521508065},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424444337786532},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.384663723117157},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34668983334036},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285236088876371},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243842251851991}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.41734037472305519},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.3058310624964472},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.22926058510437658},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.17117023604341339},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.1271002632304358},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":9.4382448300367239E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.0395144490600164E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.2625350851087202E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":3.9353153809208542E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":2.9451368850165183E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.2043990236120005E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.6493392840873259E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.2339730818989285E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.2274067621550375E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":6.9004665945487957E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.1610520214392238E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":3.8585298358325415E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":2.8849854185175306E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.1626205924672464E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.6183266266234725E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":15.23050455677228},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":15.496830061819164},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":15.766807560867726},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":15.805407230135557},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":15.863324234149321},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":15.836064925756212},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":16.042226852897407},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":16.229228028894994},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":16.169842665829687},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":16.185607787656998},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":16.210706876638735},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":16.150090517327371},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":16.09600495433525},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":16.046832207622856},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":16.020028512979248},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":15.91442553034681},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":15.912950285425492},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":15.830284853380368},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":15.759083920167166},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":15.695706602671832}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,8.3438164984114955,-0.1585027541226515,0.66097177493285786,0.51958172801724345,0.28370783349309903,1.5909498425824116,0.79745149789390168,0.88368077494404518,0.97349035100670189,0.50668064279269798,1.0220763750508544,1.0714472110650353,1.1197873687878079,0.80101743346632159,0.86849286415878513,0.93597818994978932,0.98301172786140767,1.051165027772105,1.2239156557674067,1.2022285030881059]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-2.6796183490602674,-8.0049980122010922E-2,0.89113901196778711,0.69520546560416774,0.41028641939664734,1.7087911598478351,1.0029196019548561,1.100577480929275,1.13322605313415,0.63102515308885954,1.0897620922633964,1.1290883683292976,1.1772273137641425,0.84171218813000381,0.90903062955744485,0.98110655559140181,1.0163225258729507,1.0901907582163701,1.3429999277313482,1.2747855196495492]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,2.9970442618957351,4.0325222981346061,4.2122541950191605,3.8882477482401261,3.488550394024625,4.5812556166561178,3.45914573360393,3.3136872356697045,3.3133218342454462,2.7461176282747095,3.1839641793259954,3.2112115711763685,3.2259426989693023,2.8945156533742953,2.9084914154830641,2.9240807367843291,2.9408738679280444,2.9653943281130366,3.0108230421820621,3.019687199065598]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.6766626109560026,-4.112572278256617,-3.3211151830513734,-3.1930422826359584,-3.0782639746279776,-2.8724644568082827,-2.4562261316490739,-2.2131097547404295,-2.1800957811112962,-2.11509247518585,-2.094202087062599,-2.0821232028470709,-2.0487153852051598,-2.0528034652442915,-1.9994607859256193,-1.9429741811929273,-1.9245513420550937,-1.8752035698966665,-1.6678231144507139,-1.7449016794160488]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,11.023434847471762,-7.8452774000640574E-2,-0.23016723703492925,-0.17562373758692429,-0.12657858590354831,-0.1178413172654236,-0.20546810406095437,-0.21689670598522978,-0.15973570212744809,-0.12434451029616156,-6.7685717212541921E-2,-5.764115726426227E-2,-5.743994497633452E-2,-4.0694754663682234E-2,-4.0537765398659678E-2,-4.512836564161251E-2,-3.3310798011543012E-2,-3.9025730444265092E-2,-0.11908427196394157,-7.2557016561443352E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,{"$f":"1+Y42/100","v":1.0459267577272391}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y28:Y31)","v":0}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.4596370860494794},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3658156890287214},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.3342601419699374},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.3430870645613016},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.1919658354287443},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.72619928794543509},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-0.92281185525480114},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.78487410799764035},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.67013508623662588},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.54960094851481367},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.41740772833462447},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.40245849866572453},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.39385672611448591},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.46243426079365357},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.442930575699503},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.41751677671858456},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.40132707543765939},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.37884776291929684},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.36755554013215536},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.34615841452233603}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,393.98630734443094,360.47860706022709,338.14750992584834,320.4361973497119,302.56638673470155,296.71333175677336,287.68162613223654,281.25291580750161,275.72039096796794,268.34316707112725,264.50042719498606,261.02078734167384,257.81153092877662,252.25898817763283,246.85853320235361,241.85533944259285,237.28914674959657,232.94261260785478,229.89585008481876,226.43430805499443]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,13.600598981437468,13.216192049335335,13.290794649779492,14.595362222066036,13.156594661840055,13.813685160135627,14.689606200618007,15.129933365354814,15.421052855319839,14.138840811936685,14.131531060956748,13.086822774751312,12.367803510896556,11.716574162798443,11.319555986751698,10.897487920934712,10.699241934017907,10.518514419154565,10.108188362391749,9.6317939104954888]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,5290.8503457477909,5567.5630877265603,6026.437748890392,7123.4874096055482,6920.7380989216854,7828.2316975072436,8928.9993717217531,9841.6369849571129,10731.237347032662,10517.526735168583,11235.549026458981,11125.242767790751,11242.48085257749,11394.262826641458,11776.227139341774,12126.441788864628,12739.909968512737,13400.962281103117,13743.842822942283,14000.584800326473]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":261377.50116503384},302258.35411744798,341360.64642057399,381965.48645632283,427634.69599042408,478559.35199659958,533202.28753392526,592716.97666377644,658673.95333669486,731395.3759026716,812035.74584205111,901909.61393016204,1001786.0865323981,1113290.9488659974,1237136.294522597,1374565.4750740088,1527880.7795157831,1698147.3434292648,1882549.1368700447,2090586.4784444429]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":11.674994759830662},9.8531062636847633,9.8752643582683532,9.3250385729372738,8.9807919133032801,11.337146766971456,9.3373390172500912,9.3555053837464524,9.5219454626631848,8.3767414801222166,9.480128102313305,9.5802079328835763,9.6696396285353376,8.945457580172798,9.0863154950518989,9.2095702643442081,9.3912146044191225,9.5699849019462064,9.7900169477775343,9.9543306203914099]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":7.9437607113045523},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.1863203899067054},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1869905868878599},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.6581123597127183},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.2510321834281264},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.8101420837380093},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.4665395825071963},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.1369000481442102},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.0903711551689845},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.205739473898829},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.2899518926720059},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.3816762985162097},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.4429202106476122},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":5.7340000366710271},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":5.8319783080977077},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":5.9461121578624736},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.0476592587408442},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.1708549688414918},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.2822739183601},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.4077477586422846}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.835121626889702},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":20.870646598843511},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":23.698479297699912},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":27.359655588671423},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":37.419612140254586},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":42.932656492567105},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":44.991012651100924},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":57.240806097583608},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":75.441755623157675},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":168.7910542116619},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":-432.04076455270979},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":-111.31524923698402},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":-69.871236054379366},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":-47.67149287037293},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":-33.426740352251031},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":-29.479317586920494},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":-25.681172674314645},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":-25.195037947348553},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":-23.532631304052487}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,4.6773778245068796,5.8309610489621484,6.4828773105398456,6.3570513646338904,6.0786407550929944,8.5128973714415483,6.5972264168029975,6.5840185870155832,6.8138792934795411,5.8109657369314274,6.9770827905258752,7.1751725692401909,7.3358838540184603,6.6957992293968367,6.8984664010158072,7.098914677100157,7.3124419759914989,7.5308318743909108,7.771869676937146,7.9479803383502521]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":1.36398197800383},8.8735005337101818,12.495563533522802,16.319833394386375,19.859986108956203,29.35086608928486,34.294289639276016,36.167929927223042,47.839126363674382,65.06934572625525,153.20842841095472,-412.86170585424446,-110.66173897119936,-71.601445432810351,-50.67671742685539,-37.25641935753282,-33.519676815480445,-29.948471722135206,-29.617402597653335,-27.979587721655623]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,5.9856547803623288,5.0102305177663657,5.1096326407467787,4.599748892535291,4.1225912468834363,6.6304365697014029,4.3337815606514978,4.0107454282963388,3.9651486109769385,3.0982380402268319,4.1607313090904103,4.2506182741475458,4.3106353365524299,3.6159163866775783,3.7119319386883198,3.8237794374116634,3.9232923274025144,4.0440201575471999,4.1532071414243124,4.2761674658125273]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"1/F51","v":6.7189399506883865},{"$f":"1/G51","v":7.1749603795929042},7.528418017637688,7.8261170555875141,8.1295033536405956,8.4446506878744998,8.7720149851816274,9.112069846860523,9.4653072337798232,9.8322381781031059,10.213393522604481,10.609324688644319,11.020604473915707,11.447827881117526,11.891612978750519,12.352601795283409,12.831461247982125,13.328884107745887,13.845590001346256,14.382326452517791]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},{"$f":"(E49/D49-1)*100","v":11.977000273364858},{"$f":"(F49/E49-1)*100","v":42.857142857142861},{"$f":"(G49/F49-1)*100","v":6.7870889195519091},4.9262660606474107,3.9543372492384599,3.8765877880203359,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880201138,3.8765877880201582,3.8765877880203803,3.8765877880203803,3.8765877880201582,3.8765877880197586,3.8765877880211574,3.8765877880202027]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},{"$f":"E51*(1+F52/100)","v":0.14883300153583681},{"$f":"F51*(1+G52/100)","v":0.13937359192173523},0.13283003117749112,0.12777728634739019,0.12300874438438789,0.11841816043804859,0.11399889326332412,0.10974454946090437,0.10564897422781971,0.10170624245322402,9.791065014647489E-2,9.4256706185111769E-2,9.0739124370797078E-2,8.7352815781711501E-2,8.4092881410362919E-2,8.0954605076141106E-2,7.7933446602370407E-2,7.5025035247989327E-2,7.2225163384353169E-2,6.952978040801866E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},{"$f":"(E51/D51-1)*100","v":-10.695946707025449},{"$f":"-AA62","v":-30},{"$f":"'Baseline - public'!Q63","v":-6.3557205166112851},{"$f":"'Baseline - public'!R63","v":-4.6949789081411009},{"$f":"'Baseline - public'!S63","v":-3.8039175217457588},{"$f":"'Baseline - public'!T63","v":-3.7319167586937096},{"$f":"'Baseline - public'!U63","v":-3.7319167586933988},{"$f":"'Baseline - public'!V63","v":-3.7319167586938207},{"$f":"'Baseline - public'!W63","v":-3.7319167586940649},{"$f":"'Baseline - public'!X63","v":-3.7319167586939428},{"$f":"'Baseline - public'!Y63","v":-3.731916758693421},{"$f":"'Baseline - public'!Z63","v":-3.7319167586933211},{"$f":"'Baseline - public'!AA63","v":-3.7319167586945867},{"$f":"'Baseline - public'!AB63","v":-3.7319167586935098},{"$f":"'Baseline - public'!AC63","v":-3.7319167586935764},{"$f":"'Baseline - public'!AD63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AE63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AF63","v":-3.7319167586935653},{"$f":"'Baseline - public'!AG63","v":-3.73191675869321},{"$f":"'Baseline - public'!AH63","v":-3.7319167586944868},{"$f":"'Baseline - public'!AI63","v":-3.7319167586935986}]
[null,"Real exchange rate depreciation (in percent, + indicates depreciation)",null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":22.641490855058393},-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.24189003319293079,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610632689,-8.727906809313879E-2,-8.7576742787959461E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156235363E-2,-0.26657162933011591,-0.16442527452788624]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-($AA$65*F52)","v":18.635590457446707},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C36","v":20}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D37, 'Input 6(optional)-Standard Test'!C37)","v":27.788070682246872}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+'B6_combo_non-mkt_pub'!D63","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D38, 'Input 6(optional)-Standard Test'!C38)","v":30}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+'B6_combo_non-mkt_pub'!D64","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+'B6_combo_non-mkt_pub'!D65","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+'B6_combo_non-mkt_pub'!D66","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H36","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+'B6_combo_non-mkt_pub'!D67","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+'B6_combo_non-mkt_pub'!D68","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,191510.38178758393,206430.931063147,219690.73524009026,230969.05891315936,242417.27043074233,262679.12123022845,280157.06907372206,301136.78015258873,325204.46284581727,349086.28877840686,380330.00526855659,415090.81064274168,453625.10191784817,491639.09237514879,533620.26269233029,579268.68146546511,630280.16012892651,686184.53411511076,748088.13741941028,816289.87132420822]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,40685.330490841065,38381.103191765695,32940.297663689591,28707.859087117366,20085.05203906371,19844.780475907522,22418.650056161627,19552.765196859313,14235.523397828219,6596.2085001418018,-2666.6576030449942,-10922.213854168076,-18574.330907489813,-28804.262086958624,-42543.088354542153,-52432.493821084965,-64651.578207634622,-73527.552070740378,-85158.125636957702,-98639.570293277618]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E203+'Macro-Debt_Data'!V16","v":6939.4494876166982},{"$f":"PV_ResFin_pub!F203+'Macro-Debt_Data'!W16","v":12158.96814408701},{"$f":"PV_ResFin_pub!G203+'Macro-Debt_Data'!X16","v":14629.136433486181},{"$f":"PV_ResFin_pub!H203+'Macro-Debt_Data'!Y16","v":17451.253302026849},{"$f":"PV_ResFin_pub!I203+'Macro-Debt_Data'!Z16","v":16493.925209886431},{"$f":"PV_ResFin_pub!J203+'Macro-Debt_Data'!AA16","v":21544.14756569963},{"$f":"PV_ResFin_pub!K203+'Macro-Debt_Data'!AB16","v":30179.018535469364},{"$f":"PV_ResFin_pub!L203+'Macro-Debt_Data'!AC16","v":38227.414140510591},{"$f":"PV_ResFin_pub!M203+'Macro-Debt_Data'!AD16","v":44205.583745731077},{"$f":"PV_ResFin_pub!N203+'Macro-Debt_Data'!AE16","v":42206.628475697129},{"$f":"PV_ResFin_pub!O203+'Macro-Debt_Data'!AF16","v":39715.656232912734},{"$f":"PV_ResFin_pub!P203+'Macro-Debt_Data'!AG16","v":38555.282020948296},{"$f":"PV_ResFin_pub!Q203+'Macro-Debt_Data'!AH16","v":37928.101436979203},{"$f":"PV_ResFin_pub!R203+'Macro-Debt_Data'!AI16","v":36802.350394708526},{"$f":"PV_ResFin_pub!S203+'Macro-Debt_Data'!AJ16","v":32046.972335906023},{"$f":"PV_ResFin_pub!T203+'Macro-Debt_Data'!AK16","v":33271.622917890796},{"$f":"PV_ResFin_pub!U203+'Macro-Debt_Data'!AL16","v":31648.824288346441},{"$f":"PV_ResFin_pub!V203+'Macro-Debt_Data'!AM16","v":35298.377163260731},{"$f":"PV_ResFin_pub!W203+'Macro-Debt_Data'!AN16","v":34616.437641255165},{"$f":"PV_ResFin_pub!X203+'Macro-Debt_Data'!AO16","v":30854.137043947259}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E179)*F49","v":150825.05129674287},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F179)*G49","v":168049.82787138131},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G179)*H49","v":186750.43757640067},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H179)*I49","v":202261.19982604199},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I179)*J49","v":222332.21839167862},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J179)*K49","v":242834.34075432093},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K179)*L49","v":257738.41901756043},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L179)*M49","v":281584.01495572942},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M179)*N49","v":310968.93944798905},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N179)*O49","v":342490.08027826506},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O179)*P49","v":382996.66287160158},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P179)*Q49","v":426013.02449690975},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q179)*R49","v":472199.43282533798},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R179)*S49","v":520443.35446210741},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S179)*T49","v":576163.35104687244},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T179)*U49","v":631701.17528655007},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U179)*V49","v":694931.73833656113},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V179)*W49","v":759712.08618585113},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W179)*X49","v":833246.26305636798},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X179)*Y49","v":914929.44161748583}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V26)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E196+('Macro-Debt_Data'!V24+PV_ResFin_pub!E183)*(F49+E49)/2","v":17042.26503628369},{"$f":"('Macro-Debt_Data'!W26)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F196+('Macro-Debt_Data'!W24+PV_ResFin_pub!F183)*(G49+F49)/2","v":24563.202651517779},{"$f":"('Macro-Debt_Data'!X26)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G196+('Macro-Debt_Data'!X24+PV_ResFin_pub!G183)*(H49+G49)/2","v":23972.203241163857},{"$f":"('Macro-Debt_Data'!Y26)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H196+('Macro-Debt_Data'!Y24+PV_ResFin_pub!H183)*(I49+H49)/2","v":32342.241495323316},{"$f":"('Macro-Debt_Data'!Z26)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I196+('Macro-Debt_Data'!Z24+PV_ResFin_pub!I183)*(J49+I49)/2","v":30351.338757232148},{"$f":"('Macro-Debt_Data'!AA26)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J196+('Macro-Debt_Data'!AA24+PV_ResFin_pub!J183)*(K49+J49)/2","v":34874.184028032818},{"$f":"('Macro-Debt_Data'!AB26)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K196+('Macro-Debt_Data'!AB24+PV_ResFin_pub!K183)*(L49+K49)/2","v":44100.823237752214},{"$f":"('Macro-Debt_Data'!AC26)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L196+('Macro-Debt_Data'!AC24+PV_ResFin_pub!L183)*(M49+L49)/2","v":44164.910829560671},{"$f":"('Macro-Debt_Data'!AD26)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M196+('Macro-Debt_Data'!AD24+PV_ResFin_pub!M183)*(N49+M49)/2","v":46113.615862787075},{"$f":"('Macro-Debt_Data'!AE26)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N196+('Macro-Debt_Data'!AE24+PV_ResFin_pub!N183)*(O49+N49)/2","v":43672.421762784157},{"$f":"('Macro-Debt_Data'!AF26)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O196+('Macro-Debt_Data'!AF24+PV_ResFin_pub!O183)*(P49+O49)/2","v":51607.723562895728},{"$f":"('Macro-Debt_Data'!AG26)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P196+('Macro-Debt_Data'!AG24+PV_ResFin_pub!P183)*(Q49+P49)/2","v":55245.991307341887},{"$f":"('Macro-Debt_Data'!AH26)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q196+('Macro-Debt_Data'!AH24+PV_ResFin_pub!Q183)*(R49+Q49)/2","v":59910.545176760796},{"$f":"('Macro-Debt_Data'!AI26)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R196+('Macro-Debt_Data'!AI24+PV_ResFin_pub!R183)*(S49+R49)/2","v":68179.265375281437},{"$f":"('Macro-Debt_Data'!AJ26)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S196+('Macro-Debt_Data'!AJ24+PV_ResFin_pub!S183)*(T49+S49)/2","v":76538.917135047421},{"$f":"('Macro-Debt_Data'!AK26)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T196+('Macro-Debt_Data'!AK24+PV_ResFin_pub!T183)*(U49+T49)/2","v":89358.198432385339},{"$f":"('Macro-Debt_Data'!AL26)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U196+('Macro-Debt_Data'!AL24+PV_ResFin_pub!U183)*(V49+U49)/2","v":98285.699877292645},{"$f":"('Macro-Debt_Data'!AM26)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V196+('Macro-Debt_Data'!AM24+PV_ResFin_pub!V183)*(W49+V49)/2","v":112404.12360727003},{"$f":"('Macro-Debt_Data'!AN26)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W196+('Macro-Debt_Data'!AN24+PV_ResFin_pub!W183)*(X49+W49)/2","v":116546.21790260437},{"$f":"('Macro-Debt_Data'!AO26)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X196+('Macro-Debt_Data'!AO24+PV_ResFin_pub!X183)*(Y49+X49)/2","v":124642.49150228113}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,16481.646853536651,18869.721423519037,20385.60015972047,20486.245802307916,20742.850565105706,27483.201737219355,24527.24007679979,26210.109680138336,28674.079974149434,27241.537134414219,33093.827363804325,36436.405335874784,40137.785520319128,40578.841065076733,44671.879030215663,49144.133037428299,54400.36501261084,60317.71616430064,67177.582182897662,74467.166530656134]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E195+PV_ResFin_pub!E204","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F195+PV_ResFin_pub!F204","v":7663.1314822519553},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G195+PV_ResFin_pub!G204","v":8010.384407890866},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H195+PV_ResFin_pub!H204","v":7806.3496224302053},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I195+PV_ResFin_pub!I204","v":7854.3713731164225},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J195+PV_ResFin_pub!J204","v":7515.7485711859363},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K195+PV_ResFin_pub!K204","v":8519.8914334254005},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L195+PV_ResFin_pub!L204","v":10086.377682973722},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M195+PV_ResFin_pub!M204","v":11192.160413050051},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N195+PV_ResFin_pub!N204","v":10739.528773466998},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O195+PV_ResFin_pub!O204","v":11133.809865388599},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P195+PV_ResFin_pub!P204","v":11521.047896198557},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q195+PV_ResFin_pub!Q204","v":12158.089573963591},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R195+PV_ResFin_pub!R204","v":12978.114593893753},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S195+PV_ResFin_pub!S204","v":13731.421747148015},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T195+PV_ResFin_pub!T204","v":14220.767682101548},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U195+PV_ResFin_pub!U204","v":15456.741372260101},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V195+PV_ResFin_pub!V204","v":16603.283436172223},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W195+PV_ResFin_pub!W204","v":18525.294645979506},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X195+PV_ResFin_pub!X204","v":20039.947731587054}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+('Macro-Debt_Data'!V19+PV_ResFin_pub!E182)*(F49+E49)/2","v":8387.892226562326},{"$f":"+('Macro-Debt_Data'!W19+PV_ResFin_pub!F182)*(G49+F49)/2","v":11206.589941267082},{"$f":"+('Macro-Debt_Data'!X19+PV_ResFin_pub!G182)*(H49+G49)/2","v":12375.215751829604},{"$f":"+('Macro-Debt_Data'!Y19+PV_ResFin_pub!H182)*(I49+H49)/2","v":12679.896179877711},{"$f":"+('Macro-Debt_Data'!Z19+PV_ResFin_pub!I182)*(J49+I49)/2","v":12888.479191989285},{"$f":"+('Macro-Debt_Data'!AA19+PV_ResFin_pub!J182)*(K49+J49)/2","v":19967.453166033418},{"$f":"+('Macro-Debt_Data'!AB19+PV_ResFin_pub!K182)*(L49+K49)/2","v":16007.348643374391},{"$f":"+('Macro-Debt_Data'!AC19+PV_ResFin_pub!L182)*(M49+L49)/2","v":16123.731997164614},{"$f":"+('Macro-Debt_Data'!AD19+PV_ResFin_pub!M182)*(N49+M49)/2","v":17481.919561099385},{"$f":"+('Macro-Debt_Data'!AE19+PV_ResFin_pub!N182)*(O49+N49)/2","v":16502.00836094722},{"$f":"+('Macro-Debt_Data'!AF19+PV_ResFin_pub!O182)*(P49+O49)/2","v":21960.017498415727},{"$f":"+('Macro-Debt_Data'!AG19+PV_ResFin_pub!P182)*(Q49+P49)/2","v":24915.357439676227},{"$f":"+('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q182)*(R49+Q49)/2","v":27979.695946355539},{"$f":"+('Macro-Debt_Data'!AI19+PV_ResFin_pub!R182)*(S49+R49)/2","v":27600.726471182981},{"$f":"+('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S182)*(T49+S49)/2","v":30940.457283067648},{"$f":"+('Macro-Debt_Data'!AK19+PV_ResFin_pub!T182)*(U49+T49)/2","v":34923.36535532675},{"$f":"+('Macro-Debt_Data'!AL19+PV_ResFin_pub!U182)*(V49+U49)/2","v":38943.623640350736},{"$f":"+('Macro-Debt_Data'!AM19+PV_ResFin_pub!V182)*(W49+V49)/2","v":43714.432728128413},{"$f":"+('Macro-Debt_Data'!AN19+PV_ResFin_pub!W182)*(X49+W49)/2","v":48652.287536918149},{"$f":"+('Macro-Debt_Data'!AO19+PV_ResFin_pub!X182)*(Y49+X49)/2","v":54427.218799069073}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,-8799.272943804539,-10425.328997331513,-11147.229014053004,-11708.377419540509,-12283.279039512614,-12744.628785943105,-11846.89458883109,-10876.355430793348,-11440.651489170656,-11708.714738184801,-12155.095752655947,-13366.740112645333,-14704.677936201077,-16246.648205730306,-17974.811069060877,-20756.197194190707,-22486.026744041945,-25750.790882819681,-28730.5644793586,-32365.114549738493]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,35548.905761158298,39947.044565322001,45369.542530918334,55749.246311576899,56262.163584852082,66106.682189195504,78325.316291420546,89677.683614375026,101574.45848827645,103410.82790474466,114753.08364974124,118031.31276348408,123898.93478182715,130439.55967160707,140038.33549091074,149793.10661152896,163471.66106375234,178619.87317709741,190291.61276940416,201360.98112445395]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E180)*F49","v":142199.5226949011},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F180)*G49","v":156309.33720512924},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G180)*H49","v":171842.754972442},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H180)*I49","v":185916.56457932317},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I180)*J49","v":205235.05842829691},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J180)*K49","v":219721.70331016154},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K180)*L49","v":233088.19111233347},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L180)*M49","v":255265.38360718059},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M180)*N49","v":282600.32947334979},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N180)*O49","v":314691.18119192857},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O180)*P49","v":352208.28437861713},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P180)*Q49","v":391886.85007306363},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q180)*R49","v":434519.63731109037},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R180)*S49","v":482750.01693101792},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S180)*T49","v":538518.43783955532},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T180)*U49","v":594551.60576870374},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U180)*V49","v":658734.5030997548},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V180)*W49","v":724924.08515926776},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W180)*X49","v":800342.72076771862},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X180)*Y49","v":884399.48686015303}]
[null,null,null,null,{"$f":"+PV_ResFin_pub!D180","v":0}]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,91.235655228337222,87.962414172458423,86.990493914522759,93.587706216416478,85.5530914325266,89.067738171382388,92.594087822726038,93.914521711179475,95.818396941997563,88.492569480987896,88.258268349797021,82.626794757953078,78.773439644364046,75.264385913632168,73.09859897313035,71.207474326556294,70.009725615372773,69.378766293402137,67.307964272400326,64.834329822722196]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,16.967098739291025,16.665337078848918,16.55632309628912,17.660659437310468,16.028971284850943,16.476809124335922,16.911444865943938,16.964933181289403,17.1579746557364,15.739714309904066,15.628398140379655,14.568871519569365,13.835649604377464,13.175909498478591,12.772492995280514,12.407506728374438,12.170955371709569,12.034919399114559,11.634340531100953,11.179929559675648]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,376.24136771759282,339.97685521626761,315.20163673832212,297.76037752271145,281.22704113298823,270.60608870820136,262.36933373942935,256.67208644786206,251.66843250166079,246.97411058935455,243.08865544091412,239.5612881461154,236.39674209645426,232.91861566841203,229.44358720685969,226.34471020720133,223.66153857249759,221.13294998264377,219.78422359740404,217.96546699340874]

{"sheet":"B6_combo_mkt_pub","index":59,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1832,IF(START!L10=\"French\",translation!D1832,IF(START!L10=\"Portuguese\",translation!E1832,translation!F1832)))","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":71.515471600853772},75.605713130212777,73.035653100576084,70.357173129109484,67.644835001474547,66.573620296379559,65.044094839445421,64.055146377022737,63.235980896754995,62.152888902305428,61.644393009283739,61.10639780673992,60.567040115118466,59.632037221336724,58.739074561049655,57.819795390627647,56.947987807823708,56.069478729920796,55.361158646413251,54.563817556654634]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.658199002708386,54.111417499410585,54.460045300400871,53.481355315044766,53.323835686775666,51.986643196452256,49.263150047179025,47.982842007884493,47.210646130344529,46.446784548251614,46.513309501686976,46.504480078693341,46.323042383126101,45.851796783949922,45.484134413066478,44.671028663675528,43.956478048514704,43.004501973898982,42.326784768490839,41.661967812914526]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,68.813743634375641,72.400792622353592,69.432306708659723,66.82647621493436,64.346001712763723,62.588668917628731,61.229589188169442,60.391401180978157,59.682312548693496,59.016826365938378,58.516002229665808,57.98439048287414,57.463603574742862,56.838430654595996,56.228355731580528,55.589832264728443,54.993219630743752,54.379180129598559,53.919024492822487,53.358872203279475]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,1.7635006794833972,4.0902415293590115,-2.5700600296366862,-2.6784799714666017,-2.712338127634939,-1.0712147050949852,-1.529525456934145,-0.98894846242268719,-0.81916548026774549,-1.0830919944495669,-0.50849589302168563,-0.53799520254381683,-0.5393576916214553,-0.9350028937817445,-0.89296266028706994,-0.91927917042201035,-0.87180758280393655,-0.87850907790291177,-0.70832008350754405,-0.79734108975861739]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.3345952169115085,5.5718544399204131,-1.1226780232138731,-1.2215226741923622,-1.419314489888311,-0.28344645107412525,-0.52847533739939889,-0.13753079244290262,-9.2214689202784861E-2,-0.48689452247923554,-5.5699308360634123E-2,-0.10141528010030115,-0.11210882121373136,-0.4333623162269295,-0.412479338334998,-0.46636429198614776,-0.43645500843928375,-0.46754166759464444,-0.30960227847527289,-0.42183451139995171]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AB$69='Input 6(optional)-Standard Test'!$C$7, MAX($D63+$AB$68*$F63,'Baseline - public'!P23+$AB$68*$F63), IF($AB$69='Input 6(optional)-Standard Test'!$C$5, $D63+($AB$68*$F63), 'Baseline - public'!P23+($AB$68*$F63)))","v":4.9190022985169968},{"$f":"IF(F17=D63+AB68*F63,D63+AB68*F63,'Baseline - public'!Q23+AB68*F63)","v":4.9190022985169968},{"$f":"H20-H18","v":-1.9482169061023242},-1.7397880566940955,-1.5382207571164166,-1.3285053126636797,-0.86770739455665336,-0.4635075574969143,-0.36933912988630979,-0.23111472379806486,-0.12435232678616259,-0.11420260324112164,-0.10423330157527033,-9.9627659969158344E-2,-9.5304532409706155E-2,-0.16119214069617627,-0.12290141480750094,-0.17451899672015614,-0.19024153226204987,-0.21755215138257356]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.628872300831866},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971904202837283},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051773285024183},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.885216680011748},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746476730842421},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.507190866623219},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.270033792132388},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068689551822469},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910100923651342},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788978245287812},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709442899903291},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633537612654912},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564897240618581},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.506949865598461},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473550560079044},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424881904501479},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.384990858789841},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34693442951707},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285419441182139},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243979457573378}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.44920836092908539},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33176017400098734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.2486978627512034},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18568247067517088},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13787613691264775},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10238442496707731},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6363418399651495E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.7087057843977246E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2689611214303362E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1948328513594228E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3912934077767845E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7891743350361339E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3385923621413666E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0009729057610051E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4855051655261622E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.5986187363839673E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1856655085147753E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1295815952272874E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3459728982349109E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.755532348010828E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":23.547874599348862},{"$f":"G17+G18","v":23.89090650135428},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.103556378921859},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.145428623317652},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.208255973726004},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.178685553959539},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.402326397575735},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.605181994325555},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.540761793765032},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.557863521489747},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.585090573117128},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.519335009413791},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.460663939043311},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.407322205629303},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.378246027669338},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.263689763805303},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.26208944398234},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.172415432796914},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.095177908920089},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":17.026427306190804}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.5844070816054885,0.65285214140341585,0.82553888288845123,0.51826538250173337,0.11890626722810568,1.0450588615895544,0.33923205715725446,0.32597676505401169,0.27712444068352493,-0.25577979868117068,6.865301842552847E-2,1.2787323140820483E-2,-7.8755196384610385E-3,-0.33373465625777116,-0.31717480592529185,-0.30517215128997149,-0.31355359363178281,-0.2930226708744883,-0.119360746213223,-0.20428236001737815]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-6.8218922428529893E-2,0.7238972786889728,1.0506785492666131,0.69409843177943698,0.24756916526639072,1.1661184843409842,0.5508703630369447,0.548194870238357,0.43919939031986832,-0.13077406906622313,0.1359794546490507,6.9771744380784373E-2,4.8809061481852822E-2,-0.29360513196465776,-0.27728608257642895,-0.26096682240403712,-0.28108520652019253,-0.25521294628441371,-4.6306006601128935E-3,-0.13475618016784363]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.3317199663171984,4.2097949505530163,4.7272422412148014,4.3177071566299245,3.8292308368117007,4.5937859535588625,3.5299408225949342,3.2878837405628234,3.1878096705166552,2.5782172471180389,2.8630685505822671,2.810175552622034,2.7689299731285359,2.4521489593003518,2.4226582347187637,2.3849693613718106,2.3594467920984799,2.333492488081137,2.309623019447439,2.2961583192163735]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-3.3999388887457282,-3.4858976718640435,-3.6765636919481883,-3.6236087248504876,-3.58166167154531,-3.4276674692178783,-2.9790704595579895,-2.7396888703244664,-2.7486102801967869,-2.708991316184262,-2.7270890959332164,-2.7404038082412496,-2.7201209116466831,-2.7457540912650096,-2.6999443172951927,-2.6459361837758477,-2.6405319986186724,-2.5887054343655507,-2.3142536201075519,-2.4309144993842171]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,-1.5161881591769586,-7.1045137285556947E-2,-0.22513966637816185,-0.17583304927770363,-0.12866289803828504,-0.1210596227514298,-0.21163830587969026,-0.22221810518434532,-0.16207494963634336,-0.12500572961494755,-6.7326436223522232E-2,-5.6984421239963889E-2,-5.6684581120313861E-2,-4.0129524293113401E-2,-3.9888723348862912E-2,-4.4205328885934377E-2,-3.2468387111590273E-2,-3.7809724590074568E-2,-0.1147301455531101,-6.952617984953452E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0512409158332032},1.0512409158332032,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.5710945374281113},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.4816129105614018},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4473820064228131},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4569572972742395},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.2930236377466282},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.78776825402085993},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0010501195347461},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.85141766997978452},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.72695079106496063},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.59619747197033146},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.45279658466105149},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.43657992244351573},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.42724887040772391},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.50164057755481506},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.480483321952072},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.45291487843586259},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.4353525743646528},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.41096741030826733},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.39871780503227122},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.37550657835866569}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,383.89587112935584,398.51409917464059,383.35357033660699,372.55158000689522,360.84025799996152,359.71758640281661,356.01518628528925,354.50908707744065,353.07439732652853,349.38987526599135,348.08770302774667,346.53510344337377,344.81864189366291,340.61922653080182,336.15992559204255,331.82316934779743,327.56984614133887,323.22413483338306,320.27662872048387,316.42242262525298]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,22.059392425208635,23.53598203101669,18.166337756512576,18.386310221403861,17.304692765207776,17.361756991414552,18.391809340537193,19.39255321893231,19.932892246342838,18.862884268532387,18.457297033560987,16.896692682605615,15.969773411306592,15.233009817938333,14.700533788455047,14.106106850882561,13.816360597909586,13.475942434730648,12.979843933949031,12.382520917246584]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10481.824604120004,12016.60545520457,9983.154301284907,10875.845743988624,11032.234513812837,11924.452925069383,13549.016370989153,15288.1871583714,16811.124563685218,17005.8597218875,17785.408941807113,17408.75258336644,17593.773885536011,17954.031442237603,18535.340084896721,19024.131164281305,19938.738737628028,20808.050713105618,21389.22242006124,21814.172220906843]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":242834.7149522703},278634.99248071708,314681.19856052246,352112.51896546769,394212.39703927614,441156.97590722784,491529.22774133564,546392.47546399327,607194.50607443054,674232.29925312474,748570.1250422853,831419.79393584782,923490.30187526147,1026280.3688979029,1140446.4340726964,1267134.6733486054,1408467.4375828519,1565426.615416911,1735416.2670803932,1927194.2024646602]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"IF($AB$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AB$62*$F$64),'Baseline - public'!P53-($AB$62*$F$64)), IF($AB$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AB$62*$F64), 'Baseline - public'!P53-($AB$62*$F64)))","v":5.1240915833203289},{"$f":"IF(F42=D64-AB62*F64,D64-AB62*F64,'Baseline - public'!Q53-AB62*F64)","v":5.1240915833203289},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.70166306056047,10.507908826883073,9.633211682603088,9.0966776193224508,10.444130910761796,8.8522151725142244,8.6844606510794904,8.6092835436533779,7.6138086014023321,8.1557471075510843,8.0685553213367225,8.0106128346736334,7.4630047731288229,7.4604397525259687,7.4356087461239495,7.4609894880017391,7.4835737684008832,7.5527383790437428,7.5790211646913406]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.5836333850744673},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.7262245410269426},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":7.2707613452732325},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.9331349848908621},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.9881273670770732},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":7.0398572746522277},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.6983885380720913},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.5772554028086363},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.7667877317023439},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.5910978508598212},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.6431293796208681},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.6922255847496483},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.0946854912616795},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.1733881274970424},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.2620505571581457},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.3401002263482473},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.4357634033750077},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.523081021738971},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.6237556453516166}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.143639500949806},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.031643794195301},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.137991409230306},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.527306739533527},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.216829350934329},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.824985468145963},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.479051242619226},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.295171306747125},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.725837246893191},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.404994632727485},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":12.054526810710502},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.79632002750148},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.528747907073056},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.34477522033084},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":11.046153392672025},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.851548053328573},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.606747807766045},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.525768081048019},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.264157667282996}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,5.0212779688179321,6.1881836198875249,6.5720813858255092,6.220400501760599,5.7344837249882783,7.1535169333829245,5.5506970827727766,5.2771287831431222,5.1997876139697592,4.2596158589484041,4.8178881225175552,4.7707728979623996,4.7424328461697751,4.2409104465243956,4.2553472235811354,4.2518023244320444,4.2759664538040445,4.2927212910016346,4.2965553855076459,4.3380837481839887]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":5.3604384476541069},8.2399834507392065,8.922563834522208,9.2103305406725298,8.7243940555795856,8.4517444962210888,7.8853512884003081,7.5127012544634937,7.4612798861482554,6.0612972932018536,5.8885390362811609,5.5821277062619492,5.3395428691051574,5.1239685426832162,4.9502482008755813,4.6581362741562291,4.5005023763463683,4.2558393423483754,3.9916393775887493,3.8517504937102189]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.3994772897285053,5.6384158682321281,5.200574545934928,4.791030034964554,6.804856417906552,4.8956144434678057,4.5609860737298913,4.4422795005292448,3.648047272349876,4.4558446540215808,4.5068338772778915,4.5549465778631406,3.9693765214667103,4.0465025714857452,4.1333888984498097,4.2098750617844392,4.30362189580765,4.3891903509914272,4.4878482413471179]
["hide",{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
["hide",{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
["hide",{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,{"$f":"-AB77","v":-15},-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},-3.0387962483311242,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-($AB$79*F52)","v":14.135590457446707},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":32.555956450806889},{"$f":"G74","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"+A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"+A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2024 - 2044"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.1116350624567168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.8241517418755269}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"+B2_PB_non_mkt_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},57182.414160646869,66568.425533623653,53821.676209665995,60371.200612990091,67837.07836267972,75784.969690459708,85537.520551030597,96193.38970873662,106506.54193534402,118380.78692066598,131636.73449198203,145659.21903419899,161247.538120096,178647.93054717898,198189.58712693499,218754.19889651096,243130.90886491802,268821.56169496401,296672.49831773306,328132.31993176905,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H48","v":"Whichever is lower"}]
[null,{"$f":"+B2_PB_non_mkt_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":51.293523581644337},{"$f":"(G72/F72-1)*100","v":16.414157238286499},-19.148341307125083,12.168934274380415,12.366621292741353,11.716146272231676,12.86871381014565,12.457538036011773,10.721269161877478,11.148840972163331,11.197718748228681,10.652409903917114,10.701910383191793,10.791105792959943,10.938641449638986,10.376232206591606,11.143424945154656,10.566592684568764,10.360380487028031,10.60422580199627]
[null,{"$f":"+B2_PB_non_mkt_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":32.555956450806889},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,173664.39160870507,210663.97309536091,229829.46855339821,247736.41457780258,266664.32553257607,293694.17005146848,319710.73705566803,349992.49995149893,383965.40186737274,419054.85189825407,461451.50983115303,508050.68672641646,559330.7415960182,611991.89157646929,669887.68123879307,732654.67545386171,802093.86463184946,877726.54316370387,960746.55279403925,1051550.7285952426,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,48220.351311001636,59890.629014668812,58453.945265493268,59421.867201126413,56455.15467845276,64351.46705031913,77567.956067713531,87817.861706642027,97304.952281680016,105895.62850943214,113266.77073306963,121403.23428520688,131541.93765428168,141423.90239583125,151165.49225614424,166612.58231493493,182981.18461026566,204522.62343679846,226200.64458954311,248643.70027206116]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E239+'Macro-Debt_Data'!V16","v":11554.894581882101},{"$f":"+('Macro-Debt_Data'!W10)*'Macro-Debt_Data'!W59+PV_ResFin_pub!F239+'Macro-Debt_Data'!W16","v":20823.805062278283},{"$f":"+('Macro-Debt_Data'!X10)*'Macro-Debt_Data'!X59+PV_ResFin_pub!G239+'Macro-Debt_Data'!X16","v":18616.849631581252},{"$f":"+('Macro-Debt_Data'!Y10)*'Macro-Debt_Data'!Y59+PV_ResFin_pub!H239+'Macro-Debt_Data'!Y16","v":20490.673504948169},{"$f":"+('Macro-Debt_Data'!Z10)*'Macro-Debt_Data'!Z59+PV_ResFin_pub!I239+'Macro-Debt_Data'!Z16","v":20535.242960692281},{"$f":"+('Macro-Debt_Data'!AA10)*'Macro-Debt_Data'!AA59+PV_ResFin_pub!J239+'Macro-Debt_Data'!AA16","v":25088.827509023205},{"$f":"+('Macro-Debt_Data'!AB10)*'Macro-Debt_Data'!AB59+PV_ResFin_pub!K239+'Macro-Debt_Data'!AB16","v":34261.145228656052},{"$f":"+('Macro-Debt_Data'!AC10)*'Macro-Debt_Data'!AC59+PV_ResFin_pub!L239+'Macro-Debt_Data'!AC16","v":43731.333379708689},{"$f":"+('Macro-Debt_Data'!AD10)*'Macro-Debt_Data'!AD59+PV_ResFin_pub!M239+'Macro-Debt_Data'!AD16","v":50782.853573837565},{"$f":"+('Macro-Debt_Data'!AE10)*'Macro-Debt_Data'!AE59+PV_ResFin_pub!N239+'Macro-Debt_Data'!AE16","v":50241.488274912124},{"$f":"+('Macro-Debt_Data'!AF10)*'Macro-Debt_Data'!AF59+PV_ResFin_pub!O239+'Macro-Debt_Data'!AF16","v":47630.138454416643},{"$f":"+('Macro-Debt_Data'!AG10)*'Macro-Debt_Data'!AG59+PV_ResFin_pub!P239+'Macro-Debt_Data'!AG16","v":46144.705511322958},{"$f":"+('Macro-Debt_Data'!AH10)*'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q239+'Macro-Debt_Data'!AH16","v":45899.255048671075},{"$f":"+('Macro-Debt_Data'!AI10)*'Macro-Debt_Data'!AI59+PV_ResFin_pub!R239+'Macro-Debt_Data'!AI16","v":45555.548916511354},{"$f":"+('Macro-Debt_Data'!AJ10)*'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S239+'Macro-Debt_Data'!AJ16","v":41381.450143482914},{"$f":"+('Macro-Debt_Data'!AK10)*'Macro-Debt_Data'!AK59+PV_ResFin_pub!T239+'Macro-Debt_Data'!AK16","v":43058.024322147066},{"$f":"+('Macro-Debt_Data'!AL10)*'Macro-Debt_Data'!AL59+PV_ResFin_pub!U239+'Macro-Debt_Data'!AL16","v":42171.147792518466},{"$f":"+('Macro-Debt_Data'!AM10)*'Macro-Debt_Data'!AM59+PV_ResFin_pub!V239+'Macro-Debt_Data'!AM16","v":46229.338304335855},{"$f":"+('Macro-Debt_Data'!AN10)*'Macro-Debt_Data'!AN59+PV_ResFin_pub!W239+'Macro-Debt_Data'!AN16","v":46435.297496667175},{"$f":"+('Macro-Debt_Data'!AO10)*'Macro-Debt_Data'!AO59+PV_ResFin_pub!X239+'Macro-Debt_Data'!AO16","v":43454.392103333063}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E215)*F49","v":125444.04029770344},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F215)*G49","v":150773.3440806921},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G215)*H49","v":171375.52328790494},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H215)*I49","v":188314.54737667617},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I215)*J49","v":210209.17085412331},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J215)*K49","v":229342.70300114935},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K215)*L49","v":242142.78098795449},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L215)*M49","v":262174.63824485691},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M215)*N49","v":286660.44958569272},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N215)*O49","v":313159.22338882193},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O215)*P49","v":348184.7390980834},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P215)*Q49","v":386647.45244120958},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q215)*R49","v":427788.80394173652},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R215)*S49","v":470567.98918063805},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S215)*T49","v":518722.18898264883},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T215)*U49","v":566042.09313892678},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U215)*V49","v":619112.6800215838},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V215)*W49","v":673203.91972690541},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W215)*X49","v":734545.90820449614},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X215)*Y49","v":802907.02832318144}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E219)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E232","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F219)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F232","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G219)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G232","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H219)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H232","v":30109.70277014454},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I219)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I232","v":31254.644583633089},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J219)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J232","v":34067.381758185569},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K219)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K232","v":43578.886483611059},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L219)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L232","v":46465.723620434881},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M219)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M232","v":49410.853444928493},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N219)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N232","v":48720.664057733462},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O219)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O232","v":54678.133614013204},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P219)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P232","v":56569.341725942984},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q219)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q232","v":61599.21408736569},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R219)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R232","v":69713.713478488382},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S219)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S232","v":77525.775243545708},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T219)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T232","v":89594.215313728564},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U219)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U232","v":98608.653847363254},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V219)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V232","v":111491.52253109068},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W219)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W232","v":116034.07777610287},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X219)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X232","v":123577.39561296225}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,18584.978046135868,22136.378223950011,22139.959214750546,22535.782979810847,27850.77125092224,25998.439882085819,27765.153156875709,30131.84670234545,29234.390793787057,34177.053962744336,37232.470351870143,40697.973517553852,41742.879942887681,45657.286361406543,49810.227015398617,54663.288318965875,60025.286051541974,66292.389488579007,72815.184575302701]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E231+PV_ResFin_pub!E240+'PV_ResFin-add.int.cost - mkt'!G113+'PV_ResFin-add.int.cost - mkt'!G122","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F231+PV_ResFin_pub!F240+'PV_ResFin-add.int.cost - mkt'!H113+'PV_ResFin-add.int.cost - mkt'!H122","v":8748.9267079596611},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G231+PV_ResFin_pub!G240+'PV_ResFin-add.int.cost - mkt'!I113+'PV_ResFin-add.int.cost - mkt'!I122","v":10200.358599881371},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H231+PV_ResFin_pub!H240+'PV_ResFin-add.int.cost - mkt'!J113+'PV_ResFin-add.int.cost - mkt'!J122","v":9433.2926653014893},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I231+PV_ResFin_pub!I240+'PV_ResFin-add.int.cost - mkt'!K113+'PV_ResFin-add.int.cost - mkt'!K122","v":9226.6155906771637},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J231+PV_ResFin_pub!J240+'PV_ResFin-add.int.cost - mkt'!L113+'PV_ResFin-add.int.cost - mkt'!L122","v":8590.6845472261757},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K231+PV_ResFin_pub!K240+'PV_ResFin-add.int.cost - mkt'!M113+'PV_ResFin-add.int.cost - mkt'!M122","v":9540.0956387485476},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L231+PV_ResFin_pub!L240+'PV_ResFin-add.int.cost - mkt'!N113+'PV_ResFin-add.int.cost - mkt'!N122","v":11231.104106896611},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M231+PV_ResFin_pub!M240+'PV_ResFin-add.int.cost - mkt'!O113+'PV_ResFin-add.int.cost - mkt'!O122","v":12553.713768886762},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N231+PV_ResFin_pub!N240+'PV_ResFin-add.int.cost - mkt'!P113+'PV_ResFin-add.int.cost - mkt'!P122","v":12382.869860533679},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O231+PV_ResFin_pub!O240+'PV_ResFin-add.int.cost - mkt'!Q113+'PV_ResFin-add.int.cost - mkt'!Q122","v":13136.347032888094},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P231+PV_ResFin_pub!P240+'PV_ResFin-add.int.cost - mkt'!R113+'PV_ResFin-add.int.cost - mkt'!R122","v":13653.773245643875},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q231+PV_ResFin_pub!Q240+'PV_ResFin-add.int.cost - mkt'!S113+'PV_ResFin-add.int.cost - mkt'!S122","v":14321.114040020402},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R231+PV_ResFin_pub!R240+'PV_ResFin-add.int.cost - mkt'!T113+'PV_ResFin-add.int.cost - mkt'!T122","v":15165.138384241343},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S231+PV_ResFin_pub!S240+'PV_ResFin-add.int.cost - mkt'!U113+'PV_ResFin-add.int.cost - mkt'!U122","v":16044.223834627135},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T231+PV_ResFin_pub!T240+'PV_ResFin-add.int.cost - mkt'!V113+'PV_ResFin-add.int.cost - mkt'!V122","v":16697.972151401442},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U231+PV_ResFin_pub!U240+'PV_ResFin-add.int.cost - mkt'!W113+'PV_ResFin-add.int.cost - mkt'!W122","v":18080.044432796789},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V231+PV_ResFin_pub!V240+'PV_ResFin-add.int.cost - mkt'!X113+'PV_ResFin-add.int.cost - mkt'!X122","v":19408.352787273692},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W231+PV_ResFin_pub!W240+'PV_ResFin-add.int.cost - mkt'!Y113+'PV_ResFin-add.int.cost - mkt'!Y122","v":21527.577016232568},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X231+PV_ResFin_pub!X240+'PV_ResFin-add.int.cost - mkt'!Z113+'PV_ResFin-add.int.cost - mkt'!Z122","v":23217.590805081149}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E218+'PV_ResFin-add.int.cost - mkt'!G100)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F218+'PV_ResFin-add.int.cost - mkt'!H100)*'Macro-Debt_Data'!W60)","v":9836.0513381762048},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G218+'PV_ResFin-add.int.cost - mkt'!I100)*'Macro-Debt_Data'!X60)","v":11936.01962406864},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H218+'PV_ResFin-add.int.cost - mkt'!J100)*'Macro-Debt_Data'!Y60)","v":12706.666549449057},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I218+'PV_ResFin-add.int.cost - mkt'!K100)*'Macro-Debt_Data'!Z60)","v":13309.167389133683},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J218+'PV_ResFin-add.int.cost - mkt'!L100)*'Macro-Debt_Data'!AA60)","v":19260.086703696066},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K218+'PV_ResFin-add.int.cost - mkt'!M100)*'Macro-Debt_Data'!AB60)","v":16458.344243337269},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L218+'PV_ResFin-add.int.cost - mkt'!N100)*'Macro-Debt_Data'!AC60)","v":16534.049049979098},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M218+'PV_ResFin-add.int.cost - mkt'!O100)*'Macro-Debt_Data'!AD60)","v":17578.132933458688},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N218+'PV_ResFin-add.int.cost - mkt'!P100)*'Macro-Debt_Data'!AE60)","v":16851.520933253378},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O218+'PV_ResFin-add.int.cost - mkt'!Q100)*'Macro-Debt_Data'!AF60)","v":21040.706929856242},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P218+'PV_ResFin-add.int.cost - mkt'!R100)*'Macro-Debt_Data'!AG60)","v":23578.697106226264},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q218+'PV_ResFin-add.int.cost - mkt'!S100)*'Macro-Debt_Data'!AH60)","v":26376.859477533453},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R218+'PV_ResFin-add.int.cost - mkt'!T100)*'Macro-Debt_Data'!AI60)","v":26577.741558646336},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S218+'PV_ResFin-add.int.cost - mkt'!U100)*'Macro-Debt_Data'!AJ60)","v":29613.062526779409},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T218+'PV_ResFin-add.int.cost - mkt'!V100)*'Macro-Debt_Data'!AK60)","v":33112.254863997172},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U218+'PV_ResFin-add.int.cost - mkt'!W100)*'Macro-Debt_Data'!AL60)","v":36583.243886169083},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V218+'PV_ResFin-add.int.cost - mkt'!X100)*'Macro-Debt_Data'!AM60)","v":40616.933264268286},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W218+'PV_ResFin-add.int.cost - mkt'!Y100)*'Macro-Debt_Data'!AN60)","v":44764.812472346435},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X218+'PV_ResFin-add.int.cost - mkt'!Z100)*'Macro-Debt_Data'!AO60)","v":49597.59377022156}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,11945.045210099373,13706.061684599134,-6130.6723106815225,-6126.0115510859396,-6063.8569183843283,-5860.793862113951,-4265.0354555187823,-2532.5704173700819,-2242.6069054527779,-1558.2501161762013,-930.86436811616863,-949.5030485367073,-962.58443137201562,-1022.4591162558265,-1086.897141376151,-2042.5215054741175,-1731.0264078922801,-2731.96682361589,-3301.4824976186078,-4192.6524487820989]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,53567.862715958094,65579.481762386276,57166.04938674649,64740.500065390399,68217.244150007769,76592.602107686136,90401.118419201302,105959.45158859655,121031.42662152986,127179.65830918188,138165.81148355349,140482.44748369307,147479.30868487048,156333.38935379131,167651.71338008746,178743.37096713597,194598.94008058391,210955.98955153523,225254.32307139915,238635.22523615003]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E216)*F49","v":118883.30689152051},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F216)*G49","v":141843.31406460569},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G216)*H49","v":160036.4696735352},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H216)*I49","v":175882.52153513808},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I216)*J49","v":197204.76107236679},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J216)*K49","v":211762.81200727882},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K216)*L49","v":223393.37081808812},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L216)*M49","v":242156.21017349575},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M216)*N49","v":265082.7706121573},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N216)*O49","v":292014.87684385857},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O216)*P49","v":324766.54032728617},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P216)*Q49","v":360690.46558246267},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q216)*R49","v":399128.86846651463},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R216)*S49","v":441897.75340193533},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S216)*T49","v":490088.78562237642},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T216)*U49","v":537785.45716776943},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U216)*V49","v":591580.40676718066},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V216)*W49","v":646743.53555744165},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W216)*X49","v":709518.87750995974},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X216)*Y49","v":779685.391330068}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,92.009810631029097,98.129210085909534,105.57838560059983,106.57065057346982,100.51442621921117,100.98919084357192,105.41587910684412,109.892091064382,113.35632033998681,107.33611975374882,104.92509259254351,96.468988013152085,91.512102192724143,87.580290088317781,84.675625998233443,81.878884860005698,80.179863917900207,78.690915025444212,76.191876691367042,73.069404307921133]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,17.140390126691635,18.616979732499697,20.114554662614896,20.12609827809796,18.842913522324196,18.690262304078235,19.259516735093843,19.856060776429224,20.302231376229148,19.093998992330455,18.58164936034715,17.010895285846733,16.074006712881861,15.332637477907495,14.795838320864753,14.267298991578734,13.939262012717087,13.650461431450804,13.170085466211082,12.600073068629158]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,369.39296444317131,381.62111640604803,364.4401267531228,353.85602054364563,343.24317383276195,338.18567803558034,335.13670464329789,334.23232497171813,333.23269814677309,331.76063038680462,330.42260312991186,328.83016304828686,327.15024054828558,324.66209757237465,321.79124407630508,319.02558978243388,316.32584726346988,313.48005810795263,311.93356155628817,309.43479336983791]

{"sheet":"B6_combo_non-mkt_pub","index":60,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":true,"merged":[[57,1,57,5],[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1835,IF(START!L10=\"French\",translation!D1835,IF(START!L10=\"Portuguese\",translation!E1835,translation!F1835)))","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":71.515471600853772},75.131520754319482,71.758219746601284,68.230780201646979,64.664040755214344,62.724118514212797,60.348999438152546,58.565415504884804,57.012535208029483,55.252734342082171,54.129501270410792,53.014351399563921,51.921506859003365,50.462789344185879,49.070724133111227,47.67615489811088,46.3594755734307,45.058669754095611,43.913375303567328,42.722740502377491]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.658199002708386,53.905431845241502,53.838625015887096,52.356001740582101,51.628040785902741,49.988365073391329,47.138132798623481,45.700718544469396,44.720828672409141,43.721888147933768,43.312791661412199,42.694127664188947,41.94144817476036,40.971098419499214,40.168837717951931,38.961527014605672,37.868527709204422,36.544347189108592,35.478611332514603,34.44076556578031]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,68.813743634375641,67.969192682698448,60.70841104292024,56.36424948470512,52.66715427004597,49.622653200182427,47.382903559007659,45.909855713370469,44.679731867944795,43.627557622181996,42.856342745332178,42.11275912184346,41.413805218472369,40.645483643823141,39.908779855106182,39.154797856146409,38.461568655723013,37.756886090966482,37.160914072057928,36.501747640164893]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,1.7635006794833972,3.6160491534657107,-3.3733010077181995,-3.5274395449543059,-3.5667394464326292,-1.9399222410015466,-2.3751190760602476,-1.7835839332677392,-1.552880296855323,-1.7598008659473128,-1.1232330716713819,-1.1151498708468681,-1.0928445405605574,-1.4587175148174847,-1.3920652110746488,-1.3945692350003462,-1.3166793246801818,-1.3008058193350895,-1.1452944505282849,-1.1906348011898387]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.3345952169115085,5.0976620640271122,-1.9259190012953864,-2.0704822476800664,-2.273715808686001,-1.1521539869806867,-1.3740689565255018,-0.93216626328795482,-0.82592950579036239,-1.1636033939769812,-0.67043648701033032,-0.6785699484033525,-0.6655956701528335,-0.95707693726266951,-0.91158188912257676,-0.9416543565644836,-0.88132675031552898,-0.88983840902682232,-0.74657664549601377,-0.81512822283117303]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AB$69='Input 6(optional)-Standard Test'!$C$7, MAX($D63+($AB$68*$F63),'Baseline - public'!P23+($AB$68*$F63)), IF($AB$69='Input 6(optional)-Standard Test'!$C$5, $D63+($AB$68*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":4.9190022985169968},{"$f":"IF(F17=D63+AB68*F63,D63+AB68*F63,'Baseline - public'!Q23+AB68*F63)","v":4.9190022985169968},{"$f":"H20-H18","v":-1.9482169061023242},-1.7397880566940955,-1.5382207571164166,-1.3285053126636797,-0.86770739455665336,-0.4635075574969143,-0.36933912988630979,-0.23111472379806486,-0.12435232678616259,-0.11420260324112164,-0.10423330157527033,-9.9627659969158344E-2,-9.5304532409706155E-2,-0.16119214069617627,-0.12290141480750094,-0.17451899672015614,-0.19024153226204987,-0.21755215138257356]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.628872300831866},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971904202837283},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051773285024183},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.885216680011748},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746476730842421},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.507190866623219},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.270033792132388},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068689551822469},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910100923651342},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788978245287812},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709442899903291},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633537612654912},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564897240618581},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.506949865598461},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473550560079044},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424881904501479},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.384990858789841},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34693442951707},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285419441182139},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243979457573378}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.44920836092908539},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33176017400098734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.2486978627512034},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18568247067517088},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13787613691264775},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10238442496707731},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6363418399651495E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.7087057843977246E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2689611214303362E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1948328513594228E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3912934077767845E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7891743350361339E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3385923621413666E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0009729057610051E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4855051655261622E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.5986187363839673E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1856655085147753E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1295815952272874E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3459728982349109E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.755532348010828E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":23.547874599348862},{"$f":"G17+G18","v":23.89090650135428},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.103556378921859},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.145428623317652},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.208255973726004},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.178685553959539},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.402326397575735},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.605181994325555},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.540761793765032},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.557863521489747},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.585090573117128},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.519335009413791},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.460663939043311},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.407322205629303},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.378246027669338},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.263689763805303},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.26208944398234},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.172415432796914},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.095177908920089},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":17.026427306190804}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.5844070816054885,0.17865976551011561,2.229790480693794E-2,-0.33069419098597075,-0.73549505156958417,0.17635132568299283,-0.50636156196884841,-0.46865870579104052,-0.45659037590405266,-0.93248867017891635,-0.54608416022416773,-0.56436734516223086,-0.56136236857756316,-0.85744927729351117,-0.81627735671287061,-0.78046221586830733,-0.75842533550802804,-0.71531941230666618,-0.5563351132339639,-0.59757607144859948]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-6.8218922428529893E-2,0.24905356003116896,0.24323356994012135,-0.15966924727389342,-0.61168897052205295,0.29158597065286695,-0.30646035044862963,-0.25982662130895617,-0.30491539720667715,-0.81611636398443688,-0.48371460629391816,-0.51211597856336533,-0.51010042765831609,-0.82167281902914246,-0.78117231213663074,-0.74199767572975994,-0.73051786464496549,-0.68320973240623228,-0.46020888341236876,-0.54010151616708058]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.3317199663171984,3.7349512318952125,3.8967381781229689,3.4005605872625209,2.8617247469310478,3.5682120267293693,2.5003506316734829,2.2821025500330752,2.2081301928111388,1.6262662890871615,1.9406156542291435,1.8942130349657897,1.8498070621501215,1.5321435406903519,1.5036183419037636,1.4684219728286514,1.4467712753295501,1.4241698427293361,1.3995763679885893,1.3881395711292155]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-3.3999388887457282,-3.4858976718640435,-3.6535046081828475,-3.5602298345364143,-3.4734137174531008,-3.2766260560765024,-2.8068109821221126,-2.5419291713420313,-2.5130455900178159,-2.4423826530715984,-2.4243302605230617,-2.4063290135291551,-2.3599074898084376,-2.3538163597194943,-2.2847906540403944,-2.2104196485584113,-2.1772891399745156,-2.1073795751355684,-1.8597852514009581,-1.9282410872962961]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,-1.5161881591769586,-7.0393794521053349E-2,-0.22093566513318341,-0.17102494371207735,-0.12380608104753126,-0.11523464496987411,-0.19990121152021878,-0.20883208448208432,-0.15167497869737551,-0.11637230619447948,-6.2369553930249517E-2,-5.225136659886559E-2,-5.1261940919247045E-2,-3.5776458264368725E-2,-3.5105044576239877E-2,-3.846454013854736E-2,-2.7907470863062583E-2,-3.2109679900433868E-2,-9.6126229821595105E-2,-5.747455528151893E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0512409158332032},1.0512409158332032,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.5710945374281113},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.4816129105614018},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4473820064228131},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4569572972742395},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.2930236377466282},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.78776825402085993},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0010501195347461},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.85141766997978452},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.72695079106496063},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.59619747197033146},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.45279658466105149},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.43657992244351573},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.42724887040772391},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.50164057755481506},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.480483321952072},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.45291487843586259},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.4353525743646528},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.41096741030826733},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.39871780503227122},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.37550657835866569}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,383.89587112935584,396.01465383260484,376.64850758541974,361.29201670141777,344.9397008496353,338.91755354040555,330.31684628925314,324.12652470957806,318.32615266137935,310.60094391153842,305.65332617383683,300.64501272573665,295.59812475837089,288.24432429172811,280.82858125709544,273.60962994988449,266.66379033493348,259.7500436585787,254.04865327678806,247.75453141481276]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,22.059392425208635,23.076858826184818,17.19958634125522,17.148698862791932,15.832528249879127,15.074938927654172,15.226880399712893,15.702497366570691,15.801010170043162,14.290029867678482,13.939907719145159,12.550870405071846,11.56670217927411,10.744142504058491,10.143194690739328,9.4559947003658404,9.1008536755335587,8.7223960460471393,8.1800981242135578,7.5708948859459335]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10481.824604120004,11782.194059048548,9451.8843954372187,10143.775520806899,10093.687704783473,10353.81382656146,11217.452725549945,12379.118720664459,13326.352589368418,12883.196434424734,13432.462995271928,12931.228713931851,12742.944906119084,12663.332765044795,12789.165743615551,12752.780435464625,13133.671667001816,13468.153351425955,13479.818331182143,13337.57528149053]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":242834.7149522703},278634.99248071708,314681.19856052246,352112.51896546769,394212.39703927614,441156.97590722784,491529.22774133564,546392.47546399327,607194.50607443054,674232.29925312474,748570.1250422853,831419.79393584782,923490.30187526147,1026280.3688979029,1140446.4340726964,1267134.6733486054,1408467.4375828519,1565426.615416911,1735416.2670803932,1927194.2024646602]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"IF($AB$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AB$62*$F$64),'Baseline - public'!P53-($AB$62*$F$64)), IF($AB$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AB$62*$F64), 'Baseline - public'!P53-($AB$62*$F64)))","v":5.1240915833203289},{"$f":"IF(F42=D64-AB62*F64,D64-AB62*F64,'Baseline - public'!Q53-AB62*F64)","v":5.1240915833203289},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},9.9650250569892229,9.3275963781470921,8.3302739999642217,7.6989090455426696,9.007886089722426,7.3498039246434734,7.1979731505867202,7.165105545948891,6.1236437247310445,6.7855550142769285,6.7300542976610238,6.6962438476656896,6.0939591062892502,6.1073567180008075,6.0936208071296942,6.1415406906623211,6.1845405732347176,6.2671390332000838,6.3269351108663008]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":6.5973052018700162},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":6.1186291787463967},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":5.541764304159857},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":5.1082675152654842},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":7.1516047325381233},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":5.1452151373752422},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":4.791352754885895},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":4.7190077261388748},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":3.9439312265212574},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":4.8973921796727131},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":5.0111603949663497},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":5.0968084101951359},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":4.4673591308802374},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":4.5716161471340104},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":4.6971306557944663},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":4.796508498828028},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":4.9215044067429643},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":5.0272025858715796},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":5.1549920299628331}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.143639500949806},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.094296923451559},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.379029038242081},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.916453344630288},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.810550738179458},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":15.611465115373463},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":15.453741142335135},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":15.529722613715681},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":13.775947019181285},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":13.585030558983963},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":13.223995669549407},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":12.904316603310914},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":12.565887536686219},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":12.353922681049074},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":11.984310067352515},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":11.73928264325534},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":11.392076881676857},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":11.170842746568962},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.836122271825509}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,5.0212779688179321,5.4901875995781033,5.4516596685561298,4.9863061824068948,4.4191493606052425,5.8126116635100509,4.1730023171257118,3.9477914025048366,3.9394055883183414,2.9801387992260793,3.6734322907675292,3.6622135733636663,3.6518159501379284,3.0910125633399996,3.12096471996318,3.1336159442000788,3.1797963558483442,3.2183104790882764,3.2398437693484574,3.306264460127061]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":5.3604384476541069},8.2399834507392065,8.9808757512790827,9.4369902135125727,9.0906254690178159,9.0106048689130631,8.6242987629101524,8.4280787219253028,8.6220153924270448,7.0493228201731659,7.0001647309390611,6.6840466908560057,6.3835472940056182,6.1015481877866273,5.9014403539342677,5.5423247498976984,5.3373757647051647,4.9960757509155949,4.5985781318101298,4.3904525221737023]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,4.4331734786852612,4.0619768149563198,3.5049449090025209,3.0027186584547132,5.005123354969089,3.0389261387533208,2.6921523949842556,2.6212565956474423,1.8617065762611305,2.7960676177938897,2.9075568065062649,2.991489104361944,2.3746490730334764,2.4768175928577127,2.5998177709476944,2.6972048580805135,2.819696824133616,2.9232776371840132,3.0485071787642588]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,{"$f":"-AB76","v":-15},-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},-3.0387962483311242,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-($AB$78*F52)","v":14.135590457446707},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":32.555956450806889},{"$f":"G74","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1836,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",translation!#REF!,B115)))","v":0}]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"+A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"+A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2024 - 2044"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013},null,5.9467120061924561,{"$f":"J64-F64*AB62","v":4.2522718841284952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.1116350624567168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.8241517418755269}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"+B2_PB_non_mkt_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},57182.414160646869,66568.425533623653,53821.676209665995,60371.200612990091,67837.07836267972,75784.969690459708,85537.520551030597,96193.38970873662,106506.54193534402,118380.78692066598,131636.73449198203,145659.21903419899,161247.538120096,178647.93054717898,198189.58712693499,218754.19889651096,243130.90886491802,268821.56169496401,296672.49831773306,328132.31993176905]
[null,{"$f":"+B2_PB_non_mkt_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":51.293523581644337},{"$f":"(G72/F72-1)*100","v":16.414157238286499},-19.148341307125083,12.168934274380415,12.366621292741353,11.716146272231676,12.86871381014565,12.457538036011773,10.721269161877478,11.148840972163331,11.197718748228681,10.652409903917114,10.701910383191793,10.791105792959943,10.938641449638986,10.376232206591606,11.143424945154656,10.566592684568764,10.360380487028031,10.60422580199627,null,"Size:"]
[null,{"$f":"+B2_PB_non_mkt_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":32.555956450806889},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,173664.39160870507,209342.70720444649,225809.62596429841,240249.1188778108,254913.66508358493,276711.82440176682,296632.9708879742,319997.02354291338,346176.98155690543,372531.78115484148,405197.27534467948,440771.81116268062,479490.08043039474,517889.70063768246,559625.32354971708,604121.08963335236,652958.11768594745,705360.40888342226,762079.85844217136,823350.17809584027]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,48220.351311001636,59143.311235759757,56389.595475799608,55897.082319443056,51389.527957062586,56184.664738528751,64935.270771214971,70291.736182954803,74634.566787078453,77744.689418148191,80970.656645541661,85804.382914373069,92164.87407044397,97411.360636523052,101521.24618688604,110426.07156520011,119592.23580976378,133285.47155475465,146378.26604348514,159609.74082767707]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E275+'Macro-Debt_Data'!V16","v":11554.894581882101},{"$f":"PV_ResFin_pub!F275+'Macro-Debt_Data'!W16","v":20391.355570478612},{"$f":"PV_ResFin_pub!G275+'Macro-Debt_Data'!X16","v":17588.463755400175},{"$f":"PV_ResFin_pub!H275+'Macro-Debt_Data'!Y16","v":19017.55988781013},{"$f":"PV_ResFin_pub!I275+'Macro-Debt_Data'!Z16","v":18573.43219098344},{"$f":"PV_ResFin_pub!J275+'Macro-Debt_Data'!AA16","v":21678.506532463362},{"$f":"PV_ResFin_pub!K275+'Macro-Debt_Data'!AB16","v":29002.379763084438},{"$f":"PV_ResFin_pub!L275+'Macro-Debt_Data'!AC16","v":36915.669874442516},{"$f":"PV_ResFin_pub!M275+'Macro-Debt_Data'!AD16","v":42301.869592466785},{"$f":"PV_ResFin_pub!N275+'Macro-Debt_Data'!AE16","v":39819.095912454119},{"$f":"PV_ResFin_pub!O275+'Macro-Debt_Data'!AF16","v":36198.973225531467},{"$f":"PV_ResFin_pub!P275+'Macro-Debt_Data'!AG16","v":33930.567783423394},{"$f":"PV_ResFin_pub!Q275+'Macro-Debt_Data'!AH16","v":32153.818362945007},{"$f":"PV_ResFin_pub!R275+'Macro-Debt_Data'!AI16","v":29982.513144550368},{"$f":"PV_ResFin_pub!S275+'Macro-Debt_Data'!AJ16","v":23812.058367863116},{"$f":"PV_ResFin_pub!T275+'Macro-Debt_Data'!AK16","v":23139.521410674115},{"$f":"PV_ResFin_pub!U275+'Macro-Debt_Data'!AL16","v":19719.630880519424},{"$f":"PV_ResFin_pub!V275+'Macro-Debt_Data'!AM16","v":21074.534109289965},{"$f":"PV_ResFin_pub!W275+'Macro-Debt_Data'!AN16","v":18277.907674460595},{"$f":"PV_ResFin_pub!X275+'Macro-Debt_Data'!AO16","v":12107.980093402324}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E251)*F49","v":125444.04029770344},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F251)*G49","v":150199.39596868673},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G251)*H49","v":169420.0304884988},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H251)*I49","v":184352.03655836775},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I251)*J49","v":203524.13712652234},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J251)*K49","v":220527.15966323807},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K251)*L49","v":231697.70011675922},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L251)*M49","v":249705.28735995857},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M251)*N49","v":271542.41476982698},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N251)*O49","v":294787.09173669328},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O251)*P49","v":324226.61869913782},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P251)*Q49","v":354967.42824830755},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q251)*R49","v":387325.20635995077},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R251)*S49","v":420478.34000115941},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S251)*T49","v":458104.07736283104},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T251)*U49","v":493695.01806815225},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U251)*V49","v":533365.88187618367},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V251)*W49","v":572074.93732866761},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W251)*X49","v":615701.59239868622},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X251)*Y49","v":663740.43726816319}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E255)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E268","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F255)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F268","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G255)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G268","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H255)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H268","v":30109.70277014454},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I255)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I268","v":30963.525011222919},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J255)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J268","v":30829.173786365263},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K255)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K268","v":37093.320031027397},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L255)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L268","v":37975.893124855487},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M255)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M268","v":38341.678207029712},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N255)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N268","v":34405.73245694353},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O255)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O268","v":40183.404143718639},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P255)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P268","v":41830.954038668897},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q255)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q268","v":44334.234233113923},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R255)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R268","v":49913.736658736976},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S255)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S268","v":55152.714724683741},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T255)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T268","v":63949.205538160677},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U255)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U268","v":69671.72301846552},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V255)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V268","v":79172.585435473535},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W255)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W268","v":79979.784389196138},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X255)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X268","v":83604.293954347057}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,17305.700138875349,19526.642775117023,18810.560561120408,18496.561145120337,22962.332577865862,20337.776529833616,21351.561600304103,22928.124480744664,21198.645007572784,25278.348955927497,27269.996643339975,29515.155287225629,29219.929420141692,31629.371423729768,34101.445157792434,37102.342540704929,40382.459714517114,44205.91750987267,48216.298136617945]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E267+PV_ResFin_pub!E276+'PV_ResFin-add.int.cost - mkt'!G146+'PV_ResFin-add.int.cost - mkt'!G155","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F267+PV_ResFin_pub!F276+'PV_ResFin-add.int.cost - mkt'!H146+'PV_ResFin-add.int.cost - mkt'!H155","v":8748.9267079596611},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G267+PV_ResFin_pub!G276+'PV_ResFin-add.int.cost - mkt'!I146+'PV_ResFin-add.int.cost - mkt'!I155","v":10110.133233001859},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H267+PV_ResFin_pub!H276+'PV_ResFin-add.int.cost - mkt'!J146+'PV_ResFin-add.int.cost - mkt'!J155","v":9236.0682175284619},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I267+PV_ResFin_pub!I276+'PV_ResFin-add.int.cost - mkt'!K146+'PV_ResFin-add.int.cost - mkt'!K155","v":8896.8330283837404},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J267+PV_ResFin_pub!J276+'PV_ResFin-add.int.cost - mkt'!L146+'PV_ResFin-add.int.cost - mkt'!L155","v":8124.9673917622977},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K267+PV_ResFin_pub!K276+'PV_ResFin-add.int.cost - mkt'!M146+'PV_ResFin-add.int.cost - mkt'!M155","v":8771.2493358449501},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L267+PV_ResFin_pub!L276+'PV_ResFin-add.int.cost - mkt'!N146+'PV_ResFin-add.int.cost - mkt'!N155","v":10034.928655057969},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M267+PV_ResFin_pub!M276+'PV_ResFin-add.int.cost - mkt'!O146+'PV_ResFin-add.int.cost - mkt'!O155","v":10916.111649577699},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N267+PV_ResFin_pub!N276+'PV_ResFin-add.int.cost - mkt'!P146+'PV_ResFin-add.int.cost - mkt'!P155","v":10281.618378583398},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O267+PV_ResFin_pub!O276+'PV_ResFin-add.int.cost - mkt'!Q146+'PV_ResFin-add.int.cost - mkt'!Q155","v":10561.639815442602},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P267+PV_ResFin_pub!P276+'PV_ResFin-add.int.cost - mkt'!R146+'PV_ResFin-add.int.cost - mkt'!R155","v":10707.556128412149},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q267+PV_ResFin_pub!Q276+'PV_ResFin-add.int.cost - mkt'!S146+'PV_ResFin-add.int.cost - mkt'!S155","v":11072.469230787918},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R267+PV_ResFin_pub!R276+'PV_ResFin-add.int.cost - mkt'!T146+'PV_ResFin-add.int.cost - mkt'!T155","v":11581.334424020466},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S267+PV_ResFin_pub!S276+'PV_ResFin-add.int.cost - mkt'!U146+'PV_ResFin-add.int.cost - mkt'!U155","v":12034.12417559393},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T267+PV_ResFin_pub!T276+'PV_ResFin-add.int.cost - mkt'!V146+'PV_ResFin-add.int.cost - mkt'!V155","v":12166.620927276716},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U267+PV_ResFin_pub!U276+'PV_ResFin-add.int.cost - mkt'!W146+'PV_ResFin-add.int.cost - mkt'!W155","v":12963.228652882257},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V267+PV_ResFin_pub!V276+'PV_ResFin-add.int.cost - mkt'!X146+'PV_ResFin-add.int.cost - mkt'!X155","v":13624.039447964571},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W267+PV_ResFin_pub!W276+'PV_ResFin-add.int.cost - mkt'!Y146+'PV_ResFin-add.int.cost - mkt'!Y155","v":14889.110431404548},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X267+PV_ResFin_pub!X276+'PV_ResFin-add.int.cost - mkt'!Z146+'PV_ResFin-add.int.cost - mkt'!Z155","v":15861.727887850089}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E254)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F254)*'Macro-Debt_Data'!W60)","v":8556.7734309156895},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G254)*'Macro-Debt_Data'!X60)","v":9416.5095421151636},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H254)*'Macro-Debt_Data'!Y60)","v":9574.4923435919463},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I254)*'Macro-Debt_Data'!Z60)","v":9599.7281167365982},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J254)*'Macro-Debt_Data'!AA60)","v":14837.365186103563},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K254)*'Macro-Debt_Data'!AB60)","v":11566.527193988666},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L254)*'Macro-Debt_Data'!AC60)","v":11316.632945246134},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M254)*'Macro-Debt_Data'!AD60)","v":12012.012831166967},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N254)*'Macro-Debt_Data'!AE60)","v":10917.026628989386},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O254)*'Macro-Debt_Data'!AF60)","v":14716.709140484894},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P254)*'Macro-Debt_Data'!AG60)","v":16562.440514927828},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q254)*'Macro-Debt_Data'!AH60)","v":18442.686056437713},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R254)*'Macro-Debt_Data'!AI60)","v":17638.594996121228},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S254)*'Macro-Debt_Data'!AJ60)","v":19595.247248135838},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T254)*'Macro-Debt_Data'!AK60)","v":21934.824230515715},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U254)*'Macro-Debt_Data'!AL60)","v":24139.11388782267},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V254)*'Macro-Debt_Data'!AM60)","v":26758.420266552544},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W254)*'Macro-Debt_Data'!AN60)","v":29316.807078468122},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X254)*'Macro-Debt_Data'!AO60)","v":32354.570248767857}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,11945.045210099373,13706.061684599134,-6130.6723106815225,-6126.0115510859396,-6063.8569183843283,-5860.793862113951,-4265.0354555187823,-2532.5704173700819,-2242.6069054527779,-1558.2501161762013,-930.86436811616863,-949.5030485367073,-962.58443137201562,-1022.4591162558265,-1086.897141376151,-2042.5215054741175,-1731.0264078922801,-2731.96682361589,-3301.4824976186078,-4192.6524487820989]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,53567.862715958094,64300.203855125765,54123.864446113832,60382.715535579184,62413.789125769057,66504.144693100621,74844.567637805594,85797.264070873949,95942.865656764116,96347.996940806901,104349.98464398409,104350.42085900364,106817.37287239093,110265.02532556785,115677.70215158773,119820.18755834212,128182.5605619523,136542.70920689419,141958.75351074018,145905.84731664349]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E249)*F49","v":118883.30689152051},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F249)*G49","v":130242.64368488117},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G249)*H49","v":134648.36002111039},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H249)*I49","v":142568.49633713279},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I249)*J49","v":156230.92334325911},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J249)*K49","v":162729.13148432726},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K249)*L49","v":167965.54917379722},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L249)*M49","v":180556.26093127765},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M249)*N49","v":196658.31044386886},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N249)*O49","v":216406.39544587134},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O249)*P49","v":239839.12183174177},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P249)*Q49","v":264329.43219715782},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q249)*R49","v":290287.60075965925},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R249)*S49","v":319725.2588436419},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S249)*T49","v":353617.01055259508},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T249)*U49","v":385717.94834958739},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U249)*V49","v":422126.43468966748},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V249)*W49","v":457770.87246588035},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W249)*X49","v":498518.281758775},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X249)*Y49","v":543849.82349186169}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,92.009810631029097,95.709193624076406,100.50404737079693,100.01731639901034,92.661406494674921,88.632814988149448,88.092818970046721,89.469714323787514,90.286198658856108,81.630009274552378,79.41672770524093,71.823778566268686,66.444655616091524,61.939802462882994,58.594269023608888,55.192264106981106,53.055852403152301,51.288111331236408,48.424278536935311,45.166181370669072]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,17.140390126691635,18.157856527667825,19.14780324735754,18.888486919486027,17.370749006995542,16.40344424031785,16.09458779426955,16.166004924067604,16.170349299929473,14.521144591476547,14.06426004593132,12.665073008312964,11.67093548084938,10.843770164027648,10.238499223149034,9.6171868410620167,9.2237550903410579,8.8969150427672936,8.3703396564756058,7.7884470373285088]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},356.25472320532299,369.39296444317131,358.2623650004175,318.64966129237234,298.45699119969038,280.944281030664,268.12633833951736,259.34765144995038,254.08514315162299,249.46666720868436,245.25049736197556,241.99712541813616,238.82195420402059,235.77596071956242,232.16770457366997,228.39536657354458,224.70624518856167,221.23433350139993,217.6573978784424,214.98416164274761,211.67821343079657]

{"sheet":"PV_ResFin_pub","index":61,"n_rows":489,"n_cols":67,"rows_kept":489,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
[{"$f":"+IF(START!L10=\"English\",translation!C1935,IF(START!L10=\"French\",translation!D1935,IF(START!L10=\"Portuguese\",translation!E1935,translation!F1935)))","v":"Assumptions"},null,null,{"$f":"+'Macro-Debt_Data'!U5","v":2024},{"$f":"1+D2","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"1+AJ2","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087]
[{"$f":"+'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J9","v":0.43439258967637839}]
[{"$f":"+'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J10","v":0.2275655436226405}]
[{"$f":"+'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},{"$f":"+'Input 7 - Residual Financing'!J11","v":0.33804186670098113}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1938,IF(START!L10=\"French\",translation!D1938,IF(START!L10=\"Portuguese\",translation!E1938,translation!F1938)))","v":"Period"},0,{"$f":"+D7+1","v":1},{"$f":"+E7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[{"$f":"+'Input 7 - Residual Financing'!G13","v":"External MLT debt"},null,{"$f":"+IF(START!L10=\"English\",translation!C1939,IF(START!L10=\"French\",translation!D1939,IF(START!L10=\"Portuguese\",translation!E1939,translation!F1939)))","v":"First year of projections"},{"$f":"D2","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AJ8+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087]
[{"$f":"+'Input 7 - Residual Financing'!G14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"+'Input 7 - Residual Financing'!J14","v":7.9823992917864212E-2},{"$f":"+IF(START!L10=\"English\",translation!C1940,IF(START!L10=\"French\",translation!D1940,IF(START!L10=\"Portuguese\",translation!E1940,translation!F1940)))","v":"Disbursement"},100]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05},{"$f":"+IF(START!L10=\"English\",translation!C1941,IF(START!L10=\"French\",translation!D1941,IF(START!L10=\"Portuguese\",translation!E1941,translation!F1941)))","v":"Debt stock"},{"$f":"D9-D11","v":100},{"$f":"D10-E11","v":100},100,100,100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ10-AK11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},{"$f":"+'Input 7 - Residual Financing'!J16","v":9},{"$f":"+IF(START!L10=\"English\",translation!C1942,IF(START!L10=\"French\",translation!D1942,IF(START!L10=\"Portuguese\",translation!E1942,translation!F1942)))","v":"Amortization"},{"$f":"IF(D7-D7-1<B12,0,IF(D7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(E7-D7-1<B12,0,IF(E7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(F7-D7-1<B12,0,IF(F7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(G7-D7-1<B12,0,IF(G7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(H7-D7-1<B12,0,IF(H7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(I7-D7-1<B12,0,IF(I7-D7-1<B11,D9/(B11-B12),0))","v":20},{"$f":"IF(J7-D7-1<B12,0,IF(J7-D7-1<B11,D9/(B11-B12),0))","v":20},{"$f":"IF(K7-D7-1<B12,0,IF(K7-D7-1<B11,D9/(B11-B12),0))","v":20},{"$f":"IF(L7-D7-1<B12,0,IF(L7-D7-1<B11,D9/(B11-B12),0))","v":20},{"$f":"IF(M7-D7-1<B12,0,IF(M7-D7-1<B11,D9/(B11-B12),0))","v":20},{"$f":"IF(N7-D7-1<B12,0,IF(N7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(O7-D7-1<B12,0,IF(O7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(P7-D7-1<B12,0,IF(P7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(Q7-D7-1<B12,0,IF(Q7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(R7-D7-1<B12,0,IF(R7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(S7-D7-1<B12,0,IF(S7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(T7-D7-1<B12,0,IF(T7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(U7-D7-1<B12,0,IF(U7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(V7-D7-1<B12,0,IF(V7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(W7-D7-1<B12,0,IF(W7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(X7-D7-1<B12,0,IF(X7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(Y7-D7-1<B12,0,IF(Y7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(Z7-D7-1<B12,0,IF(Z7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AA7-D7-1<B12,0,IF(AA7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AB7-D7-1<B12,0,IF(AB7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AC7-D7-1<B12,0,IF(AC7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AD7-D7-1<B12,0,IF(AD7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AE7-D7-1<B12,0,IF(AE7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AF7-D7-1<B12,0,IF(AF7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AG7-D7-1<B12,0,IF(AG7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AH7-D7-1<B12,0,IF(AH7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AI7-D7-1<B12,0,IF(AI7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AJ7-D7-1<B12,0,IF(AJ7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AK7-D7-1<B12,0,IF(AK7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AL7-D7-1<B12,0,IF(AL7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AM7-D7-1<B12,0,IF(AM7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AN7-D7-1<B12,0,IF(AN7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AO7-D7-1<B12,0,IF(AO7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AP7-D7-1<B12,0,IF(AP7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AQ7-D7-1<B12,0,IF(AQ7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AR7-D7-1<B12,0,IF(AR7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AS7-D7-1<B12,0,IF(AS7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AT7-D7-1<B12,0,IF(AT7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AU7-D7-1<B12,0,IF(AU7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AV7-D7-1<B12,0,IF(AV7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AW7-D7-1<B12,0,IF(AW7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AX7-D7-1<B12,0,IF(AX7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AY7-D7-1<B12,0,IF(AY7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AZ7-D7-1<B12,0,IF(AZ7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(BA7-D7-1<B12,0,IF(BA7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(BB7-D7-1<B12,0,IF(BB7-D7-1<B11,D9/(B11-B12),0))","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},{"$f":"+'Input 7 - Residual Financing'!J17","v":4},{"$f":"+IF(START!L10=\"English\",translation!C1943,IF(START!L10=\"French\",translation!D1943,IF(START!L10=\"Portuguese\",translation!E1943,translation!F1943)))","v":"Interest"},0,{"$f":"D10*B9","v":7.9823992917864208},{"$f":"E10*B9","v":7.9823992917864208},{"$f":"F10*B9","v":7.9823992917864208},{"$f":"G10*B9","v":7.9823992917864208},{"$f":"H10*B9","v":7.9823992917864208},{"$f":"I10*B9","v":6.3859194334291374},{"$f":"J10*B9","v":4.789439575071853},{"$f":"K10*B9","v":3.1929597167145687},{"$f":"L10*B9","v":1.5964798583572843},{"$f":"M10*B9","v":0},{"$f":"N10*B9","v":0},{"$f":"O10*B9","v":0},{"$f":"P10*B9","v":0},{"$f":"Q10*B9","v":0},{"$f":"R10*B9","v":0},{"$f":"S10*B9","v":0},{"$f":"T10*B9","v":0},{"$f":"U10*B9","v":0},{"$f":"V10*B9","v":0},{"$f":"W10*B9","v":0},{"$f":"X10*B9","v":0},{"$f":"Y10*B9","v":0},{"$f":"Z10*B9","v":0},{"$f":"AA10*B9","v":0},{"$f":"AB10*B9","v":0},{"$f":"AC10*B9","v":0},{"$f":"AD10*B9","v":0},{"$f":"AE10*B9","v":0},{"$f":"AF10*B9","v":0},{"$f":"AG10*B9","v":0},{"$f":"AH10*B9","v":0},{"$f":"AI10*B9","v":0},{"$f":"AJ10*B9","v":0},{"$f":"AK10*B9","v":0},{"$f":"AL10*B9","v":0},{"$f":"AM10*B9","v":0},{"$f":"AN10*B9","v":0},{"$f":"AO10*B9","v":0},{"$f":"AP10*B9","v":0},{"$f":"AQ10*B9","v":0},{"$f":"AR10*B9","v":0},{"$f":"AS10*B9","v":0},{"$f":"AT10*B9","v":0},{"$f":"AU10*B9","v":0},{"$f":"AV10*B9","v":0},{"$f":"AW10*B9","v":0},{"$f":"AX10*B9","v":0},{"$f":"AY10*B9","v":0},{"$f":"AZ10*B9","v":0},{"$f":"BA10*B9","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1944,IF(START!L10=\"French\",translation!D1944,IF(START!L10=\"Portuguese\",translation!E1944,translation!F1944)))","v":"Total debt service"},{"$f":"D11+D12","v":0},7.9823992917864208,7.9823992917864208,7.9823992917864208,7.9823992917864208,27.982399291786422,26.385919433429137,24.789439575071853,23.192959716714569,21.596479858357284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ11+AJ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1945,IF(START!L10=\"French\",translation!D1945,IF(START!L10=\"Portuguese\",translation!E1945,translation!F1945)))","v":"PV of debt"},{"$f":"IF($B9>=$B$10,D10,NPV($B$10,E13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,E10,NPV($B$10,F13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,F10,NPV($B$10,G13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,G10,NPV($B$10,H13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,H10,NPV($B$10,I13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,I10,NPV($B$10,J13:$BB13))","v":80},{"$f":"IF($B9>=$B$10,J10,NPV($B$10,K13:$BB13))","v":60},{"$f":"IF($B9>=$B$10,K10,NPV($B$10,L13:$BB13))","v":40},{"$f":"IF($B9>=$B$10,L10,NPV($B$10,M13:$BB13))","v":20},{"$f":"IF($B9>=$B$10,M10,NPV($B$10,N13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,N10,NPV($B$10,O13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,O10,NPV($B$10,P13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,P10,NPV($B$10,Q13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,Q10,NPV($B$10,R13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,R10,NPV($B$10,S13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,S10,NPV($B$10,T13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,T10,NPV($B$10,U13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,U10,NPV($B$10,V13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,V10,NPV($B$10,W13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,W10,NPV($B$10,X13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,X10,NPV($B$10,Y13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,Y10,NPV($B$10,Z13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,Z10,NPV($B$10,AA13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AA10,NPV($B$10,AB13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AB10,NPV($B$10,AC13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AC10,NPV($B$10,AD13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AD10,NPV($B$10,AE13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AE10,NPV($B$10,AF13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AF10,NPV($B$10,AG13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AG10,NPV($B$10,AH13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AH10,NPV($B$10,AI13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AI10,NPV($B$10,AJ13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AJ10,NPV($B$10,AK13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AK10,NPV($B$10,AL13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AL10,NPV($B$10,AM13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AM10,NPV($B$10,AN13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AN10,NPV($B$10,AO13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AO10,NPV($B$10,AP13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AP10,NPV($B$10,AQ13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AQ10,NPV($B$10,AR13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AR10,NPV($B$10,AS13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AS10,NPV($B$10,AT13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AT10,NPV($B$10,AU13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AU10,NPV($B$10,AV13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AV10,NPV($B$10,AW13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AW10,NPV($B$10,AX13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AX10,NPV($B$10,AY13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AY10,NPV($B$10,AZ13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AZ10,NPV($B$10,BA13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,BA10,NPV($B$10,BB13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,BB10,NPV($B$10,$BB13:BC13))","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1946,IF(START!L10=\"French\",translation!D1946,IF(START!L10=\"Portuguese\",translation!E1946,translation!F1946)))","v":"Grant element"},{"$f":"(1-D14/D10)*100","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"},null,null,null,{"$f":"E17+E24","v":0.12557682254706806},0.12071812385232866,0.10366903665618803,9.2655034820894475E-2,9.1791169506735201E-2,9.1599673483988495E-2,9.354507409639716E-2,9.4016517998198143E-2,9.2814906689645468E-2,9.2057599436787749E-2,9.0761625359389628E-2,9.0522951233905344E-2,9.0515821885555223E-2,9.0146884269139013E-2,9.0150045145469468E-2,9.0257903207863796E-2,8.9996182517355569E-2,9.0137491139912804E-2,9.2054129782390401E-2,9.0966696383540199E-2]
[{"$f":"+'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},{"$f":"+'Input 7 - Residual Financing'!J19","v":2.9220917972600999E-2},null,null,{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2}]
[{"$f":"+'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J20,0)","v":3}]
[{"$f":"+'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J21,0)","v":2}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1936,IF(START!L10=\"French\",translation!D1936,IF(START!L10=\"Portuguese\",translation!E1936,translation!F1936)))","v":"Avg. interest rate"},null,null,null,{"$f":"E23+E24","v":0.13107759613984557},0.12621889744510617,0.10916981024896553,9.8155808413671983E-2,9.7291943099512709E-2,9.7100447076766003E-2,9.9045847689174668E-2,9.9517291590975651E-2,9.8315680282422976E-2,9.7558373029565257E-2,9.6262398952167136E-2,9.6023724826682852E-2,9.6016595478332731E-2,9.5647657861916521E-2,9.5650818738246976E-2,9.5758676800641304E-2,9.5496956110133077E-2,9.5638264732690312E-2,9.7554903375167909E-2,9.6467469976317707E-2]
[{"$f":"+'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},{"$f":"+'Input 7 - Residual Financing'!J23","v":3.4721691565378507E-2},null,null,{"$f":"+B23","v":3.4721691565378507E-2},{"$f":"E23","v":3.4721691565378507E-2},3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2,3.4721691565378507E-2]
[{"$f":"+IF(START!L10=\"English\",translation!C1937,IF(START!L10=\"French\",translation!D1937,IF(START!L10=\"Portuguese\",translation!E1937,translation!F1937)))","v":"Inflation (GDP deflator)"},null,null,null,{"$f":"+'Macro-Debt_Data'!V109/100","v":9.6355904574467063E-2},{"$f":"+'Macro-Debt_Data'!W109/100","v":9.1497205879727664E-2},{"$f":"+'Macro-Debt_Data'!X109/100","v":7.4448118683587028E-2},{"$f":"+'Macro-Debt_Data'!Y109/100","v":6.3434116848293476E-2},{"$f":"+'Macro-Debt_Data'!Z109/100","v":6.2570251534134202E-2},{"$f":"+'Macro-Debt_Data'!AA109/100","v":6.2378755511387496E-2},{"$f":"+'Macro-Debt_Data'!AB109/100","v":6.4324156123796161E-2},{"$f":"+'Macro-Debt_Data'!AC109/100","v":6.4795600025597144E-2},{"$f":"+'Macro-Debt_Data'!AD109/100","v":6.359398871704447E-2},{"$f":"+'Macro-Debt_Data'!AE109/100","v":6.283668146418675E-2},{"$f":"+'Macro-Debt_Data'!AF109/100","v":6.1540707386788629E-2},{"$f":"+'Macro-Debt_Data'!AG109/100","v":6.1302033261304345E-2},{"$f":"+'Macro-Debt_Data'!AH109/100","v":6.1294903912954224E-2},{"$f":"+'Macro-Debt_Data'!AI109/100","v":6.0925966296538014E-2},{"$f":"+'Macro-Debt_Data'!AJ109/100","v":6.0929127172868469E-2},{"$f":"+'Macro-Debt_Data'!AK109/100","v":6.1036985235262797E-2},{"$f":"+'Macro-Debt_Data'!AL109/100","v":6.077526454475457E-2},{"$f":"+'Macro-Debt_Data'!AM109/100","v":6.0916573167311805E-2},{"$f":"+'Macro-Debt_Data'!AN109/100","v":6.2833211809789402E-2},{"$f":"+'Macro-Debt_Data'!AO109/100","v":6.17457784109392E-2}]
["Average interest rate on Domestic Debt",null,null,null,{"$f":"IF(B5+B6=0,E16,(E16*B5/(B5+B6)+B6*E22/(B5+B6)))","v":0.1288644240523914},{"$f":"IF(B5+B6=0,F16,(F16*B5/(B5+B6)+B6*F22/(B5+B6)))","v":0.124005725357652},{"$f":"IF(B5+B6=0,G16,(G16*B5/(B5+B6)+B6*G22/(B5+B6)))","v":0.10695663816151138},{"$f":"IF(B5+B6=0,H16,(H16*B5/(B5+B6)+B6*H22/(B5+B6)))","v":9.5942636326217801E-2},{"$f":"IF(B5+B6=0,I16,(I16*B5/(B5+B6)+B6*I22/(B5+B6)))","v":9.5078771012058527E-2},{"$f":"IF(B5+B6=0,J16,(J16*B5/(B5+B6)+B6*J22/(B5+B6)))","v":9.4887274989311821E-2},{"$f":"IF(B5+B6=0,K16,(K16*B5/(B5+B6)+B6*K22/(B5+B6)))","v":9.68326756017205E-2},{"$f":"IF(B5+B6=0,L16,(L16*B5/(B5+B6)+B6*L22/(B5+B6)))","v":9.7304119503521497E-2},{"$f":"IF(B5+B6=0,M16,(M16*B5/(B5+B6)+B6*M22/(B5+B6)))","v":9.6102508194968794E-2},{"$f":"IF(B5+B6=0,N16,(N16*B5/(B5+B6)+B6*N22/(B5+B6)))","v":9.5345200942111102E-2},{"$f":"IF(B5+B6=0,O16,(O16*B5/(B5+B6)+B6*O22/(B5+B6)))","v":9.4049226864712968E-2},{"$f":"IF(B5+B6=0,P16,(P16*B5/(B5+B6)+B6*P22/(B5+B6)))","v":9.381055273922867E-2},{"$f":"IF(B5+B6=0,Q16,(Q16*B5/(B5+B6)+B6*Q22/(B5+B6)))","v":9.3803423390878576E-2},{"$f":"IF(B5+B6=0,R16,(R16*B5/(B5+B6)+B6*R22/(B5+B6)))","v":9.3434485774462353E-2},{"$f":"IF(B5+B6=0,S16,(S16*B5/(B5+B6)+B6*S22/(B5+B6)))","v":9.3437646650792808E-2},{"$f":"IF(B5+B6=0,T16,(T16*B5/(B5+B6)+B6*T22/(B5+B6)))","v":9.3545504713187136E-2},{"$f":"IF(B5+B6=0,U16,(U16*B5/(B5+B6)+B6*U22/(B5+B6)))","v":9.3283784022678895E-2},{"$f":"IF(B5+B6=0,V16,(V16*B5/(B5+B6)+B6*V22/(B5+B6)))","v":9.3425092645236144E-2},{"$f":"IF(B5+B6=0,W16,(W16*B5/(B5+B6)+B6*W22/(B5+B6)))","v":9.5341731287713755E-2},{"$f":"IF(B5+B6=0,X16,(X16*B5/(B5+B6)+B6*X22/(B5+B6)))","v":9.4254297888863539E-2}]
[]
["Exchange rate (pa)",null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!X20","v":4.4516289827409397},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y20","v":4.9069027418011002},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z20","v":5.2839762202857203},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA20","v":5.5918280656945196},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB20","v":5.8394688512079203},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC20","v":6.0680670523105702},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD20","v":6.3033009986293198},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE20","v":6.5476539953843398},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF20","v":6.8014795505712504},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG20","v":7.0651448762334104},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH20","v":7.3390314197114197},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI20","v":7.6235354154869004},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ20","v":7.9190684584190798},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK20","v":8.2260580992031507},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL20","v":8.5449484629123003},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM20","v":8.8762008915181898},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN20","v":9.2202946113189395},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO20","v":9.5777274262408199},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP20","v":9.9490164380163293},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ20","v":10.3346987942806},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR20","v":10.735332465668399}]
[]
[{"$f":"+A1_Historical_pub!B2","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1947,IF(START!L10=\"French\",translation!D1947,IF(START!L10=\"Portuguese\",translation!E1947,translation!F1947)))","v":"New borrowing (gross, in LCU)"},{"$f":"A1_Historical_pub!E90-'Baseline - public'!O78","v":0},{"$f":"A1_Historical_pub!F90-'Baseline - public'!P78","v":14968.100984612764},{"$f":"A1_Historical_pub!G90-'Baseline - public'!Q78","v":23604.236703901042},{"$f":"A1_Historical_pub!H90-'Baseline - public'!R78","v":32768.305594173136},{"$f":"A1_Historical_pub!I90-'Baseline - public'!S78","v":44209.718294162863},{"$f":"A1_Historical_pub!J90-'Baseline - public'!T78","v":58271.000199846923},{"$f":"A1_Historical_pub!K90-'Baseline - public'!U78","v":76393.088173789554},{"$f":"A1_Historical_pub!L90-'Baseline - public'!V78","v":97842.288440567092},{"$f":"A1_Historical_pub!M90-'Baseline - public'!W78","v":124600.76166233329},{"$f":"A1_Historical_pub!N90-'Baseline - public'!X78","v":160135.26854213164},{"$f":"A1_Historical_pub!O90-'Baseline - public'!Y78","v":205104.27523065981},{"$f":"A1_Historical_pub!P90-'Baseline - public'!Z78","v":259339.49666470152},{"$f":"A1_Historical_pub!Q90-'Baseline - public'!AA78","v":328428.30361081887},{"$f":"A1_Historical_pub!R90-'Baseline - public'!AB78","v":415345.64667909377},{"$f":"A1_Historical_pub!S90-'Baseline - public'!AC78","v":523748.56376903318},{"$f":"A1_Historical_pub!T90-'Baseline - public'!AD78","v":659730.16855068051},{"$f":"A1_Historical_pub!U90-'Baseline - public'!AE78","v":830772.10932963621},{"$f":"A1_Historical_pub!V90-'Baseline - public'!AF78","v":1043274.3650154121},{"$f":"A1_Historical_pub!W90-'Baseline - public'!AG78","v":1310300.0967704807},{"$f":"A1_Historical_pub!X90-'Baseline - public'!AH78","v":1646018.9132587416},{"$f":"A1_Historical_pub!Y90-'Baseline - public'!AI78","v":2062187.9904822693}]
[null,null,"   (gross, in USD)",null,{"$f":"E31/E$27","v":3050.4172942133059},4467.1353011169858,5860.0345377577751,7570.8458116045749,9602.8932603272351,12119.536761833453,14943.106112439569,18319.655412603304,22665.532179080154,27947.049617444583,34018.271383361578,41473.098172507089,50491.455527080201,61293.355488598056,74325.736496241007,90102.555758876813,108927.13047534376,131701.47068645642,159271.10659187057,192093.53758508625]
[null,null,"New borrowing under the external DSA (in USD)",{"$f":"A1_historical_ext!D86","v":0},{"$f":"A1_historical_ext!E86","v":1770.6333292360905},{"$f":"A1_historical_ext!F86","v":1744.9774405772696},{"$f":"A1_historical_ext!G86","v":1847.993189322231},{"$f":"A1_historical_ext!H86","v":1899.238275192336},{"$f":"A1_historical_ext!I86","v":1949.219998544344},{"$f":"A1_historical_ext!J86","v":2687.4905122051823},{"$f":"A1_historical_ext!K86","v":1920.2519690760091},{"$f":"A1_historical_ext!L86","v":1638.6350641605131},{"$f":"A1_historical_ext!M86","v":1357.5079798698025},{"$f":"A1_historical_ext!N86","v":918.71727479274705},{"$f":"A1_historical_ext!O86","v":1329.8806531103983},{"$f":"A1_historical_ext!P86","v":1464.9043269310932},{"$f":"A1_historical_ext!Q86","v":1621.2190908138582},{"$f":"A1_historical_ext!R86","v":1548.3347499182273},{"$f":"A1_historical_ext!S86","v":1480.963583478544},{"$f":"A1_historical_ext!T86","v":1012.0682373909585},{"$f":"A1_historical_ext!U86","v":863.98525308975513},{"$f":"A1_historical_ext!V86","v":844.24615261481813},{"$f":"A1_historical_ext!W86","v":767.02727182437229},{"$f":"A1_historical_ext!X86","v":504.36900123649684}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E33>E31*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1949,IF(START!L10=\"French\",translation!D1949,IF(START!L10=\"Portuguese\",translation!E1949,translation!F1949)))","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D34=1,IF(D33>D31/D$27,D31/D$27,D33),D31*$B$4/D$27)","v":0},1770.6333292360905,1940.4904718869757,2545.5555784496187,3288.7193181434741,4171.4256717393882,5264.6369596509021,6491.1745619915437,7957.9225566596315,9845.7392196639157,12139.991257135993,14777.28500253227,18015.60651705803,21933.114122938056,26625.379420646972,32286.549156206245,39139.882532558782,47317.138293201329,57210.142915677439,69186.188453065159,83444.009251682335]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1950,IF(START!L10=\"French\",translation!D1950,IF(START!L10=\"Portuguese\",translation!E1950,translation!F1950)))","v":"cumulative"},{"$f":"D36","v":0},{"$f":"SUM(D36:E36)","v":1770.6333292360905},{"$f":"SUM(D36:F36)","v":3711.1238011230662},{"$f":"SUM(D36:G36)","v":6256.6793795726844},{"$f":"SUM(D36:H36)","v":9545.3986977161585},{"$f":"SUM(D36:I36)","v":13716.824369455546},{"$f":"SUM(D36:J36)","v":18981.461329106449},{"$f":"SUM(D36:K36)","v":25472.635891097991},{"$f":"SUM(D36:L36)","v":33430.558447757619},{"$f":"SUM(D36:M36)","v":43276.297667421532},{"$f":"SUM(D36:N36)","v":55416.288924557521},{"$f":"SUM(D36:O36)","v":70193.57392708979},{"$f":"SUM(D36:P36)","v":88209.180444147816},{"$f":"SUM(D36:Q36)","v":110142.29456708588},{"$f":"SUM(D36:R36)","v":136767.67398773285},{"$f":"SUM(D36:S36)","v":169054.2231439391},{"$f":"SUM(D36:T36)","v":208194.10567649789},{"$f":"SUM(D36:U36)","v":255511.24396969922},{"$f":"SUM(D36:V36)","v":312721.38688537665},{"$f":"SUM(D36:W36)","v":381907.57533844182},{"$f":"SUM(D36:X36)","v":465351.58459012414}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1951,IF(START!L10=\"French\",translation!D1951,IF(START!L10=\"Portuguese\",translation!E1951,translation!F1951)))","v":"Stock of new forex debt (in USD)"},{"$f":"D36-D42","v":0},{"$f":"D38+E36-E42","v":1770.6333292360905},3711.1238011230662,6256.6793795726844,9545.3986977161585,13716.824369455546,18627.334663259229,24376.284465026161,31082.871145771256,39019.530625891945,48416.157009136827,59751.276411695027,73414.580510758067,89912.918820059145,109792.11844676505,133738.77469195088,162636.23470491299,197406.06408750435,239273.85977931615,289761.77296831901,350478.19537612499]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1952,IF(START!L10=\"French\",translation!D1952,IF(START!L10=\"Portuguese\",translation!E1952,translation!F1952)))","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D36, D36*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D39-E42+E36, D39*(1+$B$10)-E40+E36*$D$14/100)","v":1770.6333292360905},{"$f":"IF($B$9>$B$10,E39-F42+F36, E39*(1+$B$10)-F40+F36*$D$14/100)","v":3711.1238011230662},{"$f":"IF($B$9>$B$10,F39-G42+G36, F39*(1+$B$10)-G40+G36*$D$14/100)","v":6256.6793795726844},{"$f":"IF($B$9>$B$10,G39-H42+H36, G39*(1+$B$10)-H40+H36*$D$14/100)","v":9545.3986977161585},{"$f":"IF($B$9>$B$10,H39-I42+I36, H39*(1+$B$10)-I40+I36*$D$14/100)","v":13716.824369455546},18627.334663259229,24376.284465026161,31082.871145771256,39019.530625891945,48416.157009136834,59751.276411695035,73414.580510758082,89912.91882005916,109792.11844676506,133738.77469195091,162636.23470491302,197406.0640875044,239273.85977931618,289761.77296831907,350478.19537612505]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1953,IF(START!L10=\"French\",translation!D1953,IF(START!L10=\"Portuguese\",translation!E1953,translation!F1953)))","v":"Total debt service (in USD)"},{"$f":"D41+D42","v":0},0,141.33902233307603,296.23672001816493,499.43313048435704,761.95183804468491,1449.058357170225,2229.1329904633044,3197.1482344146289,4390.2386257501621,5858.0596102306936,7306.9365741816109,9121.8878831154761,11295.020768395711,13923.387989057977,17103.938196352276,20917.985523450792,25529.582557883041,31100.087485530046,37798.070152516433,45857.528557167192]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1954,IF(START!L10=\"French\",translation!D1954,IF(START!L10=\"Portuguese\",translation!E1954,translation!F1954)))","v":"Interest"},0,{"$f":"D38*B9","v":0},{"$f":"E38*B9","v":141.33902233307603},{"$f":"F38*B9","v":296.23672001816493},{"$f":"G38*B9","v":499.43313048435704},{"$f":"H38*B9","v":761.95183804468491},{"$f":"I38*B9","v":1094.9316913230068},{"$f":"J38*B9","v":1486.9082302386912},{"$f":"K38*B9","v":1945.8123585000917},{"$f":"L38*B9","v":2481.1588862069307},{"$f":"M38*B9","v":3114.6947363395843},{"$f":"N38*B9","v":3864.7709742075399},{"$f":"O38*B9","v":4769.5854651204909},{"$f":"P38*B9","v":5860.2449547587239},{"$f":"Q38*B9","v":7177.2081951169012},{"$f":"R38*B9","v":8764.045285331882},{"$f":"S38*B9","v":10675.563003854124},{"$f":"T38*B9","v":12982.273647273076},{"$f":"U38*B9","v":15757.740261664396},{"$f":"V38*B9","v":19099.794888454166},{"$f":"W38*B9","v":23129.941713290875}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1955,IF(START!L10=\"French\",translation!D1955,IF(START!L10=\"Portuguese\",translation!E1955,translation!F1955)))","v":"Amortization"},{"$f":"(D45-D47)/(B11-B12)","v":0},{"$f":"(E45-E47)/(B11-B12)","v":0},{"$f":"(F45-F47)/(B11-B12)","v":0},{"$f":"(G45-G47)/(B11-B12)","v":0},{"$f":"(H45-H47)/(B11-B12)","v":0},{"$f":"(I45-I47)/(B11-B12)","v":0},{"$f":"(J45-J47)/(B11-B12)","v":354.12666584721808},{"$f":"(K45-K47)/(B11-B12)","v":742.22476022461319},{"$f":"(L45-L47)/(B11-B12)","v":1251.3358759145369},{"$f":"(M45-M47)/(B11-B12)","v":1909.0797395432317},{"$f":"(N45-N47)/(B11-B12)","v":2743.3648738911093},{"$f":"(O45-O47)/(B11-B12)","v":3442.1655999740715},{"$f":"(P45-P47)/(B11-B12)","v":4352.3024179949844},{"$f":"(Q45-Q47)/(B11-B12)","v":5434.7758136369866},{"$f":"(R45-R47)/(B11-B12)","v":6746.1797939410753},{"$f":"(S45-S47)/(B11-B12)","v":8339.8929110203953},{"$f":"(T45-T47)/(B11-B12)","v":10242.422519596668},{"$f":"(U45-U47)/(B11-B12)","v":12547.308910609965},{"$f":"(V45-V47)/(B11-B12)","v":15342.34722386565},{"$f":"(W45-W47)/(B11-B12)","v":18698.275264062264},{"$f":"(X45-X47)/(B11-B12)","v":22727.586843876317}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1957,IF(START!L10=\"French\",translation!D1957,IF(START!L10=\"Portuguese\",translation!E1957,translation!F1957)))","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D44=0,0,CHOOSE(D44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E44=0,0,CHOOSE(E44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F44=0,0,CHOOSE(F44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G44=0,0,CHOOSE(G44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H44=0,0,CHOOSE(H44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I44=0,0,CHOOSE(I44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J44=0,0,CHOOSE(J44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1770.6333292360905},{"$f":"IF(K44=0,0,CHOOSE(K44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3711.1238011230662},{"$f":"IF(L44=0,0,CHOOSE(L44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":6256.6793795726844},{"$f":"IF(M44=0,0,CHOOSE(M44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":9545.3986977161585},{"$f":"IF(N44=0,0,CHOOSE(N44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":13716.824369455546},{"$f":"IF(O44=0,0,CHOOSE(O44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":18981.461329106449},{"$f":"IF(P44=0,0,CHOOSE(P44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":25472.635891097991},{"$f":"IF(Q44=0,0,CHOOSE(Q44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":33430.558447757619},{"$f":"IF(R44=0,0,CHOOSE(R44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":43276.297667421532},{"$f":"IF(S44=0,0,CHOOSE(S44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":55416.288924557521},{"$f":"IF(T44=0,0,CHOOSE(T44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":70193.57392708979},{"$f":"IF(U44=0,0,CHOOSE(U44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":88209.180444147816},{"$f":"IF(V44=0,0,CHOOSE(V44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":110142.29456708588},{"$f":"IF(W44=0,0,CHOOSE(W44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":136767.67398773285},{"$f":"IF(X44=0,0,CHOOSE(X44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":169054.2231439391}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1959,IF(START!L10=\"French\",translation!D1959,IF(START!L10=\"Portuguese\",translation!E1959,translation!F1959)))","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D46=0,0,CHOOSE(D46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E46=0,0,CHOOSE(E46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F46=0,0,CHOOSE(F46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G46=0,0,CHOOSE(G46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H46=0,0,CHOOSE(H46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I46=0,0,CHOOSE(I46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J46=0,0,CHOOSE(J46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(K46=0,0,CHOOSE(K46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(L46=0,0,CHOOSE(L46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(M46=0,0,CHOOSE(M46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(N46=0,0,CHOOSE(N46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(O46=0,0,CHOOSE(O46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1770.6333292360905},{"$f":"IF(P46=0,0,CHOOSE(P46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3711.1238011230662},{"$f":"IF(Q46=0,0,CHOOSE(Q46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":6256.6793795726844},{"$f":"IF(R46=0,0,CHOOSE(R46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":9545.3986977161585},{"$f":"IF(S46=0,0,CHOOSE(S46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":13716.824369455546},{"$f":"IF(T46=0,0,CHOOSE(T46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":18981.461329106449},{"$f":"IF(U46=0,0,CHOOSE(U46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":25472.635891097991},{"$f":"IF(V46=0,0,CHOOSE(V46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":33430.558447757619},{"$f":"IF(W46=0,0,CHOOSE(W46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":43276.297667421532},{"$f":"IF(X46=0,0,CHOOSE(X46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":55416.288924557521}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1962,IF(START!L10=\"French\",translation!D1962,IF(START!L10=\"Portuguese\",translation!E1962,translation!F1962)))","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D31-D36*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E31-E36*E$27)*$B$5/($B$5+$B$6))","v":2526.5943961547159},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F31-F36*F$27)*$B$5/($B$5+$B$6))","v":5371.5109573207246},7456.9372761308214,10060.608577014968,13260.471837913157,17384.434639280731,22265.533558260842,28354.840063483935,36441.269438947711,46674.665892192781,59016.733541324764,74738.965452257631,94518.357877825154,119187.12663567722,150131.85445049184,189055.10668612641,237413.29802229736,298179.1538303729,374577.18880887347,469282.93110617826]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1963,IF(START!L10=\"French\",translation!D1963,IF(START!L10=\"Portuguese\",translation!E1963,translation!F1963)))","v":"cumulative"},{"$f":"D49","v":0},{"$f":"SUM(D49:E49)","v":2526.5943961547159},{"$f":"SUM(D49:F49)","v":7898.105353475441},{"$f":"SUM(D49:G49)","v":15355.042629606261},{"$f":"SUM(D49:H49)","v":25415.651206621231},{"$f":"SUM(D49:I49)","v":38676.12304453439},{"$f":"SUM(D49:J49)","v":56060.557683815117},{"$f":"SUM(D49:K49)","v":78326.091242075956},{"$f":"SUM(D49:L49)","v":106680.93130555989},{"$f":"SUM(D49:M49)","v":143122.2007445076},{"$f":"SUM(D49:N49)","v":189796.86663670038},{"$f":"SUM(D49:O49)","v":248813.60017802514},{"$f":"SUM(D49:P49)","v":323552.56563028274},{"$f":"SUM(D49:Q49)","v":418070.9235081079},{"$f":"SUM(D49:R49)","v":537258.05014378508},{"$f":"SUM(D49:S49)","v":687389.90459427692},{"$f":"SUM(D49:T49)","v":876445.01128040336},{"$f":"SUM(D49:U49)","v":1113858.3093027007},{"$f":"SUM(D49:V49)","v":1412037.4631330736},{"$f":"SUM(D49:W49)","v":1786614.6519419472},{"$f":"SUM(D49:X49)","v":2255897.5830481253}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1964,IF(START!L10=\"French\",translation!D1964,IF(START!L10=\"Portuguese\",translation!E1964,translation!F1964)))","v":"Stock of new domestic MLT debt"},{"$f":"D49-D55","v":0},{"$f":"D51+E49-E55","v":2526.5943961547159},7898.105353475441,15355.042629606261,22889.056810466514,30778.017691058951,40705.515054208867,52910.44003545474,68004.808261025522,87061.643060692499,111470.77539462443,142132.66887246526,180430.3648857752,228274.05687140758,288444.44996576,363837.33896399423,458374.08777229546,576600.25915891561,724647.55853879673,910169.6406615437,1142039.2737454246]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1966,IF(START!L10=\"French\",translation!D1966,IF(START!L10=\"Portuguese\",translation!E1966,translation!F1966)))","v":"Total debt service"},{"$f":"D54+D55","v":0},0,305.00573523960452,818.78897340388039,3949.316405677203,7472.5242508595484,10276.193647116241,13868.408998892948,18234.927175799072,23696.294572475043,30280.21942145066,38472.108818371504,49307.538092034702,63006.46866293934,79594.928527758399,100742.24563863098,127357.55320144407,160439.04470005905,202105.15520170002,255761.90708634918,320208.42338187189]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1967,IF(START!L10=\"French\",translation!D1967,IF(START!L10=\"Portuguese\",translation!E1967,translation!F1967)))","v":"Interest"},0,{"$f":"D51*E16","v":0},305.00573523960452,818.78897340388039,1422.7220095224873,2101.0132935388237,2819.2563709854212,3807.8004218779784,4974.4553378859146,6311.8599331943151,8014.6858631898222,10117.268754887571,12866.268653086989,16331.802770746564,20578.194986433635,26003.280186373373,32839.195323618922,41251.918064381862,51973.300751208182,66706.800400222739,82795.125359574537]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1968,IF(START!L10=\"French\",translation!D1968,IF(START!L10=\"Portuguese\",translation!E1968,translation!F1968)))","v":"Amortization"},{"$f":"(D58-D60)/(B18-B19)","v":0},{"$f":"(E58-E60)/(B18-B19)","v":0},{"$f":"(F58-F60)/(B18-B19)","v":0},{"$f":"(G58-G60)/(B18-B19)","v":0},{"$f":"(H58-H60)/(B18-B19)","v":2526.5943961547159},{"$f":"(I58-I60)/(B18-B19)","v":5371.5109573207246},{"$f":"(J58-J60)/(B18-B19)","v":7456.9372761308205},{"$f":"(K58-K60)/(B18-B19)","v":10060.608577014969},{"$f":"(L58-L60)/(B18-B19)","v":13260.471837913159},{"$f":"(M58-M60)/(B18-B19)","v":17384.434639280727},{"$f":"(N58-N60)/(B18-B19)","v":22265.533558260839},{"$f":"(O58-O60)/(B18-B19)","v":28354.840063483935},{"$f":"(P58-P60)/(B18-B19)","v":36441.269438947711},{"$f":"(Q58-Q60)/(B18-B19)","v":46674.665892192774},{"$f":"(R58-R60)/(B18-B19)","v":59016.733541324764},{"$f":"(S58-S60)/(B18-B19)","v":74738.965452257602},{"$f":"(T58-T60)/(B18-B19)","v":94518.357877825154},{"$f":"(U58-U60)/(B18-B19)","v":119187.12663567718},{"$f":"(V58-V60)/(B18-B19)","v":150131.85445049184},{"$f":"(W58-W60)/(B18-B19)","v":189055.10668612644},{"$f":"(X58-X60)/(B18-B19)","v":237413.29802229733}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1970,IF(START!L10=\"French\",translation!D1970,IF(START!L10=\"Portuguese\",translation!E1970,translation!F1970)))","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":2526.5943961547159},{"$f":"IF(I57=0,0,CHOOSE(I57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":7898.105353475441},{"$f":"IF(J57=0,0,CHOOSE(J57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":15355.042629606261},{"$f":"IF(K57=0,0,CHOOSE(K57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":25415.651206621231},{"$f":"IF(L57=0,0,CHOOSE(L57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":38676.12304453439},{"$f":"IF(M57=0,0,CHOOSE(M57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":56060.557683815117},{"$f":"IF(N57=0,0,CHOOSE(N57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":78326.091242075956},{"$f":"IF(O57=0,0,CHOOSE(O57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":106680.93130555989},{"$f":"IF(P57=0,0,CHOOSE(P57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":143122.2007445076},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":189796.86663670038},{"$f":"IF(R57=0,0,CHOOSE(R57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":248813.60017802514},{"$f":"IF(S57=0,0,CHOOSE(S57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":323552.56563028274},{"$f":"IF(T57=0,0,CHOOSE(T57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":418070.9235081079},{"$f":"IF(U57=0,0,CHOOSE(U57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":537258.05014378508},{"$f":"IF(V57=0,0,CHOOSE(V57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":687389.90459427692},{"$f":"IF(W57=0,0,CHOOSE(W57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":876445.01128040336},{"$f":"IF(X57=0,0,CHOOSE(X57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":1113858.3093027007}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1972,IF(START!L10=\"French\",translation!D1972,IF(START!L10=\"Portuguese\",translation!E1972,translation!F1972)))","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D59=0,0,CHOOSE(D59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(E59=0,0,CHOOSE(E59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(F59=0,0,CHOOSE(F59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(G59=0,0,CHOOSE(G59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(H59=0,0,CHOOSE(H59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(I59=0,0,CHOOSE(I59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":2526.5943961547159},{"$f":"IF(J59=0,0,CHOOSE(J59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":7898.105353475441},{"$f":"IF(K59=0,0,CHOOSE(K59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":15355.042629606261},{"$f":"IF(L59=0,0,CHOOSE(L59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":25415.651206621231},{"$f":"IF(M59=0,0,CHOOSE(M59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":38676.12304453439},{"$f":"IF(N59=0,0,CHOOSE(N59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":56060.557683815117},{"$f":"IF(O59=0,0,CHOOSE(O59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":78326.091242075956},{"$f":"IF(P59=0,0,CHOOSE(P59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":106680.93130555989},{"$f":"IF(Q59=0,0,CHOOSE(Q59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":143122.2007445076},{"$f":"IF(R59=0,0,CHOOSE(R59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":189796.86663670038},{"$f":"IF(S59=0,0,CHOOSE(S59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":248813.60017802514},{"$f":"IF(T59=0,0,CHOOSE(T59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":323552.56563028274},{"$f":"IF(U59=0,0,CHOOSE(U59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":418070.9235081079},{"$f":"IF(V59=0,0,CHOOSE(V59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":537258.05014378508},{"$f":"IF(W59=0,0,CHOOSE(W59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":687389.90459427692},{"$f":"IF(X59=0,0,CHOOSE(X59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":876445.01128040336}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1975,IF(START!L10=\"French\",translation!D1975,IF(START!L10=\"Portuguese\",translation!E1975,translation!F1975)))","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D31-D36*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E31-E36*E$27)*$B$6/($B$5+$B$6))","v":3753.1810505050662},7979.2202374385215,11077.059191682489,14944.735698483331,19698.037682089496,25824.062129320468,33074.789826745124,42120.274064699188,54132.425102645087,69333.832067324052,87667.607561828569,111022.5168300378,140404.21772952701,177048.94217844182,223016.41769582493,280835.75464090181,352670.41383109067,442936.29065076954,556423.30606310535,697105.87779097154]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1976,IF(START!L10=\"French\",translation!D1976,IF(START!L10=\"Portuguese\",translation!E1976,translation!F1976)))","v":"Interest"},null,{"$f":"D62*E22","v":0},473.72237410661478,871.08995925586908,1087.2776998056906,1454.0023752140967,1912.6882654658737,2557.7661243764587,3291.5135034984296,4141.0833983529974,5281.0713211588518,6674.241003347307,8418.1702247306475,10660.004087456127,13429.334579763832,16934.876276108509,21355.757063371322,26818.959735098302,33728.786401365294,43210.607035791109,53676.748571766053]
[]
[{"$f":"+B1_GDP_pub!B2","v":"Bounds Test 1: Real GDP Growth Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B1_GDP_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B1_GDP_pub!F90-'Baseline - public'!P78","v":3430.0732593620123},{"$f":"B1_GDP_pub!G90-'Baseline - public'!Q78","v":7383.9396402773564},{"$f":"B1_GDP_pub!H90-'Baseline - public'!R78","v":10101.314711275954},{"$f":"B1_GDP_pub!I90-'Baseline - public'!S78","v":13185.224934298945},{"$f":"B1_GDP_pub!J90-'Baseline - public'!T78","v":16778.817262397803},{"$f":"B1_GDP_pub!K90-'Baseline - public'!U78","v":20844.549879946921},{"$f":"B1_GDP_pub!L90-'Baseline - public'!V78","v":25847.027627102012},{"$f":"B1_GDP_pub!M90-'Baseline - public'!W78","v":31869.237395681499},{"$f":"B1_GDP_pub!N90-'Baseline - public'!X78","v":39032.100495842926},{"$f":"B1_GDP_pub!O90-'Baseline - public'!Y78","v":47641.345301842564},{"$f":"B1_GDP_pub!P90-'Baseline - public'!Z78","v":57461.619536717859},{"$f":"B1_GDP_pub!Q90-'Baseline - public'!AA78","v":68612.683501843523},{"$f":"B1_GDP_pub!R90-'Baseline - public'!AB78","v":81534.608676135205},{"$f":"B1_GDP_pub!S90-'Baseline - public'!AC78","v":96462.927906435536},{"$f":"B1_GDP_pub!T90-'Baseline - public'!AD78","v":113757.23774649591},{"$f":"B1_GDP_pub!U90-'Baseline - public'!AE78","v":133775.90194603975},{"$f":"B1_GDP_pub!V90-'Baseline - public'!AF78","v":156850.73947697721},{"$f":"B1_GDP_pub!W90-'Baseline - public'!AG78","v":183461.79575130736},{"$f":"B1_GDP_pub!X90-'Baseline - public'!AH78","v":214233.15493347647},{"$f":"B1_GDP_pub!Y90-'Baseline - public'!AI78","v":249156.09359250448}]
[null,null,"   (gross, in USD)",null,{"$f":"E67/E$27","v":699.03021108239636},1397.4210580149213,1806.4422926818556,2257.9493563993447,2765.1008332231336,3306.92598758645,3947.5249677705092,4685.6330536206387,5524.6001574778502,6491.503112234378,7537.3978613632371,8664.2366917410127,9911.7472418573579,11288.883522833901,12815.982776505052,14508.853305166076,16376.613417421073,18440.194253803711,20729.501575027691,23208.977867178855]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B1_GDP_ext!D86","v":0},{"$f":"B1_GDP_ext!E86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!F86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!G86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!H86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!I86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!J86","v":0},{"$f":"B1_GDP_ext!K86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!L86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!M86","v":1.0913936421275139E-11},{"$f":"B1_GDP_ext!N86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!O86","v":0},{"$f":"B1_GDP_ext!P86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!Q86","v":7.2759576141834259E-12},{"$f":"B1_GDP_ext!R86","v":0},{"$f":"B1_GDP_ext!S86","v":0},{"$f":"B1_GDP_ext!T86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!U86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!V86","v":0},{"$f":"B1_GDP_ext!W86","v":-1.4551915228366852E-11},{"$f":"B1_GDP_ext!X86","v":-2.9103830456733704E-11}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E69>E67*$B$4/E$27, 1,2)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D70=1,IF(D69>D67/D$27,D67/D$27,D69),D67*$B$4/D$27)","v":0},303.65354365410752,607.02935225940632,784.70514561900552,980.83646828442329,1201.1393116601087,1436.5041436157933,1714.7755935619937,2035.4042764355063,2399.8453693333313,2819.8608478157616,3274.1897764187729,3763.6802140944756,4305.5895526081185,4903.8073480388166,5567.1679475338915,6302.5383604657736,7113.8795125224642,8010.283736045265,9004.741871876844,10081.807999465571]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D72","v":0},{"$f":"SUM(D72:E72)","v":303.65354365410752},{"$f":"SUM(D72:F72)","v":910.6828959135139},{"$f":"SUM(D72:G72)","v":1695.3880415325193},{"$f":"SUM(D72:H72)","v":2676.2245098169424},{"$f":"SUM(D72:I72)","v":3877.3638214770508},{"$f":"SUM(D72:J72)","v":5313.8679650928443},{"$f":"SUM(D72:K72)","v":7028.6435586548378},{"$f":"SUM(D72:L72)","v":9064.0478350903431},{"$f":"SUM(D72:M72)","v":11463.893204423675},{"$f":"SUM(D72:N72)","v":14283.754052239437},{"$f":"SUM(D72:O72)","v":17557.943828658212},{"$f":"SUM(D72:P72)","v":21321.624042752686},{"$f":"SUM(D72:Q72)","v":25627.213595360805},{"$f":"SUM(D72:R72)","v":30531.020943399621},{"$f":"SUM(D72:S72)","v":36098.18889093351},{"$f":"SUM(D72:T72)","v":42400.727251399287},{"$f":"SUM(D72:U72)","v":49514.606763921751},{"$f":"SUM(D72:V72)","v":57524.890499967019},{"$f":"SUM(D72:W72)","v":66529.632371843865},{"$f":"SUM(D72:X72)","v":76611.440371309436}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D72-D78","v":0},{"$f":"D74+E72-E78","v":303.65354365410752},910.6828959135139,1695.3880415325193,2676.2245098169424,3877.3638214770508,5253.1372563620225,6785.7762707413131,8482.1029388703173,10346.703406240262,12391.091489760614,14663.238381891639,17203.32646343785,20035.184057334405,23181.457666451875,26667.347567833287,30521.070755585984,34776.354171288876,39474.004755280046,44665.321079361704,50384.242111088461]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D72, D72*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D75-E78+E72, D75*(1+$B$10)-E76+E72*$D$14/100)","v":303.65354365410752},{"$f":"IF($B$9>$B$10,E75-F78+F72, E75*(1+$B$10)-F76+F72*$D$14/100)","v":910.6828959135139},{"$f":"IF($B$9>$B$10,F75-G78+G72, F75*(1+$B$10)-G76+G72*$D$14/100)","v":1695.3880415325193},{"$f":"IF($B$9>$B$10,G75-H78+H72, G75*(1+$B$10)-H76+H72*$D$14/100)","v":2676.2245098169424},{"$f":"IF($B$9>$B$10,H75-I78+I72, H75*(1+$B$10)-I76+I72*$D$14/100)","v":3877.3638214770508},{"$f":"IF($B$9>$B$10,I75-J78+J72, I75*(1+$B$10)-J76+J72*$D$14/100)","v":5253.1372563620225},{"$f":"IF($B$9>$B$10,J75-K78+K72, J75*(1+$B$10)-K76+K72*$D$14/100)","v":6785.7762707413131},{"$f":"IF($B$9>$B$10,K75-L78+L72, K75*(1+$B$10)-L76+L72*$D$14/100)","v":8482.1029388703155},{"$f":"IF($B$9>$B$10,L75-M78+M72, L75*(1+$B$10)-M76+M72*$D$14/100)","v":10346.703406240258},{"$f":"IF($B$9>$B$10,M75-N78+N72, M75*(1+$B$10)-N76+N72*$D$14/100)","v":12391.091489760611},{"$f":"IF($B$9>$B$10,N75-O78+O72, N75*(1+$B$10)-O76+O72*$D$14/100)","v":14663.238381891635},{"$f":"IF($B$9>$B$10,O75-P78+P72, O75*(1+$B$10)-P76+P72*$D$14/100)","v":17203.326463437847},{"$f":"IF($B$9>$B$10,P75-Q78+Q72, P75*(1+$B$10)-Q76+Q72*$D$14/100)","v":20035.184057334402},{"$f":"IF($B$9>$B$10,Q75-R78+R72, Q75*(1+$B$10)-R76+R72*$D$14/100)","v":23181.457666451872},{"$f":"IF($B$9>$B$10,R75-S78+S72, R75*(1+$B$10)-S76+S72*$D$14/100)","v":26667.347567833283},{"$f":"IF($B$9>$B$10,S75-T78+T72, S75*(1+$B$10)-T76+T72*$D$14/100)","v":30521.070755585981},{"$f":"IF($B$9>$B$10,T75-U78+U72, T75*(1+$B$10)-U76+U72*$D$14/100)","v":34776.354171288876},{"$f":"IF($B$9>$B$10,U75-V78+V72, U75*(1+$B$10)-V76+V72*$D$14/100)","v":39474.004755280053},{"$f":"IF($B$9>$B$10,V75-W78+W72, V75*(1+$B$10)-W76+W72*$D$14/100)","v":44665.321079361711},{"$f":"IF($B$9>$B$10,W75-X78+X72, W75*(1+$B$10)-X76+X72*$D$14/100)","v":50384.242111088468}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D77+D78","v":0},0,24.238838318129851,72.694345033820412,135.3326430203235,213.62692631824223,370.23737095638853,601.46297033111352,880.74536528436943,1212.3202268843679,1601.3879437183741,1991.1492836110062,2394.0703692973375,2846.970168492734,3356.8221292221142,3931.7145587451005,4577.5093361060208,5294.9098326590974,6088.6206011321938,6964.3982238204017,7928.2512412519145]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D74*B9","v":0},{"$f":"E74*B9","v":24.238838318129851},{"$f":"F74*B9","v":72.694345033820412},{"$f":"G74*B9","v":135.3326430203235},{"$f":"H74*B9","v":213.62692631824223},{"$f":"I74*B9","v":309.50666222556703},{"$f":"J74*B9","v":419.32639114841072},{"$f":"K74*B9","v":541.66775697786557},{"$f":"L74*B9","v":677.07532492097937},{"$f":"M74*B9","v":825.91517942296412},{"$f":"N74*B9","v":989.10639932325876},{"$f":"O74*B9","v":1170.4782367490729},{"$f":"P74*B9","v":1373.238209781169},{"$f":"Q74*B9","v":1599.2883903007676},{"$f":"R74*B9","v":1850.4365125926236},{"$f":"S74*B9","v":2128.6941633929478},{"$f":"T74*B9","v":2436.3137358395279},{"$f":"U74*B9","v":2775.9874490781008},{"$f":"V74*B9","v":3150.9726760252124},{"$f":"W74*B9","v":3565.3642735130998}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D81-D83)/(B11-B12)","v":0},{"$f":"(E81-E83)/(B11-B12)","v":0},{"$f":"(F81-F83)/(B11-B12)","v":0},{"$f":"(G81-G83)/(B11-B12)","v":0},{"$f":"(H81-H83)/(B11-B12)","v":0},{"$f":"(I81-I83)/(B11-B12)","v":0},{"$f":"(J81-J83)/(B11-B12)","v":60.730708730821505},{"$f":"(K81-K83)/(B11-B12)","v":182.13657918270277},{"$f":"(L81-L83)/(B11-B12)","v":339.07760830650386},{"$f":"(M81-M83)/(B11-B12)","v":535.24490196338843},{"$f":"(N81-N83)/(B11-B12)","v":775.47276429541012},{"$f":"(O81-O83)/(B11-B12)","v":1002.0428842877475},{"$f":"(P81-P83)/(B11-B12)","v":1223.5921325482648},{"$f":"(Q81-Q83)/(B11-B12)","v":1473.7319587115649},{"$f":"(R81-R83)/(B11-B12)","v":1757.5337389213466},{"$f":"(S81-S83)/(B11-B12)","v":2081.2780461524771},{"$f":"(T81-T83)/(B11-B12)","v":2448.8151727130735},{"$f":"(U81-U83)/(B11-B12)","v":2858.5960968195695},{"$f":"(V81-V83)/(B11-B12)","v":3312.6331520540925},{"$f":"(W81-W83)/(B11-B12)","v":3813.4255477951892},{"$f":"(X81-X83)/(B11-B12)","v":4362.8869677388147}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D80=0,0,CHOOSE(D80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(E80=0,0,CHOOSE(E80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(F80=0,0,CHOOSE(F80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(G80=0,0,CHOOSE(G80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(H80=0,0,CHOOSE(H80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(I80=0,0,CHOOSE(I80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(J80=0,0,CHOOSE(J80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":303.65354365410752},{"$f":"IF(K80=0,0,CHOOSE(K80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":910.6828959135139},{"$f":"IF(L80=0,0,CHOOSE(L80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":1695.3880415325193},{"$f":"IF(M80=0,0,CHOOSE(M80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":2676.2245098169424},{"$f":"IF(N80=0,0,CHOOSE(N80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":3877.3638214770508},{"$f":"IF(O80=0,0,CHOOSE(O80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":5313.8679650928443},{"$f":"IF(P80=0,0,CHOOSE(P80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":7028.6435586548378},{"$f":"IF(Q80=0,0,CHOOSE(Q80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":9064.0478350903431},{"$f":"IF(R80=0,0,CHOOSE(R80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":11463.893204423675},{"$f":"IF(S80=0,0,CHOOSE(S80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":14283.754052239437},{"$f":"IF(T80=0,0,CHOOSE(T80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":17557.943828658212},{"$f":"IF(U80=0,0,CHOOSE(U80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":21321.624042752686},{"$f":"IF(V80=0,0,CHOOSE(V80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":25627.213595360805},{"$f":"IF(W80=0,0,CHOOSE(W80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":30531.020943399621},{"$f":"IF(X80=0,0,CHOOSE(X80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":36098.18889093351}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D82=0,0,CHOOSE(D82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(E82=0,0,CHOOSE(E82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(F82=0,0,CHOOSE(F82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(G82=0,0,CHOOSE(G82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(H82=0,0,CHOOSE(H82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(I82=0,0,CHOOSE(I82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(J82=0,0,CHOOSE(J82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(K82=0,0,CHOOSE(K82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(L82=0,0,CHOOSE(L82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(M82=0,0,CHOOSE(M82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(N82=0,0,CHOOSE(N82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(O82=0,0,CHOOSE(O82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":303.65354365410752},{"$f":"IF(P82=0,0,CHOOSE(P82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":910.6828959135139},{"$f":"IF(Q82=0,0,CHOOSE(Q82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":1695.3880415325193},{"$f":"IF(R82=0,0,CHOOSE(R82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":2676.2245098169424},{"$f":"IF(S82=0,0,CHOOSE(S82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":3877.3638214770508},{"$f":"IF(T82=0,0,CHOOSE(T82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":5313.8679650928443},{"$f":"IF(U82=0,0,CHOOSE(U82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":7028.6435586548378},{"$f":"IF(V82=0,0,CHOOSE(V82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":9064.0478350903431},{"$f":"IF(W82=0,0,CHOOSE(W82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":11463.893204423675},{"$f":"IF(X82=0,0,CHOOSE(X82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":14283.754052239437}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D67-D72*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E67-E72*E$27)*$B$5/($B$5+$B$6))","v":780.5664859321987},1680.3302383164812,2298.7111735748886,3000.5028799605338,3818.2806716625005,4743.5013249993663,5881.892892990877,7252.3403327872429,8882.3611680700324,10841.528642527734,13076.284687310539,15613.882620505197,18554.467547443968,21951.638628459583,25887.227648791304,30442.785849959586,35693.823796691482,41749.583284132103,48752.084364429931,56699.341885271773]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D85","v":0},{"$f":"SUM(D85:E85)","v":780.5664859321987},{"$f":"SUM(D85:F85)","v":2460.8967242486797},{"$f":"SUM(D85:G85)","v":4759.6078978235682},{"$f":"SUM(D85:H85)","v":7760.1107777841025},{"$f":"SUM(D85:I85)","v":11578.391449446603},{"$f":"SUM(D85:J85)","v":16321.892774445969},{"$f":"SUM(D85:K85)","v":22203.785667436845},{"$f":"SUM(D85:L85)","v":29456.126000224089},{"$f":"SUM(D85:M85)","v":38338.487168294123},{"$f":"SUM(D85:N85)","v":49180.01581082186},{"$f":"SUM(D85:O85)","v":62256.300498132397},{"$f":"SUM(D85:P85)","v":77870.183118637593},{"$f":"SUM(D85:Q85)","v":96424.650666081565},{"$f":"SUM(D85:R85)","v":118376.28929454114},{"$f":"SUM(D85:S85)","v":144263.51694333245},{"$f":"SUM(D85:T85)","v":174706.30279329204},{"$f":"SUM(D85:U85)","v":210400.12658998353},{"$f":"SUM(D85:V85)","v":252149.70987411562},{"$f":"SUM(D85:W85)","v":300901.79423854558},{"$f":"SUM(D85:X85)","v":357601.13612381736}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D85-D91","v":0},{"$f":"D87+E85-E91","v":780.5664859321987},2460.8967242486797,4759.6078978235682,6979.5442918519038,9117.4947251979229,11562.284876622401,14443.674889652742,17877.734550777488,22016.594393848158,26976.230143385019,32800.174497908316,39531.695950343477,47244.634855259712,56119.988796408761,66393.333824694855,78281.652127210473,92023.837295442368,107886.19293078317,126195.49144525352,147201.0095338338]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D90+D91","v":0},0,94.228521723740116,255.11879271322942,1221.5681214388458,2320.9907714896253,3133.8707133950056,4082.097675467829,5176.2246918856599,6402.8215891520294,7908.6877206619765,9700.7468266698288,11851.529764607774,14419.772592002952,17335.241317945365,20673.102144064687,24546.99064544067,28996.688481060148,34182.025467670021,40374.155455737913,47173.410751963514]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D87*E16","v":0},94.228521723740116,255.11879271322942,441.00163550664706,640.66053317314424,835.15953982011717,1081.5947955072947,1357.9440202231597,1659.3202641526634,2026.7948276711004,2448.4064938825845,2969.1685965377401,3578.2439494752148,4258.9566306348288,5059.2195235594909,5992.5230979966973,7045.0498526005695,8294.7978188787147,9931.3696057783236,11479.586955272021]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D94-D96)/(B18-B19)","v":0},{"$f":"(E94-E96)/(B18-B19)","v":0},{"$f":"(F94-F96)/(B18-B19)","v":0},{"$f":"(G94-G96)/(B18-B19)","v":0},{"$f":"(H94-H96)/(B18-B19)","v":780.5664859321987},{"$f":"(I94-I96)/(B18-B19)","v":1680.330238316481},{"$f":"(J94-J96)/(B18-B19)","v":2298.7111735748886},{"$f":"(K94-K96)/(B18-B19)","v":3000.5028799605343},{"$f":"(L94-L96)/(B18-B19)","v":3818.2806716625},{"$f":"(M94-M96)/(B18-B19)","v":4743.5013249993663},{"$f":"(N94-N96)/(B18-B19)","v":5881.8928929908761},{"$f":"(O94-O96)/(B18-B19)","v":7252.3403327872438},{"$f":"(P94-P96)/(B18-B19)","v":8882.3611680700342},{"$f":"(Q94-Q96)/(B18-B19)","v":10841.528642527737},{"$f":"(R94-R96)/(B18-B19)","v":13076.284687310537},{"$f":"(S94-S96)/(B18-B19)","v":15613.882620505196},{"$f":"(T94-T96)/(B18-B19)","v":18554.467547443972},{"$f":"(U94-U96)/(B18-B19)","v":21951.638628459579},{"$f":"(V94-V96)/(B18-B19)","v":25887.227648791304},{"$f":"(W94-W96)/(B18-B19)","v":30442.78584995959},{"$f":"(X94-X96)/(B18-B19)","v":35693.823796691489}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":780.5664859321987},{"$f":"IF(I93=0,0,CHOOSE(I93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":2460.8967242486797},{"$f":"IF(J93=0,0,CHOOSE(J93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":4759.6078978235682},{"$f":"IF(K93=0,0,CHOOSE(K93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":7760.1107777841025},{"$f":"IF(L93=0,0,CHOOSE(L93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":11578.391449446603},{"$f":"IF(M93=0,0,CHOOSE(M93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":16321.892774445969},{"$f":"IF(N93=0,0,CHOOSE(N93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":22203.785667436845},{"$f":"IF(O93=0,0,CHOOSE(O93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":29456.126000224089},{"$f":"IF(P93=0,0,CHOOSE(P93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":38338.487168294123},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":49180.01581082186},{"$f":"IF(R93=0,0,CHOOSE(R93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":62256.300498132397},{"$f":"IF(S93=0,0,CHOOSE(S93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":77870.183118637593},{"$f":"IF(T93=0,0,CHOOSE(T93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":96424.650666081565},{"$f":"IF(U93=0,0,CHOOSE(U93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":118376.28929454114},{"$f":"IF(V93=0,0,CHOOSE(V93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":144263.51694333245},{"$f":"IF(W93=0,0,CHOOSE(W93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":174706.30279329204},{"$f":"IF(X93=0,0,CHOOSE(X93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":210400.12658998353}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D95=0,0,CHOOSE(D95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(E95=0,0,CHOOSE(E95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(F95=0,0,CHOOSE(F95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(G95=0,0,CHOOSE(G95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(H95=0,0,CHOOSE(H95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(I95=0,0,CHOOSE(I95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":780.5664859321987},{"$f":"IF(J95=0,0,CHOOSE(J95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":2460.8967242486797},{"$f":"IF(K95=0,0,CHOOSE(K95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":4759.6078978235682},{"$f":"IF(L95=0,0,CHOOSE(L95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":7760.1107777841025},{"$f":"IF(M95=0,0,CHOOSE(M95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":11578.391449446603},{"$f":"IF(N95=0,0,CHOOSE(N95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":16321.892774445969},{"$f":"IF(O95=0,0,CHOOSE(O95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":22203.785667436845},{"$f":"IF(P95=0,0,CHOOSE(P95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":29456.126000224089},{"$f":"IF(Q95=0,0,CHOOSE(Q95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":38338.487168294123},{"$f":"IF(R95=0,0,CHOOSE(R95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":49180.01581082186},{"$f":"IF(S95=0,0,CHOOSE(S95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":62256.300498132397},{"$f":"IF(T95=0,0,CHOOSE(T95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":77870.183118637593},{"$f":"IF(U95=0,0,CHOOSE(U95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":96424.650666081565},{"$f":"IF(V95=0,0,CHOOSE(V95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":118376.28929454114},{"$f":"IF(W95=0,0,CHOOSE(W95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":144263.51694333245},{"$f":"IF(X95=0,0,CHOOSE(X95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":174706.30279329204}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D67-D72*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E67-E72*E$27)*$B$6/($B$5+$B$6))","v":1159.5083675158533},2496.0807396067285,3414.6672811338062,4457.1580496627366,5671.9427084155996,7046.3305519589694,8737.3774677373949,10773.136499572887,13194.484112875034,16104.769297980876,19424.433131853672,23193.959610326798,27562.111317614756,32608.508216933627,38454.708998572794,45221.855613446685,53022.116766226653,62017.767904086075,72419.775602952883,84225.190977934573]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D98*E22","v":0},146.35186772622595,272.4966607089641,335.16942744340412,433.64556735332201,550.7481727809577,697.90978261690611,869.52014119724276,1059.1682437309094,1287.232403016535,1550.2837271948479,1865.2064219674182,2227.0050374455359,2636.2513932592733,3119.0305087825554,3682.3720504570451,4318.5495607360936,5070.9432399760026,6050.1373554267066,6986.1525286695232]
[]
[]
[]
[]
[{"$f":"B2_PB_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B2_PB_mkt_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B2_PB_mkt_pub!F90-'Baseline - public'!P78","v":19593.584325923417},{"$f":"B2_PB_mkt_pub!G90-'Baseline - public'!Q78","v":32123.742531475989},{"$f":"B2_PB_mkt_pub!H90-'Baseline - public'!R78","v":16656.787556834977},{"$f":"B2_PB_mkt_pub!I90-'Baseline - public'!S78","v":15987.980823028665},{"$f":"B2_PB_mkt_pub!J90-'Baseline - public'!T78","v":19126.548577186026},{"$f":"B2_PB_mkt_pub!K90-'Baseline - public'!U78","v":19392.858691024812},{"$f":"B2_PB_mkt_pub!L90-'Baseline - public'!V78","v":23606.011612221366},{"$f":"B2_PB_mkt_pub!M90-'Baseline - public'!W78","v":28405.158164394074},{"$f":"B2_PB_mkt_pub!N90-'Baseline - public'!X78","v":32774.651578931458},{"$f":"B2_PB_mkt_pub!O90-'Baseline - public'!Y78","v":38377.256468994005},{"$f":"B2_PB_mkt_pub!P90-'Baseline - public'!Z78","v":42057.63777123511},{"$f":"B2_PB_mkt_pub!Q90-'Baseline - public'!AA78","v":44092.521311830074},{"$f":"B2_PB_mkt_pub!R90-'Baseline - public'!AB78","v":48636.830255765861},{"$f":"B2_PB_mkt_pub!S90-'Baseline - public'!AC78","v":54336.769631731499},{"$f":"B2_PB_mkt_pub!T90-'Baseline - public'!AD78","v":60503.917765912207},{"$f":"B2_PB_mkt_pub!U90-'Baseline - public'!AE78","v":68033.209110598124},{"$f":"B2_PB_mkt_pub!V90-'Baseline - public'!AF78","v":76254.930727129817},{"$f":"B2_PB_mkt_pub!W90-'Baseline - public'!AG78","v":85030.570929733396},{"$f":"B2_PB_mkt_pub!X90-'Baseline - public'!AH78","v":94838.867035112897},{"$f":"B2_PB_mkt_pub!Y90-'Baseline - public'!AI78","v":105247.53878455583}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D106*$B$4/D$27","v":0},1734.5580877065147,2640.8740551808396,1293.9570025217047,1189.3308399059413,1369.205530590049,1336.4607068350679,1566.0993270860192,1814.1626573238646,2015.1130690901196,2271.5253374533681,2396.4637391208407,2418.6512111337988,2568.3600083616188,2762.274129261637,2961.0025556109154,3205.2253355622224,3458.500681842007,3712.5931128919137,3986.308829450908,4258.7177505584359]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D108","v":0},{"$f":"SUM(D108:E108)","v":1734.5580877065147},{"$f":"SUM(D108:F108)","v":4375.4321428873545},{"$f":"SUM(D108:G108)","v":5669.389145409059},{"$f":"SUM(D108:H108)","v":6858.7199853150005},{"$f":"SUM(D108:I108)","v":8227.9255159050499},{"$f":"SUM(D108:J108)","v":9564.3862227401187},{"$f":"SUM(D108:K108)","v":11130.485549826139},{"$f":"SUM(D108:L108)","v":12944.648207150003},{"$f":"SUM(D108:M108)","v":14959.761276240122},{"$f":"SUM(D108:N108)","v":17231.28661369349},{"$f":"SUM(D108:O108)","v":19627.750352814332},{"$f":"SUM(D108:P108)","v":22046.401563948129},{"$f":"SUM(D108:Q108)","v":24614.761572309748},{"$f":"SUM(D108:R108)","v":27377.035701571385},{"$f":"SUM(D108:S108)","v":30338.038257182299},{"$f":"SUM(D108:T108)","v":33543.263592744523},{"$f":"SUM(D108:U108)","v":37001.764274586531},{"$f":"SUM(D108:V108)","v":40714.357387478442},{"$f":"SUM(D108:W108)","v":44700.666216929349},{"$f":"SUM(D108:X108)","v":48959.383967487782}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D108-D114","v":0},{"$f":"D110+E108-E114","v":1734.5580877065147},4375.4321428873545,5669.389145409059,6858.7199853150005,8227.9255159050499,9217.474605198815,9908.4875037073634,10588.772331949416,11232.141403976535,11858.081638248892,12688.579750363013,13756.220280109053,14869.528476122483,16011.594347199096,17171.924683252324,18364.477192799706,19639.794671817315,21018.365111677282,22521.219056061935,24158.58647792261]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D108, D108*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D111-E114+E108, D111*(1+$B$10)-E112+E108*$D$14/100)","v":1734.5580877065147},{"$f":"IF($B$9>$B$10,E111-F114+F108, E111*(1+$B$10)-F112+F108*$D$14/100)","v":4375.4321428873545},{"$f":"IF($B$9>$B$10,F111-G114+G108, F111*(1+$B$10)-G112+G108*$D$14/100)","v":5669.389145409059},{"$f":"IF($B$9>$B$10,G111-H114+H108, G111*(1+$B$10)-H112+H108*$D$14/100)","v":6858.7199853150005},{"$f":"IF($B$9>$B$10,H111-I114+I108, H111*(1+$B$10)-I112+I108*$D$14/100)","v":8227.9255159050499},{"$f":"IF($B$9>$B$10,I111-J114+J108, I111*(1+$B$10)-J112+J108*$D$14/100)","v":9217.474605198815},{"$f":"IF($B$9>$B$10,J111-K114+K108, J111*(1+$B$10)-K112+K108*$D$14/100)","v":9908.4875037073634},{"$f":"IF($B$9>$B$10,K111-L114+L108, K111*(1+$B$10)-L112+L108*$D$14/100)","v":10588.772331949416},{"$f":"IF($B$9>$B$10,L111-M114+M108, L111*(1+$B$10)-M112+M108*$D$14/100)","v":11232.141403976535},{"$f":"IF($B$9>$B$10,M111-N114+N108, M111*(1+$B$10)-N112+N108*$D$14/100)","v":11858.081638248892},{"$f":"IF($B$9>$B$10,N111-O114+O108, N111*(1+$B$10)-O112+O108*$D$14/100)","v":12688.579750363013},{"$f":"IF($B$9>$B$10,O111-P114+P108, O111*(1+$B$10)-P112+P108*$D$14/100)","v":13756.220280109053},{"$f":"IF($B$9>$B$10,P111-Q114+Q108, P111*(1+$B$10)-Q112+Q108*$D$14/100)","v":14869.528476122483},{"$f":"IF($B$9>$B$10,Q111-R114+R108, Q111*(1+$B$10)-R112+R108*$D$14/100)","v":16011.594347199096},{"$f":"IF($B$9>$B$10,R111-S114+S108, R111*(1+$B$10)-S112+S108*$D$14/100)","v":17171.924683252324},{"$f":"IF($B$9>$B$10,S111-T114+T108, S111*(1+$B$10)-T112+T108*$D$14/100)","v":18364.477192799703},{"$f":"IF($B$9>$B$10,T111-U114+U108, T111*(1+$B$10)-U112+U108*$D$14/100)","v":19639.794671817312},{"$f":"IF($B$9>$B$10,U111-V114+V108, U111*(1+$B$10)-V112+V108*$D$14/100)","v":21018.365111677278},{"$f":"IF($B$9>$B$10,V111-W114+W108, V111*(1+$B$10)-W112+W108*$D$14/100)","v":22521.219056061931},{"$f":"IF($B$9>$B$10,W111-X114+X108, W111*(1+$B$10)-X112+X108*$D$14/100)","v":24158.586477922607}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D113+D114","v":0},0,138.45935250870892,349.26446438643563,452.55327899174898,547.49041553339828,1003.6974856516218,1610.8620561834543,1924.8128654044945,2216.9820846974067,2542.1794790644826,2512.525051717756,2363.8637815184893,2553.1282425641939,2807.1533939550054,3078.7816133322231,3383.4044203168737,3649.1091002027206,3901.7495038234019,4161.2247128858644,4419.0839591305185]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D110*B9","v":0},{"$f":"E110*B9","v":138.45935250870892},{"$f":"F110*B9","v":349.26446438643563},{"$f":"G110*B9","v":452.55327899174898},{"$f":"H110*B9","v":547.49041553339828},{"$f":"I110*B9","v":656.78586811031892},{"$f":"J110*B9","v":735.77562760598346},{"$f":"K110*B9","v":790.93503632268266},{"$f":"L110*B9","v":845.23808763440672},{"$f":"M110*B9","v":896.59437588347237},{"$f":"N110*B9","v":946.55942471103515},{"$f":"O110*B9","v":1012.8531001307324},{"$f":"P110*B9","v":1098.0764302160051},{"$f":"Q110*B9","v":1186.9451357699813},{"$f":"R110*B9","v":1278.1093937745352},{"$f":"S110*B9","v":1370.7315943020312},{"$f":"T110*B9","v":1465.9258973783226},{"$f":"U110*B9","v":1567.7268307914526},{"$f":"V110*B9","v":1677.7698278196115},{"$f":"W110*B9","v":1797.7336304327564}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D117-D119)/(B11-B12)","v":0},{"$f":"(E117-E119)/(B11-B12)","v":0},{"$f":"(F117-F119)/(B11-B12)","v":0},{"$f":"(G117-G119)/(B11-B12)","v":0},{"$f":"(H117-H119)/(B11-B12)","v":0},{"$f":"(I117-I119)/(B11-B12)","v":0},{"$f":"(J117-J119)/(B11-B12)","v":346.91161754130292},{"$f":"(K117-K119)/(B11-B12)","v":875.08642857747088},{"$f":"(L117-L119)/(B11-B12)","v":1133.8778290818118},{"$f":"(M117-M119)/(B11-B12)","v":1371.7439970630001},{"$f":"(N117-N119)/(B11-B12)","v":1645.58510318101},{"$f":"(O117-O119)/(B11-B12)","v":1565.9656270067208},{"$f":"(P117-P119)/(B11-B12)","v":1351.0106813877569},{"$f":"(Q117-Q119)/(B11-B12)","v":1455.0518123481888},{"$f":"(R117-R119)/(B11-B12)","v":1620.2082581850243},{"$f":"(S117-S119)/(B11-B12)","v":1800.6722195576881},{"$f":"(T117-T119)/(B11-B12)","v":2012.6728260148425},{"$f":"(U117-U119)/(B11-B12)","v":2183.183202824398},{"$f":"(V117-V119)/(B11-B12)","v":2334.0226730319491},{"$f":"(W117-W119)/(B11-B12)","v":2483.4548850662527},{"$f":"(X117-X119)/(B11-B12)","v":2621.3503286977621}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D116=0,0,CHOOSE(D116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(E116=0,0,CHOOSE(E116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(F116=0,0,CHOOSE(F116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(G116=0,0,CHOOSE(G116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(H116=0,0,CHOOSE(H116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(I116=0,0,CHOOSE(I116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(J116=0,0,CHOOSE(J116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":1734.5580877065147},{"$f":"IF(K116=0,0,CHOOSE(K116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":4375.4321428873545},{"$f":"IF(L116=0,0,CHOOSE(L116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":5669.389145409059},{"$f":"IF(M116=0,0,CHOOSE(M116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":6858.7199853150005},{"$f":"IF(N116=0,0,CHOOSE(N116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":8227.9255159050499},{"$f":"IF(O116=0,0,CHOOSE(O116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":9564.3862227401187},{"$f":"IF(P116=0,0,CHOOSE(P116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":11130.485549826139},{"$f":"IF(Q116=0,0,CHOOSE(Q116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":12944.648207150003},{"$f":"IF(R116=0,0,CHOOSE(R116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":14959.761276240122},{"$f":"IF(S116=0,0,CHOOSE(S116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":17231.28661369349},{"$f":"IF(T116=0,0,CHOOSE(T116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":19627.750352814332},{"$f":"IF(U116=0,0,CHOOSE(U116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":22046.401563948129},{"$f":"IF(V116=0,0,CHOOSE(V116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":24614.761572309748},{"$f":"IF(W116=0,0,CHOOSE(W116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":27377.035701571385},{"$f":"IF(X116=0,0,CHOOSE(X116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":30338.038257182299}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D118=0,0,CHOOSE(D118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(E118=0,0,CHOOSE(E118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(F118=0,0,CHOOSE(F118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(G118=0,0,CHOOSE(G118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(H118=0,0,CHOOSE(H118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(I118=0,0,CHOOSE(I118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(J118=0,0,CHOOSE(J118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(K118=0,0,CHOOSE(K118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(L118=0,0,CHOOSE(L118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(M118=0,0,CHOOSE(M118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(N118=0,0,CHOOSE(N118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(O118=0,0,CHOOSE(O118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":1734.5580877065147},{"$f":"IF(P118=0,0,CHOOSE(P118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":4375.4321428873545},{"$f":"IF(Q118=0,0,CHOOSE(Q118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":5669.389145409059},{"$f":"IF(R118=0,0,CHOOSE(R118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":6858.7199853150005},{"$f":"IF(S118=0,0,CHOOSE(S118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":8227.9255159050499},{"$f":"IF(T118=0,0,CHOOSE(T118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":9564.3862227401187},{"$f":"IF(U118=0,0,CHOOSE(U118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":11130.485549826139},{"$f":"IF(V118=0,0,CHOOSE(V118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":12944.648207150003},{"$f":"IF(W118=0,0,CHOOSE(W118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":14959.761276240122},{"$f":"IF(X118=0,0,CHOOSE(X118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":17231.28661369349}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D106*$B$5","v":0},4458.824668644811,7310.2569323690714,3790.5109153779854,3638.3135474208698,4352.5434245921788,4413.1464304201099,5371.9148652975191,6464.0352593674224,7458.3814036021704,8733.3412311121174,9570.8692028952155,10033.938582019473,11068.066717235448,12365.176519943163,13768.606937699347,15482.014215646041,17352.99476482609,19350.028098168274,21582.058333400786,23950.713378452387]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D121","v":0},{"$f":"SUM(D121:E121)","v":4458.824668644811},{"$f":"SUM(D121:F121)","v":11769.081601013882},{"$f":"SUM(D121:G121)","v":15559.592516391867},{"$f":"SUM(D121:H121)","v":19197.906063812738},{"$f":"SUM(D121:I121)","v":23550.449488404916},{"$f":"SUM(D121:J121)","v":27963.595918825027},{"$f":"SUM(D121:K121)","v":33335.510784122547},{"$f":"SUM(D121:L121)","v":39799.546043489972},{"$f":"SUM(D121:M121)","v":47257.927447092145},{"$f":"SUM(D121:N121)","v":55991.268678204258},{"$f":"SUM(D121:O121)","v":65562.137881099479},{"$f":"SUM(D121:P121)","v":75596.076463118952},{"$f":"SUM(D121:Q121)","v":86664.143180354396},{"$f":"SUM(D121:R121)","v":99029.319700297565},{"$f":"SUM(D121:S121)","v":112797.92663799692},{"$f":"SUM(D121:T121)","v":128279.94085364295},{"$f":"SUM(D121:U121)","v":145632.93561846906},{"$f":"SUM(D121:V121)","v":164982.96371663734},{"$f":"SUM(D121:W121)","v":186565.02205003813},{"$f":"SUM(D121:X121)","v":210515.7354284905}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D121-D127","v":0},{"$f":"D123+E121-E127","v":4458.824668644811},11769.081601013882,15559.592516391867,14739.081395167927,11781.367887391034,12404.003402433158,14137.604720309808,16249.096555085052,19294.331528267114,22655.757894081711,25762.5918376095,28338.1490160268,30672.874502150131,33467.181819198071,37201.850174877945,41615.797673288544,46603.615918171461,52185.03707864038,58285.081196395127,64882.799810021417]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D126+D127","v":0},0,538.26094858528256,1220.0893519051763,5900.4992550500283,8663.1744510864974,4869.680367057751,4798.6469647934427,5681.7117932305973,5921.3048109713691,7148.1047085273185,8520.3086695831043,9790.4872481771054,11298.392080013118,12335.933270842374,13051.006533911814,14425.827709473029,16110.439442953786,17969.339954611434,20285.86239158205,22654.996049708563]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D123*E16","v":0},538.26094858528256,1220.0893519051763,1441.6745864052175,1352.9175187174262,1079.1694516797661,1160.3334173725723,1329.1683686384181,1508.1583805512587,1776.1898432297987,2056.2734102156783,2332.1058445749327,2565.050848901004,2765.0640679471526,3017.0679518923412,3357.7609922375846,3745.2629230106172,4200.7330169120796,4803.8481759360166,5302.0012848824636]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D130-D132)/(B18-B19)","v":0},{"$f":"(E130-E132)/(B18-B19)","v":0},{"$f":"(F130-F132)/(B18-B19)","v":0},{"$f":"(G130-G132)/(B18-B19)","v":0},{"$f":"(H130-H132)/(B18-B19)","v":4458.824668644811},{"$f":"(I130-I132)/(B18-B19)","v":7310.2569323690714},{"$f":"(J130-J132)/(B18-B19)","v":3790.5109153779849},{"$f":"(K130-K132)/(B18-B19)","v":3638.3135474208702},{"$f":"(L130-L132)/(B18-B19)","v":4352.5434245921788},{"$f":"(M130-M132)/(B18-B19)","v":4413.1464304201108},{"$f":"(N130-N132)/(B18-B19)","v":5371.91486529752},{"$f":"(O130-O132)/(B18-B19)","v":6464.0352593674252},{"$f":"(P130-P132)/(B18-B19)","v":7458.3814036021722},{"$f":"(Q130-Q132)/(B18-B19)","v":8733.3412311121137},{"$f":"(R130-R132)/(B18-B19)","v":9570.869202895221},{"$f":"(S130-S132)/(B18-B19)","v":10033.938582019473},{"$f":"(T130-T132)/(B18-B19)","v":11068.066717235444},{"$f":"(U130-U132)/(B18-B19)","v":12365.176519943168},{"$f":"(V130-V132)/(B18-B19)","v":13768.606937699355},{"$f":"(W130-W132)/(B18-B19)","v":15482.014215646035},{"$f":"(X130-X132)/(B18-B19)","v":17352.9947648261}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":4458.824668644811},{"$f":"IF(I129=0,0,CHOOSE(I129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":11769.081601013882},{"$f":"IF(J129=0,0,CHOOSE(J129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":15559.592516391867},{"$f":"IF(K129=0,0,CHOOSE(K129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":19197.906063812738},{"$f":"IF(L129=0,0,CHOOSE(L129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":23550.449488404916},{"$f":"IF(M129=0,0,CHOOSE(M129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":27963.595918825027},{"$f":"IF(N129=0,0,CHOOSE(N129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":33335.510784122547},{"$f":"IF(O129=0,0,CHOOSE(O129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":39799.546043489972},{"$f":"IF(P129=0,0,CHOOSE(P129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":47257.927447092145},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":55991.268678204258},{"$f":"IF(R129=0,0,CHOOSE(R129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":65562.137881099479},{"$f":"IF(S129=0,0,CHOOSE(S129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":75596.076463118952},{"$f":"IF(T129=0,0,CHOOSE(T129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":86664.143180354396},{"$f":"IF(U129=0,0,CHOOSE(U129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":99029.319700297565},{"$f":"IF(V129=0,0,CHOOSE(V129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":112797.92663799692},{"$f":"IF(W129=0,0,CHOOSE(W129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":128279.94085364295},{"$f":"IF(X129=0,0,CHOOSE(X129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":145632.93561846906}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":4458.824668644811},{"$f":"IF(J131=0,0,CHOOSE(J131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":11769.081601013882},{"$f":"IF(K131=0,0,CHOOSE(K131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":15559.592516391867},{"$f":"IF(L131=0,0,CHOOSE(L131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":19197.906063812738},{"$f":"IF(M131=0,0,CHOOSE(M131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":23550.449488404916},{"$f":"IF(N131=0,0,CHOOSE(N131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":27963.595918825027},{"$f":"IF(O131=0,0,CHOOSE(O131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":33335.510784122547},{"$f":"IF(P131=0,0,CHOOSE(P131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":39799.546043489972},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":47257.927447092145},{"$f":"IF(R131=0,0,CHOOSE(R131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":55991.268678204258},{"$f":"IF(S131=0,0,CHOOSE(S131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":65562.137881099479},{"$f":"IF(T131=0,0,CHOOSE(T131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":75596.076463118952},{"$f":"IF(U131=0,0,CHOOSE(U131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":86664.143180354396},{"$f":"IF(V131=0,0,CHOOSE(V131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":99029.319700297565},{"$f":"IF(W131=0,0,CHOOSE(W131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":112797.92663799692},{"$f":"IF(X131=0,0,CHOOSE(X131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":128279.94085364295}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D106*$B$6","v":0},6623.4518208982372,10859.169890761845,5630.6915589541704,5404.6068821960989,6465.5741845789589,6555.5981525823727,7979.8202307603478,9602.1326898283878,11079.204400216249,12973.119415641037,14217.242381222008,14905.118211803832,16441.284890077848,18368.103036811699,20452.857304311619,22998.073005404785,25777.359128152966,28743.892923737258,32059.507648355706,35578.07447641516]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D134*E22","v":0},836.00478611455628,1185.4935164357503,552.68508189718557,525.82470525785766,627.81014393061366,649.30477613210849,794.13009674814418,944.04020756256989,1080.8691557470977,1248.8235968425429,1365.1925702087153,1431.1387058994987,1572.5703919764637,1756.9240941395196,1958.5385522532122,2196.2459684147771,2465.3018964079247,2804.1076968013608,3092.6995915232819]
[]
[{"$f":"+B2_PB_non_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B2_PB_non_mkt_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B2_PB_non_mkt_pub!F90-'Baseline - public'!P78","v":19593.584325923417},{"$f":"B2_PB_non_mkt_pub!G90-'Baseline - public'!Q78","v":31757.127983950166},{"$f":"B2_PB_non_mkt_pub!H90-'Baseline - public'!R78","v":15514.339963171493},{"$f":"B2_PB_non_mkt_pub!I90-'Baseline - public'!S78","v":14452.937016587435},{"$f":"B2_PB_non_mkt_pub!J90-'Baseline - public'!T78","v":17233.526142432122},{"$f":"B2_PB_non_mkt_pub!K90-'Baseline - public'!U78","v":17046.901062091594},{"$f":"B2_PB_non_mkt_pub!L90-'Baseline - public'!V78","v":20890.483557003332},{"$f":"B2_PB_non_mkt_pub!M90-'Baseline - public'!W78","v":25414.189831634794},{"$f":"B2_PB_non_mkt_pub!N90-'Baseline - public'!X78","v":29495.435814378478},{"$f":"B2_PB_non_mkt_pub!O90-'Baseline - public'!Y78","v":34799.987547987796},{"$f":"B2_PB_non_mkt_pub!P90-'Baseline - public'!Z78","v":38169.623417683877},{"$f":"B2_PB_non_mkt_pub!Q90-'Baseline - public'!AA78","v":39797.765821213878},{"$f":"B2_PB_non_mkt_pub!R90-'Baseline - public'!AB78","v":43795.901654675879},{"$f":"B2_PB_non_mkt_pub!S90-'Baseline - public'!AC78","v":48896.382163042785},{"$f":"B2_PB_non_mkt_pub!T90-'Baseline - public'!AD78","v":54412.358183710821},{"$f":"B2_PB_non_mkt_pub!U90-'Baseline - public'!AE78","v":61239.610464136626},{"$f":"B2_PB_non_mkt_pub!V90-'Baseline - public'!AF78","v":68709.272907673745},{"$f":"B2_PB_non_mkt_pub!W90-'Baseline - public'!AG78","v":76649.902859267808},{"$f":"B2_PB_non_mkt_pub!X90-'Baseline - public'!AH78","v":85509.338663083588},{"$f":"B2_PB_non_mkt_pub!Y90-'Baseline - public'!AI78","v":94872.975608310458}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D139*$B$4/D$27","v":0},1734.5580877065147,2610.7348879943215,1205.207712852801,1075.1403764687129,1233.6903969141424,1174.7888130249901,1385.9423937666097,1623.1373855360198,1813.4941280739813,2059.7890712219564,2174.9228749822587,2183.0666888643632,2312.7255980394225,2485.7055798287297,2662.8875879101533,2885.1608437361633,3116.2714979100269,3346.6775342989472,3594.1660035537584,3838.9232654502539]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D141","v":0},{"$f":"SUM(D141:E141)","v":1734.5580877065147},{"$f":"SUM(D141:F141)","v":4345.292975700836},{"$f":"SUM(D141:G141)","v":5550.5006885536368},{"$f":"SUM(D141:H141)","v":6625.6410650223497},{"$f":"SUM(D141:I141)","v":7859.3314619364919},{"$f":"SUM(D141:J141)","v":9034.1202749614822},{"$f":"SUM(D141:K141)","v":10420.062668728093},{"$f":"SUM(D141:L141)","v":12043.200054264113},{"$f":"SUM(D141:M141)","v":13856.694182338095},{"$f":"SUM(D141:N141)","v":15916.483253560051},{"$f":"SUM(D141:O141)","v":18091.406128542309},{"$f":"SUM(D141:P141)","v":20274.472817406673},{"$f":"SUM(D141:Q141)","v":22587.198415446095},{"$f":"SUM(D141:R141)","v":25072.903995274824},{"$f":"SUM(D141:S141)","v":27735.791583184979},{"$f":"SUM(D141:T141)","v":30620.952426921143},{"$f":"SUM(D141:U141)","v":33737.223924831167},{"$f":"SUM(D141:V141)","v":37083.901459130117},{"$f":"SUM(D141:W141)","v":40678.067462683874},{"$f":"SUM(D141:X141)","v":44516.990728134129}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D141-D147","v":0},{"$f":"D143+E141-E147","v":1734.5580877065147},4345.292975700836,5550.5006885536368,6625.6410650223497,7859.3314619364919,8687.2086574201785,9204.0924560466228,9717.1297038719149,10205.495618941428,10693.418397776086,11408.428835307352,12376.541585566263,13390.72731046359,14430.222266829171,15481.679496414612,16555.383169434608,17700.772637608919,18938.650499671468,20289.574540637881,21764.636140163148]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D141, D141*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D144-E147+E141, D144*(1+$B$10)-E145+E141*$D$14/100)","v":1734.5580877065147},{"$f":"IF($B$9>$B$10,E144-F147+F141, E144*(1+$B$10)-F145+F141*$D$14/100)","v":4345.292975700836},{"$f":"IF($B$9>$B$10,F144-G147+G141, F144*(1+$B$10)-G145+G141*$D$14/100)","v":5550.5006885536368},{"$f":"IF($B$9>$B$10,G144-H147+H141, G144*(1+$B$10)-H145+H141*$D$14/100)","v":6625.6410650223497},{"$f":"IF($B$9>$B$10,H144-I147+I141, H144*(1+$B$10)-I145+I141*$D$14/100)","v":7859.3314619364919},{"$f":"IF($B$9>$B$10,I144-J147+J141, I144*(1+$B$10)-J145+J141*$D$14/100)","v":8687.2086574201785},{"$f":"IF($B$9>$B$10,J144-K147+K141, J144*(1+$B$10)-K145+K141*$D$14/100)","v":9204.092456046621},{"$f":"IF($B$9>$B$10,K144-L147+L141, K144*(1+$B$10)-L145+L141*$D$14/100)","v":9717.1297038719131},{"$f":"IF($B$9>$B$10,L144-M147+M141, L144*(1+$B$10)-M145+M141*$D$14/100)","v":10205.495618941426},{"$f":"IF($B$9>$B$10,M144-N147+N141, M144*(1+$B$10)-N145+N141*$D$14/100)","v":10693.418397776084},{"$f":"IF($B$9>$B$10,N144-O147+O141, N144*(1+$B$10)-O145+O141*$D$14/100)","v":11408.42883530735},{"$f":"IF($B$9>$B$10,O144-P147+P141, O144*(1+$B$10)-P145+P141*$D$14/100)","v":12376.541585566261},{"$f":"IF($B$9>$B$10,P144-Q147+Q141, P144*(1+$B$10)-Q145+Q141*$D$14/100)","v":13390.727310463588},{"$f":"IF($B$9>$B$10,Q144-R147+R141, Q144*(1+$B$10)-R145+R141*$D$14/100)","v":14430.222266829169},{"$f":"IF($B$9>$B$10,R144-S147+S141, R144*(1+$B$10)-S145+S141*$D$14/100)","v":15481.67949641461},{"$f":"IF($B$9>$B$10,S144-T147+T141, S144*(1+$B$10)-T145+T141*$D$14/100)","v":16555.383169434608},{"$f":"IF($B$9>$B$10,T144-U147+U141, T144*(1+$B$10)-U145+U141*$D$14/100)","v":17700.772637608919},{"$f":"IF($B$9>$B$10,U144-V147+V141, U144*(1+$B$10)-V145+V141*$D$14/100)","v":18938.650499671468},{"$f":"IF($B$9>$B$10,V144-W147+W141, V144*(1+$B$10)-W145+W141*$D$14/100)","v":20289.574540637881},{"$f":"IF($B$9>$B$10,W144-X147+X141, W144*(1+$B$10)-X145+X141*$D$14/100)","v":21764.636140163151}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D146+D147","v":0},0,138.45935250870892,346.85863571838865,443.06312765370592,528.8851254506543,974.27483649806879,1562.5062774860842,1844.8075487375604,2100.7883056683095,2386.5097023969734,2313.5037919028305,2125.6202811589833,2286.4848410159884,2515.1119454586456,2763.3083183552899,3047.2666451946088,3292.3988186051929,3521.7460219016157,3755.0006659470264,3983.456520363342]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D143*B9","v":0},{"$f":"E143*B9","v":138.45935250870892},{"$f":"F143*B9","v":346.85863571838865},{"$f":"G143*B9","v":443.06312765370592},{"$f":"H143*B9","v":528.8851254506543},{"$f":"I143*B9","v":627.36321895676588},{"$f":"J143*B9","v":693.44768234591697},{"$f":"K143*B9","v":734.70741102683303},{"$f":"L143*B9","v":775.66009266383969},{"$f":"M143*B9","v":814.64341000967477},{"$f":"N143*B9","v":853.59135445183711},{"$f":"O143*B9","v":910.66634255353188},{"$f":"P143*B9","v":987.94496787389335},{"$f":"Q143*B9","v":1068.9013219954966},{"$f":"R143*B9","v":1151.8779600305782},{"$f":"S143*B9","v":1235.8094744784435},{"$f":"T143*B9","v":1321.5167888694766},{"$f":"U143*B9","v":1412.946349665219},{"$f":"V143*B9","v":1511.7587033596808},{"$f":"W143*B9","v":1619.5948544383562}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D150-D152)/(B11-B12)","v":0},{"$f":"(E150-E152)/(B11-B12)","v":0},{"$f":"(F150-F152)/(B11-B12)","v":0},{"$f":"(G150-G152)/(B11-B12)","v":0},{"$f":"(H150-H152)/(B11-B12)","v":0},{"$f":"(I150-I152)/(B11-B12)","v":0},{"$f":"(J150-J152)/(B11-B12)","v":346.91161754130292},{"$f":"(K150-K152)/(B11-B12)","v":869.0585951401672},{"$f":"(L150-L152)/(B11-B12)","v":1110.1001377107273},{"$f":"(M150-M152)/(B11-B12)","v":1325.1282130044699},{"$f":"(N150-N152)/(B11-B12)","v":1571.8662923872985},{"$f":"(O150-O152)/(B11-B12)","v":1459.9124374509934},{"$f":"(P150-P152)/(B11-B12)","v":1214.9539386054514},{"$f":"(Q150-Q152)/(B11-B12)","v":1298.5398731420951},{"$f":"(R150-R152)/(B11-B12)","v":1446.210623463149},{"$f":"(S150-S152)/(B11-B12)","v":1611.4303583247117},{"$f":"(T150-T152)/(B11-B12)","v":1811.4571707161654},{"$f":"(U150-U152)/(B11-B12)","v":1970.8820297357161},{"$f":"(V150-V152)/(B11-B12)","v":2108.7996722363964},{"$f":"(W150-W152)/(B11-B12)","v":2243.2419625873458},{"$f":"(X150-X152)/(B11-B12)","v":2363.8616659249856}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D149=0,0,CHOOSE(D149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(E149=0,0,CHOOSE(E149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(F149=0,0,CHOOSE(F149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(G149=0,0,CHOOSE(G149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(H149=0,0,CHOOSE(H149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(I149=0,0,CHOOSE(I149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(J149=0,0,CHOOSE(J149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":1734.5580877065147},{"$f":"IF(K149=0,0,CHOOSE(K149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":4345.292975700836},{"$f":"IF(L149=0,0,CHOOSE(L149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":5550.5006885536368},{"$f":"IF(M149=0,0,CHOOSE(M149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":6625.6410650223497},{"$f":"IF(N149=0,0,CHOOSE(N149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":7859.3314619364919},{"$f":"IF(O149=0,0,CHOOSE(O149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":9034.1202749614822},{"$f":"IF(P149=0,0,CHOOSE(P149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":10420.062668728093},{"$f":"IF(Q149=0,0,CHOOSE(Q149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":12043.200054264113},{"$f":"IF(R149=0,0,CHOOSE(R149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":13856.694182338095},{"$f":"IF(S149=0,0,CHOOSE(S149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":15916.483253560051},{"$f":"IF(T149=0,0,CHOOSE(T149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":18091.406128542309},{"$f":"IF(U149=0,0,CHOOSE(U149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":20274.472817406673},{"$f":"IF(V149=0,0,CHOOSE(V149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":22587.198415446095},{"$f":"IF(W149=0,0,CHOOSE(W149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":25072.903995274824},{"$f":"IF(X149=0,0,CHOOSE(X149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":27735.791583184979}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D151=0,0,CHOOSE(D151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(E151=0,0,CHOOSE(E151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(F151=0,0,CHOOSE(F151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(G151=0,0,CHOOSE(G151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(H151=0,0,CHOOSE(H151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(I151=0,0,CHOOSE(I151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(J151=0,0,CHOOSE(J151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(K151=0,0,CHOOSE(K151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(L151=0,0,CHOOSE(L151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(M151=0,0,CHOOSE(M151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(N151=0,0,CHOOSE(N151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(O151=0,0,CHOOSE(O151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":1734.5580877065147},{"$f":"IF(P151=0,0,CHOOSE(P151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":4345.292975700836},{"$f":"IF(Q151=0,0,CHOOSE(Q151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":5550.5006885536368},{"$f":"IF(R151=0,0,CHOOSE(R151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":6625.6410650223497},{"$f":"IF(S151=0,0,CHOOSE(S151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":7859.3314619364919},{"$f":"IF(T151=0,0,CHOOSE(T151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":9034.1202749614822},{"$f":"IF(U151=0,0,CHOOSE(U151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":10420.062668728093},{"$f":"IF(V151=0,0,CHOOSE(V151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":12043.200054264113},{"$f":"IF(W151=0,0,CHOOSE(W151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":13856.694182338095},{"$f":"IF(X151=0,0,CHOOSE(X151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":15916.483253560051}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D139*$B$5","v":0},4458.824668644811,7226.8280935613893,3530.5292076655774,3288.9904691235038,3921.7567451375526,3879.2873072762413,4753.9542471892955,5783.3939247649541,6712.1448854857381,7919.2780844189629,8686.0911029167,9056.6002140710771,9966.4381684900181,11127.131788113214,12382.377869865984,13936.025246509995,15635.86304115114,17442.876812791867,19458.979137677088,21589.82026940268]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D154","v":0},{"$f":"SUM(D154:E154)","v":4458.824668644811},{"$f":"SUM(D154:F154)","v":11685.6527622062},{"$f":"SUM(D154:G154)","v":15216.181969871777},{"$f":"SUM(D154:H154)","v":18505.17243899528},{"$f":"SUM(D154:I154)","v":22426.92918413283},{"$f":"SUM(D154:J154)","v":26306.216491409072},{"$f":"SUM(D154:K154)","v":31060.170738598368},{"$f":"SUM(D154:L154)","v":36843.564663363322},{"$f":"SUM(D154:M154)","v":43555.70954884906},{"$f":"SUM(D154:N154)","v":51474.987633268021},{"$f":"SUM(D154:O154)","v":60161.078736184718},{"$f":"SUM(D154:P154)","v":69217.678950255795},{"$f":"SUM(D154:Q154)","v":79184.117118745809},{"$f":"SUM(D154:R154)","v":90311.248906859022},{"$f":"SUM(D154:S154)","v":102693.62677672501},{"$f":"SUM(D154:T154)","v":116629.652023235},{"$f":"SUM(D154:U154)","v":132265.51506438613},{"$f":"SUM(D154:V154)","v":149708.39187717799},{"$f":"SUM(D154:W154)","v":169167.37101485507},{"$f":"SUM(D154:X154)","v":190757.19128425774}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D154-D160","v":0},{"$f":"D156+E154-E160","v":4458.824668644811},11685.6527622062,15216.181969871777,14046.347770350469,10741.27642192663,11090.034521537294,12554.998299603089,14416.635479230492,17249.493057439988,20414.816894669653,23317.514072821399,25661.969401406739,27709.129485477795,30150.170170674312,33475.947826469215,37445.534904489192,41954.26615752712,47014.765100452998,52537.718991620088,58491.676219871646]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D159+D160","v":0},0,538.26094858528256,1211.4403645566395,5868.6805389043475,8516.1587827001822,4514.4266207153205,4326.4085701723106,5102.1339687395321,5217.365984059652,6341.9011695587578,7636.2758875394993,8822.9150747956501,10242.092335989262,11183.982791842651,11774.639416100952,12987.907027202971,14497.08698183763,16164.030163921632,18263.928534755691,20415.045773345584]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D156*E16","v":0},538.26094858528256,1211.4403645566395,1409.8558702595362,1289.330689138792,983.89741304974359,1037.4181010488087,1180.3772236019809,1338.0786767834104,1587.9469223694616,1852.8819627745449,2110.7701893099129,2322.8142515703007,2497.8916889259544,2718.0392020298759,3021.4688587129567,3369.9551937244178,3781.6522940556442,4327.9032882456995,4779.1827321944584]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D163-D165)/(B18-B19)","v":0},{"$f":"(E163-E165)/(B18-B19)","v":0},{"$f":"(F163-F165)/(B18-B19)","v":0},{"$f":"(G163-G165)/(B18-B19)","v":0},{"$f":"(H163-H165)/(B18-B19)","v":4458.824668644811},{"$f":"(I163-I165)/(B18-B19)","v":7226.8280935613893},{"$f":"(J163-J165)/(B18-B19)","v":3530.5292076655769},{"$f":"(K163-K165)/(B18-B19)","v":3288.9904691235024},{"$f":"(L163-L165)/(B18-B19)","v":3921.7567451375508},{"$f":"(M163-M165)/(B18-B19)","v":3879.2873072762413},{"$f":"(N163-N165)/(B18-B19)","v":4753.9542471892964},{"$f":"(O163-O165)/(B18-B19)","v":5783.3939247649541},{"$f":"(P163-P165)/(B18-B19)","v":6712.1448854857372},{"$f":"(Q163-Q165)/(B18-B19)","v":7919.278084418962},{"$f":"(R163-R165)/(B18-B19)","v":8686.0911029166964},{"$f":"(S163-S165)/(B18-B19)","v":9056.6002140710771},{"$f":"(T163-T165)/(B18-B19)","v":9966.4381684900145},{"$f":"(U163-U165)/(B18-B19)","v":11127.131788113213},{"$f":"(V163-V165)/(B18-B19)","v":12382.377869865988},{"$f":"(W163-W165)/(B18-B19)","v":13936.025246509991},{"$f":"(X163-X165)/(B18-B19)","v":15635.863041151126}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D162=0,0,CHOOSE(D162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(E162=0,0,CHOOSE(E162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(F162=0,0,CHOOSE(F162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(G162=0,0,CHOOSE(G162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(H162=0,0,CHOOSE(H162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":4458.824668644811},{"$f":"IF(I162=0,0,CHOOSE(I162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":11685.6527622062},{"$f":"IF(J162=0,0,CHOOSE(J162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":15216.181969871777},{"$f":"IF(K162=0,0,CHOOSE(K162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":18505.17243899528},{"$f":"IF(L162=0,0,CHOOSE(L162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":22426.92918413283},{"$f":"IF(M162=0,0,CHOOSE(M162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":26306.216491409072},{"$f":"IF(N162=0,0,CHOOSE(N162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":31060.170738598368},{"$f":"IF(O162=0,0,CHOOSE(O162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":36843.564663363322},{"$f":"IF(P162=0,0,CHOOSE(P162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":43555.70954884906},{"$f":"IF(Q162=0,0,CHOOSE(Q162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":51474.987633268021},{"$f":"IF(R162=0,0,CHOOSE(R162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":60161.078736184718},{"$f":"IF(S162=0,0,CHOOSE(S162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":69217.678950255795},{"$f":"IF(T162=0,0,CHOOSE(T162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":79184.117118745809},{"$f":"IF(U162=0,0,CHOOSE(U162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":90311.248906859022},{"$f":"IF(V162=0,0,CHOOSE(V162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":102693.62677672501},{"$f":"IF(W162=0,0,CHOOSE(W162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":116629.652023235},{"$f":"IF(X162=0,0,CHOOSE(X162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":132265.51506438613}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D164=0,0,CHOOSE(D164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(E164=0,0,CHOOSE(E164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(F164=0,0,CHOOSE(F164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(G164=0,0,CHOOSE(G164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(H164=0,0,CHOOSE(H164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(I164=0,0,CHOOSE(I164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":4458.824668644811},{"$f":"IF(J164=0,0,CHOOSE(J164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":11685.6527622062},{"$f":"IF(K164=0,0,CHOOSE(K164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":15216.181969871777},{"$f":"IF(L164=0,0,CHOOSE(L164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":18505.17243899528},{"$f":"IF(M164=0,0,CHOOSE(M164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":22426.92918413283},{"$f":"IF(N164=0,0,CHOOSE(N164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":26306.216491409072},{"$f":"IF(O164=0,0,CHOOSE(O164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":31060.170738598368},{"$f":"IF(P164=0,0,CHOOSE(P164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":36843.564663363322},{"$f":"IF(Q164=0,0,CHOOSE(Q164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":43555.70954884906},{"$f":"IF(R164=0,0,CHOOSE(R164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":51474.987633268021},{"$f":"IF(S164=0,0,CHOOSE(S164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":60161.078736184718},{"$f":"IF(T164=0,0,CHOOSE(T164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":69217.678950255795},{"$f":"IF(U164=0,0,CHOOSE(U164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":79184.117118745809},{"$f":"IF(V164=0,0,CHOOSE(V164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":90311.248906859022},{"$f":"IF(W164=0,0,CHOOSE(W164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":102693.62677672501},{"$f":"IF(X164=0,0,CHOOSE(X164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":116629.652023235}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D139*$B$6","v":0},6623.4518208982372,10735.23882475648,5244.496441784122,4885.6978083989261,5825.6533470279128,5762.5662564963804,7061.8580578955589,8591.0601713789183,9970.6921818514747,11763.852751892693,12902.930751387341,13453.311048731644,14804.848349199223,16529.02430131954,18393.655132024014,20701.552237337681,23226.610873377183,25910.876244995761,28905.736462035155,32071.037774109918]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D167*E22","v":0},836.00478611455628,1171.9639854759926,514.77778796594669,475.33903317616227,565.67354451066853,570.75825973971791,702.77698752167339,844.63592509634771,972.72450724003613,1132.4166868172435,1238.9874719289621,1291.7411248102505,1416.0490696017669,1581.0147073655946,1761.3520769699448,1976.9352254206638,2221.3527595512305,2527.7330284464952,2788.4632642947281]
[]
[{"$f":"+B5_depreciation_pub!B2","v":"Bounds Test 5: Exchange Rate Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B5_depreciation_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B5_depreciation_pub!F90-'Baseline - public'!P78","v":-879.44204997030465},{"$f":"B5_depreciation_pub!G90-'Baseline - public'!Q78","v":846.29822046578192},{"$f":"B5_depreciation_pub!H90-'Baseline - public'!R78","v":2041.5678811290782},{"$f":"B5_depreciation_pub!I90-'Baseline - public'!S78","v":3626.5538505227596},{"$f":"B5_depreciation_pub!J90-'Baseline - public'!T78","v":3855.4669294894848},{"$f":"B5_depreciation_pub!K90-'Baseline - public'!U78","v":6579.6941202707239},{"$f":"B5_depreciation_pub!L90-'Baseline - public'!V78","v":8715.1356115189265},{"$f":"B5_depreciation_pub!M90-'Baseline - public'!W78","v":8826.1702137692773},{"$f":"B5_depreciation_pub!N90-'Baseline - public'!X78","v":9690.7409932406008},{"$f":"B5_depreciation_pub!O90-'Baseline - public'!Y78","v":10359.144169587802},{"$f":"B5_depreciation_pub!P90-'Baseline - public'!Z78","v":13335.128686725293},{"$f":"B5_depreciation_pub!Q90-'Baseline - public'!AA78","v":16267.263214477265},{"$f":"B5_depreciation_pub!R90-'Baseline - public'!AB78","v":19374.791771972043},{"$f":"B5_depreciation_pub!S90-'Baseline - public'!AC78","v":22298.148068344919},{"$f":"B5_depreciation_pub!T90-'Baseline - public'!AD78","v":26375.013645809595},{"$f":"B5_depreciation_pub!U90-'Baseline - public'!AE78","v":31922.210037892088},{"$f":"B5_depreciation_pub!V90-'Baseline - public'!AF78","v":37227.989614496517},{"$f":"B5_depreciation_pub!W90-'Baseline - public'!AG78","v":44050.278312745941},{"$f":"B5_depreciation_pub!X90-'Baseline - public'!AH78","v":50377.55912419103},{"$f":"B5_depreciation_pub!Y90-'Baseline - public'!AI78","v":57604.308360047376}]
[null,null,"   (gross, in USD)",null,{"$f":"E172/E$27","v":-179.22549034413947},160.16313949649455,365.09847175988057,621.041732206961,635.3698626354859,1043.8489486225562,1331.0317890442159,1297.6838565996975,1371.6266492764344,1411.5138057271238,1749.205317474557,2054.1889869865799,2355.2947886240745,2609.5122943252059,2971.4304541048305,3462.1681175679587,3886.9335028787932,4427.6013199078443,4874.6035203339297,5365.8616111113461]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B5_depreciation_ext!D87","v":0},{"$f":"B5_depreciation_ext!E87","v":-1127.6645940610833},{"$f":"B5_depreciation_ext!F87","v":-1335.525441264519},{"$f":"B5_depreciation_ext!G87","v":-157.00537203162094},{"$f":"B5_depreciation_ext!H87","v":-174.24645157813939},{"$f":"B5_depreciation_ext!I87","v":-189.27355746881221},{"$f":"B5_depreciation_ext!J87","v":-201.36559592691265},{"$f":"B5_depreciation_ext!K87","v":-197.06452835741584},{"$f":"B5_depreciation_ext!L87","v":-175.19112347437112},{"$f":"B5_depreciation_ext!M87","v":-147.77902495731541},{"$f":"B5_depreciation_ext!N87","v":-114.39539328260798},{"$f":"B5_depreciation_ext!O87","v":-75.617898735607014},{"$f":"B5_depreciation_ext!P87","v":-46.703464639882441},{"$f":"B5_depreciation_ext!Q87","v":-33.743604397248419},{"$f":"B5_depreciation_ext!R87","v":-19.641771866299678},{"$f":"B5_depreciation_ext!S87","v":-5.4187270645998069},{"$f":"B5_depreciation_ext!T87","v":9.2596317903371528},{"$f":"B5_depreciation_ext!U87","v":22.208644516707864},{"$f":"B5_depreciation_ext!V87","v":34.243776097027876},{"$f":"B5_depreciation_ext!W87","v":44.290379540361755},{"$f":"B5_depreciation_ext!X87","v":53.541029684209207}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E174>E172*$B$4/E$27, 1,2)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D175=1,IF(D174>D172/D$27,D172/D$27,D174),D172*$B$4/D$27)","v":0},-77.854224886609501,69.573680936581312,158.59607063466262,269.77592635048569,275.99996003255353,453.44024802311702,578.19034578449998,563.70425104957269,595.82445224832395,613.15113743376571,759.84182773346447,892.32447374179674,1023.1226026816901,1133.552803324274,1290.7673700018543,1503.9401744853378,1688.4551102153957,1923.3172034093197,2117.4916468434462,2330.8905210957214]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":-77.854224886609501},{"$f":"SUM(D177:F177)","v":-8.2805439500281892},{"$f":"SUM(D177:G177)","v":150.31552668463445},{"$f":"SUM(D177:H177)","v":420.09145303512014},{"$f":"SUM(D177:I177)","v":696.09141306767367},{"$f":"SUM(D177:J177)","v":1149.5316610907907},{"$f":"SUM(D177:K177)","v":1727.7220068752908},{"$f":"SUM(D177:L177)","v":2291.4262579248634},{"$f":"SUM(D177:M177)","v":2887.2507101731871},{"$f":"SUM(D177:N177)","v":3500.4018476069527},{"$f":"SUM(D177:O177)","v":4260.2436753404172},{"$f":"SUM(D177:P177)","v":5152.5681490822135},{"$f":"SUM(D177:Q177)","v":6175.6907517639038},{"$f":"SUM(D177:R177)","v":7309.2435550881783},{"$f":"SUM(D177:S177)","v":8600.0109250900332},{"$f":"SUM(D177:T177)","v":10103.951099575372},{"$f":"SUM(D177:U177)","v":11792.406209790768},{"$f":"SUM(D177:V177)","v":13715.723413200089},{"$f":"SUM(D177:W177)","v":15833.215060043534},{"$f":"SUM(D177:X177)","v":18164.105581139254}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D177-D183","v":0},{"$f":"D179+E177-E183","v":-77.854224886609501},-8.2805439500281892,150.31552668463445,420.09145303512014,696.09141306767367,1165.1025060681127,1744.9489606426184,2278.5901063552642,2790.3962679965643,3264.329122816795,3778.6937733547793,4323.8177369315117,4918.7181933651564,5558.8391452618171,6288.7444283558152,7170.5421999912278,8174.0280817652383,9320.4923864067514,10553.585464267198,11864.554169866304]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D177, D177*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D180-E183+E177, D180*(1+$B$10)-E181+E177*$D$14/100)","v":-77.854224886609501},{"$f":"IF($B$9>$B$10,E180-F183+F177, E180*(1+$B$10)-F181+F177*$D$14/100)","v":-8.2805439500281892},{"$f":"IF($B$9>$B$10,F180-G183+G177, F180*(1+$B$10)-G181+G177*$D$14/100)","v":150.31552668463445},{"$f":"IF($B$9>$B$10,G180-H183+H177, G180*(1+$B$10)-H181+H177*$D$14/100)","v":420.09145303512014},{"$f":"IF($B$9>$B$10,H180-I183+I177, H180*(1+$B$10)-I181+I177*$D$14/100)","v":696.09141306767367},{"$f":"IF($B$9>$B$10,I180-J183+J177, I180*(1+$B$10)-J181+J177*$D$14/100)","v":1165.1025060681127},{"$f":"IF($B$9>$B$10,J180-K183+K177, J180*(1+$B$10)-K181+K177*$D$14/100)","v":1744.9489606426182},{"$f":"IF($B$9>$B$10,K180-L183+L177, K180*(1+$B$10)-L181+L177*$D$14/100)","v":2278.5901063552642},{"$f":"IF($B$9>$B$10,L180-M183+M177, L180*(1+$B$10)-M181+M177*$D$14/100)","v":2790.3962679965643},{"$f":"IF($B$9>$B$10,M180-N183+N177, M180*(1+$B$10)-N181+N177*$D$14/100)","v":3264.329122816795},{"$f":"IF($B$9>$B$10,N180-O183+O177, N180*(1+$B$10)-O181+O177*$D$14/100)","v":3778.6937733547793},{"$f":"IF($B$9>$B$10,O180-P183+P177, O180*(1+$B$10)-P181+P177*$D$14/100)","v":4323.8177369315126},{"$f":"IF($B$9>$B$10,P180-Q183+Q177, P180*(1+$B$10)-Q181+Q177*$D$14/100)","v":4918.7181933651573},{"$f":"IF($B$9>$B$10,Q180-R183+R177, Q180*(1+$B$10)-R181+R177*$D$14/100)","v":5558.839145261818},{"$f":"IF($B$9>$B$10,R180-S183+S177, R180*(1+$B$10)-S181+S177*$D$14/100)","v":6288.7444283558161},{"$f":"IF($B$9>$B$10,S180-T183+T177, S180*(1+$B$10)-T181+T177*$D$14/100)","v":7170.5421999912287},{"$f":"IF($B$9>$B$10,T180-U183+U177, T180*(1+$B$10)-U181+U177*$D$14/100)","v":8174.0280817652392},{"$f":"IF($B$9>$B$10,U180-V183+V177, U180*(1+$B$10)-V181+V177*$D$14/100)","v":9320.4923864067514},{"$f":"IF($B$9>$B$10,V180-W183+W177, V180*(1+$B$10)-W181+W177*$D$14/100)","v":10553.585464267198},{"$f":"IF($B$9>$B$10,W180-X183+X177, W180*(1+$B$10)-X181+X177*$D$14/100)","v":11864.554169866304}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D182+D183","v":0},0,-6.2146350959745247,-0.66098608162311356,11.998785537519289,33.533377171930717,39.993951049578172,91.347025402961236,169.35189881329779,265.90445111944211,361.95885454812719,506.04896197678579,648.83093516811323,773.36654265900245,886.0635776597635,1004.5908234707814,1124.1350935612579,1257.3505382307308,1429.3364584770598,1628.397487226538,1862.3511468543556]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D179*B9","v":0},{"$f":"E179*B9","v":-6.2146350959745247},{"$f":"F179*B9","v":-0.66098608162311356},{"$f":"G179*B9","v":11.998785537519289},{"$f":"H179*B9","v":33.533377171930717},{"$f":"I179*B9","v":55.564796026900076},{"$f":"J179*B9","v":93.003134192966868},{"$f":"K179*B9","v":139.2887934763709},{"$f":"L179*B9","v":181.88616051241806},{"$f":"M179*B9","v":222.74057193459248},{"$f":"N179*B9","v":260.57178478130572},{"$f":"O179*B9","v":301.63042500304948},{"$f":"P179*B9","v":345.14439641095663},{"$f":"Q179*B9","v":392.63172623215007},{"$f":"R179*B9","v":443.72873656292563},{"$f":"S179*B9","v":501.99269071133261},{"$f":"T179*B9","v":572.38130978934623},{"$f":"U179*B9","v":652.48355970925161},{"$f":"V179*B9","v":743.99891824353983},{"$f":"W179*B9","v":842.42933135773956}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D186-D188)/(B11-B12)","v":0},{"$f":"(E186-E188)/(B11-B12)","v":0},{"$f":"(F186-F188)/(B11-B12)","v":0},{"$f":"(G186-G188)/(B11-B12)","v":0},{"$f":"(H186-H188)/(B11-B12)","v":0},{"$f":"(I186-I188)/(B11-B12)","v":0},{"$f":"(J186-J188)/(B11-B12)","v":-15.570844977321901},{"$f":"(K186-K188)/(B11-B12)","v":-1.6561087900056379},{"$f":"(L186-L188)/(B11-B12)","v":30.063105336926888},{"$f":"(M186-M188)/(B11-B12)","v":84.018290607024028},{"$f":"(N186-N188)/(B11-B12)","v":139.21828261353474},{"$f":"(O186-O188)/(B11-B12)","v":245.47717719548004},{"$f":"(P186-P188)/(B11-B12)","v":347.2005101650638},{"$f":"(Q186-Q188)/(B11-B12)","v":428.22214624804582},{"$f":"(R186-R188)/(B11-B12)","v":493.43185142761342},{"$f":"(S186-S188)/(B11-B12)","v":560.86208690785577},{"$f":"(T186-T188)/(B11-B12)","v":622.14240284992525},{"$f":"(U186-U188)/(B11-B12)","v":684.96922844138453},{"$f":"(V186-V188)/(B11-B12)","v":776.85289876780803},{"$f":"(W186-W188)/(B11-B12)","v":884.3985689829982},{"$f":"(X186-X188)/(B11-B12)","v":1019.9218154966162}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D185=0,0,CHOOSE(D185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E185=0,0,CHOOSE(E185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F185=0,0,CHOOSE(F185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G185=0,0,CHOOSE(G185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H185=0,0,CHOOSE(H185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I185=0,0,CHOOSE(I185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J185=0,0,CHOOSE(J185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":-77.854224886609501},{"$f":"IF(K185=0,0,CHOOSE(K185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":-8.2805439500281892},{"$f":"IF(L185=0,0,CHOOSE(L185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":150.31552668463445},{"$f":"IF(M185=0,0,CHOOSE(M185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":420.09145303512014},{"$f":"IF(N185=0,0,CHOOSE(N185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":696.09141306767367},{"$f":"IF(O185=0,0,CHOOSE(O185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":1149.5316610907907},{"$f":"IF(P185=0,0,CHOOSE(P185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":1727.7220068752908},{"$f":"IF(Q185=0,0,CHOOSE(Q185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":2291.4262579248634},{"$f":"IF(R185=0,0,CHOOSE(R185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":2887.2507101731871},{"$f":"IF(S185=0,0,CHOOSE(S185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3500.4018476069527},{"$f":"IF(T185=0,0,CHOOSE(T185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4260.2436753404172},{"$f":"IF(U185=0,0,CHOOSE(U185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":5152.5681490822135},{"$f":"IF(V185=0,0,CHOOSE(V185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":6175.6907517639038},{"$f":"IF(W185=0,0,CHOOSE(W185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":7309.2435550881783},{"$f":"IF(X185=0,0,CHOOSE(X185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8600.0109250900332}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D187=0,0,CHOOSE(D187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(E187=0,0,CHOOSE(E187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(F187=0,0,CHOOSE(F187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(G187=0,0,CHOOSE(G187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(H187=0,0,CHOOSE(H187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(I187=0,0,CHOOSE(I187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(J187=0,0,CHOOSE(J187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(K187=0,0,CHOOSE(K187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(L187=0,0,CHOOSE(L187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(M187=0,0,CHOOSE(M187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(N187=0,0,CHOOSE(N187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(O187=0,0,CHOOSE(O187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":-77.854224886609501},{"$f":"IF(P187=0,0,CHOOSE(P187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":-8.2805439500281892},{"$f":"IF(Q187=0,0,CHOOSE(Q187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":150.31552668463445},{"$f":"IF(R187=0,0,CHOOSE(R187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":420.09145303512014},{"$f":"IF(S187=0,0,CHOOSE(S187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":696.09141306767367},{"$f":"IF(T187=0,0,CHOOSE(T187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":1149.5316610907907},{"$f":"IF(U187=0,0,CHOOSE(U187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":1727.7220068752908},{"$f":"IF(V187=0,0,CHOOSE(V187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":2291.4262579248634},{"$f":"IF(W187=0,0,CHOOSE(W187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":2887.2507101731871},{"$f":"IF(X187=0,0,CHOOSE(X187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":3500.4018476069527}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(D172-D177*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(E172-E177*E$27)*$B$5/($B$5+$B$6))","v":-200.13070818610177},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(F172-F177*F$27)*$B$5/($B$5+$B$6))","v":192.58831460716894},464.59050471166097,825.27869847099191,877.37142772838706,1497.3116693500988,1983.2645731803382,2008.5322228023624,2205.2787422330043,2357.3842744175549,3034.6158088725097,3701.8685966551011,4409.0350221642802,5074.2901869510433,6002.0443183632215,7264.3950809090238,8471.8076946009151,10024.325530968641,11464.196628478243,13108.755746960396]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D190","v":0},{"$f":"SUM(D190:E190)","v":-200.13070818610177},{"$f":"SUM(D190:F190)","v":-7.5423935789328311},{"$f":"SUM(D190:G190)","v":457.04811113272814},{"$f":"SUM(D190:H190)","v":1282.32680960372},{"$f":"SUM(D190:I190)","v":2159.6982373321071},{"$f":"SUM(D190:J190)","v":3657.0099066822058},{"$f":"SUM(D190:K190)","v":5640.2744798625445},{"$f":"SUM(D190:L190)","v":7648.8067026649069},{"$f":"SUM(D190:M190)","v":9854.0854448979117},{"$f":"SUM(D190:N190)","v":12211.469719315466},{"$f":"SUM(D190:O190)","v":15246.085528187976},{"$f":"SUM(D190:P190)","v":18947.954124843076},{"$f":"SUM(D190:Q190)","v":23356.989147007356},{"$f":"SUM(D190:R190)","v":28431.279333958399},{"$f":"SUM(D190:S190)","v":34433.323652321618},{"$f":"SUM(D190:T190)","v":41697.718733230642},{"$f":"SUM(D190:U190)","v":50169.526427831559},{"$f":"SUM(D190:V190)","v":60193.851958800202},{"$f":"SUM(D190:W190)","v":71658.048587278448},{"$f":"SUM(D190:X190)","v":84766.804334238841}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D190-D196","v":0},{"$f":"D192+E190-E196","v":-200.13070818610177},-7.5423935789328311,457.04811113272814,1482.4575177898218,2167.2406309110402,3199.9617955494778,4357.9476702588245,5489.1084653327998,6197.0755382157049,6571.1952394529217,7597.2788255230689,9093.8686799451643,11145.51942769189,13185.193805770425,15485.369527478548,18340.729586223293,21738.247093873168,25760.528306478587,29960.329854047806,34597.277906407289]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D195+D196","v":0},0,-24.159403617464079,-0.7819126764097849,-157.7828995342748,328.66482390914837,663.10903886434551,1124.6193617413078,1287.0904933044815,2006.7827593693055,2553.752470756916,2604.9445832889933,2893.0068428662112,3180.5232721021002,4039.3496588400908,4890.5144134970687,5806.7120061134428,6724.8858342942567,7961.4753731844476,9635.7580968965449,11197.199923984799]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D192*E16","v":0},-24.159403617464079,-0.7819126764097849,42.347808651826973,136.07650930197946,198.51853415268451,299.34066327031599,409.71906557609447,509.47109001920683,570.48789757657721,596.41236048663075,687.7281006332064,823.13899768454564,1004.7338499675812,1188.6458168419681,1397.6769839491624,1650.5956473432148,1959.4310548212279,2371.3630159875215,2725.3922293838818]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D199-D201)/(B18-B19)","v":0},{"$f":"(E199-E201)/(B18-B19)","v":0},{"$f":"(F199-F201)/(B18-B19)","v":0},{"$f":"(G199-G201)/(B18-B19)","v":0},{"$f":"(H199-H201)/(B18-B19)","v":-200.13070818610177},{"$f":"(I199-I201)/(B18-B19)","v":192.58831460716894},{"$f":"(J199-J201)/(B18-B19)","v":464.59050471166097},{"$f":"(K199-K201)/(B18-B19)","v":825.27869847099191},{"$f":"(L199-L201)/(B18-B19)","v":877.37142772838706},{"$f":"(M199-M201)/(B18-B19)","v":1497.3116693500988},{"$f":"(N199-N201)/(B18-B19)","v":1983.2645731803386},{"$f":"(O199-O201)/(B18-B19)","v":2008.5322228023624},{"$f":"(P199-P201)/(B18-B19)","v":2205.2787422330048},{"$f":"(Q199-Q201)/(B18-B19)","v":2357.3842744175545},{"$f":"(R199-R201)/(B18-B19)","v":3034.6158088725097},{"$f":"(S199-S201)/(B18-B19)","v":3701.8685966551002},{"$f":"(T199-T201)/(B18-B19)","v":4409.0350221642802},{"$f":"(U199-U201)/(B18-B19)","v":5074.2901869510424},{"$f":"(V199-V201)/(B18-B19)","v":6002.0443183632196},{"$f":"(W199-W201)/(B18-B19)","v":7264.3950809090238},{"$f":"(X199-X201)/(B18-B19)","v":8471.8076946009169}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D198=0,0,CHOOSE(D198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(E198=0,0,CHOOSE(E198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(F198=0,0,CHOOSE(F198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(G198=0,0,CHOOSE(G198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(H198=0,0,CHOOSE(H198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":-200.13070818610177},{"$f":"IF(I198=0,0,CHOOSE(I198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":-7.5423935789328311},{"$f":"IF(J198=0,0,CHOOSE(J198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":457.04811113272814},{"$f":"IF(K198=0,0,CHOOSE(K198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":1282.32680960372},{"$f":"IF(L198=0,0,CHOOSE(L198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":2159.6982373321071},{"$f":"IF(M198=0,0,CHOOSE(M198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":3657.0099066822058},{"$f":"IF(N198=0,0,CHOOSE(N198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":5640.2744798625445},{"$f":"IF(O198=0,0,CHOOSE(O198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":7648.8067026649069},{"$f":"IF(P198=0,0,CHOOSE(P198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":9854.0854448979117},{"$f":"IF(Q198=0,0,CHOOSE(Q198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":12211.469719315466},{"$f":"IF(R198=0,0,CHOOSE(R198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":15246.085528187976},{"$f":"IF(S198=0,0,CHOOSE(S198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":18947.954124843076},{"$f":"IF(T198=0,0,CHOOSE(T198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":23356.989147007356},{"$f":"IF(U198=0,0,CHOOSE(U198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":28431.279333958399},{"$f":"IF(V198=0,0,CHOOSE(V198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":34433.323652321618},{"$f":"IF(W198=0,0,CHOOSE(W198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":41697.718733230642},{"$f":"IF(X198=0,0,CHOOSE(X198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":50169.526427831559}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D200=0,0,CHOOSE(D200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(E200=0,0,CHOOSE(E200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(F200=0,0,CHOOSE(F200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(G200=0,0,CHOOSE(G200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(H200=0,0,CHOOSE(H200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(I200=0,0,CHOOSE(I200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":-200.13070818610177},{"$f":"IF(J200=0,0,CHOOSE(J200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":-7.5423935789328311},{"$f":"IF(K200=0,0,CHOOSE(K200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":457.04811113272814},{"$f":"IF(L200=0,0,CHOOSE(L200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":1282.32680960372},{"$f":"IF(M200=0,0,CHOOSE(M200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":2159.6982373321071},{"$f":"IF(N200=0,0,CHOOSE(N200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":3657.0099066822058},{"$f":"IF(O200=0,0,CHOOSE(O200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":5640.2744798625445},{"$f":"IF(P200=0,0,CHOOSE(P200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":7648.8067026649069},{"$f":"IF(Q200=0,0,CHOOSE(Q200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":9854.0854448979117},{"$f":"IF(R200=0,0,CHOOSE(R200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":12211.469719315466},{"$f":"IF(S200=0,0,CHOOSE(S200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":15246.085528187976},{"$f":"IF(T200=0,0,CHOOSE(T200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":18947.954124843076},{"$f":"IF(U200=0,0,CHOOSE(U200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":23356.989147007356},{"$f":"IF(V200=0,0,CHOOSE(V200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":28431.279333958399},{"$f":"IF(W200=0,0,CHOOSE(W200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":34433.323652321618},{"$f":"IF(X200=0,0,CHOOSE(X200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":41697.718733230642}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D172-D177*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E172-E177*E$27)*$B$6/($B$5+$B$6))","v":-297.28823222729932},286.08423023197139,690.13541753364029,1225.9270333223444,1303.3092378485253,2224.2120827377853,2946.0807106700549,2983.6150548831638,3275.8761750707727,3501.8244325120459,4507.8317939584213,5499.0160231380969,6549.4907775402389,7537.7075969981934,8915.8588470933264,10791.043470429839,12584.619102809142,14890.838309538382,17029.724126180579,19472.667928049348]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D203*E22","v":0},-37.5233928951344,31.231761129645687,67.740799822921517,119.27282317015195,126.55190967437096,220.29897117526863,293.18597313430064,293.33614382171703,319.58914988621984,337.09402058292085,432.85879974803555,527.99679702252058,626.44345305994636,720.98790306238141,853.7708457389482,1030.5118046781765,1203.5711333145323,1452.6742924622654,1642.8144008472984]
[]
[{"$f":"B6_combo_mkt_pub!B2","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B6_combo_mkt_pub!E90-'Baseline - public'!O$78","v":0},{"$f":"B6_combo_mkt_pub!F90-'Baseline - public'!P$78","v":17139.514904829492},{"$f":"B6_combo_mkt_pub!G90-'Baseline - public'!Q$78","v":26478.735417530057},{"$f":"B6_combo_mkt_pub!H90-'Baseline - public'!R$78","v":13838.074736957235},{"$f":"B6_combo_mkt_pub!I90-'Baseline - public'!S$78","v":12617.80760433626},{"$f":"B6_combo_mkt_pub!J90-'Baseline - public'!T$78","v":15810.547494645172},{"$f":"B6_combo_mkt_pub!K90-'Baseline - public'!U$78","v":17065.614038761356},{"$f":"B6_combo_mkt_pub!L90-'Baseline - public'!V$78","v":20790.937739299683},{"$f":"B6_combo_mkt_pub!M90-'Baseline - public'!W$78","v":25107.938187990803},{"$f":"B6_combo_mkt_pub!N90-'Baseline - public'!X$78","v":29147.70912649401},{"$f":"B6_combo_mkt_pub!O90-'Baseline - public'!Y$78","v":34127.974574025022},{"$f":"B6_combo_mkt_pub!P90-'Baseline - public'!Z$78","v":36747.856520537549},{"$f":"B6_combo_mkt_pub!Q90-'Baseline - public'!AA$78","v":38718.397934686262},{"$f":"B6_combo_mkt_pub!R90-'Baseline - public'!AB$78","v":42955.165675015378},{"$f":"B6_combo_mkt_pub!S90-'Baseline - public'!AC$78","v":48191.977750529157},{"$f":"B6_combo_mkt_pub!T90-'Baseline - public'!AD$78","v":53988.391534986309},{"$f":"B6_combo_mkt_pub!U90-'Baseline - public'!AE$78","v":60872.474393499098},{"$f":"B6_combo_mkt_pub!V90-'Baseline - public'!AF$78","v":68355.268631328086},{"$f":"B6_combo_mkt_pub!W90-'Baseline - public'!AG$78","v":76386.394687183754},{"$f":"B6_combo_mkt_pub!X90-'Baseline - public'!AH$78","v":85340.269426186016},{"$f":"B6_combo_mkt_pub!Y90-'Baseline - public'!AI$78","v":94878.55247174346}]
[null,null,"   (gross, in USD)",null,{"$f":"E208/E$27","v":3492.9396009463921},5011.1382628626352,2474.696033995192,2160.78001712882,2605.5327599956076,2707.4090294073453,3175.3262701352132,3691.540642194831,4125.5642505710821,4650.2014533366009,4820.3168894428927,4889.26167742914,5221.8407841267735,5639.8207619036129,6082.3760294312251,6602.0096927023733,7136.8985135294224,7677.7835440398521,8257.6445743551612,8837.9705775452348]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B6_Combo_mkt_ext!D86","v":0},{"$f":"B6_Combo_mkt_ext!E86","v":2020.5065272610664},{"$f":"B6_Combo_mkt_ext!F86","v":867.59715500992024},{"$f":"B6_Combo_mkt_ext!G86","v":206.31377316630096},{"$f":"B6_Combo_mkt_ext!H86","v":228.064642712965},{"$f":"B6_Combo_mkt_ext!I86","v":247.34637291550462},{"$f":"B6_Combo_mkt_ext!J86","v":261.91176005535453},{"$f":"B6_Combo_mkt_ext!K86","v":245.10836811988702},{"$f":"B6_Combo_mkt_ext!L86","v":218.06056308727057},{"$f":"B6_Combo_mkt_ext!M86","v":184.0269525506119},{"$f":"B6_Combo_mkt_ext!N86","v":142.44068816284562},{"$f":"B6_Combo_mkt_ext!O86","v":93.956430525118776},{"$f":"B6_Combo_mkt_ext!P86","v":67.376414819293132},{"$f":"B6_Combo_mkt_ext!Q86","v":48.740310397297435},{"$f":"B6_Combo_mkt_ext!R86","v":28.676981562297442},{"$f":"B6_Combo_mkt_ext!S86","v":9.7649467292721965},{"$f":"B6_Combo_mkt_ext!T86","v":-8.4283551423141034},{"$f":"B6_Combo_mkt_ext!U86","v":-24.305165731748275},{"$f":"B6_Combo_mkt_ext!V86","v":-39.163511940343597},{"$f":"B6_Combo_mkt_ext!W86","v":-51.660917468376283},{"$f":"B6_Combo_mkt_ext!X86","v":-63.220229090744397}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E210>E208*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D211=1,IF(D210>D208/D$27,D208/D$27,D210),D208*$B$4/D$27)","v":0},2020.5065272610664,2176.8013272312883,1074.9896188690345,938.62682736155739,1131.8241231011339,1176.0784195974668,1379.3382015514708,1603.5778994586135,1792.1145386818596,2020.0130518317446,2093.9099366658834,2123.8590416639177,2268.3289410945599,2449.896346073916,2642.139074810158,2867.8640874815346,3100.2158275495412,3335.1722766701532,3587.0596112812341,3839.1489266635122]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D213","v":0},{"$f":"SUM(D213:E213)","v":2020.5065272610664},{"$f":"SUM(D213:F213)","v":4197.3078544923546},{"$f":"SUM(D213:G213)","v":5272.2974733613892},{"$f":"SUM(D213:H213)","v":6210.924300722947},{"$f":"SUM(D213:I213)","v":7342.7484238240813},{"$f":"SUM(D213:J213)","v":8518.8268434215479},{"$f":"SUM(D213:K213)","v":9898.1650449730187},{"$f":"SUM(D213:L213)","v":11501.742944431633},{"$f":"SUM(D213:M213)","v":13293.857483113492},{"$f":"SUM(D213:N213)","v":15313.870534945236},{"$f":"SUM(D213:O213)","v":17407.78047161112},{"$f":"SUM(D213:P213)","v":19531.639513275037},{"$f":"SUM(D213:Q213)","v":21799.968454369598},{"$f":"SUM(D213:R213)","v":24249.864800443516},{"$f":"SUM(D213:S213)","v":26892.003875253675},{"$f":"SUM(D213:T213)","v":29759.86796273521},{"$f":"SUM(D213:U213)","v":32860.083790284749},{"$f":"SUM(D213:V213)","v":36195.256066954898},{"$f":"SUM(D213:W213)","v":39782.315678236133},{"$f":"SUM(D213:X213)","v":43621.464604899644}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D213-D219","v":0},{"$f":"D215+E213-E219","v":2020.5065272610664},4197.3078544923546,5272.2974733613892,6210.924300722947,7342.7484238240813,8114.7255379693343,8654.6021686223339,9203.7205734086692,9753.6502519459391,10305.113619012869,11099.359492446656,12083.047096014441,13105.486942894953,14138.796652490761,15186.711305076687,16276.784666920306,17450.305600809446,18725.832775492006,20121.690923307237,21645.213181909061]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D213, D213*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D216-E219+E213, D216*(1+$B$10)-E217+E213*$D$14/100)","v":2020.5065272610664},{"$f":"IF($B$9>$B$10,E216-F219+F213, E216*(1+$B$10)-F217+F213*$D$14/100)","v":4197.3078544923546},{"$f":"IF($B$9>$B$10,F216-G219+G213, F216*(1+$B$10)-G217+G213*$D$14/100)","v":5272.2974733613892},{"$f":"IF($B$9>$B$10,G216-H219+H213, G216*(1+$B$10)-H217+H213*$D$14/100)","v":6210.924300722947},{"$f":"IF($B$9>$B$10,H216-I219+I213, H216*(1+$B$10)-I217+I213*$D$14/100)","v":7342.7484238240813},{"$f":"IF($B$9>$B$10,I216-J219+J213, I216*(1+$B$10)-J217+J213*$D$14/100)","v":8114.7255379693343},{"$f":"IF($B$9>$B$10,J216-K219+K213, J216*(1+$B$10)-K217+K213*$D$14/100)","v":8654.6021686223339},{"$f":"IF($B$9>$B$10,K216-L219+L213, K216*(1+$B$10)-L217+L213*$D$14/100)","v":9203.720573408671},{"$f":"IF($B$9>$B$10,L216-M219+M213, L216*(1+$B$10)-M217+M213*$D$14/100)","v":9753.6502519459409},{"$f":"IF($B$9>$B$10,M216-N219+N213, M216*(1+$B$10)-N217+N213*$D$14/100)","v":10305.113619012871},{"$f":"IF($B$9>$B$10,N216-O219+O213, N216*(1+$B$10)-O217+O213*$D$14/100)","v":11099.359492446658},{"$f":"IF($B$9>$B$10,O216-P219+P213, O216*(1+$B$10)-P217+P213*$D$14/100)","v":12083.047096014443},{"$f":"IF($B$9>$B$10,P216-Q219+Q213, P216*(1+$B$10)-Q217+Q213*$D$14/100)","v":13105.486942894955},{"$f":"IF($B$9>$B$10,Q216-R219+R213, Q216*(1+$B$10)-R217+R213*$D$14/100)","v":14138.796652490762},{"$f":"IF($B$9>$B$10,R216-S219+S213, R216*(1+$B$10)-S217+S213*$D$14/100)","v":15186.711305076689},{"$f":"IF($B$9>$B$10,S216-T219+T213, S216*(1+$B$10)-T217+T213*$D$14/100)","v":16276.78466692031},{"$f":"IF($B$9>$B$10,T216-U219+U213, T216*(1+$B$10)-U217+U213*$D$14/100)","v":17450.305600809446},{"$f":"IF($B$9>$B$10,U216-V219+V213, U216*(1+$B$10)-V217+V213*$D$14/100)","v":18725.832775492006},{"$f":"IF($B$9>$B$10,V216-W219+W213, V216*(1+$B$10)-W217+W213*$D$14/100)","v":20121.690923307237},{"$f":"IF($B$9>$B$10,W216-X219+X213, W216*(1+$B$10)-X217+X213*$D$14/100)","v":21645.213181909061}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D218+D219","v":0},0,161.28489872258578,335.04587245109354,420.85583617447293,495.78077739429926,990.22880363320542,1487.211364771747,1745.3043968873192,1976.8625860143643,2247.1249933994732,2122.2593797739655,2026.1666316140236,2210.4061600325253,2462.7189333929177,2722.8396260797754,2990.0546613000042,3225.9728376382509,3452.5981726811724,3685.9722063179884,3921.8203818192169]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D215*$B$9","v":0},161.28489872258578,335.04587245109354,420.85583617447293,495.78077739429926,586.12749818099212,647.74979387327596,690.84490221504143,734.6777258697748,778.57530863465718,822.59531654186935,885.99519351789081,964.51706581847645,1046.1322969148086,1128.6152038555447,1212.2639356620898,1299.2779439778474,1392.9530706935793,1494.7707428519834,1606.1937137575294]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D222-D224)/($B$11-$B$12)","v":0},0,0,0,0,0,404.1013054522133,839.46157089847088,1054.4594946722777,1242.1848601445895,1468.5496847648162,1299.6640632320964,1140.1714380961328,1245.8890942140488,1416.5866364781091,1594.2244222242309,1777.7907256379144,1926.6948936604035,2059.6451019875931,2191.201463466005,2315.6266680616877]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D$7-$B$12>0,D$7-$B$12,0)","v":0},{"$f":"IF(E$7-$B$12>0,E$7-$B$12,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D221=0,0,CHOOSE(D221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(E221=0,0,CHOOSE(E221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(F221=0,0,CHOOSE(F221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(G221=0,0,CHOOSE(G221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(H221=0,0,CHOOSE(H221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(I221=0,0,CHOOSE(I221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(J221=0,0,CHOOSE(J221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":2020.5065272610664},{"$f":"IF(K221=0,0,CHOOSE(K221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":4197.3078544923546},{"$f":"IF(L221=0,0,CHOOSE(L221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":5272.2974733613892},{"$f":"IF(M221=0,0,CHOOSE(M221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":6210.924300722947},{"$f":"IF(N221=0,0,CHOOSE(N221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":7342.7484238240813},{"$f":"IF(O221=0,0,CHOOSE(O221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":8518.8268434215479},{"$f":"IF(P221=0,0,CHOOSE(P221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":9898.1650449730187},{"$f":"IF(Q221=0,0,CHOOSE(Q221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":11501.742944431633},{"$f":"IF(R221=0,0,CHOOSE(R221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":13293.857483113492},{"$f":"IF(S221=0,0,CHOOSE(S221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":15313.870534945236},{"$f":"IF(T221=0,0,CHOOSE(T221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":17407.78047161112},{"$f":"IF(U221=0,0,CHOOSE(U221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":19531.639513275037},{"$f":"IF(V221=0,0,CHOOSE(V221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":21799.968454369598},{"$f":"IF(W221=0,0,CHOOSE(W221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":24249.864800443516},{"$f":"IF(X221=0,0,CHOOSE(X221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":26892.003875253675}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D223=0,0,CHOOSE(D223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(E223=0,0,CHOOSE(E223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(F223=0,0,CHOOSE(F223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(G223=0,0,CHOOSE(G223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(H223=0,0,CHOOSE(H223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(I223=0,0,CHOOSE(I223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(J223=0,0,CHOOSE(J223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(K223=0,0,CHOOSE(K223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(L223=0,0,CHOOSE(L223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(M223=0,0,CHOOSE(M223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(N223=0,0,CHOOSE(N223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(O223=0,0,CHOOSE(O223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":2020.5065272610664},{"$f":"IF(P223=0,0,CHOOSE(P223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":4197.3078544923546},{"$f":"IF(Q223=0,0,CHOOSE(Q223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":5272.2974733613892},{"$f":"IF(R223=0,0,CHOOSE(R223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":6210.924300722947},{"$f":"IF(S223=0,0,CHOOSE(S223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":7342.7484238240813},{"$f":"IF(T223=0,0,CHOOSE(T223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":8518.8268434215479},{"$f":"IF(U223=0,0,CHOOSE(U223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":9898.1650449730187},{"$f":"IF(V223=0,0,CHOOSE(V223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":11501.742944431633},{"$f":"IF(W223=0,0,CHOOSE(W223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":13293.857483113492},{"$f":"IF(X223=0,0,CHOOSE(X223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":15313.870534945236}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D208-D213*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E208-E213*E$27)*$B$5/($B$5+$B$6))","v":2906.9290243470432},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F208-F213*F$27)*$B$5/($B$5+$B$6))","v":6025.6478197302922},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (G208-G213*G$27)*$B$5/($B$5+$B$6))","v":3149.0690002064007},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (H208-H213*H$27)*$B$5/($B$5+$B$6))","v":2871.3782468066679},3597.9358355905056,3883.5457359848929,4731.3010490682045,5713.7016029937831,6633.0142727252096,7766.3510866776587,8362.5459460629208,8810.9732742045999,9775.1156282354605,10966.833615049361,12285.897668971122,13852.477727011887,15555.303865559801,17382.911432362551,19420.504804872624,21591.089371361522]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D226","v":0},{"$f":"SUM(D226:E226)","v":2906.9290243470432},{"$f":"SUM(D226:F226)","v":8932.5768440773354},{"$f":"SUM(D226:G226)","v":12081.645844283736},{"$f":"SUM(D226:H226)","v":14953.024091090403},{"$f":"SUM(D226:I226)","v":18550.959926680909},{"$f":"SUM(D226:J226)","v":22434.505662665801},{"$f":"SUM(D226:K226)","v":27165.806711734003},{"$f":"SUM(D226:L226)","v":32879.508314727784},{"$f":"SUM(D226:M226)","v":39512.522587452993},{"$f":"SUM(D226:N226)","v":47278.873674130649},{"$f":"SUM(D226:O226)","v":55641.41962019357},{"$f":"SUM(D226:P226)","v":64452.392894398174},{"$f":"SUM(D226:Q226)","v":74227.508522633638},{"$f":"SUM(D226:R226)","v":85194.342137682994},{"$f":"SUM(D226:S226)","v":97480.239806654121},{"$f":"SUM(D226:T226)","v":111332.717533666},{"$f":"SUM(D226:U226)","v":126888.02139922581},{"$f":"SUM(D226:V226)","v":144270.93283158835},{"$f":"SUM(D226:W226)","v":163691.43763646096},{"$f":"SUM(D226:X226)","v":185282.52700782247}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D226-D232","v":0},{"$f":"D228+E226-E232","v":2906.9290243470432},8932.5768440773354,12081.645844283736,12046.095066743361,9618.3830826035737,10352.859818382067,12212.782620643604,14328.548388046882,17078.0169247872,20113.066962396657,22761.911305465797,24939.870306945188,26948.634848502996,29552.922517489438,33027.846912255955,37105.209011032377,41693.67926154282,46790.69302493424,52358.720102794978,58394.505608596693]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D231+D232","v":0},0,350.91901799105528,926.03163628286961,4026.3543407428679,7131.3729738959792,4030.1097500168062,3839.8372856268306,4746.1391326523271,5213.4486176195333,6303.462290304944,7539.1962514631423,8693.4896598203686,10023.803945229954,10791.881412962208,11475.170573336838,12756.139838006005,14306.160777550853,16044.061313998809,18159.754255337164,20318.20366018152]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D228*E$16","v":0},350.91901799105528,926.03163628286961,1119.4253163958244,1105.7251541656865,881.04074981040606,968.4590388201633,1148.2032970618209,1329.9028816346413,1572.1612412367417,1825.4946484693621,2060.475387095159,2257.452858552298,2429.3354668992861,2664.1972991322341,2981.0242097705409,3339.3271625014963,3758.1636450276824,4307.2765283252857,4762.8997946217132]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D235-D237)/($B$18-$B$19)","v":0},0,0,0,2906.9290243470432,6025.6478197302922,3149.0690002064002,2871.3782468066674,3597.935835590506,3883.5457359848915,4731.3010490682027,5713.7016029937804,6633.0142727252096,7766.351086677656,8362.5459460629208,8810.9732742046035,9775.1156282354641,10966.833615049356,12285.897668971127,13852.477727011879,15555.303865559807]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D234=0,0,CHOOSE(D234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(E234=0,0,CHOOSE(E234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(F234=0,0,CHOOSE(F234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(G234=0,0,CHOOSE(G234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(H234=0,0,CHOOSE(H234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":2906.9290243470432},{"$f":"IF(I234=0,0,CHOOSE(I234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":8932.5768440773354},{"$f":"IF(J234=0,0,CHOOSE(J234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":12081.645844283736},{"$f":"IF(K234=0,0,CHOOSE(K234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":14953.024091090403},{"$f":"IF(L234=0,0,CHOOSE(L234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":18550.959926680909},{"$f":"IF(M234=0,0,CHOOSE(M234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":22434.505662665801},{"$f":"IF(N234=0,0,CHOOSE(N234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":27165.806711734003},{"$f":"IF(O234=0,0,CHOOSE(O234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":32879.508314727784},{"$f":"IF(P234=0,0,CHOOSE(P234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":39512.522587452993},{"$f":"IF(Q234=0,0,CHOOSE(Q234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":47278.873674130649},{"$f":"IF(R234=0,0,CHOOSE(R234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":55641.41962019357},{"$f":"IF(S234=0,0,CHOOSE(S234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":64452.392894398174},{"$f":"IF(T234=0,0,CHOOSE(T234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":74227.508522633638},{"$f":"IF(U234=0,0,CHOOSE(U234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":85194.342137682994},{"$f":"IF(V234=0,0,CHOOSE(V234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":97480.239806654121},{"$f":"IF(W234=0,0,CHOOSE(W234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":111332.717533666},{"$f":"IF(X234=0,0,CHOOSE(X234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":126888.02139922581}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D236=0,0,CHOOSE(D236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(E236=0,0,CHOOSE(E236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(F236=0,0,CHOOSE(F236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(G236=0,0,CHOOSE(G236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(H236=0,0,CHOOSE(H236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(I236=0,0,CHOOSE(I236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":2906.9290243470432},{"$f":"IF(J236=0,0,CHOOSE(J236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":8932.5768440773354},{"$f":"IF(K236=0,0,CHOOSE(K236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":12081.645844283736},{"$f":"IF(L236=0,0,CHOOSE(L236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":14953.024091090403},{"$f":"IF(M236=0,0,CHOOSE(M236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":18550.959926680909},{"$f":"IF(N236=0,0,CHOOSE(N236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":22434.505662665801},{"$f":"IF(O236=0,0,CHOOSE(O236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":27165.806711734003},{"$f":"IF(P236=0,0,CHOOSE(P236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":32879.508314727784},{"$f":"IF(Q236=0,0,CHOOSE(Q236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":39512.522587452993},{"$f":"IF(R236=0,0,CHOOSE(R236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":47278.873674130649},{"$f":"IF(S236=0,0,CHOOSE(S236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":55641.41962019357},{"$f":"IF(T236=0,0,CHOOSE(T236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":64452.392894398174},{"$f":"IF(U236=0,0,CHOOSE(U236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":74227.508522633638},{"$f":"IF(V236=0,0,CHOOSE(V236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":85194.342137682994},{"$f":"IF(W236=0,0,CHOOSE(W236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":97480.239806654121},{"$f":"IF(X236=0,0,CHOOSE(X236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":111332.717533666}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D208-D213*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E208-E213*E$27)*$B$6/($B$5+$B$6))","v":4318.1568620381031},8950.9211484232437,4677.8486156287117,4265.3472362436632,5344.6269886543751,5768.8920260613577,7028.2074038567416,8487.5342940812607,9853.1460031772585,11536.68423172704,12422.314015462332,13088.439513512756,14520.644389232109,16290.906118801026,18250.33665467022,20577.444874686109,23106.942606981167,25821.799450613507,28848.583981592586,32072.922987435151]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D239*E$22","v":0},545.03299812146884,977.17036332681823,459.15801250381253,414.98392060828229,518.96567005688939,571.38480094856754,699.42816557146534,834.45770804299377,961.256893292737,1110.5489000996843,1192.8368627314007,1256.7074022115803,1388.8656264758306,1558.2385082512355,1747.6280892174627,1965.0833500565823,2209.9078942095462,2519.0431503775644,2782.9499091035627]
[]
[{"$f":"+'B6_combo_non-mkt_pub'!B2","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'B6_combo_non-mkt_pub'!E90-'Baseline - public'!O78","v":0},{"$f":"'B6_combo_non-mkt_pub'!F90-'Baseline - public'!P78","v":17139.514904829492},{"$f":"'B6_combo_non-mkt_pub'!G90-'Baseline - public'!Q78","v":25199.457510269545},{"$f":"'B6_combo_non-mkt_pub'!H90-'Baseline - public'!R78","v":10795.889796324576},{"$f":"'B6_combo_non-mkt_pub'!I90-'Baseline - public'!S78","v":8260.0230745250446},{"$f":"'B6_combo_non-mkt_pub'!J90-'Baseline - public'!T78","v":10007.09247040646},{"$f":"'B6_combo_non-mkt_pub'!K90-'Baseline - public'!U78","v":6977.156624175841},{"$f":"'B6_combo_non-mkt_pub'!L90-'Baseline - public'!V78","v":5234.3869579039747},{"$f":"'B6_combo_non-mkt_pub'!M90-'Baseline - public'!W78","v":4945.7506702682003},{"$f":"'B6_combo_non-mkt_pub'!N90-'Baseline - public'!X78","v":4059.1481617282698},{"$f":"'B6_combo_non-mkt_pub'!O90-'Baseline - public'!Y78","v":3296.3132056500472},{"$f":"'B6_combo_non-mkt_pub'!P90-'Baseline - public'!Z78","v":2932.0296809681458},{"$f":"'B6_combo_non-mkt_pub'!Q90-'Baseline - public'!AA78","v":2586.37130999683},{"$f":"'B6_combo_non-mkt_pub'!R90-'Baseline - public'!AB78","v":2293.2298625358235},{"$f":"'B6_combo_non-mkt_pub'!S90-'Baseline - public'!AC78","v":2123.6137223057012},{"$f":"'B6_combo_non-mkt_pub'!T90-'Baseline - public'!AD78","v":2014.3803064865788},{"$f":"'B6_combo_non-mkt_pub'!U90-'Baseline - public'!AE78","v":1949.2909847052506},{"$f":"'B6_combo_non-mkt_pub'!V90-'Baseline - public'!AF78","v":1938.8891126964736},{"$f":"'B6_combo_non-mkt_pub'!W90-'Baseline - public'!AG78","v":1973.1143425427144},{"$f":"'B6_combo_non-mkt_pub'!X90-'Baseline - public'!AH78","v":2044.6998655270436},{"$f":"'B6_combo_non-mkt_pub'!Y90-'Baseline - public'!AI78","v":2149.1745522369165}]
[null,null,"   (gross, in USD)",null,{"$f":"E244/E$27","v":3492.9396009463921},4769.0331030496072,1930.6548179756487,1414.5161631980316,1649.1400612648151,1106.9051954988433,799.42937754405909,727.158059286205,574.53148277014441,449.14826182603571,384.60235588488871,326.60044847158184,278.77627836812462,248.52270689786332,226.94172102520295,211.41309110798679,202.43728250026757,198.32255327302695,197.84803662189125,200.19636644789327]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"'B6_Combo_non-mkt_ext'!D86","v":0},{"$f":"'B6_Combo_non-mkt_ext'!E86","v":2020.5065272610664},{"$f":"'B6_Combo_non-mkt_ext'!F86","v":855.86466866335104},{"$f":"'B6_Combo_non-mkt_ext'!G86","v":183.34181416799765},{"$f":"'B6_Combo_non-mkt_ext'!H86","v":203.47495204328516},{"$f":"'B6_Combo_non-mkt_ext'!I86","v":221.02273923070243},{"$f":"'B6_Combo_non-mkt_ext'!J86","v":235.1431240252532},{"$f":"'B6_Combo_non-mkt_ext'!K86","v":219.01504352602933},{"$f":"'B6_Combo_non-mkt_ext'!L86","v":192.69942781001373},{"$f":"'B6_Combo_non-mkt_ext'!M86","v":159.85563902030481},{"$f":"'B6_Combo_non-mkt_ext'!N86","v":119.9858747909384},{"$f":"'B6_Combo_non-mkt_ext'!O86","v":73.753755807279958},{"$f":"'B6_Combo_non-mkt_ext'!P86","v":50.13340608375438},{"$f":"'B6_Combo_non-mkt_ext'!Q86","v":34.901664918579627},{"$f":"'B6_Combo_non-mkt_ext'!R86","v":18.519978066826297},{"$f":"'B6_Combo_non-mkt_ext'!S86","v":2.1979995237925323},{"$f":"'B6_Combo_non-mkt_ext'!T86","v":-14.404924587455753},{"$f":"'B6_Combo_non-mkt_ext'!U86","v":-28.735574331323733},{"$f":"'B6_Combo_non-mkt_ext'!V86","v":-42.036600943414669},{"$f":"'B6_Combo_non-mkt_ext'!W86","v":-53.092553187350859},{"$f":"'B6_Combo_non-mkt_ext'!X86","v":-63.290323413129954}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E246>E244*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D247=1,IF(D246>D244/D$27,D244/D$27,D246),D244*$B$4/D$27)","v":0},2020.5065272610664,2071.6326398860938,838.66214615161891,614.45533927068766,716.37422195188435,480.83141439898037,347.26619757473907,315.87207247738405,249.5722186511326,195.10667660325569,167.06841336847293,141.87281460103702,121.0983495006726,107.95642224274638,98.581801901752129,91.836280137886504,87.937255392339836,86.149847507501704,85.943720990570284,86.963818065101592]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D249","v":0},{"$f":"SUM($D249:E249)","v":2020.5065272610664},{"$f":"SUM($D249:F249)","v":4092.1391671471602},{"$f":"SUM($D249:G249)","v":4930.801313298779},{"$f":"SUM($D249:H249)","v":5545.2566525694665},{"$f":"SUM($D249:I249)","v":6261.630874521351},{"$f":"SUM($D249:J249)","v":6742.462288920331},{"$f":"SUM($D249:K249)","v":7089.7284864950698},{"$f":"SUM($D249:L249)","v":7405.6005589724537},{"$f":"SUM($D249:M249)","v":7655.1727776235866},{"$f":"SUM($D249:N249)","v":7850.2794542268421},{"$f":"SUM($D249:O249)","v":8017.3478675953147},{"$f":"SUM($D249:P249)","v":8159.2206821963518},{"$f":"SUM($D249:Q249)","v":8280.3190316970249},{"$f":"SUM($D249:R249)","v":8388.275453939772},{"$f":"SUM($D249:S249)","v":8486.8572558415235},{"$f":"SUM($D249:T249)","v":8578.6935359794097},{"$f":"SUM($D249:U249)","v":8666.6307913717501},{"$f":"SUM($D249:V249)","v":8752.7806388792524},{"$f":"SUM($D249:W249)","v":8838.7243598698224},{"$f":"SUM($D249:X249)","v":8925.6881779349242}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D249-D255","v":0},{"$f":"D251+E249-E255","v":2020.5065272610664},{"$f":"E251+F249-F255","v":4092.1391671471602},4930.801313298779,5545.2566525694665,6261.630874521351,6742.2622889203312,7089.1284864950703,7404.6005589724546,7653.7727776235879,7848.4794542268437,8015.3478675953165,8157.2206821963537,8278.3190316970267,8386.2754539397738,8484.8572558415253,8576.6935359794115,8664.6307913717519,8750.7806388792542,8836.7243598698242,8923.688177934926]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D249, D249*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D252-E255+E249, D252*(1+$B$10)-E253+E249*$D$14/100)","v":2020.5065272610664},{"$f":"IF($B$9>$B$10,E252-F255+F249, E252*(1+$B$10)-F253+F249*$D$14/100)","v":4092.1391671471602},{"$f":"IF($B$9>$B$10,F252-G255+G249, F252*(1+$B$10)-G253+G249*$D$14/100)","v":4930.801313298779},{"$f":"IF($B$9>$B$10,G252-H255+H249, G252*(1+$B$10)-H253+H249*$D$14/100)","v":5545.2566525694665},{"$f":"IF($B$9>$B$10,H252-I255+I249, H252*(1+$B$10)-I253+I249*$D$14/100)","v":6261.630874521351},{"$f":"IF($B$9>$B$10,I252-J255+J249, I252*(1+$B$10)-J253+J249*$D$14/100)","v":6742.2622889203312},{"$f":"IF($B$9>$B$10,J252-K255+K249, J252*(1+$B$10)-K253+K249*$D$14/100)","v":7089.1284864950703},{"$f":"IF($B$9>$B$10,K252-L255+L249, K252*(1+$B$10)-L253+L249*$D$14/100)","v":7404.6005589724546},{"$f":"IF($B$9>$B$10,L252-M255+M249, L252*(1+$B$10)-M253+M249*$D$14/100)","v":7653.7727776235879},{"$f":"IF($B$9>$B$10,M252-N255+N249, M252*(1+$B$10)-N253+N249*$D$14/100)","v":7848.4794542268437},{"$f":"IF($B$9>$B$10,N252-O255+O249, N252*(1+$B$10)-O253+O249*$D$14/100)","v":8015.3478675953165},{"$f":"IF($B$9>$B$10,O252-P255+P249, O252*(1+$B$10)-P253+P249*$D$14/100)","v":8157.2206821963537},{"$f":"IF($B$9>$B$10,P252-Q255+Q249, P252*(1+$B$10)-Q253+Q249*$D$14/100)","v":8278.3190316970267},{"$f":"IF($B$9>$B$10,Q252-R255+R249, Q252*(1+$B$10)-R253+R249*$D$14/100)","v":8386.2754539397738},{"$f":"IF($B$9>$B$10,R252-S255+S249, R252*(1+$B$10)-S253+S249*$D$14/100)","v":8484.8572558415253},{"$f":"IF($B$9>$B$10,S252-T255+T249, S252*(1+$B$10)-T253+T249*$D$14/100)","v":8576.6935359794115},{"$f":"IF($B$9>$B$10,T252-U255+U249, T252*(1+$B$10)-U253+U249*$D$14/100)","v":8664.6307913717519},{"$f":"IF($B$9>$B$10,U252-V255+V249, U252*(1+$B$10)-V253+V249*$D$14/100)","v":8750.7806388792542},{"$f":"IF($B$9>$B$10,V252-W255+W249, V252*(1+$B$10)-W253+W249*$D$14/100)","v":8836.7243598698242},{"$f":"IF($B$9>$B$10,W252-X255+X249, W252*(1+$B$10)-X253+X249*$D$14/100)","v":8923.688177934926}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D254+D255","v":0},0,0,0,0,0,0.2,0.4,0.4,0.4,0.4,0.2,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D248*B9","v":0},{"$f":"E248*B9","v":0},{"$f":"F248*B9","v":0},{"$f":"G248*B9","v":0},{"$f":"H248*B9","v":0},{"$f":"I248*B9","v":0},{"$f":"J248*B9","v":0},{"$f":"K248*B9","v":0},{"$f":"L248*B9","v":0},{"$f":"M248*B9","v":0},{"$f":"N248*B9","v":0},{"$f":"O248*B9","v":0},{"$f":"P248*B9","v":0},{"$f":"Q248*B9","v":0},{"$f":"R248*B9","v":0},{"$f":"S248*B9","v":0},{"$f":"T248*B9","v":0},{"$f":"U248*B9","v":0},{"$f":"V248*B9","v":0},{"$f":"W248*B9","v":0}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D258-D260)/(B11-B12)","v":0},{"$f":"(E258-E260)/(B11-B12)","v":0},{"$f":"(F258-F260)/(B11-B12)","v":0},{"$f":"(G258-G260)/(B11-B12)","v":0},{"$f":"(H258-H260)/(B11-B12)","v":0},{"$f":"(I258-I260)/(B11-B12)","v":0},{"$f":"(J258-J260)/(B11-B12)","v":0.2},{"$f":"(K258-K260)/(B11-B12)","v":0.4},{"$f":"(L258-L260)/(B11-B12)","v":0.4},{"$f":"(M258-M260)/(B11-B12)","v":0.4},{"$f":"(N258-N260)/(B11-B12)","v":0.4},{"$f":"(O258-O260)/(B11-B12)","v":0.2},{"$f":"(P258-P260)/(B11-B12)","v":0},{"$f":"(Q258-Q260)/(B11-B12)","v":0},{"$f":"(R258-R260)/(B11-B12)","v":0},{"$f":"(S258-S260)/(B11-B12)","v":0},{"$f":"(T258-T260)/(B11-B12)","v":0},{"$f":"(U258-U260)/(B11-B12)","v":0},{"$f":"(V258-V260)/(B11-B12)","v":0},{"$f":"(W258-W260)/(B11-B12)","v":0},{"$f":"(X258-X260)/(B11-B12)","v":0}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D257=0,0,CHOOSE(D257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(E257=0,0,CHOOSE(E257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(F257=0,0,CHOOSE(F257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(G257=0,0,CHOOSE(G257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(H257=0,0,CHOOSE(H257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(I257=0,0,CHOOSE(I257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(J257=0,0,CHOOSE(J257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":1},{"$f":"IF(K257=0,0,CHOOSE(K257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(L257=0,0,CHOOSE(L257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(M257=0,0,CHOOSE(M257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(N257=0,0,CHOOSE(N257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(O257=0,0,CHOOSE(O257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(P257=0,0,CHOOSE(P257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(Q257=0,0,CHOOSE(Q257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(R257=0,0,CHOOSE(R257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(S257=0,0,CHOOSE(S257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(T257=0,0,CHOOSE(T257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(U257=0,0,CHOOSE(U257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(V257=0,0,CHOOSE(V257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(W257=0,0,CHOOSE(W257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(X257=0,0,CHOOSE(X257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D259=0,0,CHOOSE(D259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(E259=0,0,CHOOSE(E259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(F259=0,0,CHOOSE(F259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(G259=0,0,CHOOSE(G259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(H259=0,0,CHOOSE(H259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(I259=0,0,CHOOSE(I259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(J259=0,0,CHOOSE(J259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(K259=0,0,CHOOSE(K259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(L259=0,0,CHOOSE(L259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(M259=0,0,CHOOSE(M259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(N259=0,0,CHOOSE(N259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(O259=0,0,CHOOSE(O259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":1},{"$f":"IF(P259=0,0,CHOOSE(P259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(Q259=0,0,CHOOSE(Q259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(R259=0,0,CHOOSE(R259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(S259=0,0,CHOOSE(S259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(T259=0,0,CHOOSE(T259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(U259=0,0,CHOOSE(U259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(V259=0,0,CHOOSE(V259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(W259=0,0,CHOOSE(W259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(X259=0,0,CHOOSE(X259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D244-D249*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E244-E249*E$27)*$B$5/($B$5+$B$6))","v":2906.9290243470432},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F244-F249*F$27)*$B$5/($B$5+$B$6))","v":5734.5282473201205},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (G244-G249*G$27)*$B$5/($B$5+$B$6))","v":2456.77253039072},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (H244-H249*H$27)*$B$5/($B$5+$B$6))","v":1879.696641289846},2277.2694381100787,1587.7604401208825,1191.1661136066775,1125.4824399016218,923.72225806853544,750.12730659424176,667.2289282672333,588.56899316942952,521.86010031963781,483.26131116099606,458.4035495083595,443.59146261316261,441.22435495479209,449.01283799036167,465.30323644380167,489.07807531973884]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D262","v":0},{"$f":"SUM(D262:E262)","v":2906.9290243470432},{"$f":"SUM(D262:F262)","v":8641.4572716671646},{"$f":"SUM(D262:G262)","v":11098.229802057886},{"$f":"SUM(D262:H262)","v":12977.926443347731},{"$f":"SUM(D262:I262)","v":15255.19588145781},{"$f":"SUM(D262:J262)","v":16842.956321578691},{"$f":"SUM(D262:K262)","v":18034.122435185367},{"$f":"SUM(D262:L262)","v":19159.604875086989},{"$f":"SUM(D262:M262)","v":20083.327133155522},{"$f":"SUM(D262:N262)","v":20833.454439749763},{"$f":"SUM(D262:O262)","v":21500.683368016995},{"$f":"SUM(D262:P262)","v":22089.252361186424},{"$f":"SUM(D262:Q262)","v":22611.112461506062},{"$f":"SUM(D262:R262)","v":23094.373772667059},{"$f":"SUM(D262:S262)","v":23552.777322175418},{"$f":"SUM(D262:T262)","v":23996.368784788581},{"$f":"SUM(D262:U262)","v":24437.593139743374},{"$f":"SUM(D262:V262)","v":24886.605977733736},{"$f":"SUM(D262:W262)","v":25351.909214177536},{"$f":"SUM(D262:X262)","v":25840.987289497276}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D262-D268","v":0},{"$f":"D264+E262-E268","v":2906.9290243470432},8641.4572716671646,11098.229802057886,10070.997419000687,6613.7386097906447,5744.7265195208056,5056.1959918376378,3904.4089936291803,3240.370811576835,2799.3320045644009,2341.0784929300125,2005.9252280309083,1777.6580217563055,1593.6904046500699,1463.5249609890006,1385.256323282525,1343.2193670763199,1333.8286555583227,1355.540429388961,1403.394149753907]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D267+D268","v":0},0,350.91901799105528,895.85155065934589,3935.2358931070053,6658.9568785095062,3062.5888275559919,2417.0875092219571,2752.6353795790997,1950.147796542786,1489.466871805475,1379.5543625564449,1135.6435923187819,931.69527725042792,827.4792602246041,732.24025509653404,653.95479459087596,607.92909206445222,579.47797330716003,566.37589877940059,564.53338963063231]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D264*E16","v":0},350.91901799105528,895.85155065934589,1028.3068687599621,924.42863118938476,605.81629716527107,537.39086793211152,475.36594146902058,362.38735642190494,298.30075819879909,254.07192265482334,211.92133425024815,181.56797065618744,160.25033195737228,143.67126192710532,132.09469427123787,124.66778090345504,121.07442379880108,122.78443616623714,123.30903467583933]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D271-D273)/(B18-B19)","v":0},{"$f":"(E271-E273)/(B18-B19)","v":0},{"$f":"(F271-F273)/(B18-B19)","v":0},{"$f":"(G271-G273)/(B18-B19)","v":0},{"$f":"(H271-H273)/(B18-B19)","v":2906.9290243470432},{"$f":"(I271-I273)/(B18-B19)","v":5734.5282473201214},{"$f":"(J271-J273)/(B18-B19)","v":2456.7725303907209},{"$f":"(K271-K273)/(B18-B19)","v":1879.6966412898455},{"$f":"(L271-L273)/(B18-B19)","v":2277.2694381100791},{"$f":"(M271-M273)/(B18-B19)","v":1587.760440120881},{"$f":"(N271-N273)/(B18-B19)","v":1191.1661136066759},{"$f":"(O271-O273)/(B18-B19)","v":1125.4824399016215},{"$f":"(P271-P273)/(B18-B19)","v":923.72225806853385},{"$f":"(Q271-Q273)/(B18-B19)","v":750.12730659424051},{"$f":"(R271-R273)/(B18-B19)","v":667.22892826723182},{"$f":"(S271-S273)/(B18-B19)","v":588.56899316942872},{"$f":"(T271-T273)/(B18-B19)","v":521.86010031963815},{"$f":"(U271-U273)/(B18-B19)","v":483.26131116099714},{"$f":"(V271-V273)/(B18-B19)","v":458.40354950835899},{"$f":"(W271-W273)/(B18-B19)","v":443.59146261316346},{"$f":"(X271-X273)/(B18-B19)","v":441.22435495479294}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D270=0,0,CHOOSE(D270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(E270=0,0,CHOOSE(E270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(F270=0,0,CHOOSE(F270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(G270=0,0,CHOOSE(G270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(H270=0,0,CHOOSE(H270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":2906.9290243470432},{"$f":"IF(I270=0,0,CHOOSE(I270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":8641.4572716671646},{"$f":"IF(J270=0,0,CHOOSE(J270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":11098.229802057886},{"$f":"IF(K270=0,0,CHOOSE(K270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":12977.926443347731},{"$f":"IF(L270=0,0,CHOOSE(L270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":15255.19588145781},{"$f":"IF(M270=0,0,CHOOSE(M270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":16842.956321578691},{"$f":"IF(N270=0,0,CHOOSE(N270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":18034.122435185367},{"$f":"IF(O270=0,0,CHOOSE(O270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":19159.604875086989},{"$f":"IF(P270=0,0,CHOOSE(P270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":20083.327133155522},{"$f":"IF(Q270=0,0,CHOOSE(Q270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":20833.454439749763},{"$f":"IF(R270=0,0,CHOOSE(R270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":21500.683368016995},{"$f":"IF(S270=0,0,CHOOSE(S270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":22089.252361186424},{"$f":"IF(T270=0,0,CHOOSE(T270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":22611.112461506062},{"$f":"IF(U270=0,0,CHOOSE(U270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":23094.373772667059},{"$f":"IF(V270=0,0,CHOOSE(V270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":23552.777322175418},{"$f":"IF(W270=0,0,CHOOSE(W270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":23996.368784788581},{"$f":"IF(X270=0,0,CHOOSE(X270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":24437.593139743374}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D272=0,0,CHOOSE(D272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(E272=0,0,CHOOSE(E272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(F272=0,0,CHOOSE(F272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(G272=0,0,CHOOSE(G272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(H272=0,0,CHOOSE(H272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(I272=0,0,CHOOSE(I272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":2906.9290243470432},{"$f":"IF(J272=0,0,CHOOSE(J272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":8641.4572716671646},{"$f":"IF(K272=0,0,CHOOSE(K272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":11098.229802057886},{"$f":"IF(L272=0,0,CHOOSE(L272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":12977.926443347731},{"$f":"IF(M272=0,0,CHOOSE(M272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":15255.19588145781},{"$f":"IF(N272=0,0,CHOOSE(N272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":16842.956321578691},{"$f":"IF(O272=0,0,CHOOSE(O272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":18034.122435185367},{"$f":"IF(P272=0,0,CHOOSE(P272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":19159.604875086989},{"$f":"IF(Q272=0,0,CHOOSE(Q272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":20083.327133155522},{"$f":"IF(R272=0,0,CHOOSE(R272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":20833.454439749763},{"$f":"IF(S272=0,0,CHOOSE(S272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":21500.683368016995},{"$f":"IF(T272=0,0,CHOOSE(T272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":22089.252361186424},{"$f":"IF(U272=0,0,CHOOSE(U272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":22611.112461506062},{"$f":"IF(V272=0,0,CHOOSE(V272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":23094.373772667059},{"$f":"IF(W272=0,0,CHOOSE(W272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":23552.777322175418},{"$f":"IF(X272=0,0,CHOOSE(X272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":23996.368784788581}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D244-D249*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E244-E249*E$27)*$B$6/($B$5+$B$6))","v":4318.1568620381031},8518.4716566235747,3649.4627394476347,2792.2336191056233,3382.8162189455325,2358.5710495015173,1769.4419382851297,1671.8707888150911,1372.1620218064804,1114.2918692690371,991.14878657715417,874.3017856131903,775.20770350604414,717.87034684003822,680.94487905041751,658.94196321315655,655.42569498212492,666.99525556761819,691.19415938600707,726.51097750441238]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D275*E22","v":0},545.03299812146884,929.9599343647867,358.21596546605656,271.66183439057073,328.47296723814634,233.60666893302414,176.09006932562241,164.37111394666681,133.86589438039908,107.26440846873211,95.173798344585265,83.947480875205684,74.14680119686814,68.66488642315899,65.206380592040716,62.926951740091738,62.683776129307994,65.068657708594415,66.677751818375796]
[]
[{"$f":"'C1_Combined CL'!B2","v":"Tailored Stress Test 1: Contingent Liability Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C1_Combined CL'!E$90-'Baseline - public'!O$78","v":0},{"$f":"'C1_Combined CL'!F$90-'Baseline - public'!P$78+'C1_Combined CL'!AA60*'C1_Combined CL'!F$41/100","v":22646.353484416883},{"$f":"'C1_Combined CL'!G$90-'Baseline - public'!Q$78","v":10089.403164946561},{"$f":"'C1_Combined CL'!H$90-'Baseline - public'!R$78","v":5820.3687163853101},{"$f":"'C1_Combined CL'!I$90-'Baseline - public'!S$78","v":9659.0307976999029},{"$f":"'C1_Combined CL'!J$90-'Baseline - public'!T$78","v":8352.820610202034},{"$f":"'C1_Combined CL'!K$90-'Baseline - public'!U$78","v":9762.4158297570248},{"$f":"'C1_Combined CL'!L$90-'Baseline - public'!V$78","v":12675.627423677972},{"$f":"'C1_Combined CL'!M$90-'Baseline - public'!W$78","v":14536.757413234198},{"$f":"'C1_Combined CL'!N$90-'Baseline - public'!X$78","v":17115.454951292544},{"$f":"'C1_Combined CL'!O$90-'Baseline - public'!Y$78","v":20241.889175999313},{"$f":"'C1_Combined CL'!P$90-'Baseline - public'!Z$78","v":20488.356321682397},{"$f":"'C1_Combined CL'!Q$90-'Baseline - public'!AA$78","v":21960.974147062763},{"$f":"'C1_Combined CL'!R$90-'Baseline - public'!AB$78","v":24821.128400763162},{"$f":"'C1_Combined CL'!S$90-'Baseline - public'!AC$78","v":27392.395956328401},{"$f":"'C1_Combined CL'!T$90-'Baseline - public'!AD$78","v":30764.975050235676},{"$f":"'C1_Combined CL'!U$90-'Baseline - public'!AE$78","v":34724.910301100477},{"$f":"'C1_Combined CL'!V$90-'Baseline - public'!AF$78","v":38745.300042461909},{"$f":"'C1_Combined CL'!W$90-'Baseline - public'!AG$78","v":43202.037024480203},{"$f":"'C1_Combined CL'!X$90-'Baseline - public'!AH$78","v":48132.343091392249},{"$f":"'C1_Combined CL'!Y$90-'Baseline - public'!AI$78","v":53269.632426349999}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D280*$B$4/D$27","v":0},2004.8100919179135,829.44392374142751,452.14641971792611,718.52620655880935,597.95044199227857,672.77781827458148,840.94221017572067,928.42441872838265,1052.3247477615826,1198.1045121960171,1167.4360615821431,1204.6472993192233,1310.7267314027195,1392.5249366401442,1505.6077872427745,1635.9828343724932,1757.2718949091272,1886.281408748029,2023.1197424188938,2155.4929625880222]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D282","v":0},{"$f":"SUM(D282:E282)","v":2004.8100919179135},{"$f":"SUM(D282:F282)","v":2834.2540156593409},{"$f":"SUM(D282:G282)","v":3286.4004353772671},{"$f":"SUM(D282:H282)","v":4004.9266419360765},{"$f":"SUM(D282:I282)","v":4602.8770839283552},{"$f":"SUM(D282:J282)","v":5275.6549022029367},{"$f":"SUM(D282:K282)","v":6116.5971123786576},{"$f":"SUM(D282:L282)","v":7045.0215311070406},{"$f":"SUM(D282:M282)","v":8097.3462788686229},{"$f":"SUM(D282:N282)","v":9295.4507910646407},{"$f":"SUM(D282:O282)","v":10462.886852646783},{"$f":"SUM(D282:P282)","v":11667.534151966007},{"$f":"SUM(D282:Q282)","v":12978.260883368726},{"$f":"SUM(D282:R282)","v":14370.78582000887},{"$f":"SUM(D282:S282)","v":15876.393607251644},{"$f":"SUM(D282:T282)","v":17512.376441624139},{"$f":"SUM(D282:U282)","v":19269.648336533268},{"$f":"SUM(D282:V282)","v":21155.929745281297},{"$f":"SUM(D282:W282)","v":23179.049487700191},{"$f":"SUM(D282:X282)","v":25334.542450288212}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D282-D288","v":0},{"$f":"D284+E282-E288","v":2004.8100919179135},2834.2540156593409,3286.4004353772671,4004.9266419360765,4602.8770839283552,4874.6928838193544,5148.7842908632074,5419.9286225161368,5671.2680418905038,5948.7971373008495,6462.0642368259878,7010.2429168013477,7569.2454290581127,8143.2864383117485,8710.3794841272647,9308.9159284109883,9956.0004154026446,10655.633953698336,11424.06578788918,12263.3701872398]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D282, D282*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D285-E288+E282, D285*(1+$B$10)-E286+E282*$D$14/100)","v":2004.8100919179135},{"$f":"IF($B$9>$B$10,E285-F288+F282, E285*(1+$B$10)-F286+F282*$D$14/100)","v":2834.2540156593409},{"$f":"IF($B$9>$B$10,F285-G288+G282, F285*(1+$B$10)-G286+G282*$D$14/100)","v":3286.4004353772671},{"$f":"IF($B$9>$B$10,G285-H288+H282, G285*(1+$B$10)-H286+H282*$D$14/100)","v":4004.9266419360765},{"$f":"IF($B$9>$B$10,H285-I288+I282, H285*(1+$B$10)-I286+I282*$D$14/100)","v":4602.8770839283552},{"$f":"IF($B$9>$B$10,I285-J288+J282, I285*(1+$B$10)-J286+J282*$D$14/100)","v":4874.6928838193544},{"$f":"IF($B$9>$B$10,J285-K288+K282, J285*(1+$B$10)-K286+K282*$D$14/100)","v":5148.7842908632074},{"$f":"IF($B$9>$B$10,K285-L288+L282, K285*(1+$B$10)-L286+L282*$D$14/100)","v":5419.9286225161368},{"$f":"IF($B$9>$B$10,L285-M288+M282, L285*(1+$B$10)-M286+M282*$D$14/100)","v":5671.2680418905038},{"$f":"IF($B$9>$B$10,M285-N288+N282, M285*(1+$B$10)-N286+N282*$D$14/100)","v":5948.7971373008495},{"$f":"IF($B$9>$B$10,N285-O288+O282, N285*(1+$B$10)-O286+O282*$D$14/100)","v":6462.0642368259878},{"$f":"IF($B$9>$B$10,O285-P288+P282, O285*(1+$B$10)-P286+P282*$D$14/100)","v":7010.2429168013477},{"$f":"IF($B$9>$B$10,P285-Q288+Q282, P285*(1+$B$10)-Q286+Q282*$D$14/100)","v":7569.2454290581127},{"$f":"IF($B$9>$B$10,Q285-R288+R282, Q285*(1+$B$10)-R286+R282*$D$14/100)","v":8143.2864383117476},{"$f":"IF($B$9>$B$10,R285-S288+S282, R285*(1+$B$10)-S286+S282*$D$14/100)","v":8710.3794841272647},{"$f":"IF($B$9>$B$10,S285-T288+T282, S285*(1+$B$10)-T286+T282*$D$14/100)","v":9308.9159284109883},{"$f":"IF($B$9>$B$10,T285-U288+U282, T285*(1+$B$10)-U286+U282*$D$14/100)","v":9956.0004154026446},{"$f":"IF($B$9>$B$10,U285-V288+V282, U285*(1+$B$10)-V286+V282*$D$14/100)","v":10655.633953698336},{"$f":"IF($B$9>$B$10,V285-W288+W282, V285*(1+$B$10)-W286+W282*$D$14/100)","v":11424.06578788918},{"$f":"IF($B$9>$B$10,W285-X288+X282, W285*(1+$B$10)-X286+X282*$D$14/100)","v":12263.370187239801}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D287+D288","v":0},0,160.03194657891822,226.24147247341944,262.33360507882082,319.68923590247107,768.38204613287917,955.96825336662732,1068.2766078449285,1233.625672366273,1373.2786767968482,1129.0257026147187,1172.2963892190446,1311.3098000892132,1422.6913209092202,1588.5443804071938,1732.7436603416536,1853.2622470599422,1981.3755771016911,2105.263157483419,2228.1031097830814]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D284*$B$9","v":0},160.03194657891822,226.24147247341944,262.33360507882082,319.68923590247107,367.42002774929648,389.11745023475919,410.99652076947518,432.64034397905766,452.70326001117724,474.85674055771392,515.82776987518127,559.58558094325849,604.20739352271084,650.02963897993664,695.29727025288446,743.07483914247211,794.72770664935388,850.57524925536939,911.91454654568076]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D291-D293)/($B$11-$B$12)","v":0},0,0,0,0,0,400.96201838358269,566.85080313186813,657.28008707545337,800.9853283872153,920.575416785671,654.16896205700471,656.46861934386334,751.72421914595475,818.48392738650932,938.51474142725715,1037.4463900887692,1110.18740791747,1186.6478704523372,1254.6879082280495,1316.1885632374008]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D$7-$B$12>0,D$7-$B$12,0)","v":0},{"$f":"IF(E$7-$B$12>0,E$7-$B$12,0)","v":0},{"$f":"IF(F$7-$B$12>0,F$7-$B$12,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D290=0,0,CHOOSE(D290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(E290=0,0,CHOOSE(E290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(F290=0,0,CHOOSE(F290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(G290=0,0,CHOOSE(G290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(H290=0,0,CHOOSE(H290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(I290=0,0,CHOOSE(I290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(J290=0,0,CHOOSE(J290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":2004.8100919179135},{"$f":"IF(K290=0,0,CHOOSE(K290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":2834.2540156593409},{"$f":"IF(L290=0,0,CHOOSE(L290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":3286.4004353772671},{"$f":"IF(M290=0,0,CHOOSE(M290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":4004.9266419360765},{"$f":"IF(N290=0,0,CHOOSE(N290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":4602.8770839283552},{"$f":"IF(O290=0,0,CHOOSE(O290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":5275.6549022029367},{"$f":"IF(P290=0,0,CHOOSE(P290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":6116.5971123786576},{"$f":"IF(Q290=0,0,CHOOSE(Q290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":7045.0215311070406},{"$f":"IF(R290=0,0,CHOOSE(R290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":8097.3462788686229},{"$f":"IF(S290=0,0,CHOOSE(S290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":9295.4507910646407},{"$f":"IF(T290=0,0,CHOOSE(T290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":10462.886852646783},{"$f":"IF(U290=0,0,CHOOSE(U290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":11667.534151966007},{"$f":"IF(V290=0,0,CHOOSE(V290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":12978.260883368726},{"$f":"IF(W290=0,0,CHOOSE(W290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":14370.78582000887},{"$f":"IF(X290=0,0,CHOOSE(X290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":15876.393607251644}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D292=0,0,CHOOSE(D292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(E292=0,0,CHOOSE(E292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(F292=0,0,CHOOSE(F292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(G292=0,0,CHOOSE(G292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(H292=0,0,CHOOSE(H292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(I292=0,0,CHOOSE(I292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(J292=0,0,CHOOSE(J292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(K292=0,0,CHOOSE(K292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(L292=0,0,CHOOSE(L292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(M292=0,0,CHOOSE(M292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(N292=0,0,CHOOSE(N292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(O292=0,0,CHOOSE(O292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":2004.8100919179135},{"$f":"IF(P292=0,0,CHOOSE(P292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":2834.2540156593409},{"$f":"IF(Q292=0,0,CHOOSE(Q292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":3286.4004353772671},{"$f":"IF(R292=0,0,CHOOSE(R292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":4004.9266419360765},{"$f":"IF(S292=0,0,CHOOSE(S292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":4602.8770839283552},{"$f":"IF(T292=0,0,CHOOSE(T292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":5275.6549022029367},{"$f":"IF(U292=0,0,CHOOSE(U292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":6116.5971123786576},{"$f":"IF(V292=0,0,CHOOSE(V292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":7045.0215311070406},{"$f":"IF(W292=0,0,CHOOSE(W292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":8097.3462788686229},{"$f":"IF(X292=0,0,CHOOSE(X292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":9295.4507910646407}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D280*$B$5","v":0},5153.5297417518068,2296.000516059054,1324.5153710284335,2198.0625943464051,1900.8141629430215,2221.5894653689284,2884.5360454273277,3308.0651032530895,3894.8878103397019,4606.3565142855259,4662.4439442780176,4997.5610202590915,5648.4335778470304,6233.565476928492,7001.0482718438534,7902.1930899173594,8817.0952669851613,9831.2950410812791,10953.262821424123,12122.332861680576]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D295","v":0},{"$f":"SUM(D295:E295)","v":5153.5297417518068},{"$f":"SUM(D295:F295)","v":7449.5302578108603},{"$f":"SUM(D295:G295)","v":8774.0456288392943},{"$f":"SUM(D295:H295)","v":10972.1082231857},{"$f":"SUM(D295:I295)","v":12872.922386128721},{"$f":"SUM(D295:J295)","v":15094.511851497649},{"$f":"SUM(D295:K295)","v":17979.047896924978},{"$f":"SUM(D295:L295)","v":21287.113000178069},{"$f":"SUM(D295:M295)","v":25182.000810517769},{"$f":"SUM(D295:N295)","v":29788.357324803295},{"$f":"SUM(D295:O295)","v":34450.801269081312},{"$f":"SUM(D295:P295)","v":39448.362289340403},{"$f":"SUM(D295:Q295)","v":45096.795867187437},{"$f":"SUM(D295:R295)","v":51330.361344115925},{"$f":"SUM(D295:S295)","v":58331.409615959776},{"$f":"SUM(D295:T295)","v":66233.602705877129},{"$f":"SUM(D295:U295)","v":75050.697972862283},{"$f":"SUM(D295:V295)","v":84881.99301394356},{"$f":"SUM(D295:W295)","v":95835.255835367687},{"$f":"SUM(D295:X295)","v":107957.58869704827}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D295-D301","v":0},{"$f":"D297+E295-E301","v":5153.5297417518068},7449.5302578108603,8774.0456288392943,5818.5784814338931,5423.3921283178606,6320.466222658355,7006.9396737392763,8414.1906140493447,10087.488959020118,11809.309427878316,13163.688268903243,14266.361478822633,15308.438542384138,16879.560075034613,18883.047326619377,21136.806838689703,23720.336628746376,26550.583397983806,29601.65312949058,32906.890724186]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D300+D301","v":0},0,622.12444164145393,772.28562536837592,5966.4892450120287,2830.0946397365942,1821.2963191579834,2789.3110754687568,2559.5822328914182,3002.5517820808091,3813.1660633398214,4379.8972212992912,5086.5037215639604,5897.6879488575814,6042.4519818995468,6519.254123059125,7352.777835722557,8135.7974030172963,9139.1399045532271,10346.283939833535,11509.859859666396]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D297*E$16","v":0},622.12444164145393,772.28562536837592,812.95950326022182,534.09412367754044,496.78094812954947,591.24848112235134,658.76806994839728,780.96231671188059,928.63001791249303,1071.8321180461996,1191.6159112242601,1291.3314345720557,1380.0080376215301,1521.6931028000345,1704.344257875523,1902.231926088808,2138.0916327093755,2444.090849916181,2692.764592681242]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D304-D306)/($B$18-$B$19)","v":0},0,0,0,5153.5297417518068,2296.0005160590536,1324.5153710284339,2198.0625943464056,1900.8141629430211,2221.5894653689284,2884.5360454273286,3308.0651032530914,3894.8878103397001,4606.3565142855259,4662.4439442780167,4997.5610202590906,5648.433577847034,6233.5654769284884,7001.0482718438507,7902.1930899173531,8817.095266985154]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D303=0,0,CHOOSE(D303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(E303=0,0,CHOOSE(E303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(F303=0,0,CHOOSE(F303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(G303=0,0,CHOOSE(G303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(H303=0,0,CHOOSE(H303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":5153.5297417518068},{"$f":"IF(I303=0,0,CHOOSE(I303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":7449.5302578108603},{"$f":"IF(J303=0,0,CHOOSE(J303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":8774.0456288392943},{"$f":"IF(K303=0,0,CHOOSE(K303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":10972.1082231857},{"$f":"IF(L303=0,0,CHOOSE(L303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":12872.922386128721},{"$f":"IF(M303=0,0,CHOOSE(M303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":15094.511851497649},{"$f":"IF(N303=0,0,CHOOSE(N303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":17979.047896924978},{"$f":"IF(O303=0,0,CHOOSE(O303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":21287.113000178069},{"$f":"IF(P303=0,0,CHOOSE(P303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":25182.000810517769},{"$f":"IF(Q303=0,0,CHOOSE(Q303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":29788.357324803295},{"$f":"IF(R303=0,0,CHOOSE(R303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":34450.801269081312},{"$f":"IF(S303=0,0,CHOOSE(S303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":39448.362289340403},{"$f":"IF(T303=0,0,CHOOSE(T303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":45096.795867187437},{"$f":"IF(U303=0,0,CHOOSE(U303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":51330.361344115925},{"$f":"IF(V303=0,0,CHOOSE(V303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":58331.409615959776},{"$f":"IF(W303=0,0,CHOOSE(W303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":66233.602705877129},{"$f":"IF(X303=0,0,CHOOSE(X303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":75050.697972862283}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D305=0,0,CHOOSE(D305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(E305=0,0,CHOOSE(E305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(F305=0,0,CHOOSE(F305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(G305=0,0,CHOOSE(G305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(H305=0,0,CHOOSE(H305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(I305=0,0,CHOOSE(I305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":5153.5297417518068},{"$f":"IF(J305=0,0,CHOOSE(J305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":7449.5302578108603},{"$f":"IF(K305=0,0,CHOOSE(K305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":8774.0456288392943},{"$f":"IF(L305=0,0,CHOOSE(L305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":10972.1082231857},{"$f":"IF(M305=0,0,CHOOSE(M305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":12872.922386128721},{"$f":"IF(N305=0,0,CHOOSE(N305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":15094.511851497649},{"$f":"IF(O305=0,0,CHOOSE(O305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":17979.047896924978},{"$f":"IF(P305=0,0,CHOOSE(P305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":21287.113000178069},{"$f":"IF(Q305=0,0,CHOOSE(Q305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":25182.000810517769},{"$f":"IF(R305=0,0,CHOOSE(R305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":29788.357324803295},{"$f":"IF(S305=0,0,CHOOSE(S305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":34450.801269081312},{"$f":"IF(T305=0,0,CHOOSE(T305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":39448.362289340403},{"$f":"IF(U305=0,0,CHOOSE(U305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":45096.795867187437},{"$f":"IF(V305=0,0,CHOOSE(V305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":51330.361344115925},{"$f":"IF(W305=0,0,CHOOSE(W305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":58331.409615959776},{"$f":"IF(X305=0,0,CHOOSE(X305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":66233.602705877129}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D280*$B$6","v":0},7655.4156058425515,3410.6406797773225,1967.5283057748836,3265.1568013767419,2823.6030712911238,3300.1052706022724,4284.8927559062495,4914.032611749014,5785.7403411714813,6842.6060026091927,6925.9222166163645,7423.7286952450831,8390.5805782187181,9259.7766624896594,10399.849594990779,11738.473499208134,13097.533552243427,14604.097241040188,16270.747107306308,18007.36598387847]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D308*E$22","v":0},966.25811725350638,372.33899583869311,193.12433143011611,317.67344973053287,274.1731205896977,326.86172399031523,426.4209218255815,483.12645915411599,564.4474144562115,658.68566889565966,665.05284909937916,712.80115507223798,802.53938040830565,885.70521910044795,995.87583614200241,1120.9884885538395,1252.6253812147506,1424.7012952312318,1569.5978080663294]
[]
["CL1: Natural disaster"]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C2_Natural disaster'!E$91-'Baseline - public'!O$78","v":0},{"$f":"'C2_Natural disaster'!F$91-'Baseline - public'!P$78+'C2_Natural disaster'!AA62*'C2_Natural disaster'!F$41/100","v":24427.12202397993},{"$f":"'C2_Natural disaster'!G$91-'Baseline - public'!Q$78","v":11600.217810111542},{"$f":"'C2_Natural disaster'!H$91-'Baseline - public'!R$78","v":7407.6455224182209},{"$f":"'C2_Natural disaster'!I$91-'Baseline - public'!S$78","v":11854.760905383635},{"$f":"'C2_Natural disaster'!J$91-'Baseline - public'!T$78","v":10910.363233959557},{"$f":"'C2_Natural disaster'!K$91-'Baseline - public'!U$78","v":12902.77393025026},{"$f":"'C2_Natural disaster'!L$91-'Baseline - public'!V$78","v":16603.902849996652},{"$f":"'C2_Natural disaster'!M$91-'Baseline - public'!W$78","v":19314.681701754147},{"$f":"'C2_Natural disaster'!N$91-'Baseline - public'!X$78","v":22925.889492818183},{"$f":"'C2_Natural disaster'!O$91-'Baseline - public'!Y$78","v":27294.950187984577},{"$f":"'C2_Natural disaster'!P$91-'Baseline - public'!Z$78","v":28759.39973515048},{"$f":"'C2_Natural disaster'!Q$91-'Baseline - public'!AA$78","v":31686.710758612127},{"$f":"'C2_Natural disaster'!R$91-'Baseline - public'!AB$78","v":36301.881880515852},{"$f":"'C2_Natural disaster'!S$91-'Baseline - public'!AC$78","v":40856.633428481931},{"$f":"'C2_Natural disaster'!T$91-'Baseline - public'!AD$78","v":46550.716724667887},{"$f":"'C2_Natural disaster'!U$91-'Baseline - public'!AE$78","v":53201.229222020644},{"$f":"'C2_Natural disaster'!V$91-'Baseline - public'!AF$78","v":60290.269063227679},{"$f":"'C2_Natural disaster'!W$91-'Baseline - public'!AG$78","v":68275.126326552505},{"$f":"'C2_Natural disaster'!X$91-'Baseline - public'!AH$78","v":77271.721525101166},{"$f":"'C2_Natural disaster'!Y$91-'Baseline - public'!AI$78","v":86996.384462677495}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D313*$B$4/D$27","v":0},2162.4559019571561,953.64711067377277,575.45158472039282,881.86450187480034,781.03634957444967,889.19589637065985,1101.5567351038185,1233.5778621131428,1409.5728653662156,1615.5706958006992,1638.723957799345,1738.1428657970901,1916.9896796292783,2076.9954175250723,2278.1465445022532,2506.451334792469,2734.4321826185374,2981.0191912183013,3247.9188692578823,3520.206277735565]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D315","v":0},{"$f":"SUM(D315:E315)","v":2162.4559019571561},{"$f":"SUM(D315:F315)","v":3116.1030126309288},{"$f":"SUM(D315:G315)","v":3691.5545973513217},{"$f":"SUM(D315:H315)","v":4573.4190992261219},{"$f":"SUM(D315:I315)","v":5354.4554488005715},{"$f":"SUM(D315:J315)","v":6243.6513451712317},{"$f":"SUM(D315:K315)","v":7345.2080802750497},{"$f":"SUM(D315:L315)","v":8578.7859423881928},{"$f":"SUM(D315:M315)","v":9988.3588077544082},{"$f":"SUM(D315:N315)","v":11603.929503555108},{"$f":"SUM(D315:O315)","v":13242.653461354454},{"$f":"SUM(D315:P315)","v":14980.796327151544},{"$f":"SUM(D315:Q315)","v":16897.786006780821},{"$f":"SUM(D315:R315)","v":18974.781424305893},{"$f":"SUM(D315:S315)","v":21252.927968808144},{"$f":"SUM(D315:T315)","v":23759.379303600614},{"$f":"SUM(D315:U315)","v":26493.811486219151},{"$f":"SUM(D315:V315)","v":29474.830677437451},{"$f":"SUM(D315:W315)","v":32722.749546695333},{"$f":"SUM(D315:X315)","v":36242.955824430901}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D315-D321","v":0},{"$f":"D317+E315-E321","v":2162.4559019571561},3116.1030126309288,3691.5545973513217,4573.4190992261219,5354.4554488005715,5811.1601647798007,6289.4962973574329,6784.7632400003113,7279.6522855213025,7824.3318915618875,8646.8167607184187,9539.1386129866842,10478.682023608588,11472.689499428001,12500.941232979347,13607.592144535172,14814.90667777841,16132.125856118184,17582.760202065769,19173.166786750724]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D315, D315*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D318-E321+E315, D318*(1+$B$10)-E319+E315*$D$14/100)","v":2162.4559019571561},{"$f":"IF($B$9>$B$10,E318-F321+F315, E318*(1+$B$10)-F319+F315*$D$14/100)","v":3116.1030126309288},{"$f":"IF($B$9>$B$10,F318-G321+G315, F318*(1+$B$10)-G319+G315*$D$14/100)","v":3691.5545973513217},{"$f":"IF($B$9>$B$10,G318-H321+H315, G318*(1+$B$10)-H319+H315*$D$14/100)","v":4573.4190992261219},{"$f":"IF($B$9>$B$10,H318-I321+I315, H318*(1+$B$10)-I319+I315*$D$14/100)","v":5354.4554488005715},{"$f":"IF($B$9>$B$10,I318-J321+J315, I318*(1+$B$10)-J319+J315*$D$14/100)","v":5811.1601647798007},{"$f":"IF($B$9>$B$10,J318-K321+K315, J318*(1+$B$10)-K319+K315*$D$14/100)","v":6289.4962973574329},{"$f":"IF($B$9>$B$10,K318-L321+L315, K318*(1+$B$10)-L319+L315*$D$14/100)","v":6784.7632400003113},{"$f":"IF($B$9>$B$10,L318-M321+M315, L318*(1+$B$10)-M319+M315*$D$14/100)","v":7279.6522855213025},{"$f":"IF($B$9>$B$10,M318-N321+N315, M318*(1+$B$10)-N319+N315*$D$14/100)","v":7824.3318915618875},{"$f":"IF($B$9>$B$10,N318-O321+O315, N318*(1+$B$10)-O319+O315*$D$14/100)","v":8646.8167607184187},{"$f":"IF($B$9>$B$10,O318-P321+P315, O318*(1+$B$10)-P319+P315*$D$14/100)","v":9539.1386129866842},{"$f":"IF($B$9>$B$10,P318-Q321+Q315, P318*(1+$B$10)-Q319+Q315*$D$14/100)","v":10478.682023608588},{"$f":"IF($B$9>$B$10,Q318-R321+R315, Q318*(1+$B$10)-R319+R315*$D$14/100)","v":11472.689499428001},{"$f":"IF($B$9>$B$10,R318-S321+S315, R318*(1+$B$10)-S319+S315*$D$14/100)","v":12500.941232979347},{"$f":"IF($B$9>$B$10,S318-T321+T315, S318*(1+$B$10)-T319+T315*$D$14/100)","v":13607.592144535172},{"$f":"IF($B$9>$B$10,T318-U321+U315, T318*(1+$B$10)-U319+U315*$D$14/100)","v":14814.90667777841},{"$f":"IF($B$9>$B$10,U318-V321+V315, U318*(1+$B$10)-V319+V315*$D$14/100)","v":16132.125856118186},{"$f":"IF($B$9>$B$10,V318-W321+W315, V318*(1+$B$10)-W319+W315*$D$14/100)","v":17582.760202065772},{"$f":"IF($B$9>$B$10,W318-X321+X315, W318*(1+$B$10)-X319+X315*$D$14/100)","v":19173.166786750731}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D320+D321","v":0},0,172.61586460302169,248.73978481158659,294.67462803488098,365.06857378705087,859.90519421550744,1087.0906103641432,1240.3636273674574,1456.2707126643948,1651.9820022440808,1440.8085021418701,1536.044453398481,1738.8984020929483,1919.4381813467403,2165.6906963021029,2397.6754676846244,2613.3299883498589,2846.3850186043287,3085.0152233991689,3333.3258188968102]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D317*$B$9","v":0},172.61586460302169,248.73978481158659,294.67462803488098,365.06857378705087,427.41401382407628,463.87000783795742,502.05270789719293,541.58689281917032,581.09091248396646,624.56941349905514,690.22343986965666,761.45213308557413,836.45023964108293,915.79588535119581,997.87504444798003,1086.2123389745602,1182.5850057258031,1287.730700088872,1403.5261258462026]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D324-D326)/($B$11-$B$12)","v":0},0,0,0,0,0,432.49118039143121,623.22060252618576,738.31091947026437,914.68381984522443,1070.8910897601143,816.23908864281509,845.82101352882421,977.44626900737421,1082.9879417056572,1249.8948109509072,1399.8004232366443,1527.1176493752987,1663.8000128785256,1797.2845233102969,1929.7996930506074]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-$B$12>0,D7-$B$12,0)","v":0},{"$f":"IF(E7-$B$12>0,E7-$B$12,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D323=0,0,CHOOSE(D323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(E323=0,0,CHOOSE(E323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(F323=0,0,CHOOSE(F323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(G323=0,0,CHOOSE(G323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(H323=0,0,CHOOSE(H323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(I323=0,0,CHOOSE(I323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(J323=0,0,CHOOSE(J323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":2162.4559019571561},{"$f":"IF(K323=0,0,CHOOSE(K323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":3116.1030126309288},{"$f":"IF(L323=0,0,CHOOSE(L323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":3691.5545973513217},{"$f":"IF(M323=0,0,CHOOSE(M323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":4573.4190992261219},{"$f":"IF(N323=0,0,CHOOSE(N323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":5354.4554488005715},{"$f":"IF(O323=0,0,CHOOSE(O323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":6243.6513451712317},{"$f":"IF(P323=0,0,CHOOSE(P323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":7345.2080802750497},{"$f":"IF(Q323=0,0,CHOOSE(Q323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":8578.7859423881928},{"$f":"IF(R323=0,0,CHOOSE(R323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":9988.3588077544082},{"$f":"IF(S323=0,0,CHOOSE(S323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":11603.929503555108},{"$f":"IF(T323=0,0,CHOOSE(T323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":13242.653461354454},{"$f":"IF(U323=0,0,CHOOSE(U323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":14980.796327151544},{"$f":"IF(V323=0,0,CHOOSE(V323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":16897.786006780821},{"$f":"IF(W323=0,0,CHOOSE(W323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":18974.781424305893},{"$f":"IF(X323=0,0,CHOOSE(X323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":21252.927968808144}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D325=0,0,CHOOSE(D325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(E325=0,0,CHOOSE(E325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(F325=0,0,CHOOSE(F325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(G325=0,0,CHOOSE(G325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(H325=0,0,CHOOSE(H325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(I325=0,0,CHOOSE(I325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(J325=0,0,CHOOSE(J325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(K325=0,0,CHOOSE(K325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(L325=0,0,CHOOSE(L325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(M325=0,0,CHOOSE(M325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(N325=0,0,CHOOSE(N325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(O325=0,0,CHOOSE(O325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":2162.4559019571561},{"$f":"IF(P325=0,0,CHOOSE(P325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":3116.1030126309288},{"$f":"IF(Q325=0,0,CHOOSE(Q325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":3691.5545973513217},{"$f":"IF(R325=0,0,CHOOSE(R325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":4573.4190992261219},{"$f":"IF(S325=0,0,CHOOSE(S325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":5354.4554488005715},{"$f":"IF(T325=0,0,CHOOSE(T325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":6243.6513451712317},{"$f":"IF(U325=0,0,CHOOSE(U325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":7345.2080802750497},{"$f":"IF(V325=0,0,CHOOSE(V325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":8578.7859423881928},{"$f":"IF(W325=0,0,CHOOSE(W325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":9988.3588077544082},{"$f":"IF(X325=0,0,CHOOSE(X325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":11603.929503555108}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D313*$B$5","v":0},5558.7713025235671,2639.8098720990697,1685.7248802729212,2697.7351099500529,2482.8227404564768,2936.2267636774341,3778.4761783169979,4395.3560413579498,5217.142505465752,6211.3901776816037,6544.6484349903421,7210.8035593969398,8261.0574846644722,9297.5619967434377,10593.33915747259,12106.766649301835,13719.987854528672,15537.066238406374,17584.381315516937,19797.379523453441]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D328","v":0},{"$f":"SUM(D328:E328)","v":5558.7713025235671},{"$f":"SUM(D328:F328)","v":8198.5811746226373},{"$f":"SUM(D328:G328)","v":9884.3060548955582},{"$f":"SUM(D328:H328)","v":12582.04116484561},{"$f":"SUM(D328:I328)","v":15064.863905302087},{"$f":"SUM(D328:J328)","v":18001.090668979523},{"$f":"SUM(D328:K328)","v":21779.566847296519},{"$f":"SUM(D328:L328)","v":26174.92288865447},{"$f":"SUM(D328:M328)","v":31392.065394120222},{"$f":"SUM(D328:N328)","v":37603.455571801824},{"$f":"SUM(D328:O328)","v":44148.104006792164},{"$f":"SUM(D328:P328)","v":51358.907566189104},{"$f":"SUM(D328:Q328)","v":59619.965050853578},{"$f":"SUM(D328:R328)","v":68917.527047597017},{"$f":"SUM(D328:S328)","v":79510.866205069615},{"$f":"SUM(D328:T328)","v":91617.632854371448},{"$f":"SUM(D328:U328)","v":105337.62070890013},{"$f":"SUM(D328:V328)","v":120874.6869473065},{"$f":"SUM(D328:W328)","v":138459.06826282345},{"$f":"SUM(D328:X328)","v":158256.4477862769}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D328-D334","v":0},{"$f":"D330+E328-E334","v":5558.7713025235671},8198.5811746226373,9884.3060548955582,7023.2698623220431,6866.2827306794507,8116.7846140839629,9197.5256824509088,11110.058983352383,13390.974725140699,15823.888724505305,17973.181118137694,19966.842172068882,22016.509479051751,24769.423040804846,28151.958638880496,31997.667803517856,36420.093661303086,41363.820742236865,46841.435408451973,52918.827077376744]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D333+D334","v":0},0,671.04444256481031,849.93901232068731,6474.6020242202931,3284.4840265230177,2314.6741364519075,3457.0203280990327,3347.5420793195126,3967.4058515337447,5011.217165632148,5831.5579015001713,6844.1279033410792,8018.7053073455809,8529.3681670088208,9443.7681647527279,10801.994242604334,12177.229948518545,13876.155027183098,15914.477172203238,17980.998487498538]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D330*E$16","v":0},671.04444256481031,849.93901232068731,915.83072169672607,644.67415442394747,628.94925617898662,759.28521814898079,864.71933886303555,1031.1790878563088,1232.7409873151514,1436.2018601422203,1626.9853978753267,1807.3151296639794,1984.7197320184803,2232.9646053557885,2540.9367579398609,2879.6679517751049,3282.8158697105014,3807.7105229014046,4261.0106329698601]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D337-D339)/($B$18-$B$19)","v":0},0,0,0,5558.7713025235671,2639.8098720990702,1685.7248802729209,2697.735109950052,2482.8227404564768,2936.2267636774359,3778.4761783169961,4395.3560413579507,5217.142505465752,6211.3901776816019,6544.6484349903403,7210.8035593969398,8261.057484664474,9297.5619967434395,10593.339157472597,12106.766649301833,13719.987854528677]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D336=0,0,CHOOSE(D336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(E336=0,0,CHOOSE(E336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(F336=0,0,CHOOSE(F336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(G336=0,0,CHOOSE(G336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(H336=0,0,CHOOSE(H336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":5558.7713025235671},{"$f":"IF(I336=0,0,CHOOSE(I336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":8198.5811746226373},{"$f":"IF(J336=0,0,CHOOSE(J336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":9884.3060548955582},{"$f":"IF(K336=0,0,CHOOSE(K336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":12582.04116484561},{"$f":"IF(L336=0,0,CHOOSE(L336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":15064.863905302087},{"$f":"IF(M336=0,0,CHOOSE(M336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":18001.090668979523},{"$f":"IF(N336=0,0,CHOOSE(N336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":21779.566847296519},{"$f":"IF(O336=0,0,CHOOSE(O336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":26174.92288865447},{"$f":"IF(P336=0,0,CHOOSE(P336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":31392.065394120222},{"$f":"IF(Q336=0,0,CHOOSE(Q336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":37603.455571801824},{"$f":"IF(R336=0,0,CHOOSE(R336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":44148.104006792164},{"$f":"IF(S336=0,0,CHOOSE(S336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":51358.907566189104},{"$f":"IF(T336=0,0,CHOOSE(T336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":59619.965050853578},{"$f":"IF(U336=0,0,CHOOSE(U336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":68917.527047597017},{"$f":"IF(V336=0,0,CHOOSE(V336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":79510.866205069615},{"$f":"IF(W336=0,0,CHOOSE(W336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":91617.632854371448},{"$f":"IF(X336=0,0,CHOOSE(X336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":105337.62070890013}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":5558.7713025235671},{"$f":"IF(J338=0,0,CHOOSE(J338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":8198.5811746226373},{"$f":"IF(K338=0,0,CHOOSE(K338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":9884.3060548955582},{"$f":"IF(L338=0,0,CHOOSE(L338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":12582.04116484561},{"$f":"IF(M338=0,0,CHOOSE(M338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":15064.863905302087},{"$f":"IF(N338=0,0,CHOOSE(N338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":18001.090668979523},{"$f":"IF(O338=0,0,CHOOSE(O338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":21779.566847296519},{"$f":"IF(P338=0,0,CHOOSE(P338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":26174.92288865447},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":31392.065394120222},{"$f":"IF(R338=0,0,CHOOSE(R338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":37603.455571801824},{"$f":"IF(S338=0,0,CHOOSE(S338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":44148.104006792164},{"$f":"IF(T338=0,0,CHOOSE(T338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":51358.907566189104},{"$f":"IF(U338=0,0,CHOOSE(U338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":59619.965050853578},{"$f":"IF(V338=0,0,CHOOSE(V338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":68917.527047597017},{"$f":"IF(W338=0,0,CHOOSE(W338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":79510.866205069615},{"$f":"IF(X338=0,0,CHOOSE(X338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":91617.632854371448}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D313*$B$6","v":0},8257.3899271188238,3921.3592826680733,2504.0943202574199,4007.4055057496971,3688.1595539934419,4361.6777850025528,5612.8143139346084,6529.1710571962549,7749.9104799326678,9226.8359130566023,9721.8811716699711,10711.434854455305,12271.555915648101,13811.252631281739,15736.091177875314,17984.242836998645,20380.635098037899,23079.851152673109,26121.076987543584,29408.420199999731]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D341*E$22","v":0},1042.2386523752637,428.09404880689317,245.79140234895149,389.88826844207347,358.12194158320909,432.00607356261958,558.5720787258324,641.91989416855665,756.06865754700834,888.19735972883802,933.53124242614638,1028.4755074127488,1173.7455816532872,1321.0576219828663,1506.8672692075852,1717.4404488788348,1949.1685749265084,2251.5526491122828,2519.834210044944]
[]
[{"$f":"'C3_commodity_prices_pub'!B2","v":"Tailored Stress Test 3. Commodity Price shock - Public"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C3_commodity_prices_pub'!E90-'Baseline - public'!O78","v":0},{"$f":"'C3_commodity_prices_pub'!F90-'Baseline - public'!P78","v":7549.2167407246016},{"$f":"'C3_commodity_prices_pub'!G90-'Baseline - public'!Q78","v":12274.643167251947},{"$f":"'C3_commodity_prices_pub'!H90-'Baseline - public'!R78","v":16631.039501201791},{"$f":"'C3_commodity_prices_pub'!I90-'Baseline - public'!S78","v":21191.016891845873},{"$f":"'C3_commodity_prices_pub'!J90-'Baseline - public'!T78","v":25122.090830855377},{"$f":"'C3_commodity_prices_pub'!K90-'Baseline - public'!U78","v":30896.194739160157},{"$f":"'C3_commodity_prices_pub'!L90-'Baseline - public'!V78","v":36761.201879791188},{"$f":"'C3_commodity_prices_pub'!M90-'Baseline - public'!W78","v":44489.489653570228},{"$f":"'C3_commodity_prices_pub'!N90-'Baseline - public'!X78","v":54094.8803124486},{"$f":"'C3_commodity_prices_pub'!O90-'Baseline - public'!Y78","v":65372.985442297228},{"$f":"'C3_commodity_prices_pub'!P90-'Baseline - public'!Z78","v":76991.811940142157},{"$f":"'C3_commodity_prices_pub'!Q90-'Baseline - public'!AA78","v":90043.765181085371},{"$f":"'C3_commodity_prices_pub'!R90-'Baseline - public'!AB78","v":105712.09209656993},{"$f":"'C3_commodity_prices_pub'!S90-'Baseline - public'!AC78","v":123668.0735671432},{"$f":"'C3_commodity_prices_pub'!T90-'Baseline - public'!AD78","v":144500.80859865702},{"$f":"'C3_commodity_prices_pub'!U90-'Baseline - public'!AE78","v":168507.66947021481},{"$f":"'C3_commodity_prices_pub'!V90-'Baseline - public'!AF78","v":196134.58130595024},{"$f":"'C3_commodity_prices_pub'!W90-'Baseline - public'!AG78","v":227810.80528767742},{"$f":"'C3_commodity_prices_pub'!X90-'Baseline - public'!AH78","v":264255.28463283856},{"$f":"'C3_commodity_prices_pub'!Y90-'Baseline - public'!AI78","v":305340.16687232396}]
[null,null,"   (gross, in USD)",null,{"$f":"E346/E$27","v":1538.4891728980201},2322.9936425770325,2974.1686092303289,3628.9288344200031,4140.0483241676611,4901.5896188169772,5614.4081385035597,6541.1487784056626,7656.5847212021808,8907.5767228242476,10099.226637517344,11370.499655847301,12850.880801195672,14472.652948569626,16279.578432788438,18275.735925330722,20478.196191779854,22897.821780370799,25569.713243997201,28442.544080381489]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"'C3_Commodity prices_ext'!D92","v":0},{"$f":"'C3_Commodity prices_ext'!E92","v":1235.8046125125111},{"$f":"'C3_Commodity prices_ext'!F92","v":1441.8626611808068},{"$f":"'C3_Commodity prices_ext'!G92","v":89.779556955050793},{"$f":"'C3_Commodity prices_ext'!H92","v":82.049996233898128},{"$f":"'C3_Commodity prices_ext'!I92","v":60.300479485897085},{"$f":"'C3_Commodity prices_ext'!J92","v":45.694601689319825},{"$f":"'C3_Commodity prices_ext'!K92","v":8.4121362747755484},{"$f":"'C3_Commodity prices_ext'!L92","v":-51.827219880924531},{"$f":"'C3_Commodity prices_ext'!M92","v":-116.56031119255567},{"$f":"'C3_Commodity prices_ext'!N92","v":-182.30587715542788},{"$f":"'C3_Commodity prices_ext'!O92","v":-250.05809769420011},{"$f":"'C3_Commodity prices_ext'!P92","v":-302.09859996408341},{"$f":"'C3_Commodity prices_ext'!Q92","v":-336.76922249165364},{"$f":"'C3_Commodity prices_ext'!R92","v":-366.3382201947752},{"$f":"'C3_Commodity prices_ext'!S92","v":-396.82817151398922},{"$f":"'C3_Commodity prices_ext'!T92","v":-431.55895612661698},{"$f":"'C3_Commodity prices_ext'!U92","v":-453.443473261912},{"$f":"'C3_Commodity prices_ext'!V92","v":-478.6012668565163},{"$f":"'C3_Commodity prices_ext'!W92","v":-512.58344712493999},{"$f":"'C3_Commodity prices_ext'!X92","v":-533.57534511871927}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E348>E346*$B$4/E$27, 1,2)","v":1},1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D349=1,IF(D348>D346/D$27,D346/D$27,D348),D346*$B$4/D$27)","v":0},1235.8046125125111,1441.8626611808068,1291.9568042977553,1576.3797941349865,1798.4063129205408,2129.2142080487588,2438.8572907846965,2841.4265573101147,3325.963665119607,3869.3853203686522,4387.0292127998227,4939.2607914178789,5582.3273908538404,6286.8131938166334,7071.7282342586868,7938.844256846035,8895.5766756482026,9946.6441011234529,11107.293953342334,12355.230380061463]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D351","v":0},{"$f":"SUM(D351:E351)","v":1235.8046125125111},{"$f":"SUM(D351:F351)","v":2677.6672736933178},{"$f":"SUM(D351:G351)","v":3969.6240779910731},{"$f":"SUM(D351:H351)","v":5546.0038721260598},{"$f":"SUM(D351:I351)","v":7344.4101850466004},{"$f":"SUM(D351:J351)","v":9473.6243930953588},{"$f":"SUM(D351:K351)","v":11912.481683880054},{"$f":"SUM(D351:L351)","v":14753.908241190169},{"$f":"SUM(D351:M351)","v":18079.871906309774},{"$f":"SUM(D351:N351)","v":21949.257226678426},{"$f":"SUM(D351:O351)","v":26336.286439478248},{"$f":"SUM(D351:P351)","v":31275.547230896125},{"$f":"SUM(D351:Q351)","v":36857.874621749965},{"$f":"SUM(D351:R351)","v":43144.687815566598},{"$f":"SUM(D351:S351)","v":50216.416049825282},{"$f":"SUM(D351:T351)","v":58155.26030667132},{"$f":"SUM(D351:U351)","v":67050.836982319524},{"$f":"SUM(D351:V351)","v":76997.481083442981},{"$f":"SUM(D351:W351)","v":88104.775036785315},{"$f":"SUM(D351:X351)","v":100460.00541684678}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D351-D357","v":0},{"$f":"D353+E351-E357","v":1235.8046125125111},2677.6672736933178,3969.6240779910731,5546.0038721260598,7344.4101850466004,9226.4634705928565,11129.787306638889,13177.289048350789,15394.051939045185,17794.555222404517,20534.020479087769,23626.318388468302,27051.788946682322,30831.828533662218,34982.587359594538,39548.899207163995,44571.862773408982,50097.71359842048,56192.044369911448,62893.842985343545]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D351, D351*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D354-E357+E351, D354*(1+$B$10)-E355+E351*$D$14/100)","v":1235.8046125125111},{"$f":"IF($B$9>$B$10,E354-F357+F351, E354*(1+$B$10)-F355+F351*$D$14/100)","v":2677.6672736933178},{"$f":"IF($B$9>$B$10,F354-G357+G351, F354*(1+$B$10)-G355+G351*$D$14/100)","v":3969.6240779910731},{"$f":"IF($B$9>$B$10,G354-H357+H351, G354*(1+$B$10)-H355+H351*$D$14/100)","v":5546.0038721260598},{"$f":"IF($B$9>$B$10,H354-I357+I351, H354*(1+$B$10)-I355+I351*$D$14/100)","v":7344.4101850466004},{"$f":"IF($B$9>$B$10,I354-J357+J351, I354*(1+$B$10)-J355+J351*$D$14/100)","v":9226.4634705928565},{"$f":"IF($B$9>$B$10,J354-K357+K351, J354*(1+$B$10)-K355+K351*$D$14/100)","v":11129.787306638889},{"$f":"IF($B$9>$B$10,K354-L357+L351, K354*(1+$B$10)-L355+L351*$D$14/100)","v":13177.289048350789},{"$f":"IF($B$9>$B$10,L354-M357+M351, L354*(1+$B$10)-M355+M351*$D$14/100)","v":15394.051939045185},{"$f":"IF($B$9>$B$10,M354-N357+N351, M354*(1+$B$10)-N355+N351*$D$14/100)","v":17794.555222404517},{"$f":"IF($B$9>$B$10,N354-O357+O351, N354*(1+$B$10)-O355+O351*$D$14/100)","v":20534.020479087769},{"$f":"IF($B$9>$B$10,O354-P357+P351, O354*(1+$B$10)-P355+P351*$D$14/100)","v":23626.318388468302},{"$f":"IF($B$9>$B$10,P354-Q357+Q351, P354*(1+$B$10)-Q355+Q351*$D$14/100)","v":27051.788946682322},{"$f":"IF($B$9>$B$10,Q354-R357+R351, Q354*(1+$B$10)-R355+R351*$D$14/100)","v":30831.828533662214},{"$f":"IF($B$9>$B$10,R354-S357+S351, R354*(1+$B$10)-S355+S351*$D$14/100)","v":34982.587359594538},{"$f":"IF($B$9>$B$10,S354-T357+T351, S354*(1+$B$10)-T355+T351*$D$14/100)","v":39548.899207163995},{"$f":"IF($B$9>$B$10,T354-U357+U351, T354*(1+$B$10)-U355+U351*$D$14/100)","v":44571.862773408982},{"$f":"IF($B$9>$B$10,U354-V357+V351, U354*(1+$B$10)-V355+V351*$D$14/100)","v":50097.71359842048},{"$f":"IF($B$9>$B$10,V354-W357+W351, V354*(1+$B$10)-W355+W351*$D$14/100)","v":56192.044369911448},{"$f":"IF($B$9>$B$10,W354-X357+X351, W354*(1+$B$10)-X355+X351*$D$14/100)","v":62893.842985343537}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D356+D357","v":0},0,98.646858637062607,213.74209349169217,316.87124428814269,442.70417381103812,833.4210690995518,1272.0266094722006,1682.3488787406923,2161.064602097415,2697.6967299688968,3067.9964061663313,3486.0703873353277,4042.8039043561175,4666.1554161322692,5382.0890708422212,6164.9822149174179,7029.564159625199,7978.6973344725739,9011.9627173328699,10138.905116453494]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D353*B9","v":0},{"$f":"E353*B9","v":98.646858637062607},{"$f":"F353*B9","v":213.74209349169217},{"$f":"G353*B9","v":316.87124428814269},{"$f":"H353*B9","v":442.70417381103812},{"$f":"I353*B9","v":586.26014659704958},{"$f":"J353*B9","v":736.49315473353704},{"$f":"K353*B9","v":888.42406314247773},{"$f":"L353*B9","v":1051.8638276722031},{"$f":"M353*B9","v":1228.8146929595766},{"$f":"N353*B9","v":1420.4324500497619},{"$f":"O353*B9","v":1639.1075052979807},{"$f":"P353*B9","v":1885.9470717162988},{"$f":"Q353*B9","v":2159.3818092955271},{"$f":"R353*B9","v":2461.1196625158564},{"$f":"S353*B9","v":2792.4498056408406},{"$f":"T353*B9","v":3156.9510502219841},{"$f":"U353*B9","v":3557.9040583606143},{"$f":"V353*B9","v":3998.999535481506},{"$f":"W353*B9","v":4485.4733518241228}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D360-D362)/(B11-B12)","v":0},{"$f":"(E360-E362)/(B11-B12)","v":0},{"$f":"(F360-F362)/(B11-B12)","v":0},{"$f":"(G360-G362)/(B11-B12)","v":0},{"$f":"(H360-H362)/(B11-B12)","v":0},{"$f":"(I360-I362)/(B11-B12)","v":0},{"$f":"(J360-J362)/(B11-B12)","v":247.16092250250222},{"$f":"(K360-K362)/(B11-B12)","v":535.53345473866352},{"$f":"(L360-L362)/(B11-B12)","v":793.92481559821465},{"$f":"(M360-M362)/(B11-B12)","v":1109.2007744252119},{"$f":"(N360-N362)/(B11-B12)","v":1468.8820370093201},{"$f":"(O360-O362)/(B11-B12)","v":1647.5639561165694},{"$f":"(P360-P362)/(B11-B12)","v":1846.9628820373473},{"$f":"(Q360-Q362)/(B11-B12)","v":2156.856832639819},{"$f":"(R360-R362)/(B11-B12)","v":2506.7736068367426},{"$f":"(S360-S362)/(B11-B12)","v":2920.9694083263653},{"$f":"(T360-T362)/(B11-B12)","v":3372.5324092765777},{"$f":"(U360-U362)/(B11-B12)","v":3872.6131094032144},{"$f":"(V360-V362)/(B11-B12)","v":4420.7932761119591},{"$f":"(W360-W362)/(B11-B12)","v":5012.9631818513644},{"$f":"(X360-X362)/(B11-B12)","v":5653.4317646293712}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":1235.8046125125111},{"$f":"IF(K359=0,0,CHOOSE(K359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":2677.6672736933178},{"$f":"IF(L359=0,0,CHOOSE(L359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":3969.6240779910731},{"$f":"IF(M359=0,0,CHOOSE(M359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":5546.0038721260598},{"$f":"IF(N359=0,0,CHOOSE(N359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":7344.4101850466004},{"$f":"IF(O359=0,0,CHOOSE(O359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":9473.6243930953588},{"$f":"IF(P359=0,0,CHOOSE(P359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":11912.481683880054},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":14753.908241190169},{"$f":"IF(R359=0,0,CHOOSE(R359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":18079.871906309774},{"$f":"IF(S359=0,0,CHOOSE(S359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":21949.257226678426},{"$f":"IF(T359=0,0,CHOOSE(T359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":26336.286439478248},{"$f":"IF(U359=0,0,CHOOSE(U359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":31275.547230896125},{"$f":"IF(V359=0,0,CHOOSE(V359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":36857.874621749965},{"$f":"IF(W359=0,0,CHOOSE(W359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":43144.687815566598},{"$f":"IF(X359=0,0,CHOOSE(X359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":50216.416049825282}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":0},{"$f":"IF(N7-B11>0,N7-B11,0)","v":1},{"$f":"IF(O7-B11>0,O7-B11,0)","v":2},{"$f":"IF(P7-B11>0,P7-B11,0)","v":3},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":4},{"$f":"IF(R7-B11>0,R7-B11,0)","v":5},{"$f":"IF(S7-B11>0,S7-B11,0)","v":6},{"$f":"IF(T7-B11>0,T7-B11,0)","v":7},{"$f":"IF(U7-B11>0,U7-B11,0)","v":8},{"$f":"IF(V7-B11>0,V7-B11,0)","v":9},{"$f":"IF(W7-B11>0,W7-B11,0)","v":10},{"$f":"IF(X7-B11>0,X7-B11,0)","v":11}]
[null,null,null,{"$f":"IF(D361=0,0,CHOOSE(D361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(E361=0,0,CHOOSE(E361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(F361=0,0,CHOOSE(F361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(G361=0,0,CHOOSE(G361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(H361=0,0,CHOOSE(H361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(I361=0,0,CHOOSE(I361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(J361=0,0,CHOOSE(J361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(K361=0,0,CHOOSE(K361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(L361=0,0,CHOOSE(L361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(M361=0,0,CHOOSE(M361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(N361=0,0,CHOOSE(N361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(O361=0,0,CHOOSE(O361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":1235.8046125125111},{"$f":"IF(P361=0,0,CHOOSE(P361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":2677.6672736933178},{"$f":"IF(Q361=0,0,CHOOSE(Q361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":3969.6240779910731},{"$f":"IF(R361=0,0,CHOOSE(R361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":5546.0038721260598},{"$f":"IF(S361=0,0,CHOOSE(S361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":7344.4101850466004},{"$f":"IF(T361=0,0,CHOOSE(T361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":9473.6243930953588},{"$f":"IF(U361=0,0,CHOOSE(U361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":11912.481683880054},{"$f":"IF(V361=0,0,CHOOSE(V361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":14753.908241190169},{"$f":"IF(W361=0,0,CHOOSE(W361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":18079.871906309774},{"$f":"IF(X361=0,0,CHOOSE(X361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":21949.257226678426}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D346-D351*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E346-E351*E$27)*$B$5/($B$5+$B$6))","v":597.57047673760781},1873.2370559763103,3784.6515451005935,4822.3452789094645,5716.9222568609557,7030.9093516879466,8365.5828899963162,10124.274898508549,12310.130845504038,14876.638970411332,17520.683538650555,20490.858373263083,24056.429705442577,28142.592390071641,32883.405062664511,38346.539407573662,44633.472618087551,51841.889748401816,60135.397502627515,69484.901064128164]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D364","v":0},{"$f":"SUM(D364:E364)","v":597.57047673760781},{"$f":"SUM(D364:F364)","v":2470.8075327139181},{"$f":"SUM(D364:G364)","v":6255.4590778145121},{"$f":"SUM(D364:H364)","v":11077.804356723977},{"$f":"SUM(D364:I364)","v":16794.726613584931},{"$f":"SUM(D364:J364)","v":23825.635965272879},{"$f":"SUM(D364:K364)","v":32191.218855269195},{"$f":"SUM(D364:L364)","v":42315.493753777744},{"$f":"SUM(D364:M364)","v":54625.624599281786},{"$f":"SUM(D364:N364)","v":69502.26356969311},{"$f":"SUM(D364:O364)","v":87022.947108343666},{"$f":"SUM(D364:P364)","v":107513.80548160675},{"$f":"SUM(D364:Q364)","v":131570.23518704931},{"$f":"SUM(D364:R364)","v":159712.82757712094},{"$f":"SUM(D364:S364)","v":192596.23263978545},{"$f":"SUM(D364:T364)","v":230942.77204735912},{"$f":"SUM(D364:U364)","v":275576.24466544669},{"$f":"SUM(D364:V364)","v":327418.13441384851},{"$f":"SUM(D364:W364)","v":387553.53191647603},{"$f":"SUM(D364:X364)","v":457038.43298060418}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D364-D370","v":0},{"$f":"D366+E364-E370","v":597.57047673760781},2470.8075327139181,6255.4590778145121,10480.233879986368,14323.919080871012,17570.176887458365,21113.414498545215,25520.767140192809,30799.988634008903,37311.044714423922,44707.453354565929,52888.180882324974,62067.971617356234,72689.880468777323,85082.427158178747,99372.536860309832,115863.41708832575,134821.90177406307,156610.75986911691,181462.18831515752]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D369+D370","v":0},0,72.137586821305618,256.14623667930465,1177.1702554131919,2835.2299805243683,5096.7178559194508,6465.9487777335617,7701.9319710668487,9399.6169724531137,11200.955906323523,13510.685960646528,16357.181465311511,19663.85613100688,23115.917792860571,27043.854379142133,31735.79118057559,37085.741354564714,43327.042793903485,50757.452250991963,58879.836061497052]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D366*E16","v":0},72.137586821305618,256.14623667930465,579.59977867558405,961.99292454805789,1312.0663108188573,1643.6034988240976,1985.0097142058937,2368.7076207651658,2835.3730163272071,3386.4110621379787,4047.0506198074695,4787.2171605955546,5595.2342542100178,6552.9960058790548,7679.3614751330197,8943.148964493088,10443.637731238983,12410.912843418291,14246.36344340948]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D373-D375)/(B18-B19)","v":0},{"$f":"(E373-E375)/(B18-B19)","v":0},{"$f":"(F373-F375)/(B18-B19)","v":0},{"$f":"(G373-G375)/(B18-B19)","v":0},{"$f":"(H373-H375)/(B18-B19)","v":597.57047673760781},{"$f":"(I373-I375)/(B18-B19)","v":1873.2370559763103},{"$f":"(J373-J375)/(B18-B19)","v":3784.6515451005939},{"$f":"(K373-K375)/(B18-B19)","v":4822.3452789094645},{"$f":"(L373-L375)/(B18-B19)","v":5716.9222568609548},{"$f":"(M373-M375)/(B18-B19)","v":7030.9093516879475},{"$f":"(N373-N375)/(B18-B19)","v":8365.5828899963162},{"$f":"(O373-O375)/(B18-B19)","v":10124.274898508549},{"$f":"(P373-P375)/(B18-B19)","v":12310.130845504042},{"$f":"(Q373-Q375)/(B18-B19)","v":14876.638970411324},{"$f":"(R373-R375)/(B18-B19)","v":17520.683538650555},{"$f":"(S373-S375)/(B18-B19)","v":20490.85837326308},{"$f":"(T373-T375)/(B18-B19)","v":24056.42970544257},{"$f":"(U373-U375)/(B18-B19)","v":28142.59239007163},{"$f":"(V373-V375)/(B18-B19)","v":32883.405062664504},{"$f":"(W373-W375)/(B18-B19)","v":38346.539407573669},{"$f":"(X373-X375)/(B18-B19)","v":44633.472618087573}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D372=0,0,CHOOSE(D372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(E372=0,0,CHOOSE(E372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(F372=0,0,CHOOSE(F372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(G372=0,0,CHOOSE(G372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(H372=0,0,CHOOSE(H372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":597.57047673760781},{"$f":"IF(I372=0,0,CHOOSE(I372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":2470.8075327139181},{"$f":"IF(J372=0,0,CHOOSE(J372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":6255.4590778145121},{"$f":"IF(K372=0,0,CHOOSE(K372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":11077.804356723977},{"$f":"IF(L372=0,0,CHOOSE(L372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":16794.726613584931},{"$f":"IF(M372=0,0,CHOOSE(M372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":23825.635965272879},{"$f":"IF(N372=0,0,CHOOSE(N372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":32191.218855269195},{"$f":"IF(O372=0,0,CHOOSE(O372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":42315.493753777744},{"$f":"IF(P372=0,0,CHOOSE(P372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":54625.624599281786},{"$f":"IF(Q372=0,0,CHOOSE(Q372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":69502.26356969311},{"$f":"IF(R372=0,0,CHOOSE(R372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":87022.947108343666},{"$f":"IF(S372=0,0,CHOOSE(S372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":107513.80548160675},{"$f":"IF(T372=0,0,CHOOSE(T372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":131570.23518704931},{"$f":"IF(U372=0,0,CHOOSE(U372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":159712.82757712094},{"$f":"IF(V372=0,0,CHOOSE(V372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":192596.23263978545},{"$f":"IF(W372=0,0,CHOOSE(W372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":230942.77204735912},{"$f":"IF(X372=0,0,CHOOSE(X372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":275576.24466544669}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D374=0,0,CHOOSE(D374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(E374=0,0,CHOOSE(E374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(F374=0,0,CHOOSE(F374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(G374=0,0,CHOOSE(G374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(H374=0,0,CHOOSE(H374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(I374=0,0,CHOOSE(I374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":597.57047673760781},{"$f":"IF(J374=0,0,CHOOSE(J374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":2470.8075327139181},{"$f":"IF(K374=0,0,CHOOSE(K374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":6255.4590778145121},{"$f":"IF(L374=0,0,CHOOSE(L374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":11077.804356723977},{"$f":"IF(M374=0,0,CHOOSE(M374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":16794.726613584931},{"$f":"IF(N374=0,0,CHOOSE(N374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":23825.635965272879},{"$f":"IF(O374=0,0,CHOOSE(O374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":32191.218855269195},{"$f":"IF(P374=0,0,CHOOSE(P374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":42315.493753777744},{"$f":"IF(Q374=0,0,CHOOSE(Q374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":54625.624599281786},{"$f":"IF(R374=0,0,CHOOSE(R374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":69502.26356969311},{"$f":"IF(S374=0,0,CHOOSE(S374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":87022.947108343666},{"$f":"IF(T374=0,0,CHOOSE(T374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":107513.80548160675},{"$f":"IF(U374=0,0,CHOOSE(U374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":131570.23518704931},{"$f":"IF(V374=0,0,CHOOSE(V374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":159712.82757712094},{"$f":"IF(W374=0,0,CHOOSE(W374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":192596.23263978545},{"$f":"IF(X374=0,0,CHOOSE(X374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":230942.77204735912}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D346-D351*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E346-E351*E$27)*$B$6/($B$5+$B$6))","v":887.67322251890675},2782.6380966783663,5621.987638164007,7163.4509074116022,8492.3184798939546,10444.207343582731,12426.82530561623,15039.310131066866,18286.334319786281,22098.806030730218,26026.455828936541,30438.562466598909,35735.112945190536,41804.986439951354,48847.323078491201,56962.647141143352,66301.699989278772,77009.589874100217,89329.349702883832,103217.75998830947]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D377*E22","v":0},112.0411354378808,303.78007300591986,551.83074151565847,696.94605808004223,824.60792111598482,1034.4553697866547,1236.6839974891254,1478.6000065141748,1783.9850249130516,2127.2840824967093,2499.1572327316185,2922.607139297389,3417.9798566385284,3998.6811803226597,4677.5550232497462,5439.7594139547637,6340.9795358020538,7512.6630991291559,8617.3763604669311]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["French","MH"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Protuguese"]

{"sheet":"PV_ResFin-add.int.cost - mkt","index":62,"n_rows":374,"n_cols":69,"rows_kept":374,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
["Assessing the impacts associated with an increase in borrowing costs - i.e., additional INTEREST costs only. An increase in PV of external debt is assumed to be zero given a shock is given to commercial debt only.)"]
[]
[{"$f":"+IF(START!L10=\"English\",A162,IF(START!L10=\"French\",A216,IF(START!L10=\"Portuguese\",A270,A324)))","v":"Assumptions"}]
["Additional borrowing costs (domestic)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25},"bps/ppt"]
["Additional borrowing costs (external)",100,"bps/ppt"]
["or",400,"bps/ppt",{"$f":"'Input 6(optional)-Standard Test'!H22","v":"Whichever is lower"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J9","v":0.43439258967637839}]
[{"$f":"+'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J10","v":0.2275655436226405}]
[{"$f":"+'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},{"$f":"+'Input 7 - Residual Financing'!J11","v":0.33804186670098113}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G13","v":"External MLT debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"Discount_Rate_GE","v":0.05}]
[{"$f":"+'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},{"$f":"+'Input 7 - Residual Financing'!J16","v":9}]
[{"$f":"+'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},{"$f":"+'Input 7 - Residual Financing'!J17","v":4}]
[{"$f":"+'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J20,0)","v":3}]
[{"$f":"+'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J21,0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AE22","v":2050},{"$f":"1+AF20","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087]
[]
[null,null,null,null,"Year",{"$f":"+'Macro-Debt_Data'!U5","v":2024},{"$f":"1+F22","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E162,IF(START!L10=\"French\",E216,IF(START!L10=\"Portuguese\",E270,E324)))","v":"Period"},0,{"$f":"+F23+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"+AA23+1","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[]
[{"$f":"B2_PB_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E183,IF(START!L10=\"French\",E237,IF(START!L10=\"Portuguese\",E291,E345)))","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E106","v":19593.584325923417},{"$f":"PV_ResFin_pub!F106","v":32123.742531475989}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E185,IF(START!L10=\"French\",E239,IF(START!L10=\"Portuguese\",E293,E347)))","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E108","v":1734.5580877065147},{"$f":"PV_ResFin_pub!F108","v":2640.8740551808396}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E186,IF(START!L10=\"French\",E240,IF(START!L10=\"Portuguese\",E294,E348)))","v":"cumulative"},{"$f":"F29","v":0},{"$f":"SUM(F29:G29)","v":1734.5580877065147},{"$f":"SUM(F29:H29)","v":4375.4321428873545},{"$f":"SUM(F29:I29)","v":4375.4321428873545},{"$f":"SUM(F29:J29)","v":4375.4321428873545},{"$f":"SUM(F29:K29)","v":4375.4321428873545},{"$f":"SUM(F29:L29)","v":4375.4321428873545},{"$f":"SUM(F29:M29)","v":4375.4321428873545},{"$f":"SUM(F29:N29)","v":4375.4321428873545},{"$f":"SUM(F29:O29)","v":4375.4321428873545},{"$f":"SUM(F29:P29)","v":4375.4321428873545},{"$f":"SUM(F29:Q29)","v":4375.4321428873545},{"$f":"SUM(F29:R29)","v":4375.4321428873545},{"$f":"SUM(F29:S29)","v":4375.4321428873545},{"$f":"SUM(F29:T29)","v":4375.4321428873545},{"$f":"SUM(F29:U29)","v":4375.4321428873545},{"$f":"SUM(F29:V29)","v":4375.4321428873545},{"$f":"SUM(F29:W29)","v":4375.4321428873545},{"$f":"SUM(F29:X29)","v":4375.4321428873545},{"$f":"SUM(F29:Y29)","v":4375.4321428873545},{"$f":"SUM($F29:Z29)","v":4375.4321428873545},{"$f":"SUM($F29:AA29)","v":4375.4321428873545},{"$f":"SUM($F29:AB29)","v":4375.4321428873545},{"$f":"SUM($F29:AC29)","v":4375.4321428873545},{"$f":"SUM($F29:AD29)","v":4375.4321428873545},{"$f":"SUM($F29:AE29)","v":4375.4321428873545},{"$f":"SUM($F29:AF29)","v":4375.4321428873545},{"$f":"SUM($F29:AG29)","v":4375.4321428873545},{"$f":"SUM($F29:AH29)","v":4375.4321428873545}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E187,IF(START!L10=\"French\",E241,IF(START!L10=\"Portuguese\",E295,E349)))","v":"Stock of new forex debt (in USD)"},{"$f":"F29-F35","v":0},{"$f":"F31+G29-G35","v":1734.5580877065147},4375.4321428873545,4375.4321428873545,4375.4321428873545,4375.4321428873545,4028.5205253460517,3153.4340967685807,2278.3476681911097,1403.2612396136387,528.17481103616785,0,0,0,0,0,0,0,0,0,0,{"$f":"Z31+AA29-AA35","v":0},{"$f":"AA31+AB29-AB35","v":0},0,0,{"$f":"AD31+AE29-AE35","v":0},{"$f":"AE31+AF29-AF35","v":0},{"$f":"AF31+AG29-AG35","v":0},{"$f":"AG31+AH29-AH35","v":0}]
[null,null,null,"Interest only =>",{"$f":"+IF(START!L10=\"English\",E188,IF(START!L10=\"French\",E242,IF(START!L10=\"Portuguese\",E296,E350)))","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B38>$B$15,SUM(H34:$AH34),NPV($B$15,H34:$AH34))","v":977.85310498216438},{"$f":"IF($B38>$B$15,SUM(I34:$AH34),NPV($B$15,I34:$AH34))","v":957.363436723012},{"$f":"IF($B38>$B$15,SUM(J34:$AH34),NPV($B$15,J34:$AH34))","v":830.21432284366836},{"$f":"IF($B38>$B$15,SUM(K34:$AH34),NPV($B$15,K34:$AH34))","v":696.70775327035756},{"$f":"IF($B38>$B$15,SUM(L34:$AH34),NPV($B$15,L34:$AH34))","v":556.52585521838137},{"$f":"IF($B38>$B$15,SUM(M34:$AH34),NPV($B$15,M34:$AH34))","v":409.33486226380626},{"$f":"IF($B38>$B$15,SUM(N34:$AH34),NPV($B$15,N34:$AH34))","v":268.66078436315451},{"$f":"IF($B38>$B$15,SUM(O34:$AH34),NPV($B$15,O34:$AH34))","v":155.95645971056902},{"$f":"IF($B38>$B$15,SUM(P34:$AH34),NPV($B$15,P34:$AH34))","v":72.620375968453104},{"$f":"IF($B38>$B$15,SUM(Q34:$AH34),NPV($B$15,Q34:$AH34))","v":20.120945182330203},{"$f":"IF($B38>$B$15,SUM(R34:$AH34),NPV($B$15,R34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(S34:$AH34),NPV($B$15,S34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(T34:$AH34),NPV($B$15,T34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(U34:$AH34),NPV($B$15,U34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(V34:$AH34),NPV($B$15,V34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(W34:$AH34),NPV($B$15,W34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(X34:$AH34),NPV($B$15,X34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(Y34:$AH34),NPV($B$15,Y34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(Z34:$AH34),NPV($B$15,Z34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AA34:$AH34),NPV($B$15,AA34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AB34:$AH34),NPV($B$15,AB34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AC34:$AH34),NPV($B$15,AC34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AD34:$AH34),NPV($B$15,AD34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AE34:$AH34),NPV($B$15,AE34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AF34:$AH34),NPV($B$15,AF34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AG34:$AH34),NPV($B$15,AG34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AH34:$AH34),NPV($B$15,AH34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM($AH34:AI34),NPV($B$15,$AH34:AI34))","v":0}]
["Assumption",null,null,null,{"$f":"+IF(START!L10=\"English\",E189,IF(START!L10=\"French\",E243,IF(START!L10=\"Portuguese\",E297,E351)))","v":"Total debt service (in USD)"},{"$f":"F34+F35","v":0},0,69.382323508260583,175.01728571549418,175.01728571549418,175.01728571549418,521.92890325679707,1036.227249591313,1001.2237924482141,966.22033530511521,931.21687816201643,549.30180347761473,0,0,0,0,0,0,0,0,0,{"$f":"AA34+AA35","v":0},0,{"$f":"AC34+AC35","v":0},0,{"$f":"AE34+AE35","v":0},0,0,0]
[null,{"$f":"$G$22","v":2025},{"$f":"$H$22","v":2026},null,{"$f":"+IF(START!L10=\"English\",E190,IF(START!L10=\"French\",E244,IF(START!L10=\"Portuguese\",E298,E352)))","v":"Interest"},0,{"$f":"F31*$B38","v":0},69.382323508260583,175.01728571549418,175.01728571549418,175.01728571549418,175.01728571549418,161.14082101384207,126.13736387074323,91.133906727644387,56.130449584545552,21.126992441446713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"B2_PB_mkt_pub!F$17-'Baseline - public'!P$23","v":8.1116485307832793},{"$f":"B2_PB_mkt_pub!G$17-'Baseline - public'!Q$23","v":8.1632772927380817},null,{"$f":"+IF(START!L10=\"English\",E191,IF(START!L10=\"French\",E245,IF(START!L10=\"Portuguese\",E299,E353)))","v":"Amortization"},{"$f":"(F38-F40)/($B$16-$B$17)","v":0},0,0,0,0,0,346.91161754130292,875.08642857747088,875.08642857747088,875.08642857747088,875.08642857747088,528.17481103616797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"MIN($B$7/10000,($B$6*B35/100))","v":0.04},{"$f":"MIN($B$7/10000,($B$6*C35/100))","v":0.04},null,{"$f":"+IF(START!L10=\"English\",E193,IF(START!L10=\"French\",E247,IF(START!L10=\"Portuguese\",E301,E355)))","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B34,\" and \",C34)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B37:C37)","v":0.04},null,null,null,{"$f":"IF(F37=0,0,CHOOSE(F37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(G37=0,0,CHOOSE(G37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(H37=0,0,CHOOSE(H37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(I37=0,0,CHOOSE(I37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(J37=0,0,CHOOSE(J37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(K37=0,0,CHOOSE(K37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(L37=0,0,CHOOSE(L37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":1734.5580877065147},{"$f":"IF(M37=0,0,CHOOSE(M37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(N37=0,0,CHOOSE(N37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(O37=0,0,CHOOSE(O37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(P37=0,0,CHOOSE(P37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(Q37=0,0,CHOOSE(Q37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(R37=0,0,CHOOSE(R37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(S37=0,0,CHOOSE(S37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(T37=0,0,CHOOSE(T37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(U37=0,0,CHOOSE(U37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(V37=0,0,CHOOSE(V37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(W37=0,0,CHOOSE(W37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(X37=0,0,CHOOSE(X37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(Y37=0,0,CHOOSE(Y37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(Z37=0,0,CHOOSE(Z37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4375.4321428873545},{"$f":"IF(AA37=0,0,CHOOSE(AA37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4375.4321428873545},4375.4321428873545,4375.4321428873545,4375.4321428873545,{"$f":"IF(AE37=0,0,CHOOSE(AE37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4375.4321428873545},{"$f":"IF(AF37=0,0,CHOOSE(AF37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4375.4321428873545},{"$f":"IF(AG37=0,0,CHOOSE(AG37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4375.4321428873545},{"$f":"IF(AH37=0,0,CHOOSE(AH37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4375.4321428873545}]
["Additional domestic interest rate",{"$f":"$B$5/10000*B35","v":2.0279121326958197E-2},{"$f":"$B$5/10000*C35","v":2.0408193231845204E-2},null,{"$f":"+IF(START!L10=\"English\",E195,IF(START!L10=\"French\",E249,IF(START!L10=\"Portuguese\",E303,E357)))","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$f":"CONCATENATE(\"Average of \",B34,\" and \",C34)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B39,C39)","v":2.0343657279401701E-2},null,null,null,{"$f":"IF(F39=0,0,CHOOSE(F39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G39=0,0,CHOOSE(G39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(H39=0,0,CHOOSE(H39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(I39=0,0,CHOOSE(I39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(J39=0,0,CHOOSE(J39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(K39=0,0,CHOOSE(K39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(L39=0,0,CHOOSE(L39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(M39=0,0,CHOOSE(M39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(N39=0,0,CHOOSE(N39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(O39=0,0,CHOOSE(O39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(P39=0,0,CHOOSE(P39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(Q39=0,0,CHOOSE(Q39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":1734.5580877065147},{"$f":"IF(R39=0,0,CHOOSE(R39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(S39=0,0,CHOOSE(S39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(T39=0,0,CHOOSE(T39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(U39=0,0,CHOOSE(U39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(V39=0,0,CHOOSE(V39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(W39=0,0,CHOOSE(W39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(X39=0,0,CHOOSE(X39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(Y39=0,0,CHOOSE(Y39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(Z39=0,0,CHOOSE(Z39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AA39=0,0,CHOOSE(AA39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AB39=0,0,CHOOSE(AB39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AC39=0,0,CHOOSE(AC39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AD39=0,0,CHOOSE(AD39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AE39=0,0,CHOOSE(AE39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AF39=0,0,CHOOSE(AF39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AG39=0,0,CHOOSE(AG39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545},{"$f":"IF(AH39=0,0,CHOOSE(AH39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4375.4321428873545}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E198,IF(START!L10=\"French\",E252,IF(START!L10=\"Portuguese\",E306,E360)))","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E121","v":4458.824668644811},{"$f":"PV_ResFin_pub!F121","v":7310.2569323690714}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E199,IF(START!L10=\"French\",E253,IF(START!L10=\"Portuguese\",E307,E361)))","v":"cumulative"},{"$f":"F42","v":0},{"$f":"SUM(F42:G42)","v":4458.824668644811},{"$f":"SUM(F42:H42)","v":11769.081601013882},{"$f":"SUM(F42:I42)","v":11769.081601013882},{"$f":"SUM(F42:J42)","v":11769.081601013882},{"$f":"SUM(F42:K42)","v":11769.081601013882},{"$f":"SUM(F42:L42)","v":11769.081601013882},{"$f":"SUM(F42:M42)","v":11769.081601013882},{"$f":"SUM(F42:N42)","v":11769.081601013882},{"$f":"SUM(F42:O42)","v":11769.081601013882},{"$f":"SUM(F42:P42)","v":11769.081601013882},{"$f":"SUM(F42:Q42)","v":11769.081601013882},{"$f":"SUM(F42:R42)","v":11769.081601013882},{"$f":"SUM(F42:S42)","v":11769.081601013882},{"$f":"SUM(F42:T42)","v":11769.081601013882},{"$f":"SUM(F42:U42)","v":11769.081601013882},{"$f":"SUM(F42:V42)","v":11769.081601013882},{"$f":"SUM(F42:W42)","v":11769.081601013882},{"$f":"SUM(F42:X42)","v":11769.081601013882},{"$f":"SUM(F42:Y42)","v":11769.081601013882},{"$f":"SUM(F42:Z42)","v":11769.081601013882}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E200,IF(START!L10=\"French\",E254,IF(START!L10=\"Portuguese\",E308,E362)))","v":"Stock of new domestic MLT debt"},{"$f":"F42-F48","v":0},{"$f":"F44+G42-G48","v":4458.824668644811},11769.081601013882,11769.081601013882,7310.2569323690714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E202,IF(START!L10=\"French\",E256,IF(START!L10=\"Portuguese\",E310,E364)))","v":"Total debt service"},{"$f":"F47+F48","v":0},0,90.708800927851883,239.4261625843387,4698.2508312291493,7458.9742940255583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E203,IF(START!L10=\"French\",E257,IF(START!L10=\"Portuguese\",E311,E365)))","v":"Interest"},0,{"$f":"F44*$B40","v":0},90.708800927851883,239.4261625843387,239.4261625843387,148.71736165648682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E204,IF(START!L10=\"French\",E258,IF(START!L10=\"Portuguese\",E312,E366)))","v":"Amortization"},{"$f":"(F51-F53)/($B$19-$B$20)","v":0},0,0,0,4458.824668644811,7310.2569323690714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E206,IF(START!L10=\"French\",E260,IF(START!L10=\"Portuguese\",E314,E368)))","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F50=0,0,CHOOSE(F50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(G50=0,0,CHOOSE(G50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(H50=0,0,CHOOSE(H50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(I50=0,0,CHOOSE(I50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(J50=0,0,CHOOSE(J50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":4458.824668644811},{"$f":"IF(K50=0,0,CHOOSE(K50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(L50=0,0,CHOOSE(L50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(M50=0,0,CHOOSE(M50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(N50=0,0,CHOOSE(N50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(O50=0,0,CHOOSE(O50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(P50=0,0,CHOOSE(P50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(Q50=0,0,CHOOSE(Q50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(R50=0,0,CHOOSE(R50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(S50=0,0,CHOOSE(S50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(T50=0,0,CHOOSE(T50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(U50=0,0,CHOOSE(U50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(V50=0,0,CHOOSE(V50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(W50=0,0,CHOOSE(W50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(X50=0,0,CHOOSE(X50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(Y50=0,0,CHOOSE(Y50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882},{"$f":"IF(Z50=0,0,CHOOSE(Z50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":11769.081601013882}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E208,IF(START!L10=\"French\",E262,IF(START!L10=\"Portuguese\",E316,E370)))","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F52=0,0,CHOOSE(F52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(J52=0,0,CHOOSE(J52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(K52=0,0,CHOOSE(K52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":4458.824668644811},{"$f":"IF(L52=0,0,CHOOSE(L52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(M52=0,0,CHOOSE(M52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(N52=0,0,CHOOSE(N52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(O52=0,0,CHOOSE(O52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(P52=0,0,CHOOSE(P52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(Q52=0,0,CHOOSE(Q52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(R52=0,0,CHOOSE(R52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(S52=0,0,CHOOSE(S52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(T52=0,0,CHOOSE(T52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(U52=0,0,CHOOSE(U52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(V52=0,0,CHOOSE(V52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(W52=0,0,CHOOSE(W52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(X52=0,0,CHOOSE(X52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(Y52=0,0,CHOOSE(Y52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882},{"$f":"IF(Z52=0,0,CHOOSE(Z52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":11769.081601013882}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E211,IF(START!L10=\"French\",E265,IF(START!L10=\"Portuguese\",E319,E373)))","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F27*$B$12","v":0},{"$f":"PV_ResFin_pub!E134","v":6623.4518208982372},{"$f":"PV_ResFin_pub!F134","v":10859.169890761845}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E212,IF(START!L10=\"French\",E266,IF(START!L10=\"Portuguese\",E320,E374)))","v":"Interest"},null,{"$f":"F55*$B40","v":0},134.74523385098288,220.91523059645698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B2_PB_non_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E139","v":19593.584325923417},{"$f":"PV_ResFin_pub!F139","v":31757.127983950166}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E141","v":1734.5580877065147},{"$f":"PV_ResFin_pub!F141","v":2610.7348879943215}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F62","v":0},{"$f":"SUM(F62:G62)","v":1734.5580877065147},{"$f":"SUM(F62:H62)","v":4345.292975700836},{"$f":"SUM(F62:I62)","v":4345.292975700836},{"$f":"SUM(F62:J62)","v":4345.292975700836},{"$f":"SUM(F62:K62)","v":4345.292975700836},{"$f":"SUM(F62:L62)","v":4345.292975700836},{"$f":"SUM(F62:M62)","v":4345.292975700836},{"$f":"SUM(F62:N62)","v":4345.292975700836},{"$f":"SUM(F62:O62)","v":4345.292975700836},{"$f":"SUM(F62:P62)","v":4345.292975700836},{"$f":"SUM(F62:Q62)","v":4345.292975700836},{"$f":"SUM(F62:R62)","v":4345.292975700836},{"$f":"SUM(F62:S62)","v":4345.292975700836},{"$f":"SUM(F62:T62)","v":4345.292975700836},{"$f":"SUM(F62:U62)","v":4345.292975700836},{"$f":"SUM(F62:V62)","v":4345.292975700836},{"$f":"SUM(F62:W62)","v":4345.292975700836},{"$f":"SUM(F62:X62)","v":4345.292975700836},{"$f":"SUM(F62:Y62)","v":4345.292975700836},{"$f":"SUM($F62:Z62)","v":4345.292975700836},{"$f":"SUM($F62:AA62)","v":4345.292975700836},{"$f":"SUM($F62:AB62)","v":4345.292975700836},{"$f":"SUM($F62:AC62)","v":4345.292975700836},{"$f":"SUM($F62:AD62)","v":4345.292975700836},{"$f":"SUM($F62:AE62)","v":4345.292975700836},{"$f":"SUM($F62:AF62)","v":4345.292975700836},{"$f":"SUM($F62:AG62)","v":4345.292975700836},{"$f":"SUM($F62:AH62)","v":4345.292975700836}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F62-F68","v":0},{"$f":"F64+G62-G68","v":1734.5580877065147},{"$f":"G64+H62-H68","v":4345.292975700836},{"$f":"H64+I62-I68","v":4345.292975700836},{"$f":"I64+J62-J68","v":4345.292975700836},{"$f":"J64+K62-K68","v":4345.292975700836},{"$f":"K64+L62-L68","v":3998.3813581595332},{"$f":"L64+M62-M68","v":3129.322763019366},{"$f":"M64+N62-N68","v":2260.2641678791988},{"$f":"N64+O62-O68","v":1391.2055727390316},{"$f":"O64+P62-P68","v":522.1469775988644},{"$f":"P64+Q62-Q68","v":0},{"$f":"Q64+R62-R68","v":0},{"$f":"R64+S62-S68","v":0},{"$f":"S64+T62-T68","v":0},{"$f":"T64+U62-U68","v":0},{"$f":"U64+V62-V68","v":0},{"$f":"V64+W62-W68","v":0},{"$f":"W64+X62-X68","v":0},{"$f":"X64+Y62-Y68","v":0},{"$f":"Y64+Z62-Z68","v":0},{"$f":"Z64+AA62-AA68","v":0},{"$f":"AA64+AB62-AB68","v":0},{"$f":"AB64+AC62-AC68","v":0},{"$f":"AC64+AD62-AD68","v":0},{"$f":"AD64+AE62-AE68","v":0},{"$f":"AE64+AF62-AF68","v":0},{"$f":"AF64+AG62-AG68","v":0},{"$f":"AG64+AH62-AH68","v":0}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B71>$B$15,SUM(H67:$AH67),NPV($B$15,H67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(I67:$AH67),NPV($B$15,I67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(J67:$AH67),NPV($B$15,J67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(K67:$AH67),NPV($B$15,K67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(L67:$AH67),NPV($B$15,L67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(M67:$AH67),NPV($B$15,M67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(N67:$AH67),NPV($B$15,N67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(O67:$AH67),NPV($B$15,O67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(P67:$AH67),NPV($B$15,P67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(Q67:$AH67),NPV($B$15,Q67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(R67:$AH67),NPV($B$15,R67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(S67:$AH67),NPV($B$15,S67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(T67:$AH67),NPV($B$15,T67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(U67:$AH67),NPV($B$15,U67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(V67:$AH67),NPV($B$15,V67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(W67:$AH67),NPV($B$15,W67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(X67:$AH67),NPV($B$15,X67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(Y67:$AH67),NPV($B$15,Y67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(Z67:$AH67),NPV($B$15,Z67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AA67:$AH67),NPV($B$15,AA67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AB67:$AH67),NPV($B$15,AB67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AC67:$AH67),NPV($B$15,AC67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AD67:$AH67),NPV($B$15,AD67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AE67:$AH67),NPV($B$15,AE67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AF67:$AH67),NPV($B$15,AF67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AG67:$AH67),NPV($B$15,AG67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AH67:$AH67),NPV($B$15,AH67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM($AH67:AI67),NPV($B$15,$AH67:AI67))","v":0}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F67+F68","v":0},0,0,0,0,0,346.91161754130292,869.0585951401672,869.0585951401672,869.0585951401672,869.0585951401672,522.14697759886417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$G$22","v":2025},{"$f":"$H$22","v":2026},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F64*$B71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"B2_PB_non_mkt_pub!F$17-'Baseline - public'!P$23","v":8.1116485307832793},{"$f":"B2_PB_non_mkt_pub!G$17-'Baseline - public'!Q$23","v":8.1632772927380817},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F71-F73)/($B$16-$B$17)","v":0},0,0,0,0,0,346.91161754130292,869.0585951401672,869.0585951401672,869.0585951401672,869.0585951401672,522.14697759886417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},0,0,null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B67,\" and \",C67)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B70:C70)","v":0},null,null,null,{"$f":"IF(F70=0,0,CHOOSE(F70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(G70=0,0,CHOOSE(G70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(H70=0,0,CHOOSE(H70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(I70=0,0,CHOOSE(I70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(J70=0,0,CHOOSE(J70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(K70=0,0,CHOOSE(K70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(L70=0,0,CHOOSE(L70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":1734.5580877065147},{"$f":"IF(M70=0,0,CHOOSE(M70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(N70=0,0,CHOOSE(N70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(O70=0,0,CHOOSE(O70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(P70=0,0,CHOOSE(P70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(Q70=0,0,CHOOSE(Q70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(R70=0,0,CHOOSE(R70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(S70=0,0,CHOOSE(S70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(T70=0,0,CHOOSE(T70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(U70=0,0,CHOOSE(U70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(V70=0,0,CHOOSE(V70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(W70=0,0,CHOOSE(W70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(X70=0,0,CHOOSE(X70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(Y70=0,0,CHOOSE(Y70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(Z70=0,0,CHOOSE(Z70,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,$AF63,$AG63,$AH63))","v":4345.292975700836},{"$f":"IF(AA70=0,0,CHOOSE(AA70,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,$AF63,$AG63,$AH63))","v":4345.292975700836},4345.292975700836,4345.292975700836,4345.292975700836,4345.292975700836,4345.292975700836,4345.292975700836,4345.292975700836]
["Additional domestic interest rate",{"$f":"$B$5/10000*B68","v":2.0279121326958197E-2},{"$f":"$B$5/10000*C68","v":2.0408193231845204E-2},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$f":"CONCATENATE(\"Average of \",B67,\" and \",C67)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B72,C72)","v":2.0343657279401701E-2},null,null,null,{"$f":"IF(F72=0,0,CHOOSE(F72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(N72=0,0,CHOOSE(N72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(O72=0,0,CHOOSE(O72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(P72=0,0,CHOOSE(P72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(Q72=0,0,CHOOSE(Q72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":1734.5580877065147},{"$f":"IF(R72=0,0,CHOOSE(R72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(S72=0,0,CHOOSE(S72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(T72=0,0,CHOOSE(T72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(U72=0,0,CHOOSE(U72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(V72=0,0,CHOOSE(V72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(W72=0,0,CHOOSE(W72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(X72=0,0,CHOOSE(X72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(Y72=0,0,CHOOSE(Y72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(Z72=0,0,CHOOSE(Z72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AA72=0,0,CHOOSE(AA72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AB72=0,0,CHOOSE(AB72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AC72=0,0,CHOOSE(AC72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AD72=0,0,CHOOSE(AD72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AE72=0,0,CHOOSE(AE72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AF72=0,0,CHOOSE(AF72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AG72=0,0,CHOOSE(AG72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836},{"$f":"IF(AH72=0,0,CHOOSE(AH72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4345.292975700836}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E154","v":4458.824668644811},{"$f":"PV_ResFin_pub!F154","v":7226.8280935613893}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F75","v":0},{"$f":"SUM(F75:G75)","v":4458.824668644811},{"$f":"SUM(F75:H75)","v":11685.6527622062},{"$f":"SUM(F75:I75)","v":11685.6527622062},{"$f":"SUM(F75:J75)","v":11685.6527622062},{"$f":"SUM(F75:K75)","v":11685.6527622062},{"$f":"SUM(F75:L75)","v":11685.6527622062},{"$f":"SUM(F75:M75)","v":11685.6527622062},{"$f":"SUM(F75:N75)","v":11685.6527622062},{"$f":"SUM(F75:O75)","v":11685.6527622062},{"$f":"SUM(F75:P75)","v":11685.6527622062},{"$f":"SUM(F75:Q75)","v":11685.6527622062},{"$f":"SUM(F75:R75)","v":11685.6527622062},{"$f":"SUM(F75:S75)","v":11685.6527622062},{"$f":"SUM(F75:T75)","v":11685.6527622062},{"$f":"SUM(F75:U75)","v":11685.6527622062},{"$f":"SUM(F75:V75)","v":11685.6527622062},{"$f":"SUM(F75:W75)","v":11685.6527622062},{"$f":"SUM(F75:X75)","v":11685.6527622062},{"$f":"SUM(F75:Y75)","v":11685.6527622062},{"$f":"SUM(F75:Z75)","v":11685.6527622062}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F75-F81","v":0},{"$f":"F77+G75-G81","v":4458.824668644811},{"$f":"G77+H75-H81","v":11685.6527622062},{"$f":"H77+I75-I81","v":11685.6527622062},{"$f":"I77+J75-J81","v":7226.8280935613893},{"$f":"J77+K75-K81","v":0},{"$f":"K77+L75-L81","v":0},{"$f":"L77+M75-M81","v":0},{"$f":"M77+N75-N81","v":0},{"$f":"N77+O75-O81","v":0},{"$f":"O77+P75-P81","v":0},{"$f":"P77+Q75-Q81","v":0},{"$f":"Q77+R75-R81","v":0},{"$f":"R77+S75-S81","v":0},{"$f":"S77+T75-T81","v":0},{"$f":"T77+U75-U81","v":0},{"$f":"U77+V75-V81","v":0},{"$f":"V77+W75-W81","v":0},{"$f":"W77+X75-X81","v":0},{"$f":"X77+Y75-Y81","v":0},{"$f":"Y77+Z75-Z81","v":0}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F80+F81","v":0},0,90.708800927851883,237.72891488041677,4696.5535835252276,7373.8482075139545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F77*$B73","v":0},90.708800927851883,237.72891488041677,237.72891488041677,147.02011395256488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F84-F86)/($B$19-$B$20)","v":0},0,0,0,4458.824668644811,7226.8280935613893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F83=0,0,CHOOSE(F83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(G83=0,0,CHOOSE(G83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(H83=0,0,CHOOSE(H83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(I83=0,0,CHOOSE(I83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(J83=0,0,CHOOSE(J83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":4458.824668644811},{"$f":"IF(K83=0,0,CHOOSE(K83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(L83=0,0,CHOOSE(L83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(M83=0,0,CHOOSE(M83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(N83=0,0,CHOOSE(N83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(O83=0,0,CHOOSE(O83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(P83=0,0,CHOOSE(P83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(Q83=0,0,CHOOSE(Q83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(R83=0,0,CHOOSE(R83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(S83=0,0,CHOOSE(S83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(T83=0,0,CHOOSE(T83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(U83=0,0,CHOOSE(U83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(V83=0,0,CHOOSE(V83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(W83=0,0,CHOOSE(W83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(X83=0,0,CHOOSE(X83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(Y83=0,0,CHOOSE(Y83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062},{"$f":"IF(Z83=0,0,CHOOSE(Z83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":11685.6527622062}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F85=0,0,CHOOSE(F85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(G85=0,0,CHOOSE(G85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(H85=0,0,CHOOSE(H85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(I85=0,0,CHOOSE(I85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(J85=0,0,CHOOSE(J85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(K85=0,0,CHOOSE(K85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":4458.824668644811},{"$f":"IF(L85=0,0,CHOOSE(L85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(M85=0,0,CHOOSE(M85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(N85=0,0,CHOOSE(N85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(O85=0,0,CHOOSE(O85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(P85=0,0,CHOOSE(P85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(Q85=0,0,CHOOSE(Q85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(R85=0,0,CHOOSE(R85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(S85=0,0,CHOOSE(S85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(T85=0,0,CHOOSE(T85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(U85=0,0,CHOOSE(U85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(V85=0,0,CHOOSE(V85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(W85=0,0,CHOOSE(W85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(X85=0,0,CHOOSE(X85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(Y85=0,0,CHOOSE(Y85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062},{"$f":"IF(Z85=0,0,CHOOSE(Z85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":11685.6527622062}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F60*$B$12","v":0},{"$f":"PV_ResFin_pub!E167","v":6623.4518208982372},{"$f":"PV_ResFin_pub!F167","v":10735.23882475648}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F88*$B73","v":0},134.74523385098288,218.39401946337293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B6_combo_mkt_pub!B2","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E208","v":17139.514904829492},{"$f":"PV_ResFin_pub!F208","v":26478.735417530057}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E210","v":2020.5065272610664},{"$f":"PV_ResFin_pub!F210","v":867.59715500992024}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F95","v":0},{"$f":"SUM(F95:G95)","v":2020.5065272610664},{"$f":"SUM(F95:H95)","v":2888.1036822709866},{"$f":"SUM(F95:I95)","v":2888.1036822709866},{"$f":"SUM(F95:J95)","v":2888.1036822709866},{"$f":"SUM(F95:K95)","v":2888.1036822709866},{"$f":"SUM(F95:L95)","v":2888.1036822709866},{"$f":"SUM(F95:M95)","v":2888.1036822709866},{"$f":"SUM(F95:N95)","v":2888.1036822709866},{"$f":"SUM(F95:O95)","v":2888.1036822709866},{"$f":"SUM(F95:P95)","v":2888.1036822709866},{"$f":"SUM(F95:Q95)","v":2888.1036822709866},{"$f":"SUM(F95:R95)","v":2888.1036822709866},{"$f":"SUM(F95:S95)","v":2888.1036822709866},{"$f":"SUM(F95:T95)","v":2888.1036822709866},{"$f":"SUM(F95:U95)","v":2888.1036822709866},{"$f":"SUM(F95:V95)","v":2888.1036822709866},{"$f":"SUM(F95:W95)","v":2888.1036822709866},{"$f":"SUM(F95:X95)","v":2888.1036822709866},{"$f":"SUM(F95:Y95)","v":2888.1036822709866},{"$f":"SUM($F95:Z95)","v":2888.1036822709866},{"$f":"SUM($F95:AA95)","v":2888.1036822709866},{"$f":"SUM($F95:AB95)","v":2888.1036822709866},{"$f":"SUM($F95:AC95)","v":2888.1036822709866},{"$f":"SUM($F95:AD95)","v":2888.1036822709866},{"$f":"SUM($F95:AE95)","v":2888.1036822709866},{"$f":"SUM($F95:AF95)","v":2888.1036822709866},{"$f":"SUM($F95:AG95)","v":2888.1036822709866},{"$f":"SUM($F95:AH95)","v":2888.1036822709866}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F95-F101","v":0},{"$f":"F97+G95-G101","v":2020.5065272610664},{"$f":"G97+H95-H101","v":2888.1036822709866},{"$f":"H97+I95-I101","v":2888.1036822709866},{"$f":"I97+J95-J101","v":2888.1036822709866},{"$f":"J97+K95-K101","v":2888.1036822709866},{"$f":"K97+L95-L101","v":2484.0023768187734},{"$f":"L97+M95-M101","v":1906.381640364576},{"$f":"M97+N95-N101","v":1328.7609039103786},{"$f":"N97+O95-O101","v":751.1401674561813},{"$f":"O97+P95-P101","v":173.519431001984},{"$f":"P97+Q95-Q101","v":0},{"$f":"Q97+R95-R101","v":0},{"$f":"R97+S95-S101","v":0},{"$f":"S97+T95-T101","v":0},{"$f":"T97+U95-U101","v":0},{"$f":"U97+V95-V101","v":0},{"$f":"V97+W95-W101","v":0},{"$f":"W97+X95-X101","v":0},{"$f":"X97+Y95-Y101","v":0},{"$f":"Y97+Z95-Z101","v":0},{"$f":"Z97+AA95-AA101","v":0},{"$f":"AA97+AB95-AB101","v":0},{"$f":"AB97+AC95-AC101","v":0},{"$f":"AC97+AD95-AD101","v":0},{"$f":"AD97+AE95-AE101","v":0},{"$f":"AE97+AF95-AF101","v":0},{"$f":"AF97+AG95-AG101","v":0},{"$f":"AG97+AH95-AH101","v":0}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B104>$B$15,SUM(H100:$AH100),NPV($B$15,H100:$AH100))","v":655.04801515839392},{"$f":"IF($B104>$B$15,SUM(I100:$AH100),NPV($B$15,I100:$AH100))","v":606.98015482587095},{"$f":"IF($B104>$B$15,SUM(J100:$AH100),NPV($B$15,J100:$AH100))","v":521.80501527632509},{"$f":"IF($B104>$B$15,SUM(K100:$AH100),NPV($B$15,K100:$AH100))","v":432.37111874930196},{"$f":"IF($B104>$B$15,SUM(L100:$AH100),NPV($B$15,L100:$AH100))","v":338.46552739592755},{"$f":"IF($B104>$B$15,SUM(M100:$AH100),NPV($B$15,M100:$AH100))","v":239.8646564748845},{"$f":"IF($B104>$B$15,SUM(N100:$AH100),NPV($B$15,N100:$AH100))","v":152.49779422587778},{"$f":"IF($B104>$B$15,SUM(O100:$AH100),NPV($B$15,O100:$AH100))","v":83.86741832258862},{"$f":"IF($B104>$B$15,SUM(P100:$AH100),NPV($B$15,P100:$AH100))","v":34.910353082302926},{"$f":"IF($B104>$B$15,SUM(Q100:$AH100),NPV($B$15,Q100:$AH100))","v":6.6102640381708193},{"$f":"IF($B104>$B$15,SUM(R100:$AH100),NPV($B$15,R100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(S100:$AH100),NPV($B$15,S100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(T100:$AH100),NPV($B$15,T100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(U100:$AH100),NPV($B$15,U100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(V100:$AH100),NPV($B$15,V100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(W100:$AH100),NPV($B$15,W100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(X100:$AH100),NPV($B$15,X100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(Y100:$AH100),NPV($B$15,Y100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(Z100:$AH100),NPV($B$15,Z100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AA100:$AH100),NPV($B$15,AA100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AB100:$AH100),NPV($B$15,AB100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AC100:$AH100),NPV($B$15,AC100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AD100:$AH100),NPV($B$15,AD100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AE100:$AH100),NPV($B$15,AE100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AF100:$AH100),NPV($B$15,AF100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AG100:$AH100),NPV($B$15,AG100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AH100:$AH100),NPV($B$15,AH100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM($AH100:AI100),NPV($B$15,$AH100:AI100))","v":0}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F100+F101","v":0},0,80.820261090442656,115.52414729083947,115.52414729083947,115.52414729083947,519.62545274305273,676.98083152694824,653.87600206878028,630.77117261061244,607.6663431524446,180.46020824206343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$G$22","v":2025},{"$f":"$H$22","v":2026},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F97*$B104","v":0},80.820261090442656,115.52414729083947,115.52414729083947,115.52414729083947,115.52414729083947,99.360095072750937,76.255265614583038,53.150436156415147,30.045606698247251,6.9407772400793606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"B6_combo_mkt_pub!F$17-'Baseline - public'!P$23","v":7.0694874658331095},{"$f":"B6_combo_mkt_pub!G$17-'Baseline - public'!Q$23","v":7.1211162277879119},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F104-F106)/($B$16-$B$17)","v":0},0,0,0,0,0,404.1013054522133,577.6207364541973,577.6207364541973,577.6207364541973,577.6207364541973,173.51943100198406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"MIN($B$7/10000,($B$6*B101/100))","v":0.04},{"$f":"MIN($B$7/10000,($B$6*C101/100))","v":0.04},null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B100,\" and \",C100)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B103:C103)","v":0.04},null,null,null,{"$f":"IF(F103=0,0,CHOOSE(F103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(G103=0,0,CHOOSE(G103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(H103=0,0,CHOOSE(H103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(I103=0,0,CHOOSE(I103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(J103=0,0,CHOOSE(J103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(K103=0,0,CHOOSE(K103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(L103=0,0,CHOOSE(L103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2020.5065272610664},{"$f":"IF(M103=0,0,CHOOSE(M103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(N103=0,0,CHOOSE(N103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(O103=0,0,CHOOSE(O103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(P103=0,0,CHOOSE(P103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(Q103=0,0,CHOOSE(Q103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(R103=0,0,CHOOSE(R103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(S103=0,0,CHOOSE(S103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(T103=0,0,CHOOSE(T103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(U103=0,0,CHOOSE(U103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(V103=0,0,CHOOSE(V103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(W103=0,0,CHOOSE(W103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(X103=0,0,CHOOSE(X103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(Y103=0,0,CHOOSE(Y103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(Z103=0,0,CHOOSE(Z103,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,$AF96,$AG96,$AH96))","v":2888.1036822709866},{"$f":"IF(AA103=0,0,CHOOSE(AA103,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,$AF96,$AG96,$AH96))","v":2888.1036822709866},2888.1036822709866,2888.1036822709866,2888.1036822709866,2888.1036822709866,2888.1036822709866,2888.1036822709866,2888.1036822709866]
["Additional domestic interest rate",{"$f":"$B$5/10000*B101","v":1.7673718664582776E-2},{"$f":"$B$5/10000*C101","v":1.7802790569469779E-2},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$f":"CONCATENATE(\"Average of \",B100,\" and \",C100)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B105,C105)","v":1.7738254617026279E-2},null,null,null,{"$f":"IF(F105=0,0,CHOOSE(F105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G105=0,0,CHOOSE(G105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(H105=0,0,CHOOSE(H105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(I105=0,0,CHOOSE(I105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(J105=0,0,CHOOSE(J105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(K105=0,0,CHOOSE(K105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(L105=0,0,CHOOSE(L105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(M105=0,0,CHOOSE(M105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(N105=0,0,CHOOSE(N105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(O105=0,0,CHOOSE(O105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(P105=0,0,CHOOSE(P105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(Q105=0,0,CHOOSE(Q105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2020.5065272610664},{"$f":"IF(R105=0,0,CHOOSE(R105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(S105=0,0,CHOOSE(S105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(T105=0,0,CHOOSE(T105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(U105=0,0,CHOOSE(U105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(V105=0,0,CHOOSE(V105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(W105=0,0,CHOOSE(W105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(X105=0,0,CHOOSE(X105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(Y105=0,0,CHOOSE(Y105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(Z105=0,0,CHOOSE(Z105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AA105=0,0,CHOOSE(AA105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AB105=0,0,CHOOSE(AB105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AC105=0,0,CHOOSE(AC105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AD105=0,0,CHOOSE(AD105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AE105=0,0,CHOOSE(AE105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AF105=0,0,CHOOSE(AF105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AG105=0,0,CHOOSE(AG105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866},{"$f":"IF(AH105=0,0,CHOOSE(AH105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2888.1036822709866}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E226","v":2906.9290243470432},{"$f":"PV_ResFin_pub!F226","v":6025.6478197302922}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F108","v":0},{"$f":"SUM(F108:G108)","v":2906.9290243470432},{"$f":"SUM(F108:H108)","v":8932.5768440773354},{"$f":"SUM(F108:I108)","v":8932.5768440773354},{"$f":"SUM(F108:J108)","v":8932.5768440773354},{"$f":"SUM(F108:K108)","v":8932.5768440773354},{"$f":"SUM(F108:L108)","v":8932.5768440773354},{"$f":"SUM(F108:M108)","v":8932.5768440773354},{"$f":"SUM(F108:N108)","v":8932.5768440773354},{"$f":"SUM(F108:O108)","v":8932.5768440773354},{"$f":"SUM(F108:P108)","v":8932.5768440773354},{"$f":"SUM(F108:Q108)","v":8932.5768440773354},{"$f":"SUM(F108:R108)","v":8932.5768440773354},{"$f":"SUM(F108:S108)","v":8932.5768440773354},{"$f":"SUM(F108:T108)","v":8932.5768440773354},{"$f":"SUM(F108:U108)","v":8932.5768440773354},{"$f":"SUM(F108:V108)","v":8932.5768440773354},{"$f":"SUM(F108:W108)","v":8932.5768440773354},{"$f":"SUM(F108:X108)","v":8932.5768440773354},{"$f":"SUM(F108:Y108)","v":8932.5768440773354},{"$f":"SUM(F108:Z108)","v":8932.5768440773354}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F108-F114","v":0},{"$f":"F110+G108-G114","v":2906.9290243470432},{"$f":"G110+H108-H114","v":8932.5768440773354},{"$f":"H110+I108-I114","v":8932.5768440773354},{"$f":"I110+J108-J114","v":6025.6478197302922},{"$f":"J110+K108-K114","v":0},{"$f":"K110+L108-L114","v":0},{"$f":"L110+M108-M114","v":0},{"$f":"M110+N108-N114","v":0},{"$f":"N110+O108-O114","v":0},{"$f":"O110+P108-P114","v":0},{"$f":"P110+Q108-Q114","v":0},{"$f":"Q110+R108-R114","v":0},{"$f":"R110+S108-S114","v":0},{"$f":"S110+T108-T114","v":0},{"$f":"T110+U108-U114","v":0},{"$f":"U110+V108-V114","v":0},{"$f":"V110+W108-W114","v":0},{"$f":"W110+X108-X114","v":0},{"$f":"X110+Y108-Y114","v":0},{"$f":"Y110+Z108-Z114","v":0}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F113+F114","v":0},0,51.563847187491639,158.44832244639682,3065.3773467934402,6132.532294989197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F110*$B106","v":0},51.563847187491639,158.44832244639682,158.44832244639682,106.88447525890518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F117-F119)/($B$19-$B$20)","v":0},0,0,0,2906.9290243470432,6025.6478197302922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F116=0,0,CHOOSE(F116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(G116=0,0,CHOOSE(G116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(H116=0,0,CHOOSE(H116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(I116=0,0,CHOOSE(I116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(J116=0,0,CHOOSE(J116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":2906.9290243470432},{"$f":"IF(K116=0,0,CHOOSE(K116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(L116=0,0,CHOOSE(L116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(M116=0,0,CHOOSE(M116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(N116=0,0,CHOOSE(N116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(O116=0,0,CHOOSE(O116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(P116=0,0,CHOOSE(P116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(Q116=0,0,CHOOSE(Q116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(R116=0,0,CHOOSE(R116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(S116=0,0,CHOOSE(S116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(T116=0,0,CHOOSE(T116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(U116=0,0,CHOOSE(U116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(V116=0,0,CHOOSE(V116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(W116=0,0,CHOOSE(W116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(X116=0,0,CHOOSE(X116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(Y116=0,0,CHOOSE(Y116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354},{"$f":"IF(Z116=0,0,CHOOSE(Z116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":8932.5768440773354}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F118=0,0,CHOOSE(F118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(G118=0,0,CHOOSE(G118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(H118=0,0,CHOOSE(H118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(I118=0,0,CHOOSE(I118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(J118=0,0,CHOOSE(J118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(K118=0,0,CHOOSE(K118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":2906.9290243470432},{"$f":"IF(L118=0,0,CHOOSE(L118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(M118=0,0,CHOOSE(M118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(N118=0,0,CHOOSE(N118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(O118=0,0,CHOOSE(O118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(P118=0,0,CHOOSE(P118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(Q118=0,0,CHOOSE(Q118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(R118=0,0,CHOOSE(R118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(S118=0,0,CHOOSE(S118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(T118=0,0,CHOOSE(T118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(U118=0,0,CHOOSE(U118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(V118=0,0,CHOOSE(V118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(W118=0,0,CHOOSE(W118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(X118=0,0,CHOOSE(X118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(Y118=0,0,CHOOSE(Y118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354},{"$f":"IF(Z118=0,0,CHOOSE(Z118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":8932.5768440773354}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F93*$B$12","v":0},{"$f":"PV_ResFin_pub!E239","v":4318.1568620381031},{"$f":"PV_ResFin_pub!F239","v":8950.9211484232437}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F121*$B106","v":0},76.596565895091089,158.77371838765677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'B6_combo_non-mkt_pub'!B2","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E244","v":17139.514904829492},{"$f":"PV_ResFin_pub!F244","v":25199.457510269545}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E249","v":2020.5065272610664},{"$f":"PV_ResFin_pub!F249","v":2071.6326398860938}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F128","v":0},{"$f":"SUM(F128:G128)","v":2020.5065272610664},{"$f":"SUM(F128:H128)","v":4092.1391671471602},{"$f":"SUM(F128:I128)","v":4092.1391671471602},{"$f":"SUM(F128:J128)","v":4092.1391671471602},{"$f":"SUM(F128:K128)","v":4092.1391671471602},{"$f":"SUM(F128:L128)","v":4092.1391671471602},{"$f":"SUM(F128:M128)","v":4092.1391671471602},{"$f":"SUM(F128:N128)","v":4092.1391671471602},{"$f":"SUM(F128:O128)","v":4092.1391671471602},{"$f":"SUM(F128:P128)","v":4092.1391671471602},{"$f":"SUM(F128:Q128)","v":4092.1391671471602},{"$f":"SUM(F128:R128)","v":4092.1391671471602},{"$f":"SUM(F128:S128)","v":4092.1391671471602},{"$f":"SUM(F128:T128)","v":4092.1391671471602},{"$f":"SUM(F128:U128)","v":4092.1391671471602},{"$f":"SUM(F128:V128)","v":4092.1391671471602},{"$f":"SUM(F128:W128)","v":4092.1391671471602},{"$f":"SUM(F128:X128)","v":4092.1391671471602},{"$f":"SUM(F128:Y128)","v":4092.1391671471602},{"$f":"SUM($F128:Z128)","v":4092.1391671471602},{"$f":"SUM($F128:AA128)","v":4092.1391671471602},{"$f":"SUM($F128:AB128)","v":4092.1391671471602},{"$f":"SUM($F128:AC128)","v":4092.1391671471602},{"$f":"SUM($F128:AD128)","v":4092.1391671471602},{"$f":"SUM($F128:AE128)","v":4092.1391671471602},{"$f":"SUM($F128:AF128)","v":4092.1391671471602},{"$f":"SUM($F128:AG128)","v":4092.1391671471602},{"$f":"SUM($F128:AH128)","v":4092.1391671471602}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F128-F134","v":0},{"$f":"F130+G128-G134","v":2020.5065272610664},{"$f":"G130+H128-H134","v":4092.1391671471602},{"$f":"H130+I128-I134","v":4092.1391671471602},{"$f":"I130+J128-J134","v":4092.1391671471602},{"$f":"J130+K128-K134","v":4092.1391671471602},{"$f":"K130+L128-L134","v":3688.037861694947},{"$f":"L130+M128-M134","v":2869.6100282655152},{"$f":"M130+N128-N134","v":2051.182194836083},{"$f":"N130+O128-O134","v":1232.754361406651},{"$f":"O130+P128-P134","v":414.32652797721903},{"$f":"P130+Q128-Q134","v":0},{"$f":"Q130+R128-R134","v":0},{"$f":"R130+S128-S134","v":0},{"$f":"S130+T128-T134","v":0},{"$f":"T130+U128-U134","v":0},{"$f":"U130+V128-V134","v":0},{"$f":"V130+W128-W134","v":0},{"$f":"W130+X128-X134","v":0},{"$f":"X130+Y128-Y134","v":0},{"$f":"Y130+Z128-Z134","v":0},{"$f":"Z130+AA128-AA134","v":0},{"$f":"AA130+AB128-AB134","v":0},{"$f":"AB130+AC128-AC134","v":0},{"$f":"AC130+AD128-AD134","v":0},{"$f":"AD130+AE128-AE134","v":0},{"$f":"AE130+AF128-AF134","v":0},{"$f":"AF130+AG128-AG134","v":0},{"$f":"AG130+AH128-AH134","v":0}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B137>$B$15,SUM(H133:$AH133),NPV($B$15,H133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(I133:$AH133),NPV($B$15,I133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(J133:$AH133),NPV($B$15,J133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(K133:$AH133),NPV($B$15,K133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(L133:$AH133),NPV($B$15,L133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(M133:$AH133),NPV($B$15,M133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(N133:$AH133),NPV($B$15,N133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(O133:$AH133),NPV($B$15,O133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(P133:$AH133),NPV($B$15,P133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(Q133:$AH133),NPV($B$15,Q133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(R133:$AH133),NPV($B$15,R133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(S133:$AH133),NPV($B$15,S133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(T133:$AH133),NPV($B$15,T133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(U133:$AH133),NPV($B$15,U133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(V133:$AH133),NPV($B$15,V133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(W133:$AH133),NPV($B$15,W133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(X133:$AH133),NPV($B$15,X133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(Y133:$AH133),NPV($B$15,Y133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(Z133:$AH133),NPV($B$15,Z133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AA133:$AH133),NPV($B$15,AA133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AB133:$AH133),NPV($B$15,AB133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AC133:$AH133),NPV($B$15,AC133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AD133:$AH133),NPV($B$15,AD133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AE133:$AH133),NPV($B$15,AE133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AF133:$AH133),NPV($B$15,AF133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AG133:$AH133),NPV($B$15,AG133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AH133:$AH133),NPV($B$15,AH133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM($AH133:AI133),NPV($B$15,$AH133:AI133))","v":0}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F133+F134","v":0},0,0,0,0,0,404.1013054522133,818.42783342943198,818.42783342943198,818.42783342943198,818.42783342943198,414.32652797721875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$G$22","v":2025},{"$f":"$H$22","v":2026},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F130*$B137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"'B6_combo_non-mkt_pub'!F$17-'Baseline - public'!P$23","v":7.0694874658331095},{"$f":"'B6_combo_non-mkt_pub'!G$17-'Baseline - public'!Q$23","v":7.1211162277879119},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F137-F139)/($B$16-$B$17)","v":0},0,0,0,0,0,404.1013054522133,818.42783342943198,818.42783342943198,818.42783342943198,818.42783342943198,414.32652797721875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},0,0,null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B133,\" and \",C133)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B136:C136)","v":0},null,null,null,{"$f":"IF(F136=0,0,CHOOSE(F136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(G136=0,0,CHOOSE(G136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(H136=0,0,CHOOSE(H136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(I136=0,0,CHOOSE(I136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(J136=0,0,CHOOSE(J136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(K136=0,0,CHOOSE(K136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(L136=0,0,CHOOSE(L136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":2020.5065272610664},{"$f":"IF(M136=0,0,CHOOSE(M136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(N136=0,0,CHOOSE(N136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(O136=0,0,CHOOSE(O136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(P136=0,0,CHOOSE(P136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(Q136=0,0,CHOOSE(Q136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(R136=0,0,CHOOSE(R136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(S136=0,0,CHOOSE(S136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(T136=0,0,CHOOSE(T136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(U136=0,0,CHOOSE(U136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(V136=0,0,CHOOSE(V136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(W136=0,0,CHOOSE(W136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(X136=0,0,CHOOSE(X136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(Y136=0,0,CHOOSE(Y136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(Z136=0,0,CHOOSE(Z136,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,$AF129,$AG129,$AH129))","v":4092.1391671471602},{"$f":"IF(AA136=0,0,CHOOSE(AA136,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,$AF129,$AG129,$AH129))","v":4092.1391671471602},4092.1391671471602,4092.1391671471602,4092.1391671471602,4092.1391671471602,4092.1391671471602,4092.1391671471602,4092.1391671471602]
["Additional domestic interest rate",{"$f":"$B$5/10000*B134","v":1.7673718664582776E-2},{"$f":"$B$5/10000*C134","v":1.7802790569469779E-2},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$f":"CONCATENATE(\"Average of \",B133,\" and \",C133)","v":"Average of 2025 and 2026"},{"$f":"AVERAGE(B138,C138)","v":1.7738254617026279E-2},null,null,null,{"$f":"IF(F138=0,0,CHOOSE(F138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G138=0,0,CHOOSE(G138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(H138=0,0,CHOOSE(H138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(I138=0,0,CHOOSE(I138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(J138=0,0,CHOOSE(J138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(K138=0,0,CHOOSE(K138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(L138=0,0,CHOOSE(L138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(M138=0,0,CHOOSE(M138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(N138=0,0,CHOOSE(N138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(O138=0,0,CHOOSE(O138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(P138=0,0,CHOOSE(P138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(Q138=0,0,CHOOSE(Q138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":2020.5065272610664},{"$f":"IF(R138=0,0,CHOOSE(R138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(S138=0,0,CHOOSE(S138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(T138=0,0,CHOOSE(T138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(U138=0,0,CHOOSE(U138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(V138=0,0,CHOOSE(V138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(W138=0,0,CHOOSE(W138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(X138=0,0,CHOOSE(X138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(Y138=0,0,CHOOSE(Y138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(Z138=0,0,CHOOSE(Z138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AA138=0,0,CHOOSE(AA138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AB138=0,0,CHOOSE(AB138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AC138=0,0,CHOOSE(AC138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AD138=0,0,CHOOSE(AD138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AE138=0,0,CHOOSE(AE138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AF138=0,0,CHOOSE(AF138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AG138=0,0,CHOOSE(AG138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602},{"$f":"IF(AH138=0,0,CHOOSE(AH138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4092.1391671471602}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E262","v":2906.9290243470432},{"$f":"PV_ResFin_pub!F262","v":5734.5282473201205}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F141","v":0},{"$f":"SUM(F141:G141)","v":2906.9290243470432},{"$f":"SUM(F141:H141)","v":8641.4572716671646},{"$f":"SUM(F141:I141)","v":8641.4572716671646},{"$f":"SUM(F141:J141)","v":8641.4572716671646},{"$f":"SUM(F141:K141)","v":8641.4572716671646},{"$f":"SUM(F141:L141)","v":8641.4572716671646},{"$f":"SUM(F141:M141)","v":8641.4572716671646},{"$f":"SUM(F141:N141)","v":8641.4572716671646},{"$f":"SUM(F141:O141)","v":8641.4572716671646},{"$f":"SUM(F141:P141)","v":8641.4572716671646},{"$f":"SUM(F141:Q141)","v":8641.4572716671646},{"$f":"SUM(F141:R141)","v":8641.4572716671646},{"$f":"SUM(F141:S141)","v":8641.4572716671646},{"$f":"SUM(F141:T141)","v":8641.4572716671646},{"$f":"SUM(F141:U141)","v":8641.4572716671646},{"$f":"SUM(F141:V141)","v":8641.4572716671646},{"$f":"SUM(F141:W141)","v":8641.4572716671646},{"$f":"SUM(F141:X141)","v":8641.4572716671646},{"$f":"SUM(F141:Y141)","v":8641.4572716671646},{"$f":"SUM(F141:Z141)","v":8641.4572716671646}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F141-F147","v":0},{"$f":"F143+G141-G147","v":2906.9290243470432},{"$f":"G143+H141-H147","v":8641.4572716671646},{"$f":"H143+I141-I147","v":8641.4572716671646},{"$f":"I143+J141-J147","v":5734.5282473201214},{"$f":"J143+K141-K147","v":0},{"$f":"K143+L141-L147","v":0},{"$f":"L143+M141-M147","v":0},{"$f":"M143+N141-N147","v":0},{"$f":"N143+O141-O147","v":0},{"$f":"O143+P141-P147","v":0},{"$f":"P143+Q141-Q147","v":0},{"$f":"Q143+R141-R147","v":0},{"$f":"R143+S141-S147","v":0},{"$f":"S143+T141-T147","v":0},{"$f":"T143+U141-U147","v":0},{"$f":"U143+V141-V147","v":0},{"$f":"V143+W141-W147","v":0},{"$f":"W143+X141-X147","v":0},{"$f":"X143+Y141-Y147","v":0},{"$f":"Y143+Z141-Z147","v":0}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F146+F147","v":0},0,51.563847187491639,153.28436934698539,3060.2133936940286,5836.2487694796155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F143*$B139","v":0},51.563847187491639,153.28436934698539,153.28436934698539,101.72052215949375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F150-F152)/($B$19-$B$20)","v":0},0,0,0,2906.9290243470432,5734.5282473201214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F149=0,0,CHOOSE(F149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(G149=0,0,CHOOSE(G149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(H149=0,0,CHOOSE(H149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(I149=0,0,CHOOSE(I149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(J149=0,0,CHOOSE(J149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":2906.9290243470432},{"$f":"IF(K149=0,0,CHOOSE(K149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(L149=0,0,CHOOSE(L149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(M149=0,0,CHOOSE(M149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(N149=0,0,CHOOSE(N149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(O149=0,0,CHOOSE(O149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(P149=0,0,CHOOSE(P149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(Q149=0,0,CHOOSE(Q149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(R149=0,0,CHOOSE(R149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(S149=0,0,CHOOSE(S149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(T149=0,0,CHOOSE(T149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(U149=0,0,CHOOSE(U149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(V149=0,0,CHOOSE(V149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(W149=0,0,CHOOSE(W149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(X149=0,0,CHOOSE(X149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(Y149=0,0,CHOOSE(Y149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646},{"$f":"IF(Z149=0,0,CHOOSE(Z149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":8641.4572716671646}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F151=0,0,CHOOSE(F151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(G151=0,0,CHOOSE(G151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(H151=0,0,CHOOSE(H151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(I151=0,0,CHOOSE(I151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(J151=0,0,CHOOSE(J151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(K151=0,0,CHOOSE(K151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":2906.9290243470432},{"$f":"IF(L151=0,0,CHOOSE(L151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(M151=0,0,CHOOSE(M151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(N151=0,0,CHOOSE(N151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(O151=0,0,CHOOSE(O151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(P151=0,0,CHOOSE(P151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(Q151=0,0,CHOOSE(Q151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(R151=0,0,CHOOSE(R151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(S151=0,0,CHOOSE(S151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(T151=0,0,CHOOSE(T151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(U151=0,0,CHOOSE(U151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(V151=0,0,CHOOSE(V151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(W151=0,0,CHOOSE(W151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(X151=0,0,CHOOSE(X151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(Y151=0,0,CHOOSE(Y151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646},{"$f":"IF(Z151=0,0,CHOOSE(Z151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":8641.4572716671646}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F126*$B$12","v":0},{"$f":"PV_ResFin_pub!E275","v":4318.1568620381031},{"$f":"PV_ResFin_pub!F275","v":8518.4716566235747}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F154*$B139","v":0},76.596565895091089,151.10281919311063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["English"]
["Assumptions",null,null,null,"Period"]
["Avg. interest rate",null,null,null,"First year of projections"]
["Inflation (GDP deflator)",null,null,null,"Disbursement"]
[null,null,null,null,"Debt stock"]
[null,null,null,null,"Amortization"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Total debt service"]
[null,null,null,null,"PV of debt"]
[null,null,null,null,"Grant element"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"New borrowing (gross)"]
[]
[null,null,null,null,"New forex borrowing (gross USD)"]
[null,null,null,null,"cumulative"]
[null,null,null,null,"Stock of new forex debt (in USD)"]
[null,null,null,null,"PV of new forex debt (in USD)"]
[null,null,null,null,"Total debt service (in USD)"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Amortization"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"t-m condition"]
[]
[]
[null,null,null,null,"New domestic MLT borrowing (gross)"]
[null,null,null,null,"cumulative"]
[null,null,null,null,"Stock of new domestic MLT debt"]
[]
[null,null,null,null,"Total debt service"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Amortization"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"t-m condition"]
[]
[]
[null,null,null,null,"New domestic short-term borrowing (gross; also stock of debt)"]
[null,null,null,null,"Interest"]
[]
[]
["French",null,null,"MH"]
["Hypothèses ",null,null,null,"Période"]
["Taux d'intérêt moyen ",null,null,null,"Première année de projections"]
["Inflation (déflateur du PIB) ",null,null,null,"Décaissement "]
[null,null,null,null,"Stock de la dette"]
[null,null,null,null,"Amortissement "]
[null,null,null,null,"Intérêt"]
[null,null,null,null,"Total service de la dette "]
[null,null,null,null,"VA de la dette "]
[null,null,null,null,"Élément don "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Nouveaux emprunts (bruts)"]
[]
[null,null,null,null,"Nouveaux emprunts en devises (bruts, dollars EU)"]
[null,null,null,null,"cumulé "]
[null,null,null,null,"Stock de la nouvelle dette en devises (dollars EU) "]
[null,null,null,null,"VA de la nouvelle dette en devises (dollars EU) "]
[null,null,null,null,"Total service de la dette (dollars EU) "]
[null,null,null,null,"Intérêts"]
[null,null,null,null,"Amortissement "]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condition t-m "]
[]
[]
[null,null,null,null,"Nouveaux emprunts intérieurs MLT (bruts)"]
[null,null,null,null,"cumulé "]
[null,null,null,null,"Stock de la nouvelle dette intérieure MLT "]
[]
[null,null,null,null,"Total service de la dette "]
[null,null,null,null,"Intérêts "]
[null,null,null,null,"Amortissement "]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condition t-m "]
[]
[]
[null,null,null,null,"Nouveaux emprunts intérieurs à court terme (bruts; aussi stock de dette)"]
[null,null,null,null,"Intérêts "]
[]
[]
["Protuguese"]
["Pressupostos",null,null,null,"Período"]
["Taxa de juro média",null,null,null,"Primeiro ano da projecção"]
["Inflação (deflator do PIB)",null,null,null,"Desembolso"]
[null,null,null,null,"Stock da dívida"]
[null,null,null,null,"Amortização"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Total do serviço da dívida"]
[null,null,null,null,"VA da dívida"]
[null,null,null,null,"Elemento de donativo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Novo endividamento (bruto)"]
[]
[null,null,null,null,"Novo endividamento em ME (USD, bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Stock da nova dívida em ME (em USD)"]
[null,null,null,null,"VA da nova dívida em ME (em USD)"]
[null,null,null,null,"Total do serviço da dívida (em USD)"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Amortização"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condição t-m"]
[]
[]
[null,null,null,null,"Novo endividamento interno de MLP (bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Stock da nova dívida interna de MLP"]
[]
[null,null,null,null,"Total do serviço da dívida"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Amortização"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condição t-m"]
[]
[]
[null,null,null,null,"Novo endividamento interno de curto prazo (bruto; também stock da dívida)"]
[null,null,null,null,"Juros"]
[]
[]
["Spanish"]
["Supuestos",null,null,null,"Período"]
["Tasa de interés med.",null,null,null,"Primer año de proyecciones"]
["Inflación (deflactor del PIB)",null,null,null,"Desembolso"]
[null,null,null,null,"Saldo de deuda"]
[null,null,null,null,"Amortización"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Total servicio de la deuda"]
[null,null,null,null,"VA de la deuda"]
[null,null,null,null,"Componente de donaciones"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Endeudamiento nuevo (bruto)"]
[]
[null,null,null,null,"Endeudamiento en moneda extranjero nuevo (dólares de EE.UU. brutos)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Saldo de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,null,null,"VA de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,null,null,"Total servicio de la deuda (dólares de EE.UU.)"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Amortización"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condición t-m"]
[]
[]
[null,null,null,null,"Endeudamiento interno a MLP nuevo (bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Saldo de deuda interna a MLP nueva"]
[]
[null,null,null,null,"Total servicio de la deuda"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Amortización"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condición t-m"]
[]
[]
[null,null,null,null,"Endeudamiento interno a corto plazo nuevo (bruto; también saldo de la deuda)"]
[null,null,null,null,"Intereses"]

{"sheet":"Baseline - external","index":63,"n_rows":86,"n_cols":35,"rows_kept":86,"cut":false,"hidden":false,"merged":[[2,1,2,25],[3,1,3,25],[6,13,6,25],[6,2,6,12]]}
[]
[null,"Return to 'Output 1-1 - External DSA'"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1765,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1765,translation!F1765)))","v":"Baseline Scenario"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B4:AN4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,{"$f":"+'Output 1-1 - External DSA'!E5","v":"Actual "},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Output 1-1 - External DSA'!P5","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"N8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"N8+1","v":2025},{"$f":"O8+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"++OFFSET(translation!C1764, 0,LANG)","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account"]
[2,{"$f":"+'Output 1-1 - External DSA'!B8","v":"External debt (nominal) 1/ "},{"$f":"IF(AND(ISNUMBER(C13),ISNUMBER(C14)),C13+C14,\"…\")","v":20.763892277118579},{"$f":"IF(AND(ISNUMBER(D13),ISNUMBER(D14)),D13+D14,\"…\")","v":27.458619688568866},26.307721035689681,29.074395081102619,30.053391431539627,29.47899699889431,33.253214201969669,39.197932071941231,49.242897811112442,53.163407984155334,53.282677950163013,54.006978126692296,51.658351924504615,49.776583891972564,48.754696303190201,46.874716012937839,45.702553942624156,44.072067747940658,41.422044534167519,40.218116983030697,39.557307091946406,38.929454294962582,38.907790459244985,38.690529878386762,38.341817329828132,37.771777071436055,37.356432510231471,36.521122498655878,35.785368916550951,34.800434639181162,34.041384556878754,33.301891518647153]
[null,{"$f":"+'Output 1-1 - External DSA'!B9","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J81)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60)), 100*('Macro-Debt_Data'!J81)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60), \"…\")","v":11.395877434038441},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K81)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60)), 100*('Macro-Debt_Data'!K81)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60), \"…\")","v":18.68756194819526},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L81)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60)), 100*('Macro-Debt_Data'!L81)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60), \"…\")","v":19.15594653229854},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M81)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60)), 100*('Macro-Debt_Data'!M81)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60), \"…\")","v":22.029424554648365},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N81)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60)), 100*('Macro-Debt_Data'!N81)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60), \"…\")","v":23.455363879764061},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O81)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60)), 100*('Macro-Debt_Data'!O81)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60), \"…\")","v":23.703041338578011},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P81)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60)), 100*('Macro-Debt_Data'!P81)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60), \"…\")","v":29.910203533994444},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q81)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60)), 100*('Macro-Debt_Data'!Q81)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60), \"…\")","v":34.749627257649429},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R81)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60)), 100*('Macro-Debt_Data'!R81)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60), \"…\")","v":44.91151080543014},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S81)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)), 100*('Macro-Debt_Data'!S81)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60), \"…\")","v":49.163407984155334},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T81)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)), 100*('Macro-Debt_Data'!T81)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60), \"…\")","v":49.282677950163006},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U81)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)), 100*('Macro-Debt_Data'!U81)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60), \"…\")","v":50.006978126692289},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V81)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60)), 100*('Macro-Debt_Data'!V81)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60), \"…\")","v":47.658351924504608},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W81)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60)), 100*('Macro-Debt_Data'!W81)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60), \"…\")","v":45.77658389197255},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X81)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60)), 100*('Macro-Debt_Data'!X81)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60), \"…\")","v":44.754696303190194},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y81)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60)), 100*('Macro-Debt_Data'!Y81)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60), \"…\")","v":42.874716012937846},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z81)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60)), 100*('Macro-Debt_Data'!Z81)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60), \"…\")","v":41.702553942624149},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA81)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60)), 100*('Macro-Debt_Data'!AA81)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60), \"…\")","v":40.072067747940658},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB81)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60)), 100*('Macro-Debt_Data'!AB81)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60), \"…\")","v":37.422044534167526},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC81)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60)), 100*('Macro-Debt_Data'!AC81)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60), \"…\")","v":36.218116983030697},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD81)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)), 100*('Macro-Debt_Data'!AD81)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60), \"…\")","v":35.557307091946406},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE81)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60)), 100*('Macro-Debt_Data'!AE81)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60), \"…\")","v":34.929454294962582},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF81)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60)), 100*('Macro-Debt_Data'!AF81)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60), \"…\")","v":34.907790459244985},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG81)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60)), 100*('Macro-Debt_Data'!AG81)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60), \"…\")","v":34.690529878386769},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH81)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60)), 100*('Macro-Debt_Data'!AH81)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60), \"…\")","v":34.34181732982811},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI81)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60)), 100*('Macro-Debt_Data'!AI81)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60), \"…\")","v":33.771777071436063},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ81)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60)), 100*('Macro-Debt_Data'!AJ81)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60), \"…\")","v":33.356432510231478},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK81)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60)), 100*('Macro-Debt_Data'!AK81)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60), \"…\")","v":32.521122498655892},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL81)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60)), 100*('Macro-Debt_Data'!AL81)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60), \"…\")","v":31.785368916550954},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM81)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60)), 100*('Macro-Debt_Data'!AM81)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60), \"…\")","v":30.800434639181166},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN81)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60)), 100*('Macro-Debt_Data'!AN81)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60), \"…\")","v":30.041384556878747},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AO81)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60)), 100*('Macro-Debt_Data'!AO81)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60), \"…\")","v":29.302447180775239}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1842,IF(START!L10=\"French\",translation!D1842,IF(START!L10=\"Portuguese\",translation!E1842,translation!F1842)))","v":"of which: Private"},{"$f":"'Macro-Debt_Data'!J70","v":9.3680148430801378},{"$f":"'Macro-Debt_Data'!K70","v":8.771057740373605},{"$f":"'Macro-Debt_Data'!L70","v":7.15177450339114},{"$f":"'Macro-Debt_Data'!M70","v":7.0449705264542546},{"$f":"'Macro-Debt_Data'!N70","v":6.5980275517755667},{"$f":"'Macro-Debt_Data'!O70","v":5.7759556603162991},{"$f":"'Macro-Debt_Data'!P70","v":3.3430106679752254},{"$f":"'Macro-Debt_Data'!Q70","v":4.4483048142918049},{"$f":"'Macro-Debt_Data'!R70","v":4.3313870056823047},{"$f":"'Macro-Debt_Data'!S70","v":3.9999999999999996},{"$f":"'Macro-Debt_Data'!T70","v":4.0000000000000089},{"$f":"'Macro-Debt_Data'!U70","v":4.0000000000000044},{"$f":"'Macro-Debt_Data'!V70","v":4.000000000000008},{"$f":"'Macro-Debt_Data'!W70","v":4.0000000000000115},{"$f":"'Macro-Debt_Data'!X70","v":4.0000000000000044},{"$f":"'Macro-Debt_Data'!Y70","v":3.9999999999999902},{"$f":"'Macro-Debt_Data'!Z70","v":4.0000000000000062},{"$f":"'Macro-Debt_Data'!AA70","v":3.9999999999999973},{"$f":"'Macro-Debt_Data'!AB70","v":3.9999999999999951},{"$f":"'Macro-Debt_Data'!AC70","v":3.9999999999999996},{"$f":"'Macro-Debt_Data'!AD70","v":3.9999999999999973},{"$f":"'Macro-Debt_Data'!AE70","v":4.0000000000000018},{"$f":"'Macro-Debt_Data'!AF70","v":4},{"$f":"'Macro-Debt_Data'!AG70","v":3.9999999999999911},{"$f":"'Macro-Debt_Data'!AH70","v":4.0000000000000178},{"$f":"'Macro-Debt_Data'!AI70","v":3.9999999999999916},{"$f":"'Macro-Debt_Data'!AJ70","v":3.9999999999999916},{"$f":"'Macro-Debt_Data'!AK70","v":3.9999999999999853},{"$f":"'Macro-Debt_Data'!AL70","v":3.9999999999999996},{"$f":"'Macro-Debt_Data'!AM70","v":3.9999999999999938},{"$f":"'Macro-Debt_Data'!AN70","v":4.0000000000000053},{"$f":"'Macro-Debt_Data'!AO70","v":3.9994443378719171}]
[3,{"$f":"+'Output 1-1 - External DSA'!B11","v":"Change in external debt"},{"$f":"IF(ISNUMBER((C12-B12)),(C12-B12),\"…\")","v":"…"},6.6947274114502875,-1.1508986528791851,2.7666740454129375,0.97899635043700783,-0.57439443264531675,3.7742172030753594,5.9447178699715622,10.044965739171211,3.9205101730428922,0.11926996600767836,{"$f":"(N12-M12)","v":0.72430017652928314},-2.3486262021876811,-1.8817680325320509,-1.0218875887823629,-1.8799802902523624,-1.1721620703136821,-1.630486194683499,-2.6500232137731388,-1.2039275511368217,-0.66080989108429122,-0.62785279698382368,-2.1663835717596669E-2,-0.21726058085822331,-0.34871254855863043,-0.57004025839207628,-0.41534456120458429,-0.83531001157559359,-0.73575358210492681,-0.98493427736978845,-0.75905008230240867,-0.73949303823160051,{"$f":"AI16+AI30","v":0}]
[4,{"$f":"+'Output 1-1 - External DSA'!B12","v":"Identified net debt-creating flows "},{"$f":"IF(ISNUMBER(C17+C24+C25),C17+C24+C25,\"…\")","v":"…"},2.3909862472185957,1.7363529844986108,-6.8120522401553156,-8.0361411500753128,-1.2038226453273682,2.0397485090158471,0.36812939073738393,7.3250306380880721,0.89014359002251364,-8.9951624424272651,{"$f":"N17+N24+N25","v":-4.6939970266195248},-5.7473620913504204,-4.4531349398546407,-3.6772675486473365,-3.6066170447230683,-3.5606612711850536,-3.2904255762396262,-2.6587563609416707,-1.9707480555780208,-1.4915411696285774,-1.2822333372850228,-1.2835978441654006,-1.438709403245034,-1.5722859746129934,-1.7712770671368079,-1.6489590227780739,-1.4003568908439252,-1.2852661961569032,-1.3075273620145864,-1.1310908788073852,-1.0473407435470523,0]
[5,{"$f":"+'Output 1-1 - External DSA'!B13","v":"Non-interest current account deficit"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J28+'Macro-Debt_Data'!J18)/C48),-('Macro-Debt_Data'!J28+'Macro-Debt_Data'!J18)/C48*100,\"...\")","v":8.2967713236911536},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K28+'Macro-Debt_Data'!K18)/D48),-('Macro-Debt_Data'!K28+'Macro-Debt_Data'!K18)/D48*100,\"...\")","v":8.7155405716636665},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L28+'Macro-Debt_Data'!L18)/E48),-('Macro-Debt_Data'!L28+'Macro-Debt_Data'!L18)/E48*100,\"...\")","v":10.829758907110262},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M28+'Macro-Debt_Data'!M18)/F48),-('Macro-Debt_Data'!M28+'Macro-Debt_Data'!M18)/F48*100,\"...\")","v":0.84057233100899209},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N28+'Macro-Debt_Data'!N18)/G48),-('Macro-Debt_Data'!N28+'Macro-Debt_Data'!N18)/G48*100,\"...\")","v":4.9885313009490302},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O28+'Macro-Debt_Data'!O18)/H48),-('Macro-Debt_Data'!O28+'Macro-Debt_Data'!O18)/H48*100,\"...\")","v":11.606422590183312},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P28+'Macro-Debt_Data'!P18)/I48),-('Macro-Debt_Data'!P28+'Macro-Debt_Data'!P18)/I48*100,\"...\")","v":10.997944769340865},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q28+'Macro-Debt_Data'!Q18)/J48),-('Macro-Debt_Data'!Q28+'Macro-Debt_Data'!Q18)/J48*100,\"...\")","v":10.120144108155214},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R28+'Macro-Debt_Data'!R18)/K48),-('Macro-Debt_Data'!R28+'Macro-Debt_Data'!R18)/K48*100,\"...\")","v":7.1822270058197661},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S28+'Macro-Debt_Data'!S18)/L48),-('Macro-Debt_Data'!S28+'Macro-Debt_Data'!S18)/L48*100,\"...\")","v":5.471014079333135},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T28+'Macro-Debt_Data'!T18)/M48),-('Macro-Debt_Data'!T28+'Macro-Debt_Data'!T18)/M48*100,\"...\")","v":4.4031382895454492},{"$f":"-('Macro-Debt_Data'!U28+'Macro-Debt_Data'!U18)/N48*100","v":3.3893317197875512},{"$f":"-('Macro-Debt_Data'!V28+'Macro-Debt_Data'!V18)/O48*100","v":2.2691074795855455},{"$f":"-('Macro-Debt_Data'!W28+'Macro-Debt_Data'!W18)/P48*100","v":1.7877682714578278},{"$f":"-('Macro-Debt_Data'!X28+'Macro-Debt_Data'!X18)/Q48*100","v":1.5498738987114349},{"$f":"-('Macro-Debt_Data'!Y28+'Macro-Debt_Data'!Y18)/R48*100","v":1.616991122878549},{"$f":"-('Macro-Debt_Data'!Z28+'Macro-Debt_Data'!Z18)/S48*100","v":1.7289693499962364},{"$f":"-('Macro-Debt_Data'!AA28+'Macro-Debt_Data'!AA18)/T48*100","v":0.74387380900364242},{"$f":"-('Macro-Debt_Data'!AB28+'Macro-Debt_Data'!AB18)/U48*100","v":1.7833296513317367},{"$f":"-('Macro-Debt_Data'!AC28+'Macro-Debt_Data'!AC18)/V48*100","v":2.1345853511306143},{"$f":"-('Macro-Debt_Data'!AD28+'Macro-Debt_Data'!AD18)/W48*100","v":2.3060976076201847},{"$f":"-('Macro-Debt_Data'!AE28+'Macro-Debt_Data'!AE18)/X48*100","v":2.5097271683137619},{"$f":"-('Macro-Debt_Data'!AF28+'Macro-Debt_Data'!AF18)/Y48*100","v":2.1100988001185708},{"$f":"-('Macro-Debt_Data'!AG28+'Macro-Debt_Data'!AG18)/Z48*100","v":1.9572095453126312},{"$f":"-('Macro-Debt_Data'!AH28+'Macro-Debt_Data'!AH18)/AA48*100","v":1.8706857961128138},{"$f":"-('Macro-Debt_Data'!AI28+'Macro-Debt_Data'!AI18)/AB48*100","v":1.9537136498919021},{"$f":"-('Macro-Debt_Data'!AJ28+'Macro-Debt_Data'!AJ18)/AC48*100","v":1.8413152710222283},{"$f":"-('Macro-Debt_Data'!AK28+'Macro-Debt_Data'!AK18)/AD48*100","v":1.8065291792905205},{"$f":"-('Macro-Debt_Data'!AL28+'Macro-Debt_Data'!AL18)/AE48*100","v":1.6476590097318253},{"$f":"-('Macro-Debt_Data'!AM28+'Macro-Debt_Data'!AM18)/AF48*100","v":1.5860135955595087},{"$f":"-('Macro-Debt_Data'!AN28+'Macro-Debt_Data'!AN18)/AG48*100","v":1.6389949167218305},{"$f":"-('Macro-Debt_Data'!AO28+'Macro-Debt_Data'!AO18)/AH48*100","v":1.4957808476687908},{"$f":"-(AI24+AI25)","v":2.0957371119116539}]
[6,{"$f":"+'Output 1-1 - External DSA'!B14","v":"Deficit in balance of goods and services"},{"$f":"IF(ISNUMBER(C20-C19),C20-C19,\"…\")","v":16.931950244673295},{"$f":"IF(ISNUMBER(D20-D19),D20-D19,\"…\")","v":16.786939219654229},{"$f":"IF(ISNUMBER(E20-E19),E20-E19,\"…\")","v":18.806597920258532},{"$f":"IF(ISNUMBER(F20-F19),F20-F19,\"…\")","v":9.244418260064748},10.914089990135459,15.69509002135387,12.299006349443239,12.462719808555271,9.7719125200776205,10.998791147851911,6.6690441220067669,{"$f":"N20-N19","v":6.771623414109051},5.4901984174694789,4.8493252442169137,4.5019048407418936,4.2410522518419072,4.5260920073346256,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,{"$f":"AA20-AA19","v":4.6609387387933836},4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351293034]
[null,{"$f":"+'Output 1-1 - External DSA'!B15","v":"Exports "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J29/C48*100),'Macro-Debt_Data'!J29/C48*100, \"…\")","v":23.263624696109964},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K29/D48*100),'Macro-Debt_Data'!K29/D48*100, \"…\")","v":23.443019744619605},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L29/E48*100),'Macro-Debt_Data'!L29/E48*100, \"…\")","v":24.784862719695802},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M29/F48*100),'Macro-Debt_Data'!M29/F48*100, \"…\")","v":33.253388743562383},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N29/G48*100),'Macro-Debt_Data'!N29/G48*100, \"…\")","v":32.129379137767039},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O29/H48*100),'Macro-Debt_Data'!O29/H48*100, \"…\")","v":33.098759974126182},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P29/I48*100),'Macro-Debt_Data'!P29/I48*100, \"…\")","v":39.609643797328445},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q29/J48*100),'Macro-Debt_Data'!Q29/J48*100, \"…\")","v":34.108401820430799},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R29/K48*100),'Macro-Debt_Data'!R29/K48*100, \"…\")","v":39.350534375593242},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S29/L48*100),'Macro-Debt_Data'!S29/L48*100, \"…\")","v":44.724170422624049},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29/M48*100),'Macro-Debt_Data'!T29/M48*100, \"…\")","v":40.838544723275497},{"$f":"'Macro-Debt_Data'!U29/N48*100","v":41.154138217730193},{"$f":"'Macro-Debt_Data'!V29/O48*100","v":41.704681239101411},{"$f":"'Macro-Debt_Data'!W29/P48*100","v":41.410262731261575},{"$f":"'Macro-Debt_Data'!X29/Q48*100","v":40.839657326839848},{"$f":"'Macro-Debt_Data'!Y29/R48*100","v":40.509352080633192},{"$f":"'Macro-Debt_Data'!Z29/S48*100","v":40.22562758921066},{"$f":"'Macro-Debt_Data'!AA29/T48*100","v":39.59456871426584},{"$f":"'Macro-Debt_Data'!AB29/U48*100","v":38.831559835854868},{"$f":"'Macro-Debt_Data'!AC29/V48*100","v":38.099886474335463},{"$f":"'Macro-Debt_Data'!AD29/W48*100","v":37.610294580999046},{"$f":"'Macro-Debt_Data'!AE29/X48*100","v":37.30589395300467},{"$f":"'Macro-Debt_Data'!AF29/Y48*100","v":37.168288134974979},{"$f":"'Macro-Debt_Data'!AG29/Z48*100","v":37.01234259901404},{"$f":"'Macro-Debt_Data'!AH29/AA48*100","v":36.818220390525191},{"$f":"'Macro-Debt_Data'!AI29/AB48*100","v":36.604698247624519},{"$f":"'Macro-Debt_Data'!AJ29/AC48*100","v":36.335678201943431},{"$f":"'Macro-Debt_Data'!AK29/AD48*100","v":36.056613377931427},{"$f":"'Macro-Debt_Data'!AL29/AE48*100","v":35.866959805208339},{"$f":"'Macro-Debt_Data'!AM29/AF48*100","v":35.589461102181239},{"$f":"'Macro-Debt_Data'!AN29/AG48*100","v":35.318242417205624},{"$f":"'Macro-Debt_Data'!AO29/AH48*100","v":35.109196395528144}]
[null,{"$f":"+'Output 1-1 - External DSA'!B16","v":"Imports "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J30/C48*100),'Macro-Debt_Data'!J30/C48*100,\"…\")","v":40.19557494078326},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K30/D48*100),'Macro-Debt_Data'!K30/D48*100,\"…\")","v":40.229958964273834},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L30/E48*100),'Macro-Debt_Data'!L30/E48*100,\"…\")","v":43.591460639954335},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M30/F48*100),'Macro-Debt_Data'!M30/F48*100,\"…\")","v":42.49780700362713},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N30/G48*100),'Macro-Debt_Data'!N30/G48*100,\"…\")","v":43.043469127902497},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O30/H48*100),'Macro-Debt_Data'!O30/H48*100,\"…\")","v":48.793849995480052},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P30/I48*100),'Macro-Debt_Data'!P30/I48*100,\"…\")","v":51.908650146771684},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q30/J48*100),'Macro-Debt_Data'!Q30/J48*100,\"…\")","v":46.57112162898607},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R30/K48*100),'Macro-Debt_Data'!R30/K48*100,\"…\")","v":49.122446895670862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S30/L48*100),'Macro-Debt_Data'!S30/L48*100,\"…\")","v":55.72296157047596},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30/M48*100),'Macro-Debt_Data'!T30/M48*100,\"…\")","v":47.507588845282264},{"$f":"'Macro-Debt_Data'!U30/N48*100","v":47.925761631839244},{"$f":"'Macro-Debt_Data'!V30/O48*100","v":47.19487965657089},{"$f":"'Macro-Debt_Data'!W30/P48*100","v":46.259587975478489},{"$f":"'Macro-Debt_Data'!X30/Q48*100","v":45.341562167581742},{"$f":"'Macro-Debt_Data'!Y30/R48*100","v":44.7504043324751},{"$f":"'Macro-Debt_Data'!Z30/S48*100","v":44.751719596545286},{"$f":"'Macro-Debt_Data'!AA30/T48*100","v":44.104163217846455},{"$f":"'Macro-Debt_Data'!AB30/U48*100","v":43.615592074429976},{"$f":"'Macro-Debt_Data'!AC30/V48*100","v":43.138369212341175},{"$f":"'Macro-Debt_Data'!AD30/W48*100","v":42.784461388949566},{"$f":"'Macro-Debt_Data'!AE30/X48*100","v":42.444202108352464},{"$f":"'Macro-Debt_Data'!AF30/Y48*100","v":42.176832403615073},{"$f":"'Macro-Debt_Data'!AG30/Z48*100","v":41.826977207635622},{"$f":"'Macro-Debt_Data'!AH30/AA48*100","v":41.479159129318575},{"$f":"'Macro-Debt_Data'!AI30/AB48*100","v":41.023361686398516},{"$f":"'Macro-Debt_Data'!AJ30/AC48*100","v":40.564481179883884},{"$f":"'Macro-Debt_Data'!AK30/AD48*100","v":40.195177615371691},{"$f":"'Macro-Debt_Data'!AL30/AE48*100","v":39.764333208013099},{"$f":"'Macro-Debt_Data'!AM30/AF48*100","v":39.352780645802504},{"$f":"'Macro-Debt_Data'!AN30/AG48*100","v":39.107149959224365},{"$f":"'Macro-Debt_Data'!AO30/AH48*100","v":38.772701330657448}]
[7,{"$f":"+'Output 1-1 - External DSA'!B17","v":"Net current transfers (negative = inflow)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J31/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!J31/'Macro-Debt_Data'!J56*100,\"...\")","v":-8.3997034569549971},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K31/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K31/'Macro-Debt_Data'!K56*100,\"...\")","v":-7.9024542116457015},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L31/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L31/'Macro-Debt_Data'!L56*100,\"...\")","v":-7.4229697043278309},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M31/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M31/'Macro-Debt_Data'!M56*100,\"...\")","v":-7.7757597719898373},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N31/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N31/'Macro-Debt_Data'!N56*100,\"...\")","v":-6.9119037624022814},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O31/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O31/'Macro-Debt_Data'!O56*100,\"...\")","v":-6.2862806669658058},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P31/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P31/'Macro-Debt_Data'!P56*100,\"...\")","v":-5.4918068458025395},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q31/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q31/'Macro-Debt_Data'!Q56*100,\"...\")","v":-3.8846720403989092},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R31/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R31/'Macro-Debt_Data'!R56*100,\"...\")","v":-4.9600312498692078},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S31/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S31/'Macro-Debt_Data'!S56*100,\"...\")","v":-6.6711186393119899},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T31/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T31/'Macro-Debt_Data'!T56*100,\"...\")","v":-3.260554907049769},{"$f":"-'Macro-Debt_Data'!U31/'Macro-Debt_Data'!U56*100","v":-4.4805366375679982},{"$f":"-'Macro-Debt_Data'!V31/'Macro-Debt_Data'!V56*100","v":-4.5235067768856361},{"$f":"-'Macro-Debt_Data'!W31/'Macro-Debt_Data'!W56*100","v":-4.3318963810011297},{"$f":"-'Macro-Debt_Data'!X31/'Macro-Debt_Data'!X56*100","v":-4.1809319642741025},{"$f":"-'Macro-Debt_Data'!Y31/'Macro-Debt_Data'!Y56*100","v":-4.0190109663139699},{"$f":"-'Macro-Debt_Data'!Z31/'Macro-Debt_Data'!Z56*100","v":-4.137938239495651},{"$f":"-'Macro-Debt_Data'!AA31/'Macro-Debt_Data'!AA56*100","v":-3.9177703754659192},{"$f":"-'Macro-Debt_Data'!AB31/'Macro-Debt_Data'!AB56*100","v":-3.7256377769506841},{"$f":"-'Macro-Debt_Data'!AC31/'Macro-Debt_Data'!AC56*100","v":-3.5511017220427799},{"$f":"-'Macro-Debt_Data'!AD31/'Macro-Debt_Data'!AD56*100","v":-3.3857729924745881},{"$f":"-'Macro-Debt_Data'!AE31/'Macro-Debt_Data'!AE56*100","v":-3.2306801483526342},{"$f":"-'Macro-Debt_Data'!AF31/'Macro-Debt_Data'!AF56*100","v":-3.0831089570405257},{"$f":"-'Macro-Debt_Data'!AG31/'Macro-Debt_Data'!AG56*100","v":-2.9411613544158937},{"$f":"-'Macro-Debt_Data'!AH31/'Macro-Debt_Data'!AH56*100","v":-2.8055933180361996},{"$f":"-'Macro-Debt_Data'!AI31/'Macro-Debt_Data'!AI56*100","v":-2.6749082047602935},{"$f":"-'Macro-Debt_Data'!AJ31/'Macro-Debt_Data'!AJ56*100","v":-2.5479556952925564},{"$f":"-'Macro-Debt_Data'!AK31/'Macro-Debt_Data'!AK56*100","v":-2.427369260843844},{"$f":"-'Macro-Debt_Data'!AL31/'Macro-Debt_Data'!AL56*100","v":-2.3115520182459561},{"$f":"-'Macro-Debt_Data'!AM31/'Macro-Debt_Data'!AM56*100","v":-2.2014540639113087},{"$f":"-'Macro-Debt_Data'!AN31/'Macro-Debt_Data'!AN56*100","v":-2.101989471417296},{"$f":"-'Macro-Debt_Data'!AO31/'Macro-Debt_Data'!AO56*100","v":-2.0035518178903375}]
[8,{"$f":"+'Output 1-1 - External DSA'!B18","v":"of which: official"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J32/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!J32/'Macro-Debt_Data'!J56*100,\"...\")","v":-0.71075146079541573},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K32/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K32/'Macro-Debt_Data'!K56*100,\"...\")","v":-0.84568131405949531},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L32/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L32/'Macro-Debt_Data'!L56*100,\"...\")","v":-0.84516922574514219},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M32/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M32/'Macro-Debt_Data'!M56*100,\"...\")","v":-1.1317895742558961},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N32/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N32/'Macro-Debt_Data'!N56*100,\"...\")","v":-0.62080776761574608},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O32/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O32/'Macro-Debt_Data'!O56*100,\"...\")","v":-0.57791000430325923},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P32/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P32/'Macro-Debt_Data'!P56*100,\"...\")","v":-0.61474501433876283},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q32/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q32/'Macro-Debt_Data'!Q56*100,\"...\")","v":-0.16794860136194598},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R32/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R32/'Macro-Debt_Data'!R56*100,\"...\")","v":-2.4681423564803986E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S32/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S32/'Macro-Debt_Data'!S56*100,\"...\")","v":-0.528317528983546},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T32/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T32/'Macro-Debt_Data'!T56*100,\"...\")","v":-5.9844024244022964E-2},{"$f":"-'Macro-Debt_Data'!U32/'Macro-Debt_Data'!U56*100","v":-3.6449781846198077E-2},{"$f":"-'Macro-Debt_Data'!V32/'Macro-Debt_Data'!V56*100","v":-7.3659467960370166E-3},{"$f":"-'Macro-Debt_Data'!W32/'Macro-Debt_Data'!W56*100","v":0},{"$f":"-'Macro-Debt_Data'!X32/'Macro-Debt_Data'!X56*100","v":0},{"$f":"-'Macro-Debt_Data'!Y32/'Macro-Debt_Data'!Y56*100","v":0},{"$f":"-'Macro-Debt_Data'!Z32/'Macro-Debt_Data'!Z56*100","v":0},{"$f":"-'Macro-Debt_Data'!AA32/'Macro-Debt_Data'!AA56*100","v":0},{"$f":"-'Macro-Debt_Data'!AB32/'Macro-Debt_Data'!AB56*100","v":0},{"$f":"-'Macro-Debt_Data'!AC32/'Macro-Debt_Data'!AC56*100","v":0},{"$f":"-'Macro-Debt_Data'!AD32/'Macro-Debt_Data'!AD56*100","v":0},{"$f":"-'Macro-Debt_Data'!AE32/'Macro-Debt_Data'!AE56*100","v":0},{"$f":"-'Macro-Debt_Data'!AF32/'Macro-Debt_Data'!AF56*100","v":0},{"$f":"-'Macro-Debt_Data'!AG32/'Macro-Debt_Data'!AG56*100","v":0},{"$f":"-'Macro-Debt_Data'!AH32/'Macro-Debt_Data'!AH56*100","v":0},{"$f":"-'Macro-Debt_Data'!AI32/'Macro-Debt_Data'!AI56*100","v":0},{"$f":"-'Macro-Debt_Data'!AJ32/'Macro-Debt_Data'!AJ56*100","v":0},{"$f":"-'Macro-Debt_Data'!AK32/'Macro-Debt_Data'!AK56*100","v":0},{"$f":"-'Macro-Debt_Data'!AL32/'Macro-Debt_Data'!AL56*100","v":0},{"$f":"-'Macro-Debt_Data'!AM32/'Macro-Debt_Data'!AM56*100","v":0},{"$f":"-'Macro-Debt_Data'!AN32/'Macro-Debt_Data'!AN56*100","v":0},{"$f":"-'Macro-Debt_Data'!AO32/'Macro-Debt_Data'!AO56*100","v":0}]
[9,{"$f":"+'Output 1-1 - External DSA'!B19","v":"Other current account flows (negative = net inflow)"},{"$f":"IF(ISNUMBER(C17-C18-C21),C17-C18-C21,\"…\")","v":-0.23547546402714481},-0.16894443634486134,-0.55386930882043917,-0.62808615706591819,0.98634507321585296,2.1976132357952478,4.1907452657001656,1.542096339998853,2.3703457356113535,1.143341570793214,0.99464907458845131,{"$f":"N17-N18-N21","v":1.0982449432464985},1.3024158390017027,1.2703394082420436,1.2289010222436438,1.3949498373506115,1.340815582157262,0.15204968088894644,0.72493518970731285,0.64720433516768239,0.51770379214425244,0.60209916131860242,0.18466348851900261,8.3736291106943472E-2,1.5340375355629821E-2,0.20995841587819841,0.16046798837433096,9.5334202694100867E-2,6.1837625173021049E-2,2.4148115849552898E-2,-4.7923153879614766E-2,-0.16417226957017483]
[10,{"$f":"+'Output 1-1 - External DSA'!B20","v":"Net FDI (negative = inflow)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J34/C48),-'Macro-Debt_Data'!J34/C48*100,\"…\")","v":-3.1338929898643384},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K34/D48),-'Macro-Debt_Data'!K34/D48*100,\"…\")","v":-3.4731363493808827},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L34/E48),-'Macro-Debt_Data'!L34/E48*100,\"…\")","v":-6.3641543612259914},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M34/F48),-'Macro-Debt_Data'!M34/F48*100,\"…\")","v":-11.353610067416838},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N34/G48),-'Macro-Debt_Data'!N34/G48*100,\"…\")","v":-7.8963876686915739},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O34/H48),-'Macro-Debt_Data'!O34/H48*100,\"…\")","v":-8.1868673929876419},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P34/I48),-'Macro-Debt_Data'!P34/I48*100,\"…\")","v":-7.8940033879216855},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q34/J48),-'Macro-Debt_Data'!Q34/J48*100,\"…\")","v":-6.7841302914341455},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R34/K48),-'Macro-Debt_Data'!R34/K48*100,\"…\")","v":-8.7031947771007605},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S34/L48),-'Macro-Debt_Data'!S34/L48*100,\"…\")","v":-8.0950301070264761},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T34/M48),-'Macro-Debt_Data'!T34/M48*100,\"…\")","v":-8.1557593596013174},{"$f":"-'Macro-Debt_Data'!U34/N48*100","v":-6.5340705105191343},{"$f":"-'Macro-Debt_Data'!V34/O48*100","v":-6.0314497020176558},{"$f":"-'Macro-Debt_Data'!W34/P48*100","v":-5.026208085014729},{"$f":"-'Macro-Debt_Data'!X34/Q48*100","v":-4.5235872765132417},{"$f":"-'Macro-Debt_Data'!Y34/R48*100","v":-4.2722768722625082},{"$f":"-'Macro-Debt_Data'!Z34/S48*100","v":-4.0209664680117818},{"$f":"-'Macro-Debt_Data'!AA34/T48*100","v":-3.7696560637610474},{"$f":"-'Macro-Debt_Data'!AB34/U48*100","v":-3.4932146190852387},{"$f":"-'Macro-Debt_Data'!AC34/V48*100","v":-3.2167731744094179},{"$f":"-'Macro-Debt_Data'!AD34/W48*100","v":-2.9403317297336127},{"$f":"-'Macro-Debt_Data'!AE34/X48*100","v":-2.6638902850578035},{"$f":"-'Macro-Debt_Data'!AF34/Y48*100","v":-2.6638902850578026},{"$f":"-'Macro-Debt_Data'!AG34/Z48*100","v":-2.6638902850577932},{"$f":"-'Macro-Debt_Data'!AH34/AA48*100","v":-2.7141523659079634},{"$f":"-'Macro-Debt_Data'!AI34/AB48*100","v":-2.7141523659079447},{"$f":"-'Macro-Debt_Data'!AJ34/AC48*100","v":-2.5131040425073561},{"$f":"-'Macro-Debt_Data'!AK34/AD48*100","v":-2.2617936382566208},{"$f":"-'Macro-Debt_Data'!AL34/AE48*100","v":-2.0104832340058878},{"$f":"-'Macro-Debt_Data'!AM34/AF48*100","v":-2.0106597738096288},{"$f":"-'Macro-Debt_Data'!AN34/AG48*100","v":-2.0160053242587868},{"$f":"-'Macro-Debt_Data'!AO34/AH48*100","v":-1.7656391391330195},{"$f":"AH24","v":-1.7656391391330195}]
[11,{"$f":"+'Output 1-1 - External DSA'!B21","v":"Endogenous debt dynamics 2/ "},{"$f":"IF(ISNUMBER(C27+C28+C29),C27+C28+C29,\"…\")","v":"…"},-2.8514179750641881,-2.7292515613856603,3.7009854962525299,-5.1282847823327682,-4.6233778425230385,-1.0641928724033325,-2.967884425983685,8.8459984093690665,3.5141596177158547,-5.2425413723713978,{"$f":"N27+N28+N29","v":-1.5492582358879419},-1.9850198689183101,-1.214695126297739,-0.70355417084552974,-0.95133129533910887,-1.2686641531695082,-0.26464332148222125,-0.94887139318816893,-0.88856023229921721,-0.85730704751514941,-1.1280702205409812,-0.72980635922616877,-0.73202866349987206,-0.7288194048178438,-1.0108383511207653,-0.9771702512929461,-0.94509243187782488,-0.92244197188284072,-0.88288118376446634,-0.75408047127042899,-0.77748245208282363,-0.33009797277863451]
[null,{"$f":"+'Output 1-1 - External DSA'!B22","v":"Denominator: 1+g+ρ+gρ"},{"$f":"IF(ISNUMBER(1+C52/100+C53/100+C52/100*C53/100),1+C52/100+C53/100+C52/100*C53/100,\"…\")","v":1.1683720361709267},{"$f":"IF(ISNUMBER(1+D52/100+D53/100+D52/100*D53/100),1+D52/100+D53/100+D52/100*D53/100,\"…\")","v":1.213549448219517},{"$f":"IF(ISNUMBER(1+E52/100+E53/100+E52/100*E53/100),1+E52/100+E53/100+E52/100*E53/100,\"…\")","v":1.1522954034914918},{"$f":"IF(ISNUMBER(1+F52/100+F53/100+F52/100*F53/100),1+F52/100+F53/100+F52/100*F53/100,\"…\")","v":0.89699766455074825},1.2573177396931847,1.2297110900983157,1.060011546047819,1.1398914013139749,0.81106687795695021,0.95147497114364132,1.1595248858494611,{"$f":"1+N52/100+N53/100+N52/100*N53/100","v":1.0627944801551832},{"$f":"1+O52/100+O53/100+O52/100*O53/100","v":1.0827516398875765},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Output 1-1 - External DSA'!B23","v":"Contribution from nominal interest rate"},{"$f":"IF(ISNUMBER((C54/100)*B12/C26),(C54/100)*B12/C26,\"…\")","v":"…"},0.80790750071702322,1.0900266045446876,1.1031472275946468,0.82260784474654403,1.1459230950982455,1.1951982622981132,1.602297080767348,2.3556338084443613,2.2153778068670427,2.2970322162435184,{"$f":"(N54/100)*M12/N26","v":2.4240627080227726},3.168281882371748,3.2495798151230768,3.1723776176949987,2.8990630015788343,2.6147568959418668,3.540583008216581,2.5337939268106147,2.252906874326722,2.1603205666532146,1.80225679103805,2.148218589241377,2.1741739055657678,2.1791472981029698,1.9013710658089167,1.9008997689709826,1.9137427240515574,1.896509251649936,1.8920174070016036,1.8725345308730716,1.8617558842419994,1.821312302607319]
[13,{"$f":"+'Output 1-1 - External DSA'!B24","v":"Contribution from real GDP growth "},{"$f":"IF(ISNUMBER(-(C52/100)*B12/C26),-(C52/100)*B12/C26,\"…\")","v":"…"},-0.74374291892863831,-2.180351083959176,-1.420822119785198,-1.8267406940928652,-3.433031573362761,-2.5843314025830706,-2.1332292069849204,-1.9270975495188669,-1.9850045124179978,-1.5905826468618822,{"$f":"-(N52/100)*M12/N26","v":-2.9532706627794774},-4.4189939396516111,-2.8606237899787459,-2.3840758764957295,-2.3753728187439176,-2.3336418221429347,-2.264346100575628,-1.9248007686593873,-1.7020657381603614,-1.6854763872008858,-1.6562321572393153,-1.6714652245037558,-1.6929191940558188,-1.6857291627223818,-1.7018864438444825,-1.6744565442855992,-1.6474218167906916,-1.6332523533342871,-1.5927447863844326,-1.4038530812117007,-1.4624090338891558,-1.4306406051461624]
[14,{"$f":"+'Output 1-1 - External DSA'!B25","v":"Contribution from price and exchange rate changes "},{"$f":"IF(ISNUMBER(-(C53/100*(1+C52/100))*B12/C26+B43*(-C59/100)*(1+C54/100)*B12/C26),-(C53/100*(1+C52/100))*B12/C26+B43*(-C59/100)*(1+C54/100)*B12/C26,\"…\")","v":"…"},-2.9155825568525731,-1.6389270819711721,4.0186603884430809,-4.1241519329864476,-2.3362693642585231,0.32494026788162478,-2.4369522997661126,8.4174621504435727,{"$f":"IF(ISNUMBER(-(L53/100*(1+L52/100))*K12/L26+K43*(-L59/100)*(1+L54/100)*K12/L26),-(L53/100*(1+L52/100))*K12/L26+K43*(-L59/100)*(1+L54/100)*K12/L26,\"…\")","v":3.2837863232668099},{"$f":"IF(ISNUMBER(-(M53/100*(1+M52/100))*L12/M26+L43*(-M59/100)*(1+M54/100)*L12/M26),-(M53/100*(1+M52/100))*L12/M26+L43*(-M59/100)*(1+M54/100)*L12/M26,\"…\")","v":-5.948990941753034},{"$f":"-(N53/100*(1+N52/100))*M12/N26+M43*(-N59/100)*(1+N54/100)*M12/N26","v":-1.0200502811312371},{"$f":"-(O53/100*(1+O52/100))*N12/O26+N43*(-O59/100)*(1+O54/100)*N12/O26","v":-0.73430781163844683},-1.6036511514420699,-1.4918559120447989,-1.4750214781740256,-1.5497792269684403,-1.5408802291231742,-1.5578645513393963,-1.4394013684655778,{"$f":"-(W53/100*(1+W52/100))*V12/W26+V43*(-W59/100)*(1+W54/100)*V12/W26","v":-1.3321512269674782},{"$f":"-(X53/100*(1+X52/100))*W12/X26+W43*(-X59/100)*(1+X54/100)*W12/X26","v":-1.2740948543397159},-1.20655972396379,-1.2132833750098211,-1.2222375401984318,-1.2103229730851994,-1.2036134759783295,-1.2114133391386908,-1.1856988701984896,-1.1821538043816373,-1.2227619209317999,-1.1768293024356673,{"$f":"-(AI53/100*(1+AI52/100))*AH12/AI26","v":-0.7207696702397911}]
[15,{"$f":"+'Output 1-1 - External DSA'!B26","v":"Residual 3/ "},{"$f":"IF(ISNUMBER(C15-C16),C15-C16,\"…\")","v":"…"},4.3037411642316918,-2.8872516373777959,9.5787262855682531,9.0151375005123207,0.6294282126820514,1.7344686940595122,5.5765884792341787,2.7199351010831387,3.0303665830203785,9.1144324084349435,{"$f":"N15-N16","v":5.4182972031488079},3.3987358891627393,2.5713669073225898,2.6553799598649737,1.726636754470706,2.3884992008713715,1.6599393815561272,8.7331471685319073E-3,0.76682050444119909,0.83073127854428619,0.65438054030119908,1.2619340084478039,1.2214488223868107,1.2235734260543629,1.2012368087447316,1.2336144615734896,0.56504687926833164,0.54951261405197638,0.32259308464479797,0.37204079650497657,0.3078477053154518,0]
[null,{"$f":"+'Output 1-1 - External DSA'!B27","v":"of which: exceptional financing"},{"$f":"IF(ISNUMBER(C30),IF(ISNUMBER('Macro-Debt_Data'!#REF!/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!#REF!/'Macro-Debt_Data'!J56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(D30),IF(ISNUMBER('Macro-Debt_Data'!K35/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K35/'Macro-Debt_Data'!K56*100,\"...\"),\"...\")","v":-2.3197304365034777},{"$f":"IF(ISNUMBER(E30),IF(ISNUMBER('Macro-Debt_Data'!L35/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L35/'Macro-Debt_Data'!L56*100,\"...\"),\"...\")","v":-0.23413379620056685},{"$f":"IF(ISNUMBER(F30),IF(ISNUMBER('Macro-Debt_Data'!M35/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M35/'Macro-Debt_Data'!M56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(G30),IF(ISNUMBER('Macro-Debt_Data'!N35/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N35/'Macro-Debt_Data'!N56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(H30),IF(ISNUMBER('Macro-Debt_Data'!O35/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O35/'Macro-Debt_Data'!O56*100,\"...\"),\"...\")","v":4.6606868486122319E-2},{"$f":"IF(ISNUMBER(I30),IF(ISNUMBER('Macro-Debt_Data'!P35/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P35/'Macro-Debt_Data'!P56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(J30),IF(ISNUMBER('Macro-Debt_Data'!Q35/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q35/'Macro-Debt_Data'!Q56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(K30),IF(ISNUMBER('Macro-Debt_Data'!R35/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R35/'Macro-Debt_Data'!R56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(L30),IF(ISNUMBER('Macro-Debt_Data'!S35/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S35/'Macro-Debt_Data'!S56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(M30),IF(ISNUMBER('Macro-Debt_Data'!T35/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T35/'Macro-Debt_Data'!T56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(N30),IF(ISNUMBER('Macro-Debt_Data'!U35/'Macro-Debt_Data'!U56),-'Macro-Debt_Data'!U35/'Macro-Debt_Data'!U56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(O30),IF(ISNUMBER('Macro-Debt_Data'!V35/'Macro-Debt_Data'!V56),-'Macro-Debt_Data'!V35/'Macro-Debt_Data'!V56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(P30),IF(ISNUMBER('Macro-Debt_Data'!W35/'Macro-Debt_Data'!W56),-'Macro-Debt_Data'!W35/'Macro-Debt_Data'!W56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(Q30),IF(ISNUMBER('Macro-Debt_Data'!X35/'Macro-Debt_Data'!X56),-'Macro-Debt_Data'!X35/'Macro-Debt_Data'!X56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(R30),IF(ISNUMBER('Macro-Debt_Data'!Y35/'Macro-Debt_Data'!Y56),-'Macro-Debt_Data'!Y35/'Macro-Debt_Data'!Y56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(S30),IF(ISNUMBER('Macro-Debt_Data'!Z35/'Macro-Debt_Data'!Z56),-'Macro-Debt_Data'!Z35/'Macro-Debt_Data'!Z56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(T30),IF(ISNUMBER('Macro-Debt_Data'!AA35/'Macro-Debt_Data'!AA56),-'Macro-Debt_Data'!AA35/'Macro-Debt_Data'!AA56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(U30),IF(ISNUMBER('Macro-Debt_Data'!AB35/'Macro-Debt_Data'!AB56),-'Macro-Debt_Data'!AB35/'Macro-Debt_Data'!AB56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(V30),IF(ISNUMBER('Macro-Debt_Data'!AC35/'Macro-Debt_Data'!AC56),-'Macro-Debt_Data'!AC35/'Macro-Debt_Data'!AC56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(W30),IF(ISNUMBER('Macro-Debt_Data'!AD35/'Macro-Debt_Data'!AD56),-'Macro-Debt_Data'!AD35/'Macro-Debt_Data'!AD56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(X30),IF(ISNUMBER('Macro-Debt_Data'!AE35/'Macro-Debt_Data'!AE56),-'Macro-Debt_Data'!AE35/'Macro-Debt_Data'!AE56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(Y30),IF(ISNUMBER('Macro-Debt_Data'!AF35/'Macro-Debt_Data'!AF56),-'Macro-Debt_Data'!AF35/'Macro-Debt_Data'!AF56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(Z30),IF(ISNUMBER('Macro-Debt_Data'!AG35/'Macro-Debt_Data'!AG56),-'Macro-Debt_Data'!AG35/'Macro-Debt_Data'!AG56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AA30),IF(ISNUMBER('Macro-Debt_Data'!AH35/'Macro-Debt_Data'!AH56),-'Macro-Debt_Data'!AH35/'Macro-Debt_Data'!AH56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AB30),IF(ISNUMBER('Macro-Debt_Data'!AI35/'Macro-Debt_Data'!AI56),-'Macro-Debt_Data'!AI35/'Macro-Debt_Data'!AI56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AC30),IF(ISNUMBER('Macro-Debt_Data'!AJ35/'Macro-Debt_Data'!AJ56),-'Macro-Debt_Data'!AJ35/'Macro-Debt_Data'!AJ56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AD30),IF(ISNUMBER('Macro-Debt_Data'!AK35/'Macro-Debt_Data'!AK56),-'Macro-Debt_Data'!AK35/'Macro-Debt_Data'!AK56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AE30),IF(ISNUMBER('Macro-Debt_Data'!AL35/'Macro-Debt_Data'!AL56),-'Macro-Debt_Data'!AL35/'Macro-Debt_Data'!AL56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AF30),IF(ISNUMBER('Macro-Debt_Data'!AM35/'Macro-Debt_Data'!AM56),-'Macro-Debt_Data'!AM35/'Macro-Debt_Data'!AM56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AG30),IF(ISNUMBER('Macro-Debt_Data'!AN35/'Macro-Debt_Data'!AN56),-'Macro-Debt_Data'!AN35/'Macro-Debt_Data'!AN56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AH30),IF(ISNUMBER('Macro-Debt_Data'!AO35/'Macro-Debt_Data'!AO56),-'Macro-Debt_Data'!AO35/'Macro-Debt_Data'!AO56*100,\"...\"),\"...\")","v":0}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B54","v":"PV of external debt 7/ "},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35+'Macro-Debt_Data'!T70","v":46.923969486016624},{"$f":"N35+'Macro-Debt_Data'!U70","v":48.884623746813411},{"$f":"O35+'Macro-Debt_Data'!V70","v":47.151384667261361},{"$f":"P35+'Macro-Debt_Data'!W70","v":45.226496964495908},{"$f":"Q35+'Macro-Debt_Data'!X70","v":44.194059559244771},{"$f":"R35+'Macro-Debt_Data'!Y70","v":42.60430829244828},{"$f":"S35+'Macro-Debt_Data'!Z70","v":41.695157849757159},{"$f":"T35+'Macro-Debt_Data'!AA70","v":39.423451546230709},{"$f":"U35+'Macro-Debt_Data'!AB70","v":36.989726806144397},{"$f":"V35+'Macro-Debt_Data'!AC70","v":35.95584417770263},{"$f":"W35+'Macro-Debt_Data'!AD70","v":35.415119480762378},{"$f":"X35+'Macro-Debt_Data'!AE70","v":35.207778495869825},{"$f":"Y35+'Macro-Debt_Data'!AF70","v":35.194028817938246},{"$f":"Z35+'Macro-Debt_Data'!AG70","v":34.987071024671181},{"$f":"AA35+'Macro-Debt_Data'!AH70","v":34.663044336525971},{"$f":"AB35+'Macro-Debt_Data'!AI70","v":34.40693484540261},{"$f":"AC35+'Macro-Debt_Data'!AJ70","v":34.27626060921542},{"$f":"AD35+'Macro-Debt_Data'!AK70","v":33.731370245110554},{"$f":"AE35+'Macro-Debt_Data'!AL70","v":33.27873517933304},{"$f":"AF35+'Macro-Debt_Data'!AM70","v":32.571069907990385},{"$f":"AG35+'Macro-Debt_Data'!AN70","v":32.06911275634269},{"$f":"AH35+'Macro-Debt_Data'!AO70","v":31.575593240807549}]
[null,{"$f":"+'Output 1-1 - External DSA'!B55","v":"In percent of exports "},"...","...","...","...","...","...","...","...","...","...",{"$f":"M33/M19*100","v":114.90117927555043},118.78422405101594,113.060172782362,109.21567259304869,108.21359054401371,105.17153719873158,103.65321897660252,99.56782666514188,95.256865710530064,94.372575629386489,94.163366374307301,94.375914273015667,94.688323255923706,94.528118373148288,94.14644154133579,93.995952685214306,94.332243968910262,93.551132746582226,92.783819314678979,91.518862324088801,90.800420863298427,89.935391528441059]
[null,{"$f":"+'Output 1-1 - External DSA'!B30","v":"PV of PPG external debt-to-GDP ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"IF((Ext_Debt_Data!E391/('Baseline - external'!M48)*100)<0, 0, Ext_Debt_Data!E391/('Baseline - external'!M48)*100)","v":42.923969486016617},{"$f":"IF((Ext_Debt_Data!F391/('Baseline - external'!N48)*100)<0, 0, Ext_Debt_Data!F391/('Baseline - external'!N48)*100)","v":44.884623746813403},{"$f":"IF((Ext_Debt_Data!G391/('Baseline - external'!O48)*100)<0, 0, Ext_Debt_Data!G391/('Baseline - external'!O48)*100)","v":43.151384667261354},{"$f":"IF((Ext_Debt_Data!H391/('Baseline - external'!P48)*100)<0, 0, Ext_Debt_Data!H391/('Baseline - external'!P48)*100)","v":41.226496964495894},{"$f":"IF((Ext_Debt_Data!I391/('Baseline - external'!Q48)*100)<0, 0, Ext_Debt_Data!I391/('Baseline - external'!Q48)*100)","v":40.194059559244764},{"$f":"IF((Ext_Debt_Data!J391/('Baseline - external'!R48)*100)<0, 0, Ext_Debt_Data!J391/('Baseline - external'!R48)*100)","v":38.604308292448287},{"$f":"IF((Ext_Debt_Data!K391/('Baseline - external'!S48)*100)<0, 0, Ext_Debt_Data!K391/('Baseline - external'!S48)*100)","v":37.695157849757152},{"$f":"IF((Ext_Debt_Data!L391/('Baseline - external'!T48)*100)<0, 0, Ext_Debt_Data!L391/('Baseline - external'!T48)*100)","v":35.423451546230709},{"$f":"IF((Ext_Debt_Data!M391/('Baseline - external'!U48)*100)<0, 0, Ext_Debt_Data!M391/('Baseline - external'!U48)*100)","v":32.989726806144404},{"$f":"IF((Ext_Debt_Data!N391/('Baseline - external'!V48)*100)<0, 0, Ext_Debt_Data!N391/('Baseline - external'!V48)*100)","v":31.95584417770263},{"$f":"IF((Ext_Debt_Data!O391/('Baseline - external'!W48)*100)<0, 0, Ext_Debt_Data!O391/('Baseline - external'!W48)*100)","v":31.415119480762378},{"$f":"IF((Ext_Debt_Data!P391/('Baseline - external'!X48)*100)<0, 0, Ext_Debt_Data!P391/('Baseline - external'!X48)*100)","v":31.207778495869825},{"$f":"IF((Ext_Debt_Data!Q391/('Baseline - external'!Y48)*100)<0, 0, Ext_Debt_Data!Q391/('Baseline - external'!Y48)*100)","v":31.194028817938246},{"$f":"IF((Ext_Debt_Data!R391/('Baseline - external'!Z48)*100)<0, 0, Ext_Debt_Data!R391/('Baseline - external'!Z48)*100)","v":30.987071024671192},{"$f":"IF((Ext_Debt_Data!S391/('Baseline - external'!AA48)*100)<0, 0, Ext_Debt_Data!S391/('Baseline - external'!AA48)*100)","v":30.663044336525953},{"$f":"IF((Ext_Debt_Data!T391/('Baseline - external'!AB48)*100)<0, 0, Ext_Debt_Data!T391/('Baseline - external'!AB48)*100)","v":30.406934845402617},{"$f":"IF((Ext_Debt_Data!U391/('Baseline - external'!AC48)*100)<0, 0, Ext_Debt_Data!U391/('Baseline - external'!AC48)*100)","v":30.276260609215427},{"$f":"IF((Ext_Debt_Data!V391/('Baseline - external'!AD48)*100)<0, 0, Ext_Debt_Data!V391/('Baseline - external'!AD48)*100)","v":29.731370245110572},{"$f":"IF((Ext_Debt_Data!W391/('Baseline - external'!AE48)*100)<0, 0, Ext_Debt_Data!W391/('Baseline - external'!AE48)*100)","v":29.278735179333044},{"$f":"IF((Ext_Debt_Data!X391/('Baseline - external'!AF48)*100)<0, 0, Ext_Debt_Data!X391/('Baseline - external'!AF48)*100)","v":28.571069907990392},{"$f":"IF((Ext_Debt_Data!Y391/('Baseline - external'!AG48)*100)<0, 0, Ext_Debt_Data!Y391/('Baseline - external'!AG48)*100)","v":28.069112756342683},{"$f":"IF((Ext_Debt_Data!Z391/('Baseline - external'!AH48)*100)<0, 0, Ext_Debt_Data!Z391/('Baseline - external'!AH48)*100)","v":27.576148902935632}]
[null,{"$f":"+'Output 1-1 - External DSA'!B31","v":"PV of PPG external debt-to-exports ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35/M19*100","v":105.10651096132852},109.06466686131706,103.46892335626711,99.556231343041077,98.419189068046379,95.297274109956277,93.709309484751884,89.465430983385644,84.955966089426965,83.873856682561168,83.527980386076237,83.653747944448625,83.926460924588525,83.720912670619896,83.282255392269818,83.068393679152621,83.323780117570749,82.457467465060816,81.631494105841114,80.279580030615577,79.474828970165689,78.543947837119973]
[null,{"$f":"+'Output 1-1 - External DSA'!B32","v":"PV of PPG external debt-to-revenue ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35/M60*100","v":259.04342764467685},247.7665886016176,237.36073895484844,221.1704850601933,213.7632204125147,206.44529355802544,202.5684718175612,192.46848185295644,181.3252968118714,177.41810695847784,175.82356465312427,175.74886477151975,176.38164577604263,175.90652795005656,174.70315679785003,173.78429947245661,173.34334043773737,170.68078954434833,168.45442345013427,164.73357581288639,162.40810876521584,159.93382885250512]
[null,{"$f":"+'Output 1-1 - External DSA'!B56","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!I13+'Macro-Debt_Data'!J18+'Macro-Debt_Data'!J23)/'Macro-Debt_Data'!J29),('Macro-Debt_Data'!I13+'Macro-Debt_Data'!J18+'Macro-Debt_Data'!J23)*100/'Macro-Debt_Data'!J29,\"...\")","v":73.954499603672019},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J13+'Macro-Debt_Data'!K18+'Macro-Debt_Data'!K23)/'Macro-Debt_Data'!K29),('Macro-Debt_Data'!J13+'Macro-Debt_Data'!K18+'Macro-Debt_Data'!K23)*100/'Macro-Debt_Data'!K29,\"...\")","v":20.922889837401129},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K13+'Macro-Debt_Data'!L18+'Macro-Debt_Data'!L23)/'Macro-Debt_Data'!L29),('Macro-Debt_Data'!K13+'Macro-Debt_Data'!L18+'Macro-Debt_Data'!L23)*100/'Macro-Debt_Data'!L29,\"...\")","v":14.940577538421945},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L13+'Macro-Debt_Data'!M18+'Macro-Debt_Data'!M23)/'Macro-Debt_Data'!M29),('Macro-Debt_Data'!L13+'Macro-Debt_Data'!M18+'Macro-Debt_Data'!M23)*100/'Macro-Debt_Data'!M29,\"...\")","v":10.54935794412348},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M13+'Macro-Debt_Data'!N18+'Macro-Debt_Data'!N23)/'Macro-Debt_Data'!N29),('Macro-Debt_Data'!M13+'Macro-Debt_Data'!N18+'Macro-Debt_Data'!N23)*100/'Macro-Debt_Data'!N29,\"...\")","v":8.2086389739477674},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N13+'Macro-Debt_Data'!O18+'Macro-Debt_Data'!O23)/'Macro-Debt_Data'!O29),('Macro-Debt_Data'!N13+'Macro-Debt_Data'!O18+'Macro-Debt_Data'!O23)*100/'Macro-Debt_Data'!O29,\"...\")","v":9.8824966874488105},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O13+'Macro-Debt_Data'!P18+'Macro-Debt_Data'!P23)/'Macro-Debt_Data'!P29),('Macro-Debt_Data'!O13+'Macro-Debt_Data'!P18+'Macro-Debt_Data'!P23)*100/'Macro-Debt_Data'!P29,\"...\")","v":9.274942813914322},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P13+'Macro-Debt_Data'!Q18+'Macro-Debt_Data'!Q23)/'Macro-Debt_Data'!Q29),('Macro-Debt_Data'!P13+'Macro-Debt_Data'!Q18+'Macro-Debt_Data'!Q23)*100/'Macro-Debt_Data'!Q29,\"...\")","v":10.940010895212259},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q13+'Macro-Debt_Data'!R18+'Macro-Debt_Data'!R23)/'Macro-Debt_Data'!R29),('Macro-Debt_Data'!Q13+'Macro-Debt_Data'!R18+'Macro-Debt_Data'!R23)*100/'Macro-Debt_Data'!R29,\"...\")","v":14.069177479898917},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R13+'Macro-Debt_Data'!S18+'Macro-Debt_Data'!S23)/'Macro-Debt_Data'!S29),('Macro-Debt_Data'!R13+'Macro-Debt_Data'!S18+'Macro-Debt_Data'!S23)*100/'Macro-Debt_Data'!S29,\"...\")","v":14.888693093114831},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S13+'Macro-Debt_Data'!T18+'Macro-Debt_Data'!T23)/'Macro-Debt_Data'!T29),('Macro-Debt_Data'!S13+'Macro-Debt_Data'!T18+'Macro-Debt_Data'!T23)*100/'Macro-Debt_Data'!T29,\"...\")","v":16.842299876368394},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T13+'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23)/'Macro-Debt_Data'!U29),('Macro-Debt_Data'!T13+'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23)*100/'Macro-Debt_Data'!U29,\"...\")","v":19.454438389301806},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U13+'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23)/'Macro-Debt_Data'!V29),('Macro-Debt_Data'!U13+'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23)*100/'Macro-Debt_Data'!V29,\"...\")","v":18.72200173486538},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V13+'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23)/'Macro-Debt_Data'!W29),('Macro-Debt_Data'!V13+'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23)*100/'Macro-Debt_Data'!W29,\"...\")","v":17.41921044987749},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W13+'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23)/'Macro-Debt_Data'!X29),('Macro-Debt_Data'!W13+'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23)*100/'Macro-Debt_Data'!X29,\"...\")","v":18.570019384406386},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X13+'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23)/'Macro-Debt_Data'!Y29),('Macro-Debt_Data'!X13+'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23)*100/'Macro-Debt_Data'!Y29,\"...\")","v":20.864612738496987},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y13+'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23)/'Macro-Debt_Data'!Z29),('Macro-Debt_Data'!Y13+'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23)*100/'Macro-Debt_Data'!Z29,\"...\")","v":18.199606763599228},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z13+'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23)/'Macro-Debt_Data'!AA29),('Macro-Debt_Data'!Z13+'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23)*100/'Macro-Debt_Data'!AA29,\"...\")","v":22.008737870266184},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA13+'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23)/'Macro-Debt_Data'!AB29),('Macro-Debt_Data'!AA13+'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23)*100/'Macro-Debt_Data'!AB29,\"...\")","v":21.86137660890876},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB13+'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23)/'Macro-Debt_Data'!AC29),('Macro-Debt_Data'!AB13+'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23)*100/'Macro-Debt_Data'!AC29,\"...\")","v":19.024541635818526},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC13+'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23)/'Macro-Debt_Data'!AD29),('Macro-Debt_Data'!AC13+'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23)*100/'Macro-Debt_Data'!AD29,\"...\")","v":17.565303820568698},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD13+'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23)/'Macro-Debt_Data'!AE29),('Macro-Debt_Data'!AD13+'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23)*100/'Macro-Debt_Data'!AE29,\"...\")","v":15.827048713608578},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE13+'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23)/'Macro-Debt_Data'!AF29),('Macro-Debt_Data'!AE13+'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23)*100/'Macro-Debt_Data'!AF29,\"...\")","v":17.000796404910659},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF13+'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23)/'Macro-Debt_Data'!AG29),('Macro-Debt_Data'!AF13+'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23)*100/'Macro-Debt_Data'!AG29,\"...\")","v":16.669733856118437},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG13+'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23)/'Macro-Debt_Data'!AH29),('Macro-Debt_Data'!AG13+'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23)*100/'Macro-Debt_Data'!AH29,\"...\")","v":16.655287908501563},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH13+'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23)/'Macro-Debt_Data'!AI29),('Macro-Debt_Data'!AH13+'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23)*100/'Macro-Debt_Data'!AI29,\"...\")","v":15.973658750611404},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI13+'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23)/'Macro-Debt_Data'!AJ29),('Macro-Debt_Data'!AI13+'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23)*100/'Macro-Debt_Data'!AJ29,\"...\")","v":16.259842009272383},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ13+'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23)/'Macro-Debt_Data'!AK29),('Macro-Debt_Data'!AJ13+'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23)*100/'Macro-Debt_Data'!AK29,\"...\")","v":17.08031960515352},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK13+'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23)/'Macro-Debt_Data'!AL29),('Macro-Debt_Data'!AK13+'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23)*100/'Macro-Debt_Data'!AL29,\"...\")","v":17.032865301993596},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL13+'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23)/'Macro-Debt_Data'!AM29),('Macro-Debt_Data'!AL13+'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23)*100/'Macro-Debt_Data'!AM29,\"...\")","v":17.388087231929241},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM13+'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23)/'Macro-Debt_Data'!AN29),('Macro-Debt_Data'!AM13+'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23)*100/'Macro-Debt_Data'!AN29,\"...\")","v":16.592456327828586},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN13+'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23)/'Macro-Debt_Data'!AO29),('Macro-Debt_Data'!AN13+'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23)*100/'Macro-Debt_Data'!AO29,\"...\")","v":16.152905349561578}]
[null,{"$f":"+'Output 1-1 - External DSA'!B33","v":"PPG debt service-to-exports ratio"},{"$f":"IF(ISNUMBER(C38-'Macro-Debt_Data'!J71),C38-'Macro-Debt_Data'!J71,\"...\")","v":64.949264695112177},{"$f":"IF(ISNUMBER(D38-'Macro-Debt_Data'!K71),D38-'Macro-Debt_Data'!K71,\"...\")","v":12.69067779329148},{"$f":"IF(ISNUMBER(E38-'Macro-Debt_Data'!L71),E38-'Macro-Debt_Data'!L71,\"...\")","v":7.262692034340545},{"$f":"IF(ISNUMBER(F38-'Macro-Debt_Data'!M71),F38-'Macro-Debt_Data'!M71,\"...\")","v":4.5552218444880239},{"$f":"IF(ISNUMBER(G38-'Macro-Debt_Data'!N71),G38-'Macro-Debt_Data'!N71,\"...\")","v":3.8487863138818774},{"$f":"IF(ISNUMBER(H38-'Macro-Debt_Data'!O71),H38-'Macro-Debt_Data'!O71,\"...\")","v":5.8298446167387024},{"$f":"IF(ISNUMBER(I38-'Macro-Debt_Data'!P71),I38-'Macro-Debt_Data'!P71,\"...\")","v":5.8357832439442001},{"$f":"IF(ISNUMBER(J38-'Macro-Debt_Data'!Q71),J38-'Macro-Debt_Data'!Q71,\"...\")","v":8.7904343093450876},{"$f":"IF(ISNUMBER(K38-'Macro-Debt_Data'!R71),K38-'Macro-Debt_Data'!R71,\"...\")","v":10.584783561020616},{"$f":"IF(ISNUMBER(L38-'Macro-Debt_Data'!S71),L38-'Macro-Debt_Data'!S71,\"...\")","v":12.344047315589879},{"$f":"IF(IF(ISNUMBER(M38-'Macro-Debt_Data'!T71),M38-'Macro-Debt_Data'!T71,\"...\")<0, 0, IF(ISNUMBER(M38-'Macro-Debt_Data'!T71),M38-'Macro-Debt_Data'!T71,\"...\"))","v":14.730515033767459},{"$f":"IF(IF(ISNUMBER(N38-'Macro-Debt_Data'!U71),N38-'Macro-Debt_Data'!U71,\"...\")<0, 0, IF(ISNUMBER(N38-'Macro-Debt_Data'!U71),N38-'Macro-Debt_Data'!U71,\"...\"))","v":17.168117428103436},{"$f":"IF(IF(ISNUMBER(O38-'Macro-Debt_Data'!V71),O38-'Macro-Debt_Data'!V71,\"...\")<0, 0, IF(ISNUMBER(O38-'Macro-Debt_Data'!V71),O38-'Macro-Debt_Data'!V71,\"...\"))","v":16.507447382610895},{"$f":"IF(IF(ISNUMBER(P38-'Macro-Debt_Data'!W71),P38-'Macro-Debt_Data'!W71,\"...\")<0, 0, IF(ISNUMBER(P38-'Macro-Debt_Data'!W71),P38-'Macro-Debt_Data'!W71,\"...\"))","v":15.170490840774168},{"$f":"IF(IF(ISNUMBER(Q38-'Macro-Debt_Data'!X71),Q38-'Macro-Debt_Data'!X71,\"...\")<0, 0, IF(ISNUMBER(Q38-'Macro-Debt_Data'!X71),Q38-'Macro-Debt_Data'!X71,\"...\"))","v":16.275584555339673},{"$f":"IF(IF(ISNUMBER(R38-'Macro-Debt_Data'!Y71),R38-'Macro-Debt_Data'!Y71,\"...\")<0, 0, IF(ISNUMBER(R38-'Macro-Debt_Data'!Y71),R38-'Macro-Debt_Data'!Y71,\"...\"))","v":18.560766082285152},{"$f":"IF(IF(ISNUMBER(S38-'Macro-Debt_Data'!Z71),S38-'Macro-Debt_Data'!Z71,\"...\")<0, 0, IF(ISNUMBER(S38-'Macro-Debt_Data'!Z71),S38-'Macro-Debt_Data'!Z71,\"...\"))","v":15.892193499237058},{"$f":"IF(IF(ISNUMBER(T38-'Macro-Debt_Data'!AA71),T38-'Macro-Debt_Data'!AA71,\"...\")<0, 0, IF(ISNUMBER(T38-'Macro-Debt_Data'!AA71),T38-'Macro-Debt_Data'!AA71,\"...\"))","v":19.66440549559961},{"$f":"IF(IF(ISNUMBER(U38-'Macro-Debt_Data'!AB71),U38-'Macro-Debt_Data'!AB71,\"...\")<0, 0, IF(ISNUMBER(U38-'Macro-Debt_Data'!AB71),U38-'Macro-Debt_Data'!AB71,\"...\"))","v":19.460462395418617},{"$f":"IF(IF(ISNUMBER(V38-'Macro-Debt_Data'!AC71),V38-'Macro-Debt_Data'!AC71,\"...\")<0, 0, IF(ISNUMBER(V38-'Macro-Debt_Data'!AC71),V38-'Macro-Debt_Data'!AC71,\"...\"))","v":16.571874391944313},{"$f":"IF(IF(ISNUMBER(W38-'Macro-Debt_Data'!AD71),W38-'Macro-Debt_Data'!AD71,\"...\")<0, 0, IF(ISNUMBER(W38-'Macro-Debt_Data'!AD71),W38-'Macro-Debt_Data'!AD71,\"...\"))","v":15.079952334507581},{"$f":"IF(IF(ISNUMBER(X38-'Macro-Debt_Data'!AE71),X38-'Macro-Debt_Data'!AE71,\"...\")<0, 0, IF(ISNUMBER(X38-'Macro-Debt_Data'!AE71),X38-'Macro-Debt_Data'!AE71,\"...\"))","v":13.319447314092885},{"$f":"IF(IF(ISNUMBER(Y38-'Macro-Debt_Data'!AF71),Y38-'Macro-Debt_Data'!AF71,\"...\")<0, 0, IF(ISNUMBER(Y38-'Macro-Debt_Data'!AF71),Y38-'Macro-Debt_Data'!AF71,\"...\"))","v":14.483570578314115},{"$f":"IF(IF(ISNUMBER(Z38-'Macro-Debt_Data'!AG71),Z38-'Macro-Debt_Data'!AG71,\"...\")<0, 0, IF(ISNUMBER(Z38-'Macro-Debt_Data'!AG71),Z38-'Macro-Debt_Data'!AG71,\"...\"))","v":14.142861916552054},{"$f":"IF(IF(ISNUMBER(AA38-'Macro-Debt_Data'!AH71),AA38-'Macro-Debt_Data'!AH71,\"...\")<0, 0, IF(ISNUMBER(AA38-'Macro-Debt_Data'!AH71),AA38-'Macro-Debt_Data'!AH71,\"...\"))","v":14.115234181755604},{"$f":"IF(IF(ISNUMBER(AB38-'Macro-Debt_Data'!AI71),AB38-'Macro-Debt_Data'!AI71,\"...\")<0, 0, IF(ISNUMBER(AB38-'Macro-Debt_Data'!AI71),AB38-'Macro-Debt_Data'!AI71,\"...\"))","v":13.420092313833543},{"$f":"IF(IF(ISNUMBER(AC38-'Macro-Debt_Data'!AJ71),AC38-'Macro-Debt_Data'!AJ71,\"...\")<0, 0, IF(ISNUMBER(AC38-'Macro-Debt_Data'!AJ71),AC38-'Macro-Debt_Data'!AJ71,\"...\"))","v":13.687222643483288},{"$f":"IF(IF(ISNUMBER(AD38-'Macro-Debt_Data'!AK71),AD38-'Macro-Debt_Data'!AK71,\"...\")<0, 0, IF(ISNUMBER(AD38-'Macro-Debt_Data'!AK71),AD38-'Macro-Debt_Data'!AK71,\"...\"))","v":14.487425032288856},{"$f":"IF(IF(ISNUMBER(AE38-'Macro-Debt_Data'!AL71),AE38-'Macro-Debt_Data'!AL71,\"...\")<0, 0, IF(ISNUMBER(AE38-'Macro-Debt_Data'!AL71),AE38-'Macro-Debt_Data'!AL71,\"...\"))","v":14.427317333136349},{"$f":"IF(IF(ISNUMBER(AF38-'Macro-Debt_Data'!AM71),AF38-'Macro-Debt_Data'!AM71,\"...\")<0, 0, IF(ISNUMBER(AF38-'Macro-Debt_Data'!AM71),AF38-'Macro-Debt_Data'!AM71,\"...\"))","v":14.76199266751172},{"$f":"IF(IF(ISNUMBER(AG38-'Macro-Debt_Data'!AN71),AG38-'Macro-Debt_Data'!AN71,\"...\")<0, 0, IF(ISNUMBER(AG38-'Macro-Debt_Data'!AN71),AG38-'Macro-Debt_Data'!AN71,\"...\"))","v":13.939392848205063},{"$f":"IF(IF(ISNUMBER(AH38-'Macro-Debt_Data'!AO71),AH38-'Macro-Debt_Data'!AO71,\"...\")<0, 0, IF(ISNUMBER(AH38-'Macro-Debt_Data'!AO71),AH38-'Macro-Debt_Data'!AO71,\"...\"))","v":13.488655379547129}]
[null,{"$f":"+'Output 1-1 - External DSA'!B34","v":"PPG debt service-to-revenue ratio"},{"$f":"IF(ISNUMBER((C39*'Macro-Debt_Data'!J29)/'Macro-Debt_Data'!J95),(C39*'Macro-Debt_Data'!J29)/'Macro-Debt_Data'!J95,\"…\")","v":111.14967120693051},{"$f":"IF(ISNUMBER((D39*'Macro-Debt_Data'!K29)/'Macro-Debt_Data'!K95),(D39*'Macro-Debt_Data'!K29)/'Macro-Debt_Data'!K95,\"…\")","v":21.721649374329949},{"$f":"IF(ISNUMBER((E39*'Macro-Debt_Data'!L29)/'Macro-Debt_Data'!L95),(E39*'Macro-Debt_Data'!L29)/'Macro-Debt_Data'!L95,\"…\")","v":13.606371905161261},{"$f":"IF(ISNUMBER((F39*'Macro-Debt_Data'!M29)/'Macro-Debt_Data'!M95),(F39*'Macro-Debt_Data'!M29)/'Macro-Debt_Data'!M95,\"…\")","v":11.278370843117928},{"$f":"IF(ISNUMBER((G39*'Macro-Debt_Data'!N29)/'Macro-Debt_Data'!N95),(G39*'Macro-Debt_Data'!N29)/'Macro-Debt_Data'!N95,\"…\")","v":8.6087969950082321},{"$f":"IF(ISNUMBER((H39*'Macro-Debt_Data'!O29)/'Macro-Debt_Data'!O95),(H39*'Macro-Debt_Data'!O29)/'Macro-Debt_Data'!O95,\"…\")","v":11.282038076745993},{"$f":"IF(ISNUMBER((I39*'Macro-Debt_Data'!P29)/'Macro-Debt_Data'!P95),(I39*'Macro-Debt_Data'!P29)/'Macro-Debt_Data'!P95,\"…\")","v":13.627872475073691},{"$f":"IF(ISNUMBER((J39*'Macro-Debt_Data'!Q29)/'Macro-Debt_Data'!Q95),(J39*'Macro-Debt_Data'!Q29)/'Macro-Debt_Data'!Q95,\"…\")","v":18.436532120753739},{"$f":"IF(ISNUMBER((K39*'Macro-Debt_Data'!R29)/'Macro-Debt_Data'!R95),(K39*'Macro-Debt_Data'!R29)/'Macro-Debt_Data'!R95,\"…\")","v":23.534473010028442},{"$f":"IF(ISNUMBER((L39*'Macro-Debt_Data'!S29)/'Macro-Debt_Data'!S95),(L39*'Macro-Debt_Data'!S29)/'Macro-Debt_Data'!S95,\"…\")","v":31.328036387723156},{"$f":"IF((IF(ISNUMBER((M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95),(M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95,\"…\"))<0, 0, IF(ISNUMBER((M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95),(M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95,\"…\"))","v":36.304535945661009},{"$f":"IF((IF(ISNUMBER((N39*'Macro-Debt_Data'!U29)/'Macro-Debt_Data'!U95),(N39*'Macro-Debt_Data'!U29)/'Macro-Debt_Data'!U95,\"…\"))<0, 0, IF(ISNUMBER((N39*'Macro-Debt_Data'!U29)/'Macro-Debt_Data'!U95),(N39*'Macro-Debt_Data'!U29)/'Macro-Debt_Data'!U95,\"…\"))","v":39.00150259737196},{"$f":"IF((IF(ISNUMBER((O39*'Macro-Debt_Data'!V29)/'Macro-Debt_Data'!V95),(O39*'Macro-Debt_Data'!V29)/'Macro-Debt_Data'!V95,\"…\"))<0, 0, IF(ISNUMBER((O39*'Macro-Debt_Data'!V29)/'Macro-Debt_Data'!V95),(O39*'Macro-Debt_Data'!V29)/'Macro-Debt_Data'!V95,\"…\"))","v":37.868567507013431},{"$f":"IF((IF(ISNUMBER((P39*'Macro-Debt_Data'!W29)/'Macro-Debt_Data'!W95),(P39*'Macro-Debt_Data'!W29)/'Macro-Debt_Data'!W95,\"…\"))<0, 0, IF(ISNUMBER((P39*'Macro-Debt_Data'!W29)/'Macro-Debt_Data'!W95),(P39*'Macro-Debt_Data'!W29)/'Macro-Debt_Data'!W95,\"…\"))","v":33.702208014423533},{"$f":"IF((IF(ISNUMBER((Q39*'Macro-Debt_Data'!X29)/'Macro-Debt_Data'!X95),(Q39*'Macro-Debt_Data'!X29)/'Macro-Debt_Data'!X95,\"…\"))<0, 0, IF(ISNUMBER((Q39*'Macro-Debt_Data'!X29)/'Macro-Debt_Data'!X95),(Q39*'Macro-Debt_Data'!X29)/'Macro-Debt_Data'!X95,\"…\"))","v":35.350030838398325},{"$f":"IF((IF(ISNUMBER((R39*'Macro-Debt_Data'!Y29)/'Macro-Debt_Data'!Y95),(R39*'Macro-Debt_Data'!Y29)/'Macro-Debt_Data'!Y95,\"…\"))<0, 0, IF(ISNUMBER((R39*'Macro-Debt_Data'!Y29)/'Macro-Debt_Data'!Y95),(R39*'Macro-Debt_Data'!Y29)/'Macro-Debt_Data'!Y95,\"…\"))","v":40.208734597151206},{"$f":"IF((IF(ISNUMBER((S39*'Macro-Debt_Data'!Z29)/'Macro-Debt_Data'!Z95),(S39*'Macro-Debt_Data'!Z29)/'Macro-Debt_Data'!Z95,\"…\"))<0, 0, IF(ISNUMBER((S39*'Macro-Debt_Data'!Z29)/'Macro-Debt_Data'!Z95),(S39*'Macro-Debt_Data'!Z29)/'Macro-Debt_Data'!Z95,\"…\"))","v":34.353655668471873},{"$f":"IF((IF(ISNUMBER((T39*'Macro-Debt_Data'!AA29)/'Macro-Debt_Data'!AA95),(T39*'Macro-Debt_Data'!AA29)/'Macro-Debt_Data'!AA95,\"…\"))<0, 0, IF(ISNUMBER((T39*'Macro-Debt_Data'!AA29)/'Macro-Debt_Data'!AA95),(T39*'Macro-Debt_Data'!AA29)/'Macro-Debt_Data'!AA95,\"…\"))","v":42.304365280281829},{"$f":"IF((IF(ISNUMBER((U39*'Macro-Debt_Data'!AB29)/'Macro-Debt_Data'!AB95),(U39*'Macro-Debt_Data'!AB29)/'Macro-Debt_Data'!AB95,\"…\"))<0, 0, IF(ISNUMBER((U39*'Macro-Debt_Data'!AB29)/'Macro-Debt_Data'!AB95),(U39*'Macro-Debt_Data'!AB29)/'Macro-Debt_Data'!AB95,\"…\"))","v":41.535330387876044},{"$f":"IF((IF(ISNUMBER((V39*'Macro-Debt_Data'!AC29)/'Macro-Debt_Data'!AC95),(V39*'Macro-Debt_Data'!AC29)/'Macro-Debt_Data'!AC95,\"…\"))<0, 0, IF(ISNUMBER((V39*'Macro-Debt_Data'!AC29)/'Macro-Debt_Data'!AC95),(V39*'Macro-Debt_Data'!AC29)/'Macro-Debt_Data'!AC95,\"…\"))","v":35.054434118846771},{"$f":"IF((IF(ISNUMBER((W39*'Macro-Debt_Data'!AD29)/'Macro-Debt_Data'!AD95),(W39*'Macro-Debt_Data'!AD29)/'Macro-Debt_Data'!AD95,\"…\"))<0, 0, IF(ISNUMBER((W39*'Macro-Debt_Data'!AD29)/'Macro-Debt_Data'!AD95),(W39*'Macro-Debt_Data'!AD29)/'Macro-Debt_Data'!AD95,\"…\"))","v":31.742788009445338},{"$f":"IF((IF(ISNUMBER((X39*'Macro-Debt_Data'!AE29)/'Macro-Debt_Data'!AE95),(X39*'Macro-Debt_Data'!AE29)/'Macro-Debt_Data'!AE95,\"…\"))<0, 0, IF(ISNUMBER((X39*'Macro-Debt_Data'!AE29)/'Macro-Debt_Data'!AE95),(X39*'Macro-Debt_Data'!AE29)/'Macro-Debt_Data'!AE95,\"…\"))","v":27.982939226947529},{"$f":"IF((IF(ISNUMBER((Y39*'Macro-Debt_Data'!AF29)/'Macro-Debt_Data'!AF95),(Y39*'Macro-Debt_Data'!AF29)/'Macro-Debt_Data'!AF95,\"…\"))<0, 0, IF(ISNUMBER((Y39*'Macro-Debt_Data'!AF29)/'Macro-Debt_Data'!AF95),(Y39*'Macro-Debt_Data'!AF29)/'Macro-Debt_Data'!AF95,\"…\"))","v":30.438981784445332},{"$f":"IF((IF(ISNUMBER((Z39*'Macro-Debt_Data'!AG29)/'Macro-Debt_Data'!AG95),(Z39*'Macro-Debt_Data'!AG29)/'Macro-Debt_Data'!AG95,\"…\"))<0, 0, IF(ISNUMBER((Z39*'Macro-Debt_Data'!AG29)/'Macro-Debt_Data'!AG95),(Z39*'Macro-Debt_Data'!AG29)/'Macro-Debt_Data'!AG95,\"…\"))","v":29.715654734982401},{"$f":"IF((IF(ISNUMBER((AA39*'Macro-Debt_Data'!AH29)/'Macro-Debt_Data'!AH95),(AA39*'Macro-Debt_Data'!AH29)/'Macro-Debt_Data'!AH95,\"…\"))<0, 0, IF(ISNUMBER((AA39*'Macro-Debt_Data'!AH29)/'Macro-Debt_Data'!AH95),(AA39*'Macro-Debt_Data'!AH29)/'Macro-Debt_Data'!AH95,\"…\"))","v":29.609860574483328},{"$f":"IF((IF(ISNUMBER((AB39*'Macro-Debt_Data'!AI29)/'Macro-Debt_Data'!AI95),(AB39*'Macro-Debt_Data'!AI29)/'Macro-Debt_Data'!AI95,\"…\"))<0, 0, IF(ISNUMBER((AB39*'Macro-Debt_Data'!AI29)/'Macro-Debt_Data'!AI95),(AB39*'Macro-Debt_Data'!AI29)/'Macro-Debt_Data'!AI95,\"…\"))","v":28.075676419400487},{"$f":"IF((IF(ISNUMBER((AC39*'Macro-Debt_Data'!AJ29)/'Macro-Debt_Data'!AJ95),(AC39*'Macro-Debt_Data'!AJ29)/'Macro-Debt_Data'!AJ95,\"…\"))<0, 0, IF(ISNUMBER((AC39*'Macro-Debt_Data'!AJ29)/'Macro-Debt_Data'!AJ95),(AC39*'Macro-Debt_Data'!AJ29)/'Macro-Debt_Data'!AJ95,\"…\"))","v":28.474330989168799},{"$f":"IF((IF(ISNUMBER((AD39*'Macro-Debt_Data'!AK29)/'Macro-Debt_Data'!AK95),(AD39*'Macro-Debt_Data'!AK29)/'Macro-Debt_Data'!AK95,\"…\"))<0, 0, IF(ISNUMBER((AD39*'Macro-Debt_Data'!AK29)/'Macro-Debt_Data'!AK95),(AD39*'Macro-Debt_Data'!AK29)/'Macro-Debt_Data'!AK95,\"…\"))","v":29.987886106535722},{"$f":"IF((IF(ISNUMBER((AE39*'Macro-Debt_Data'!AL29)/'Macro-Debt_Data'!AL95),(AE39*'Macro-Debt_Data'!AL29)/'Macro-Debt_Data'!AL95,\"…\"))<0, 0, IF(ISNUMBER((AE39*'Macro-Debt_Data'!AL29)/'Macro-Debt_Data'!AL95),(AE39*'Macro-Debt_Data'!AL29)/'Macro-Debt_Data'!AL95,\"…\"))","v":29.772154116577777},{"$f":"IF((IF(ISNUMBER((AF39*'Macro-Debt_Data'!AM29)/'Macro-Debt_Data'!AM95),(AF39*'Macro-Debt_Data'!AM29)/'Macro-Debt_Data'!AM95,\"…\"))<0, 0, IF(ISNUMBER((AF39*'Macro-Debt_Data'!AM29)/'Macro-Debt_Data'!AM95),(AF39*'Macro-Debt_Data'!AM29)/'Macro-Debt_Data'!AM95,\"…\"))","v":30.291586444715083},{"$f":"IF((IF(ISNUMBER((AG39*'Macro-Debt_Data'!AN29)/'Macro-Debt_Data'!AN95),(AG39*'Macro-Debt_Data'!AN29)/'Macro-Debt_Data'!AN95,\"…\"))<0, 0, IF(ISNUMBER((AG39*'Macro-Debt_Data'!AN29)/'Macro-Debt_Data'!AN95),(AG39*'Macro-Debt_Data'!AN29)/'Macro-Debt_Data'!AN95,\"…\"))","v":28.485376554408205},{"$f":"IF((IF(ISNUMBER((AH39*'Macro-Debt_Data'!AO29)/'Macro-Debt_Data'!AO95),(AH39*'Macro-Debt_Data'!AO29)/'Macro-Debt_Data'!AO95,\"…\"))<0, 0, IF(ISNUMBER((AH39*'Macro-Debt_Data'!AO29)/'Macro-Debt_Data'!AO95),(AH39*'Macro-Debt_Data'!AO29)/'Macro-Debt_Data'!AO95,\"…\"))","v":27.466053850470882}]
[null,{"$f":"+'Output 1-1 - External DSA'!B35","v":"Gross external financing need (Million of U.S. dollars)"},null,null,null,null,{"$f":"'Macro-Debt_Data'!N74","v":-87.022112391115911},{"$f":"'Macro-Debt_Data'!O74","v":2647.1106981814933},{"$f":"'Macro-Debt_Data'!P74","v":2842.5281612871986},{"$f":"'Macro-Debt_Data'!Q74","v":3378.6985959026169},{"$f":"'Macro-Debt_Data'!R74","v":1556.9076082666575},{"$f":"'Macro-Debt_Data'!S74","v":1488.5525636877728},{"$f":"'Macro-Debt_Data'!T74","v":1337.0348318612046},{"$f":"'Macro-Debt_Data'!U74","v":2360.267311580295},{"$f":"'Macro-Debt_Data'!V74","v":2091.5041414437114},{"$f":"'Macro-Debt_Data'!W74","v":2101.2626397858094},{"$f":"'Macro-Debt_Data'!X74","v":2600.8646609673765},{"$f":"'Macro-Debt_Data'!Y74","v":3504.1136294176836},{"$f":"'Macro-Debt_Data'!Z74","v":3275.1628348236122},{"$f":"'Macro-Debt_Data'!AA74","v":3991.1748835850585},{"$f":"'Macro-Debt_Data'!AB74","v":5101.7964030044623},{"$f":"'Macro-Debt_Data'!AC74","v":4965.8543913622234},{"$f":"'Macro-Debt_Data'!AD74","v":5145.3523179498243},{"$f":"'Macro-Debt_Data'!AE74","v":5295.871335937014},{"$f":"'Macro-Debt_Data'!AF74","v":5674.964529397399},{"$f":"'Macro-Debt_Data'!AG74","v":5750.0398520347317},{"$f":"'Macro-Debt_Data'!AH74","v":5952.0952459855052},{"$f":"'Macro-Debt_Data'!AI74","v":6124.4829787370491},{"$f":"'Macro-Debt_Data'!AJ74","v":6744.5723905067498},{"$f":"'Macro-Debt_Data'!AK74","v":7857.5103734013364},{"$f":"'Macro-Debt_Data'!AL74","v":8471.4038375174077},{"$f":"'Macro-Debt_Data'!AM74","v":9091.4189960560798},{"$f":"'Macro-Debt_Data'!AN74","v":9230.2925956352592},{"$f":"'Macro-Debt_Data'!AO74","v":9720.4698650619412}]
[null,{"$f":"+'Output 1-1 - External DSA'!B59","v":"Non-interest current account deficit that stabilizes debt ratio "},{"$f":"IF(ISNUMBER(-C15+C17),-C15+C17,\"…\")","v":"…"},2.020813160213379,11.980657559989448,-1.9261017144039454,4.0095349505120224,12.180817022828629,7.2237275662655058,4.1754262381836522,-2.8627387333514447,1.5505039062902428,4.2838683235377708,{"$f":"-N15+N17","v":2.6650315432582681},4.6177336817732266,3.6695363039898785,2.5717614874937977,3.4969714131309111,2.9011314203099188,2.3743600036871415,4.4333528651048759,3.338512902267436,2.9669074987044759,3.1375799652975855,2.1317626358361674,2.1744701261708546,2.2193983446714443,2.5237539082839784,2.2566598322268128,2.6418391908661141,2.3834125918367519,2.5709478729292972,2.398044999024239,2.2352738859003916]
[null,"Share of local-currency denominated external debt to total external debt",{"$f":"'Macro-Debt_Data'!J85/100","v":1.5593112442446908E-2},{"$f":"'Macro-Debt_Data'!K85/100","v":6.5836791417011334E-2},{"$f":"'Macro-Debt_Data'!L85/100","v":5.3403596458559924E-2},{"$f":"'Macro-Debt_Data'!M85/100","v":4.510780178858196E-2},{"$f":"'Macro-Debt_Data'!N85/100","v":0.1135397700503424},{"$f":"'Macro-Debt_Data'!O85/100","v":0.12873968116934517},{"$f":"'Macro-Debt_Data'!P85/100","v":0.19631842966530161},{"$f":"'Macro-Debt_Data'!Q85/100","v":0.15714338273063075},{"$f":"'Macro-Debt_Data'!R85/100","v":0.10569405879989262},{"$f":"'Macro-Debt_Data'!S85/100","v":9.2072443066036055E-2},{"$f":"'Macro-Debt_Data'!T85/100","v":0.12933615638432669},{"$f":"'Macro-Debt_Data'!U85/100","v":0.2083960904610212},{"$f":"'Macro-Debt_Data'!V85/100","v":0.24837410660015757},{"$f":"'Macro-Debt_Data'!W85/100","v":0.27054217630826954},{"$f":"'Macro-Debt_Data'!X85/100","v":0.29093072338936388},{"$f":"'Macro-Debt_Data'!Y85/100","v":0.29724671014668091},{"$f":"'Macro-Debt_Data'!Z85/100","v":0.3061131552328511},{"$f":"'Macro-Debt_Data'!AA85/100","v":0.30684619721810374},{"$f":"'Macro-Debt_Data'!AB85/100","v":0.27921463223984161},{"$f":"'Macro-Debt_Data'!AC85/100","v":0.26511059476926407},{"$f":"'Macro-Debt_Data'!AD85/100","v":0.2611495740295422},{"$f":"'Macro-Debt_Data'!AE85/100","v":0.25798105121230352},{"$f":"'Macro-Debt_Data'!AF85/100","v":0.26897998348137553},{"$f":"'Macro-Debt_Data'!AG85/100","v":0.280038383304276},{"$f":"'Macro-Debt_Data'!AH85/100","v":0.29071729390066647},{"$f":"'Macro-Debt_Data'!AI85/100","v":0.29853164285964046},{"$f":"'Macro-Debt_Data'!AJ85/100","v":0.31081449896735164},{"$f":"'Macro-Debt_Data'!AK85/100","v":0.31829625607443063},{"$f":"'Macro-Debt_Data'!AL85/100","v":0.32985182951355713},{"$f":"'Macro-Debt_Data'!AM85/100","v":0.3378314545949978},{"$f":"'Macro-Debt_Data'!AN85/100","v":0.3498593978114467},{"$f":"'Macro-Debt_Data'!AO85/100","v":0.36394464229799367}]
[null,"Potential gaps under the BoP (GFNs - external financing)","…","…","…","…","…","…","…","…","…","…","…",{"$f":"-'Macro-Debt_Data'!U77/'Macro-Debt_Data'!U56","v":5.7253038168039283E-2},{"$f":"-'Macro-Debt_Data'!V77/'Macro-Debt_Data'!V56","v":3.6646935655543535E-2},{"$f":"-'Macro-Debt_Data'!W77/'Macro-Debt_Data'!W56","v":2.781678249809735E-2},{"$f":"-'Macro-Debt_Data'!X77/'Macro-Debt_Data'!X56","v":2.8540407113095065E-2},{"$f":"-'Macro-Debt_Data'!Y77/'Macro-Debt_Data'!Y56","v":1.811101317321763E-2},{"$f":"-'Macro-Debt_Data'!Z77/'Macro-Debt_Data'!Z56","v":2.3538654288413535E-2},{"$f":"-'Macro-Debt_Data'!AA77/'Macro-Debt_Data'!AA56","v":1.6049313834087104E-2},{"$f":"-'Macro-Debt_Data'!AB77/'Macro-Debt_Data'!AB56","v":-4.0092934942298497E-4},{"$f":"-'Macro-Debt_Data'!AC77/'Macro-Debt_Data'!AC56","v":7.1808008214475274E-3},{"$f":"-'Macro-Debt_Data'!AD77/'Macro-Debt_Data'!AD56","v":7.8510162409492941E-3},{"$f":"-'Macro-Debt_Data'!AE77/'Macro-Debt_Data'!AE56","v":6.1351348689597475E-3},{"$f":"-'Macro-Debt_Data'!AF77/'Macro-Debt_Data'!AF56","v":1.220360354721633E-2},{"$f":"-'Macro-Debt_Data'!AG77/'Macro-Debt_Data'!AG56","v":1.1817964112873228E-2},{"$f":"-'Macro-Debt_Data'!AH77/'Macro-Debt_Data'!AH56","v":1.1850649201792863E-2},{"$f":"-'Macro-Debt_Data'!AI77/'Macro-Debt_Data'!AI56","v":1.16621786335277E-2},{"$f":"-'Macro-Debt_Data'!AJ77/'Macro-Debt_Data'!AJ56","v":1.1998947728692798E-2},{"$f":"-'Macro-Debt_Data'!AK77/'Macro-Debt_Data'!AK56","v":5.3314238087297577E-3},{"$f":"-'Macro-Debt_Data'!AL77/'Macro-Debt_Data'!AL56","v":5.1942240405200134E-3},{"$f":"-'Macro-Debt_Data'!AM77/'Macro-Debt_Data'!AM56","v":2.933383133007833E-3},{"$f":"-'Macro-Debt_Data'!AN77/'Macro-Debt_Data'!AN56","v":3.4401572807223639E-3},{"$f":"-'Macro-Debt_Data'!AO77/'Macro-Debt_Data'!AO56","v":2.8037669252566136E-3}]
[]
[null,{"$f":"+\"II.  \" &TEXT('Output 1-1 - External DSA'!B37,\"3\")","v":"II.  Key macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N35*N48/100","v":20406.383973885771},{"$f":"O19*O48/100","v":20529.677235928699},{"$f":"P19*P48/100","v":21890.818914227599},23039.778308123503,24487.397854648701,26197.6270691102,27780.492571316703,29223.194087134703,30683.451826927299,32403.559300972298,34357.968597494597,36587.088266144099,38955.793609807894,41436.453726687403,44073.001211192997,46801.552506565204,49675.48664983669,52875.942812873196,56137.516710472199,59454.419618061504,63184.432806203396]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B50","v":"Nominal GDP (Million of US dollars)  "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J56), 'Macro-Debt_Data'!J56,\"...\")","v":20400.9429453339},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K56), 'Macro-Debt_Data'!K56,\"...\")","v":24757.5530544678},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L56), 'Macro-Debt_Data'!L56,\"...\")","v":28528.014586360001},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M56), 'Macro-Debt_Data'!M56,\"...\")","v":25589.562458234599},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N56), 'Macro-Debt_Data'!N56,\"...\")","v":32174.2108297251},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O56), 'Macro-Debt_Data'!O56,\"...\")","v":39564.983872474295},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P56), 'Macro-Debt_Data'!P56,\"...\")","v":41939.3397240185},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q56), 'Macro-Debt_Data'!Q56,\"...\")","v":47806.292728194298},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R56), 'Macro-Debt_Data'!R56,\"...\")","v":38774.100589752605},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S56), 'Macro-Debt_Data'!S56,\"...\")","v":36892.586239755503},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T56), 'Macro-Debt_Data'!T56,\"...\")","v":42777.871848343901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U56), 'Macro-Debt_Data'!U56,\"...\")","v":45464.086073205704},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V56), 'Macro-Debt_Data'!V56,\"...\")","v":49226.313751753405},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W56), 'Macro-Debt_Data'!W56,\"...\")","v":52863.269804134099},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X56), 'Macro-Debt_Data'!X56,\"...\")","v":56415.209666761199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y56), 'Macro-Debt_Data'!Y56,\"...\")","v":60448.752194078399},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z56), 'Macro-Debt_Data'!Z56,\"...\")","v":65126.708119121904},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA56), 'Macro-Debt_Data'!AA56,\"...\")","v":70162.382047382795},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB56), 'Macro-Debt_Data'!AB56,\"...\")","v":75256.297224897091},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC56), 'Macro-Debt_Data'!AC56,\"...\")","v":80534.234262341008},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD56), 'Macro-Debt_Data'!AD56,\"...\")","v":86156.090139593798},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE56), 'Macro-Debt_Data'!AE56,\"...\")","v":92097.963503505205},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF56), 'Macro-Debt_Data'!AF56,\"...\")","v":98436.301756162997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG56), 'Macro-Debt_Data'!AG56,\"...\")","v":105250.818711609},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH56), 'Macro-Debt_Data'!AH56,\"...\")","v":112543.336660972},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI56), 'Macro-Debt_Data'!AI56,\"...\")","v":120402.58032738499},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ56), 'Macro-Debt_Data'!AJ56,\"...\")","v":128803.299738773},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK56), 'Macro-Debt_Data'!AK56,\"...\")","v":137770.805397494},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL56), 'Macro-Debt_Data'!AL56,\"...\")","v":147422.427493269},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM56), 'Macro-Debt_Data'!AM56,\"...\")","v":157736.34939089199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN56), 'Macro-Debt_Data'!AN56,\"...\")","v":168339.123209307},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO56), 'Macro-Debt_Data'!AO56,\"...\")","v":179965.47711998099}]
[null,{"$f":"+'Output 1-1 - External DSA'!B51","v":"Nominal dollar GDP growth  "},null,{"$f":"IF(ISNUMBER((D48/C48-1)*100),(D48/C48-1)*100,\"…\")","v":21.354944821951683},{"$f":"IF(ISNUMBER((E48/D48-1)*100),(E48/D48-1)*100,\"…\")","v":15.229540349149229},{"$f":"IF(ISNUMBER((F48/E48-1)*100),(F48/E48-1)*100,\"…\")","v":-10.300233544925186},25.731773969318471,22.971109009831594,6.0011546047818998,13.98914013139747,-18.893312204304969,-4.8525028856358787,15.952488584946112,{"$f":"(N48/M48-1)*100","v":6.2794480155183185},8.2751639887576509,7.3882356308898833,6.7191073798263723,7.1497430411814777,7.7387137951571594,7.7321180107095877,7.2601799267222988,7.0132829172703692,6.9807032111828926,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.9833042982263338,6.9771921735777953,6.9621707494358143,7.0055641091218979,6.9961688143372225,6.7218328935329197,6.9065073460185422]
[null,{"$f":"+'Output 1-1 - External DSA'!B57","v":"PV of PPG external debt (in Million of US dollars)"},null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!A391),Ext_Debt_Data!A391,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!B391),Ext_Debt_Data!B391,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!D391),Ext_Debt_Data!D391,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!E391),Ext_Debt_Data!E391,\"…\")","v":18361.960658950429},{"$f":"IF(ISNUMBER(Ext_Debt_Data!F391),Ext_Debt_Data!F391,\"…\")","v":20406.383973885775},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G391),Ext_Debt_Data!G391,\"…\")","v":21241.836004532088},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H391),Ext_Debt_Data!H391,\"…\")","v":21793.674321134618},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I391),Ext_Debt_Data!I391,\"…\")","v":22675.562973930806},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J391),Ext_Debt_Data!J391,\"…\")","v":23335.822655940123},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K391),Ext_Debt_Data!K391,\"…\")","v":24549.615427853612},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L391),Ext_Debt_Data!L391,\"…\")","v":24853.937408235914},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M391),Ext_Debt_Data!M391,\"…\")","v":24826.846858913581},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N391),Ext_Debt_Data!N391,\"…\")","v":25735.394410579695},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O391),Ext_Debt_Data!O391,\"…\")","v":27066.038657306726},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P391),Ext_Debt_Data!P391,\"…\")","v":28741.728449380938},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q391),Ext_Debt_Data!Q391,\"…\")","v":30706.248337130135},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R391),Ext_Debt_Data!R391,\"…\")","v":32614.145948214195},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S391),Ext_Debt_Data!S391,\"…\")","v":34509.213218159508},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T391),Ext_Debt_Data!T391,\"…\")","v":36610.734152331504},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U391),Ext_Debt_Data!U391,\"…\")","v":38996.822702179808},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V391),Ext_Debt_Data!V391,\"…\")","v":40961.148242399722},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W391),Ext_Debt_Data!W391,\"…\")","v":43163.422140698502},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X391),Ext_Debt_Data!X391,\"…\")","v":45066.962654783732},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y391),Ext_Debt_Data!Y391,\"…\")","v":47251.298306659024},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z391),Ext_Debt_Data!Z391,\"…\")","v":49627.547944484519}]
[null,{"$f":"+'Output 1-1 - External DSA'!B58","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N50-M50)/M48*100","v":4.7791608759389312},1.8376087650834514,1.1210230353331594,1.6682446168458931,1.1703575789390881,2.0079699379342912,0.46727677349463492,-3.8611216626079754E-2,1.2072711323425811,1.6522715574502713,1.9449464214998471,2.1330763602329035,1.9382052932160345,1.8005249680174609,1.8672992968945499,1.9817586494910024,1.5250583985066983,1.5985054975506718,1.2912150114826608,1.3848017025309827,1.4115848963232087]
[null,{"$f":"+'Output 1-1 - External DSA'!B38","v":"Real GDP growth (in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J57/'Macro-Debt_Data'!I57-1),('Macro-Debt_Data'!J57/'Macro-Debt_Data'!I57-1)*100,\"...\")","v":6.2498785469726537},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K57/'Macro-Debt_Data'!J57-1),('Macro-Debt_Data'!K57/'Macro-Debt_Data'!J57-1)*100,\"...\")","v":4.3468189722677186},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L57/'Macro-Debt_Data'!K57-1),('Macro-Debt_Data'!L57/'Macro-Debt_Data'!K57-1)*100,\"...\")","v":9.1497990814511923},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M57/'Macro-Debt_Data'!L57-1),('Macro-Debt_Data'!M57/'Macro-Debt_Data'!L57-1)*100,\"...\")","v":4.8444869909498589},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N57/'Macro-Debt_Data'!M57-1),('Macro-Debt_Data'!N57/'Macro-Debt_Data'!M57-1)*100,\"...\")","v":7.8997120115329222},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O57/'Macro-Debt_Data'!N57-1),('Macro-Debt_Data'!O57/'Macro-Debt_Data'!N57-1)*100,\"...\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P57/'Macro-Debt_Data'!O57-1),('Macro-Debt_Data'!P57/'Macro-Debt_Data'!O57-1)*100,\"...\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q57/'Macro-Debt_Data'!P57-1),('Macro-Debt_Data'!Q57/'Macro-Debt_Data'!P57-1)*100,\"...\")","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R57/'Macro-Debt_Data'!Q57-1),('Macro-Debt_Data'!R57/'Macro-Debt_Data'!Q57-1)*100,\"...\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S57/'Macro-Debt_Data'!R57-1),('Macro-Debt_Data'!S57/'Macro-Debt_Data'!R57-1)*100,\"...\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T57/'Macro-Debt_Data'!S57-1),('Macro-Debt_Data'!T57/'Macro-Debt_Data'!S57-1)*100,\"...\")","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T57),('Macro-Debt_Data'!U57/'Macro-Debt_Data'!T57-1)*100,\"...\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U57),('Macro-Debt_Data'!V57/'Macro-Debt_Data'!U57-1)*100,\"...\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V57),('Macro-Debt_Data'!W57/'Macro-Debt_Data'!V57-1)*100,\"...\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W57),('Macro-Debt_Data'!X57/'Macro-Debt_Data'!W57-1)*100,\"...\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X57),('Macro-Debt_Data'!Y57/'Macro-Debt_Data'!X57-1)*100,\"...\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y57),('Macro-Debt_Data'!Z57/'Macro-Debt_Data'!Y57-1)*100,\"...\")","v":5.3637352876307887},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z57),('Macro-Debt_Data'!AA57/'Macro-Debt_Data'!Z57-1)*100,\"...\")","v":5.337618585397963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA57),('Macro-Debt_Data'!AB57/'Macro-Debt_Data'!AA57-1)*100,\"...\")","v":4.6844744828008711},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB57),('Macro-Debt_Data'!AC57/'Macro-Debt_Data'!AB57-1)*100,\"...\")","v":4.3972634482420059},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC57),('Macro-Debt_Data'!AD57/'Macro-Debt_Data'!AC57-1)*100,\"...\")","v":4.4833886485703633},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD57),('Macro-Debt_Data'!AE57/'Macro-Debt_Data'!AD57-1)*100,\"...\")","v":4.4756749591488898},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE57),('Macro-Debt_Data'!AF57/'Macro-Debt_Data'!AE57-1)*100,\"...\")","v":4.5890658683920504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF57),('Macro-Debt_Data'!AG57/'Macro-Debt_Data'!AF57-1)*100,\"...\")","v":4.65232295029816},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG57),('Macro-Debt_Data'!AH57/'Macro-Debt_Data'!AG57-1)*100,\"...\")","v":4.6588360421304431},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH57),('Macro-Debt_Data'!AI57/'Macro-Debt_Data'!AH57-1)*100,\"...\")","v":4.7486908024361174},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI57),('Macro-Debt_Data'!AJ57/'Macro-Debt_Data'!AI57-1)*100,\"...\")","v":4.7423942798764163},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ57),('Macro-Debt_Data'!AK57/'Macro-Debt_Data'!AJ57-1)*100,\"...\")","v":4.7170407296159622},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK57),('Macro-Debt_Data'!AL57/'Macro-Debt_Data'!AK57-1)*100,\"...\")","v":4.7853701486726852},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL57),('Macro-Debt_Data'!AM57/'Macro-Debt_Data'!AL57-1)*100,\"...\")","v":4.7622141451034494},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM57),('Macro-Debt_Data'!AN57/'Macro-Debt_Data'!AM57-1)*100,\"...\")","v":4.3051696191019673},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN57),('Macro-Debt_Data'!AO57/'Macro-Debt_Data'!AN57-1)*100,\"...\")","v":4.5926757727239087},{"$f":"AH52","v":4.5926757727239087}]
[null,{"$f":"+'Output 1-1 - External DSA'!B39","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J111),'Macro-Debt_Data'!J111,\"...\")","v":9.9645526328196112},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K111),'Macro-Debt_Data'!K111,\"...\")","v":16.299611255235511},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L111),'Macro-Debt_Data'!L111,\"...\")","v":5.5700892890889309},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M111),'Macro-Debt_Data'!M111,\"...\")","v":-14.444937421633163},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N111),'Macro-Debt_Data'!N111,\"...\")","v":16.526514876962374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O111),'Macro-Debt_Data'!O111,\"...\")","v":7.8248230018215237},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P111),'Macro-Debt_Data'!P111,\"...\")","v":-3.0117584791448215},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q111),'Macro-Debt_Data'!Q111,\"...\")","v":6.221654966327006},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R111),'Macro-Debt_Data'!R111,\"...\")","v":-22.003401596727869},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S111),'Macro-Debt_Data'!S111,\"...\")","v":-8.3670310108357135},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T111),'Macro-Debt_Data'!T111,\"...\")","v":12.064789169925906},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U111),'Macro-Debt_Data'!U111,\"...\")","v":0.36712721194662734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V111),'Macro-Debt_Data'!V111,\"...\")","v":-0.53665260927052705},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W111),'Macro-Debt_Data'!W111,\"...\")","v":1.3606119504804948},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X111),'Macro-Debt_Data'!X111,\"...\")","v":1.5295578182205949},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y111),'Macro-Debt_Data'!Y111,\"...\")","v":1.8335895289394832},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z111),'Macro-Debt_Data'!Z111,\"...\")","v":2.2540758459663079},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA111),'Macro-Debt_Data'!AA111,\"...\")","v":2.2731664693657283},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB111),'Macro-Debt_Data'!AB111,\"...\")","v":2.4604464574587981},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC111),'Macro-Debt_Data'!AC111,\"...\")","v":2.5058314582405927},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD111),'Macro-Debt_Data'!AD111,\"...\")","v":2.3901546407651963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE111),'Macro-Debt_Data'!AE111,\"...\")","v":2.3172501231080167},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF111),'Macro-Debt_Data'!AF111,\"...\")","v":2.1924891827468596},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG111),'Macro-Debt_Data'!AG111,\"...\")","v":2.1695124821667244},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH111),'Macro-Debt_Data'!AH111,\"...\")","v":2.1688261534660969},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI111),'Macro-Debt_Data'!AI111,\"...\")","v":2.1333092362985973},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ111),'Macro-Debt_Data'!AJ111,\"...\")","v":2.1336135278041235},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK111),'Macro-Debt_Data'!AK111,\"...\")","v":2.143996816732896},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL111),'Macro-Debt_Data'!AL111,\"...\")","v":2.1188014675131761},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM111),'Macro-Debt_Data'!AM111,\"...\")","v":2.1324049777523557},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN111),'Macro-Debt_Data'!AN111,\"...\")","v":2.3169161061297849},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO111),'Macro-Debt_Data'!AO111,\"...\")","v":2.2122309771694493},{"$f":"AH53","v":2.2122309771694493}]
[null,{"$f":"+'Output 1-1 - External DSA'!B40","v":"Effective interest rate (percent) 4/ "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K18),'Macro-Debt_Data'!K18/((C12/100)*C48)*100,\"...\")","v":4.7218300337069961},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L18),'Macro-Debt_Data'!L18/((D12/100)*D48)*100,\"...\")","v":4.5742745278021859},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M18),'Macro-Debt_Data'!M18/((E12/100)*E48)*100,\"...\")","v":3.7613310764000567},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N18),'Macro-Debt_Data'!N18/((F12/100)*F48)*100,\"...\")","v":3.5573549617300677},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O18),'Macro-Debt_Data'!O18/((G12/100)*G48)*100,\"...\")","v":4.6888363386611269},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P18),'Macro-Debt_Data'!P18/((H12/100)*H48)*100,\"...\")","v":4.2977173134479756},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q18),'Macro-Debt_Data'!Q18/((I12/100)*I48)*100,\"...\")","v":5.4925357098532714},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R18),'Macro-Debt_Data'!R18/((J12/100)*J48)*100,\"...\")","v":4.8741769211658053},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S18),'Macro-Debt_Data'!S18/((K12/100)*K48)*100,\"...\")","v":4.2805696426448057},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T18),'Macro-Debt_Data'!T18/((L12/100)*L48)*100,\"...\")","v":5.0099610226758076},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U18),'Macro-Debt_Data'!U18/((M12/100)*M48)*100,\"...\")","v":4.835118212426007},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V18),'Macro-Debt_Data'!V18/((N12/100)*N48)*100,\"...\")","v":6.3518873352194527},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W18),'Macro-Debt_Data'!W18/((O12/100)*O48)*100,\"...\")","v":6.7552802187304177},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X18),'Macro-Debt_Data'!X18/((P12/100)*P48)*100,\"...\")","v":6.8014572548187395},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y18),'Macro-Debt_Data'!Y18/((Q12/100)*Q48)*100,\"...\")","v":6.3713627451934789},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z18),'Macro-Debt_Data'!Z18/((R12/100)*R48)*100,\"...\")","v":6.0098613670115828},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA18),'Macro-Debt_Data'!AA18/((S12/100)*S48)*100,\"...\")","v":8.3460216894391035},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB18),'Macro-Debt_Data'!AB18/((T12/100)*T48)*100,\"...\")","v":6.1666086111796261},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC18),'Macro-Debt_Data'!AC18/((U12/100)*U48)*100,\"...\")","v":5.8203539549990522},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD18),'Macro-Debt_Data'!AD18/((V12/100)*V48)*100,\"...\")","v":5.7464802113847302},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE18),'Macro-Debt_Data'!AE18/((W12/100)*W48)*100,\"...\")","v":4.8702807479902726},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF18),'Macro-Debt_Data'!AF18/((X12/100)*X48)*100,\"...\")","v":5.8980088016247993},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG18),'Macro-Debt_Data'!AG18/((Y12/100)*Y48)*100,\"...\")","v":5.9748623527446973},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH18),'Macro-Debt_Data'!AH18/((Z12/100)*Z48)*100,\"...\")","v":6.0224917489816505},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI18),'Macro-Debt_Data'!AI18/((AA12/100)*AA48)*100,\"...\")","v":5.3053030211750301},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ18),'Macro-Debt_Data'!AJ18/((AB12/100)*AB48)*100,\"...\")","v":5.383726571914428},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK18),'Macro-Debt_Data'!AK18/((AC12/100)*AC48)*100,\"...\")","v":5.4795938012664562},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL18),'Macro-Debt_Data'!AL18/((AD12/100)*AD48)*100,\"...\")","v":5.5567033110342887},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM18),'Macro-Debt_Data'!AM18/((AE12/100)*AE48)*100,\"...\")","v":5.6570218502226775},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN18),'Macro-Debt_Data'!AN18/((AF12/100)*AF48)*100,\"...\")","v":5.742466131908869},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO18),'Macro-Debt_Data'!AO18/((AG12/100)*AG48)*100,\"...\")","v":5.846819149868911},{"$f":"AH54","v":5.846819149868911}]
[null,{"$f":"+'Output 1-1 - External DSA'!B41","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J29/'Macro-Debt_Data'!I29-1),('Macro-Debt_Data'!J29/'Macro-Debt_Data'!I29-1)*100,\"...\")","v":21.393885018060033},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K29/'Macro-Debt_Data'!J29-1),('Macro-Debt_Data'!K29/'Macro-Debt_Data'!J29-1)*100,\"...\")","v":22.290760994091841},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L29/'Macro-Debt_Data'!K29-1),('Macro-Debt_Data'!L29/'Macro-Debt_Data'!K29-1)*100,\"...\")","v":21.825104867847877},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M29/'Macro-Debt_Data'!L29-1),('Macro-Debt_Data'!M29/'Macro-Debt_Data'!L29-1)*100,\"...\")","v":20.348506177805035},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N29/'Macro-Debt_Data'!M29-1),('Macro-Debt_Data'!N29/'Macro-Debt_Data'!M29-1)*100,\"...\")","v":21.481869612651593},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O29/'Macro-Debt_Data'!N29-1),('Macro-Debt_Data'!O29/'Macro-Debt_Data'!N29-1)*100,\"...\")","v":26.681290771789111},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P29/'Macro-Debt_Data'!O29-1),('Macro-Debt_Data'!P29/'Macro-Debt_Data'!O29-1)*100,\"...\")","v":26.852727391694351},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q29/'Macro-Debt_Data'!P29-1),('Macro-Debt_Data'!Q29/'Macro-Debt_Data'!P29-1)*100,\"...\")","v":-1.842404474504955},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R29/'Macro-Debt_Data'!Q29-1),('Macro-Debt_Data'!R29/'Macro-Debt_Data'!Q29-1)*100,\"...\")","v":-6.4279961577309974},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S29/'Macro-Debt_Data'!R29-1),('Macro-Debt_Data'!S29/'Macro-Debt_Data'!R29-1)*100,\"...\")","v":8.1406629859724244},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29/'Macro-Debt_Data'!S29-1),('Macro-Debt_Data'!T29/'Macro-Debt_Data'!S29-1)*100,\"...\")","v":5.8785628912640941},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29),('Macro-Debt_Data'!U29/'Macro-Debt_Data'!T29-1)*100,\"...\")","v":7.1007579474762439},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U29),('Macro-Debt_Data'!V29/'Macro-Debt_Data'!U29-1)*100,\"...\")","v":9.7236243017026158},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V29),('Macro-Debt_Data'!W29/'Macro-Debt_Data'!V29-1)*100,\"...\")","v":6.6301172817115006},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W29),('Macro-Debt_Data'!X29/'Macro-Debt_Data'!W29-1)*100,\"...\")","v":5.2485902806913787},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X29),('Macro-Debt_Data'!Y29/'Macro-Debt_Data'!X29-1)*100,\"...\")","v":6.2831314050222131},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y29),('Macro-Debt_Data'!Z29/'Macro-Debt_Data'!Y29-1)*100,\"...\")","v":6.9841198505982804},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z29),('Macro-Debt_Data'!AA29/'Macro-Debt_Data'!Z29-1)*100,\"...\")","v":6.0420186073755877},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA29),('Macro-Debt_Data'!AB29/'Macro-Debt_Data'!AA29-1)*100,\"...\")","v":5.1932179104253517},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB29),('Macro-Debt_Data'!AC29/'Macro-Debt_Data'!AB29-1)*100,\"...\")","v":4.9969135318971514},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC29),('Macro-Debt_Data'!AD29/'Macro-Debt_Data'!AC29-1)*100,\"...\")","v":5.6059777229348962},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD29),('Macro-Debt_Data'!AE29/'Macro-Debt_Data'!AD29-1)*100,\"...\")","v":6.0314648720199537},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE29),('Macro-Debt_Data'!AF29/'Macro-Debt_Data'!AE29-1)*100,\"...\")","v":6.487926264686239},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF29),('Macro-Debt_Data'!AG29/'Macro-Debt_Data'!AF29-1)*100,\"...\")","v":6.4741564740905755},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG29),('Macro-Debt_Data'!AH29/'Macro-Debt_Data'!AG29-1)*100,\"...\")","v":6.3678849460146791},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH29),('Macro-Debt_Data'!AI29/'Macro-Debt_Data'!AH29-1)*100,\"...\")","v":6.3628695203892693},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI29),('Macro-Debt_Data'!AJ29/'Macro-Debt_Data'!AI29-1)*100,\"...\")","v":6.1909813726941154},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ29),('Macro-Debt_Data'!AK29/'Macro-Debt_Data'!AJ29-1)*100,\"...\")","v":6.1406812153685486},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK29),('Macro-Debt_Data'!AL29/'Macro-Debt_Data'!AK29-1)*100,\"...\")","v":6.4427273467828616},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL29),('Macro-Debt_Data'!AM29/'Macro-Debt_Data'!AL29-1)*100,\"...\")","v":6.1683512843291322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM29),('Macro-Debt_Data'!AN29/'Macro-Debt_Data'!AM29-1)*100,\"...\")","v":5.9085315880574862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN29),('Macro-Debt_Data'!AO29/'Macro-Debt_Data'!AN29-1)*100,\"...\")","v":6.2737357661612148}]
[null,{"$f":"+'Output 1-1 - External DSA'!B42","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J30/'Macro-Debt_Data'!I30-1),('Macro-Debt_Data'!J30/'Macro-Debt_Data'!I30-1)*100,\"...\")","v":25.166396928450908},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K30/'Macro-Debt_Data'!J30-1),('Macro-Debt_Data'!K30/'Macro-Debt_Data'!J30-1)*100,\"...\")","v":21.458754041737784},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L30/'Macro-Debt_Data'!K30-1),('Macro-Debt_Data'!L30/'Macro-Debt_Data'!K30-1)*100,\"...\")","v":24.857795086260424},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M30/'Macro-Debt_Data'!L30-1),('Macro-Debt_Data'!M30/'Macro-Debt_Data'!L30-1)*100,\"...\")","v":-12.550685223329793},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N30/'Macro-Debt_Data'!M30-1),('Macro-Debt_Data'!N30/'Macro-Debt_Data'!M30-1)*100,\"...\")","v":27.346141196953354},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O30/'Macro-Debt_Data'!N30-1),('Macro-Debt_Data'!O30/'Macro-Debt_Data'!N30-1)*100,\"...\")","v":39.399401776237355},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P30/'Macro-Debt_Data'!O30-1),('Macro-Debt_Data'!P30/'Macro-Debt_Data'!O30-1)*100,\"...\")","v":12.767835496546898},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q30/'Macro-Debt_Data'!P30-1),('Macro-Debt_Data'!Q30/'Macro-Debt_Data'!P30-1)*100,\"...\")","v":2.268159438413031},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R30/'Macro-Debt_Data'!Q30-1),('Macro-Debt_Data'!R30/'Macro-Debt_Data'!Q30-1)*100,\"...\")","v":-14.450010547995317},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S30/'Macro-Debt_Data'!R30-1),('Macro-Debt_Data'!S30/'Macro-Debt_Data'!R30-1)*100,\"...\")","v":7.9323335926479999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30/'Macro-Debt_Data'!S30-1),('Macro-Debt_Data'!T30/'Macro-Debt_Data'!S30-1)*100,\"...\")","v":-1.1426708482850434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30),('Macro-Debt_Data'!U30/'Macro-Debt_Data'!T30-1)*100,\"...\")","v":7.214944301703774},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U30),('Macro-Debt_Data'!V30/'Macro-Debt_Data'!U30-1)*100,\"...\")","v":6.6239358593744413},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V30),('Macro-Debt_Data'!W30/'Macro-Debt_Data'!V30-1)*100,\"...\")","v":5.2600529940521223},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W30),('Macro-Debt_Data'!X30/'Macro-Debt_Data'!W30-1)*100,\"...\")","v":4.6012568096414963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X30),('Macro-Debt_Data'!Y30/'Macro-Debt_Data'!X30-1)*100,\"...\")","v":5.7527375764304889},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y30),('Macro-Debt_Data'!Z30/'Macro-Debt_Data'!Y30-1)*100,\"...\")","v":7.7418803555790339},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z30),('Macro-Debt_Data'!AA30/'Macro-Debt_Data'!Z30-1)*100,\"...\")","v":6.1732366797236926},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA30),('Macro-Debt_Data'!AB30/'Macro-Debt_Data'!AA30-1)*100,\"...\")","v":6.0719875900711706},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB30),('Macro-Debt_Data'!AC30/'Macro-Debt_Data'!AB30-1)*100,\"...\")","v":5.8423900616111135},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC30),('Macro-Debt_Data'!AD30/'Macro-Debt_Data'!AC30-1)*100,\"...\")","v":6.1030319289884227},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD30),('Macro-Debt_Data'!AE30/'Macro-Debt_Data'!AD30-1)*100,\"...\")","v":6.0465025501198477},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE30),('Macro-Debt_Data'!AF30/'Macro-Debt_Data'!AE30-1)*100,\"...\")","v":6.2088845983968577},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF30),('Macro-Debt_Data'!AG30/'Macro-Debt_Data'!AF30-1)*100,\"...\")","v":6.035847926901905},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG30),('Macro-Debt_Data'!AH30/'Macro-Debt_Data'!AG30-1)*100,\"...\")","v":6.0395236563524746},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH30),('Macro-Debt_Data'!AI30/'Macro-Debt_Data'!AH30-1)*100,\"...\")","v":5.807708708589554},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI30),('Macro-Debt_Data'!AJ30/'Macro-Debt_Data'!AI30-1)*100,\"...\")","v":5.7805630795169538},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ30),('Macro-Debt_Data'!AK30/'Macro-Debt_Data'!AJ30-1)*100,\"...\")","v":5.9883752077017016},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK30),('Macro-Debt_Data'!AL30/'Macro-Debt_Data'!AK30-1)*100,\"...\")","v":5.8585919699806199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL30),('Macro-Debt_Data'!AM30/'Macro-Debt_Data'!AL30-1)*100,\"...\")","v":5.8887807640483736},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM30),('Macro-Debt_Data'!AN30/'Macro-Debt_Data'!AM30-1)*100,\"...\")","v":6.0557006239365885},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN30),('Macro-Debt_Data'!AO30/'Macro-Debt_Data'!AN30-1)*100,\"...\")","v":5.9922311892534719}]
[null,{"$f":"+'Macro-Debt_Data'!E31","v":"Current transfers, net total"},{"$f":"IF(ISNUMBER(C21),(-C21),\"...\")","v":8.3997034569549971},7.9024542116457015,7.4229697043278309,7.7757597719898373,6.9119037624022814,6.2862806669658058,5.4918068458025395,3.8846720403989092,4.9600312498692078,6.6711186393119899,3.260554907049769,{"$f":"IF(ISNUMBER(N21),(-N21),\"...\")","v":4.4805366375679982},{"$f":"IF(ISNUMBER(O21),(-O21),\"...\")","v":4.5235067768856361},{"$f":"IF(ISNUMBER(P21),(-P21),\"...\")","v":4.3318963810011297},4.1809319642741025,4.0190109663139699,4.137938239495651,3.9177703754659192,3.7256377769506841,3.5511017220427799,3.3857729924745881,3.2306801483526342,3.0831089570405257,2.9411613544158937,2.8055933180361996,2.6749082047602935,2.5479556952925564,2.427369260843844,2.3115520182459561,2.2014540639113087,2.101989471417296,2.0035518178903375]
[null,{"$f":"+'Macro-Debt_Data'!E34","v":"Net foreign direct investment, excluding debt-creating liabilities"},{"$f":"IF(ISNUMBER(C24),(-C24),\"...\")","v":3.1338929898643384},3.4731363493808827,6.3641543612259914,11.353610067416838,7.8963876686915739,8.1868673929876419,7.8940033879216855,6.7841302914341455,8.7031947771007605,8.0950301070264761,8.1557593596013174,{"$f":"IF(ISNUMBER(N24),(-N24),\"...\")","v":6.5340705105191343},{"$f":"IF(ISNUMBER(O24),(-O24),\"...\")","v":6.0314497020176558},{"$f":"IF(ISNUMBER(P24),(-P24),\"...\")","v":5.026208085014729},4.5235872765132417,4.2722768722625082,4.0209664680117818,3.7696560637610474,3.4932146190852387,3.2167731744094179,2.9403317297336127,2.6638902850578035,2.6638902850578026,2.6638902850577932,2.7141523659079634,2.7141523659079447,2.5131040425073561,2.2617936382566208,2.0104832340058878,2.0106597738096288,2.0160053242587868,1.7656391391330195]
[null,{"$f":"+'Macro-Debt_Data'!E114","v":"Depreciation of NC (+: depreciation)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J114),'Macro-Debt_Data'!J114,\"...\")","v":1.1043449927726323},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K114),'Macro-Debt_Data'!K114,\"...\")","v":1.9626729641420981},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L114),'Macro-Debt_Data'!L114,\"...\")","v":11.590444948538625},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M114),'Macro-Debt_Data'!M114,\"...\")","v":26.03302444743678},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N114),'Macro-Debt_Data'!N114,\"...\")","v":5.929021451127614E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O114),'Macro-Debt_Data'!O114,\"...\")","v":5.3460991500479675},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P114),'Macro-Debt_Data'!P114,\"...\")","v":15.812675755691618},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q114),'Macro-Debt_Data'!Q114,\"...\")","v":8.0977115904572692},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R114),'Macro-Debt_Data'!R114,\"...\")","v":33.153113043419083},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S114),'Macro-Debt_Data'!S114,\"...\")","v":21.2576813220948},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T114),'Macro-Debt_Data'!T114,\"...\")","v":5.0862000032606991},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U114),'Macro-Debt_Data'!U114,\"...\")","v":12.138631478206374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V114),'Macro-Debt_Data'!V114,\"...\")","v":9.2782307499547194},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W114),'Macro-Debt_Data'!W114,\"...\")","v":7.1361691038085429},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X114),'Macro-Debt_Data'!X114,\"...\")","v":5.5053882521433177},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y114),'Macro-Debt_Data'!Y114,\"...\")","v":4.2408101117308972},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z114),'Macro-Debt_Data'!Z114,\"...\")","v":3.7672326151308},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA114),'Macro-Debt_Data'!AA114,\"...\")","v":3.7319167586936097},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB114),'Macro-Debt_Data'!AB114,\"...\")","v":3.7319167586936208},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC114),'Macro-Debt_Data'!AC114,\"...\")","v":3.7319167586939428},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD114),'Macro-Debt_Data'!AD114,\"...\")","v":3.7319167586939317},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE114),'Macro-Debt_Data'!AE114,\"...\")","v":3.7319167586937319},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF114),'Macro-Debt_Data'!AF114,\"...\")","v":3.7319167586933655},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG114),'Macro-Debt_Data'!AG114,\"...\")","v":3.7319167586938429},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH114),'Macro-Debt_Data'!AH114,\"...\")","v":3.7319167586940538},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI114),'Macro-Debt_Data'!AI114,\"...\")","v":3.731916758693532},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ114),'Macro-Debt_Data'!AJ114,\"...\")","v":3.7319167586937319},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK114),'Macro-Debt_Data'!AK114,\"...\")","v":3.7319167586937652},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL114),'Macro-Debt_Data'!AL114,\"...\")","v":3.7319167586936652},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM114),'Macro-Debt_Data'!AM114,\"...\")","v":3.7319167586935653},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN114),'Macro-Debt_Data'!AN114,\"...\")","v":3.7319167586936763},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO114),'Macro-Debt_Data'!AO114,\"...\")","v":3.7319167586940316}]
[null,{"$f":"+'Output 1-1 - External DSA'!B44","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J98),'Macro-Debt_Data'!J98,\"...\")","v":13.593880231480002},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K98),'Macro-Debt_Data'!K98,\"...\")","v":13.696372911364838},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L98),'Macro-Debt_Data'!L98,\"...\")","v":13.229450606026576},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M98),'Macro-Debt_Data'!M98,\"...\")","v":13.430713080369994},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N98),'Macro-Debt_Data'!N98,\"...\")","v":14.364273518200374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O98),'Macro-Debt_Data'!O98,\"...\")","v":17.103348379368381},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P98),'Macro-Debt_Data'!P98,\"...\")","v":16.961803538581886},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q98),'Macro-Debt_Data'!Q98,\"...\")","v":16.262693202575317},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R98),'Macro-Debt_Data'!R98,\"...\")","v":17.698160872294487},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S98),'Macro-Debt_Data'!S98,\"...\")","v":17.622466630679888},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T98),'Macro-Debt_Data'!T98,\"...\")","v":16.570182797648243},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U98),'Macro-Debt_Data'!U98,\"...\")","v":18.115688640724322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V98),'Macro-Debt_Data'!V98,\"...\")","v":18.179663939902781},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W98),'Macro-Debt_Data'!W98,\"...\")","v":18.640144028836296},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X98),'Macro-Debt_Data'!X98,\"...\")","v":18.803075422272979},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y98),'Macro-Debt_Data'!Y98,\"...\")","v":18.699534209336576},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z98),'Macro-Debt_Data'!Z98,\"...\")","v":18.608600593929772},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA98),'Macro-Debt_Data'!AA98,\"...\")","v":18.404806441656142},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB98),'Macro-Debt_Data'!AB98,\"...\")","v":18.19367037373274},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC98),'Macro-Debt_Data'!AC98,\"...\")","v":18.011602493978497},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD98),'Macro-Debt_Data'!AD98,\"...\")","v":17.867411312437039},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE98),'Macro-Debt_Data'!AE98,\"...\")","v":17.757029916774218},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF98),'Macro-Debt_Data'!AF98,\"...\")","v":17.685529965825523},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG98),'Macro-Debt_Data'!AG98,\"...\")","v":17.615645869304551},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH98),'Macro-Debt_Data'!AH98,\"...\")","v":17.551511316997168},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI98),'Macro-Debt_Data'!AI98,\"...\")","v":17.496940136540854},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ98),'Macro-Debt_Data'!AJ98,\"...\")","v":17.466065054913521},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK98),'Macro-Debt_Data'!AK98,\"...\")","v":17.419283285765097},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL98),'Macro-Debt_Data'!AL98,\"...\")","v":17.380805193281322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM98),'Macro-Debt_Data'!AM98,\"...\")","v":17.343804847921842},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN98),'Macro-Debt_Data'!AN98,\"...\")","v":17.283073468283902},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO98),'Macro-Debt_Data'!AO98,\"...\")","v":17.242223925225371}]
[null,{"$f":"+'Output 1-1 - External DSA'!B45","v":"Aid flows (in Million of US dollars) 5/ "},{"$f":"+'Macro-Debt_Data'!J103","v":785.10080165013346},{"$f":"+'Macro-Debt_Data'!K103","v":1008.3538162948149},{"$f":"+'Macro-Debt_Data'!L103","v":853.41726879420355},{"$f":"+'Macro-Debt_Data'!M103","v":828.66397305595854},{"$f":"+'Macro-Debt_Data'!N103","v":876.52153765657488},{"$f":"+'Macro-Debt_Data'!O103","v":916.45246499323628},{"$f":"+'Macro-Debt_Data'!P103","v":690.36921128917663},{"$f":"+'Macro-Debt_Data'!Q103","v":223.96077889511525},{"$f":"+'Macro-Debt_Data'!R103","v":278.51128580265384},{"$f":"+'Macro-Debt_Data'!S103","v":724.27778639460871},{"$f":"+'Macro-Debt_Data'!T103","v":291.6518523722898},{"$f":"+'Macro-Debt_Data'!U103","v":485.47010767107696},{"$f":"+'Macro-Debt_Data'!V103","v":342.3059840806045},{"$f":"+'Macro-Debt_Data'!W103","v":394.64196035734096},{"$f":"+'Macro-Debt_Data'!X103","v":350.57520000000011},{"$f":"+'Macro-Debt_Data'!Y103","v":311.96416000000005},{"$f":"+'Macro-Debt_Data'!Z103","v":289.57132799999994},{"$f":"+'Macro-Debt_Data'!AA103","v":71.65706239999993},{"$f":"+'Macro-Debt_Data'!AB103","v":57.325649920000011},{"$f":"+'Macro-Debt_Data'!AC103","v":45.860519935999974},{"$f":"+'Macro-Debt_Data'!AD103","v":36.688415948799936},{"$f":"+'Macro-Debt_Data'!AE103","v":29.350732759040024},{"$f":"+'Macro-Debt_Data'!AF103","v":23.480586207231948},{"$f":"+'Macro-Debt_Data'!AG103","v":18.784468965785624},{"$f":"+'Macro-Debt_Data'!AH103","v":15.027575172628518},{"$f":"+'Macro-Debt_Data'!AI103","v":12.02206013810283},{"$f":"+'Macro-Debt_Data'!AJ103","v":9.6176481104822305},{"$f":"+'Macro-Debt_Data'!AK103","v":7.6941184883857767},{"$f":"+'Macro-Debt_Data'!AL103","v":6.1552947907086306},{"$f":"+'Macro-Debt_Data'!AM103","v":4.9242358325668985},{"$f":"+'Macro-Debt_Data'!AN103","v":3.9393886660535227},{"$f":"+'Macro-Debt_Data'!AO103","v":3.1515109328428172}]
[null,{"$f":"+'Output 1-1 - External DSA'!B46","v":"of which: Grants"},{"$f":"+'Macro-Debt_Data'!J104","v":692.39998565013343},{"$f":"+'Macro-Debt_Data'!K104","v":916.57381629481495},{"$f":"+'Macro-Debt_Data'!L104","v":775.8795288342036},{"$f":"+'Macro-Debt_Data'!M104","v":769.96395808595855},{"$f":"+'Macro-Debt_Data'!N104","v":754.86653765657491},{"$f":"+'Macro-Debt_Data'!O104","v":800.52274861924127},{"$f":"+'Macro-Debt_Data'!P104","v":646.1246097467714},{"$f":"+'Macro-Debt_Data'!Q104","v":223.96077889511525},{"$f":"+'Macro-Debt_Data'!R104","v":278.51128580265384},{"$f":"+'Macro-Debt_Data'!S104","v":724.27778639460871},{"$f":"+'Macro-Debt_Data'!T104","v":291.6518523722898},{"$f":"+'Macro-Debt_Data'!U104","v":335.47010767107696},{"$f":"+'Macro-Debt_Data'!V104","v":222.30598408060453},{"$f":"+'Macro-Debt_Data'!W104","v":174.94399999999999},{"$f":"+'Macro-Debt_Data'!X104","v":139.95520000000008},{"$f":"+'Macro-Debt_Data'!Y104","v":111.96416000000004},{"$f":"+'Macro-Debt_Data'!Z104","v":89.571327999999951},{"$f":"+'Macro-Debt_Data'!AA104","v":71.65706239999993},{"$f":"+'Macro-Debt_Data'!AB104","v":57.325649920000011},{"$f":"+'Macro-Debt_Data'!AC104","v":45.860519935999974},{"$f":"+'Macro-Debt_Data'!AD104","v":36.688415948799936},{"$f":"+'Macro-Debt_Data'!AE104","v":29.350732759040024},{"$f":"+'Macro-Debt_Data'!AF104","v":23.480586207231948},{"$f":"+'Macro-Debt_Data'!AG104","v":18.784468965785624},{"$f":"+'Macro-Debt_Data'!AH104","v":15.027575172628518},{"$f":"+'Macro-Debt_Data'!AI104","v":12.02206013810283},{"$f":"+'Macro-Debt_Data'!AJ104","v":9.6176481104822305},{"$f":"+'Macro-Debt_Data'!AK104","v":7.6941184883857767},{"$f":"+'Macro-Debt_Data'!AL104","v":6.1552947907086306},{"$f":"+'Macro-Debt_Data'!AM104","v":4.9242358325668985},{"$f":"+'Macro-Debt_Data'!AN104","v":3.9393886660535227},{"$f":"+'Macro-Debt_Data'!AO104","v":3.1515109328428172}]
[null,{"$f":"+'Output 1-1 - External DSA'!B47","v":"of which: Concessional loans"},{"$f":"+'Macro-Debt_Data'!J105","v":92.700816000000003},{"$f":"+'Macro-Debt_Data'!K105","v":91.78},{"$f":"+'Macro-Debt_Data'!L105","v":77.537739959999996},{"$f":"+'Macro-Debt_Data'!M105","v":58.700014969999998},{"$f":"+'Macro-Debt_Data'!N105","v":121.655},{"$f":"+'Macro-Debt_Data'!O105","v":115.92971637399501},{"$f":"+'Macro-Debt_Data'!P105","v":44.244601542405206},{"$f":"+'Macro-Debt_Data'!Q105","v":0},{"$f":"+'Macro-Debt_Data'!R105","v":0},{"$f":"+'Macro-Debt_Data'!S105","v":0},{"$f":"+'Macro-Debt_Data'!T105","v":0},{"$f":"+'Macro-Debt_Data'!U105","v":150},{"$f":"+'Macro-Debt_Data'!V105","v":120},{"$f":"+'Macro-Debt_Data'!W105","v":219.697960357341},{"$f":"+'Macro-Debt_Data'!X105","v":210.62},{"$f":"+'Macro-Debt_Data'!Y105","v":200},{"$f":"+'Macro-Debt_Data'!Z105","v":200},{"$f":"+'Macro-Debt_Data'!AA105","v":0},{"$f":"+'Macro-Debt_Data'!AB105","v":0},{"$f":"+'Macro-Debt_Data'!AC105","v":0},{"$f":"+'Macro-Debt_Data'!AD105","v":0},{"$f":"+'Macro-Debt_Data'!AE105","v":0},{"$f":"+'Macro-Debt_Data'!AF105","v":0},{"$f":"+'Macro-Debt_Data'!AG105","v":0},{"$f":"+'Macro-Debt_Data'!AH105","v":0},{"$f":"+'Macro-Debt_Data'!AI105","v":0},{"$f":"+'Macro-Debt_Data'!AJ105","v":0},{"$f":"+'Macro-Debt_Data'!AK105","v":0},{"$f":"+'Macro-Debt_Data'!AL105","v":0},{"$f":"+'Macro-Debt_Data'!AM105","v":0},{"$f":"+'Macro-Debt_Data'!AN105","v":0},{"$f":"+'Macro-Debt_Data'!AO105","v":0}]
[null,{"$f":"+'Output 1-1 - External DSA'!B48","v":"Grant-equivalent financing (in percent of GDP) 6/ "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U104+(Ext_Debt_Data!F122-Ext_Debt_Data!F407))/'Macro-Debt_Data'!U56*100","v":1.1179093007126251},{"$f":"('Macro-Debt_Data'!V104+(Ext_Debt_Data!G122-Ext_Debt_Data!G407))/'Macro-Debt_Data'!V56*100","v":0.95871719089692009},{"$f":"('Macro-Debt_Data'!W104+(Ext_Debt_Data!H122-Ext_Debt_Data!H407))/'Macro-Debt_Data'!W56*100","v":0.90863051222452551},{"$f":"('Macro-Debt_Data'!X104+(Ext_Debt_Data!I122-Ext_Debt_Data!I407))/'Macro-Debt_Data'!X56*100","v":0.86002692404868775},{"$f":"('Macro-Debt_Data'!Y104+(Ext_Debt_Data!J122-Ext_Debt_Data!J407))/'Macro-Debt_Data'!Y56*100","v":0.65339429310691466},{"$f":"('Macro-Debt_Data'!Z104+(Ext_Debt_Data!K122-Ext_Debt_Data!K407))/'Macro-Debt_Data'!Z56*100","v":0.45798192964825352},{"$f":"('Macro-Debt_Data'!AA104+(Ext_Debt_Data!L122-Ext_Debt_Data!L407))/'Macro-Debt_Data'!AA56*100","v":0.23670846843723961},{"$f":"('Macro-Debt_Data'!AB104+(Ext_Debt_Data!M122-Ext_Debt_Data!M407))/'Macro-Debt_Data'!AB56*100","v":0.28516063994723095},{"$f":"('Macro-Debt_Data'!AC104+(Ext_Debt_Data!N122-Ext_Debt_Data!N407))/'Macro-Debt_Data'!AC56*100","v":0.2522475547343635},{"$f":"('Macro-Debt_Data'!AD104+(Ext_Debt_Data!O122-Ext_Debt_Data!O407))/'Macro-Debt_Data'!AD56*100","v":0.2249632543026498},{"$f":"('Macro-Debt_Data'!AE104+(Ext_Debt_Data!P122-Ext_Debt_Data!P407))/'Macro-Debt_Data'!AE56*100","v":0.20248206787015044},{"$f":"('Macro-Debt_Data'!AF104+(Ext_Debt_Data!Q122-Ext_Debt_Data!Q407))/'Macro-Debt_Data'!AF56*100","v":0.18348080047113177},{"$f":"('Macro-Debt_Data'!AG104+(Ext_Debt_Data!R122-Ext_Debt_Data!R407))/'Macro-Debt_Data'!AG56*100","v":0.16713940977215047},{"$f":"('Macro-Debt_Data'!AH104+(Ext_Debt_Data!S122-Ext_Debt_Data!S407))/'Macro-Debt_Data'!AH56*100","v":0.15297103186161692},{"$f":"('Macro-Debt_Data'!AI104+(Ext_Debt_Data!T122-Ext_Debt_Data!T407))/'Macro-Debt_Data'!AI56*100","v":0.14048967047659228},{"$f":"('Macro-Debt_Data'!AJ104+(Ext_Debt_Data!U122-Ext_Debt_Data!U407))/'Macro-Debt_Data'!AJ56*100","v":0.12946001900403284},{"$f":"('Macro-Debt_Data'!AK104+(Ext_Debt_Data!V122-Ext_Debt_Data!V407))/'Macro-Debt_Data'!AK56*100","v":9.6826770135246265E-2},{"$f":"('Macro-Debt_Data'!AL104+(Ext_Debt_Data!W122-Ext_Debt_Data!W407))/'Macro-Debt_Data'!AL56*100","v":6.8126657133485924E-2},{"$f":"('Macro-Debt_Data'!AM104+(Ext_Debt_Data!X122-Ext_Debt_Data!X407))/'Macro-Debt_Data'!AM56*100","v":4.2968337594949814E-2},{"$f":"('Macro-Debt_Data'!AN104+(Ext_Debt_Data!Y122-Ext_Debt_Data!Y407))/'Macro-Debt_Data'!AN56*100","v":2.1008553230915741E-2},{"$f":"('Macro-Debt_Data'!AO104+(Ext_Debt_Data!Z122-Ext_Debt_Data!Z407))/'Macro-Debt_Data'!AO56*100","v":1.7511752716559855E-3}]
[null,{"$f":"+'Output 1-1 - External DSA'!B49","v":"Grant-equivalent financing (in percent of external financing) 6/ "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U104+(Ext_Debt_Data!F122-Ext_Debt_Data!F407))/('Macro-Debt_Data'!U104+Ext_Debt_Data!F122)*100","v":10.702143453791285},{"$f":"('Macro-Debt_Data'!V104+(Ext_Debt_Data!G122-Ext_Debt_Data!G407))/('Macro-Debt_Data'!V104+Ext_Debt_Data!G122)*100","v":13.096372678837454},{"$f":"('Macro-Debt_Data'!W104+(Ext_Debt_Data!H122-Ext_Debt_Data!H407))/('Macro-Debt_Data'!W104+Ext_Debt_Data!H122)*100","v":14.975718814911135},{"$f":"('Macro-Debt_Data'!X104+(Ext_Debt_Data!I122-Ext_Debt_Data!I407))/('Macro-Debt_Data'!X104+Ext_Debt_Data!I122)*100","v":12.815438664891001},{"$f":"('Macro-Debt_Data'!Y104+(Ext_Debt_Data!J122-Ext_Debt_Data!J407))/('Macro-Debt_Data'!Y104+Ext_Debt_Data!J122)*100","v":9.6376079872435891},{"$f":"('Macro-Debt_Data'!Z104+(Ext_Debt_Data!K122-Ext_Debt_Data!K407))/('Macro-Debt_Data'!Z104+Ext_Debt_Data!K122)*100","v":7.0562354972949004},{"$f":"('Macro-Debt_Data'!AA104+(Ext_Debt_Data!L122-Ext_Debt_Data!L407))/('Macro-Debt_Data'!AA104+Ext_Debt_Data!L122)*100","v":3.7183965296952914},{"$f":"('Macro-Debt_Data'!AB104+(Ext_Debt_Data!M122-Ext_Debt_Data!M407))/('Macro-Debt_Data'!AB104+Ext_Debt_Data!M122)*100","v":4.9176570776580997},{"$f":"('Macro-Debt_Data'!AC104+(Ext_Debt_Data!N122-Ext_Debt_Data!N407))/('Macro-Debt_Data'!AC104+Ext_Debt_Data!N122)*100","v":4.2527135968688681},{"$f":"('Macro-Debt_Data'!AD104+(Ext_Debt_Data!O122-Ext_Debt_Data!O407))/('Macro-Debt_Data'!AD104+Ext_Debt_Data!O122)*100","v":3.8846998773200134},{"$f":"('Macro-Debt_Data'!AE104+(Ext_Debt_Data!P122-Ext_Debt_Data!P407))/('Macro-Debt_Data'!AE104+Ext_Debt_Data!P122)*100","v":3.7571910758625071},{"$f":"('Macro-Debt_Data'!AF104+(Ext_Debt_Data!Q122-Ext_Debt_Data!Q407))/('Macro-Debt_Data'!AF104+Ext_Debt_Data!Q122)*100","v":3.0563432322533357},{"$f":"('Macro-Debt_Data'!AG104+(Ext_Debt_Data!R122-Ext_Debt_Data!R407))/('Macro-Debt_Data'!AG104+Ext_Debt_Data!R122)*100","v":2.9552714777368614},{"$f":"('Macro-Debt_Data'!AH104+(Ext_Debt_Data!S122-Ext_Debt_Data!S407))/('Macro-Debt_Data'!AH104+Ext_Debt_Data!S122)*100","v":2.7915543010501125},{"$f":"('Macro-Debt_Data'!AI104+(Ext_Debt_Data!T122-Ext_Debt_Data!T407))/('Macro-Debt_Data'!AI104+Ext_Debt_Data!T122)*100","v":2.673959201090891},{"$f":"('Macro-Debt_Data'!AJ104+(Ext_Debt_Data!U122-Ext_Debt_Data!U407))/('Macro-Debt_Data'!AJ104+Ext_Debt_Data!U122)*100","v":2.3819740592581287},{"$f":"('Macro-Debt_Data'!AK104+(Ext_Debt_Data!V122-Ext_Debt_Data!V407))/('Macro-Debt_Data'!AK104+Ext_Debt_Data!V122)*100","v":1.8500424554814259},{"$f":"('Macro-Debt_Data'!AL104+(Ext_Debt_Data!W122-Ext_Debt_Data!W407))/('Macro-Debt_Data'!AL104+Ext_Debt_Data!W122)*100","v":1.2950744979775861},{"$f":"('Macro-Debt_Data'!AM104+(Ext_Debt_Data!X122-Ext_Debt_Data!X407))/('Macro-Debt_Data'!AM104+Ext_Debt_Data!X122)*100","v":0.85070625893131135},{"$f":"('Macro-Debt_Data'!AN104+(Ext_Debt_Data!Y122-Ext_Debt_Data!Y407))/('Macro-Debt_Data'!AN104+Ext_Debt_Data!Y122)*100","v":0.43514360125418888},{"$f":"('Macro-Debt_Data'!AO104+(Ext_Debt_Data!Z122-Ext_Debt_Data!Z407))/('Macro-Debt_Data'!AO104+Ext_Debt_Data!Z122)*100","v":3.7440274273093745E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"+N68","v":"Average"},null,{"$f":"+N68","v":"Average"},null,{"$f":"N68","v":"Average"},null,"SD"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1840,IF(START!L10=\"French\",translation!D1840,IF(START!L10=\"Portuguese\",translation!E1840,translation!F1840)))&\" 9/\"","v":"III. Averages and Standard Deviations 9/"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+\" \"&TEXT(N8,\"#\")&\"-\"&TEXT(S8,\"#\")&\" \"","v":" 2024-2029 "},null,{"$f":"+\" \"&TEXT(T8,\"#\")&\"-\"&TEXT(AH8,\"#\")&\" \"","v":" 2030-2044 "},null,{"$f":"+\" \"&TEXT(N8,\"#\")&\"-\"&TEXT(AH8,\"#\")&\" \"","v":" 2024-2044 "},null,{"$f":"W68","v":" 2024-2044 "}]
[]
[null,{"$f":"+'Macro-Debt_Data'!E72","v":"Non-interest current account in percent of GDP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D17:M17)","v":-7.5155293953109688},null,{"$f":"STDEV(D17:M17)","v":3.543219954070195},null,null,{"$f":"-AVERAGE(N17:S17)","v":-2.0570069737361907},null,{"$f":"-AVERAGE(T17:AH17)","v":-1.8257076132553709},null,{"$f":"-AVERAGE(N17:AH17)","v":-1.8917931448213192},null,{"$f":"STDEV(N17:AH17)","v":0.49982681963572778}]
[null,{"$f":"+B52","v":"Real GDP growth (in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D52:M52)","v":6.8185317053842898},null,{"$f":"STDEV(D52:M52)","v":3.3888802441279227},null,null,{"$f":"AVERAGE(N52:S52)","v":6.0653837976473426},null,{"$f":"AVERAGE(T52:AH52)","v":4.6621466988340829},null,{"$f":"AVERAGE(N52:AH52)","v":5.0630715842093013},null,{"$f":"STDEV(N52:AH52)","v":0.97927761388495482}]
[null,{"$f":"+'Macro-Debt_Data'!E112","v":"US GDP Deflator (percent change)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D53:M53)","v":1.6680354051019683},null,{"$f":"STDEV(D53:M53)","v":13.163017527533281},null,null,{"$f":"AVERAGE(N53:S53)","v":1.1347182910471634},null,{"$f":"AVERAGE(T53:AH53)","v":2.2445966717812262},null,{"$f":"AVERAGE(N53:AH53)","v":1.9274885630000651},null,{"$f":"STDEV(N53:AH53)","v":0.73606993409171206}]
[null,{"$f":"+'Output 1-1 - External DSA'!B41","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D55:M55)","v":14.522908506088038},null,{"$f":"STDEV(D55:M55)","v":12.101876205044471},null,null,{"$f":"AVERAGE(N55:S55)","v":6.995056844533706},null,{"$f":"AVERAGE(T55:AH55)","v":6.0458292282151369},null,{"$f":"AVERAGE(N55:AH55)","v":6.3170371185918714},null,{"$f":"STDEV(N55:AH55)","v":0.94566151110539454}]
[null,{"$f":"+'Macro-Debt_Data'!E73","v":"Current official transfers in percent of GDP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D21:M21)","v":6.0567551799763875},null,{"$f":"STDEV(D21:M21)","v":1.6141106415159023},null,null,{"$f":"-AVERAGE(N21:S21)","v":4.2789701609230812},null,{"$f":"-AVERAGE(T21:AH21)","v":2.8606404784760544},null,{"$f":"-AVERAGE(N21:AH21)","v":3.2658775306037766},null,{"$f":"STDEV(N21:AH21)","v":0.83672140984054721}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1841,IF(START!L10=\"French\",translation!D1841,IF(START!L10=\"Portuguese\",translation!E1841,translation!F1841)))","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D24:M24)","v":7.6906273762787318},null,{"$f":"STDEV(D24:M24)","v":1.9866520052036762},null,null,{"$f":"-AVERAGE(N24:S24)","v":5.0680931523898414},null,{"$f":"-AVERAGE(T24:AH24)","v":2.6278424217299952},null,{"$f":"-AVERAGE(N24:AH24)","v":3.3250569162042374},null,{"$f":"STDEV(N24:AH24)","v":1.3260598237308092}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B64","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B66","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B67","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Output 1-1 - External DSA'!B68","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B69","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Output 1-1 - External DSA'!B70","v":"5/  Defined as grants, concessional loans, and debt relief."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B71","v":"6/  Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B72","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B73","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"A1_historical_ext","index":64,"n_rows":107,"n_cols":25,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1771,IF(START!L10=\"French\",translation!D1771,IF(START!L10=\"Portuguese\",translation!E1771,translation!F1771)))","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":55.089847529993662},55.630146691135117,56.44435755541511,56.290262515583784,56.75193274094088,57.412685311442104,55.546209486588239,54.393268353812807,53.277544806499705,51.652091917540062,50.91304649021626,50.058310561519143,49.142067386855516,47.935802844977268,46.76791046094668,44.950949100599324,43.178781912497051,41.244645612298783,39.436668261570361,37.636214587878683]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,51.089847529993655,51.630146691135103,52.444357555415102,52.290262515583791,52.751932740940873,53.412685311442104,51.546209486588246,50.393268353812807,49.277544806499705,47.652091917540062,46.91304649021626,46.05831056151915,45.142067386855494,43.935802844977275,42.767910460946688,40.950949100599338,39.178781912497058,37.244645612298783,35.436668261570354,33.636770250006769]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000213},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000071},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,1.0828694033013653,0.54029916114145493,0.81421086427999034,-0.15409503983132877,0.46167022535709412,0.66075257050122005,-1.8664758248538678,-1.1529411327754286,-1.1157235473131,-1.6254528889596465,-0.73904542732379896,-0.85473592869711634,-0.91624317466362948,-1.2062645418782501,-1.1678923840305881,-1.8169613603473569,-1.7721671881022707,-1.9341363001982661,-1.8079773507284223,-1.8004536736916805,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-2.315866485861374,-2.0310677461811348,-1.8411690955849833,-1.8807317943020347,-1.9268289755142773,-0.99918681105490714,-1.8752089720223997,-1.9197616372166277,-1.9464548258573862,-2.2798334292608455,-2.0009794357716029,-2.0761847510839271,-2.1398166007179924,-2.4075013506229817,-2.4015068456040778,-2.3820082396156885,-2.3216798021542471,-2.2567293848430641,-2.1800181472333988,-2.1083013790071323,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},{"$f":"D18+D21+D23","v":3.3893317197875512},{"$f":"-D64","v":7.5155293953109688},{"$f":"E17","v":7.5155293953109688},7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,{"$f":"-(Y24+Y25)","v":9.0620822785166215}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},5.4901984174694789,4.8493252442169137,4.5019048407418936,4.2410522518419072,4.5260920073346256,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,4.6609387387933836,4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351293034]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19","v":41.704681239101411},{"$f":"'Baseline - external'!P19","v":41.410262731261575},{"$f":"'Baseline - external'!Q19","v":40.839657326839848},{"$f":"'Baseline - external'!R19","v":40.509352080633192},{"$f":"'Baseline - external'!S19","v":40.22562758921066},{"$f":"'Baseline - external'!T19","v":39.59456871426584},{"$f":"'Baseline - external'!U19","v":38.831559835854868},{"$f":"'Baseline - external'!V19","v":38.099886474335463},{"$f":"'Baseline - external'!W19","v":37.610294580999046},{"$f":"'Baseline - external'!X19","v":37.30589395300467},{"$f":"'Baseline - external'!Y19","v":37.168288134974979},{"$f":"'Baseline - external'!Z19","v":37.01234259901404},{"$f":"'Baseline - external'!AA19","v":36.818220390525191},{"$f":"'Baseline - external'!AB19","v":36.604698247624519},{"$f":"'Baseline - external'!AC19","v":36.335678201943431},{"$f":"'Baseline - external'!AD19","v":36.056613377931427},{"$f":"'Baseline - external'!AE19","v":35.866959805208339},{"$f":"'Baseline - external'!AF19","v":35.589461102181239},{"$f":"'Baseline - external'!AG19","v":35.318242417205624},{"$f":"'Baseline - external'!AH19","v":35.109196395528144}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20","v":47.19487965657089},{"$f":"'Baseline - external'!P20","v":46.259587975478489},{"$f":"'Baseline - external'!Q20","v":45.341562167581742},{"$f":"'Baseline - external'!R20","v":44.7504043324751},{"$f":"'Baseline - external'!S20","v":44.751719596545286},{"$f":"'Baseline - external'!T20","v":44.104163217846455},{"$f":"'Baseline - external'!U20","v":43.615592074429976},{"$f":"'Baseline - external'!V20","v":43.138369212341175},{"$f":"'Baseline - external'!W20","v":42.784461388949566},{"$f":"'Baseline - external'!X20","v":42.444202108352464},{"$f":"'Baseline - external'!Y20","v":42.176832403615073},{"$f":"'Baseline - external'!Z20","v":41.826977207635622},{"$f":"'Baseline - external'!AA20","v":41.479159129318575},{"$f":"'Baseline - external'!AB20","v":41.023361686398516},{"$f":"'Baseline - external'!AC20","v":40.564481179883884},{"$f":"'Baseline - external'!AD20","v":40.195177615371691},{"$f":"'Baseline - external'!AE20","v":39.764333208013099},{"$f":"'Baseline - external'!AF20","v":39.352780645802504},{"$f":"'Baseline - external'!AG20","v":39.107149959224365},{"$f":"'Baseline - external'!AH20","v":38.772701330657448}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21","v":-4.137938239495651},{"$f":"'Baseline - external'!T21","v":-3.9177703754659192},{"$f":"'Baseline - external'!U21","v":-3.7256377769506841},{"$f":"'Baseline - external'!V21","v":-3.5511017220427799},{"$f":"'Baseline - external'!W21","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21","v":-3.2306801483526342},{"$f":"'Baseline - external'!Y21","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21","v":-2.9411613544158937},{"$f":"'Baseline - external'!AA21","v":-2.8055933180361996},{"$f":"'Baseline - external'!AB21","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21","v":-2.5479556952925564},{"$f":"'Baseline - external'!AD21","v":-2.427369260843844},{"$f":"'Baseline - external'!AE21","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21","v":-2.0035518178903375}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22","v":-7.3659467960370166E-3},{"$f":"'Baseline - external'!P22","v":0},{"$f":"'Baseline - external'!Q22","v":0},{"$f":"'Baseline - external'!R22","v":0},{"$f":"'Baseline - external'!S22","v":0},{"$f":"'Baseline - external'!T22","v":0},{"$f":"'Baseline - external'!U22","v":0},{"$f":"'Baseline - external'!V22","v":0},{"$f":"'Baseline - external'!W22","v":0},{"$f":"'Baseline - external'!X22","v":0},{"$f":"'Baseline - external'!Y22","v":0},{"$f":"'Baseline - external'!Z22","v":0},{"$f":"'Baseline - external'!AA22","v":0},{"$f":"'Baseline - external'!AB22","v":0},{"$f":"'Baseline - external'!AC22","v":0},{"$f":"'Baseline - external'!AD22","v":0},{"$f":"'Baseline - external'!AE22","v":0},{"$f":"'Baseline - external'!AF22","v":0},{"$f":"'Baseline - external'!AG22","v":0},{"$f":"'Baseline - external'!AH22","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.3024158390017027},{"$f":"'Baseline - external'!P23","v":1.2703394082420436},{"$f":"'Baseline - external'!Q23","v":1.2289010222436438},{"$f":"'Baseline - external'!R23","v":1.3949498373506115},{"$f":"'Baseline - external'!S23","v":1.340815582157262},{"$f":"'Baseline - external'!T23","v":0.15204968088894644},{"$f":"'Baseline - external'!U23","v":0.72493518970731285},{"$f":"'Baseline - external'!V23","v":0.64720433516768239},{"$f":"'Baseline - external'!W23","v":0.51770379214425244},{"$f":"'Baseline - external'!X23","v":0.60209916131860242},{"$f":"'Baseline - external'!Y23","v":0.18466348851900261},{"$f":"'Baseline - external'!Z23","v":8.3736291106943472E-2},{"$f":"'Baseline - external'!AA23","v":1.5340375355629821E-2},{"$f":"'Baseline - external'!AB23","v":0.20995841587819841},{"$f":"'Baseline - external'!AC23","v":0.16046798837433096},{"$f":"'Baseline - external'!AD23","v":9.5334202694100867E-2},{"$f":"'Baseline - external'!AE23","v":6.1837625173021049E-2},{"$f":"'Baseline - external'!AF23","v":2.4148115849552898E-2},{"$f":"'Baseline - external'!AG23","v":-4.7923153879614766E-2},{"$f":"'Baseline - external'!AH23","v":-0.16417226957017483}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"-D69","v":-7.6906273762787318},{"$f":"E24","v":-7.6906273762787318},{"$f":"F24","v":-7.6906273762787318},-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,{"$f":"X24","v":-7.6906273762787318}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-2.1407685048936109,-1.8559697652133718,-1.6660711146172202,-1.7056338133342717,-1.7517309945465143,-0.82408883008714406,-1.7001109910546366,-1.7446636562488647,-1.7713568448896231,-2.1047354482930825,-1.8258814548038398,-1.901086770116164,-1.9647186197502295,-2.2324033696552186,-2.2264088646363147,-2.2069102586479254,-2.146581821186484,-2.081631403875301,-2.0049201662656357,-1.9332033980393692,-1.3714549022378892]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0860030263344016},1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.1587963574493774},3.4672831302114449,3.5553204690337918,3.4481150360514627,3.3236591129281075,4.3165212347497706,3.4918974976857404,3.2206841776098356,3.0619967685355847,2.6180660014687578,2.7489361527709719,2.627808182745909,2.507436469905763,2.1737881650093511,2.084718948927752,2.0196898583701399,1.9277512833012032,1.8499962507712746,1.762371403899776,1.6860155921597912,1.6090417223929168]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-3.3908588073810431},-3.4588473781322939,-3.4927703679518562,-3.5438910596841828,-3.5342161150546194,-3.5632023424655546,-3.604688068031014,-3.4875003228729216,-3.4151122587732701,-3.3450609219231673,-3.2430059387396577,-3.1966045516741399,-3.1429394707468443,-3.0854126224343403,-3.0096766177968628,-2.9363498308921523,-2.8222708795212395,-2.7110043557058967,-2.5895685091599616,-2.4760536239375104,-2.3630111170526154]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-1.9087060549619452},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.8644055172925227},-1.7286212156991558,-1.6098577897015516,-1.5411739924200023,-1.5774077223713601,-1.587320420709363,-1.4778475109857787,-1.4182413546519377,-1.3777405278386727,-1.331811668835154,-1.3322904011879331,-1.3292156189091482,-1.3207789122302294,-1.3014511957672039,-1.2902502861259131,-1.2520622249664477,-1.2206232989406791,-1.1777230610054501,-1.1431653662616501,-0.61748550757819054]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30","v":3.3987358891627393},{"$f":"'Baseline - external'!P30","v":2.5713669073225898},{"$f":"'Baseline - external'!Q30","v":2.6553799598649737},{"$f":"'Baseline - external'!R30","v":1.726636754470706},{"$f":"'Baseline - external'!S30","v":2.3884992008713715},{"$f":"'Baseline - external'!T30","v":1.6599393815561272},{"$f":"'Baseline - external'!U30","v":8.7331471685319073E-3},{"$f":"'Baseline - external'!V30","v":0.76682050444119909},{"$f":"'Baseline - external'!W30","v":0.83073127854428619},{"$f":"'Baseline - external'!X30","v":0.65438054030119908},{"$f":"'Baseline - external'!Y30","v":1.2619340084478039},{"$f":"'Baseline - external'!Z30","v":1.2214488223868107},{"$f":"'Baseline - external'!AA30","v":1.2235734260543629},{"$f":"'Baseline - external'!AB30","v":1.2012368087447316},{"$f":"'Baseline - external'!AC30","v":1.2336144615734896},{"$f":"'Baseline - external'!AD30","v":0.56504687926833164},{"$f":"'Baseline - external'!AE30","v":0.54951261405197638},{"$f":"'Baseline - external'!AF30","v":0.32259308464479797},{"$f":"'Baseline - external'!AG30","v":0.37204079650497657},{"$f":"'Baseline - external'!AH30","v":0.3078477053154518},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"(E92*'Macro-Debt_Data'!V59)/(E46*'Macro-Debt_Data'!V60)*100","v":52.696208911155551},{"$f":"(F92*'Macro-Debt_Data'!W59)/(F46*'Macro-Debt_Data'!W60)*100","v":52.822952494981891},{"$f":"(G92*'Macro-Debt_Data'!X59)/(G46*'Macro-Debt_Data'!X60)*100","v":53.27667179536769},{"$f":"(H92*'Macro-Debt_Data'!Y59)/(H46*'Macro-Debt_Data'!Y60)*100","v":53.220579889276031},{"$f":"(I92*'Macro-Debt_Data'!Z59)/(I46*'Macro-Debt_Data'!Z60)*100","v":53.958654900807915},{"$f":"(J92*'Macro-Debt_Data'!AA59)/(J46*'Macro-Debt_Data'!AA60)*100","v":53.564444758454357},{"$f":"(K92*'Macro-Debt_Data'!AB59)/(K46*'Macro-Debt_Data'!AB60)*100","v":51.076007270678979},{"$f":"(L92*'Macro-Debt_Data'!AC59)/(L46*'Macro-Debt_Data'!AC60)*100","v":48.983780806231458},{"$f":"(M92*'Macro-Debt_Data'!AD59)/(M46*'Macro-Debt_Data'!AD60)*100","v":46.662480383161274},{"$f":"(N92*'Macro-Debt_Data'!AE59)/(N46*'Macro-Debt_Data'!AE60)*100","v":43.939230373343072},{"$f":"(O92*'Macro-Debt_Data'!AF59)/(O46*'Macro-Debt_Data'!AF60)*100","v":41.836247756238926},{"$f":"(P92*'Macro-Debt_Data'!AG59)/(P46*'Macro-Debt_Data'!AG60)*100","v":39.842745212875762},{"$f":"(Q92*'Macro-Debt_Data'!AH59)/(Q46*'Macro-Debt_Data'!AH60)*100","v":38.059411953255541},{"$f":"(R92*'Macro-Debt_Data'!AI59)/(R46*'Macro-Debt_Data'!AI60)*100","v":36.495488588772389},{"$f":"(S92*'Macro-Debt_Data'!AJ59)/(S46*'Macro-Debt_Data'!AJ60)*100","v":35.229890140405821},{"$f":"(T92*'Macro-Debt_Data'!AK59)/(T46*'Macro-Debt_Data'!AK60)*100","v":33.578756089412771},{"$f":"(U92*'Macro-Debt_Data'!AL59)/(U46*'Macro-Debt_Data'!AL60)*100","v":32.083029457470452},{"$f":"(V92*'Macro-Debt_Data'!AM59)/(V46*'Macro-Debt_Data'!AM60)*100","v":30.467164621013708},{"$f":"(W92*'Macro-Debt_Data'!AN59)/(W46*'Macro-Debt_Data'!AN60)*100","v":28.988741618385188},{"$f":"(X92*'Macro-Debt_Data'!AO59)/(X46*'Macro-Debt_Data'!AO60)*100","v":27.491748115125269}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":126.35562086912373},127.56005156930486,130.45327821679402,131.37850189097409,134.13999515890893,135.28230385587,131.53220598549916,128.56673690938035,124.06837251079507,117.78093410305249,112.55898470306853,107.64718581724443,103.37113404603812,99.70165125221537,96.956743024330109,93.127870156448921,89.450094548609016,85.607265964323375,82.078664266325546,78.303552737045536]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"IF(E90/E46*100<0, 0, E90/E46*100)","v":46.608349297580972},{"$f":"IF(F90/F46*100<0, 0, F90/F46*100)","v":47.200798057692936},48.150803040270453,48.384902488053683,49.158698524736458,48.802167484235724,46.406595822012122,44.407718007981416,42.184345627869895,39.568501848158363,37.560936798105637,35.658613793698599,33.961516487248744,32.477216595531047,31.285111783202936,{"$f":"IF(T90/T46*100<0, 0, T90/T46*100)","v":29.714374546218579},28.294103180621129,26.755513155333094,25.359044220004328,23.938580833304961]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":111.75807586291293},113.98333394793931,117.90207409165923,119.4413141729454,122.20741221678746,123.25470151327195,119.5074213299124,116.55603760891778,112.16169960333598,106.06501454704174,101.05640771429873,96.342493583879502,92.241059255510365,88.724175175077889,86.100255537626481,82.410331316377494,78.886260040675268,75.17819131488136,71.801546408918753,68.18322061154899]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},247.76658860161757,256.37629744782959,253.22120893847875,256.07940168784273,258.74923913289439,264.17192564588817,265.15990613071779,255.0700043956607,246.55062214940327,236.09657207872337,222.83288384157018,212.38230842211786,202.42580975037717,193.49625154136933,185.61654976292215,179.11940488508523,170.58322124252342,162.78936945659123,154.26553394677396,146.72763074542621,138.83696753458131]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":18.665949899629116},17.809765516963765,19.170678959968523,21.61492235619675,19.356801413537301,24.392687889923142,25.476616881177783,23.65759508901548,22.845351457732924,21.539376818799578,22.036786820746393,20.93630171327203,20.030109517761367,18.548843382097004,17.794237746429697,17.46595920495745,16.766484970193162,16.557556938576074,15.496436734194468,14.841398012100662]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"IF(E101/E105*100<0, 0, E101/E105*100)","v":16.45802570570023},{"$f":"IF(F101/F105*100<0, 0, F101/F105*100)","v":15.592800739322154},16.947827914481778,19.412765233948146,17.168733139321887,22.187382027218021,23.245954849145285,21.412150122272511,20.603917155431592,19.313353495081166,19.837572209579871,18.76276077585398,17.878860113427766,16.418350960626523,15.679928417479596,15.367130366578802,14.688384394904459,14.494006721143441,13.447754682275995,12.816165006129566]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"IF((E101/E106)<0, 0, E101/E106*100)","v":37.755192733493161},{"$f":"IF((F101/F106)<0, 0, F101/F106*100)","v":34.640396250835792},36.810121159319266,42.0544454699859,37.113111324781023,47.732086998644895,49.614875290332435,45.293054246713652,43.370546532327317,40.575587288038875,41.6910661545799,39.422552831250037,37.50490770273877,34.348221914654474,32.619873532806309,31.808810343465559,30.310891056942324,29.74167969139112,27.480705946619761,26.096706329129553]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":3857.113414653672},3860.6584951775258,4457.1583624701025,5426.6128631961665,5227.3587213878191,7073.0082587637162,7871.4870885957034,7774.8376656891942,8041.0096097899832,8154.9482043410808,9031.2072306671016,9267.4761045154901,9567.1419629157099,9545.7453037059222,9858.7813895384334,10420.686680387624,10791.942375062519,11477.425074597126,11549.620794488717,11921.754999202405]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X41-X43","v":11921.754999202405}]
[null,null,{"$f":"C46-'Baseline - external'!M48","v":0},{"$f":"D46-'Baseline - external'!N48","v":0},{"$f":"E46-'Baseline - external'!O48","v":147.82131327571551},{"$f":"F46-'Baseline - external'!P48","v":757.19029913102713},{"$f":"G46-'Baseline - external'!Q48","v":1816.7722788277752},{"$f":"H46-'Baseline - external'!R48","v":2791.3564282814696},{"$f":"I46-'Baseline - external'!S48","v":3552.2412304772151},{"$f":"J46-'Baseline - external'!T48","v":4423.1647917489317},{"$f":"K46-'Baseline - external'!U48","v":5743.8323632062238},{"$f":"L46-'Baseline - external'!V48","v":7432.1516038178961},{"$f":"M46-'Baseline - external'!W48","v":9375.6711267545033},{"$f":"N46-'Baseline - external'!X48","v":11649.818342804632},{"$f":"O46-'Baseline - external'!Y48","v":14234.10330441079},{"$f":"P46-'Baseline - external'!Z48","v":17109.582162497027},{"$f":"Q46-'Baseline - external'!AA48","v":20340.428991797715},{"$f":"R46-'Baseline - external'!AB48","v":23909.591322234337},{"$f":"S46-'Baseline - external'!AC48","v":27920.155409603234},{"$f":"T46-'Baseline - external'!AD48","v":32431.341191226471},{"$f":"U46-'Baseline - external'!AE48","v":37417.618790692883},{"$f":"V46-'Baseline - external'!AF48","v":43000.500261281501},{"$f":"W46-'Baseline - external'!AG48","v":49661.70300978719},{"$f":"X46-'Baseline - external'!AH48","v":56784.079897355259}]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":49374.135065029121},{"$f":"E46*(1+F50/100)*(1+F51/100)","v":53620.460103265126},58231.981945588974,63240.108622359869,68678.949349599119,74585.546839131726,81000.129588103315,87966.385866158904,95531.761266348301,103747.78184630984,112670.40506057379,122360.40087410602,132883.76565276971,144312.17164961933,156723.45514837623,170202.14658872047,184840.04628396188,200736.84965217349,218000.82621909419,236749.55701733625]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},8.60030263344016,8.60030263344016,8.6003026334401831,8.6003026334401831,8.6003026334401831,8.60030263344016,{"$f":"(K46/J46-1)*100","v":8.60030263344016},{"$f":"(L46/K46-1)*100","v":8.60030263344016},8.60030263344016,8.6003026334401831,8.6003026334401831,8.6003026334401831,8.60030263344016,8.60030263344016,8.60030263344016,8.6003026334401831,8.60030263344016,8.6003026334401831,8.60030263344016,8.60030263344016]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20406.383973885775},23012.469333768178,25309.285090947978,28039.166933066397,30598.66489026805,33761.67766072588,36399.363487466151,37589.402753257156,39063.864577256667,40299.448356987908,41051.442977280414,42320.059634971738,43632.022784118875,45129.341981042366,46868.57656036142,49031.108133667418,50574.503323076395,52298.833414692024,53708.174216288491,55282.925920874884,56674.484079086455]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},5.7321846428104086,4.6518602384725041,5.0911197644724933,4.3953474906507672,5.0015928804706071,3.8406030548218744,1.5955360203468327,1.8203203272604003,1.4046090078216757,0.78716712674845335,1.2227891865395546,1.1644256967406841,1.2236958903592101,1.3088390224158304,1.4985094802373879,0.98478889962436333,1.0131071353537813,0.76246507720050916,0.78448561253952243,0.63832701111556001]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"D65","v":6.8185317053842898},{"$f":"E50","v":6.8185317053842898},6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,{"$f":"X50","v":6.8185317053842898}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"D66","v":1.6680354051019683},1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,{"$f":"X51","v":1.6680354051019683}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.3518873352194527},6.8351613616605693,6.9406410347909828,6.634256330448375,6.4123059545948244,8.2600801378403261,6.6051800739939726,6.2968702924654574,6.1135097373179024,5.3366340567394381,5.7797329600421348,5.6052580543118067,5.4398232064032106,4.8039096671002284,4.7230065070860405,4.6899450431475875,4.6573960496358469,4.6529833359273516,4.6404585364885396,4.6429328750288565,{"$f":"X52","v":4.6429328750288565}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437042,17.757029916774222,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,null,{"$f":"D62","v":"Average"},null,{"$f":"D62","v":"Average"}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "}]
[]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1847,IF(START!L10=\"French\",translation!D1847,IF(START!L10=\"Portuguese\",translation!E1847,translation!F1847)))","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1848,IF(START!L10=\"French\",translation!D1848,IF(START!L10=\"Portuguese\",translation!E1848,translation!F1848)))","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1849,IF(START!L10=\"French\",translation!D1849,IF(START!L10=\"Portuguese\",translation!E1849,translation!F1849)))","v":"Increase"},null,{"$f":"D82-C82","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1850,IF(START!L10=\"French\",translation!D1850,IF(START!L10=\"Portuguese\",translation!E1850,translation!F1850)))","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,27200.135726577679,29829.140611907969,32868.668100973016,35598.023158666707,38976.631142069346,42821.565294568951,44992.50166541581,47847.792325330272,50896.976913117054,53587.899641664902,57363.93570920491,61251.549473879786,65301.829663275254,69177.198083266689,73296.285175094526,76507.480281223194,79811.680471910513,82793.202252331976,85972.262643506678,89103.571314896879]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1851,IF(START!L10=\"French\",translation!D1851,IF(START!L10=\"Portuguese\",translation!E1851,translation!F1851)))","v":"Increase"},null,{"$f":"D84-C84","v":1760.5833301702332},2646.3567055209169,2629.0048853302906,3039.5274890650471,2729.3550576936905,3378.6079834026386,3844.9341524996053,2170.9363708468591,2855.2906599144626,3049.1845877867818,2690.9227285478482,3776.0360675400079,3887.6137646748757,4050.2801893954675,3875.3684199914351,4119.0870918278379,3211.1951061286672,3304.2001906873193,2981.5217804214626,3179.0603911747021,3131.3086713902012]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1852,IF(START!L10=\"French\",translation!D1852,IF(START!L10=\"Portuguese\",translation!E1852,translation!F1852)))","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},1770.6333292360905,1744.9774405772696,1847.993189322231,1899.238275192336,1949.219998544344,2687.4905122051823,1920.2519690760091,1638.6350641605131,1357.5079798698025,918.71727479274705,1329.8806531103983,1464.9043269310932,1621.2190908138582,1548.3347499182273,1480.963583478544,1012.0682373909585,863.98525308975513,844.24615261481813,767.02727182437229,504.36900123649684]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1854,IF(START!L10=\"French\",translation!D1854,IF(START!L10=\"Portuguese\",translation!E1854,translation!F1854)))","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1855,IF(START!L10=\"French\",translation!D1855,IF(START!L10=\"Portuguese\",translation!E1855,translation!F1855)))","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D15","v":0},{"$f":"'PV Stress'!E15","v":1770.6333292360905},{"$f":"'PV Stress'!F15","v":3515.6107698133601},{"$f":"'PV Stress'!G15","v":5363.6039591355911},{"$f":"'PV Stress'!H15","v":7262.8422343279271},{"$f":"'PV Stress'!I15","v":9212.0622328722711},{"$f":"'PV Stress'!J15","v":11545.426079230236},{"$f":"'PV Stress'!K15","v":12762.555894343574},{"$f":"'PV Stress'!L15","v":13328.470166676969},{"$f":"'PV Stress'!M15","v":13233.409699681186},{"$f":"'PV Stress'!N15","v":12309.714527899479},{"$f":"'PV Stress'!O15","v":11613.811297841605},{"$f":"'PV Stress'!P15","v":11017.876835904677},{"$f":"'PV Stress'!Q15","v":10620.128762882858},{"$f":"'PV Stress'!R15","v":10257.842408029916},{"$f":"'PV Stress'!S15","v":10034.285431487609},{"$f":"'PV Stress'!T15","v":9613.3550806766743},{"$f":"'PV Stress'!U15","v":9135.411273993519},{"$f":"'PV Stress'!V15","v":8641.2115615047569},{"$f":"'PV Stress'!W15","v":8031.627614215864},{"$f":"'PV Stress'!X15","v":7046.9361346019368}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1856,IF(START!L10=\"French\",translation!D1856,IF(START!L10=\"Portuguese\",translation!E1856,translation!F1856)))","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20406.383973885775},23012.469333768178,25309.285090947978,28039.166933066397,30598.66489026805,33761.67766072588,36399.363487466151,37589.402753257156,39063.864577256667,40299.448356987908,41051.442977280414,42320.059634971738,43632.022784118875,45129.341981042366,46868.57656036142,49031.108133667418,50574.503323076395,52298.833414692024,53708.174216288491,55282.925920874884,56674.484079086455]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1857,IF(START!L10=\"French\",translation!D1857,IF(START!L10=\"Portuguese\",translation!E1857,translation!F1857)))","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1858,IF(START!L10=\"French\",translation!D1858,IF(START!L10=\"Portuguese\",translation!E1858,translation!F1858)))","v":"PV total"},null,{"$f":"D90+D91","v":22224.947416814004},24981.521883838319,27423.815883113348,30295.775319736847,33016.614978031183,36366.745985490757,39205.858769361461,40599.654642253037,42285.233947750305,43745.691962571655,44735.361517420621,46257.511705218261,47842.055532583225,49631.075447481264,51684.67977345681,54183.240123218326,56085.335538976135,58195.730514422787,60017.628191924159,62016.490849247173,63872.103163885717]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1860,IF(START!L10=\"French\",translation!D1860,IF(START!L10=\"Portuguese\",translation!E1860,translation!F1860)))","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1861,IF(START!L10=\"French\",translation!D1861,IF(START!L10=\"Portuguese\",translation!E1861,translation!F1861)))","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1862,IF(START!L10=\"French\",translation!D1862,IF(START!L10=\"Portuguese\",translation!E1862,translation!F1862)))","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1864,IF(START!L10=\"French\",translation!D1864,IF(START!L10=\"Portuguese\",translation!E1864,translation!F1864)))","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D17","v":0},{"$f":"'PV Stress'!E17","v":0},{"$f":"'PV Stress'!F17","v":141.33902233307603},{"$f":"'PV Stress'!G17","v":280.63008919154879},{"$f":"'PV Stress'!H17","v":428.14428444826785},{"$f":"'PV Stress'!I17","v":579.74906707655759},{"$f":"'PV Stress'!J17","v":1089.4702562829386},{"$f":"'PV Stress'!K17","v":1624.7241635448711},{"$f":"'PV Stress'!L17","v":2091.4789631510457},{"$f":"'PV Stress'!M17","v":2516.500155056372},{"$f":"'PV Stress'!N17","v":2898.7560487210008},{"$f":"'PV Stress'!O17","v":3008.3944484642507},{"$f":"'PV Stress'!P17","v":2987.8995796563399},{"$f":"'PV Stress'!Q17","v":2898.4580863548322},{"$f":"'PV Stress'!R17","v":2758.3621879263374},{"$f":"'PV Stress'!S17","v":2523.3424997519978},{"$f":"'PV Stress'!T17","v":2233.975317420789},{"$f":"'PV Stress'!U17","v":2109.3054476497596},{"$f":"'PV Stress'!V17","v":2067.6708699406154},{"$f":"'PV Stress'!W17","v":2066.3872296005866},{"$f":"'PV Stress'!X17","v":2130.177066646514}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1865,IF(START!L10=\"French\",translation!D1865,IF(START!L10=\"Portuguese\",translation!E1865,translation!F1865)))","v":"o/w interest"},null,{"$f":"'PV Stress'!D18","v":0},{"$f":"'PV Stress'!E18","v":0},{"$f":"'PV Stress'!F18","v":141.33902233307603},{"$f":"'PV Stress'!G18","v":280.63008919154879},{"$f":"'PV Stress'!H18","v":428.14428444826785},{"$f":"'PV Stress'!I18","v":579.74906707655759},{"$f":"'PV Stress'!J18","v":735.34359043572056},{"$f":"'PV Stress'!K18","v":921.60200958219912},{"$f":"'PV Stress'!L18","v":1018.7581713239275},{"$f":"'PV Stress'!M18","v":1063.9317081907868},{"$f":"'PV Stress'!N18","v":1056.3436021465466},{"$f":"'PV Stress'!O18","v":982.61056529597829},{"$f":"'PV Stress'!P18","v":927.06079078831965},{"$f":"'PV Stress'!Q18","v":879.49092251915511},{"$f":"'PV Stress'!R18","v":847.74108315516719},{"$f":"'PV Stress'!S18","v":818.82193973114715},{"$f":"'PV Stress'!T18","v":800.976729218895},{"$f":"'PV Stress'!U18","v":767.37638787684875},{"$f":"'PV Stress'!V18","v":729.2250048370355},{"$f":"'PV Stress'!W18","v":689.77601048732208},{"$f":"'PV Stress'!X18","v":641.11658579608979}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1866,IF(START!L10=\"French\",translation!D1866,IF(START!L10=\"Portuguese\",translation!E1866,translation!F1866)))","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3843.5665282728341,3954.546838203968,4559.1213871343407,5537.3450165557388,5347.6141750488396,7203.6060453728014,8013.3166800857443,7928.8650312711497,8208.2837949503028,8336.6084756528089,9228.4908350763671,9481.7266959501103,9799.8187536076439,9798.433002555139,10133.200995206158,10718.707202628266,11115.593564125615,11828.911245396375,11931.335839691394,12336.298693489884]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1867,IF(START!L10=\"French\",translation!D1867,IF(START!L10=\"Portuguese\",translation!E1867,translation!F1867)))","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3388.9256675407764,3462.2837006864329,4030.4886890929984,4973.1929198881262,4743.1266531080573,6552.3389641815811,7311.6928596119169,7176.3020590221795,7402.9414523268933,7475.0475742568706,8307.5112000413137,8497.3636783884795,8747.3105664915565,8672.9996359454126,8929.1751919323106,9430.6742052405389,9737.8855101506761,10354.686970463687,10353.97234578248,10652.90746139681]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1869,IF(START!L10=\"French\",translation!D1869,IF(START!L10=\"Portuguese\",translation!E1869,translation!F1869)))","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1559.6283799562755,1859.1731675022697,2070.3335736355866,2180.5916942228682,2282.6541587212296,3219.5009673653567,2828.4414982091866,2833.1194712065944,2925.1794429007141,2716.1854037962139,3097.2374981836074,3215.3966266104549,3331.9760025616561,3137.0409079874044,3267.2435668924859,3437.5554933806661,3563.2563642936138,3713.6241924815799,3841.9842215505614,3991.6344456815241]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1870,IF(START!L10=\"French\",translation!D1870,IF(START!L10=\"Portuguese\",translation!E1870,translation!F1870)))","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.3518873352194527,6.8351613616605693,6.9406410347909828,6.634256330448375,6.4123059545948244,8.2600801378403261,6.6051800739939726,6.2968702924654574,6.1135097373179024,5.3366340567394381,5.7797329600421348,5.6052580543118067,5.4398232064032106,4.8039096671002284,4.7230065070860405,4.6899450431475875,4.6573960496358469,4.6529833359273516,4.6404585364885396,4.6429328750288565]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1871,IF(START!L10=\"French\",translation!D1871,IF(START!L10=\"Portuguese\",translation!E1871,translation!F1871)))","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"E19/100*E46","v":20591.325643433789},22204.37340647338,23781.741881205788,25618.158258006628,27626.538397552358,29531.825594130944,31453.613788124323,33515.093150582419,35929.776830690345,38704.037474178978,41877.660795757496,45288.450777051097,48925.437701265771,52825.034966937092,56946.53032968114,61369.129956435048,66296.50510459709,71441.163024704321,76994.060275570853,83120.866938759456]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1872,IF(START!L10=\"French\",translation!D1872,IF(START!L10=\"Portuguese\",translation!E1872,translation!F1872)))","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8976.0518280559936},{"$f":"'Baseline - external'!P60/100*F46","v":9994.9309921733238},{"$f":"'Baseline - external'!Q60/100*G46","v":10949.40348511348},{"$f":"'Baseline - external'!R60/100*H46","v":11825.605745859793},{"$f":"'Baseline - external'!S60/100*I46","v":12780.191376574228},{"$f":"'Baseline - external'!T60/100*J46","v":13727.325529192974},{"$f":"'Baseline - external'!U60/100*K46","v":14736.89657955588},{"$f":"'Baseline - external'!V60/100*L46","v":15844.155750531823},{"$f":"'Baseline - external'!W60/100*M46","v":17069.052719473864},{"$f":"'Baseline - external'!X60/100*N46","v":18422.524660438892},{"$f":"'Baseline - external'!Y60/100*O46","v":19926.358249604771},{"$f":"'Baseline - external'!Z60/100*P46","v":21554.574902243945},{"$f":"'Baseline - external'!AA60/100*Q46","v":23323.10916699787},{"$f":"'Baseline - external'!AB60/100*R46","v":25250.214283275975},{"$f":"'Baseline - external'!AC60/100*S46","v":27373.420632523608},{"$f":"'Baseline - external'!AD60/100*T46","v":29647.994072742393},{"$f":"'Baseline - external'!AE60/100*U46","v":32126.688363786448},{"$f":"'Baseline - external'!AF60/100*V46","v":34815.407461539246},{"$f":"'Baseline - external'!AG60/100*W46","v":37677.242956911963},{"$f":"'Baseline - external'!AH60/100*X46","v":40820.888762908238}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1873,IF(START!L10=\"French\",translation!D1873,IF(START!L10=\"Portuguese\",translation!E1873,translation!F1873)))","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B1_GDP_ext","index":65,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1818,IF(START!L10=\"French\",translation!D1818,IF(START!L10=\"Portuguese\",translation!E1818,translation!F1818)))","v":"Bounds Test 1: Real GDP Growth Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":56.211391409854414},56.321060018209117,55.164817710689974,53.037663244040665,51.71138881636039,49.866531181514937,46.868090854704278,45.505874515947305,44.758183320079873,44.047782318310261,44.023270186374425,43.777444835228131,43.382884605480413,42.737897161678085,42.267944341882171,41.322810272459883,40.490322013597535,39.375891528168395,38.517043815055743,37.68032444757808]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,51.858841294279387,51.795152001665443,50.638909694146314,48.511755227497019,47.185480799816723,45.340623164971284,42.342182838160625,40.979966499403645,40.23227530353622,39.521874301766601,39.497362169830765,39.251536818684485,38.856976588936732,38.211989145134439,37.742036325338525,36.796902255916244,35.964413997053875,34.849983511624743,33.991135798512076,33.155045149954418]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/B1_GDP_ext!E46","v":4.3525501155750304},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/B1_GDP_ext!F46","v":4.5259080165436707},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/B1_GDP_ext!G46","v":4.5259080165436627},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/B1_GDP_ext!H46","v":4.5259080165436476},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/B1_GDP_ext!I46","v":4.5259080165436654},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/B1_GDP_ext!J46","v":4.5259080165436556},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/B1_GDP_ext!K46","v":4.5259080165436529},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/B1_GDP_ext!L46","v":4.5259080165436574},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/B1_GDP_ext!M46","v":4.5259080165436538},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/B1_GDP_ext!N46","v":4.52590801654366},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/B1_GDP_ext!O46","v":4.5259080165436583},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/B1_GDP_ext!P46","v":4.5259080165436476},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":4.5259080165436778},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/B1_GDP_ext!R46","v":4.5259080165436476},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/B1_GDP_ext!S46","v":4.5259080165436476},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/B1_GDP_ext!T46","v":4.5259080165436414},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/B1_GDP_ext!U46","v":4.5259080165436574},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/B1_GDP_ext!V46","v":4.525908016543652},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/B1_GDP_ext!W46","v":4.5259080165436654},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/B1_GDP_ext!X46","v":4.5252792976236655}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,2.2044132831621219,0.10966860835470449,-1.1562423075191437,-2.1271544666493103,-1.3262744276802727,-1.8448576348454562,-2.9984403268106607,-1.3622163387569755,-0.74769119586743282,-0.71040100176961229,-2.4512131935834791E-2,-0.24582535114629156,-0.39456022974771598,-0.64498744380233153,-0.46995281979591375,-0.94513406942228972,-0.83248825886234945,-1.1144304854291378,-0.85884771311265173,-0.83671936747766074,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-1.4938787886339409,-2.7997739164768909,-4.1607436693497082,-4.0808042488287839,-4.0288063478632381,-3.7230408733358056,-3.0083216820055894,-2.229856105832094,-1.6876445341567194,-1.4508175350744541,-1.4523614432315819,-1.6278666054058608,-1.7790054242000233,-2.0041592694186066,-1.8657592150358249,-1.5844716195731694,-1.4542491451447748,-1.4794371423979973,-1.2798033189584421,-1.1850419668181043,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,2.4691010056305531,2.0228186878783441,1.7536466757024616,1.8295882714289875,1.9562890603765639,0.84167610886661037,2.0177964912755768,2.4152342381696794,2.6092964123150861,2.839698577602165,2.3875282687889516,2.21453759279655,2.1166379602653369,2.2105820675191286,2.0834058865259353,2.044046223667749,1.8642882801689131,1.7945379116225053,1.8544850581664065,1.6924416323641587,{"$f":"-(Y24+Y25)","v":2.3712783488422531}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},6.771623414109051,5.9740909391216448,5.4868999994072141,5.0938018021076061,4.7986530962979543,5.1211690249024926,5.1025024787791793,5.4130224649925935,5.7009273537892255,5.8544507587593415,5.8138775179400568,5.6670526641630019,5.4476483429722364,5.2737450006309672,4.9996160699888961,4.7847933245610932,4.6826902648029431,4.4097883818045247,4.2581095228227284,4.2870617545913348,4.1451715886372398]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/B1_GDP_ext!E46","v":45.380428786817561},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/B1_GDP_ext!F46","v":46.854760015648964},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/B1_GDP_ext!G46","v":46.209133122110096},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/B1_GDP_ext!H46","v":45.835400331681832},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/B1_GDP_ext!I46","v":45.514372594127074},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/B1_GDP_ext!J46","v":44.800343988871127},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/B1_GDP_ext!K46","v":43.93701698899757},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/B1_GDP_ext!L46","v":43.10914540589954},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/B1_GDP_ext!M46","v":42.555183437178009},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/B1_GDP_ext!N46","v":42.210761126557856},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/B1_GDP_ext!O46","v":42.055063307821946},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/B1_GDP_ext!P46","v":41.878614519984488},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":41.65896970508728},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/B1_GDP_ext!R46","v":41.417374310521346},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/B1_GDP_ext!S46","v":41.112984315181599},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/B1_GDP_ext!T46","v":40.797228884148787},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/B1_GDP_ext!U46","v":40.582640227860395},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/B1_GDP_ext!V46","v":40.268656826707698},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/B1_GDP_ext!W46","v":39.961779121565812},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/B1_GDP_ext!X46","v":39.725248355231656}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/B1_GDP_ext!E46","v":51.354519725939205},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/B1_GDP_ext!F46","v":52.341660015056178},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/B1_GDP_ext!G46","v":51.302934924217702},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/B1_GDP_ext!H46","v":50.634053427979786},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/B1_GDP_ext!I46","v":50.635541619029567},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/B1_GDP_ext!J46","v":49.902846467650306},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/B1_GDP_ext!K46","v":49.350039453990163},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/B1_GDP_ext!L46","v":48.810072759688765},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/B1_GDP_ext!M46","v":48.40963419593735},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/B1_GDP_ext!N46","v":48.024638644497912},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/B1_GDP_ext!O46","v":47.722115971984948},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/B1_GDP_ext!P46","v":47.326262862956725},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":46.932714705718247},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/B1_GDP_ext!R46","v":46.416990380510242},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/B1_GDP_ext!S46","v":45.897777639742692},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/B1_GDP_ext!T46","v":45.47991914895173},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/B1_GDP_ext!U46","v":44.99242860966492},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/B1_GDP_ext!V46","v":44.526766349530426},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/B1_GDP_ext!W46","v":44.248840876157146},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/B1_GDP_ext!X46","v":43.870419943868896}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/B1_GDP_ext!E46","v":-4.9221974861344915},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/B1_GDP_ext!F46","v":-4.901441139402368},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/B1_GDP_ext!G46","v":-4.7306283734329453},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/B1_GDP_ext!H46","v":-4.5474184877543182},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/B1_GDP_ext!I46","v":-4.68198196252398},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/B1_GDP_ext!J46","v":-4.4328670873246159},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/B1_GDP_ext!K46","v":-4.2154734703597478},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/B1_GDP_ext!L46","v":-4.0179899378388519},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/B1_GDP_ext!M46","v":-3.8309242822094363},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/B1_GDP_ext!N46","v":-3.6554402955794107},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/B1_GDP_ext!O46","v":-3.488466886136818},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/B1_GDP_ext!P46","v":-3.3278564379748237},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":-3.1744643223153388},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/B1_GDP_ext!R46","v":-3.0265971218607537},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/B1_GDP_ext!S46","v":-2.8829532767806625},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/B1_GDP_ext!T46","v":-2.7465124991912013},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/B1_GDP_ext!U46","v":-2.615467952509261},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/B1_GDP_ext!V46","v":-2.4908946489772021},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/B1_GDP_ext!W46","v":-2.3783527498444772},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/B1_GDP_ext!X46","v":-2.2669728085376257}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/B1_GDP_ext!E46","v":-8.0151631446025925E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/B1_GDP_ext!F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/B1_GDP_ext!G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/B1_GDP_ext!H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/B1_GDP_ext!I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/B1_GDP_ext!J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/B1_GDP_ext!K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/B1_GDP_ext!L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/B1_GDP_ext!M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/B1_GDP_ext!N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/B1_GDP_ext!O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/B1_GDP_ext!P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/B1_GDP_ext!R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/B1_GDP_ext!S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/B1_GDP_ext!T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/B1_GDP_ext!U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/B1_GDP_ext!V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/B1_GDP_ext!W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/B1_GDP_ext!X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/B1_GDP_ext!E46","v":1.4172075526433996},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/B1_GDP_ext!F46","v":1.437359827873498},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/B1_GDP_ext!G46","v":1.3904732470278007},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/B1_GDP_ext!H46","v":1.5783536628853514},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/B1_GDP_ext!I46","v":1.5171019979980513},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/B1_GDP_ext!J46","v":0.17204071741204693},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/B1_GDP_ext!K46","v":0.82024749664273122},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/B1_GDP_ext!L46","v":0.73229682221930559},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/B1_GDP_ext!M46","v":0.58576993576518088},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/B1_GDP_ext!N46","v":0.68126135524151898},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/B1_GDP_ext!O46","v":0.20894249076276794},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/B1_GDP_ext!P46","v":9.474568779913721E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":1.7357281949708443E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/B1_GDP_ext!R46","v":0.23756311939098634},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/B1_GDP_ext!S46","v":0.18156583874550472},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/B1_GDP_ext!T46","v":0.10786845805600727},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/B1_GDP_ext!U46","v":6.996785087364947E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/B1_GDP_ext!V46","v":2.7323037776979111E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/B1_GDP_ext!W46","v":-5.4223946580450953E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/B1_GDP_ext!X46","v":-0.18575714773545529}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/B1_GDP_ext!E46","v":-6.5630467744004681},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/B1_GDP_ext!F46","v":-5.6870388661961782},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/B1_GDP_ext!G46","v":-5.1183349795765425},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/B1_GDP_ext!H46","v":-4.8339830362667389},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/B1_GDP_ext!I46","v":-4.5496310929569406},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/B1_GDP_ext!J46","v":-4.2652791496471343},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/B1_GDP_ext!K46","v":-3.9524920120063456},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/B1_GDP_ext!L46","v":-3.6397048743655436},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/B1_GDP_ext!M46","v":-3.3269177367247589},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/B1_GDP_ext!N46","v":-3.0141305990839706},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/B1_GDP_ext!O46","v":-3.0141305990839697},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/B1_GDP_ext!P46","v":-3.0141305990839591},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":-3.0710009877459465},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/B1_GDP_ext!R46","v":-3.0710009877459252},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/B1_GDP_ext!S46","v":-2.8435194330980789},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/B1_GDP_ext!T46","v":-2.5591674897882717},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/B1_GDP_ext!U46","v":-2.2748155464784667},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/B1_GDP_ext!V46","v":-2.2750152972067146},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/B1_GDP_ext!W46","v":-2.2810636646143854},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/B1_GDP_ext!X46","v":-1.9977800835313453},{"$f":"X24","v":-1.9977800835313453}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},2.6000669801359741,0.8644462618409432,-0.79605536547562794,-1.076409483991033,-1.4354643152828621,-0.299437832555282,-1.0736261612748206,-1.0053854696362301,-0.9700232097470467,-1.2763855135926485,-0.82575911293656379,-0.82827359911845178,-0.82464239671941364,-1.1437403491918099,-1.1056456684636813,-1.0693503534526467,-1.0437218788352212,-0.99895975681378801,-0.85322471251046328,-0.87970351565091764,-0.37349826531090768]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":0.99505036002971592},1.0327489549016085,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.4475264183228491},3.6768248339159957,3.5894723228573646,3.2802231198276903,2.9585372991640249,4.0060882550314192,2.8669295614054473,2.5491123207604058,2.44435304272998,2.0392121146073405,2.4306599335839136,2.4600277771400361,2.4656550564284205,2.1513576372921839,2.1508243757579391,2.1653558840967597,2.1458566063729143,2.1407741874471751,2.1187297611333129,2.1065339703345471,2.0607729877500125]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-1.8614646945579658},-1.8667216245832732,-2.6975270303700918,-2.6876797206582492,-2.6404620576445632,-2.5620555422061511,-2.1778678072812281,-1.925848242256069,-1.9070777731318822,-1.8739885994267031,-1.891224464738873,-1.9154991379344644,-1.9073637828216636,-1.9256453748606797,-1.8946090742840456,-1.8640199018104764,-1.8479874797486104,-1.8021540992513545,-1.5884274785763877,-1.6546821924861983,-1.6187369459059708]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":1.0140052563710908},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-0.94565694749177931},-1.6880006579629008,-1.6689528831604741,-1.7535395568023238,-1.7434705453805501,-1.7626879153990398,-1.6286495481405669,-1.5072984793451445,-1.4416090287732859,-1.3651945817816045,-1.3728022383240235,-1.3829336703261705,-1.3694526116233141,-1.3618609699375748,-1.3706863357389301,-1.341591005459525,-1.3375798450096086,-1.3835269950673885,-1.3315552934992665,-0.81553430715494934]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/B1_GDP_ext!E46","v":3.6982920717960628},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/B1_GDP_ext!F46","v":2.9094425248315954},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/B1_GDP_ext!G46","v":3.0045013618305645},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/B1_GDP_ext!H46","v":1.9536497821794734},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/B1_GDP_ext!I46","v":2.7025319201829654},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/B1_GDP_ext!J46","v":1.8781832384903494},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/B1_GDP_ext!K46","v":9.8813551949285278E-3},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/B1_GDP_ext!L46","v":0.8676397670751187},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/B1_GDP_ext!M46","v":0.93995333828928662},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/B1_GDP_ext!N46","v":0.74041653330484181},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/B1_GDP_ext!O46","v":1.4278493112957471},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/B1_GDP_ext!P46","v":1.3820412542595693},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":1.3844451944523073},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/B1_GDP_ext!R46","v":1.359171825616275},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/B1_GDP_ext!S46","v":1.3958063952399111},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/B1_GDP_ext!T46","v":0.63933755015087967},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/B1_GDP_ext!U46","v":0.62176088628242532},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/B1_GDP_ext!V46","v":0.36500665696885959},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/B1_GDP_ext!W46","v":0.42095560584579039},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/B1_GDP_ext!X46","v":0.34832259934044346},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E92/E46*100","v":51.307191195752679},51.17274129294983,50.004562110698423,48.205795110022251,47.177112290817284,44.606728848226481,41.853025270422172,40.683210851364727,40.07139329120848,39.836791734787674,39.821234290393818,39.587066306485404,39.220437560122782,38.93065556037574,38.782800667096915,38.166269750337008,37.654123582144209,36.853416600994393,36.285463626843459,35.727057643923146]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":113.060172782362},109.21567259304862,108.21359054401367,105.17153719873149,103.65321897660249,99.567826665141808,95.256865710530008,94.372575629386475,94.16336637430733,94.375914273015695,94.688323255923734,94.528118373148288,94.14644154133579,93.995952685214277,94.332243968910262,93.551132746582198,92.783819314678965,91.518862324088772,90.800420863298385,89.93539152844096]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E90/E46*100","v":46.954641080177645},46.646833276406163,45.478654094154756,43.679887093478612,42.65120427427361,40.080820831682828,37.327117253878519,36.157302834821067,35.54548527466482,35.310883718244014,35.295326273850151,35.061158289941751,34.694529543579108,34.404747543832102,34.256892650553269,33.64036173379337,33.128215565600549,32.32750858445074,31.759555610299795,31.201778346299481]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":103.46892335626711},99.55623134304102,98.419189068046336,95.297274109956206,93.709309484751842,89.465430983385588,84.955966089426909,83.873856682561126,83.527980386076266,83.653747944448625,83.926460924588525,83.720912670619882,83.282255392269832,83.068393679152635,83.323780117570749,82.457467465060802,81.631494105841071,80.279580030615548,79.47482897016566,78.543947837119902]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},247.76658860161757,258.28112794272442,250.24931783919442,241.86816822679714,233.58810227299395,229.2015676245245,217.77366123757068,205.16540361075161,200.74450814084369,198.94032019021429,198.85579899196713,199.57177614723881,199.03419125288048,197.67260446671827,196.6329385329538,196.13400352540302,193.1213884171917,190.60230637880059,186.39225284136117,183.76104035304613,180.96144953001846]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":18.722001734865383},17.419210449877486,18.570019384406379,20.864612738496984,18.199606763599224,22.008737870266177,21.861376608908753,19.024541635818519,17.565303820568687,15.827048713608571,17.000796404910663,16.669733856118441,16.65528790850156,15.973658750611412,16.259842009272383,17.08031960515352,17.032865301993596,17.388087231929241,16.592456327828582,16.152905349561575]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":16.507447382610891},15.170490840774164,16.27558455533967,18.560766082285149,15.892193499237059,19.664405495599599,19.460462395418613,16.571874391944302,15.079952334507574,13.319447314092878,14.48357057831412,14.142861916552055,14.115234181755602,13.420092313833548,13.68722264348329,14.487425032288858,14.427317333136344,14.761992667511716,13.939392848205062,13.488655379547126]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":41.20620946982794},38.133273356925343,39.99774698914311,45.495258562080735,38.870371396879335,47.866416489204674,46.996271193069376,39.663286098472504,35.9162346798486,31.662052243423933,34.441007918411884,33.622579995475093,33.502876335698502,31.766982244112612,32.218050722399141,33.930603532192052,33.686507746498144,34.274233480990297,32.230548525465217,31.077208326166495]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":2091.5041414437119},2101.2626397858085,2600.8646609673742,3504.1136294176813,3275.1628348236127,3991.1748835850553,5101.7964030044586,4965.8543913622234,5145.3523179498206,5295.8713359370104,5674.9645293973999,5750.0398520347317,5952.0952459855062,6124.48297873705,6744.5723905067462,7857.5103734013346,8471.4038375174096,9091.4189960560834,9230.2925956352537,9720.4698650619321]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":45239.055215565328},46720.586994611243,49859.793403264375,53424.640512461716,57559.020537812707,62009.551931604961,66511.55697359379,71176.200636833382,76144.799960286808,81396.230914863801,86998.057756672439,93020.731598506391,99465.862982269813,106411.86686717859,113836.42731399338,121761.91375865099,130292.02268750698,139407.4725463395,148778.20989200223,159053.58788746819]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},-0.4949639970284081,3.2748954901608229,6.7191073798263945,7.1497430411814555,7.7387137951571594,7.7321180107096099,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111829148,6.8966376657576989,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.9833042982263338,6.9771921735777731,6.9621707494358143,7.0055641091218757,6.9961688143372003,6.7218328935329197,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20406.383973885775},21241.836004532084,21793.674321134607,22675.562973930799,23335.822655940108,24549.615427853601,24853.937408235903,24826.84685891357,25735.394410579687,27066.038657306734,28741.728449380942,30706.248337130139,32614.145948214191,34509.213218159515,36610.734152331504,38996.822702179808,40961.148242399715,43163.422140698487,45066.962654783718,47251.298306658995,49627.54794448446]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},1.8376087650834434,1.219827235500385,1.8875804212346656,1.3242326871857466,2.2719718097688775,0.52871292377600587,-4.3687703714119536E-2,1.3659995240027623,1.8695072718428347,2.2006621502035091,2.4135268496694664,2.193034718568442,2.0372525966843211,2.1128062142753374,2.2423143396465148,1.7255685078746679,1.8086722114634177,1.4609800928877217,1.5668712817020598,1.5971758495752701]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7, MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65)), IF($AA$64='Input 6(optional)-Standard Test'!$C$5, $D65-($AA$63*$F65), 'Baseline - external'!O52-($AA$63*$F65)))","v":3.4296514612563671},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":3.4296514612563671},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53-(('Baseline - external'!O52-E50)*$AA$67)","v":-3.794478085189041},{"$f":"'Baseline - external'!P53-(('Baseline - external'!P52-F50)*$AA$67)","v":-0.14962437648115867},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.3518873352194527},6.7552802187304177,6.8014572548187378,6.3713627451934789,6.0098613670115819,8.3460216894391035,6.1666086111796252,5.8203539549990522,5.7464802113847302,4.8702807479902752,5.8980088016248011,5.9748623527447,6.0224917489816505,5.3053030211750309,5.3837265719144289,5.4795938012664571,5.5567033110342896,5.6570218502226775,5.742466131908869,5.846819149868911,{"$f":"X52","v":5.846819149868911}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902785,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304547,17.551511316997171,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "},null,{"$f":"+'Baseline - external'!W68","v":" 2024-2044 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D17","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709},null,{"$f":"'Baseline - external'!W70","v":-1.8917931448213192},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D18, 'Input 6(optional)-Standard Test'!C18)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H17","v":0.6}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B146,IF(START!L10=\"French\",B178,IF(START!L10=\"Portuguese\",B210,B242)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,25429.502397341585,26313.529842094598,27505.064141837418,28335.180924338765,29764.568909197063,30922.012549491486,31172.696951262333,32389.352547016286,34081.029154933276,35853.23460868837,38299.39002311798,40722.099460861755,43151.160559443371,45478.194229516579,48116.317737865873,50315.444606603574,52755.659544201131,54892.935172007776,57304.968291358091,59931.907961511766]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":1760.5833301702332},875.72337628482273,884.0274447530137,1191.5342997428197,830.11678250134719,1429.3879848582983,1157.4436402944229,250.68440177084631,1216.6555957539531,1691.6766079169902,1772.2054537550939,2446.1554144296097,2422.7094377437752,2429.0610985816165,2327.0336700732078,2638.1235083492938,2199.1268687377014,2440.2149375975569,2137.2756278066445,2412.0331193503152,2626.9396701536753]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},-3.637978807091713E-12,-7.2759576141834259E-12,3.637978807091713E-12,-7.2759576141834259E-12,3.637978807091713E-12,0,-3.637978807091713E-12,3.637978807091713E-12,1.0913936421275139E-11,-7.2759576141834259E-12,0,-7.2759576141834259E-12,7.2759576141834259E-12,0,0,-7.2759576141834259E-12,-7.2759576141834259E-12,0,-1.4551915228366852E-11,-2.9103830456733704E-11]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D32","v":0},{"$f":"'PV Stress'!E32","v":-3.637978807091713E-12},{"$f":"'PV Stress'!F32","v":-1.0913936421275139E-11},{"$f":"'PV Stress'!G32","v":-7.2759576141834259E-12},{"$f":"'PV Stress'!H32","v":-1.4551915228366852E-11},{"$f":"'PV Stress'!I32","v":-1.0913936421275139E-11},{"$f":"'PV Stress'!J32","v":-1.0186340659856796E-11},{"$f":"'PV Stress'!K32","v":-1.164153218269348E-11},{"$f":"'PV Stress'!L32","v":-6.5483618527650827E-12},{"$f":"'PV Stress'!M32","v":7.2759576141834259E-12},{"$f":"'PV Stress'!N32","v":2.1827872842550281E-12},{"$f":"'PV Stress'!O32","v":3.637978807091713E-12},{"$f":"'PV Stress'!P32","v":-2.9103830456733705E-12},{"$f":"'PV Stress'!Q32","v":5.0931703299283978E-12},{"$f":"'PV Stress'!R32","v":2.1827872842550273E-12},{"$f":"'PV Stress'!S32","v":1.4551915228366847E-12},{"$f":"'PV Stress'!T32","v":-6.5483618527650843E-12},{"$f":"'PV Stress'!U32","v":-1.382431946694851E-11},{"$f":"'PV Stress'!V32","v":-1.4551915228366852E-11},{"$f":"'PV Stress'!W32","v":-2.7648638933897017E-11},{"$f":"'PV Stress'!X32","v":-5.6752469390630721E-11}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20406.383973885775},21241.836004532084,21793.674321134607,22675.562973930799,23335.822655940108,24549.615427853601,24853.937408235903,24826.84685891357,25735.394410579687,27066.038657306734,28741.728449380942,30706.248337130139,32614.145948214191,34509.213218159515,36610.734152331504,38996.822702179808,40961.148242399715,43163.422140698487,45066.962654783718,47251.298306658995,49627.54794448446]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22224.947416814004},23210.888554602225,23908.205113299977,24932.171360601249,25753.772743703237,27154.683752618483,27660.432690131212,27837.098747909451,28956.763781073329,30512.282262890483,32425.646989521152,34643.700407376658,36824.178696678544,39010.946684598413,41426.837365426894,44148.954691730716,46471.980458299455,49060.319240429249,51376.416630419386,53984.863235031284,56825.167029283723]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D34","v":0},{"$f":"'PV Stress'!E34","v":0},{"$f":"'PV Stress'!F34","v":-2.9039799453262899E-13},{"$f":"'PV Stress'!G34","v":-8.7119398359788696E-13},{"$f":"'PV Stress'!H34","v":-5.8079598906525797E-13},{"$f":"'PV Stress'!I34","v":-1.1615919781305159E-12},{"$f":"'PV Stress'!J34","v":-1.5987897450162297E-12},{"$f":"'PV Stress'!K34","v":-2.9959016689463889E-12},{"$f":"'PV Stress'!L34","v":-2.3844651053410978E-12},{"$f":"'PV Stress'!M34","v":-3.4330994358321026E-12},{"$f":"'PV Stress'!N34","v":-1.6019912951897697E-12},{"$f":"'PV Stress'!O34","v":-1.2809527261171079E-12},{"$f":"'PV Stress'!P34","v":-4.3719776688571364E-13},{"$f":"'PV Stress'!Q34","v":-9.5991415704444586E-13},{"$f":"'PV Stress'!R34","v":3.3169402380190509E-12},{"$f":"'PV Stress'!S34","v":9.0183455813792E-13},{"$f":"'PV Stress'!T34","v":8.4375495923139414E-13},{"$f":"'PV Stress'!U34","v":-5.2271639015873222E-13},{"$f":"'PV Stress'!V34","v":-3.7591661780564746E-13},{"$f":"'PV Stress'!W34","v":-2.6167835009672012E-12},{"$f":"'PV Stress'!X34","v":-2.2070247584479802E-12}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D35","v":0},{"$f":"'PV Stress'!E35","v":0},{"$f":"'PV Stress'!F35","v":-2.9039799453262899E-13},{"$f":"'PV Stress'!G35","v":-8.7119398359788696E-13},{"$f":"'PV Stress'!H35","v":-5.8079598906525797E-13},{"$f":"'PV Stress'!I35","v":-1.1615919781305159E-12},{"$f":"'PV Stress'!J35","v":-8.7119398359788696E-13},{"$f":"'PV Stress'!K35","v":-8.131143846913611E-13},{"$f":"'PV Stress'!L35","v":-9.2927358250441272E-13},{"$f":"'PV Stress'!M35","v":-5.2271639015873212E-13},{"$f":"'PV Stress'!N35","v":5.8079598906525797E-13},{"$f":"'PV Stress'!O35","v":1.742387967195774E-13},{"$f":"'PV Stress'!P35","v":2.9039799453262899E-13},{"$f":"'PV Stress'!Q35","v":-2.3231839562610318E-13},{"$f":"'PV Stress'!R35","v":4.0655719234568055E-13},{"$f":"'PV Stress'!S35","v":1.7423879671957735E-13},{"$f":"'PV Stress'!T35","v":1.1615919781305156E-13},{"$f":"'PV Stress'!U35","v":-5.2271639015873222E-13},{"$f":"'PV Stress'!V35","v":-1.1035123792239901E-12},{"$f":"'PV Stress'!W35","v":-1.1615919781305159E-12},{"$f":"'PV Stress'!X35","v":-2.2070247584479802E-12}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3843.5665282728341,3813.2078158708914,4278.4912979427909,5109.2007321074698,4767.8651079722813,6114.1357890898607,6388.5925165408707,5837.3860681201013,5691.7836398939271,5437.8524269318059,6220.0963866121156,6493.8271162937708,6901.3606672528113,7040.0708146288043,7609.8584954541611,8484.7318852074768,9006.2881164758546,9761.2403754557599,9864.9486100908052,10206.121626843367]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3388.9256675407764,3320.9446783533563,3749.8585999014485,4545.0486354398572,4163.377586031499,5462.8687078986404,5686.9686960670433,5084.823095871131,4886.4412972705177,4576.2915255358685,5299.116751577063,5509.46409873214,5848.852480136723,5914.6374480190789,6405.8326921803136,7196.6988878197517,7628.580062500916,8287.0161005230711,8287.5851161818919,8522.7303947502933]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1559.6283799562755,1717.8341451691936,1789.7034844440368,1752.4474097745997,1702.9050916446706,2484.1573769296351,1906.8394886269864,1814.3612998826661,1861.247734709927,1659.841801649668,2114.6269328876292,2288.3358358221358,2452.4850800425006,2289.2998248322378,2448.4216271613386,2636.5787641617712,2795.8799764167647,2984.3991876445434,3152.2082110632377,3350.5178598854322]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.3518873352194527,6.7552802187304177,6.8014572548187378,6.3713627451934789,6.0098613670115819,8.3460216894391035,6.1666086111796252,5.8203539549990522,5.7464802113847302,4.8702807479902752,5.8980088016248011,5.9748623527447,6.0224917489816505,5.3053030211750309,5.3837265719144289,5.4795938012664571,5.5567033110342896,5.6570218502226775,5.742466131908869,5.846819149868911]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"E19/100*E46","v":20529.677235928699},21890.818914227599,23039.778308123503,24487.397854648701,26197.6270691102,27780.492571316703,29223.1940871347,30683.451826927296,32403.559300972298,34357.968597494597,36587.088266144092,38955.793609807894,41436.453726687403,44073.001211193005,46801.552506565204,49675.486649836697,52875.942812873196,56137.516710472206,59454.419618061504,63184.432806203396]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8224.3082077768395},{"$f":"'Baseline - external'!P60/100*F46","v":8708.7847069132949},{"$f":"'Baseline - external'!Q60/100*G46","v":9375.1745590052888},{"$f":"'Baseline - external'!R60/100*H46","v":9990.1589288428659},{"$f":"'Baseline - external'!S60/100*I46","v":10710.928237659575},{"$f":"'Baseline - external'!T60/100*J46","v":11412.738008350139},{"$f":"'Baseline - external'!U60/100*K46","v":12100.893436213106},{"$f":"'Baseline - external'!V60/100*L46","v":12819.97432902302},{"$f":"'Baseline - external'!W60/100*M46","v":13605.10460193684},{"$f":"'Baseline - external'!X60/100*N46","v":14453.553074678992},{"$f":"'Baseline - external'!Y60/100*O46","v":15386.067574242499},{"$f":"'Baseline - external'!Z60/100*P46","v":16386.202663429161},{"$f":"'Baseline - external'!AA60/100*Q46","v":17457.762197881984},{"$f":"'Baseline - external'!AB60/100*R46","v":18618.820643925788},{"$f":"'Baseline - external'!AC60/100*S46","v":19882.744450851427},{"$f":"'Baseline - external'!AD60/100*T46","v":21210.052691788405},{"$f":"'Baseline - external'!AE60/100*U46","v":22645.802645701493},{"$f":"'Baseline - external'!AF60/100*V46","v":24178.559981857343},{"$f":"'Baseline - external'!AG60/100*W46","v":25713.447320432373},{"$f":"'Baseline - external'!AH60/100*X46","v":27424.375784662407}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B3_Exports_ext","index":66,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1880,IF(START!L10=\"French\",translation!D1880,IF(START!L10=\"Portuguese\",translation!E1880,translation!F1880)))","v":"Bound Test 2: Exports Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":56.665718091084692},64.521853903760558,63.432453979221314,61.44595412548891,60.125882062532845,58.335792146447041,55.512601964611449,54.07531577743277,53.076545571872686,52.003752835408534,51.442145899316301,50.60167527702697,49.623925056844271,48.414671070635976,47.369095539057859,45.902837853551048,44.549679772803195,42.96133655604352,41.645637704567307,40.362287467634346]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,52.665718091084685,60.521853903760544,59.432453979221307,57.445954125488917,56.125882062532838,54.335792146447041,51.512601964611456,50.07531577743277,49.076545571872686,48.003752835408534,47.442145899316301,46.601675277026978,45.62392505684425,44.414671070635983,43.369095539057867,41.902837853551063,40.549679772803202,38.96133655604352,37.645637704567299,36.362843129762432]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000213},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000071},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,2.6587399643923955,7.8561358126758707,-1.0893999245392445,-1.9864998537324061,-1.3200720629560649,-1.7900899160858059,-2.8231901818355891,-1.4372861871786811,-0.99877020556008311,-1.072792736464155,-0.56160693609223489,-0.84047062228932967,-0.97775022018269664,-1.2092539862082992,-1.0455755315781174,-1.4662576855068126,-1.3531580807478505,-1.5883432167596736,-1.3156988514762102,-1.2833502369329581,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-0.76461932673109123,5.2255184188598527,-3.8059662339675011,-3.7529224775041787,-3.7636080379407622,-3.488278298835314,-2.8321245617480288,-2.2217760828731827,-1.8486435335174218,-1.7422517804414592,-1.8526189433702365,-2.0900645673138896,-2.2295177248602611,-2.4381701841173129,-2.3076154414162673,-2.0443246057474775,-1.9153327888884364,-1.9183696230164862,-1.6963123639656494,-1.5982914948075111,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,6.9186549576400882,10.779319159589885,1.5855867260954251,1.6542504927542649,1.7688089679160974,0.76101445312863025,1.8244218615171681,2.1837713386130186,2.3592356505668057,2.567557326765634,2.1587205584915936,2.0023083670323611,1.9137909022648727,1.9987319177615308,1.8837436095394426,1.8481559624744843,1.6856250415819989,1.6225591685986904,1.6767613070022207,1.5302472408776118,{"$f":"-(Y24+Y25)","v":2.5707859318978366}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":10.163082282787457},{"$f":"F20-F19","v":13.911421778536898},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":4.6056395707804061},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":4.3387763099878258},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":4.6303840679444548},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":4.6135064219709241},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":4.8942678633428578},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":5.1545815151057202},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":5.293392072807193},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":5.256707150485564},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":5.1239531913013083},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":4.9255753856987665},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":4.7683379928644909},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":4.5204800864303554},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":4.3262447833142037},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":4.2339267248994972},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":3.987178272543547},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":3.8500354895855695},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":3.8762130970929425},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":3.7479209121177868}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E105/E46*100","v":37.373718173213106},33.414098516723442,32.953674845392101,32.687150285792839,32.458211914415571,31.949008107762584,31.333333341393327,30.742943322799825,30.347889761727341,30.102267737101119,29.991233079099604,29.865400032937632,29.70876208449415,29.536470255179125,29.319396957004294,29.094218488985312,28.941186299739289,28.717271540700334,28.498424152115426,28.329744122041951]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":47.536800456000563},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/F46","v":47.32552029526034},{"$f":"G18+G19","v":37.559314416172505},{"$f":"H18+H19","v":37.025926595780668},37.088595982360026,36.562514529733505,36.227601204736189,35.897524837905543,35.641281834534531,35.358974887586683,35.115186270400912,34.7909754186364,34.477100077358642,34.056950341609479,33.645641740318496,33.32814521388481,32.928364572282838,32.567307030285903,32.374637249208369,32.077665034159736]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":-4.5562789984620702},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":-4.4317137066743024},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.2772707061991522},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.1116186584711647},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.2332863024545713},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.0080452405794329},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-3.811485444257126},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.632927658286849},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.463789356607279},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.3051227998270094},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.1541512128526716},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.0089327955931719},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-2.8702409451496114},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.7365445321183115},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.6066667310766243},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.4833016947546249},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.3648157439499431},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.2521808675845727},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.1504243713263174},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.0497184771822257}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-7.4193121279413389E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.3118516733147019},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.2996110877272895},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.2572178615141711},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.4270928412376038},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.3717112024262139},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.15555327173713901},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.74163944243143631},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.66211748179414731},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.52963293436689196},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.61597297610707957},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.18891858004295678},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":8.5665776926766732E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.5693854549993131E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.21479636344948685},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.16416555730186325},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":9.7530932329612158E-2},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.3262512988395012E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.4704546597693576E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-4.902741876440446E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.16795519405794923}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":-6.0751467750654227},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":-5.1420240245472222},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.6278216220924842},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.370720420865128},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.1136192196377763},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-3.856518018410418},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.573706697060322},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.2908953757102135},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.0080840543601211},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.725272733010025},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.7252727330100237},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.7252727330100144},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.7766929732555101},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.7766929732554901},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.5710120122736018},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.3139108110462421},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.0568096098188851},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.0569902175248873},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.0624589423307604},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.8063237173110911},{"$f":"X24","v":-1.8063237173110911}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-1.6081275093057568,-0.41177671618281009,-0.76373133797044179,-1.0364525493933159,-1.4187977862190833,-0.39277473355352654,-1.0828397262048752,-1.1146520457759879,-1.1997951297241065,-1.5845363741970682,-1.2860667688518064,-1.3671002013362363,-1.3666156538696235,-1.6602091286233536,-1.6203470386821082,-1.57856975717572,-1.5441482206515502,-1.4839385740902893,-1.3106147286371097,-1.3222150183740318,-0.76446221458674535]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0749636671434535},1.0572997621470261,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.1912356748577566},3.6742482473853091,4.2626052991446972,3.9756296779419786,3.6745699011957815,4.6128323608464132,3.5289799090950487,3.0962515393010093,2.8570889049636956,2.3465709553804719,2.5555062892600295,2.4713029692857615,2.4322223301582744,2.1050599417733817,2.0645279569326109,2.0420589984412545,1.9943231149469496,1.9657732421166849,1.9271083853561104,1.9016744754712531,1.8430725540412507]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-4.0576242982422448},-2.3103154940491955,-3.0903084014880462,-3.0904864235326492,-3.0590659644559639,-2.9789540156308627,-2.5477537883182757,-2.2810582843674125,-2.2662092288346174,-2.2222716366152944,-2.2328200069149595,-2.2383022820993763,-2.2046924651901207,-2.2026677717985041,-2.1462655214855348,-2.0889810988057596,-2.0528097938882812,-1.9828290818712393,-1.7330646965331602,-1.7890857729206959,-1.7339533802590905]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-0.74173888592126858},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.7757094695189237},-1.9360282356270928,-1.9215958038026453,-2.0343017229589009,-2.0266530787690771,-2.0640658469816482,-1.9298453007095846,-1.7906748058531847,-1.7088356929622457,-1.6087530511968764,-1.6001008885226216,-1.5941455188377771,-1.5626012985982312,-1.5386094741291843,-1.531647656811215,-1.4856615417102186,-1.4668827343357349,-1.5046584174600599,-1.434803720924589,-0.87358138836890553]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":3.4233592911234867},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.630617393816018},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.7165663094282566},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.7664226237717726},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.4435359749846972},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.6981883827495081},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":8.9343799124397029E-3},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.78448989569450167},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.84987332795733872},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.66945904397730427},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.2910120072780016},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.2495939450245599},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.2517675046775645},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.2289161979090137},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.2620399098381498},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.57806692024066497},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.5621747081405859},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.33002640625681257},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.38061351248943914},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.31494125787455307},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E92/E46*100","v":52.126098438945768},59.866922014924008,58.766729180736078,57.077145926155303,56.026145912166449,52.919741332299566,48.452122883755727,45.45535233699794,42.964246795435358,40.809729401243473,39.313916878883617,38.51071046644978,37.604495863782702,36.805629444302532,36.194582358976511,35.234026885238833,34.449811602654883,33.474349342933557,32.768141848682816,32.115928378221511]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":139.47260531414332},179.16665321663899,178.33133772318388,174.6164637391573,172.61008110950104,165.63813547451497,154.63443469561341,147.85621487090009,141.57243595111149,135.57028247059733,131.08469656848101,128.94757955352182,126.57712144596411,124.61079176462795,123.44927288939263,121.10319065135904,119.03386145220045,116.56521510231612,114.98229401659898,113.36469627070764]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E90/E46*100","v":48.097118956263081},55.774752381217198,54.674559547029268,52.984976292448508,51.933976278459646,48.82757169859277,44.359953250048932,41.363182703291137,38.872077161728555,36.71755976753667,35.221747245176815,34.418540832742991,33.512326230075885,32.713459810595744,32.102412725269723,31.141857251532052,30.35764196894808,29.382179709226762,28.675972214976003,28.024327210436489]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":128.6923573762478},166.91981785264224,165.91339146102666,162.09726399880728,160.00257936388161,152.82969516267778,141.57431884671718,134.54529148032174,128.08823765648222,121.97605870830186,117.44014376562019,115.24553762810423,112.8028361961501,110.75615849818597,109.49206347029103,107.03795760426405,104.89425573139532,102.31535982652136,100.6230101072006,98.92192139014827]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},247.76658860161757,264.56550085446901,299.21846255551287,290.77455851857673,283.34917703989328,279.08587760973705,265.29793645685885,243.82080327284584,229.64743263193469,217.55852866425434,206.77759703975801,199.15573530019878,195.38619865603488,190.93698328771271,186.96674707297248,183.79876992521983,178.77806302731716,174.66188494352983,169.41023014766782,165.91940240026847,162.5331357020419]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":21.042912307800769},23.131983767924922,26.630756202810868,29.54262399987358,26.154121113464672,33.071598170728606,36.80403384798403,32.871852040206463,30.64036869261091,28.018490711905482,27.475435595227442,23.6782116398374,23.454431573899591,22.316124357362273,22.351858419457994,23.023003821556884,22.585048433372688,22.720053816243492,21.453926602181546,20.693868877962029]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":18.553826274411147},20.280918357442935,23.721730216967433,26.621665119099951,23.228640266907057,30.099308999136355,33.760006731439333,29.762209239866266,27.489286794221474,24.839199000972162,24.28394144205328,20.474487549714862,20.233994801002435,19.078555337288599,19.090132920892124,19.735572164984692,19.28157402096133,19.390529162766992,18.090209094695687,17.315968448030372]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":38.142920381085268},36.355330889979712,41.573953557303795,46.535189532774027,40.516755919461332,52.249561564252232,58.141843992683206,50.799361807390909,46.690694621153455,42.108180377398966,41.18086080966534,34.712253282018096,34.249297778689389,32.206384535474577,32.045637257726526,32.962954856037385,32.106201046920788,32.106166793716554,29.829327100134336,28.450909667190171]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":4355.8078774885817},6906.8910238795124,3161.7555379801079,4100.7560641874607,3911.4827786935339,5123.4548930768615,7196.2383170445046,7083.7674566344858,7284.5255041429937,7450.7906041877395,7383.5421219479285,6531.4821424025649,6716.1486192870334,6841.8717918310267,7385.6271923193553,8393.3123635869269,8884.1694933875333,9390.0094822550654,9425.8322839735138,9827.2269478938069]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":48872.240688578808},51672.608455626585,55144.546503717385,59087.239879957982,63659.83226372589,68582.085619776946,73561.2684332715,78720.328306029522,84215.560791942247,90023.602877948419,96219.180109595443,102880.21087363367,110008.47641697306,117690.70307901286,125902.20960327043,134667.7364131627,144101.97102189006,154183.58817936879,164547.55132603896,175912.04004606541]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},7.4963667143453261,5.7299762147026145,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111828926,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358143,7.0055641091218535,6.9961688143372225,6.7218328935329419,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20406.383973885775},23506.139740576957,28820.269415041625,30150.037915114208,31307.360042257915,33061.082186750602,33486.967028386869,32631.744287142239,32561.233221853603,32736.337773226212,33054.470191600572,33890.076419583151,35409.867388353698,36866.399497592109,38500.70085256044,40417.646957076046,41938.034237656575,43745.960433022694,45302.49896099625,47185.610098678313,49298.165705063446]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},6.818031625446058,10.873513470207133,2.5734495312240928,2.0987064007602094,2.968021772645939,0.66900088563214954,-1.2470060271803842,-9.5853520188545455E-2,0.22243879711969827,0.37775966268314504,0.92820793799540635,1.5795093733281418,1.4157553691520415,1.4856140255717394,1.628799942871141,1.2075938026595492,1.3425087875683701,1.0801646340681266,1.2213434386358644,1.2838572129215453]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$68=0,+'Baseline - external'!O52+$AA$66*E53*D19/100,+'Baseline - external'!O52-$AA$66*('Baseline - external'!O55-B3_Exports_ext!E53)*D19/100)","v":8.0763613274135384},{"$f":"IF($AB$68=0,+'Baseline - external'!P52+$AA$66*F53*E19/100,+'Baseline - external'!P52-$AA$66*('Baseline - external'!P55-B3_Exports_ext!F53)*E19/100)","v":4.3107121988931727},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.3518873352194527},6.8556120506320983,7.0503465897889637,6.7156112005050197,6.4429536580506497,8.265162742152901,6.4886239833185648,5.968735570519244,5.6523642219292025,4.7260148992670556,5.252275889765027,5.1366160920697661,5.1396397607040889,4.5382598828846019,4.561786729363039,4.6110878999493687,4.6490299926903216,4.7212506742332803,4.7872006682429289,4.8816967991681688,{"$f":"X52","v":4.8816967991681688}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$62*$F$67),'Baseline - external'!O55-($AA$62*$F$67)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$62*$F$67), 'Baseline - external'!O55-($AA$62*$F$67)))","v":-2.3782519033418552},{"$f":"IF(E53=D67-AA62*F67,D67-AA62*F67,'Baseline - external'!P55-AA62*F67)","v":-5.4717589233329704},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902781,18.640144028836296,18.803075422272979,18.69953420933658,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913518,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "},null,{"$f":"+'Baseline - external'!W68","v":" 2024-2044 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D25","v":1},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D26, 'Input 6(optional)-Standard Test'!C26)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709},null,{"$f":"'Baseline - external'!W70","v":-1.8917931448213192}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H25","v":0.8}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766},null,null,null,null,null,null,null,null,null,null,null,null,"Is exports shock (exports growth) > 0?",{"$f":"IF($E$53<0,0,1)","v":0},{"$f":"IF($F$53<0,0,1)","v":0}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1879,IF(START!L10=\"French\",translation!D1879,IF(START!L10=\"Portuguese\",translation!E1879,translation!F1879)))","v":"a/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock (implicitly assuming an offsetting adjustment in import levels)."}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,27693.806133386457,33340.124936001615,34979.539083020827,36306.718310656572,38276.03566809406,40007.902916851424,40835.77414548138,42568.26611251726,44698.710502343376,46815.651934178022,49497.211015104025,52059.1102305967,54590.523893334917,56979.566776422922,59638.737952758049,61816.312686781595,64196.966636549681,66239.330231922766,68526.877076979115,71002.123293572964]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":1760.5833301702332},3140.0271123296952,5646.3188026151583,1639.4141470192117,1327.1792276357446,1969.3173574374887,1731.867248757364,827.87122862995602,1732.4919670358795,2130.4443898261161,2116.9414318346462,2681.5590809260029,2561.8992154926746,2531.4136627382177,2389.0428830880046,2659.1711763351268,2177.5747340235466,2380.653949768086,2042.3635953730845,2287.5468450563494,2475.2462165938487]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},2264.3037360448689,4762.2913578621374,447.87984727639559,497.06244513439015,539.92937257919402,574.42360846294105,577.18682685910608,515.83637128193004,438.76778190913683,344.73597807954502,235.40366649639327,139.18977774889208,102.35256415660842,62.009213014796842,21.047667985832959,-21.552134714162094,-59.560987829478108,-94.912032433559943,-124.48627429398039,-151.6934535598557]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D49","v":0},{"$f":"'PV Stress'!E49","v":2264.3037360448689},{"$f":"'PV Stress'!F49","v":7026.5950939070062},{"$f":"'PV Stress'!G49","v":7474.4749411834018},{"$f":"'PV Stress'!H49","v":7971.537386317792},{"$f":"'PV Stress'!I49","v":8511.466758896986},{"$f":"'PV Stress'!J49","v":8633.0296201509536},{"$f":"'PV Stress'!K49","v":7804.8974282286581},{"$f":"'PV Stress'!L49","v":6825.8388112739076},{"$f":"'PV Stress'!M49","v":5670.2991159194862},{"$f":"'PV Stress'!N49","v":4312.741742219634},{"$f":"'PV Stress'!O49","v":3183.8280824530157},{"$f":"'PV Stress'!P49","v":2795.7214401395022},{"$f":"'PV Stress'!Q49","v":2357.1862794325984},{"$f":"'PV Stress'!R49","v":1889.9667002289336},{"$f":"'PV Stress'!S49","v":1420.8242548962348},{"$f":"'PV Stress'!T49","v":976.88599525685049},{"$f":"'PV Stress'!U49","v":582.53829232419298},{"$f":"'PV Stress'!V49","v":235.5363062125179},{"$f":"'PV Stress'!W49","v":-65.68820798070962},{"$f":"'PV Stress'!X49","v":-329.38223942107004}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20406.383973885775},23506.139740576957,28820.269415041625,30150.037915114208,31307.360042257915,33061.082186750602,33486.967028386869,32631.744287142239,32561.233221853603,32736.337773226212,33054.470191600572,33890.076419583151,35409.867388353698,36866.399497592109,38500.70085256044,40417.646957076046,41938.034237656575,43745.960433022694,45302.49896099625,47185.610098678313,49298.165705063446]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22224.947416814004},25475.192290647097,30934.800207206994,32406.646301784658,33725.310130021047,35666.15051151548,36293.462310282179,35641.99617613812,35782.602592347241,36182.581378809962,36738.388731740779,37827.528489829674,39619.900136818047,41368.132964031007,43316.80406565583,45569.778946626953,47448.866453556315,49642.857532753456,51611.952936631918,53919.175027050602,56495.784789862708]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D51","v":0},{"$f":"'PV Stress'!E51","v":0},{"$f":"'PV Stress'!F51","v":180.74576538993909},{"$f":"'PV Stress'!G51","v":560.89087701273229},{"$f":"'PV Stress'!H51","v":596.64243476977742},{"$f":"'PV Stress'!I51","v":636.31994386992119},{"$f":"'PV Stress'!J51","v":1132.2800094918034},{"$f":"'PV Stress'!K51","v":2094.4419140400428},{"$f":"'PV Stress'!L51","v":2117.9130652722615},{"$f":"'PV Stress'!M51","v":2139.1731861931694},{"$f":"'PV Stress'!N51","v":2154.919268250726},{"$f":"'PV Stress'!O51","v":1708.5775925505291},{"$f":"'PV Stress'!P51","v":781.44229036783202},{"$f":"'PV Stress'!Q51","v":764.05337330152906},{"$f":"'PV Stress'!R51","v":717.38881309397607},{"$f":"'PV Stress'!S51","v":641.05480181260543},{"$f":"'PV Stress'!T51","v":535.80199018558903},{"$f":"'PV Stress'!U51","v":412.76565587012306},{"$f":"'PV Stress'!V51","v":298.59048619898624},{"$f":"'PV Stress'!W51","v":195.53968833825505},{"$f":"'PV Stress'!X51","v":106.75708283186536}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D52","v":0},{"$f":"'PV Stress'!E52","v":0},{"$f":"'PV Stress'!F52","v":180.74576538993909},{"$f":"'PV Stress'!G52","v":560.89087701273229},{"$f":"'PV Stress'!H52","v":596.64243476977742},{"$f":"'PV Stress'!I52","v":636.31994386992119},{"$f":"'PV Stress'!J52","v":679.41926228282966},{"$f":"'PV Stress'!K52","v":689.12289525864173},{"$f":"'PV Stress'!L52","v":623.01807703558097},{"$f":"'PV Stress'!M52","v":544.86570892961106},{"$f":"'PV Stress'!N52","v":452.62591647132876},{"$f":"'PV Stress'!O52","v":344.26026628751742},{"$f":"'PV Stress'!P52","v":254.14587030542671},{"$f":"'PV Stress'!Q52","v":223.16564843801675},{"$f":"'PV Stress'!R52","v":188.16002087551442},{"$f":"'PV Stress'!S52","v":150.86468849407359},{"$f":"'PV Stress'!T52","v":113.41586526036674},{"$f":"'PV Stress'!U52","v":77.978940766943566},{"$f":"'PV Stress'!V52","v":46.50053252087109},{"$f":"'PV Stress'!W52","v":18.801448439007924},{"$f":"'PV Stress'!X52","v":-5.2434950486393559}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3843.5665282728341,3993.953581260831,4839.3821749555245,5705.8431668772482,5404.1850518422034,7246.4157985816655,8483.0344305809158,7955.2991333923655,7830.9568260871001,7592.7716951825332,7928.673979162646,7275.2694066616032,7665.4140405543412,7757.4596277227765,8250.9132972667649,9020.5338753930664,9419.0537723459784,10059.830861654746,10060.488298429062,10312.878709675235]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3388.9256675407764,3501.6904437432959,4310.7494769141813,5141.6910702096357,4799.6975299014211,6595.1487173904461,7781.4106101070884,7202.7361611433953,7025.6144834636907,6731.2107937865967,7007.6943441275926,6290.9063890999723,6612.905853438253,6632.0262611130511,7046.8874939929183,7732.5008780053395,8041.3457183710398,8585.6065867220568,8483.1248045201482,8629.4874775821609]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1559.6283799562755,1898.5799105591329,2350.59436145677,2349.0898445443777,2339.2250355145929,3163.5766392124656,2595.9623838856292,2437.379376918248,2406.1134436395387,2112.4677181209963,2458.8871991751466,2542.4817061275621,2675.650728480518,2477.4598457077518,2599.2863156554122,2749.9946294221381,2873.8589171837089,3030.8997201654156,3171.0096595022469,3345.274364836795]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.3518873352194527,6.8556120506320983,7.0503465897889637,6.7156112005050197,6.4429536580506497,8.265162742152901,6.4886239833185648,5.968735570519244,5.6523642219292025,4.7260148992670556,5.252275889765027,5.1366160920697661,5.1396397607040889,4.5382598828846019,4.561786729363039,4.6110878999493687,4.6490299926903216,4.7212506742332803,4.7872006682429289,4.8816967991681688]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},{"$f":"C19/100*C46","v":17469.860326451402},{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"D105*(1+E53/100)","v":18265.373499883826},{"$f":"E105*(1+F53/100)","v":17265.936295523836},{"$f":"F105*(1+G53/100)","v":18172.154549801064},19313.934899288786,20662.843260521644,21911.296095135214,23049.197448354105,24200.945914644606,25557.645551359106,27099.145964904703,28857.318573467415,30725.586532140496,32682.156531495384,34761.679508043817,36913.76861122244,39180.525466216386,41704.819895041532,44277.31968866448,46893.459108814415,49835.430824914292]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8884.8091170840562},{"$f":"'Baseline - external'!P60/100*F46","v":9631.8486395854379},{"$f":"'Baseline - external'!Q60/100*G46","v":10368.870670364378},{"$f":"'Baseline - external'!R60/100*H46","v":11049.038634705508},{"$f":"'Baseline - external'!S60/100*I46","v":11846.203924722393},{"$f":"'Baseline - external'!T60/100*J46","v":12622.400111970837},{"$f":"'Baseline - external'!U60/100*K46","v":13383.49470148613},{"$f":"'Baseline - external'!V60/100*L46","v":14178.792616436873},{"$f":"'Baseline - external'!W60/100*M46","v":15047.140635771781},{"$f":"'Baseline - external'!X60/100*N46","v":15985.518095195319},{"$f":"'Baseline - external'!Y60/100*O46","v":17016.871931154132},{"$f":"'Baseline - external'!Z60/100*P46","v":18123.01361709306},{"$f":"'Baseline - external'!AA60/100*Q46","v":19308.150187981188},{"$f":"'Baseline - external'!AB60/100*R46","v":20592.271864008922},{"$f":"'Baseline - external'!AC60/100*S46","v":21990.16183488079},{"$f":"'Baseline - external'!AD60/100*T46","v":23458.154500336248},{"$f":"'Baseline - external'!AE60/100*U46","v":25046.082862993415},{"$f":"'Baseline - external'!AF60/100*V46","v":26741.300641353213},{"$f":"'Baseline - external'!AG60/100*W46","v":28438.874185941477},{"$f":"'Baseline - external'!AH60/100*X46","v":30331.147856174728}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B4_other flows_ext","index":67,"n_rows":127,"n_cols":28,"rows_kept":127,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1882,IF(START!L10=\"French\",translation!D1882,IF(START!L10=\"Portuguese\",translation!E1882,translation!F1882)))","v":"Bound Test 4: Other Flows Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":55.259114571224195},56.933857228903946,55.888828971001352,53.975584094167907,52.739787711287143,51.045070951112258,48.324440590059844,47.001452548159733,46.160639466937496,45.296705879086367,44.982202562420326,44.439570652615046,43.764160384249692,42.865025881459495,42.123771103247776,40.967681456042705,39.917566416040422,38.629018457134926,37.58836607709074,36.574003601857349]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,51.259114571224188,52.933857228903932,51.888828971001345,49.975584094167914,48.739787711287136,47.045070951112258,44.324440590059851,43.001452548159733,42.160639466937496,41.296705879086367,40.982202562420326,40.439570652615053,39.764160384249678,38.865025881459502,38.123771103247783,36.967681456042719,35.917566416040422,34.629018457134933,33.588366077090733,32.574559263985428]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":4.000000000000008},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":4.0000000000000124},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":4.0000000000000044},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":3.999999999999992},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":4.000000000000008},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":3.9999999999999991},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":3.999999999999996},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":4},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":3.9999999999999973},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":4.0000000000000027},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":4.0000000000000009},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":3.9999999999999916},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":4.0000000000000178},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":3.9999999999999916},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":3.9999999999999911},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":3.9999999999999849},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":3.9999999999999991},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":3.9999999999999942},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":4.0000000000000053},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":3.9994443378719184}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,1.2521364445318968,1.6747426576797508,-1.0450282579025951,-1.9132448768334476,-1.2357963828807614,-1.6947167601748843,-2.7206303610524176,-1.3229880419001101,-0.84081308122223808,-0.86393358785113128,-0.31450331666604292,-0.5426319098052792,-0.67541026836535623,-0.89913450279019691,-0.74125477821171537,-1.1560896472050746,-1.0501150400022823,-1.2885479589054949,-1.040652380044184,-1.0143624752333875,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-2.1465994446308421,-0.89662424964283938,-3.7004082177675688,-3.6398816313041542,-3.6242955837521338,-3.3546561417310121,-2.7293635082209495,-2.0898085463413092,-1.6715443597665243,-1.5183141281523305,-1.576437325113847,-1.7640807321920902,-1.8989836944197191,-2.1003713115349285,-1.974869239785205,-1.7211365264734062,-1.5996276540542587,-1.6111410435502929,-1.4126931765491606,-1.3222101805488395,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,3.8832181211014478,3.4018789129737304,1.5498738987114349,1.6169911228785476,1.7289693499962424,0.74387380900364075,1.7833296513317363,2.1345853511306134,2.3060976076201847,2.5097271683137614,2.1100988001185708,1.9572095453126308,1.8706857961128134,1.9537136498919021,1.8413152710222289,1.8065291792905209,1.6476590097318251,1.5860135955595087,1.6389949167218303,1.4957808476687831,{"$f":"-(Y24+Y25)","v":2.3192938829177763}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},6.771623414109051,5.4901984174694789,4.8493252442169137,4.5019048407418936,4.2410522518419072,4.5260920073346327,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,4.6609387387933836,4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351292963]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":41.704681239101411},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":41.410262731261589},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":40.839657326839848},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":40.509352080633214},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":40.225627589210674},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":39.594568714265861},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":38.831559835854875},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":38.09988647433547},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":37.610294580999046},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":37.305893953004677},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":37.168288134974986},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":37.012342599014048},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":36.818220390525198},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":36.604698247624519},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":36.335678201943423},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":36.05661337793142},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":35.866959805208339},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":35.589461102181239},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":35.318242417205624},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":35.109196395528159}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":47.19487965657089},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":46.259587975478503},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":45.341562167581742},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":44.750404332475121},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":44.751719596545307},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":44.104163217846477},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":43.615592074429983},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":43.138369212341182},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":42.784461388949566},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":42.444202108352471},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":42.17683240361508},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":41.826977207635629},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":41.479159129318582},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":41.023361686398516},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":40.564481179883877},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":40.195177615371684},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":39.764333208013099},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":39.352780645802504},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":39.107149959224365},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":38.772701330657455}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$68-$AA$63*$F$68),'Baseline - external'!O21+($AA$63*$F68)),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$63*$F$68),'Baseline - external'!O21+($AA$63*$F68)))","v":-2.9093961353697337},{"$f":"IF(E21=-(D68-AA63*F68),-(D68-AA63*F68),'Baseline - external'!P21+AA63*F68)","v":-2.7177857394852274},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":-4.0190109663139717},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":-4.1379382394956528},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":-3.917770375465921},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":-3.7256377769506845},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":-3.5511017220427807},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":-3.2306801483526346},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":-2.9411613544158941},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":-2.8055933180362},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":-2.5479556952925559},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":-2.4273692608438435},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":-2.0035518178903384}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},"…",{"$f":"E22","v":"…"},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":1.3024158390017027},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":1.2703394082420438},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":1.2289010222436438},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":1.3949498373506122},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":1.3408155821572625},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":0.15204968088894649},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":0.72493518970731297},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":0.6472043351676825},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":0.51770379214425244},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":0.60209916131860253},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":0.18466348851900263},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":8.3736291106943472E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":1.5340375355629822E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":0.20995841587819841},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":0.16046798837433093},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":9.5334202694100853E-2},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":6.1837625173021042E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":2.4148115849552898E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":-4.7923153879614766E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":-0.16417226957017489}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"IF($AA$67='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$69-$AA$66*$F$69),'Baseline - external'!O24+($AA$66*$F$69)),IF($AA$67='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$66*$F$69),'Baseline - external'!O24+($AA$66*$F$69)))","v":-4.0447976968139798},{"$f":"IF(E24=-(D69-AA66*F69),-(D69-AA66*F69),'Baseline - external'!P24+AA66*F69)","v":-3.039556079811053},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":-4.27227687226251},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":-4.0209664680117827},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":-3.7696560637610492},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":-3.4932146190852396},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":-3.2167731744094183},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":-2.9403317297336127},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":-2.6638902850578039},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":-2.663890285057803},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":-2.6638902850577937},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":-2.7141523659079638},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":-2.7141523659079447},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":-2.5131040425073556},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":-2.2617936382566204},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":-2.0104832340058878},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":-2.0106597738096288},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":-2.0160053242587868},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":-1.7656391391330202},{"$f":"X24","v":-1.7656391391330202}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-1.9850198689183101,-1.2589470828055167,-0.72669483996576201,-0.9845958819201921,-1.3322984657365935,-0.32887388697360365,-1.0194785404674462,-1.0076207230625043,-1.0373102376530963,-1.364151011408288,-1.0226458401746148,-1.0573999924469273,-1.0555171246245687,-1.3399325955188861,-1.3030804683000783,-1.2658720675073067,-1.236803429780196,-1.1864948653001728,-1.0356827690122041,-1.0523518890846024,-0.5536547437847561]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0827516398875765},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.168281882371748},3.5172322728825898,3.7077289246779399,3.430538803001514,3.1408627157166298,4.0620060609549178,3.0151289851552674,2.6576327291715449,2.4889277479617298,2.0548676380874649,2.3244188014877896,2.3003880962578589,2.2822388907190478,1.9820831139271107,1.9608889755846497,1.9554517171605219,1.9229348437445153,1.9063125866483108,1.8773639673107789,1.8593203509031959,1.8091445920121099]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-4.4189939396516111},-3.0600189875709236,-2.7268772776745682,-2.7229542028848086,-2.687156128732112,-2.6130078594549224,-2.2293392804916627,-1.9856908457587266,-1.9697550352119044,-1.9327082934681721,-1.9448479315381697,-1.9572233018113654,-1.9362123099229696,-1.9425691443750914,-1.9002448037442199,-1.8576618498562749,-1.8321058491888838,-1.7766617396781195,-1.5582985427479858,-1.6147864382079742,-1.5712096898844481]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-0.73430781163844683},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.7161603681171829},-1.7075464869691337,-1.6921804820368975,-1.7860050527211113,-1.777872088473599,-1.8052682451310509,-1.6795626064753226,-1.5564829504029216,-1.4863103560275808,-1.4022167101242347,-1.4005647868934208,-1.401543705420647,-1.3794465650709054,-1.3637246401405081,-1.3636619348115537,-1.3276324243358275,-1.3161457122703641,-1.3547481935749972,-1.2968858017798242,-0.79158964591241787]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":3.3987358891627388},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":2.5713669073225902},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":2.6553799598649737},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":1.7266367544707066},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":2.3884992008713724},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":1.6599393815561279},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":8.733147168531909E-3},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":0.7668205044411992},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":0.83073127854428619},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":0.65438054030119919},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":1.2619340084478041},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":1.221448822386811},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":1.2235734260543629},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":1.2012368087447316},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":1.2336144615734896},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":0.56504687926833153},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":0.54951261405197638},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":0.32259308464479797},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":0.37204079650497657},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":0.30784770531545191},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E92/E46*100","v":50.752147313980942},52.38377030142729,51.328192227055915,49.705176373678341,48.732391618420159,45.891191767671415,42.415544386205632,40.359861823475171,38.797968321118773,37.567051731888625,36.884644653668964,36.368040582140154,35.744779450083456,35.210888224539396,34.835150772389618,34.085610278167735,33.470347926177745,32.635637751521507,32.036494197278103,31.468644205934478]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":121.69412594957522},126.49948792013228,125.68223042685275,122.7004970969197,121.14762289374738,115.90274438609276,109.22956627418688,105.9317115043428,103.15784216356482,100.70004428579821,99.236866975750985,98.259223892272473,97.084484450753138,96.192264682374272,95.870374508453367,94.533587835595114,93.318051231421691,91.700286379220572,90.708064741271528,89.630773235079303]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E90/E46*100","v":46.752147313980934},48.383770301427276,47.328192227055908,45.705176373678356,44.732391618420145,41.891191767671415,38.415544386205639,36.359861823475171,34.79796832111878,33.567051731888618,32.884644653668964,32.368040582140161,31.744779450083438,31.210888224539403,30.835150772389632,30.085610278167746,29.470347926177741,28.635637751521514,28.036494197278099,27.46919986806256]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":112.10287652348036},116.84004667012464,115.88782895088541,112.82623400814444,111.20371340189675,105.80034870433653,98.928666653083781,95.432992557517466,92.522456175333787,89.977877957231129,88.475004644415804,87.452018189744081,86.220298301687166,85.264705676312602,84.861910657113881,83.439922554073675,82.165726022583812,80.461004085747362,79.382472848138804,78.239329543758231]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},247.76658860161757,257.16728025628703,259.56757751752133,251.7045279252234,244.41879600860864,240.38557543661881,227.61006425396488,211.14785305590888,201.86911095573382,194.75663101177295,189.03528286664329,185.94096256777894,183.74597685652739,180.86635889492479,178.37912218353054,176.54320349456813,172.71439808751185,169.55686228834622,165.10585769738222,162.21937752407146,159.31355483601581]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":18.722001734865383},18.065553747664527,19.880880792225071,22.176595710638292,19.507493927343251,24.601735010551511,25.69035123010655,22.710209255387497,21.088349911710051,19.172046197076661,19.180323381073041,17.735108800186499,17.629447066241745,16.828006643548605,16.972352873837799,17.633637006367401,17.430479408629683,17.656115445673279,16.755229475538091,16.233452019091661]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":16.507447382610891},15.816834138561203,17.586445963158361,19.872749054426457,17.200080662981083,22.257402635884937,23.289437016616407,20.25754201151328,18.602998425648938,16.664444797560968,16.663097554476501,15.208236860620111,15.089393339495786,14.274440206770741,14.399733508048707,15.040742433502736,14.824931439772438,15.030020881255757,14.10216599591457,13.569202049077212]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":37.868567507013431},35.138100662814317,38.197178419100979,43.050921977184004,37.180874282355077,47.882723508192875,49.707681214220415,42.850715317849328,39.158680496233941,35.010472658844634,35.019522305678905,31.954120625975545,31.653377278961781,29.863025897389999,29.956609075780765,31.133211736962433,30.592668990434895,30.841579930629653,28.818006135620461,27.630065688607392]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":3864.026859373831},4146.2333536104679,2902.884223255548,3825.3841195911691,3617.7982364660379,4711.5222615164785,6220.7450881042214,6096.7444399133256,6286.9446472933996,6445.1445208939622,6472.3899879503497,6165.0651164164919,6355.7522546068012,6501.019735939064,7078.0385369013165,8132.3734851725612,8681.6460451582243,9241.8833793354206,9327.0684258999954,9771.3628213487973]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":49226.313751753405},52863.269804134085,56415.209666761199,60448.752194078377,65126.708119121882,70162.382047382765,75256.297224897076,80534.234262340993,86156.090139593798,92097.963503505191,98436.301756162982,105250.81871160898,112543.33666097198,120402.58032738499,128803.29973877301,137770.80539749403,147422.427493269,157736.34939089199,168339.123209307,179965.47711998093]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},8.2751639887576509,7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.260179926722321},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218757,6.9961688143372225,6.7218328935329197,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20406.383973885775},23014.358722462206,25577.243035856001,26700.298876381366,27628.208805991286,29132.734124031031,29391.858012235374,28910.116263845175,29282.136298380985,29980.568953490387,30914.571053237487,32370.428042727497,34067.627713608366,35726.634008790454,37578.714765441393,39716.691674263595,41449.187588982946,43445.90230348349,45168.809614050144,47196.388510326185,49435.076603599955]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},5.7363404256650021,5.2063299444243016,2.1244539822951669,1.6447868138592183,2.4889270058201958,0.3978765328202763,-0.68660973919737278,0.494337415278431,0.8672493896623531,1.0840813437956502,1.580770012829438,1.7241603357722748,1.5762407508941323,1.6456600733548428,1.7756902742523113,1.3450710643539723,1.4493017651596476,1.1686873835022953,1.2854227349026743,1.329867977564706]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.3518873352194527},6.8352410461092585,6.9499159288844616,6.5770093595115178,6.2693626178848065,8.2975024229260921,6.3356416481380702,5.8852621916441255,5.6650853597756941,4.7585658235314785,5.4847018179565179,5.4680262210799029,5.4914312579991353,4.845284339053717,4.8937424499002029,4.96535222239575,5.0226110042558396,5.1097339253616489,5.1866635913104471,5.2881640118318991,{"$f":"X52","v":5.2881640118318991}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"D62","v":"Average"},null,{"$f":"F62","v":"Deviation"},null,{"$f":"H62","v":0}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "},null,{"$f":"+'Baseline - external'!W68","v":" 2024-2044 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of other non-debt flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D29","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709},null,{"$f":"'Baseline - external'!W70","v":-1.8917931448213192},null,{"$f":"D64+F64","v":-3.9723094412407738},null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D30, 'Input 6(optional)-Standard Test'!C30)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Size of other non-debt flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D32","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D33, 'Input 6(optional)-Standard Test'!C33)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374},null,{"$f":"D69+F69","v":9.6772793814824087}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,27202.025115271706,30097.098556815992,31529.800044287986,32627.567074389943,34347.687605374493,35814.437697076981,36367.184642724242,37852.259901837999,39770.202148147582,41717.343648811053,44278.816650912551,46773.011943801248,49253.646358093858,51610.597219278636,54256.807155390881,56441.504694669842,58847.445406764688,60932.003519818507,63275.925882879135,65820.580083961584]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":1760.5833301702332},2648.2460942149446,2895.0734415442857,1432.7014874719935,1097.7670301019571,1720.12053098455,1466.7500917024881,552.74694564726087,1485.0752591137571,1917.9422463095834,1947.1415006634707,2561.4730021014984,2494.1952928886967,2480.63441429261,2356.9508611847778,2646.2099361122455,2184.6975392789609,2405.9407120948454,2084.5581130538194,2343.9223630606284,2544.6542010824487]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},1772.5227179301182,2011.0459967912648,241.16718772917739,267.6502476006026,290.73254612625533,309.30645140806519,302.06254387641093,268.4196633598076,226.26563839260416,174.93604690836946,115.31758767188876,71.48585514491424,51.57331571100076,29.917191111569991,8.0864277629516437,-14.429329458747816,-34.274225502718764,-52.717514752825082,-68.110756289701385,-82.285469071255648]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D66","v":0},{"$f":"'PV Stress'!E66","v":1772.5227179301182},{"$f":"'PV Stress'!F66","v":3783.568714721383},{"$f":"'PV Stress'!G66","v":4024.7359024505604},{"$f":"'PV Stress'!H66","v":4292.386150051163},{"$f":"'PV Stress'!I66","v":4583.1186961774183},{"$f":"'PV Stress'!J66","v":4537.9206039994597},{"$f":"'PV Stress'!K66","v":4083.2694049315942},{"$f":"'PV Stress'!L66","v":3546.7418878012895},{"$f":"'PV Stress'!M66","v":2914.530296183661},{"$f":"'PV Stress'!N66","v":2172.8426038565467},{"$f":"'PV Stress'!O66","v":1664.1797055973625},{"$f":"'PV Stress'!P66","v":1453.4817653941745},{"$f":"'PV Stress'!Q66","v":1217.4207906309471},{"$f":"'PV Stress'!R66","v":967.9806131098884},{"$f":"'PV Stress'!S66","v":719.86897208378855},{"$f":"'PV Stress'!T66","v":488.03934658322453},{"$f":"'PV Stress'!U66","v":282.48016278498892},{"$f":"'PV Stress'!V66","v":101.84695926640836},{"$f":"'PV Stress'!W66","v":-54.909796332841665},{"$f":"'PV Stress'!X66","v":-192.47134088456238}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20406.383973885775},23014.358722462206,25577.243035856001,26700.298876381366,27628.208805991286,29132.734124031031,29391.858012235374,28910.116263845175,29282.136298380985,29980.568953490387,30914.571053237487,32370.428042727497,34067.627713608366,35726.634008790454,37578.714765441393,39716.691674263595,41449.187588982946,43445.90230348349,45168.809614050144,47196.388510326185,49435.076603599955]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22224.947416814004},24983.411272532347,27691.773828021371,28956.907263051817,30046.158893754415,31737.802448795912,32198.353294130684,31920.368152841056,32503.505668874626,33426.81255907414,34598.489593377701,36307.880112974017,38277.660462072716,40228.367475229352,42394.817978536783,44868.823663814503,46960.019804882686,49342.799403214252,51478.263589685812,53929.953438698474,56632.695688399217]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E68","v":0},{"$f":"'PV Stress'!F68","v":141.48984088280719},{"$f":"'PV Stress'!G68","v":302.01956228817227},{"$f":"'PV Stress'!H68","v":321.27049017348736},{"$f":"'PV Stress'!I68","v":342.63540164242244},{"$f":"'PV Stress'!J68","v":720.34737793142097},{"$f":"'PV Stress'!K68","v":1118.9486850997596},{"$f":"'PV Stress'!L68","v":1130.8900485511033},{"$f":"'PV Stress'!M68","v":1141.5923293435751},{"$f":"'PV Stress'!N68","v":1149.2731849569489},{"$f":"'PV Stress'!O68","v":797.42545855295168},{"$f":"'PV Stress'!P68","v":415.02526438175948},{"$f":"'PV Stress'!Q68","v":403.65700862129768},{"$f":"'PV Stress'!R68","v":376.53675720201403},{"$f":"'PV Stress'!S68","v":333.46614639456504},{"$f":"'PV Stress'!T68","v":274.86311177122269},{"$f":"'PV Stress'!U68","v":210.24220764081525},{"$f":"'PV Stress'!V68","v":150.46438327934158},{"$f":"'PV Stress'!W68","v":96.775830264736427},{"$f":"'PV Stress'!X68","v":50.892956286870962}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D69","v":0},{"$f":"'PV Stress'!E69","v":0},{"$f":"'PV Stress'!F69","v":141.48984088280719},{"$f":"'PV Stress'!G69","v":302.01956228817227},{"$f":"'PV Stress'!H69","v":321.27049017348736},{"$f":"'PV Stress'!I69","v":342.63540164242244},{"$f":"'PV Stress'!J69","v":365.84283434539731},{"$f":"'PV Stress'!K69","v":362.23494215548294},{"$f":"'PV Stress'!L69","v":325.9428680609912},{"$f":"'PV Stress'!M69","v":283.11509933334247},{"$f":"'PV Stress'!N69","v":232.64944572146524},{"$f":"'PV Stress'!O69","v":173.44497262187861},{"$f":"'PV Stress'!P69","v":132.84146903365721},{"$f":"'PV Stress'!Q69","v":116.02271814706936},{"$f":"'PV Stress'!R69","v":97.179388569385367},{"$f":"'PV Stress'!S69","v":77.268077605513582},{"$f":"'PV Stress'!T69","v":57.462815729406529},{"$f":"'PV Stress'!U69","v":38.957249345298393},{"$f":"'PV Stress'!V69","v":22.548694513586085},{"$f":"'PV Stress'!W69","v":8.1298309551877868},{"$f":"'PV Stress'!X69","v":-4.3831191935941192}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3843.5665282728341,3954.697656753699,4580.5108602309638,5430.4712222809576,5110.5005096147042,6834.4831670212834,7507.5412016406335,6968.2761166712071,6833.3759692375061,6587.1256118887568,7017.521845165068,6908.8523806755302,7305.01767587411,7416.6075718308148,7943.3246418487252,8759.5949969786998,9216.5303241166694,9911.7047587351008,9961.7244403555433,10257.01458313024]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3388.9256675407764,3462.4345192361639,4051.8781621896219,4866.319125613345,4506.012987673922,6183.2160858300631,6805.9173811668061,6215.7131444222368,6028.0336266140966,5725.5647104928194,6096.5422101300155,5924.4893631138993,6252.5094887580217,6291.1742052210893,6739.2988385748777,7471.5619995909738,7838.8222701417326,8437.480483802412,8384.3609464466299,8573.6233510371658]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1559.6283799562755,1859.3239860520009,2091.7230467322102,2073.7178999480875,2045.5404932870943,2850.0002112750335,2269.0744307824702,2140.3041679436583,2144.3628340432701,1892.4912473711327,2288.0719055095078,2421.1773048557925,2568.5077981895706,2386.4792134016229,2525.6897047668522,2694.0415798911777,2834.8372257620636,3006.9478821581306,3160.3380420184267,3346.1347406918403]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.3518873352194527,6.8352410461092585,6.9499159288844616,6.5770093595115178,6.2693626178848065,8.2975024229260921,6.3356416481380702,5.8852621916441255,5.6650853597756941,4.7585658235314785,5.4847018179565179,5.4680262210799029,5.4914312579991353,4.845284339053717,4.8937424499002029,4.96535222239575,5.0226110042558396,5.1097339253616489,5.1866635913104471,5.2881640118318991]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"E19/100*E46","v":20529.677235928699},{"$f":"F19/100*F46","v":21890.818914227599},23039.778308123503,24487.397854648705,26197.6270691102,27780.492571316703,29223.1940871347,30683.451826927299,32403.559300972302,34357.968597494597,36587.088266144099,38955.793609807901,41436.453726687403,44073.001211192997,46801.552506565196,49675.48664983669,52875.942812873196,56137.516710472206,59454.419618061504,63184.432806203396]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8949.1784100709174},{"$f":"'Baseline - external'!P60/100*F46","v":9853.7896298429205},{"$f":"'Baseline - external'!Q60/100*G46","v":10607.794423274545},{"$f":"'Baseline - external'!R60/100*H46","v":11303.63509564878},{"$f":"'Baseline - external'!S60/100*I46","v":12119.168993861824},{"$f":"'Baseline - external'!T60/100*J46","v":12913.250610676096},{"$f":"'Baseline - external'!U60/100*K46","v":13691.882652574353},{"$f":"'Baseline - external'!V60/100*L46","v":14505.506146902295},{"$f":"'Baseline - external'!W60/100*M46","v":15393.862995955235},{"$f":"'Baseline - external'!X60/100*N46","v":16353.862932057218},{"$f":"'Baseline - external'!Y60/100*O46","v":17408.98164433664},{"$f":"'Baseline - external'!Z60/100*P46","v":18540.611498780767},{"$f":"'Baseline - external'!AA60/100*Q46","v":19753.056470576721},{"$f":"'Baseline - external'!AB60/100*R46","v":21066.767402733065},{"$f":"'Baseline - external'!AC60/100*S46","v":22496.868125249352},{"$f":"'Baseline - external'!AD60/100*T46","v":23998.686877269636},{"$f":"'Baseline - external'!AE60/100*U46","v":25623.204933811492},{"$f":"'Baseline - external'!AF60/100*V46","v":27357.48461259246},{"$f":"'Baseline - external'!AG60/100*W46","v":29094.174340129488},{"$f":"'Baseline - external'!AH60/100*X46","v":31030.050553127345}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["English"]

{"sheet":"B5_depreciation_ext","index":68,"n_rows":108,"n_cols":31,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1828,IF(START!L10=\"French\",translation!D1828,IF(START!L10=\"Portuguese\",translation!E1828,translation!F1828)))","v":"Bounds Test 5: Exchange Rate Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":62.58035776817411},57.192198009235668,55.915908663349512,53.560220820605821,52.126855315286257,50.112991475446094,46.811284340851429,45.382740100476724,44.693009940923709,44.091374232240774,44.305045245340139,44.29815456464344,44.125733449037178,43.674742619589345,43.417242730975289,42.623168347643741,41.950029033725137,40.95216997944037,40.222494173257104,39.512067590810815]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,57.509794214701174,52.121634455762724,50.845345109876583,48.489657267132905,47.05629176181332,45.042427921973172,41.740720787378507,40.312176547003794,39.622446387450786,39.020810678767845,39.234481691867209,39.227591011170524,39.055169895564227,38.60417906611643,38.346679177502374,37.552604794170833,36.879465480252207,35.881606425967448,35.151930619784167,34.44220841737156]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/B5_depreciation_ext!E46","v":5.0705635534729367},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/B5_depreciation_ext!F46","v":5.0705635534729421},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/B5_depreciation_ext!G46","v":5.0705635534729323},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/B5_depreciation_ext!H46","v":5.0705635534729163},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/B5_depreciation_ext!I46","v":5.0705635534729367},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/B5_depreciation_ext!J46","v":5.0705635534729261},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/B5_depreciation_ext!K46","v":5.0705635534729234},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/B5_depreciation_ext!L46","v":5.0705635534729288},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/B5_depreciation_ext!M46","v":5.0705635534729252},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/B5_depreciation_ext!N46","v":5.0705635534729332},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/B5_depreciation_ext!O46","v":5.0705635534729305},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/B5_depreciation_ext!P46","v":5.0705635534729181},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/B5_depreciation_ext!Q46","v":5.070563553472951},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/B5_depreciation_ext!R46","v":5.0705635534729181},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/B5_depreciation_ext!S46","v":5.0705635534729181},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/B5_depreciation_ext!T46","v":5.070563553472911},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/B5_depreciation_ext!U46","v":5.0705635534729279},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/B5_depreciation_ext!V46","v":5.0705635534729216},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/B5_depreciation_ext!W46","v":5.0705635534729359},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/B5_depreciation_ext!X46","v":5.069859173439256}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,8.573379641481818,-5.3881597589384391,-1.2762893458861528,-2.3556878427436883,-1.4333655053195664,-2.0138638398401643,-3.301707134594666,-1.4285442403747077,-0.68973015955301253,-0.60163570868293259,0.21367101309936287,-6.8906806966968492E-3,-0.1724211156062605,-0.4509908294478302,-0.25749988861405404,-0.79407438333154523,-0.67313931391860315,-0.99785905428476596,-0.72967580618326833,-0.7104265824462852,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,4.265003059614572,-8.6477295896575193,-4.642357557164587,-4.5444431920701751,-4.4611247541789645,-4.1180708721133872,-3.3127776290296342,-2.4005972658435253,-1.7427990954821688,-1.4311552381212287,-1.3860081344314958,-1.5552491510034447,-1.7234728203935745,-1.9737277248256218,-1.821280020586971,-1.5103509113369504,-1.3697239721650001,-1.4067912386853461,-1.2012899319740615,-1.1006669210944864,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,2.8764134212248189,-0.7721930582368397,1.9646835258212929,2.0497640634893139,2.1917122427906746,0.94296485607924296,2.2606215834675734,2.705887670805033,2.9233036199875113,3.1814327772031414,2.6748475175270472,2.4810388467428903,2.3713578044422889,2.4766073067661085,2.3341265259245993,2.2900302536989736,2.0886399308243733,2.010495683239149,2.0776569722642764,1.8961129625430559,{"$f":"-(Y24+Y25)","v":2.4705270909342389}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},6.771623414109051,6.9595999992388684,{"$f":"'Baseline - external'!P18-$AA$68*E43","v":3.1087617425014429},5.7067986516672917,5.3761312441409714,5.7374592930140196,5.716546382699434,6.0644348768896137,6.3869867340335702,6.5589854089958237,6.5135295147548078,6.3490355061305479,6.1032276924415001,5.9083965234739608,5.6012784469276937,5.3606035636906526,5.246213246517776,4.9404698826341473,4.7705377294895897,4.8029741225097311,4.6440086505087166]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/E46","v":52.866559175048437},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":52.493342236218311},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/G46","v":51.770019494449429},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/H46","v":51.351311058715353},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/I46","v":50.991650292356674},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/J46","v":50.191694259508964},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/K46","v":49.224473007047237},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/L46","v":48.296973937055405},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/M46","v":47.676347234448535},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/N46","v":47.290476551957923},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/O46","v":47.11604179054612},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/P46","v":46.918358852803522},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/Q46","v":46.672281603982711},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/R46","v":46.401612205069817},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/S46","v":46.060591395373784},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/T46","v":45.706837413950879},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/U46","v":45.466424790541978},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/V46","v":45.11465608811568},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/W46","v":44.770848193351121},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/X46","v":44.505852908722048}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":59.826159174287305},{"$f":"F19+F18","v":55.602103978719754},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/G46","v":57.47681814611672},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/H46","v":56.727442302856325},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/I46","v":56.729109585370693},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/J46","v":55.908240642208398},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/K46","v":55.288907883936851},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/L46","v":54.683960671088975},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/M46","v":54.235332643444359},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/N46","v":53.804006066712731},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/O46","v":53.465077296676668},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/P46","v":53.021586545245022},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/Q46","v":52.580678127456672},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/R46","v":52.002890651997511},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/S46","v":51.421194959064437},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/T46","v":50.953050660468655},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/U46","v":50.406894673176126},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/V46","v":49.88519381760527},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/W46","v":49.573822315860852},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/X46","v":49.149861559230764}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":-5.7341821491910236},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":-5.4912889767314006},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-5.2999203093995595},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-5.094662631699908},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-5.2454197059271452},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.9663259191783613},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-4.7227707813120112},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-4.5015217416162692},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-4.2919442839936552},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-4.0953422532913475},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.9082749772389063},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.7283363921460766},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-3.5564848060753844},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-3.3908230129858112},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-3.2298928211035531},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-3.0770325262138294},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.9302178539186841},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.7906531852783871},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.6645678008880922},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.5397842063222953}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-9.3373753402014939E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.6509955711769742},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.610334175993118},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.5578051835535607},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.7682954510482503},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.6996726557038002},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.19274439255817027},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.91895748788997111},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.82042267838773208},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.65626249498534284},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.76324551573968102},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.23408698863540536},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":0.10614754644746673},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.9446087043712722E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.2661518728242262},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.20341578333750004},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.12084953339502714},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":7.8387902108910154E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":3.0611139027946228E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-6.0749349357362356E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.2081114816433654}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":-7.6457122584139672},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":-6.3714268820116606},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-5.7342841938104749},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-5.4157128497098981},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-5.0971415056093274},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-4.7785701615087479},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-4.4281416829981088},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-4.0777132044874529},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.7272847259768178},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-3.3768562474661783},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-3.376856247466177},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-3.3768562474661645},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-3.4405705162863098},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-3.4405705162862859},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-3.1857134410058205},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.8671420969052388},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.5485707528046602},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.5487945418783071},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.5555707801984946},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-2.2381963668683027},{"$f":"X24","v":-2.2381963668683027}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},9.0343018968037203,-1.5041096494090178,-0.87275688917540561,-1.178494405849591,-1.5556954913603118,-0.28246556668388179,-1.1452575294990985,-1.0287717321611054,-0.93881798949286233,-1.2357317678581918,-0.68399940449236607,-0.65943175028017054,-0.65426010854955363,-1.0097645153054444,-0.96969310550574983,-0.93323906813068525,-0.90979315018471318,-0.8684923800461879,-0.7233761240398433,-0.75858351676923963,-0.23233072406593636]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":0.85414698265322342},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":4.0162436599706952},3.9034484759960244,3.57962979508866,3.2363633248203172,2.8803969292797205,4.0578764804973826,2.8140056891179963,2.5211587423001225,2.4666048890439587,2.0754197598138129,2.5770283821993076,2.6516825011342608,2.6770767337736028,2.3434400141914371,2.3599658713655396,2.3913599107439936,2.3821607425066298,2.3865062539224366,2.3696444329482058,2.3619956399289599,2.3202770810797815]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-5.601697403353799},-3.4654388602765476,-2.7392506463179567,-2.7242735499430646,-2.6664774091789281,-2.582639948669379,-2.1886316989578307,-1.9235140160723876,-1.9019174084679917,-1.87125984324258,-1.8930961161535664,-1.9277594693513547,-1.930050873925035,-1.958618365311273,-1.9361402684615638,-1.9147040574689651,-1.906140481112395,-1.867123130348354,-1.6520147120006032,-1.7279478966621229,-1.6974281553058768]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":10.619755640186824},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.9421192651284946},-1.7131360379461089,-1.6905841807268436,-1.7696150114611042,-1.7577020985118854,-1.7706315196592641,-1.6264164583888403,-1.5035054700688293,-1.4398916844294247,-1.3679316705381073,-1.3833547820630767,-1.4012859683981214,-1.3945861641856085,-1.3935187084097256,-1.4098949214057137,-1.385813411578948,{"$f":"-(V51/100*(1+V50/100))*U12/V26+U56*(-V58/100)*(1+V52/100)*U12/V26","v":-1.3878755036202706},{"$f":"-(W51/100*(1+W50/100))*V12/W26+V56*(-W58/100)*(1+W52/100)*V12/W26","v":-1.4410058449874459},{"$f":"-(X51/100*(1+X50/100))*W12/X26+W56*(-X58/100)*(1+X52/100)*W12/X26","v":-1.3926312600360766},{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26+X56*(-Y58/100)*(1+Y52/100)*X12/Y26","v":-0.85517964983984107}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/B5_depreciation_ext!E46","v":4.3083765818672459},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/B5_depreciation_ext!F46","v":3.2595698307190801},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/B5_depreciation_ext!G46","v":3.3660682112784341},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/B5_depreciation_ext!H46","v":2.1887553493264869},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/B5_depreciation_ext!I46","v":3.0277592488593981},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/B5_depreciation_ext!J46","v":2.1042070322732229},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/B5_depreciation_ext!K46","v":1.1070494434968301E-2},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/B5_depreciation_ext!L46","v":0.97205302546881767},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/B5_depreciation_ext!M46","v":1.0530689359291563},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/B5_depreciation_ext!N46","v":0.8295195294382961},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/B5_depreciation_ext!O46","v":1.5996791475308587},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/B5_depreciation_ext!P46","v":1.5483584703067479},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/B5_depreciation_ext!Q46","v":1.551051704787314},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/B5_depreciation_ext!R46","v":1.5227368953777916},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/B5_depreciation_ext!S46","v":1.563780131972917},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/B5_depreciation_ext!T46","v":0.7162765280054052},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/B5_depreciation_ext!U46","v":0.69658465824639693},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/B5_depreciation_ext!V46","v":0.4089321844005801},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/B5_depreciation_ext!W46","v":0.4716141257907932},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/B5_depreciation_ext!X46","v":0.39024033864820123},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E93/E46*100","v":56.867141790355745},51.424321774336491,50.134659049729713,48.146877384109878,47.046916172080969,44.627691335201561,42.402406995553783,41.934996788778513,42.092214654608377,42.674026569729925,43.215115314885622,43.208407498656996,43.044801708506718,42.949678099565489,42.986644569162308,42.465262495315322,42.026079930708946,41.234180642818018,40.678338388623587,40.114268451783659]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":107.56732172044872},97.963512292527952,96.841105217480063,93.759782158353261,92.263960672661355,88.914494705957679,86.140905946282516,86.827379378740488,88.287415240978561,90.23809798753895,91.720598065087842,92.09275122817975,92.227763951513253,92.56074532443256,93.326297528780287,92.907899338390564,92.433218851752116,91.398636758488166,90.858985322205015,90.132568707434544]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E91/E46*100","v":51.796578236882809},46.353758220863547,45.064095496256783,43.076313830636963,41.976352618608026,39.557127781728632,37.33184344208086,36.864433235305583,37.021651101135454,37.603463016256995,38.144551761412686,38.13784394518408,37.974238155033767,37.879114546092566,37.916081015689393,37.394698941842414,36.955516377236023,36.163617089345095,35.60777483515065,35.044409278344403]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":97.976072294353841},88.30407104252032,87.046703741512729,83.885519069577967,82.320051180810708,78.81209902420143,75.840006325179417,76.328660431915154,77.652029252747511,79.515931658971908,80.958735733752633,81.285545525651358,81.363577802447281,81.633186318370875,82.317833677440788,81.814234056869168,81.280893642914251,80.159354465014957,79.533393429072291,78.741125016113472]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C107","v":259.04342764467685},247.76658860161757,284.91493796644841,248.6770389174799,239.66342996676275,230.3603573672396,225.57500982798751,214.92824663560609,205.19138071215696,204.67047975120383,207.20209801945765,211.76662534501219,215.68226587001337,216.49983331942246,216.35879366273662,216.48993624311086,217.08427683328082,214.67415351354364,212.62257971524497,208.51028598651618,206.02686727273559,203.24761718860663]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E101/E106*100","v":18.722001734865383},17.008012079808498,17.716618534338924,20.010481724324741,17.34814221465901,20.339563013521705,19.367190138569658,16.623611726065036,15.270213275925219,13.64784727035703,15.565955169356277,15.975448602038242,16.020198332189334,15.416407408140392,15.794791371405223,16.718791966265297,16.772929534710624,17.212721597288123,16.485806763772363,16.099971917160143]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E102/E106*100","v":16.507447382610891},14.759292470705176,15.422183705272213,17.706635068112906,15.040728950296845,17.99523063885513,16.966275925079518,14.170944482190819,12.784861789864102,11.140245870841337,13.048729342759735,13.448576662471856,13.480144605443375,12.86284097136253,13.222172005616128,14.12589739340063,14.167381565853374,14.586627032870597,13.832743284148838,13.435721947145696]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E102/E107*100","v":48.003744555822855},41.564302809603099,42.461498086806515,48.624683107445286,41.214898826182839,49.074741275762648,45.903656279821107,37.998492169069202,34.114371655714464,29.668674243793408,34.7631356377222,35.819586212776429,35.84586499274188,34.112053533415491,34.868819061148841,37.065250325995642,37.06043427100721,37.942692958311227,35.832958229837217,34.680460438013881]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E101+D108","v":2091.504141443711},744.15456836647309,2404.2429970321891,3294.9591697773822,3052.0993276665731,3527.4698865048758,4372.9154498822127,4229.1662191047253,4401.6612923052689,4547.1419883884955,5149.9979000660842,5479.5755213919228,5688.9366475738798,5878.8855878204085,6526.9214720432246,7677.9197594099505,8333.9603498586621,8992.9730836049966,9166.8847163004357,9687.0241760342415,null,null,null,null,null,null,-19.8]
[null,null,null,null,"Real depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28.6]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$67*E58)-100","v":11.603756678103139}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"},null,null,{"$f":"B5_depreciation_pub!F53","v":22.641490855058393},{"$f":"B5_depreciation_pub!G53","v":-0.13716992326331479},"From fiscal"]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":38833.011938515083},{"$f":"E46*(1+F50/100)*(1+F51/100)","v":41702.086363104172},44504.094325469079,47686.022712545127,51376.307530562626,55348.784258370804,59367.205582781869,63530.795670379885,67965.691963832141,72653.039475602636,77653.1450345333,83028.892233898252,88781.718618940373,94981.616191296052,101608.66608253284,108682.83491142286,116296.68058675369,124432.99268607351,132797.17051885344,141968.81685604277]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},-14.585301734677669,7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571372,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111828926,6.8966376657576989,6.8821698238925366,6.9227681595823265,6.9287042501253726,6.9833042982263338,6.9771921735777731,6.9621707494358143,7.0055641091218757,6.9961688143372225,6.7218328935329419,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C89","v":18361.960658950429},{"$f":"D91","v":20406.383973885775},20114.171410471004,19330.484285809016,20055.367566573583,20541.38079700476,21565.900011449437,21894.389314717042,22162.872244102415,23420.267753765602,25162.021347322392,27320.058829394831,29620.444102062422,31665.429349579179,33714.181266488376,35978.195194831038,38526.024150814461,40641.61891658618,42978.03884041962,44999.471007804415,47286.117465804396,49752.133226654827]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},-0.64273273401834918,-2.018095134888874,1.7382422415342405,1.0920640848836209,2.1484685787710895,0.63937896485105239,0.48507466420957218,2.1179967918649458,2.7415894530797642,3.1751865091299831,3.1662615759387123,2.6334867011597889,2.4675168628502457,2.5500902252861604,2.6824443067509116,2.0821007177215591,2.1497598270579124,1.7381684130501647,1.8376528673298569,1.8569791443713977]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$5,'Baseline - external'!O59-(1-$AA$67)*E58,  (0*'Baseline - external'!O59)-(1-$AA$67)*E58)","v":-21.536652609270526},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E105","v":6.3518873352194527},6.6983388983832173,6.6794931787794383,6.2017323322100841,5.7940437067937989,8.3865336826031065,6.0230041680410302,5.7635135965211015,5.8145260729043677,4.9639841747607685,6.2469902556543504,6.3993893185657038,6.4620377334870875,5.6816949327865016,5.7805154055085328,5.8913240686716648,5.9804201314053174,6.0869332370634091,6.1753210468981585,6.2778977142401633,{"$f":"X52","v":6.2778977142401633}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"((F19*F$46)/(E19*E$46)-1)*100","v":6.6301172817114784},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"((F20*F$46)/(E20*E$46)-1)*100","v":-0.19396320855110671},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"AA64","v":30},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,"Exchange rate dollar / NC (baseline)",{"$f":"'Macro-Debt_Data'!T113","v":0.25567194494668788},{"$f":"'Macro-Debt_Data'!U113","v":0.22463686975644676},{"$f":"'Macro-Debt_Data'!V113","v":0.20379454263096838},{"$f":"'Macro-Debt_Data'!W113","v":0.18925141944448928},{"$f":"'Macro-Debt_Data'!X113","v":0.17883239403137791},{"$f":"'Macro-Debt_Data'!Y113","v":0.17124845178224479},{"$f":"'Macro-Debt_Data'!Z113","v":0.16479712425379753},{"$f":"'Macro-Debt_Data'!AA113","v":0.15864703275592493},{"$f":"'Macro-Debt_Data'!AB113","v":0.15272645755333641},{"$f":"'Macro-Debt_Data'!AC113","v":0.14702683328894386},{"$f":"'Macro-Debt_Data'!AD113","v":0.14153991425765677},{"$f":"'Macro-Debt_Data'!AE113","v":0.13625776247723453},{"$f":"'Macro-Debt_Data'!AF113","v":0.13117273620432601},{"$f":"'Macro-Debt_Data'!AG113","v":0.1262774788790795},{"$f":"'Macro-Debt_Data'!AH113","v":0.1215649084823348},{"$f":"'Macro-Debt_Data'!AI113","v":0.11702820728999209},{"$f":"'Macro-Debt_Data'!AJ113","v":0.11266081200973804},{"$f":"'Macro-Debt_Data'!AK113","v":0.10845640428586616},{"$f":"'Macro-Debt_Data'!AL113","v":0.10440890155844536},{"$f":"'Macro-Debt_Data'!AM113","v":0.10051244826361787},{"$f":"'Macro-Debt_Data'!AN113","v":9.6761407362294605E-2},{"$f":"'Macro-Debt_Data'!AO113","v":9.3150352184992929E-2}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C107/C46*100","v":16.570182797648243},18.115688640724322,18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765093,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C36","v":20}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D37, 'Input 6(optional)-Standard Test'!C37)","v":27.788070682246872}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D38, 'Input 6(optional)-Standard Test'!C38)","v":30}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H36","v":0.3}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H37","v":0.15}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!#REF!,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",translation!#REF!,translation!#REF!)))","v":{"$error":"#REF!"}}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B130,IF(START!L10=\"French\",B162,IF(START!L10=\"Portuguese\",B194,B226)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D83-C83","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,24301.837803280505,23850.339806769007,24884.868734480202,25540.739065403417,26780.853492792899,27736.93153716041,27790.551410573844,28832.015882853422,30375.913465813086,32033.723526285579,34404.261041979582,36780.267015083482,39175.584509267843,41482.976407474751,44115.681188759445,46324.067689287491,48786.491271401763,50958.010675305435,53414.334174196127,56094.81487403404]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D85-C85","v":1760.5833301702332},-251.94121777625696,-451.49799651149806,1034.5289277111951,655.87033092321508,1240.1144273894824,956.0780443675103,53.619873413434107,1041.4644722795783,1543.8975829596639,1657.8100604724932,2370.5375156940026,2376.0059731039,2395.3174941843608,2307.3918982069081,2632.704781284694,2208.3865005280459,2462.423582114272,2171.5194039036724,2456.3234988906916,2680.4806998379136]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D86-D84","v":0},-1127.6645940610833,-1335.525441264519,-157.00537203162094,-174.24645157813939,-189.27355746881221,-201.36559592691265,-197.06452835741584,-175.19112347437112,-147.77902495731541,-114.39539328260798,-75.617898735607014,-46.703464639882441,-33.743604397248419,-19.641771866299678,-5.4187270645998069,9.2596317903371528,22.208644516707864,34.243776097027876,44.290379540361755,53.541029684209207]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D117","v":0},{"$f":"'PV Stress'!E117","v":-1127.6645940610833},{"$f":"'PV Stress'!F117","v":-2463.1900353256024},{"$f":"'PV Stress'!G117","v":-2620.1954073572233},{"$f":"'PV Stress'!H117","v":-2794.4418589353627},{"$f":"'PV Stress'!I117","v":-2983.7154164041749},{"$f":"'PV Stress'!J117","v":-2959.5480935188707},{"$f":"'PV Stress'!K117","v":-2663.9746148111662},{"$f":"'PV Stress'!L117","v":-2315.1266568140927},{"$f":"'PV Stress'!M117","v":-1904.0173099843355},{"$f":"'PV Stress'!N117","v":-1421.6696199861085},{"$f":"'PV Stress'!O117","v":-1085.8042350677147},{"$f":"'PV Stress'!P117","v":-948.71659863501691},{"$f":"'PV Stress'!Q117","v":-795.03195167113506},{"$f":"'PV Stress'!R117","v":-632.53895750046922},{"$f":"'PV Stress'!S117","v":-470.79855136534445},{"$f":"'PV Stress'!T117","v":-319.52932581354384},{"$f":"'PV Stress'!U117","v":-185.38330027887918},{"$f":"'PV Stress'!V117","v":-67.491646979319043},{"$f":"'PV Stress'!W117","v":34.81915914537182},{"$f":"'PV Stress'!X117","v":124.58528217030849}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D89+D90","v":20406.383973885775},20114.171410471004,19330.484285809016,20055.367566573583,20541.38079700476,21565.900011449437,21894.389314717042,22162.872244102415,23420.267753765602,25162.021347322392,27320.058829394831,29620.444102062422,31665.429349579179,33714.181266488376,35978.195194831038,38526.024150814461,40641.61891658618,42978.03884041962,44999.471007804415,47286.117465804396,49752.133226654827]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D91+D92","v":22224.947416814004},22083.223960541145,21445.015077974385,22311.975953244033,22959.330884767889,24170.968336214319,24700.884596612352,25173.124133098296,26641.637124259243,28608.264952906142,31003.977369535041,33557.896172308945,35875.462098043528,38215.914732927275,40794.298407926428,43678.156140365369,46152.45113248592,48874.935940150383,51308.924983440083,54019.682394176685,56949.752311454089]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E119","v":0},{"$f":"'PV Stress'!F119","v":-90.014690570058136},{"$f":"'PV Stress'!G119","v":-196.62166393518459},{"$f":"'PV Stress'!H119","v":-209.15445964030332},{"$f":"'PV Stress'!I119","v":-223.06350715703968},{"$f":"'PV Stress'!J119","v":-463.70499708018576},{"$f":"'PV Stress'!K119","v":-728.88095312224937},{"$f":"'PV Stress'!L119","v":-736.68817225750126},{"$f":"'PV Stress'!M119","v":-743.69102564455932},{"$f":"'PV Stress'!N119","v":-748.72934754851542},{"$f":"'PV Stress'!O119","v":-524.96662933131472},{"$f":"'PV Stress'!P119","v":-270.46433064281246},{"$f":"'PV Stress'!Q119","v":-263.15859841163206},{"$f":"'PV Stress'!R119","v":-245.59739091663789},{"$f":"'PV Stress'!S119","v":-217.65091846351527},{"$f":"'PV Stress'!T119","v":-179.59061399139145},{"$f":"'PV Stress'!U119","v":-137.44348765874705},{"$f":"'PV Stress'!V119","v":-98.4459124510838},{"$f":"'PV Stress'!W119","v":-63.40787933482126},{"$f":"'PV Stress'!X119","v":-33.44568902770132}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D120","v":0},{"$f":"'PV Stress'!E120","v":0},{"$f":"'PV Stress'!F120","v":-90.014690570058136},{"$f":"'PV Stress'!G120","v":-196.62166393518459},{"$f":"'PV Stress'!H120","v":-209.15445964030332},{"$f":"'PV Stress'!I120","v":-223.06350715703968},{"$f":"'PV Stress'!J120","v":-238.17207826796911},{"$f":"'PV Stress'!K120","v":-236.24294605712888},{"$f":"'PV Stress'!L120","v":-212.64909078605658},{"$f":"'PV Stress'!M120","v":-184.80265385748677},{"$f":"'PV Stress'!N120","v":-151.98626426768047},{"$f":"'PV Stress'!O120","v":-113.48334567731384},{"$f":"'PV Stress'!P120","v":-86.673229570232223},{"$f":"'PV Stress'!Q120","v":-75.73034705050182},{"$f":"'PV Stress'!R120","v":-63.462624879672447},{"$f":"'PV Stress'!S120","v":-50.491785263790668},{"$f":"'PV Stress'!T120","v":-37.581020229927987},{"$f":"'PV Stress'!U120","v":-25.50610664079025},{"$f":"'PV Stress'!V120","v":-14.798035248551546},{"$f":"'PV Stress'!W120","v":-5.3874527504921552},{"$f":"'PV Stress'!X120","v":2.7794043130261472}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D99+D95","v":3639.9940621759897},3843.5665282728341,3723.1931253008338,4081.8696340076071,4900.046272467167,4544.8016008152426,5650.4307920096771,5659.7115634186239,5100.6978958626023,4948.0926142493718,4689.123079383292,5695.1297572808016,6223.3627856509584,6638.2020688411803,6794.4734237121629,7392.2075769906451,8305.1412712160854,8868.8446288171072,9662.7944630046768,9801.5407307559854,10172.675937815668]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D97+D99","v":3212.2153436925501},3388.9256675407764,3230.9299877832987,3553.2369359662648,4335.8941757995544,3940.3140788744604,4999.1637108184568,4958.0877429447964,4348.1349236136321,4142.7502716259623,3827.562177987355,4774.1501222457491,5238.9997680893275,5585.6938817250921,5669.0400571024375,6188.1817737167976,7017.1082738283594,7491.1365748421695,8188.5701880719871,8224.177236847072,8489.2847057225936]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D96+D100","v":1102.0779560439544},1559.6283799562755,1627.8194545991357,1593.0818205088531,1543.2929501342971,1479.8415844876322,2245.985298661667,1670.5965425698585,1601.7122090966104,1676.4450808524407,1507.8555373819868,2001.1435872103154,2201.6626062519031,2376.7547329919994,2225.8371999525648,2397.9298418975482,2598.9977439318432,2770.373869775975,2969.6011523959928,3146.8207583127469,3353.2972641984607]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D104/C85*100","v":4.835118212426007},6.3518873352194527,6.6983388983832173,6.6794931787794383,6.2017323322100841,5.7940437067937989,8.3865336826031065,6.0230041680410302,5.7635135965211015,5.8145260729043677,4.9639841747607685,6.2469902556543504,6.3993893185657038,6.4620377334870875,5.6816949327865016,5.7805154055085328,5.8913240686716648,5.9804201314053174,6.0869332370634091,6.1753210468981585,6.2778977142401633]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},20529.677235928699,21890.818914227599,23039.778308123503,24487.397854648701,26197.6270691102,27780.492571316703,29223.194087134703,30683.451826927296,32403.559300972294,34357.968597494597,36587.088266144099,38955.793609807894,41436.453726687403,44073.001211193005,46801.552506565204,49675.48664983669,52875.942812873196,56137.516710472199,59454.419618061504,63184.432806203389]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":7059.711068164369},{"$f":"'Baseline - external'!P60/100*F46","v":7773.3289611123182},{"$f":"'Baseline - external'!Q60/100*G46","v":8368.1384220174605},{"$f":"'Baseline - external'!R60/100*H46","v":8917.0641302043859},{"$f":"'Baseline - external'!S60/100*I46","v":9560.4118682714634},{"$f":"'Baseline - external'!T60/100*J46","v":10186.83661056299},{"$f":"'Baseline - external'!U60/100*K46","v":10801.073693827595},{"$f":"'Baseline - external'!V60/100*L46","v":11442.914377410525},{"$f":"'Baseline - external'!W60/100*M46","v":12143.709734521855},{"$f":"'Baseline - external'!X60/100*N46","v":12901.021955128545},{"$f":"'Baseline - external'!Y60/100*O46","v":13733.37023448834},{"$f":"'Baseline - external'!Z60/100*P46","v":14626.075625130023},{"$f":"'Baseline - external'!AA60/100*Q46","v":15582.533390827901},{"$f":"'Baseline - external'!AB60/100*R46","v":16618.876525710064},{"$f":"'Baseline - external'!AC60/100*S46","v":17747.035719405038},{"$f":"'Baseline - external'!AD60/100*T46","v":18931.770896221155},{"$f":"'Baseline - external'!AE60/100*U46","v":20213.299499036279},{"$f":"'Baseline - external'!AF60/100*V46","v":21581.415417901451},{"$f":"'Baseline - external'!AG60/100*W46","v":22951.432544575691},{"$f":"'Baseline - external'!AH60/100*X46","v":24478.581306311997}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B6_Combo_mkt_ext","index":69,"n_rows":112,"n_cols":28,"rows_kept":112,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1832,IF(START!L10=\"French\",translation!D1832,IF(START!L10=\"Portuguese\",translation!E1832,translation!F1832)))","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":60.137127583272147},60.33312295100113,59.240749473938038,57.199758271102922,55.903134979841532,54.100348687934385,51.157976480212376,49.751013378264858,48.88249156476305,47.999348502193691,47.727042808758121,47.220925639295736,46.565767701945127,45.663123462478453,44.930220102321634,43.742423964542162,42.668507509704455,41.331316808128939,40.259513380352217,39.214526375828491]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,55.823352504109785,55.964317823680339,54.871944346617255,52.830953143782153,51.534329852520749,49.731543560613609,46.789171352891607,45.382208250944082,44.513686437442281,43.630543374872914,43.358237681437345,42.852120511974974,42.196962574624337,41.294318335157683,40.561414975000872,39.3736188372214,38.299702382383686,36.96251168080817,35.890708253031434,34.846328143396271]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/E46","v":4.3137750791623635},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/F46","v":4.3688051273207904},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/G46","v":4.3688051273207815},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/H46","v":4.3688051273207673},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/I46","v":4.3688051273207842},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/J46","v":4.3688051273207744},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/K46","v":4.3688051273207718},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/L46","v":4.3688051273207753},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/M46","v":4.3688051273207718},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/N46","v":4.368805127320778},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/O46","v":4.3688051273207762},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/P46","v":4.3688051273207655},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/Q46","v":4.368805127320794},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/R46","v":4.3688051273207655},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/S46","v":4.3688051273207646},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/T46","v":4.3688051273207584},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/U46","v":4.3688051273207726},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/V46","v":4.3688051273207673},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/W46","v":4.3688051273207806},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/X46","v":4.3681982324322188}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,6.1301494565798524,0.19599536772898452,-1.0923734770630933,-2.0409912028351158,-1.2966232912613882,-1.802786291907146,-2.9423722077220091,-1.4069631019475182,-0.86852181350180502,-0.88314306256935948,-0.27230569343556921,-0.50611716946238583,-0.6551579373506069,-0.90264423946667538,-0.73290336015682023,-1.1877961377794741,-1.0739164548377074,-1.3371907015755149,-1.0718034277767206,-1.0449870045237271,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,2.4648039117486205,-2.6124548645044903,-3.9925828729738266,-3.9268260793231478,-3.9053451801034949,-3.615774212203168,-2.9519105622538913,-2.2444854398318719,-1.7758475807843102,-1.597858327491064,-1.6505916350473755,-1.8401851389632413,-1.9915464017005438,-2.2146366217592823,-2.0802586563716496,-1.8049410636104966,-1.6740948362871364,-1.6895272821341194,-1.4781468626125822,-1.3812186628777474,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,6.0893048651714956,2.0108139072739459,1.6927742588477899,1.7660797771159968,1.8883825403110077,0.81245992771368747,1.9477549311103166,2.3313968566808114,2.5187227630683084,2.7411272302763532,2.3046526142778569,2.137666774200746,2.0431654244159523,2.1338485527410813,2.0110868992639874,1.9730934852847539,1.799575282448167,1.732246082070209,1.7901123489567545,1.6336937591609075,{"$f":"-(Y24+Y25)","v":2.481935295130786}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":8.4011740740512124},{"$f":"'Baseline - external'!P18-$AA$93*E43","v":4.1481886374757542},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":4.916986237735852},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":4.6320827057705634},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":4.9434034920922754},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":4.9253848973451468},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":5.2251261432887066},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":5.5030373049291441},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":5.6512316200467998},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":5.6120667537093993},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":5.4703384703119813},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":5.2585500910805045},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":5.0906832650421405},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":4.8260698718051707},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":4.6187040331139029},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":4.5201451650688531},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":4.2567162263142624},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":4.1103024294797637},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":4.1382496741289572},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":4.0012847861394665}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E105/E46*100","v":42.495849857594251},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":45.228342036009018},{"$f":"G105/G46*100","v":39.753665439232954},{"$f":"H105/H46*100","v":39.432143538462924},39.155963735614399,38.541685726711322,37.798966476234661,37.086749481075756,36.610176620199532,36.313870492360707,36.179923833389864,36.028125138956185,35.839164950851981,35.631320703658382,35.369454331791822,35.097810288335545,34.913199907816164,34.643080339679869,34.379073793858453,34.175586640656817]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":50.897023931645464},{"$f":"F18+F19","v":49.376530673484773},44.670651676968802,44.064226244233488,44.099367227706672,43.467070624056468,43.024092619523365,42.5897867860049,42.261408240246332,41.925937246070106,41.650262303701844,41.286675230036693,40.929848215894118,40.457390575463549,39.988158364905722,39.617955453404399,39.169916134130425,38.753382769159636,38.51732346798741,38.176871426796282]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"IF($AA$83='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$68-$AA$82*$F$68),'Baseline - external'!O21+($AA$82*$F68)),IF($AA$83='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$82*$F$68),'Baseline - external'!O21+($AA$82*$F68)))","v":-3.7164514561276851},{"$f":"IF(E21=-(D68-AA82*F68),-(D68-AA82*F68),'Baseline - external'!P21+AA82*F68)","v":-3.5248410602431788},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.5664192506250059},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.3895689290977256},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.5194614493113274},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.2789938260002387},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-4.0691463556205321},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.8785178527245336},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.6979456023667963},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.5285529992141083},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.3673755549018143},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.2123402013624682},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-3.0642726182533635},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.9215381700172944},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.7828804764450723},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.6511758181688556},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.5246800773454039},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.4044309504942203},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.2957955950755418},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.1882818637130419}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},"...","...",{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.4045822472479683},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.3874663300413705},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.3422072717369438},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.523566000443159},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.4644404975300598},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.16606885636877927},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.79177514344214206},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.70687740447620118},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.5654367453883048},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.65761347578106233},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.20168969886768995},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":9.1456884482709916E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.6754777627175203E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.2293168509532052},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.17526334259515686},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.10412413838475645},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.7539133479308622E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.6374603084665688E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.2341730096660856E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.17930916326551707}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"IF($AA$85='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$69-$AA$84*$F$69),'Baseline - external'!O24+($AA$84*$F$69)), IF($AA$85='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$84*$F$69),'Baseline - external'!O24+($AA$84*$F$69)))","v":-5.0381236994158174},{"$f":"IF(E24=-(D69-AA82*F69),-(D69-AA82*F69),'Baseline - external'!P24+AA82*F69)","v":-4.0328820824128906},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.9406678218785194},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.666186276218605},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.3917047305586969},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-4.1172231848987808},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.8152934846728712},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.5133637844469483},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.2114340842210427},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.9095043839951336},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.9095043839951327},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.9095043839951225},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.9644006931271307},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.9644006931271099},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.7448154565991754},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.4703339109392584},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.1958523652793431},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.1960451822792835},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.2018835993319419},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.9284333310106441},{"$f":"X24","v":-1.9284333310106441}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},1.4136227459929425,-0.59038668936554561,-0.74468930994309712,-1.0267195802205396,-1.4020229898558054,-0.31101095501807463,-1.0843720086913367,-1.062518512065735,-1.0831362596315759,-1.4294811737722837,-1.0457398653300998,-1.0683475291688649,-1.0703111329893653,-1.3840844813732538,-1.3465300990364617,-1.3077006379559921,-1.2778177534559603,-1.225728181925045,-1.0663756122373949,-1.0864790910280109,-0.55350196412014185]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0039945245340185},1.0603555918820311,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.4168138569842101},3.9071016522880488,3.9548779800307061,3.6534233122596818,3.3384493729531468,4.3436695778986039,3.1916801102226953,2.8176935916537409,2.6495332873286128,2.191287846303295,2.5013971250138232,2.4948779991039034,2.4768876384279377,2.151050007955142,2.1309700860727951,2.1287390901283025,2.0964436703618441,2.0807519187155132,2.0509869092582269,2.0326435684852275,1.9798837128499029]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-2.7563566861880067},-2.9060831258273625,-2.8896869116871922,-2.8862627958407092,-2.8476705454827571,-2.769736804216087,-2.3627752919340335,-2.1021231563970426,-2.084984692937303,-2.0466700189513958,-2.0608879131047759,-2.0766542096782499,-2.0573947085013384,-2.0669246874090956,-2.0242869635087928,-1.9814264868439846,-1.9561944429080447,-1.8991013628325304,-1.6673095337235142,-1.7295382321783781,-1.6846458620352411]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":0.75316557519673899},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.591405215826232},-1.8098803782866111,-1.7938800966395121,-1.8928018173261951,-1.8849437287005915,-1.9132768269799985,-1.7780889473224333,-1.6476848540228857,-1.5740990011241829,-1.486249077239147,-1.4865713185945184,-1.4898040629159646,-1.4682098019193002,-1.4532132216004641,-1.4550132412403101,-1.4180669809097597,-1.4073787378080278,-1.4500529877721076,-1.3895844273348603,{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26","v":-0.84873981493480366}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":3.665345544831232},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.8084502322334748},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.9002093959107333},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.8858348764880317},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.6087218888421067},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.812987920296022},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":9.5383545318822802E-3},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.8375223378843536},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.90732576728250514},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.71471526492170456},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.3782859416118063},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.3340679695008555},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.3363884643499369},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.311992382292607},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.3473552962148294},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.61714492583102243},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.60017838144942903},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.35233658055860445},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.40634343483586161},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.33623165835402025},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E92/E46*100","v":55.276616824047977},55.363512176372311,54.259616176238943,52.535613484846657,51.526251830410899,48.394069125924645,44.892211514588134,42.925020289298679,41.486917815043419,40.401615797161902,39.963507806843182,39.461963042481493,38.84141859620982,38.313773834157352,37.953093786778339,37.17756529059001,36.538594824343157,35.651738911325324,35.015632440374802,34.408742253376083]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":130.07532973050951},122.40889160229236,136.48959303936297,133.23042769308836,131.59234740925319,125.56292806981489,118.76571160434561,115.74220143289186,113.32072566990338,111.25670508094456,110.45768916174863,109.53099249622733,108.37701896647141,107.52835729219422,107.30471957737899,105.92559759474698,104.65553120544276,102.91157299453579,101.8515875393655,100.6822285603194]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E90/E46*100","v":50.962841744885608},50.994707049051527,49.890811048918167,48.166808357525895,47.157446703090109,44.025263998603869,40.523406387267357,38.55621516197791,37.11811268772265,36.032810669841119,35.594702679522406,35.093157915160731,34.47261346888903,33.94496870683659,33.58428865945757,32.808760163269248,32.169789697022381,31.282933784004559,30.646827313054022,30.040544020943866]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":119.92427946650008},112.74945035228477,125.49990170134311,122.15112858509201,120.43490238550288,114.22765550727365,107.20771006462739,103.96223907854738,101.38741769206014,99.226026257435947,98.382469911870388,97.404896257605984,96.186988497536234,95.267220065046175,94.9528040337064,93.478082802712507,92.142197741721162,90.300670371316173,89.143842259441072,87.900595055788401]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},247.76658860161757,280.32884388487838,273.5746406796145,265.33324963330494,257.58293130893315,253.41748007893258,239.20525400886689,222.73354169246329,214.0632138360134,207.74197245845963,202.92138290425834,201.26455214123365,199.21584581982847,196.40823428980266,194.00517142963443,192.2830846780208,188.34735979109033,185.0880286573711,180.36949826354234,177.32278561040599,174.22662036649783]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":19.814726133221722},20.432922092746011,22.068867216255818,24.646082597285691,21.653180489180961,27.563471324418643,27.869528925422838,24.572189868978334,22.802098450118553,20.703876262270018,20.615183005132266,19.722607093701701,19.608169870026167,18.720608987623663,18.903315952839655,19.673756405994812,19.48291121137143,19.765819703707276,18.778123585953775,18.210189118304541]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":17.470917569453718},17.909773080482609,19.494423986772503,22.061078939428519,19.064174961195025,24.933041149126257,25.175611772847116,21.820203846025624,20.013439463112608,17.890252025293112,17.790759794559747,16.887360577140512,16.758132886406585,15.855410228906832,16.016739082409476,16.764429981329833,16.559387194676198,16.819241624565393,15.801285357219042,15.220799221471083]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":40.83912069883295},38.729678738746074,41.215322052195987,46.520711244163643,40.114577109762088,52.212526071766398,52.304569989046556,44.928841502808943,41.007370385670448,36.586315288486446,36.395196273399392,34.538610996947433,34.219132354864193,32.288457430016415,32.43451342580105,33.7783577787974,33.263199779843674,33.595300682948064,31.431536545310308,30.168947160720023]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":4423.3854611178067},3007.7424341349079,2853.9647710770505,3773.6825286954436,3562.9367645261068,4701.467161648372,5971.7512923350041,5848.0228879210026,6038.6317740151899,6197.7603927780801,6177.0065422919779,6103.6614212562235,6291.9596720138825,6437.7582221531593,7019.5135024384854,8082.8521391446966,8646.420043325561,9219.3620864714067,9315.4737382058829,9768.9064438852402]
[null,null,null,null,"Real depreciation"]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$92*E58-('Baseline - external'!O52-E50)*$AA$66)-100","v":4.6742440449410623}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":45645.693480441856},48400.666327319697,51652.759070403787,55345.798617618202,59628.851570279723,64239.424742124611,68903.322562294226,73735.707512987312,78882.978415134858,84323.251616384572,90126.520993652361,96365.77109234019,103042.67036968126,110238.45359861442,117930.00235537013,126140.49048416469,134977.34341259365,144420.58621884638,154128.29668833787,164773.17882141113]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},0.39945245340184954,6.0355591882031101,6.7191073798263945,7.1497430411814555,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657576989,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218979,6.9961688143372225,6.7218328935329197,6.90650734601852]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20406.383973885775},23262.342531793154,24681.778003405605,25769.980429368094,26658.304754090375,28119.44389891937,28281.576333904814,27921.973416248169,28429.698039914096,29279.87281956169,30384.037605585596,32080.267183087901,33817.792225597252,35521.501464561668,37420.408576950234,39605.952407132616,41385.130991721067,43421.927514459072,45178.996357312928,47235.432926626469,49498.759318554563]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},6.2817903197454585,3.1096810309622018,2.2483211669097498,1.7198003373091402,2.6400181790201334,0.27190266241225786,-0.55978539518402171,0.73686522621155481,1.1530028100670897,1.3997503748058988,2.0115798963956415,1.9278731979810089,1.7679609882765095,1.8428356966836628,1.9825603125204321,1.5086734071513683,1.614704774747723,1.3017509445884665,1.4239220482025594,1.4684690874802544]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,MIN($D65-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100),MIN('Baseline - external'!O52-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100)))","v":5.1240915833203289},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":5.1240915833203289},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+$AA$92*('Baseline - external'!O59-E58)-('Baseline - external'!O52-E50)*$AA$66","v":-4.4943447869642483},{"$f":"'Baseline - external'!P53-('Baseline - external'!P52-F50)*$AA$66","v":0.86703969675721848},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.3518873352194527},6.8891170089865703,6.9955113738730219,6.6080083828362861,6.2881426842310617,8.37077784160841,6.3278738713079097,5.8941080598536155,5.6973499636026483,4.7919264225171929,5.5699662736152593,5.5892686029916305,5.6087504038644358,4.9419659315990279,4.9923259542522276,5.0677373384942905,5.1284569358092984,5.2177237159046621,5.2958651961853374,5.3975521892957898,{"$f":"X52","v":5.3975521892957898}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"IF($AA$70='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$69*$F67),'Baseline - external'!O55-($AA$69*$F67)), IF($AA$70='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$69*$F$67), 'Baseline - external'!O55-($AA$69*$F$67)))","v":3.6726861991803803},{"$f":"IF(E53=D67-AA69*F67,D67-AA69*F67,'Baseline - external'!P55-AA69*F67)","v":0.57917917918926509},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"AA90","v":15},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902785,18.6401440288363,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "},null,{"$f":"+'Baseline - external'!W68","v":" 2024-2044 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709},null,{"$f":"'Baseline - external'!W70","v":-1.8917931448213192},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D44","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D45, 'Input 6(optional)-Standard Test'!C45)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H44","v":0.8}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H48","v":"Whichever is lower"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832},null,"Size of other flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D50","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D51, 'Input 6(optional)-Standard Test'!C51)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,27450.008924602655,29201.633524365596,30599.481597274713,31657.663022489032,33334.397380262832,34753.752780612609,35249.545550503346,36684.261709344566,38559.965269812157,40474.611411730104,43014.723256684832,45504.809109247908,47982.610518226815,50338.32116986232,52986.209624940886,55176.908138536281,57592.817910402096,59690.930026268397,62051.302228150351,64615.021669213311,null,"Size of other flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D53","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":1760.5833301702332},2896.2299035458927,1751.6245997629412,1397.848072909117,1058.1814252143195,1676.7343577737993,1419.3554003497775,495.79276989073696,1434.71615884122,1875.7035604675912,1914.6461419179468,2540.1118449547284,2490.0858525630756,2477.8014089789067,2355.7106516355052,2647.888455078566,2190.6985135953946,2415.9097718658159,2098.1121158663009,2360.3722018819535,2563.71944106296,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D54, 'Input 6(optional)-Standard Test'!C54)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},2020.5065272610664,867.59715500992024,206.31377316630096,228.064642712965,247.34637291550462,261.91176005535453,245.10836811988702,218.06056308727057,184.0269525506119,142.44068816284562,93.956430525118776,67.376414819293132,48.740310397297435,28.676981562297442,9.7649467292721965,-8.4283551423141034,-24.305165731748275,-39.163511940343597,-51.660917468376283,-63.220229090744397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519},null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D83","v":0},{"$f":"'PV Stress'!E83","v":2020.5065272610664},{"$f":"'PV Stress'!F83","v":2888.1036822709866},{"$f":"'PV Stress'!G83","v":3094.4174554372876},{"$f":"'PV Stress'!H83","v":3322.4820981502526},{"$f":"'PV Stress'!I83","v":3569.8284710657572},{"$f":"'PV Stress'!J83","v":3427.6389256688985},{"$f":"'PV Stress'!K83","v":3095.1265573345881},{"$f":"'PV Stress'!L83","v":2694.3036293344012},{"$f":"'PV Stress'!M83","v":2213.8341622549624},{"$f":"'PV Stress'!N83","v":1642.3091562046566},{"$f":"'PV Stress'!O83","v":1374.0188459577662},{"$f":"'PV Stress'!P83","v":1203.6462773830569},{"$f":"'PV Stress'!Q83","v":1012.2882464021581},{"$f":"'PV Stress'!R83","v":809.67442461872974},{"$f":"'PV Stress'!S83","v":609.12970495280797},{"$f":"'PV Stress'!T83","v":423.98274932134711},{"$f":"'PV Stress'!U83","v":258.50537376057082},{"$f":"'PV Stress'!V83","v":112.03370252919385},{"$f":"'PV Stress'!W83","v":-15.86538003255292},{"$f":"'PV Stress'!X83","v":-128.78862592995313},null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20406.383973885775},23262.342531793154,24681.778003405605,25769.980429368094,26658.304754090375,28119.44389891937,28281.576333904814,27921.973416248169,28429.698039914096,29279.87281956169,30384.037605585596,32080.267183087901,33817.792225597252,35521.501464561668,37420.408576950234,39605.952407132616,41385.130991721067,43421.927514459072,45178.996357312928,47235.432926626469,49498.759318554563,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602},null,"Interaction:"]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22224.947416814004},25231.395081863295,26796.308795570974,28026.588816038544,29076.254841853504,30724.512223684251,31088.071615800123,30932.22530524405,31651.067410407737,32726.116425145439,34067.95614572581,36017.719253334421,38027.824974061601,40023.234931000567,42236.511790045624,44758.084396683524,46895.963207620807,49318.824614189834,51488.450332948596,53968.997854998757,56696.378403353825,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H57","v":0.15}]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E85+E111","v":0},{"$f":"'PV Stress'!F85+F111","v":173.22908862393911},{"$f":"'PV Stress'!G85+G111","v":253.10011010967466},{"$f":"'PV Stress'!H85+H111","v":269.56889927775933},{"$f":"'PV Stress'!I85+I111","v":287.77392970249429},{"$f":"'PV Stress'!J85+J111","v":710.29227806331278},{"$f":"'PV Stress'!K85+K111","v":869.95488933054162},{"$f":"'PV Stress'!L85+L111","v":882.16849655877957},{"$f":"'PV Stress'!M85+M111","v":893.27945606536593},{"$f":"'PV Stress'!N85+N111","v":901.88905684106578},{"$f":"'PV Stress'!O85+O111","v":502.04201289457956},{"$f":"'PV Stress'!P85+P111","v":353.6215692214916},{"$f":"'PV Stress'!Q85+Q111","v":339.86442602837758},{"$f":"'PV Stress'!R85+R111","v":313.27524341610928},{"$f":"'PV Stress'!S85+S111","v":274.94111193173518},{"$f":"'PV Stress'!T85+T111","v":225.34176574336047},{"$f":"'PV Stress'!U85+U111","v":175.01620580815182},{"$f":"'PV Stress'!V85+V111","v":127.94309041532705},{"$f":"'PV Stress'!W85+W111","v":85.181142570622981},{"$f":"'PV Stress'!X85+X111","v":48.436578823298085}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D86+D112","v":0},{"$f":"'PV Stress'!E86+E112","v":0},{"$f":"'PV Stress'!F86+F112","v":173.22908862393911},{"$f":"'PV Stress'!G86+G112","v":253.10011010967466},{"$f":"'PV Stress'!H86+H112","v":269.56889927775933},{"$f":"'PV Stress'!I86+I112","v":287.77392970249429},{"$f":"'PV Stress'!J86+J112","v":306.19097261109948},{"$f":"'PV Stress'!K86+K112","v":292.33415287634426},{"$f":"'PV Stress'!L86+L112","v":263.28500547132205},{"$f":"'PV Stress'!M86+M112","v":228.78303643531552},{"$f":"'PV Stress'!N86+N112","v":187.9233626279144},{"$f":"'PV Stress'!O86+O112","v":139.79527212257051},{"$f":"'PV Stress'!P86+P112","v":115.87258582748916},{"$f":"'PV Stress'!Q86+Q112","v":99.766084650181256},{"$f":"'PV Stress'!R86+R112","v":81.984440070383556},{"$f":"'PV Stress'!S86+S112","v":64.631445536541278},{"$f":"'PV Stress'!T86+T112","v":48.623165254213681},{"$f":"'PV Stress'!U86+U112","v":33.843995979123825},{"$f":"'PV Stress'!V86+V112","v":20.634931124293665},{"$f":"'PV Stress'!W86+W112","v":8.9429774772524926},{"$f":"'PV Stress'!X86+X112","v":-1.266437983357712}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3843.5665282728341,3986.4369044948307,4531.5914080524662,5378.7696313852302,5055.6390376747768,6824.4280671531751,7258.5474058714153,6719.5545646788833,6585.0630959592963,6339.7414837728738,6722.1383995066963,6847.4486855152627,7241.2250932811894,7353.34605804491,7884.7996073858958,8710.073650950837,9181.304322284006,9889.1834658710868,9950.1297526614308,10254.558205666668]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3388.9256675407764,3494.1737669772956,4002.9587100111239,4814.6175347176177,4451.1515157339945,6173.1609859619548,6556.9235853975879,5966.991592429913,5779.7207533358869,5478.1805823769364,5801.1587644716437,5863.0856679536319,6188.7169061651011,6227.9126914351846,6680.7738041120483,7422.0406535631109,7803.5962683090684,8414.959190938398,8372.7662587525174,8571.1669735735941]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1559.6283799562755,1891.0632337931329,2042.8035945537124,2022.0163090523597,1990.6790213471661,2790.3483495407354,2199.1736415033315,2077.6463053539892,2090.0307711452429,1847.7651642775818,2254.4222050101998,2404.2084216496246,2552.2511646926823,2371.2842649026211,2513.05307269788,2685.201929415985,2829.7239723958892,3005.0341187688382,3161.1511885404916,3349.2514219020768]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.3518873352194527,6.8891170089865703,6.9955113738730219,6.6080083828362861,6.2881426842310617,8.37077784160841,6.3278738713079097,5.8941080598536155,5.6973499636026483,4.7919264225171929,5.5699662736152593,5.5892686029916305,5.6087504038644358,4.9419659315990279,4.9923259542522276,5.0677373384942905,5.1284569358092984,5.2177237159046621,5.2958651961853374,5.3975521892957898]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"D105*(1+E53/100)","v":19397.525367906259},{"$f":"E105*(1+F53/100)","v":19509.871796115127},20533.865030981375,21824.034753407839,23348.251496822064,24758.957196756903,26044.743796333431,27346.17712344036,28879.197721054745,30621.036386921347,32607.706649187548,34718.780600268386,36929.632603552745,39279.416940475938,41711.198326563659,44272.550046908073,47124.909735898349,50031.739710831578,52987.880855700765,56312.200488675757]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8298.2336777824439},{"$f":"'Baseline - external'!P60/100*F46","v":9021.9539143288639},{"$f":"'Baseline - external'!Q60/100*G46","v":9712.3072456929713},{"$f":"'Baseline - external'!R60/100*H46","v":10349.406545932046},{"$f":"'Baseline - external'!S60/100*I46","v":11096.094827460574},{"$f":"'Baseline - external'!T60/100*J46","v":11823.1417830214},{"$f":"'Baseline - external'!U60/100*K46","v":12536.043383533632},{"$f":"'Baseline - external'!V60/100*L46","v":13280.982533361912},{"$f":"'Baseline - external'!W60/100*M46","v":14094.346208933073},{"$f":"'Baseline - external'!X60/100*N46","v":14973.305016318209},{"$f":"'Baseline - external'!Y60/100*O46","v":15939.352877488418},{"$f":"'Baseline - external'!Z60/100*P46","v":16975.452974851301},{"$f":"'Baseline - external'!AA60/100*Q46","v":18085.545951270695},{"$f":"'Baseline - external'!AB60/100*R46","v":19288.35623359793},{"$f":"'Baseline - external'!AC60/100*S46","v":20597.730930649996},{"$f":"'Baseline - external'!AD60/100*T46","v":21972.769375490214},{"$f":"'Baseline - external'!AE60/100*U46","v":23460.149113609245},{"$f":"'Baseline - external'!AF60/100*V46","v":25048.024634021422},{"$f":"'Baseline - external'!AG60/100*W46","v":26638.106752060019},{"$f":"'Baseline - external'!AH60/100*X46","v":28410.560461099736}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[]
[null,"Additional borrowing costs"]
[null,"Debt services associated with new external borrowing",null,{"$f":"'PV_Base-add.cost.mkt'!D13","v":0},{"$f":"'PV_Base-add.cost.mkt'!E13","v":0},{"$f":"'PV_Base-add.cost.mkt'!F13","v":11.944189901353321},{"$f":"'PV_Base-add.cost.mkt'!G13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!H13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!I13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!J13","v":21.233010018756403},{"$f":"'PV_Base-add.cost.mkt'!K13","v":18.726327548754416},{"$f":"'PV_Base-add.cost.mkt'!L13","v":16.219645078752428},{"$f":"'PV_Base-add.cost.mkt'!M13","v":13.712962608750441},{"$f":"'PV_Base-add.cost.mkt'!N13","v":11.206280138748452},{"$f":"'PV_Base-add.cost.mkt'!O13","v":8.6995976687464651},{"$f":"'PV_Base-add.cost.mkt'!P13","v":6.1929151987444788},{"$f":"'PV_Base-add.cost.mkt'!Q13","v":3.6862327287424921},{"$f":"'PV_Base-add.cost.mkt'!R13","v":1.1795502587405053},{"$f":"'PV_Base-add.cost.mkt'!S13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!T13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!U13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!V13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!W13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!X13","v":-1.5631940186722204E-15}]
[null,"o/w: interest",null,{"$f":"'PV_Base-add.cost.mkt'!D13","v":0},{"$f":"'PV_Base-add.cost.mkt'!E13","v":0},{"$f":"'PV_Base-add.cost.mkt'!F13","v":11.944189901353321},{"$f":"'PV_Base-add.cost.mkt'!G13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!H13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!I13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!J13","v":21.233010018756403},{"$f":"'PV_Base-add.cost.mkt'!K13","v":18.726327548754416},{"$f":"'PV_Base-add.cost.mkt'!L13","v":16.219645078752428},{"$f":"'PV_Base-add.cost.mkt'!M13","v":13.712962608750441},{"$f":"'PV_Base-add.cost.mkt'!N13","v":11.206280138748452},{"$f":"'PV_Base-add.cost.mkt'!O13","v":8.6995976687464651},{"$f":"'PV_Base-add.cost.mkt'!P13","v":6.1929151987444788},{"$f":"'PV_Base-add.cost.mkt'!Q13","v":3.6862327287424921},{"$f":"'PV_Base-add.cost.mkt'!R13","v":1.1795502587405053},{"$f":"'PV_Base-add.cost.mkt'!S13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!T13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!U13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!V13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!W13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!X13","v":-1.5631940186722204E-15}]

{"sheet":"B6_Combo_non-mkt_ext","index":70,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1835,IF(START!L10=\"French\",translation!D1835,IF(START!L10=\"Portuguese\",translation!E1835,translation!F1835)))","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":60.137127583272147},60.308882610450382,59.173561494109954,57.09262432869798,55.759550511174652,53.925399416236196,50.956999625724528,49.528813210765669,48.644148410246963,47.749753060286075,47.471102975868227,46.963663467109512,46.311745440588922,45.416468764363408,44.693236072342849,43.516127205678039,42.45374387393305,41.128606552722552,40.068641891324177,39.035943264590522]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,55.823352504109785,55.940077483129592,54.804756366789171,52.723819201377211,51.390745383853869,49.55659428891542,46.588194498403759,45.160008083444893,44.275343282926194,43.380947932965299,43.102297848547451,42.594858339788743,41.942940313268124,41.047663637042646,40.324430945022087,39.147322078357277,38.084938746612281,36.759801425401783,35.699836764003393,34.667745032158301]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/E46","v":4.3137750791623635},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/F46","v":4.3688051273207904},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/G46","v":4.3688051273207815},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/H46","v":4.3688051273207673},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/I46","v":4.3688051273207842},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/J46","v":4.3688051273207744},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/K46","v":4.3688051273207718},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/L46","v":4.3688051273207753},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/M46","v":4.3688051273207718},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/N46","v":4.368805127320778},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/O46","v":4.3688051273207762},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/P46","v":4.3688051273207655},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/Q46","v":4.368805127320794},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/R46","v":4.3688051273207655},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/S46","v":4.3688051273207646},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/T46","v":4.3688051273207584},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/U46","v":4.3688051273207726},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/V46","v":4.3688051273207673},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/W46","v":4.3688051273207806},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/X46","v":4.3681982324322188}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,6.1301494565798524,0.17175502717823887,-1.1353211163404286,-2.0809371654119708,-1.3330738175233314,-1.8341510949384572,-2.9683997905116701,-1.4281864149588586,-0.88466480051870933,-0.89439534996088788,-0.27865008441784611,-0.50743950875871713,-0.65191802652059017,-0.89527667622551421,-0.72323269202055762,-1.1771088666648084,-1.0623833317449916,-1.3251373212104953,-1.059964661398376,-1.032698626733652,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,2.4648039117486205,-2.6366952050552359,-4.035530512251162,-3.9667720419000028,-3.9417957063654381,-3.6471390152344791,-2.9779381450435523,-2.2657087528432123,-1.7919905678012145,-1.6091106148825924,-1.6569360260296524,-1.8415074782595726,-1.988306490870527,-2.2072690585181212,-2.070587988235387,-1.7942537924958308,-1.6625617131944206,-1.6774739017690998,-1.4663080962342376,-1.3689302850876723,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,6.0893048651714956,2.0108139072739459,1.6927742588477899,1.7660797771159968,1.8883825403110077,0.81245992771368747,1.9477549311103166,2.3313968566808114,2.5187227630683084,2.7411272302763532,2.3046526142778569,2.137666774200746,2.0431654244159523,2.1338485527410813,2.0110868992639874,1.9730934852847539,1.799575282448167,1.732246082070209,1.7901123489567545,1.6336937591609075,{"$f":"-(Y24+Y25)","v":2.47236926000812}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":8.4011740740512124},{"$f":"'Baseline - external'!P18-$AA$92*E43","v":4.1481886374757542},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":4.916986237735852},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":4.6320827057705634},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":4.9434034920922754},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":4.9253848973451468},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":5.2251261432887066},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":5.5030373049291441},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":5.6512316200467998},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":5.6120667537093993},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":5.4703384703119813},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":5.2585500910805045},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":5.0906832650421405},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":4.8260698718051707},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":4.6187040331139029},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":4.5201451650688531},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":4.2567162263142624},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":4.1103024294797637},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":4.1382496741289572},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":4.0012847861394665}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E105/E46*100","v":42.495849857594251},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":45.228342036009018},{"$f":"G105/G46*100","v":39.753665439232954},39.432143538462924,39.155963735614399,38.541685726711322,37.798966476234661,37.086749481075756,36.610176620199532,36.313870492360707,36.179923833389864,36.028125138956185,35.839164950851981,35.631320703658382,35.369454331791822,35.097810288335545,34.913199907816164,34.643080339679869,34.379073793858453,34.175586640656817]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":50.897023931645464},{"$f":"F18+F19","v":49.376530673484773},44.670651676968802,44.064226244233488,44.099367227706672,43.467070624056468,43.024092619523365,42.5897867860049,42.261408240246332,41.925937246070106,41.650262303701844,41.286675230036693,40.929848215894118,40.457390575463549,39.988158364905722,39.617955453404399,39.169916134130425,38.753382769159636,38.51732346798741,38.176871426796282]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"IF($AA$82='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$68-$AA$81*$F$68),'Baseline - external'!O21+($AA$81*$F68)),IF($AA$82='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$81*$F$68),'Baseline - external'!O21+($AA$81*$F68)))","v":-3.7164514561276851},{"$f":"IF(E21=-(D68-AA81*F68),-(D68-AA81*F68),'Baseline - external'!P21+AA81*F68)","v":-3.5248410602431788},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.5664192506250059},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.3895689290977256},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.5194614493113274},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.2789938260002387},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-4.0691463556205321},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.8785178527245336},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.6979456023667963},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.5285529992141083},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.3673755549018143},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.2123402013624682},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-3.0642726182533635},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.9215381700172944},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.7828804764450723},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.6511758181688556},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.5246800773454039},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.4044309504942203},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.2957955950755418},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.1882818637130419}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-7.9437594307950679E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.4045822472479683},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.3874663300413705},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.3422072717369438},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.523566000443159},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.4644404975300598},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.16606885636877927},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.79177514344214206},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.70687740447620118},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.5654367453883048},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.65761347578106233},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.20168969886768995},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":9.1456884482709916E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.6754777627175203E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.2293168509532052},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.17526334259515686},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.10412413838475645},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.7539133479308622E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.6374603084665688E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.2341730096660856E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.17930916326551707}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"IF($AA$84='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$69-$AA$83*$F$69),'Baseline - external'!O24+($AA$83*$F$69)), IF($AA$84='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$83*$F$69),'Baseline - external'!O24+($AA$83*$F$69)))","v":-5.0381236994158174},{"$f":"IF(E24=-(D69-AA83*F69),-(D69-AA83*F69),'Baseline - external'!P24+AA83*F69)","v":-4.0328820824128906},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.9406678218785194},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.666186276218605},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.3917047305586969},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-4.1172231848987808},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.8152934846728712},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.5133637844469483},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.2114340842210427},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.9095043839951336},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.9095043839951327},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.9095043839951225},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.9644006931271307},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.9644006931271099},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.7448154565991754},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.4703339109392584},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.1958523652793431},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.1960451822792835},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.2018835993319419},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.9284333310106441},{"$f":"X24","v":-1.9284333310106441}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},1.4136227459929425,-0.61462702991629126,-0.78763694922043248,-1.0666655427973946,-1.4384735161177484,-0.34237575804938603,-1.1103995914809976,-1.0837418250770754,-1.0992792466484802,-1.4407334611638121,-1.0520842563123767,-1.0696698684651962,-1.0670712221593486,-1.3767169181320924,-1.3368594309001991,-1.2970133668413264,-1.2662846303632445,-1.2136748015600254,-1.0545368458590503,-1.0741907132379358,-0.543935928997476]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0039945245340185},1.0603555918820311,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.4168138569842101},3.8824239137201983,3.9093882974659682,3.6076558100063458,3.2926775088226656,4.2999777759038773,3.1514825432929929,2.7809592274989376,2.6165096376564096,2.162201933077617,2.4764931705596878,2.4743760959094394,2.4607748512122547,2.1391309522004551,2.1218836388435673,2.121345366954706,2.0905795870515305,2.0762361069411996,2.0476208936218465,2.0302385190683099,1.977912699384424]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-2.7563566861880067},-2.9060831258273625,-2.8885259077245555,-2.8829893368073995,-2.8423369185334604,-2.7626228706679261,-2.3551345682319598,-2.093864852828641,-2.0756726424574161,-2.0366907856317504,-2.0501713462044995,-2.0655179963258985,-2.0461859101860203,-2.055649346980708,-2.0133525408932931,-1.9709754711825962,-1.9460742798714254,-1.8895426053979616,-1.6591321813543265,-1.7213384426134124,-1.6769739779866335]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":0.75316557519673899},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.5909678178091271},-1.8084993389618451,-1.7913320159963408,-1.8888141064069537,-1.8797306632853372,-1.9067475665420308,-1.7708361997473721,-1.6401162418474737,-1.5662446086096786,-1.478406080667565,-1.4785279680487371,-1.481660163185583,-1.4601985233518395,-1.4453905288504734,-1.4473832626134362,-1.4107899375433495,-1.4003683031032634,-1.4430255581265703,-1.3830907896928333,{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26","v":-0.84487465039526655}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":3.665345544831232},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.8084502322334748},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.9002093959107333},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.8858348764880317},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.6087218888421067},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.812987920296022},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":9.5383545318822802E-3},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.8375223378843536},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.90732576728250514},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.71471526492170456},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.3782859416118063},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.3340679695008555},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.3363884643499369},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.311992382292607},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.3473552962148294},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.61714492583102243},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.60017838144942903},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.35233658055860445},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.40634343483586161},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.33623165835402025},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E92/E46*100","v":55.276616824047977},55.33927183582157,54.192428196410859,52.428479542441721,51.382667361744005,48.219119854226449,44.694640152291456,42.715415628985284,41.275381728371443,40.197404951729723,39.774969941717302,39.294044312937167,38.696015202233419,38.192000595825817,37.854019730011714,37.098956150697866,36.478064833136706,35.606736482214515,34.983422145730451,34.386946462855875]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":130.07532973050951},122.35529613657434,136.32058225988959,132.95873578696501,131.22564855940138,125.10900585961704,118.24302175138124,115.17702744690975,112.74291887900345,110.69435564624264,109.93657732637246,109.06491570511849,107.97130807958048,107.18659831181763,107.02460765979825,105.70162595877778,104.48215840843109,102.78166991239195,101.75789596745901,100.61845265282912]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E90/E46*100","v":50.962841744885608},50.97046670850078,49.823623069090083,48.059674415120959,47.013862234423222,43.850314726905673,40.325835024970679,38.3466105016645,36.906576601050666,35.828599824408954,35.406164814396526,34.925239185616405,34.327210074912621,33.823195468505048,33.485214602690952,32.730151023377104,32.109259705815937,31.237931354893746,30.614617018409675,30.018748230423654]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":119.92427946650008},112.69585488656672,125.33089092186972,121.87943667896867,120.06820353565108,113.77373329707581,106.68502021166302,103.39706509256523,100.80961090116018,98.663676822734061,97.861358076494213,96.938819466497137,95.78127761064529,94.925461084669564,94.672692116125688,93.254111166743328,91.968824944709525,90.170767289172332,89.050150687534611,87.83681914829809]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},247.76658860161757,280.32884388487838,273.44459693900154,264.97592521525524,257.0100082553127,252.64587735715818,238.25469105536456,221.6476070886248,212.8994936152086,206.55805116749599,201.77135473857251,200.19849494368174,198.26260952755644,195.57979626329725,193.30920266377444,191.71584725817195,187.8960832454222,184.73977096428192,180.11002561895592,177.13641659043128,174.10021097398129]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":19.814726133221722},20.371700829858309,21.954438315015825,24.530016114091101,21.536284211414593,27.450108867196267,27.754173763137423,24.447758464086469,22.670831418354418,20.567859501740411,20.477416956852494,19.592688170521118,19.493274791798168,18.621618232669963,18.817762208464472,19.599256222609167,19.419671253647689,19.713645117824925,18.736666536961131,18.178642611244022]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":17.470917569453718},17.848551817594906,19.37999508553251,21.945012456233933,18.94727868342866,24.819678691903874,25.060256610561705,21.695772441133759,19.882172431348472,17.754235264763505,17.652993746279975,16.75744165395993,16.643237808178586,15.756419473953134,15.93118533803429,16.689929797944185,16.49614723695246,16.767067038683034,15.759828308226401,15.189252714410564]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":40.83912069883295},38.597288460378735,40.973395231486364,46.275959146378845,39.868605555375495,51.975132637973807,52.064909391568534,44.672631299283424,40.738405333416395,36.308155311856751,36.113363320515269,34.272896344359829,33.984523289793735,32.086869534708576,32.261263798877174,33.628248657772168,33.136168306812486,33.491085466837127,31.349071181194997,30.10641924147177]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":4423.3854611178067},2995.7982442335542,2830.4680949399954,3748.352139065998,3535.6435276027919,4673.3997993874909,5941.7073358619236,5813.9956555420877,6000.7229083694656,6156.1106510439977,6132.0841934067312,6058.5551553589248,6249.5293417447183,6398.8752307823715,6983.8280104463511,8049.8690081702471,8616.6182703312279,9193.2582334675426,9293.506526479372,9751.1419115821482]
[null,null,null,null,"Real depreciation"]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$91*E58-('Baseline - external'!O52-E50)*$AA$66)-100","v":4.6742440449410623}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":45645.693480441856},48400.666327319697,51652.759070403787,55345.798617618202,59628.851570279723,64239.424742124611,68903.322562294226,73735.707512987312,78882.978415134858,84323.251616384572,90126.520993652361,96365.77109234019,103042.67036968126,110238.45359861442,117930.00235537013,126140.49048416469,134977.34341259365,144420.58621884638,154128.29668833787,164773.17882141113]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},0.39945245340184954,6.0355591882031101,6.7191073798263945,7.1497430411814555,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657576989,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218979,6.9961688143372225,6.7218328935329197,6.90650734601852]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20406.383973885775},23262.342531793154,24670.045517059036,25735.275984023221,26599.010618075823,28033.826129220015,28169.189928175358,27785.84018319417,28275.144560651814,29113.006853972009,30211.840380563881,31910.34456449424,33655.976047063399,35371.673924600233,37286.167642116598,39489.114369654184,41285.973037095733,43340.225740360729,45114.00358537837,47185.78774813284,49462.845701665159]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},6.2817903197454585,3.0839776503101008,2.2008590951214186,1.6721945731404466,2.5924560616737544,0.22701057523437329,-0.59675152216892169,0.7101317603592664,1.1363046773133894,1.3929919339620738,2.014277380641627,1.9368677092196913,1.7804017527061626,1.8579620565420396,1.9983469067505817,1.5236654214818866,1.6285434560942038,1.314130060772958,1.4345490604885169,1.4773782637309929]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,MIN($D65-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100),MIN('Baseline - external'!O52-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100)))","v":5.1240915833203289},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":5.1240915833203289},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+$AA$91*('Baseline - external'!O59-E58)-('Baseline - external'!O52-E50)*$AA$66","v":-4.4943447869642483},{"$f":"'Baseline - external'!P53-('Baseline - external'!P52-F50)*$AA$66","v":0.86703969675721848},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.3518873352194527},6.8456044916166814,6.9178272162915748,6.5326369287689872,6.213566882131909,8.3079169209634678,6.2684484174215518,5.8402099570144399,5.6515798148475946,4.7514885994326619,5.5433368061460886,5.5732250792030085,5.6027883445613202,4.9415390289402543,4.9980361745044295,5.0769137636723247,5.1407067308663201,5.2327377688144114,5.3132326415749125,5.4168471629666497,{"$f":"X52","v":5.4168471629666497}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"IF($AA$70='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$69*$F67),'Baseline - external'!O55-($AA$69*$F67)), IF($AA$70='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$69*$F$67), 'Baseline - external'!O55-($AA$69*$F$67)))","v":3.6726861991803803},{"$f":"IF(E53=D67-AA69*F67,D67-AA69*F67,'Baseline - external'!P55-AA69*F67)","v":0.57917917918926509},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"AA89","v":15},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902785,18.6401440288363,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "},null,{"$f":"+'Baseline - external'!W68","v":" 2024-2044 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709},null,{"$f":"'Baseline - external'!W70","v":-1.8917931448213192},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D44","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D45, 'Input 6(optional)-Standard Test'!C45)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H44","v":0.8}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B129,IF(START!L10=\"French\",B161,IF(START!L10=\"Portuguese\",B193,B225)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of other flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D50","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832},null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D51, 'Input 6(optional)-Standard Test'!C51)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044,null,"Size of other flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D53","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,27450.008924602655,29189.901038019027,30564.77715192984,31598.36888647448,33248.779610563477,34641.366374883153,35111.065820180032,36520.420843743996,38371.95309068128,40264.144419227319,42784.053589464209,45256.896433291746,47720.859196791935,50066.412844931969,52706.734352805055,54891.456296955308,57302.935660221548,59398.174687084778,61757.115253247757,64320.764599988332,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D54, 'Input 6(optional)-Standard Test'!C54)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":1760.5833301702332},2896.2299035458927,1739.892113416372,1374.8761139108137,1033.5917345446396,1650.4107240889971,1392.5867643196761,469.69944529687928,1409.3550235639632,1851.5322469372841,1892.1913285460396,2519.9091702368896,2472.8428438275369,2463.9627635001889,2345.5536481400341,2640.3215078730864,2184.721944150253,2411.4793632662404,2095.2390268632298,2358.9405661629789,2563.6493467405744]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},2020.5065272610664,855.86466866335104,183.34181416799765,203.47495204328516,221.02273923070243,235.1431240252532,219.01504352602933,192.69942781001373,159.85563902030481,119.9858747909384,73.753755807279958,50.13340608375438,34.901664918579627,18.519978066826297,2.1979995237925323,-14.404924587455753,-28.735574331323733,-42.036600943414669,-53.092553187350859,-63.290323413129954,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519},null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D100","v":0},{"$f":"'PV Stress'!E100","v":2020.5065272610664},{"$f":"'PV Stress'!F100","v":2876.3711959244174},{"$f":"'PV Stress'!G100","v":3059.7130100924151},{"$f":"'PV Stress'!H100","v":3263.1879621357002},{"$f":"'PV Stress'!I100","v":3484.2107013664026},{"$f":"'PV Stress'!J100","v":3315.2525199394427},{"$f":"'PV Stress'!K100","v":2958.9933242805882},{"$f":"'PV Stress'!L100","v":2539.7501500721191},{"$f":"'PV Stress'!M100","v":2046.9681966652838},{"$f":"'PV Stress'!N100","v":1470.1119311829416},{"$f":"'PV Stress'!O100","v":1204.0962273641037},{"$f":"'PV Stress'!P100","v":1041.8300988492047},{"$f":"'PV Stress'!Q100","v":862.46070644072756},{"$f":"'PV Stress'!R100","v":675.43348978509312},{"$f":"'PV Stress'!S100","v":492.29166747437773},{"$f":"'PV Stress'!T100","v":324.82479469600872},{"$f":"'PV Stress'!U100","v":176.80359966222673},{"$f":"'PV Stress'!V100","v":47.040930594640628},{"$f":"'PV Stress'!W100","v":-65.51055852618596},{"$f":"'PV Stress'!X100","v":-164.70224281936248},null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20406.383973885775},23262.342531793154,24670.045517059036,25735.275984023221,26599.010618075823,28033.826129220015,28169.189928175358,27785.84018319417,28275.144560651814,29113.006853972009,30211.840380563881,31910.34456449424,33655.976047063399,35371.673924600233,37286.167642116598,39489.114369654184,41285.973037095733,43340.225740360729,45114.00358537837,47185.78774813284,49462.845701665159,null,"Interaction:"]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602},null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22224.947416814004},25231.395081863295,26784.576309224405,27991.884370693671,29016.960705838952,30638.894453984896,30975.685210070667,30796.092072190051,31496.513931145455,32559.250459555758,33895.758920704087,35847.796634740764,37866.008795527749,39873.407391039131,42102.270855211988,44641.246359205092,46796.805252995473,49237.122840091492,51423.457561014038,53919.352676505128,56660.464786464421,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H57","v":0.15}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[null,null,null,{"$f":"(D94-D96)/D107*100","v":427.77871848343966}]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E102","v":0},{"$f":"'PV Stress'!F102","v":161.28489872258578},{"$f":"'PV Stress'!G102","v":229.60343397261931},{"$f":"'PV Stress'!H102","v":244.23850964831394},{"$f":"'PV Stress'!I102","v":260.48069277917989},{"$f":"'PV Stress'!J102","v":682.22491580243172},{"$f":"'PV Stress'!K102","v":839.91093285746115},{"$f":"'PV Stress'!L102","v":848.14126417986427},{"$f":"'PV Stress'!M102","v":855.37059041964142},{"$f":"'PV Stress'!N102","v":860.23931510698344},{"$f":"'PV Stress'!O102","v":457.11966400933272},{"$f":"'PV Stress'!P102","v":308.51530332419281},{"$f":"'PV Stress'!Q102","v":297.43409575921345},{"$f":"'PV Stress'!R102","v":274.39225204532147},{"$f":"'PV Stress'!S102","v":239.25561993960144},{"$f":"'PV Stress'!T102","v":192.35863476891154},{"$f":"'PV Stress'!U102","v":145.21443281381914},{"$f":"'PV Stress'!V102","v":101.83923741146191},{"$f":"'PV Stress'!W102","v":63.213930844112049},{"$f":"'PV Stress'!X102","v":30.672046520206944}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D103","v":0},{"$f":"'PV Stress'!E103","v":0},{"$f":"'PV Stress'!F103","v":161.28489872258578},{"$f":"'PV Stress'!G103","v":229.60343397261931},{"$f":"'PV Stress'!H103","v":244.23850964831394},{"$f":"'PV Stress'!I103","v":260.48069277917989},{"$f":"'PV Stress'!J103","v":278.12361035021843},{"$f":"'PV Stress'!K103","v":264.63669367257756},{"$f":"'PV Stress'!L103","v":236.19866216138115},{"$f":"'PV Stress'!M103","v":202.7329979925014},{"$f":"'PV Stress'!N103","v":163.39717483370291},{"$f":"'PV Stress'!O103","v":117.3502043832148},{"$f":"'PV Stress'!P103","v":96.115768725539226},{"$f":"'PV Stress'!Q103","v":83.163038432156668},{"$f":"'PV Stress'!R103","v":68.845057322860782},{"$f":"'PV Stress'!S103","v":53.915798105093565},{"$f":"'PV Stress'!T103","v":39.296686577998273},{"$f":"'PV Stress'!U103","v":25.92881211136088},{"$f":"'PV Stress'!V103","v":14.113169287290468},{"$f":"'PV Stress'!W103","v":3.7549949106363174},{"$f":"'PV Stress'!X103","v":-5.2293143598396155}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3843.5665282728341,3974.4927145934776,4508.0947319154111,5353.4392417557847,5028.3458007514619,6796.3607048922941,7228.5034493983349,6685.5273322999683,6547.154230313572,6298.0917420387914,6677.2160506214495,6802.342419617964,7198.7947630120252,7314.4630666741223,7849.1141153937615,8677.0905199763874,9151.502549289673,9863.0796128672227,9928.1625409349199,10236.793673363576]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3388.9256675407764,3482.2295770759424,3979.4620338740688,4789.2871450881721,4423.8582788106796,6145.0936237010737,6526.8796289245074,5932.964360050998,5741.8118876901626,5436.5308406428539,5756.236415586397,5817.9794020563331,6146.2865758959369,6189.0297000643968,6645.088312119914,7389.0575225886623,7773.7944953147362,8388.8553379345321,8350.7990470260065,8553.4024412705021]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1559.6283799562755,1879.1190438917795,2019.306918416657,1996.6859194229144,1963.3857844238516,2762.2809872798543,2171.4761822995647,2050.559962044048,2063.9807327024291,1823.2389764833702,2231.9771372708442,2384.4516045476744,2535.6481184746576,2358.144882155098,2502.3374252664321,2675.8754507397693,2821.8087885281261,2998.5123569318348,3155.9632059738756,3345.2885455255951]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.3518873352194527,6.8456044916166814,6.9178272162915748,6.5326369287689872,6.213566882131909,8.3079169209634678,6.2684484174215518,5.8402099570144399,5.6515798148475946,4.7514885994326619,5.5433368061460886,5.5732250792030085,5.6027883445613202,4.9415390289402543,4.9980361745044295,5.0769137636723247,5.1407067308663201,5.2327377688144114,5.3132326415749125,5.4168471629666497]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"D105*(1+E53/100)","v":19397.525367906259},{"$f":"E105*(1+F53/100)","v":19509.871796115127},20533.865030981375,21824.034753407839,23348.251496822064,24758.957196756903,26044.743796333431,27346.17712344036,28879.197721054745,30621.036386921347,32607.706649187548,34718.780600268386,36929.632603552745,39279.416940475938,41711.198326563659,44272.550046908073,47124.909735898349,50031.739710831578,52987.880855700765,56312.200488675757]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8298.2336777824439},{"$f":"'Baseline - external'!P60/100*F46","v":9021.9539143288639},{"$f":"'Baseline - external'!Q60/100*G46","v":9712.3072456929713},{"$f":"'Baseline - external'!R60/100*H46","v":10349.406545932046},{"$f":"'Baseline - external'!S60/100*I46","v":11096.094827460574},{"$f":"'Baseline - external'!T60/100*J46","v":11823.1417830214},{"$f":"'Baseline - external'!U60/100*K46","v":12536.043383533632},{"$f":"'Baseline - external'!V60/100*L46","v":13280.982533361912},{"$f":"'Baseline - external'!W60/100*M46","v":14094.346208933073},{"$f":"'Baseline - external'!X60/100*N46","v":14973.305016318209},{"$f":"'Baseline - external'!Y60/100*O46","v":15939.352877488418},{"$f":"'Baseline - external'!Z60/100*P46","v":16975.452974851301},{"$f":"'Baseline - external'!AA60/100*Q46","v":18085.545951270695},{"$f":"'Baseline - external'!AB60/100*R46","v":19288.35623359793},{"$f":"'Baseline - external'!AC60/100*S46","v":20597.730930649996},{"$f":"'Baseline - external'!AD60/100*T46","v":21972.769375490214},{"$f":"'Baseline - external'!AE60/100*U46","v":23460.149113609245},{"$f":"'Baseline - external'!AF60/100*V46","v":25048.024634021422},{"$f":"'Baseline - external'!AG60/100*W46","v":26638.106752060019},{"$f":"'Baseline - external'!AH60/100*X46","v":28410.560461099736}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"PV Stress","index":71,"n_rows":173,"n_cols":54,"rows_kept":173,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},{"$f":"+PV_Base!D49","v":0},{"$f":"+PV_Base!E49","v":1},{"$f":"+PV_Base!F49","v":2},{"$f":"+PV_Base!G49","v":3},{"$f":"+PV_Base!H49","v":4},{"$f":"+PV_Base!I49","v":5},{"$f":"+PV_Base!J49","v":6},{"$f":"+PV_Base!K49","v":7},{"$f":"+PV_Base!L49","v":8},{"$f":"+PV_Base!M49","v":9},{"$f":"+PV_Base!N49","v":10},{"$f":"+PV_Base!O49","v":11},{"$f":"+PV_Base!P49","v":12},{"$f":"+PV_Base!Q49","v":13},{"$f":"+PV_Base!R49","v":14},{"$f":"+PV_Base!S49","v":15},{"$f":"+PV_Base!T49","v":16},{"$f":"+PV_Base!U49","v":17},{"$f":"+PV_Base!V49","v":18},{"$f":"+PV_Base!W49","v":19},{"$f":"+PV_Base!X49","v":20},{"$f":"+PV_Base!Y49","v":21},{"$f":"+PV_Base!Z49","v":22},{"$f":"+PV_Base!AA49","v":23},{"$f":"+PV_Base!AB49","v":24},{"$f":"+PV_Base!AC49","v":25},{"$f":"+PV_Base!AD49","v":26},{"$f":"+PV_Base!AE49","v":27},{"$f":"+PV_Base!AF49","v":28},{"$f":"+PV_Base!AG49","v":29},{"$f":"+PV_Base!AH49","v":30},{"$f":"+PV_Base!AI49","v":31},{"$f":"+PV_Base!AJ49","v":32},{"$f":"+PV_Base!AK49","v":33},{"$f":"+PV_Base!AL49","v":34},{"$f":"+PV_Base!AM49","v":35},{"$f":"+PV_Base!AN49","v":36},{"$f":"+PV_Base!AO49","v":37},{"$f":"+PV_Base!AP49","v":38},{"$f":"+PV_Base!AQ49","v":39},{"$f":"+PV_Base!AR49","v":40},{"$f":"+PV_Base!AS49","v":41},{"$f":"+PV_Base!AT49","v":42},{"$f":"+PV_Base!AU49","v":43},{"$f":"+PV_Base!AV49","v":44},{"$f":"+PV_Base!AW49","v":45},{"$f":"+PV_Base!AX49","v":46},{"$f":"+PV_Base!AY49","v":47},{"$f":"+PV_Base!AZ49","v":48},{"$f":"+PV_Base!BA49","v":49},{"$f":"+PV_Base!BB49","v":50}]
[null,null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},{"$f":"'Macro-Debt_Data'!U5","v":2024},{"$f":"D3+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AJ3+1","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[{"$f":"+A1_historical_ext!B3","v":"Alternative Scenario 1: Key Variables at Historical Average"},null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},100]
[null,null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D4-D6","v":100},{"$f":"D5-E6","v":100},100,100,100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ5-AK6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Ext_Debt_Data!A131","v":"Average interest rate on new debt"},{"$f":"'Input 7 - Residual Financing'!E14","v":7.9823992917864212E-2},{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D2-D2-1<B9,0,IF(D2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(E2-D2-1<B9,0,IF(E2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(F2-D2-1<B9,0,IF(F2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(G2-D2-1<B9,0,IF(G2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(H2-D2-1<B9,0,IF(H2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(I2-D2-1<B9,0,IF(I2-D2-1<B8,D4/(B8-B9),0))","v":20},{"$f":"IF(J2-D2-1<B9,0,IF(J2-D2-1<B8,D4/(B8-B9),0))","v":20},{"$f":"IF(K2-D2-1<B9,0,IF(K2-D2-1<B8,D4/(B8-B9),0))","v":20},{"$f":"IF(L2-D2-1<B9,0,IF(L2-D2-1<B8,D4/(B8-B9),0))","v":20},{"$f":"IF(M2-D2-1<B9,0,IF(M2-D2-1<B8,D4/(B8-B9),0))","v":20},{"$f":"IF(N2-D2-1<B9,0,IF(N2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(O2-D2-1<B9,0,IF(O2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(P2-D2-1<B9,0,IF(P2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(Q2-D2-1<B9,0,IF(Q2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(R2-D2-1<B9,0,IF(R2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(S2-D2-1<B9,0,IF(S2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(T2-D2-1<B9,0,IF(T2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(U2-D2-1<B9,0,IF(U2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(V2-D2-1<B9,0,IF(V2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(W2-D2-1<B9,0,IF(W2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(X2-D2-1<B9,0,IF(X2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(Y2-D2-1<B9,0,IF(Y2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(Z2-D2-1<B9,0,IF(Z2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AA2-D2-1<B9,0,IF(AA2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AB2-D2-1<B9,0,IF(AB2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AC2-D2-1<B9,0,IF(AC2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AD2-D2-1<B9,0,IF(AD2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AE2-D2-1<B9,0,IF(AE2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AF2-D2-1<B9,0,IF(AF2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AG2-D2-1<B9,0,IF(AG2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AH2-D2-1<B9,0,IF(AH2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AI2-D2-1<B9,0,IF(AI2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AJ2-D2-1<B9,0,IF(AJ2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AK2-D2-1<B9,0,IF(AK2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AL2-D2-1<B9,0,IF(AL2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AM2-D2-1<B9,0,IF(AM2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AN2-D2-1<B9,0,IF(AN2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AO2-D2-1<B9,0,IF(AO2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AP2-D2-1<B9,0,IF(AP2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AQ2-D2-1<B9,0,IF(AQ2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AR2-D2-1<B9,0,IF(AR2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AS2-D2-1<B9,0,IF(AS2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AT2-D2-1<B9,0,IF(AT2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AU2-D2-1<B9,0,IF(AU2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AV2-D2-1<B9,0,IF(AV2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AW2-D2-1<B9,0,IF(AW2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AX2-D2-1<B9,0,IF(AX2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AY2-D2-1<B9,0,IF(AY2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AZ2-D2-1<B9,0,IF(AZ2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(BA2-D2-1<B9,0,IF(BA2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(BB2-D2-1<B9,0,IF(BB2-D2-1<B8,D4/(B8-B9),0))","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"'Input 7 - Residual Financing'!E15","v":0.05},{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"D5*B6","v":7.9823992917864208},{"$f":"E5*B6","v":7.9823992917864208},{"$f":"F5*B6","v":7.9823992917864208},{"$f":"G5*B6","v":7.9823992917864208},{"$f":"H5*B6","v":7.9823992917864208},{"$f":"I5*B6","v":6.3859194334291374},{"$f":"J5*B6","v":4.789439575071853},{"$f":"K5*B6","v":3.1929597167145687},{"$f":"L5*B6","v":1.5964798583572843},{"$f":"M5*B6","v":0},{"$f":"N5*B6","v":0},{"$f":"O5*B6","v":0},{"$f":"P5*B6","v":0},{"$f":"Q5*B6","v":0},{"$f":"R5*B6","v":0},{"$f":"S5*B6","v":0},{"$f":"T5*B6","v":0},{"$f":"U5*B6","v":0},{"$f":"V5*B6","v":0},{"$f":"W5*B6","v":0},{"$f":"X5*B6","v":0},{"$f":"Y5*B6","v":0},{"$f":"Z5*B6","v":0},{"$f":"AA5*B6","v":0},{"$f":"AB5*B6","v":0},{"$f":"AC5*B6","v":0},{"$f":"AD5*B6","v":0},{"$f":"AE5*B6","v":0},{"$f":"AF5*B6","v":0},{"$f":"AG5*B6","v":0},{"$f":"AH5*B6","v":0},{"$f":"AI5*B6","v":0},{"$f":"AJ5*B6","v":0},{"$f":"AK5*B6","v":0},{"$f":"AL5*B6","v":0},{"$f":"AM5*B6","v":0},{"$f":"AN5*B6","v":0},{"$f":"AO5*B6","v":0},{"$f":"AP5*B6","v":0},{"$f":"AQ5*B6","v":0},{"$f":"AR5*B6","v":0},{"$f":"AS5*B6","v":0},{"$f":"AT5*B6","v":0},{"$f":"AU5*B6","v":0},{"$f":"AV5*B6","v":0},{"$f":"AW5*B6","v":0},{"$f":"AX5*B6","v":0},{"$f":"AY5*B6","v":0},{"$f":"AZ5*B6","v":0},{"$f":"BA5*B6","v":0}]
[{"$f":"+Ext_Debt_Data!A133","v":"Average maturity of new debt"},{"$f":"'Input 7 - Residual Financing'!E16","v":9},{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D6+D7","v":0},7.9823992917864208,7.9823992917864208,7.9823992917864208,7.9823992917864208,27.982399291786422,26.385919433429137,24.789439575071853,23.192959716714569,21.596479858357284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ6+AJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Ext_Debt_Data!A132","v":"Average grace period on new debt"},{"$f":"'Input 7 - Residual Financing'!E17","v":4},{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B6>=$B7, D5,NPV($B7,E8:$BB8))","v":100},{"$f":"IF($B6>=$B7, E5,NPV($B7,F8:$BB8))","v":100},{"$f":"IF($B6>=$B7, F5,NPV($B7,G8:$BB8))","v":100},{"$f":"IF($B6>=$B7, G5,NPV($B7,H8:$BB8))","v":100},{"$f":"IF($B6>=$B7, H5,NPV($B7,I8:$BB8))","v":100},{"$f":"IF($B6>=$B7, I5,NPV($B7,J8:$BB8))","v":80},{"$f":"IF($B6>=$B7, J5,NPV($B7,K8:$BB8))","v":60},{"$f":"IF($B6>=$B7, K5,NPV($B7,L8:$BB8))","v":40},{"$f":"IF($B6>=$B7, L5,NPV($B7,M8:$BB8))","v":20},{"$f":"IF($B6>=$B7, M5,NPV($B7,N8:$BB8))","v":0},{"$f":"IF($B6>=$B7, N5,NPV($B7,O8:$BB8))","v":0},{"$f":"IF($B6>=$B7, O5,NPV($B7,P8:$BB8))","v":0},{"$f":"IF($B6>=$B7, P5,NPV($B7,Q8:$BB8))","v":0},{"$f":"IF($B6>=$B7, Q5,NPV($B7,R8:$BB8))","v":0},{"$f":"IF($B6>=$B7, R5,NPV($B7,S8:$BB8))","v":0},{"$f":"IF($B6>=$B7, S5,NPV($B7,T8:$BB8))","v":0},{"$f":"IF($B6>=$B7, T5,NPV($B7,U8:$BB8))","v":0},{"$f":"IF($B6>=$B7, U5,NPV($B7,V8:$BB8))","v":0},{"$f":"IF($B6>=$B7, V5,NPV($B7,W8:$BB8))","v":0},{"$f":"IF($B6>=$B7, W5,NPV($B7,X8:$BB8))","v":0},{"$f":"IF($B6>=$B7, X5,NPV($B7,Y8:$BB8))","v":0},{"$f":"IF($B6>=$B7, Y5,NPV($B7,Z8:$BB8))","v":0},{"$f":"IF($B6>=$B7, Z5,NPV($B7,AA8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AA5,NPV($B7,AB8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AB5,NPV($B7,AC8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AC5,NPV($B7,AD8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AD5,NPV($B7,AE8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AE5,NPV($B7,AF8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AF5,NPV($B7,AG8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AG5,NPV($B7,AH8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AH5,NPV($B7,AI8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AI5,NPV($B7,AJ8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AJ5,NPV($B7,AK8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AK5,NPV($B7,AL8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AL5,NPV($B7,AM8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AM5,NPV($B7,AN8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AN5,NPV($B7,AO8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AO5,NPV($B7,AP8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AP5,NPV($B7,AQ8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AQ5,NPV($B7,AR8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AR5,NPV($B7,AS8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AS5,NPV($B7,AT8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AT5,NPV($B7,AU8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AU5,NPV($B7,AV8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AV5,NPV($B7,AW8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AW5,NPV($B7,AX8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AX5,NPV($B7,AY8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AY5,NPV($B7,AZ8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AZ5,NPV($B7,BA8:$BB8))","v":0},{"$f":"IF($B6>=$B7, BA5,NPV($B7,BB8:$BB8))","v":0},{"$f":"IF($B6>=$B7, BB5,NPV($B7,$BB8:BB8))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D9=0,0,(1-D9/D5)*100)","v":0},{"$f":"IF(E9=0,0,(1-E9/E5)*100)","v":0},0,0,0,0,{"$f":"IF(J9=0,0,(1-J9/J5)*100)","v":0},{"$f":"IF(K9=0,0,(1-K9/K5)*100)","v":0},{"$f":"IF(L9=0,0,(1-L9/L5)*100)","v":0},{"$f":"IF(M9=0,0,(1-M9/M5)*100)","v":0},0,{"$f":"IF(O9=0,0,(1-O9/O5)*100)","v":0},{"$f":"IF(P9=0,0,(1-P9/P5)*100)","v":0},{"$f":"IF(Q9=0,0,(1-Q9/Q5)*100)","v":0},{"$f":"IF(R9=0,0,(1-R9/R5)*100)","v":0},0,{"$f":"IF(T9=0,0,(1-T9/T5)*100)","v":0},{"$f":"IF(U9=0,0,(1-U9/U5)*100)","v":0},{"$f":"IF(V9=0,0,(1-V9/V5)*100)","v":0},{"$f":"IF(W9=0,0,(1-W9/W5)*100)","v":0},0,{"$f":"IF(Y9=0,0,(1-Y9/Y5)*100)","v":0},{"$f":"IF(Z9=0,0,(1-Z9/Z5)*100)","v":0},{"$f":"IF(AA9=0,0,(1-AA9/AA5)*100)","v":0},{"$f":"IF(AB9=0,0,(1-AB9/AB5)*100)","v":0},0,{"$f":"IF(AD9=0,0,(1-AD9/AD5)*100)","v":0},{"$f":"IF(AE9=0,0,(1-AE9/AE5)*100)","v":0},{"$f":"IF(AF9=0,0,(1-AF9/AF5)*100)","v":0},{"$f":"IF(AG9=0,0,(1-AG9/AG5)*100)","v":0},0,{"$f":"IF(AI9=0,0,(1-AI9/AI5)*100)","v":0},{"$f":"IF(AJ9=0,0,(1-AJ9/AJ5)*100)","v":0},{"$f":"IF(AK9=0,0,(1-AK9/AK5)*100)","v":0},{"$f":"IF(AL9=0,0,(1-AL9/AL5)*100)","v":0},0,{"$f":"IF(AN9=0,0,(1-AN9/AN5)*100)","v":0},{"$f":"IF(AO9=0,0,(1-AO9/AO5)*100)","v":0},{"$f":"IF(AP9=0,0,(1-AP9/AP5)*100)","v":0},{"$f":"IF(AQ9=0,0,(1-AQ9/AQ5)*100)","v":0},0,{"$f":"IF(AS9=0,0,(1-AS9/AS5)*100)","v":0},{"$f":"IF(AT9=0,0,(1-AT9/AT5)*100)","v":0},{"$f":"IF(AU9=0,0,(1-AU9/AU5)*100)","v":0},{"$f":"IF(AV9=0,0,(1-AV9/AV5)*100)","v":0},0,{"$f":"IF(AX9=0,0,(1-AX9/AX5)*100)","v":0},{"$f":"IF(AY9=0,0,(1-AY9/AY5)*100)","v":0},{"$f":"IF(AZ9=0,0,(1-AZ9/AZ5)*100)","v":0},{"$f":"IF(BA9=0,0,(1-BA9/BA5)*100)","v":0},0]
[]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},{"$f":"A1_historical_ext!D86","v":0},{"$f":"A1_historical_ext!E86","v":1770.6333292360905},{"$f":"A1_historical_ext!F86","v":1744.9774405772696},{"$f":"A1_historical_ext!G86","v":1847.993189322231},{"$f":"A1_historical_ext!H86","v":1899.238275192336},{"$f":"A1_historical_ext!I86","v":1949.219998544344},{"$f":"A1_historical_ext!J86","v":2687.4905122051823},{"$f":"A1_historical_ext!K86","v":1920.2519690760091},{"$f":"A1_historical_ext!L86","v":1638.6350641605131},{"$f":"A1_historical_ext!M86","v":1357.5079798698025},{"$f":"A1_historical_ext!N86","v":918.71727479274705},{"$f":"A1_historical_ext!O86","v":1329.8806531103983},{"$f":"A1_historical_ext!P86","v":1464.9043269310932},{"$f":"A1_historical_ext!Q86","v":1621.2190908138582},{"$f":"A1_historical_ext!R86","v":1548.3347499182273},{"$f":"A1_historical_ext!S86","v":1480.963583478544},{"$f":"A1_historical_ext!T86","v":1012.0682373909585},{"$f":"A1_historical_ext!U86","v":863.98525308975513},{"$f":"A1_historical_ext!V86","v":844.24615261481813},{"$f":"A1_historical_ext!W86","v":767.02727182437229},{"$f":"A1_historical_ext!X86","v":504.36900123649684}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D12","v":0},{"$f":"SUM(D12:E12)","v":1770.6333292360905},{"$f":"SUM(D12:F12)","v":3515.6107698133601},{"$f":"SUM(D12:G12)","v":5363.6039591355911},{"$f":"SUM(D12:H12)","v":7262.8422343279271},{"$f":"SUM(D12:I12)","v":9212.0622328722711},{"$f":"SUM(D12:J12)","v":11899.552745077453},{"$f":"SUM(D12:K12)","v":13819.804714153463},{"$f":"SUM(D12:L12)","v":15458.439778313976},{"$f":"SUM(D12:M12)","v":16815.947758183778},{"$f":"SUM(D12:N12)","v":17734.665032976525},{"$f":"SUM(D12:O12)","v":19064.545686086924},{"$f":"SUM(D12:P12)","v":20529.450013018017},{"$f":"SUM(D12:Q12)","v":22150.669103831875},{"$f":"SUM(D12:R12)","v":23699.003853750102},{"$f":"SUM(D12:S12)","v":25179.967437228646},{"$f":"SUM(D12:T12)","v":26192.035674619605},{"$f":"SUM(D12:U12)","v":27056.02092770936},{"$f":"SUM(D12:V12)","v":27900.267080324178},{"$f":"SUM(D12:W12)","v":28667.29435214855},{"$f":"SUM(D12:X12)","v":29171.663353385047}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D12-D19","v":0},{"$f":"D14+E12-E19","v":1770.6333292360905},3515.6107698133601,5363.6039591355911,7262.8422343279271,9212.0622328722711,11545.426079230236,12762.555894343574,13328.470166676969,13233.409699681186,12309.714527899479,11613.811297841605,11017.876835904677,10620.128762882858,10257.842408029916,10034.285431487609,9613.3550806766743,9135.411273993519,8641.2115615047569,8031.627614215864,7046.9361346019368]
[null,null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D12, D12*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D15-E19+E12, D15*(1+$B$7)-E17+E12*$D$9/100)","v":1770.6333292360905},{"$f":"IF($B$6>=$B$7,E15-F19+F12, E15*(1+$B$7)-F17+F12*$D$9/100)","v":3515.6107698133601},5363.6039591355911,7262.8422343279271,9212.0622328722711,11545.426079230236,12762.555894343574,13328.470166676969,13233.409699681186,12309.714527899479,11613.811297841605,11017.876835904677,10620.128762882858,10257.842408029916,10034.285431487609,9613.3550806766743,9135.411273993519,8641.2115615047569,8031.627614215864,7046.9361346019368]
[]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D18+D19","v":0},0,141.33902233307603,280.63008919154879,428.14428444826785,579.74906707655759,1089.4702562829386,1624.7241635448711,2091.4789631510457,2516.500155056372,2898.7560487210008,3008.3944484642507,2987.8995796563399,2898.4580863548322,2758.3621879263374,2523.3424997519978,2233.975317420789,2109.3054476497596,2067.6708699406154,2066.3872296005866,2130.177066646514]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"D14*B6","v":0},{"$f":"E14*B6","v":141.33902233307603},{"$f":"F14*B6","v":280.63008919154879},{"$f":"G14*B6","v":428.14428444826785},{"$f":"H14*B6","v":579.74906707655759},{"$f":"I14*B6","v":735.34359043572056},{"$f":"J14*B6","v":921.60200958219912},{"$f":"K14*B6","v":1018.7581713239275},{"$f":"L14*B6","v":1063.9317081907868},{"$f":"M14*B6","v":1056.3436021465466},{"$f":"N14*B6","v":982.61056529597829},{"$f":"O14*B6","v":927.06079078831965},{"$f":"P14*B6","v":879.49092251915511},{"$f":"Q14*B6","v":847.74108315516719},{"$f":"R14*B6","v":818.82193973114715},{"$f":"S14*B6","v":800.976729218895},{"$f":"T14*B6","v":767.37638787684875},{"$f":"U14*B6","v":729.2250048370355},{"$f":"V14*B6","v":689.77601048732208},{"$f":"W14*B6","v":641.11658579608979}]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D22-D24)/(B8-B9)","v":0},{"$f":"(E22-E24)/(B8-B9)","v":0},{"$f":"(F22-F24)/(B8-B9)","v":0},{"$f":"(G22-G24)/(B8-B9)","v":0},{"$f":"(H22-H24)/(B8-B9)","v":0},{"$f":"(I22-I24)/(B8-B9)","v":0},{"$f":"(J22-J24)/(B8-B9)","v":354.12666584721808},{"$f":"(K22-K24)/(B8-B9)","v":703.12215396267197},{"$f":"(L22-L24)/(B8-B9)","v":1072.7207918271183},{"$f":"(M22-M24)/(B8-B9)","v":1452.5684468655854},{"$f":"(N22-N24)/(B8-B9)","v":1842.4124465744542},{"$f":"(O22-O24)/(B8-B9)","v":2025.7838831682725},{"$f":"(P22-P24)/(B8-B9)","v":2060.8387888680204},{"$f":"(Q22-Q24)/(B8-B9)","v":2018.967163835677},{"$f":"(R22-R24)/(B8-B9)","v":1910.6211047711702},{"$f":"(S22-S24)/(B8-B9)","v":1704.5205600208508},{"$f":"(T22-T24)/(B8-B9)","v":1432.9985882018941},{"$f":"(U22-U24)/(B8-B9)","v":1341.9290597729109},{"$f":"(V22-V24)/(B8-B9)","v":1338.4458651035798},{"$f":"(W22-W24)/(B8-B9)","v":1376.6112191132647},{"$f":"(X22-X24)/(B8-B9)","v":1489.0604808504243}]
[]
[null,null,"t-g>0",{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D21=0,0,CHOOSE(D21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(E21=0,0,CHOOSE(E21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(F21=0,0,CHOOSE(F21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(G21=0,0,CHOOSE(G21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(H21=0,0,CHOOSE(H21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(I21=0,0,CHOOSE(I21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(J21=0,0,CHOOSE(J21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":1770.6333292360905},{"$f":"IF(K21=0,0,CHOOSE(K21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":3515.6107698133601},{"$f":"IF(L21=0,0,CHOOSE(L21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":5363.6039591355911},{"$f":"IF(M21=0,0,CHOOSE(M21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":7262.8422343279271},{"$f":"IF(N21=0,0,CHOOSE(N21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":9212.0622328722711},{"$f":"IF(O21=0,0,CHOOSE(O21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":11899.552745077453},{"$f":"IF(P21=0,0,CHOOSE(P21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":13819.804714153463},{"$f":"IF(Q21=0,0,CHOOSE(Q21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":15458.439778313976},{"$f":"IF(R21=0,0,CHOOSE(R21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":16815.947758183778},{"$f":"IF(S21=0,0,CHOOSE(S21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":17734.665032976525},{"$f":"IF(T21=0,0,CHOOSE(T21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":19064.545686086924},{"$f":"IF(U21=0,0,CHOOSE(U21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":20529.450013018017},{"$f":"IF(V21=0,0,CHOOSE(V21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":22150.669103831875},{"$f":"IF(W21=0,0,CHOOSE(W21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":23699.003853750102},{"$f":"IF(X21=0,0,CHOOSE(X21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":25179.967437228646}]
[null,null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":0},{"$f":"IF(N2-B8>0,N2-B8,0)","v":1},{"$f":"IF(O2-B8>0,O2-B8,0)","v":2},{"$f":"IF(P2-B8>0,P2-B8,0)","v":3},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":4},{"$f":"IF(R2-B8>0,R2-B8,0)","v":5},{"$f":"IF(S2-B8>0,S2-B8,0)","v":6},{"$f":"IF(T2-B8>0,T2-B8,0)","v":7},{"$f":"IF(U2-B8>0,U2-B8,0)","v":8},{"$f":"IF(V2-B8>0,V2-B8,0)","v":9},{"$f":"IF(W2-B8>0,W2-B8,0)","v":10},{"$f":"IF(X2-B8>0,X2-B8,0)","v":11}]
[null,null,null,{"$f":"IF(D23=0,0,CHOOSE(D23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(E23=0,0,CHOOSE(E23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(F23=0,0,CHOOSE(F23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(G23=0,0,CHOOSE(G23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(H23=0,0,CHOOSE(H23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(I23=0,0,CHOOSE(I23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(J23=0,0,CHOOSE(J23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(K23=0,0,CHOOSE(K23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(L23=0,0,CHOOSE(L23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(M23=0,0,CHOOSE(M23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(N23=0,0,CHOOSE(N23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(O23=0,0,CHOOSE(O23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":1770.6333292360905},{"$f":"IF(P23=0,0,CHOOSE(P23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":3515.6107698133601},{"$f":"IF(Q23=0,0,CHOOSE(Q23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":5363.6039591355911},{"$f":"IF(R23=0,0,CHOOSE(R23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":7262.8422343279271},{"$f":"IF(S23=0,0,CHOOSE(S23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":9212.0622328722711},{"$f":"IF(T23=0,0,CHOOSE(T23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":11899.552745077453},{"$f":"IF(U23=0,0,CHOOSE(U23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":13819.804714153463},{"$f":"IF(V23=0,0,CHOOSE(V23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":15458.439778313976},{"$f":"IF(W23=0,0,CHOOSE(W23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":16815.947758183778},{"$f":"IF(X23=0,0,CHOOSE(X23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":17734.665032976525}]
[]
[]
[{"$f":"+B1_GDP_ext!B3","v":"Bounds Test 1: Real GDP Growth Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B1_GDP_ext!D86","v":0},{"$f":"B1_GDP_ext!E86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!F86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!G86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!H86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!I86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!J86","v":0},{"$f":"B1_GDP_ext!K86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!L86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!M86","v":1.0913936421275139E-11},{"$f":"B1_GDP_ext!N86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!O86","v":0},{"$f":"B1_GDP_ext!P86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!Q86","v":7.2759576141834259E-12},{"$f":"B1_GDP_ext!R86","v":0},{"$f":"B1_GDP_ext!S86","v":0},{"$f":"B1_GDP_ext!T86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!U86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!V86","v":0},{"$f":"B1_GDP_ext!W86","v":-1.4551915228366852E-11},{"$f":"B1_GDP_ext!X86","v":-2.9103830456733704E-11}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D29","v":0},{"$f":"SUM(D29:E29)","v":-3.637978807091713E-12},{"$f":"SUM(D29:F29)","v":-1.0913936421275139E-11},{"$f":"SUM(D29:G29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:H29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:I29)","v":-1.0913936421275139E-11},{"$f":"SUM(D29:J29)","v":-1.0913936421275139E-11},{"$f":"SUM(D29:K29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:L29)","v":-1.0913936421275139E-11},{"$f":"SUM(D29:M29)","v":0},{"$f":"SUM(D29:N29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:O29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:P29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:Q29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:R29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:S29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:T29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:U29)","v":-2.1827872842550278E-11},{"$f":"SUM(D29:V29)","v":-2.1827872842550278E-11},{"$f":"SUM(D29:W29)","v":-3.637978807091713E-11},{"$f":"SUM(D29:X29)","v":-6.5483618527650833E-11}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D29-D36","v":0},{"$f":"D31+E29-E36","v":-3.637978807091713E-12},-1.0913936421275139E-11,-7.2759576141834259E-12,-1.4551915228366852E-11,-1.0913936421275139E-11,-1.0186340659856796E-11,-1.164153218269348E-11,-6.5483618527650827E-12,7.2759576141834259E-12,2.1827872842550277E-12,3.637978807091713E-12,-2.9103830456733705E-12,5.0931703299283978E-12,2.1827872842550273E-12,1.4551915228366847E-12,-6.5483618527650835E-12,-1.3824319466948509E-11,-1.4551915228366852E-11,-2.7648638933897017E-11,{"$f":"W31+X29-X36","v":-5.6752469390630721E-11}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D29, D29*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D32-E36+E29, D32*(1+$B$7)-E34+E29*$D$9/100)","v":-3.637978807091713E-12},{"$f":"IF($B$6>=$B$7,E32-F36+F29, E32*(1+$B$7)-F34+F29*$D$9/100)","v":-1.0913936421275139E-11},-7.2759576141834259E-12,-1.4551915228366852E-11,-1.0913936421275139E-11,-1.0186340659856796E-11,-1.164153218269348E-11,-6.5483618527650827E-12,7.2759576141834259E-12,2.1827872842550281E-12,3.637978807091713E-12,-2.9103830456733705E-12,5.0931703299283978E-12,2.1827872842550273E-12,1.4551915228366847E-12,-6.5483618527650843E-12,-1.382431946694851E-11,-1.4551915228366852E-11,-2.7648638933897017E-11,-5.6752469390630721E-11]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D35+D36","v":0},0,-2.9039799453262899E-13,-8.7119398359788696E-13,-5.8079598906525797E-13,-1.1615919781305159E-12,-1.5987897450162297E-12,-2.9959016689463889E-12,-2.3844651053410978E-12,-3.4330994358321026E-12,-1.6019912951897697E-12,-1.2809527261171079E-12,-4.3719776688571364E-13,-9.5991415704444586E-13,3.3169402380190509E-12,9.0183455813792E-13,8.4375495923139414E-13,-5.2271639015873222E-13,-3.7591661780564746E-13,-2.6167835009672012E-12,{"$f":"X35+X36","v":-2.2070247584479802E-12}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D31*B6","v":0},{"$f":"E31*B6","v":-2.9039799453262899E-13},{"$f":"F31*B6","v":-8.7119398359788696E-13},{"$f":"G31*B6","v":-5.8079598906525797E-13},{"$f":"H31*B6","v":-1.1615919781305159E-12},{"$f":"I31*B6","v":-8.7119398359788696E-13},{"$f":"J31*B6","v":-8.131143846913611E-13},{"$f":"K31*B6","v":-9.2927358250441272E-13},{"$f":"L31*B6","v":-5.2271639015873212E-13},{"$f":"M31*B6","v":5.8079598906525797E-13},{"$f":"N31*B6","v":1.742387967195774E-13},{"$f":"O31*B6","v":2.9039799453262899E-13},{"$f":"P31*B6","v":-2.3231839562610318E-13},{"$f":"Q31*B6","v":4.0655719234568055E-13},{"$f":"R31*B6","v":1.7423879671957735E-13},{"$f":"S31*B6","v":1.1615919781305156E-13},{"$f":"T31*B6","v":-5.2271639015873222E-13},{"$f":"U31*B6","v":-1.1035123792239901E-12},{"$f":"V31*B6","v":-1.1615919781305159E-12},{"$f":"W31*B6","v":-2.2070247584479802E-12}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D39-D41)/(B8-B9)","v":0},{"$f":"(E39-E41)/(B8-B9)","v":0},{"$f":"(F39-F41)/(B8-B9)","v":0},{"$f":"(G39-G41)/(B8-B9)","v":0},{"$f":"(H39-H41)/(B8-B9)","v":0},{"$f":"(I39-I41)/(B8-B9)","v":0},{"$f":"(J39-J41)/(B8-B9)","v":-7.2759576141834263E-13},{"$f":"(K39-K41)/(B8-B9)","v":-2.1827872842550277E-12},{"$f":"(L39-L41)/(B8-B9)","v":-1.4551915228366853E-12},{"$f":"(M39-M41)/(B8-B9)","v":-2.9103830456733705E-12},{"$f":"(N39-N41)/(B8-B9)","v":-2.1827872842550277E-12},{"$f":"(O39-O41)/(B8-B9)","v":-1.4551915228366853E-12},{"$f":"(P39-P41)/(B8-B9)","v":-7.2759576141834263E-13},{"$f":"(Q39-Q41)/(B8-B9)","v":-7.2759576141834263E-13},{"$f":"(R39-R41)/(B8-B9)","v":2.9103830456733705E-12},{"$f":"(S39-S41)/(B8-B9)","v":7.2759576141834263E-13},{"$f":"(T39-T41)/(B8-B9)","v":7.2759576141834263E-13},{"$f":"(U39-U41)/(B8-B9)","v":0},{"$f":"(V39-V41)/(B8-B9)","v":7.2759576141834263E-13},{"$f":"(W39-W41)/(B8-B9)","v":-1.4551915228366853E-12},{"$f":"(X39-X41)/(B8-B9)","v":0}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D38=0,0,CHOOSE(D38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(E38=0,0,CHOOSE(E38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(F38=0,0,CHOOSE(F38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(G38=0,0,CHOOSE(G38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(H38=0,0,CHOOSE(H38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(I38=0,0,CHOOSE(I38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(J38=0,0,CHOOSE(J38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-3.637978807091713E-12},{"$f":"IF(K38=0,0,CHOOSE(K38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.0913936421275139E-11},{"$f":"IF(L38=0,0,CHOOSE(L38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(M38=0,0,CHOOSE(M38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(N38=0,0,CHOOSE(N38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.0913936421275139E-11},{"$f":"IF(O38=0,0,CHOOSE(O38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.0913936421275139E-11},{"$f":"IF(P38=0,0,CHOOSE(P38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(Q38=0,0,CHOOSE(Q38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.0913936421275139E-11},{"$f":"IF(R38=0,0,CHOOSE(R38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(S38=0,0,CHOOSE(S38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(T38=0,0,CHOOSE(T38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(U38=0,0,CHOOSE(U38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(V38=0,0,CHOOSE(V38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(W38=0,0,CHOOSE(W38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(X38=0,0,CHOOSE(X38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":0},{"$f":"IF(N2-B8>0,N2-B8,0)","v":1},{"$f":"IF(O2-B8>0,O2-B8,0)","v":2},{"$f":"IF(P2-B8>0,P2-B8,0)","v":3},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":4},{"$f":"IF(R2-B8>0,R2-B8,0)","v":5},{"$f":"IF(S2-B8>0,S2-B8,0)","v":6},{"$f":"IF(T2-B8>0,T2-B8,0)","v":7},{"$f":"IF(U2-B8>0,U2-B8,0)","v":8},{"$f":"IF(V2-B8>0,V2-B8,0)","v":9},{"$f":"IF(W2-B8>0,W2-B8,0)","v":10},{"$f":"IF(X2-B8>0,X2-B8,0)","v":11}]
[null,null,null,{"$f":"IF(D40=0,0,CHOOSE(D40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(E40=0,0,CHOOSE(E40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(F40=0,0,CHOOSE(F40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(G40=0,0,CHOOSE(G40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(H40=0,0,CHOOSE(H40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(I40=0,0,CHOOSE(I40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(J40=0,0,CHOOSE(J40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(K40=0,0,CHOOSE(K40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(L40=0,0,CHOOSE(L40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(M40=0,0,CHOOSE(M40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(N40=0,0,CHOOSE(N40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(O40=0,0,CHOOSE(O40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-3.637978807091713E-12},{"$f":"IF(P40=0,0,CHOOSE(P40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.0913936421275139E-11},{"$f":"IF(Q40=0,0,CHOOSE(Q40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-7.2759576141834259E-12},{"$f":"IF(R40=0,0,CHOOSE(R40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.4551915228366852E-11},{"$f":"IF(S40=0,0,CHOOSE(S40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.0913936421275139E-11},{"$f":"IF(T40=0,0,CHOOSE(T40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.0913936421275139E-11},{"$f":"IF(U40=0,0,CHOOSE(U40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.4551915228366852E-11},{"$f":"IF(V40=0,0,CHOOSE(V40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.0913936421275139E-11},{"$f":"IF(W40=0,0,CHOOSE(W40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(X40=0,0,CHOOSE(X40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-7.2759576141834259E-12}]
[]
[]
[{"$f":"+B3_Exports_ext!B3","v":"Bound Test 2: Exports Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B3_Exports_ext!D86","v":0},{"$f":"B3_Exports_ext!E86","v":2264.3037360448689},{"$f":"B3_Exports_ext!F86","v":4762.2913578621374},{"$f":"B3_Exports_ext!G86","v":447.87984727639559},{"$f":"B3_Exports_ext!H86","v":497.06244513439015},{"$f":"B3_Exports_ext!I86","v":539.92937257919402},{"$f":"B3_Exports_ext!J86","v":574.42360846294105},{"$f":"B3_Exports_ext!K86","v":577.18682685910608},{"$f":"B3_Exports_ext!L86","v":515.83637128193004},{"$f":"B3_Exports_ext!M86","v":438.76778190913683},{"$f":"B3_Exports_ext!N86","v":344.73597807954502},{"$f":"B3_Exports_ext!O86","v":235.40366649639327},{"$f":"B3_Exports_ext!P86","v":139.18977774889208},{"$f":"B3_Exports_ext!Q86","v":102.35256415660842},{"$f":"B3_Exports_ext!R86","v":62.009213014796842},{"$f":"B3_Exports_ext!S86","v":21.047667985832959},{"$f":"B3_Exports_ext!T86","v":-21.552134714162094},{"$f":"B3_Exports_ext!U86","v":-59.560987829478108},{"$f":"B3_Exports_ext!V86","v":-94.912032433559943},{"$f":"B3_Exports_ext!W86","v":-124.48627429398039},{"$f":"B3_Exports_ext!X86","v":-151.6934535598557}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D46","v":0},{"$f":"SUM(D46:E46)","v":2264.3037360448689},{"$f":"SUM(D46:F46)","v":7026.5950939070062},{"$f":"SUM(D46:G46)","v":7474.4749411834018},{"$f":"SUM(D46:H46)","v":7971.537386317792},{"$f":"SUM(D46:I46)","v":8511.466758896986},{"$f":"SUM(D46:J46)","v":9085.890367359927},{"$f":"SUM(D46:K46)","v":9663.0771942190331},{"$f":"SUM(D46:L46)","v":10178.913565500963},{"$f":"SUM(D46:M46)","v":10617.6813474101},{"$f":"SUM(D46:N46)","v":10962.417325489645},{"$f":"SUM(D46:O46)","v":11197.820991986038},{"$f":"SUM(D46:P46)","v":11337.01076973493},{"$f":"SUM(D46:Q46)","v":11439.363333891539},{"$f":"SUM(D46:R46)","v":11501.372546906336},{"$f":"SUM(D46:S46)","v":11522.420214892169},{"$f":"SUM(D46:T46)","v":11500.868080178006},{"$f":"SUM(D46:U46)","v":11441.307092348528},{"$f":"SUM(D46:V46)","v":11346.395059914968},{"$f":"SUM(D46:W46)","v":11221.908785620988},{"$f":"SUM(D46:X46)","v":11070.215332061132}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D46-D53","v":0},{"$f":"D48+E46-E53","v":2264.3037360448689},7026.5950939070062,7474.4749411834018,7971.537386317792,8511.466758896986,8633.0296201509536,7804.8974282286581,6825.8388112739076,5670.2991159194862,4312.741742219634,3183.8280824530157,2795.7214401395022,2357.1862794325984,1889.9667002289336,1420.8242548962348,976.88599525685049,582.53829232419298,235.5363062125179,-65.68820798070962,{"$f":"W48+X46-X53","v":-329.38223942107004}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D46, D46*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D49-E53+E46, D49*(1+$B$7)-E51+E46*$D$9/100)","v":2264.3037360448689},{"$f":"IF($B$6>=$B$7,E49-F53+F46, E49*(1+$B$7)-F51+F46*$D$9/100)","v":7026.5950939070062},7474.4749411834018,7971.537386317792,8511.466758896986,8633.0296201509536,7804.8974282286581,6825.8388112739076,5670.2991159194862,4312.741742219634,3183.8280824530157,2795.7214401395022,2357.1862794325984,1889.9667002289336,1420.8242548962348,976.88599525685049,582.53829232419298,235.5363062125179,-65.68820798070962,-329.38223942107004]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D52+D53","v":0},0,180.74576538993909,560.89087701273229,596.64243476977742,636.31994386992119,1132.2800094918034,2094.4419140400428,2117.9130652722615,2139.1731861931694,2154.919268250726,1708.5775925505291,781.44229036783202,764.05337330152906,717.38881309397607,641.05480181260543,535.80199018558903,412.76565587012306,298.59048619898624,195.53968833825505,{"$f":"X52+X53","v":106.75708283186536}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D48*B6","v":0},{"$f":"E48*B6","v":180.74576538993909},{"$f":"F48*B6","v":560.89087701273229},{"$f":"G48*B6","v":596.64243476977742},{"$f":"H48*B6","v":636.31994386992119},{"$f":"I48*B6","v":679.41926228282966},{"$f":"J48*B6","v":689.12289525864173},{"$f":"K48*B6","v":623.01807703558097},{"$f":"L48*B6","v":544.86570892961106},{"$f":"M48*B6","v":452.62591647132876},{"$f":"N48*B6","v":344.26026628751742},{"$f":"O48*B6","v":254.14587030542671},{"$f":"P48*B6","v":223.16564843801675},{"$f":"Q48*B6","v":188.16002087551442},{"$f":"R48*B6","v":150.86468849407359},{"$f":"S48*B6","v":113.41586526036674},{"$f":"T48*B6","v":77.978940766943566},{"$f":"U48*B6","v":46.50053252087109},{"$f":"V48*B6","v":18.801448439007924},{"$f":"W48*B6","v":-5.2434950486393559}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D56-D58)/(B8-B9)","v":0},{"$f":"(E56-E58)/(B8-B9)","v":0},{"$f":"(F56-F58)/(B8-B9)","v":0},{"$f":"(G56-G58)/(B8-B9)","v":0},{"$f":"(H56-H58)/(B8-B9)","v":0},{"$f":"(I56-I58)/(B8-B9)","v":0},{"$f":"(J56-J58)/(B8-B9)","v":452.86074720897375},{"$f":"(K56-K58)/(B8-B9)","v":1405.3190187814012},{"$f":"(L56-L58)/(B8-B9)","v":1494.8949882366803},{"$f":"(M56-M58)/(B8-B9)","v":1594.3074772635584},{"$f":"(N56-N58)/(B8-B9)","v":1702.2933517793972},{"$f":"(O56-O58)/(B8-B9)","v":1364.3173262630116},{"$f":"(P56-P58)/(B8-B9)","v":527.29642006240533},{"$f":"(Q56-Q58)/(B8-B9)","v":540.88772486351229},{"$f":"(R56-R58)/(B8-B9)","v":529.22879221846165},{"$f":"(S56-S58)/(B8-B9)","v":490.19011331853181},{"$f":"(T56-T58)/(B8-B9)","v":422.38612492522225},{"$f":"(U56-U58)/(B8-B9)","v":334.78671510317946},{"$f":"(V56-V58)/(B8-B9)","v":252.08995367811514},{"$f":"(W56-W58)/(B8-B9)","v":176.73823989924713},{"$f":"(X56-X58)/(B8-B9)","v":112.00057788050472}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":2264.3037360448689},{"$f":"IF(K55=0,0,CHOOSE(K55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":7026.5950939070062},{"$f":"IF(L55=0,0,CHOOSE(L55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":7474.4749411834018},{"$f":"IF(M55=0,0,CHOOSE(M55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":7971.537386317792},{"$f":"IF(N55=0,0,CHOOSE(N55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":8511.466758896986},{"$f":"IF(O55=0,0,CHOOSE(O55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":9085.890367359927},{"$f":"IF(P55=0,0,CHOOSE(P55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":9663.0771942190331},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10178.913565500963},{"$f":"IF(R55=0,0,CHOOSE(R55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10617.6813474101},{"$f":"IF(S55=0,0,CHOOSE(S55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10962.417325489645},{"$f":"IF(T55=0,0,CHOOSE(T55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11197.820991986038},{"$f":"IF(U55=0,0,CHOOSE(U55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11337.01076973493},{"$f":"IF(V55=0,0,CHOOSE(V55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11439.363333891539},{"$f":"IF(W55=0,0,CHOOSE(W55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11501.372546906336},{"$f":"IF(X55=0,0,CHOOSE(X55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11522.420214892169}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":0},{"$f":"IF(N2-B8>0,N2-B8,0)","v":1},{"$f":"IF(O2-B8>0,O2-B8,0)","v":2},{"$f":"IF(P2-B8>0,P2-B8,0)","v":3},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":4},{"$f":"IF(R2-B8>0,R2-B8,0)","v":5},{"$f":"IF(S2-B8>0,S2-B8,0)","v":6},{"$f":"IF(T2-B8>0,T2-B8,0)","v":7},{"$f":"IF(U2-B8>0,U2-B8,0)","v":8},{"$f":"IF(V2-B8>0,V2-B8,0)","v":9},{"$f":"IF(W2-B8>0,W2-B8,0)","v":10},{"$f":"IF(X2-B8>0,X2-B8,0)","v":11}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(I57=0,0,CHOOSE(I57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(J57=0,0,CHOOSE(J57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(K57=0,0,CHOOSE(K57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(L57=0,0,CHOOSE(L57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(M57=0,0,CHOOSE(M57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(N57=0,0,CHOOSE(N57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(O57=0,0,CHOOSE(O57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":2264.3037360448689},{"$f":"IF(P57=0,0,CHOOSE(P57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":7026.5950939070062},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":7474.4749411834018},{"$f":"IF(R57=0,0,CHOOSE(R57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":7971.537386317792},{"$f":"IF(S57=0,0,CHOOSE(S57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":8511.466758896986},{"$f":"IF(T57=0,0,CHOOSE(T57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":9085.890367359927},{"$f":"IF(U57=0,0,CHOOSE(U57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":9663.0771942190331},{"$f":"IF(V57=0,0,CHOOSE(V57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10178.913565500963},{"$f":"IF(W57=0,0,CHOOSE(W57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10617.6813474101},{"$f":"IF(X57=0,0,CHOOSE(X57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10962.417325489645}]
[]
[]
[{"$f":"+'B4_other flows_ext'!B3","v":"Bound Test 4: Other Flows Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'B4_other flows_ext'!D86","v":0},{"$f":"'B4_other flows_ext'!E86","v":1772.5227179301182},{"$f":"'B4_other flows_ext'!F86","v":2011.0459967912648},{"$f":"'B4_other flows_ext'!G86","v":241.16718772917739},{"$f":"'B4_other flows_ext'!H86","v":267.6502476006026},{"$f":"'B4_other flows_ext'!I86","v":290.73254612625533},{"$f":"'B4_other flows_ext'!J86","v":309.30645140806519},{"$f":"'B4_other flows_ext'!K86","v":302.06254387641093},{"$f":"'B4_other flows_ext'!L86","v":268.4196633598076},{"$f":"'B4_other flows_ext'!M86","v":226.26563839260416},{"$f":"'B4_other flows_ext'!N86","v":174.93604690836946},{"$f":"'B4_other flows_ext'!O86","v":115.31758767188876},{"$f":"'B4_other flows_ext'!P86","v":71.48585514491424},{"$f":"'B4_other flows_ext'!Q86","v":51.57331571100076},{"$f":"'B4_other flows_ext'!R86","v":29.917191111569991},{"$f":"'B4_other flows_ext'!S86","v":8.0864277629516437},{"$f":"'B4_other flows_ext'!T86","v":-14.429329458747816},{"$f":"'B4_other flows_ext'!U86","v":-34.274225502718764},{"$f":"'B4_other flows_ext'!V86","v":-52.717514752825082},{"$f":"'B4_other flows_ext'!W86","v":-68.110756289701385},{"$f":"'B4_other flows_ext'!X86","v":-82.285469071255648}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":1772.5227179301182},{"$f":"SUM(D63:F63)","v":3783.568714721383},{"$f":"SUM(D63:G63)","v":4024.7359024505604},{"$f":"SUM(D63:H63)","v":4292.386150051163},{"$f":"SUM(D63:I63)","v":4583.1186961774183},{"$f":"SUM(D63:J63)","v":4892.4251475854835},{"$f":"SUM(D63:K63)","v":5194.4876914618944},{"$f":"SUM(D63:L63)","v":5462.907354821702},{"$f":"SUM(D63:M63)","v":5689.1729932143062},{"$f":"SUM(D63:N63)","v":5864.1090401226757},{"$f":"SUM(D63:O63)","v":5979.4266277945644},{"$f":"SUM(D63:P63)","v":6050.9124829394787},{"$f":"SUM(D63:Q63)","v":6102.4857986504794},{"$f":"SUM(D63:R63)","v":6132.4029897620494},{"$f":"SUM(D63:S63)","v":6140.489417525001},{"$f":"SUM(D63:T63)","v":6126.0600880662532},{"$f":"SUM(D63:U63)","v":6091.7858625635345},{"$f":"SUM(D63:V63)","v":6039.0683478107094},{"$f":"SUM(D63:W63)","v":5970.957591521008},{"$f":"SUM(D63:X63)","v":5888.6721224497524}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D63-D70","v":0},{"$f":"D65+E63-E70","v":1772.5227179301182},3783.568714721383,4024.7359024505604,4292.386150051163,4583.1186961774183,4537.9206039994597,4083.2694049315942,3546.7418878012895,2914.530296183661,2172.8426038565467,1664.1797055973625,1453.4817653941745,1217.4207906309471,967.9806131098884,719.86897208378855,488.03934658322453,282.48016278498892,101.84695926640836,-54.909796332841665,{"$f":"W65+X63-X70","v":-192.47134088456238}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D63, D63*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D66-E70+E63, D66*(1+$B$7)-E68+E63*$D$9/100)","v":1772.5227179301182},{"$f":"IF($B$6>=$B$7,E66-F70+F63, E66*(1+$B$7)-F68+F63*$D$9/100)","v":3783.568714721383},4024.7359024505604,4292.386150051163,4583.1186961774183,4537.9206039994597,4083.2694049315942,3546.7418878012895,2914.530296183661,2172.8426038565467,1664.1797055973625,1453.4817653941745,1217.4207906309471,967.9806131098884,719.86897208378855,488.03934658322453,282.48016278498892,101.84695926640836,-54.909796332841665,-192.47134088456238]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D69+D70","v":0},0,141.48984088280719,302.01956228817227,321.27049017348736,342.63540164242244,720.34737793142097,1118.9486850997596,1130.8900485511033,1141.5923293435751,1149.2731849569489,797.42545855295168,415.02526438175948,403.65700862129768,376.53675720201403,333.46614639456504,274.86311177122269,210.24220764081525,150.46438327934158,96.775830264736427,{"$f":"X69+X70","v":50.892956286870962}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D65*B6","v":0},{"$f":"E65*B6","v":141.48984088280719},{"$f":"F65*B6","v":302.01956228817227},{"$f":"G65*B6","v":321.27049017348736},{"$f":"H65*B6","v":342.63540164242244},{"$f":"I65*B6","v":365.84283434539731},{"$f":"J65*B6","v":362.23494215548294},{"$f":"K65*B6","v":325.9428680609912},{"$f":"L65*B6","v":283.11509933334247},{"$f":"M65*B6","v":232.64944572146524},{"$f":"N65*B6","v":173.44497262187861},{"$f":"O65*B6","v":132.84146903365721},{"$f":"P65*B6","v":116.02271814706936},{"$f":"Q65*B6","v":97.179388569385367},{"$f":"R65*B6","v":77.268077605513582},{"$f":"S65*B6","v":57.462815729406529},{"$f":"T65*B6","v":38.957249345298393},{"$f":"U65*B6","v":22.548694513586085},{"$f":"V65*B6","v":8.1298309551877868},{"$f":"W65*B6","v":-4.3831191935941192}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D73-D75)/(B8-B9)","v":0},{"$f":"(E73-E75)/(B8-B9)","v":0},{"$f":"(F73-F75)/(B8-B9)","v":0},{"$f":"(G73-G75)/(B8-B9)","v":0},{"$f":"(H73-H75)/(B8-B9)","v":0},{"$f":"(I73-I75)/(B8-B9)","v":0},{"$f":"(J73-J75)/(B8-B9)","v":354.50454358602366},{"$f":"(K73-K75)/(B8-B9)","v":756.71374294427665},{"$f":"(L73-L75)/(B8-B9)","v":804.94718049011203},{"$f":"(M73-M75)/(B8-B9)","v":858.47723001023257},{"$f":"(N73-N75)/(B8-B9)","v":916.62373923548364},{"$f":"(O73-O75)/(B8-B9)","v":623.98048593107308},{"$f":"(P73-P75)/(B8-B9)","v":282.18379534810231},{"$f":"(Q73-Q75)/(B8-B9)","v":287.63429047422835},{"$f":"(R73-R75)/(B8-B9)","v":279.35736863262866},{"$f":"(S73-S75)/(B8-B9)","v":256.19806878905149},{"$f":"(T73-T75)/(B8-B9)","v":217.40029604181618},{"$f":"(U73-U75)/(B8-B9)","v":171.28495829551684},{"$f":"(V73-V75)/(B8-B9)","v":127.91568876575548},{"$f":"(W73-W75)/(B8-B9)","v":88.645999309548642},{"$f":"(X73-X75)/(B8-B9)","v":55.276075480465082}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":1772.5227179301182},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3783.568714721383},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4024.7359024505604},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4292.386150051163},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4583.1186961774183},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4892.4251475854835},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5194.4876914618944},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5462.907354821702},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5689.1729932143062},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5864.1090401226757},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5979.4266277945644},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":6050.9124829394787},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":6102.4857986504794},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":6132.4029897620494},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":6140.489417525001}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":0},{"$f":"IF(N2-B8>0,N2-B8,0)","v":1},{"$f":"IF(O2-B8>0,O2-B8,0)","v":2},{"$f":"IF(P2-B8>0,P2-B8,0)","v":3},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":4},{"$f":"IF(R2-B8>0,R2-B8,0)","v":5},{"$f":"IF(S2-B8>0,S2-B8,0)","v":6},{"$f":"IF(T2-B8>0,T2-B8,0)","v":7},{"$f":"IF(U2-B8>0,U2-B8,0)","v":8},{"$f":"IF(V2-B8>0,V2-B8,0)","v":9},{"$f":"IF(W2-B8>0,W2-B8,0)","v":10},{"$f":"IF(X2-B8>0,X2-B8,0)","v":11}]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":1772.5227179301182},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":3783.568714721383},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4024.7359024505604},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4292.386150051163},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4583.1186961774183},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4892.4251475854835},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5194.4876914618944},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5462.907354821702},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5689.1729932143062},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5864.1090401226757}]
[]
[]
[{"$f":"B6_Combo_mkt_ext!B3","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B6_Combo_mkt_ext!D86","v":0},{"$f":"B6_Combo_mkt_ext!E86","v":2020.5065272610664},{"$f":"B6_Combo_mkt_ext!F86","v":867.59715500992024},{"$f":"B6_Combo_mkt_ext!G86","v":206.31377316630096},{"$f":"B6_Combo_mkt_ext!H86","v":228.064642712965},{"$f":"B6_Combo_mkt_ext!I86","v":247.34637291550462},{"$f":"B6_Combo_mkt_ext!J86","v":261.91176005535453},{"$f":"B6_Combo_mkt_ext!K86","v":245.10836811988702},{"$f":"B6_Combo_mkt_ext!L86","v":218.06056308727057},{"$f":"B6_Combo_mkt_ext!M86","v":184.0269525506119},{"$f":"B6_Combo_mkt_ext!N86","v":142.44068816284562},{"$f":"B6_Combo_mkt_ext!O86","v":93.956430525118776},{"$f":"B6_Combo_mkt_ext!P86","v":67.376414819293132},{"$f":"B6_Combo_mkt_ext!Q86","v":48.740310397297435},{"$f":"B6_Combo_mkt_ext!R86","v":28.676981562297442},{"$f":"B6_Combo_mkt_ext!S86","v":9.7649467292721965},{"$f":"B6_Combo_mkt_ext!T86","v":-8.4283551423141034},{"$f":"B6_Combo_mkt_ext!U86","v":-24.305165731748275},{"$f":"B6_Combo_mkt_ext!V86","v":-39.163511940343597},{"$f":"B6_Combo_mkt_ext!W86","v":-51.660917468376283},{"$f":"B6_Combo_mkt_ext!X86","v":-63.220229090744397}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D80","v":0},{"$f":"SUM(D80:E80)","v":2020.5065272610664},{"$f":"SUM(D80:F80)","v":2888.1036822709866},{"$f":"SUM(D80:G80)","v":3094.4174554372876},{"$f":"SUM(D80:H80)","v":3322.4820981502526},{"$f":"SUM(D80:I80)","v":3569.8284710657572},{"$f":"SUM(D80:J80)","v":3831.7402311211117},{"$f":"SUM(D80:K80)","v":4076.8485992409987},{"$f":"SUM(D80:L80)","v":4294.9091623282693},{"$f":"SUM(D80:M80)","v":4478.9361148788812},{"$f":"SUM(D80:N80)","v":4621.3768030417268},{"$f":"SUM(D80:O80)","v":4715.3332335668456},{"$f":"SUM(D80:P80)","v":4782.7096483861387},{"$f":"SUM(D80:Q80)","v":4831.4499587834362},{"$f":"SUM(D80:R80)","v":4860.1269403457336},{"$f":"SUM(D80:S80)","v":4869.8918870750058},{"$f":"SUM(D80:T80)","v":4861.4635319326917},{"$f":"SUM(D80:U80)","v":4837.1583662009434},{"$f":"SUM(D80:V80)","v":4797.9948542605998},{"$f":"SUM(D80:W80)","v":4746.3339367922235},{"$f":"SUM(D80:X80)","v":4683.1137077014791}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D80-D87","v":0},{"$f":"D82+E80-E87","v":2020.5065272610664},{"$f":"E82+F80-F87","v":2888.1036822709866},{"$f":"F82+G80-G87","v":3094.4174554372876},{"$f":"G82+H80-H87","v":3322.4820981502526},{"$f":"H82+I80-I87","v":3569.8284710657572},{"$f":"I82+J80-J87","v":3427.6389256688985},{"$f":"J82+K80-K87","v":3095.1265573345881},{"$f":"K82+L80-L87","v":2694.3036293344012},{"$f":"L82+M80-M87","v":2213.8341622549624},{"$f":"M82+N80-N87","v":1642.3091562046566},{"$f":"N82+O80-O87","v":1374.0188459577662},{"$f":"O82+P80-P87","v":1203.6462773830569},{"$f":"P82+Q80-Q87","v":1012.2882464021581},{"$f":"Q82+R80-R87","v":809.67442461872986},{"$f":"R82+S80-S87","v":609.1297049528082},{"$f":"S82+T80-T87","v":423.98274932134734},{"$f":"T82+U80-U87","v":258.50537376057105},{"$f":"U82+V80-V87","v":112.03370252919407},{"$f":"V82+W80-W87","v":-15.865380032552693},{"$f":"W82+X80-X87","v":-128.7886259299529}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D80, D80*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D83-E87+E80, D83*(1+$B$7)-E85+E80*$D$9/100)","v":2020.5065272610664},{"$f":"IF($B$6>=$B$7,E83-F87+F80, E83*(1+$B$7)-F85+F80*$D$9/100)","v":2888.1036822709866},3094.4174554372876,3322.4820981502526,3569.8284710657572,3427.6389256688985,3095.1265573345881,2694.3036293344012,2213.8341622549624,1642.3091562046566,1374.0188459577662,1203.6462773830569,1012.2882464021581,809.67442461872974,609.12970495280797,423.98274932134711,258.50537376057082,112.03370252919385,-15.86538003255292,-128.78862592995313]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D86+D87","v":0},0,161.28489872258578,230.53996787965679,247.00875704774143,265.21378747247638,689.05926804455635,851.22856178178722,865.94885148002709,879.56649345661549,890.68277670231737,493.34241522583307,347.42865402274714,336.1781932996351,312.09569315736877,274.94111193173518,225.34176574336047,175.01620580815182,127.94309041532705,85.181142570622981,{"$f":"X86+X87","v":48.436578823298085}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D82*$B6","v":0},{"$f":"E82*$B6","v":161.28489872258578},230.53996787965679,247.00875704774143,265.21378747247638,284.95796259234305,273.60782532758986,247.0653603925696,215.07007382656508,176.71708248916596,131.09567445382405,109.67967062874469,96.07985192143876,80.804889811643051,64.631445536541278,48.623165254213681,33.843995979123825,20.634931124293665,8.9429774772524944,-1.2664379833577104]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D90-D92)/($B$8-$B$9)","v":0},{"$f":"(E90-E92)/($B$8-$B$9)","v":0},0,0,0,0,404.1013054522133,577.6207364541973,618.88349108745751,664.49641963005047,713.96569421315144,362.24674077200905,237.74898339400244,240.09834137819635,231.29080334572572,210.30966639519391,176.71860048914678,141.17220982902799,107.30815929103338,76.238165093370483,49.703016806655796]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D$2-$B$9>0,D$2-$B$9,0)","v":0},{"$f":"IF(E$2-$B$9>0,E$2-$B$9,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D89=0,0,CHOOSE(D89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(E89=0,0,CHOOSE(E89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(F89=0,0,CHOOSE(F89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(G89=0,0,CHOOSE(G89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(H89=0,0,CHOOSE(H89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(I89=0,0,CHOOSE(I89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(J89=0,0,CHOOSE(J89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":2020.5065272610664},{"$f":"IF(K89=0,0,CHOOSE(K89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":2888.1036822709866},{"$f":"IF(L89=0,0,CHOOSE(L89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3094.4174554372876},{"$f":"IF(M89=0,0,CHOOSE(M89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3322.4820981502526},{"$f":"IF(N89=0,0,CHOOSE(N89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3569.8284710657572},{"$f":"IF(O89=0,0,CHOOSE(O89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3831.7402311211117},{"$f":"IF(P89=0,0,CHOOSE(P89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4076.8485992409987},{"$f":"IF(Q89=0,0,CHOOSE(Q89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4294.9091623282693},{"$f":"IF(R89=0,0,CHOOSE(R89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4478.9361148788812},{"$f":"IF(S89=0,0,CHOOSE(S89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4621.3768030417268},{"$f":"IF(T89=0,0,CHOOSE(T89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4715.3332335668456},{"$f":"IF(U89=0,0,CHOOSE(U89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4782.7096483861387},{"$f":"IF(V89=0,0,CHOOSE(V89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4831.4499587834362},{"$f":"IF(W89=0,0,CHOOSE(W89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4860.1269403457336},{"$f":"IF(X89=0,0,CHOOSE(X89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4869.8918870750058}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D$2-$B$8>0,D$2-$B$8,0)","v":0},{"$f":"IF(E$2-$B$8>0,E$2-$B$8,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(O91=0,0,CHOOSE(O91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":2020.5065272610664},{"$f":"IF(P91=0,0,CHOOSE(P91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":2888.1036822709866},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3094.4174554372876},{"$f":"IF(R91=0,0,CHOOSE(R91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3322.4820981502526},{"$f":"IF(S91=0,0,CHOOSE(S91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3569.8284710657572},{"$f":"IF(T91=0,0,CHOOSE(T91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3831.7402311211117},{"$f":"IF(U91=0,0,CHOOSE(U91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4076.8485992409987},{"$f":"IF(V91=0,0,CHOOSE(V91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4294.9091623282693},{"$f":"IF(W91=0,0,CHOOSE(W91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4478.9361148788812},{"$f":"IF(X91=0,0,CHOOSE(X91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4621.3768030417268}]
[]
[]
[{"$f":"+'B6_Combo_non-mkt_ext'!B3","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'B6_Combo_non-mkt_ext'!D86","v":0},{"$f":"'B6_Combo_non-mkt_ext'!E86","v":2020.5065272610664},{"$f":"'B6_Combo_non-mkt_ext'!F86","v":855.86466866335104},{"$f":"'B6_Combo_non-mkt_ext'!G86","v":183.34181416799765},{"$f":"'B6_Combo_non-mkt_ext'!H86","v":203.47495204328516},{"$f":"'B6_Combo_non-mkt_ext'!I86","v":221.02273923070243},{"$f":"'B6_Combo_non-mkt_ext'!J86","v":235.1431240252532},{"$f":"'B6_Combo_non-mkt_ext'!K86","v":219.01504352602933},{"$f":"'B6_Combo_non-mkt_ext'!L86","v":192.69942781001373},{"$f":"'B6_Combo_non-mkt_ext'!M86","v":159.85563902030481},{"$f":"'B6_Combo_non-mkt_ext'!N86","v":119.9858747909384},{"$f":"'B6_Combo_non-mkt_ext'!O86","v":73.753755807279958},{"$f":"'B6_Combo_non-mkt_ext'!P86","v":50.13340608375438},{"$f":"'B6_Combo_non-mkt_ext'!Q86","v":34.901664918579627},{"$f":"'B6_Combo_non-mkt_ext'!R86","v":18.519978066826297},{"$f":"'B6_Combo_non-mkt_ext'!S86","v":2.1979995237925323},{"$f":"'B6_Combo_non-mkt_ext'!T86","v":-14.404924587455753},{"$f":"'B6_Combo_non-mkt_ext'!U86","v":-28.735574331323733},{"$f":"'B6_Combo_non-mkt_ext'!V86","v":-42.036600943414669},{"$f":"'B6_Combo_non-mkt_ext'!W86","v":-53.092553187350859},{"$f":"'B6_Combo_non-mkt_ext'!X86","v":-63.290323413129954}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D97","v":0},{"$f":"SUM(D97:E97)","v":2020.5065272610664},{"$f":"SUM(D97:F97)","v":2876.3711959244174},{"$f":"SUM(D97:G97)","v":3059.7130100924151},{"$f":"SUM(D97:H97)","v":3263.1879621357002},{"$f":"SUM(D97:I97)","v":3484.2107013664026},{"$f":"SUM(D97:J97)","v":3719.3538253916558},{"$f":"SUM(D97:K97)","v":3938.3688689176852},{"$f":"SUM(D97:L97)","v":4131.0682967276989},{"$f":"SUM(D97:M97)","v":4290.9239357480037},{"$f":"SUM(D97:N97)","v":4410.9098105389421},{"$f":"SUM(D97:O97)","v":4484.6635663462221},{"$f":"SUM(D97:P97)","v":4534.7969724299764},{"$f":"SUM(D97:Q97)","v":4569.6986373485561},{"$f":"SUM(D97:R97)","v":4588.2186154153824},{"$f":"SUM(D97:S97)","v":4590.4166149391749},{"$f":"SUM(D97:T97)","v":4576.0116903517192},{"$f":"SUM(D97:U97)","v":4547.2761160203954},{"$f":"SUM(D97:V97)","v":4505.2395150769808},{"$f":"SUM(D97:W97)","v":4452.1469618896299},{"$f":"SUM(D97:X97)","v":4388.8566384764999}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D97-D104","v":0},{"$f":"D99+E97-E104","v":2020.5065272610664},2876.3711959244174,3059.7130100924151,3263.1879621357002,3484.2107013664026,3315.2525199394427,2958.9933242805882,2539.7501500721191,2046.9681966652838,1470.1119311829416,1204.0962273641037,1041.8300988492044,862.46070644072734,675.43348978509289,492.2916674743775,324.8247946960085,176.8035996622265,47.0409305946404,-65.510558526186188,{"$f":"W99+X97-X104","v":-164.70224281936268}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D97, D97*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D100-E104+E97, D100*(1+$B$7)-E102+E97*$D$9/100)","v":2020.5065272610664},{"$f":"IF($B$6>=$B$7,E100-F104+F97, E100*(1+$B$7)-F102+F97*$D$9/100)","v":2876.3711959244174},3059.7130100924151,3263.1879621357002,3484.2107013664026,3315.2525199394427,2958.9933242805882,2539.7501500721191,2046.9681966652838,1470.1119311829416,1204.0962273641037,1041.8300988492047,862.46070644072756,675.43348978509312,492.29166747437773,324.82479469600872,176.80359966222673,47.040930594640628,-65.51055852618596,-164.70224281936248]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D103+D104","v":0},0,161.28489872258578,229.60343397261931,244.23850964831394,260.48069277917989,682.22491580243172,839.91093285746115,848.14126417986427,855.37059041964142,860.23931510698344,457.11966400933272,308.51530332419281,297.43409575921345,274.39225204532147,239.25561993960144,192.35863476891154,145.21443281381914,101.83923741146191,63.213930844112049,{"$f":"X103+X104","v":30.672046520206944}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D99*B6","v":0},{"$f":"E99*B6","v":161.28489872258578},{"$f":"F99*B6","v":229.60343397261931},{"$f":"G99*B6","v":244.23850964831394},{"$f":"H99*B6","v":260.48069277917989},{"$f":"I99*B6","v":278.12361035021843},{"$f":"J99*B6","v":264.63669367257756},{"$f":"K99*B6","v":236.19866216138115},{"$f":"L99*B6","v":202.7329979925014},{"$f":"M99*B6","v":163.39717483370291},{"$f":"N99*B6","v":117.3502043832148},{"$f":"O99*B6","v":96.115768725539226},{"$f":"P99*B6","v":83.163038432156668},{"$f":"Q99*B6","v":68.845057322860782},{"$f":"R99*B6","v":53.915798105093565},{"$f":"S99*B6","v":39.296686577998273},{"$f":"T99*B6","v":25.92881211136088},{"$f":"U99*B6","v":14.113169287290468},{"$f":"V99*B6","v":3.7549949106363174},{"$f":"W99*B6","v":-5.2293143598396155}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D107-D109)/($B$8-$B$9)","v":0},{"$f":"(E107-E109)/($B$8-$B$9)","v":0},0,0,0,0,404.1013054522133,575.27423918488353,611.94260201848306,652.63759242714002,696.84214027328051,339.76945962611791,212.39953459865356,214.27105732705678,205.54719472246069,185.33982183450789,153.06194819091326,119.28562070245826,87.726068124171434,59.458935933475729,35.90136088004656]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D$2-$B$9>0,D$2-$B$9,0)","v":0},{"$f":"IF(E$2-$B$9>0,E$2-$B$9,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D106=0,0,CHOOSE(D106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(E106=0,0,CHOOSE(E106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(F106=0,0,CHOOSE(F106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(G106=0,0,CHOOSE(G106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(H106=0,0,CHOOSE(H106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(I106=0,0,CHOOSE(I106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(J106=0,0,CHOOSE(J106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":2020.5065272610664},{"$f":"IF(K106=0,0,CHOOSE(K106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":2876.3711959244174},{"$f":"IF(L106=0,0,CHOOSE(L106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3059.7130100924151},{"$f":"IF(M106=0,0,CHOOSE(M106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3263.1879621357002},{"$f":"IF(N106=0,0,CHOOSE(N106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3484.2107013664026},{"$f":"IF(O106=0,0,CHOOSE(O106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3719.3538253916558},{"$f":"IF(P106=0,0,CHOOSE(P106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3938.3688689176852},{"$f":"IF(Q106=0,0,CHOOSE(Q106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4131.0682967276989},{"$f":"IF(R106=0,0,CHOOSE(R106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4290.9239357480037},{"$f":"IF(S106=0,0,CHOOSE(S106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4410.9098105389421},{"$f":"IF(T106=0,0,CHOOSE(T106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4484.6635663462221},{"$f":"IF(U106=0,0,CHOOSE(U106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4534.7969724299764},{"$f":"IF(V106=0,0,CHOOSE(V106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4569.6986373485561},{"$f":"IF(W106=0,0,CHOOSE(W106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4588.2186154153824},{"$f":"IF(X106=0,0,CHOOSE(X106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4590.4166149391749}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D$2-$B$8>0,D$2-$B$8,0)","v":0},{"$f":"IF(E$2-$B$8>0,E$2-$B$8,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D108=0,0,CHOOSE(D108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(E108=0,0,CHOOSE(E108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(F108=0,0,CHOOSE(F108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(G108=0,0,CHOOSE(G108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(H108=0,0,CHOOSE(H108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(I108=0,0,CHOOSE(I108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(J108=0,0,CHOOSE(J108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(K108=0,0,CHOOSE(K108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(L108=0,0,CHOOSE(L108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(M108=0,0,CHOOSE(M108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(N108=0,0,CHOOSE(N108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(O108=0,0,CHOOSE(O108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":2020.5065272610664},{"$f":"IF(P108=0,0,CHOOSE(P108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":2876.3711959244174},{"$f":"IF(Q108=0,0,CHOOSE(Q108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3059.7130100924151},{"$f":"IF(R108=0,0,CHOOSE(R108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3263.1879621357002},{"$f":"IF(S108=0,0,CHOOSE(S108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3484.2107013664026},{"$f":"IF(T108=0,0,CHOOSE(T108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3719.3538253916558},{"$f":"IF(U108=0,0,CHOOSE(U108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3938.3688689176852},{"$f":"IF(V108=0,0,CHOOSE(V108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4131.0682967276989},{"$f":"IF(W108=0,0,CHOOSE(W108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4290.9239357480037},{"$f":"IF(X108=0,0,CHOOSE(X108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4410.9098105389421}]
[]
[]
[{"$f":"+B5_depreciation_ext!B3","v":"Bounds Test 5: Exchange Rate Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B5_depreciation_ext!D87","v":0},{"$f":"B5_depreciation_ext!E87","v":-1127.6645940610833},{"$f":"B5_depreciation_ext!F87","v":-1335.525441264519},{"$f":"B5_depreciation_ext!G87","v":-157.00537203162094},{"$f":"B5_depreciation_ext!H87","v":-174.24645157813939},{"$f":"B5_depreciation_ext!I87","v":-189.27355746881221},{"$f":"B5_depreciation_ext!J87","v":-201.36559592691265},{"$f":"B5_depreciation_ext!K87","v":-197.06452835741584},{"$f":"B5_depreciation_ext!L87","v":-175.19112347437112},{"$f":"B5_depreciation_ext!M87","v":-147.77902495731541},{"$f":"B5_depreciation_ext!N87","v":-114.39539328260798},{"$f":"B5_depreciation_ext!O87","v":-75.617898735607014},{"$f":"B5_depreciation_ext!P87","v":-46.703464639882441},{"$f":"B5_depreciation_ext!Q87","v":-33.743604397248419},{"$f":"B5_depreciation_ext!R87","v":-19.641771866299678},{"$f":"B5_depreciation_ext!S87","v":-5.4187270645998069},{"$f":"B5_depreciation_ext!T87","v":9.2596317903371528},{"$f":"B5_depreciation_ext!U87","v":22.208644516707864},{"$f":"B5_depreciation_ext!V87","v":34.243776097027876},{"$f":"B5_depreciation_ext!W87","v":44.290379540361755},{"$f":"B5_depreciation_ext!X87","v":53.541029684209207}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D114","v":0},{"$f":"SUM(D114:E114)","v":-1127.6645940610833},{"$f":"SUM(D114:F114)","v":-2463.1900353256024},{"$f":"SUM(D114:G114)","v":-2620.1954073572233},{"$f":"SUM(D114:H114)","v":-2794.4418589353627},{"$f":"SUM(D114:I114)","v":-2983.7154164041749},{"$f":"SUM(D114:J114)","v":-3185.0810123310875},{"$f":"SUM(D114:K114)","v":-3382.1455406885034},{"$f":"SUM(D114:L114)","v":-3557.3366641628745},{"$f":"SUM(D114:M114)","v":-3705.1156891201899},{"$f":"SUM(D114:N114)","v":-3819.5110824027979},{"$f":"SUM(D114:O114)","v":-3895.1289811384049},{"$f":"SUM(D114:P114)","v":-3941.8324457782874},{"$f":"SUM(D114:Q114)","v":-3975.5760501755358},{"$f":"SUM(D114:R114)","v":-3995.2178220418355},{"$f":"SUM(D114:S114)","v":-4000.6365491064353},{"$f":"SUM(D114:T114)","v":-3991.3769173160981},{"$f":"SUM(D114:U114)","v":-3969.1682727993903},{"$f":"SUM(D114:V114)","v":-3934.9244967023624},{"$f":"SUM(D114:W114)","v":-3890.6341171620006},{"$f":"SUM(D114:X114)","v":-3837.0930874777914}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D114-D121","v":0},{"$f":"D116+E114-E121","v":-1127.6645940610833},-2463.1900353256024,-2620.1954073572233,-2794.4418589353627,-2983.7154164041749,-2959.5480935188707,-2663.9746148111662,-2315.1266568140927,-1904.0173099843355,-1421.6696199861085,-1085.8042350677147,-948.71659863501691,-795.03195167113506,-632.53895750046922,-470.79855136534445,-319.52932581354384,-185.38330027887918,-67.491646979319043,34.81915914537182,124.5852821703085]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D114, D114*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D117-E121+E114, D117*(1+$B$7)-E119+E114*$D$9/100)","v":-1127.6645940610833},{"$f":"IF($B$6>=$B$7,E117-F121+F114, E117*(1+$B$7)-F119+F114*$D$9/100)","v":-2463.1900353256024},-2620.1954073572233,-2794.4418589353627,-2983.7154164041749,-2959.5480935188707,-2663.9746148111662,-2315.1266568140927,-1904.0173099843355,-1421.6696199861085,-1085.8042350677147,-948.71659863501691,-795.03195167113506,-632.53895750046922,-470.79855136534445,-319.52932581354384,-185.38330027887918,-67.491646979319043,34.81915914537182,124.58528217030849]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D120+D121","v":0},0,-90.014690570058136,-196.62166393518459,-209.15445964030332,-223.06350715703968,-463.70499708018576,-728.88095312224937,-736.68817225750126,-743.69102564455932,-748.72934754851542,-524.96662933131472,-270.46433064281246,-263.15859841163206,-245.59739091663789,-217.65091846351527,-179.59061399139145,-137.44348765874705,-98.4459124510838,-63.40787933482126,{"$f":"X120+X121","v":-33.44568902770132}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D116*B6","v":0},{"$f":"E116*B6","v":-90.014690570058136},{"$f":"F116*B6","v":-196.62166393518459},{"$f":"G116*B6","v":-209.15445964030332},{"$f":"H116*B6","v":-223.06350715703968},{"$f":"I116*B6","v":-238.17207826796911},{"$f":"J116*B6","v":-236.24294605712888},{"$f":"K116*B6","v":-212.64909078605658},{"$f":"L116*B6","v":-184.80265385748677},{"$f":"M116*B6","v":-151.98626426768047},{"$f":"N116*B6","v":-113.48334567731384},{"$f":"O116*B6","v":-86.673229570232223},{"$f":"P116*B6","v":-75.73034705050182},{"$f":"Q116*B6","v":-63.462624879672447},{"$f":"R116*B6","v":-50.491785263790668},{"$f":"S116*B6","v":-37.581020229927987},{"$f":"T116*B6","v":-25.50610664079025},{"$f":"U116*B6","v":-14.798035248551546},{"$f":"V116*B6","v":-5.3874527504921552},{"$f":"W116*B6","v":2.7794043130261472}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D124-D126)/(B8-B9)","v":0},{"$f":"(E124-E126)/(B8-B9)","v":0},{"$f":"(F124-F126)/(B8-B9)","v":0},{"$f":"(G124-G126)/(B8-B9)","v":0},{"$f":"(H124-H126)/(B8-B9)","v":0},{"$f":"(I124-I126)/(B8-B9)","v":0},{"$f":"(J124-J126)/(B8-B9)","v":-225.53291881221668},{"$f":"(K124-K126)/(B8-B9)","v":-492.63800706512046},{"$f":"(L124-L126)/(B8-B9)","v":-524.03908147144466},{"$f":"(M124-M126)/(B8-B9)","v":-558.88837178707251},{"$f":"(N124-N126)/(B8-B9)","v":-596.74308328083498},{"$f":"(O124-O126)/(B8-B9)","v":-411.48328365400084},{"$f":"(P124-P126)/(B8-B9)","v":-183.7911010725802},{"$f":"(Q124-Q126)/(B8-B9)","v":-187.42825136113024},{"$f":"(R124-R126)/(B8-B9)","v":-182.13476603696546},{"$f":"(S124-S126)/(B8-B9)","v":-167.15913319972461},{"$f":"(T124-T126)/(B8-B9)","v":-142.00959376146346},{"$f":"(U124-U126)/(B8-B9)","v":-111.9373810179568},{"$f":"(V124-V126)/(B8-B9)","v":-83.647877202532257},{"$f":"(W124-W126)/(B8-B9)","v":-58.020426584329108},{"$f":"(X124-X126)/(B8-B9)","v":-36.225093340727469}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D123=0,0,CHOOSE(D123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(E123=0,0,CHOOSE(E123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(F123=0,0,CHOOSE(F123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(G123=0,0,CHOOSE(G123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(H123=0,0,CHOOSE(H123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(I123=0,0,CHOOSE(I123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(J123=0,0,CHOOSE(J123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-1127.6645940610833},{"$f":"IF(K123=0,0,CHOOSE(K123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2463.1900353256024},{"$f":"IF(L123=0,0,CHOOSE(L123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2620.1954073572233},{"$f":"IF(M123=0,0,CHOOSE(M123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2794.4418589353627},{"$f":"IF(N123=0,0,CHOOSE(N123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2983.7154164041749},{"$f":"IF(O123=0,0,CHOOSE(O123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3185.0810123310875},{"$f":"IF(P123=0,0,CHOOSE(P123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3382.1455406885034},{"$f":"IF(Q123=0,0,CHOOSE(Q123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3557.3366641628745},{"$f":"IF(R123=0,0,CHOOSE(R123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3705.1156891201899},{"$f":"IF(S123=0,0,CHOOSE(S123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3819.5110824027979},{"$f":"IF(T123=0,0,CHOOSE(T123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3895.1289811384049},{"$f":"IF(U123=0,0,CHOOSE(U123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3941.8324457782874},{"$f":"IF(V123=0,0,CHOOSE(V123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3975.5760501755358},{"$f":"IF(W123=0,0,CHOOSE(W123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3995.2178220418355},{"$f":"IF(X123=0,0,CHOOSE(X123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-4000.6365491064353}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":0},{"$f":"IF(N2-B8>0,N2-B8,0)","v":1},{"$f":"IF(O2-B8>0,O2-B8,0)","v":2},{"$f":"IF(P2-B8>0,P2-B8,0)","v":3},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":4},{"$f":"IF(R2-B8>0,R2-B8,0)","v":5},{"$f":"IF(S2-B8>0,S2-B8,0)","v":6},{"$f":"IF(T2-B8>0,T2-B8,0)","v":7},{"$f":"IF(U2-B8>0,U2-B8,0)","v":8},{"$f":"IF(V2-B8>0,V2-B8,0)","v":9},{"$f":"IF(W2-B8>0,W2-B8,0)","v":10},{"$f":"IF(X2-B8>0,X2-B8,0)","v":11}]
[null,null,null,{"$f":"IF(D125=0,0,CHOOSE(D125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(E125=0,0,CHOOSE(E125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(F125=0,0,CHOOSE(F125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(G125=0,0,CHOOSE(G125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(H125=0,0,CHOOSE(H125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(I125=0,0,CHOOSE(I125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(J125=0,0,CHOOSE(J125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(K125=0,0,CHOOSE(K125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(L125=0,0,CHOOSE(L125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(M125=0,0,CHOOSE(M125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(N125=0,0,CHOOSE(N125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(O125=0,0,CHOOSE(O125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-1127.6645940610833},{"$f":"IF(P125=0,0,CHOOSE(P125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2463.1900353256024},{"$f":"IF(Q125=0,0,CHOOSE(Q125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2620.1954073572233},{"$f":"IF(R125=0,0,CHOOSE(R125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2794.4418589353627},{"$f":"IF(S125=0,0,CHOOSE(S125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2983.7154164041749},{"$f":"IF(T125=0,0,CHOOSE(T125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3185.0810123310875},{"$f":"IF(U125=0,0,CHOOSE(U125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3382.1455406885034},{"$f":"IF(V125=0,0,CHOOSE(V125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3557.3366641628745},{"$f":"IF(W125=0,0,CHOOSE(W125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3705.1156891201899},{"$f":"IF(X125=0,0,CHOOSE(X125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3819.5110824027979}]
[]
[]
[{"$f":"'C3_Commodity prices_ext'!B3","v":"Tailored Stress Test 3. Commodity Price shock -External"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'C3_Commodity prices_ext'!D92","v":0},{"$f":"'C3_Commodity prices_ext'!E92","v":1235.8046125125111},{"$f":"'C3_Commodity prices_ext'!F92","v":1441.8626611808068},{"$f":"'C3_Commodity prices_ext'!G92","v":89.779556955050793},{"$f":"'C3_Commodity prices_ext'!H92","v":82.049996233898128},{"$f":"'C3_Commodity prices_ext'!I92","v":60.300479485897085},{"$f":"'C3_Commodity prices_ext'!J92","v":45.694601689319825},{"$f":"'C3_Commodity prices_ext'!K92","v":8.4121362747755484},{"$f":"'C3_Commodity prices_ext'!L92","v":-51.827219880924531},{"$f":"'C3_Commodity prices_ext'!M92","v":-116.56031119255567},{"$f":"'C3_Commodity prices_ext'!N92","v":-182.30587715542788},{"$f":"'C3_Commodity prices_ext'!O92","v":-250.05809769420011},{"$f":"'C3_Commodity prices_ext'!P92","v":-302.09859996408341},{"$f":"'C3_Commodity prices_ext'!Q92","v":-336.76922249165364},{"$f":"'C3_Commodity prices_ext'!R92","v":-366.3382201947752},{"$f":"'C3_Commodity prices_ext'!S92","v":-396.82817151398922},{"$f":"'C3_Commodity prices_ext'!T92","v":-431.55895612661698},{"$f":"'C3_Commodity prices_ext'!U92","v":-453.443473261912},{"$f":"'C3_Commodity prices_ext'!V92","v":-478.6012668565163},{"$f":"'C3_Commodity prices_ext'!W92","v":-512.58344712493999},{"$f":"'C3_Commodity prices_ext'!X92","v":-533.57534511871927}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D131","v":0},{"$f":"SUM(D131:E131)","v":1235.8046125125111},{"$f":"SUM(D131:F131)","v":2677.6672736933178},{"$f":"SUM(D131:G131)","v":2767.4468306483686},{"$f":"SUM(D131:H131)","v":2849.4968268822668},{"$f":"SUM(D131:I131)","v":2909.7973063681638},{"$f":"SUM(D131:J131)","v":2955.4919080574837},{"$f":"SUM(D131:K131)","v":2963.9040443322592},{"$f":"SUM(D131:L131)","v":2912.0768244513347},{"$f":"SUM(D131:M131)","v":2795.516513258779},{"$f":"SUM(D131:N131)","v":2613.2106361033511},{"$f":"SUM(D131:O131)","v":2363.152538409151},{"$f":"SUM(D131:P131)","v":2061.0539384450676},{"$f":"SUM(D131:Q131)","v":1724.284715953414},{"$f":"SUM(D131:R131)","v":1357.9464957586388},{"$f":"SUM(D131:S131)","v":961.11832424464956},{"$f":"SUM(D131:T131)","v":529.55936811803258},{"$f":"SUM(D131:U131)","v":76.115894856120576},{"$f":"SUM(D131:V131)","v":-402.48537200039573},{"$f":"SUM(D131:W131)","v":-915.06881912533572},{"$f":"SUM(D131:X131)","v":-1448.644164244055}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D131-D138","v":0},{"$f":"D133+E131-E138","v":1235.8046125125111},{"$f":"E133+F131-F138","v":2677.6672736933178},{"$f":"F133+G131-G138","v":2767.4468306483686},{"$f":"G133+H131-H138","v":2849.4968268822668},{"$f":"H133+I131-I138","v":2909.7973063681638},{"$f":"I133+J131-J138","v":2708.3309855549815},{"$f":"J133+K131-K138","v":2181.2096670910933},{"$f":"K133+L131-L138","v":1575.893081080495},{"$f":"L133+M131-M138","v":889.43340451148595},{"$f":"M133+N131-N138","v":125.1680660824253},{"$f":"N133+O131-O138","v":-468.82749072076933},{"$f":"O133+P131-P138","v":-828.17344481264104},{"$f":"P133+Q131-Q138","v":-1193.868666064888},{"$f":"Q133+R131-R138","v":-1549.4108235349656},{"$f":"R133+S131-S138","v":-1886.9216609959924},{"$f":"S133+T131-T138","v":-2200.0127431929427},{"$f":"T133+U131-U138","v":-2472.8861952774164},{"$f":"U133+V131-V138","v":-2713.9290404343487},{"$f":"V133+W131-W138","v":-2938.9984840592606},{"$f":"W133+X131-X138","v":-3142.1553668062397}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D131, D131*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D134-E138+E131, D134*(1+$B$7)-E136+E131*$D$9/100)","v":1235.8046125125111},{"$f":"IF($B$6>=$B$7,E134-F138+F131, E134*(1+$B$7)-F136+F131*$D$9/100)","v":2677.6672736933178},2767.4468306483686,2849.4968268822668,2909.7973063681638,2708.3309855549815,2181.2096670910933,1575.893081080495,889.43340451148595,125.1680660824253,-468.82749072076933,-828.17344481264104,-1193.8686660648877,-1549.4108235349654,-1886.9216609959922,-2200.0127431929427,-2472.8861952774164,-2713.9290404343487,-2938.9984840592606,-3142.1553668062397]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D137+D138","v":0},0,98.646858637062607,213.74209349169217,220.90865621024113,227.45821452852661,479.43256207845491,751.72324814883655,727.60223114793007,695.69344351993402,652.95758705626952,353.92887392950081,19.823671828793536,-37.18211243289425,-106.09542666952116,-182.9974926576798,-269.08949523357524,-356.18382280928279,-434.95407183809277,-504.1506560032455,{"$f":"X137+X138","v":-565.02105654890033}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D133*$B$6","v":0},{"$f":"E133*$B$6","v":98.646858637062607},213.74209349169217,220.90865621024113,227.45821452852661,232.27163957595266,216.18979341017305,174.11286501825637,125.79407814348065,70.998125782636706,9.9914148205062769,-37.423682298994741,-66.10811119348746,-95.299363944823611,-123.68015860471725,-150.62162130390868,-175.61380163184447,-197.39565013850867,-216.63665250321748,-234.60259417716006]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D141-D143)/($B$8-$B$9)","v":0},{"$f":"(E141-E143)/($B$8-$B$9)","v":0},0,0,0,0,247.16092250250222,535.53345473866352,553.48936612967373,569.89936537645337,581.95946127363277,343.93745910899452,57.247354127788277,28.92599876059321,-10.796062724697549,-59.317334052962543,-118.46787392966652,-180.57002117743832,-237.55842169958413,-287.51400350002802,-330.4184623717403]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B$9>0,D2-$B$9,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D140=0,0,CHOOSE(D140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(E140=0,0,CHOOSE(E140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(F140=0,0,CHOOSE(F140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(G140=0,0,CHOOSE(G140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(H140=0,0,CHOOSE(H140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(I140=0,0,CHOOSE(I140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(J140=0,0,CHOOSE(J140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1235.8046125125111},{"$f":"IF(K140=0,0,CHOOSE(K140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2677.6672736933178},{"$f":"IF(L140=0,0,CHOOSE(L140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2767.4468306483686},{"$f":"IF(M140=0,0,CHOOSE(M140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2849.4968268822668},{"$f":"IF(N140=0,0,CHOOSE(N140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2909.7973063681638},{"$f":"IF(O140=0,0,CHOOSE(O140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2955.4919080574837},{"$f":"IF(P140=0,0,CHOOSE(P140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2963.9040443322592},{"$f":"IF(Q140=0,0,CHOOSE(Q140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2912.0768244513347},{"$f":"IF(R140=0,0,CHOOSE(R140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2795.516513258779},{"$f":"IF(S140=0,0,CHOOSE(S140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2613.2106361033511},{"$f":"IF(T140=0,0,CHOOSE(T140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2363.152538409151},{"$f":"IF(U140=0,0,CHOOSE(U140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":2061.0539384450676},{"$f":"IF(V140=0,0,CHOOSE(V140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1724.284715953414},{"$f":"IF(W140=0,0,CHOOSE(W140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1357.9464957586388},{"$f":"IF(X140=0,0,CHOOSE(X140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":961.11832424464956}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B$8>0,D2-$B$8,0)","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D142=0,0,CHOOSE(D142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(E142=0,0,CHOOSE(E142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(F142=0,0,CHOOSE(F142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(G142=0,0,CHOOSE(G142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(H142=0,0,CHOOSE(H142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(I142=0,0,CHOOSE(I142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(J142=0,0,CHOOSE(J142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(K142=0,0,CHOOSE(K142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(L142=0,0,CHOOSE(L142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(M142=0,0,CHOOSE(M142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(N142=0,0,CHOOSE(N142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(O142=0,0,CHOOSE(O142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1235.8046125125111},{"$f":"IF(P142=0,0,CHOOSE(P142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2677.6672736933178},{"$f":"IF(Q142=0,0,CHOOSE(Q142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2767.4468306483686},{"$f":"IF(R142=0,0,CHOOSE(R142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2849.4968268822668},{"$f":"IF(S142=0,0,CHOOSE(S142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2909.7973063681638},{"$f":"IF(T142=0,0,CHOOSE(T142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2955.4919080574837},{"$f":"IF(U142=0,0,CHOOSE(U142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2963.9040443322592},{"$f":"IF(V142=0,0,CHOOSE(V142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2912.0768244513347},{"$f":"IF(W142=0,0,CHOOSE(W142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2795.516513258779},{"$f":"IF(X142=0,0,CHOOSE(X142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":2613.2106361033511}]
[]
[{"$f":"'C4_Market_financing'!B3","v":"Tailored stress test 4: Market Financing Stress Test"}]
[]
[{"$f":"A6","v":"Average interest rate on new debt"},{"$f":"'C4_Market_financing'!K41","v":9.8696684010889948E-2},{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},null,{"$f":"'C4_Market_financing'!E73","v":0},{"$f":"'C4_Market_financing'!F73","v":11.944189901353319},{"$f":"'C4_Market_financing'!G73","v":22.560142230017878}]
[{"$f":"A7","v":"USD Discount rate"},{"$f":"B7","v":0.05},{"$f":"$C$13","v":"cumulative"},{"$f":"D147","v":0},{"$f":"SUM(D147:E147)","v":0},{"$f":"SUM(D147:F147)","v":11.944189901353319},{"$f":"SUM(D147:G147)","v":34.5043321313712},{"$f":"SUM(D147:H147)","v":34.5043321313712},{"$f":"SUM(D147:I147)","v":34.5043321313712},{"$f":"SUM(D147:J147)","v":34.5043321313712},{"$f":"SUM(D147:K147)","v":34.5043321313712},{"$f":"SUM(D147:L147)","v":34.5043321313712},{"$f":"SUM(D147:M147)","v":34.5043321313712},{"$f":"SUM(D147:N147)","v":34.5043321313712},{"$f":"SUM(D147:O147)","v":34.5043321313712},{"$f":"SUM(D147:P147)","v":34.5043321313712},{"$f":"SUM(D147:Q147)","v":34.5043321313712},{"$f":"SUM(D147:R147)","v":34.5043321313712},{"$f":"SUM(D147:S147)","v":34.5043321313712},{"$f":"SUM(D147:T147)","v":34.5043321313712},{"$f":"SUM(D147:U147)","v":34.5043321313712},{"$f":"SUM(D147:V147)","v":34.5043321313712},{"$f":"SUM(D147:W147)","v":34.5043321313712},{"$f":"SUM(D147:X147)","v":34.5043321313712}]
[{"$f":"A8","v":"Average maturity of new debt"},{"$f":"'C4_Market_financing'!H41","v":5},{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D147-D154","v":0},{"$f":"D149+E147-E154","v":0},{"$f":"E149+F147-F154","v":11.944189901353319},{"$f":"F149+G147-G154","v":34.5043321313712},{"$f":"G149+H147-H154","v":34.5043321313712},{"$f":"H149+I147-I154","v":34.5043321313712},{"$f":"I149+J147-J154","v":28.532237180694541},{"$f":"J149+K147-K154","v":11.280071115008941},{"$f":"K149+L147-L154","v":0},{"$f":"L149+M147-M154","v":0},{"$f":"M149+N147-N154","v":0},{"$f":"N149+O147-O154","v":0},{"$f":"O149+P147-P154","v":0},{"$f":"P149+Q147-Q154","v":0},{"$f":"Q149+R147-R154","v":0},{"$f":"R149+S147-S154","v":0},{"$f":"S149+T147-T154","v":0},{"$f":"T149+U147-U154","v":0},{"$f":"U149+V147-V154","v":0},{"$f":"V149+W147-W154","v":0},{"$f":"W149+X147-X154","v":0}]
[{"$f":"A9","v":"Average grace period on new debt"},{"$f":"'C4_Market_financing'!I41","v":3},{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$147>=$B$148, D147, D147*$D$9/100)","v":0},{"$f":"IF($B$147>=$B$148,D150-E154+E147, D150*(1+$B$7)-E152+E147*$D$9/100)","v":0},{"$f":"IF($B$147>=$B$148,E150-F154+F147, E150*(1+$B$7)-F152+F147*$D$9/100)","v":11.944189901353319},34.5043321313712,34.5043321313712,34.5043321313712,28.532237180694541,11.280071115008941,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D153+D154","v":0},0,0,1.1788519364599312,3.40546316537674,3.40546316537674,9.3775581160534003,20.068203262832373,12.393376729467345,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X153+X154","v":0}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D149*$B147","v":0},{"$f":"E149*$B147","v":0},1.1788519364599312,3.40546316537674,3.40546316537674,3.40546316537674,2.8160371971467746,1.1133056144584044,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D157-D159)/($B149-$B150)","v":0},{"$f":"(E157-E159)/($B149-$B150)","v":0},0,0,0,0,5.9720949506766594,17.2521660656856,11.280071115008941,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B150>0,D2-$B150,0)","v":0},{"$f":"IF(E2-$B150>0,E2-$B150,0)","v":0},0,{"$f":"IF(G2-$B150>0,G2-$B150,0)","v":0},{"$f":"IF(H2-$B150>0,H2-$B150,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D156=0,0,CHOOSE(D156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(E156=0,0,CHOOSE(E156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(F156=0,0,CHOOSE(F156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(G156=0,0,CHOOSE(G156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(H156=0,0,CHOOSE(H156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(I156=0,0,CHOOSE(I156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(J156=0,0,CHOOSE(J156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":11.944189901353319},{"$f":"IF(K156=0,0,CHOOSE(K156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(L156=0,0,CHOOSE(L156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(M156=0,0,CHOOSE(M156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(N156=0,0,CHOOSE(N156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(O156=0,0,CHOOSE(O156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(P156=0,0,CHOOSE(P156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(Q156=0,0,CHOOSE(Q156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(R156=0,0,CHOOSE(R156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(S156=0,0,CHOOSE(S156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(T156=0,0,CHOOSE(T156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(U156=0,0,CHOOSE(U156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(V156=0,0,CHOOSE(V156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(W156=0,0,CHOOSE(W156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(X156=0,0,CHOOSE(X156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B149>0,D2-$B149,0)","v":0},{"$f":"IF(E2-$B149>0,E2-$B149,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"IF(D158=0,0,CHOOSE(D158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(E158=0,0,CHOOSE(E158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(F158=0,0,CHOOSE(F158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(G158=0,0,CHOOSE(G158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(H158=0,0,CHOOSE(H158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(I158=0,0,CHOOSE(I158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(J158=0,0,CHOOSE(J158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(K158=0,0,CHOOSE(K158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(L158=0,0,CHOOSE(L158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":11.944189901353319},{"$f":"IF(M158=0,0,CHOOSE(M158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(N158=0,0,CHOOSE(N158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(O158=0,0,CHOOSE(O158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(P158=0,0,CHOOSE(P158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(Q158=0,0,CHOOSE(Q158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(R158=0,0,CHOOSE(R158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(S158=0,0,CHOOSE(S158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(T158=0,0,CHOOSE(T158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(U158=0,0,CHOOSE(U158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(V158=0,0,CHOOSE(V158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(W158=0,0,CHOOSE(W158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(X158=0,0,CHOOSE(X158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},null,null,null,null,{"$f":"'C4_Market_financing'!H73","v":45.994542230017871},{"$f":"'C4_Market_financing'!I73","v":162.11861071539741},{"$f":"'C4_Market_financing'!J73","v":253.55095998024609},{"$f":"'C4_Market_financing'!K73","v":337.61400151428415},{"$f":"'C4_Market_financing'!L73","v":166.60719301262091},{"$f":"'C4_Market_financing'!M73","v":-152.68726501098772},{"$f":"'C4_Market_financing'!N73","v":-147.68802303459634},{"$f":"'C4_Market_financing'!O73","v":-142.688781058205},{"$f":"'C4_Market_financing'!P73","v":-137.68953908181362},{"$f":"'C4_Market_financing'!Q73","v":-216.02363043875556},{"$f":"'C4_Market_financing'!R73","v":-170.34608318082718},{"$f":"'C4_Market_financing'!S73","v":-130.017},{"$f":"'C4_Market_financing'!T73","v":0},{"$f":"'C4_Market_financing'!U73","v":0},{"$f":"'C4_Market_financing'!V73","v":0},{"$f":"'C4_Market_financing'!W73","v":0},{"$f":"'C4_Market_financing'!X73","v":0}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D161","v":0},{"$f":"SUM(D161:E161)","v":0},{"$f":"SUM(D161:F161)","v":0},{"$f":"SUM(D161:G161)","v":0},{"$f":"SUM(D161:H161)","v":45.994542230017871},{"$f":"SUM(D161:I161)","v":208.11315294541527},{"$f":"SUM(D161:J161)","v":461.66411292566136},{"$f":"SUM(D161:K161)","v":799.27811443994551},{"$f":"SUM(D161:L161)","v":965.88530745256639},{"$f":"SUM(D161:M161)","v":813.19804244157865},{"$f":"SUM(D161:N161)","v":665.51001940698234},{"$f":"SUM(D161:O161)","v":522.82123834877734},{"$f":"SUM(D161:P161)","v":385.13169926696372},{"$f":"SUM(D161:Q161)","v":169.10806882820816},{"$f":"SUM(D161:R161)","v":-1.2380143526190182},{"$f":"SUM(D161:S161)","v":-131.25501435261901},{"$f":"SUM(D161:T161)","v":-131.25501435261901},{"$f":"SUM(D161:U161)","v":-131.25501435261901},{"$f":"SUM(D161:V161)","v":-131.25501435261901},{"$f":"SUM(D161:W161)","v":-131.25501435261901},{"$f":"SUM(D161:X161)","v":-131.25501435261901}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D161-D168","v":0},{"$f":"D163+E161-E168","v":0},{"$f":"E163+F161-F168","v":0},{"$f":"F163+G161-G168","v":0},45.994542230017871,208.11315294541527,461.66411292566136,799.27811443994551,965.88530745256639,803.99913399557511,614.68848037189571,379.66687672855846,82.121714758755729,-327.0789771705131,-650.86576039365241,-872.36213368596589,-884.59355877058908,-801.76427573599267,-642.40882801112105,-479.52161665228152,-320.16860990036128]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D161, D161*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D164-E168+E161, D164*(1+$B$7)-E166+E161*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,E164-F168+F161, E164*(1+$B$7)-F166+F161*$D$9/100)","v":0},0,45.994542230017871,208.11315294541527,461.66411292566136,799.27811443994551,965.88530745256639,803.99913399557511,614.68848037189571,379.66687672855846,82.121714758755729,-327.0789771705131,-650.86576039365241,-872.36213368596577,-884.59355877058897,-801.76427573599267,-642.40882801112105,-479.52161665228152,-320.16860990036128]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D167+D168","v":0},0,0,0,0,3.6714680132293531,16.612422846829219,36.851872880610053,63.801570546458073,86.299730387566328,105.80105176711479,141.3997114890312,190.16214896711719,199.73234466781906,127.33195008507084,39.524669444170193,-57.404003696538254,-153.44107300508816,-223.35547359301808,-214.16684909637269,{"$f":"X167+X168","v":-197.6303368835348}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D163*$B$6","v":0},{"$f":"E163*$B$6","v":0},0,0,3.6714680132293531,16.612422846829219,36.851872880610053,63.801570546458073,77.100821941562756,64.178421178031741,49.066888903898921,30.306526079128076,6.5552831773057818,-26.108749957241308,-51.954703848143218,-69.635428781161451,-70.611789970491799,-64.000025868146409,-51.279637737533172,-38.277330131614519]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"IF(($B$8-$B$9)=0, 0, (D171-D173)/($B$8-$B$9))","v":0},{"$f":"IF(($B$8-$B$9)=0, 0, (E171-E173)/($B$8-$B$9))","v":0},0,0,0,0,0,0,0,9.1989084460035748,41.622630589083052,92.332822585132277,159.85562288798911,193.17706149051327,153.44070004231216,91.479373292313412,12.231425084623197,-82.829283034596358,-159.35544772487165,-162.88721135883952,-159.35300675192028]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B9>0,D2-$B9,0)","v":0},{"$f":"IF(E2-$B9>0,E2-$B9,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D170=0,0,CHOOSE(D170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(E170=0,0,CHOOSE(E170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(F170=0,0,CHOOSE(F170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(G170=0,0,CHOOSE(G170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(H170=0,0,CHOOSE(H170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(I170=0,0,CHOOSE(I170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(J170=0,0,CHOOSE(J170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(K170=0,0,CHOOSE(K170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(L170=0,0,CHOOSE(L170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(M170=0,0,CHOOSE(M170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":45.994542230017871},{"$f":"IF(N170=0,0,CHOOSE(N170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":208.11315294541527},{"$f":"IF(O170=0,0,CHOOSE(O170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":461.66411292566136},{"$f":"IF(P170=0,0,CHOOSE(P170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":799.27811443994551},{"$f":"IF(Q170=0,0,CHOOSE(Q170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":965.88530745256639},{"$f":"IF(R170=0,0,CHOOSE(R170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":813.19804244157865},{"$f":"IF(S170=0,0,CHOOSE(S170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":665.51001940698234},{"$f":"IF(T170=0,0,CHOOSE(T170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":522.82123834877734},{"$f":"IF(U170=0,0,CHOOSE(U170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":385.13169926696372},{"$f":"IF(V170=0,0,CHOOSE(V170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":169.10806882820816},{"$f":"IF(W170=0,0,CHOOSE(W170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":-1.2380143526190182},{"$f":"IF(X170=0,0,CHOOSE(X170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":-131.25501435261901}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B$8>0,D2-$B$8,0)","v":0},{"$f":"IF(E2-$B$8>0,E2-$B$8,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"IF(D172=0,0,CHOOSE(D172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(E172=0,0,CHOOSE(E172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(F172=0,0,CHOOSE(F172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(G172=0,0,CHOOSE(G172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(H172=0,0,CHOOSE(H172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(I172=0,0,CHOOSE(I172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(J172=0,0,CHOOSE(J172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(K172=0,0,CHOOSE(K172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(L172=0,0,CHOOSE(L172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(M172=0,0,CHOOSE(M172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(N172=0,0,CHOOSE(N172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(O172=0,0,CHOOSE(O172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(P172=0,0,CHOOSE(P172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(Q172=0,0,CHOOSE(Q172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(R172=0,0,CHOOSE(R172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":45.994542230017871},{"$f":"IF(S172=0,0,CHOOSE(S172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":208.11315294541527},{"$f":"IF(T172=0,0,CHOOSE(T172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":461.66411292566136},{"$f":"IF(U172=0,0,CHOOSE(U172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":799.27811443994551},{"$f":"IF(V172=0,0,CHOOSE(V172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":965.88530745256639},{"$f":"IF(W172=0,0,CHOOSE(W172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":813.19804244157865},{"$f":"IF(X172=0,0,CHOOSE(X172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":665.51001940698234}]

{"sheet":"PV_Base-add.cost.mkt","index":72,"n_rows":145,"n_cols":56,"rows_kept":145,"cut":false,"hidden":true,"merged":[]}
[null,null,null,0,{"$f":"D1+1","v":1},{"$f":"E1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Calculate an increase in interest payments associated with increased borrowing costs",null,null,{"$f":"ProjectionYear","v":2024},{"$f":"D2+1","v":2025},{"$f":"E2+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
["=> Used for the combo shock for external DSA only. "]
[null,null,"Increase in FX borrowing"]
[null,null,{"$f":"B2_PB_mkt_pub!AA67","v":"Whichever is lower"},100,"bps / ppt (of worsening in PB)"]
[null,null,"or",{"$f":"'Input 6 - Tailored Tests'!H52","v":400},"bps"]
[null,null,"PB - baseline",{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151}]
[null,null,"      - shock",{"$f":"B6_combo_mkt_pub!F17","v":4.9190022985169968},{"$f":"B6_combo_mkt_pub!G17","v":4.9190022985169968}]
[null,null,"Deviation from baseline",{"$f":"D8-D7","v":7.0694874658331095},{"$f":"E8-E7","v":7.1211162277879119}]
[null,null,"Increase in borrowing costs",{"$f":"IF(C5=0,0,IF($C$5=\"Whichever is lower\",MIN($D5*D9,$D6),IF($C$5=400,$D6,$D5*D9)))","v":400},{"$f":"IF(D5=0,0,IF($C$5=\"Whichever is lower\",MIN($D5*E9,$D6),IF($C$5=400,$D6,$D5*E9)))","v":400}]
[null,null,"Average",{"$f":"AVERAGE(D10:E10)","v":400}]
[]
[null,null,"Addition nominal interest payments on external debt",{"$f":"D40+D66+D92+D118+D144","v":0},{"$f":"E40+E66+E92+E118+E144","v":0},{"$f":"F40+F66+F92+F118+F144","v":11.944189901353321},22.560142230017881,22.560142230017881,22.560142230017881,21.233010018756403,18.726327548754416,16.219645078752428,13.712962608750441,11.206280138748452,8.6995976687464651,6.1929151987444788,3.6862327287424921,1.1795502587405053,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15]
[null,null,"Additional PV associated with additional interest costs on external debt",{"$f":"D38+D64+D90+D116+D142","v":0},{"$f":"E38+E64+E90+E116+E142","v":140.16919027166784},135.23345988389789,119.4349906480749,102.84659795046076,85.428785617965929,68.467214880107832,53.164248075358799,39.602815400374311,27.869993561642591,18.057213100976266,10.260476087278601,4.5805846928980563,1.1233811988004672,-1.4683977107386446E-14,-1.3854981944083546E-14,-1.2984537022615502E-14,-1.2070569855074058E-14,-1.1110904329155539E-14,-1.0103255526941097E-14,-9.0452242846159327E-15,-7.9342914801745098E-15,-6.7678120355110149E-15,-5.5430086186143457E-15,-4.2569650308728434E-15,-2.9066192637442648E-15,-1.4887562082592576E-15,-1.4887562082592576E-15]
[]
["Only new commercial borrowing is subject to an increase in borrowing costs. An increase in PV is assumend to be zero as an adjusted interest will be larger than the discount rate. "]
[]
["COMMERCIAL "]
[{"$f":"+Ext_Debt_Data!A100","v":"Eurobond"}]
[{"$f":"+\"Grace \"& A19&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G38","v":9},null,{"$f":"D1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A19&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H38","v":12},null,{"$f":"D2","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AJ2","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Interest \"& A19&\"\"","v":"Interest Eurobond"},{"$f":"$D$11/10000","v":0.04},"Base",100]
[{"$f":"+\"Discount \"& A19&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D22-D24","v":100},{"$f":"D23-E24","v":100},100,100,100,100,100,100,100,100,66.666666666666657,33.333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ23-AR24","v":0},{"$f":"AR23-AS24","v":0},{"$f":"AS23-AT24","v":0},{"$f":"AT23-AU24","v":0},{"$f":"AU23-AV24","v":0},{"$f":"AV23-AW24","v":0},{"$f":"AW23-AX24","v":0},{"$f":"AX23-AY24","v":0},{"$f":"AY23-AZ24","v":0},{"$f":"AZ23-BA24","v":0},{"$f":"BA23-BB24","v":0},{"$f":"BB23-BC24","v":0},{"$f":"BC23-BD24","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D20-D20-1<B20,0,IF(D20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(E20-D20-1<B20,0,IF(E20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(F20-D20-1<B20,0,IF(F20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(G20-D20-1<B20,0,IF(G20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(H20-D20-1<B20,0,IF(H20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(I20-D20-1<B20,0,IF(I20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(J20-D20-1<B20,0,IF(J20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(K20-D20-1<B20,0,IF(K20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(L20-D20-1<B20,0,IF(L20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(M20-D20-1<B20,0,IF(M20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(N20-D20-1<B20,0,IF(N20-D20-1<B21,D22/(B21-B20),0))","v":33.333333333333336},{"$f":"IF(O20-D20-1<B20,0,IF(O20-D20-1<B21,D22/(B21-B20),0))","v":33.333333333333336},{"$f":"IF(P20-D20-1<B20,0,IF(P20-D20-1<B21,D22/(B21-B20),0))","v":33.333333333333336},{"$f":"IF(Q20-D20-1<B20,0,IF(Q20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(R20-D20-1<B20,0,IF(R20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(S20-D20-1<B20,0,IF(S20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(T20-D20-1<B20,0,IF(T20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(U20-D20-1<B20,0,IF(U20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(V20-D20-1<B20,0,IF(V20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(W20-D20-1<B20,0,IF(W20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(X20-D20-1<B20,0,IF(X20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Y20-D20-1<B20,0,IF(Y20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Z20-D20-1<B20,0,IF(Z20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AA20-D20-1<B20,0,IF(AA20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AB20-D20-1<B20,0,IF(AB20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AC20-D20-1<B20,0,IF(AC20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AD20-D20-1<B20,0,IF(AD20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AE20-D20-1<B20,0,IF(AE20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AF20-D20-1<B20,0,IF(AF20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AG20-D20-1<B20,0,IF(AG20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AH20-D20-1<B20,0,IF(AH20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AI20-D20-1<B20,0,IF(AI20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AJ20-D20-1<B20,0,IF(AJ20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AK20-D20-1<B20,0,IF(AK20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AL20-D20-1<B20,0,IF(AL20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AM20-D20-1<B20,0,IF(AM20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AN20-D20-1<B20,0,IF(AN20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AO20-D20-1<B20,0,IF(AO20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AP20-D20-1<B20,0,IF(AP20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AQ20-D20-1<B20,0,IF(AQ20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AR20-E20-1<C20,0,IF(AR20-E20-1<C21,E22/(C21-C20),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"$B22*D23","v":4},{"$f":"$B22*E23","v":4},4,4,4,4,4,4,4,4,2.6666666666666665,1.3333333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D24+D25","v":0},4,4,4,4,4,4,4,4,4,37.333333333333336,36,34.666666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR24+AR25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B22>$B23, D23, NPV($B23,E26:$BD26))","v":91.702866405365015},{"$f":"IF($B22>$B23, E23, NPV($B23,F26:$BD26))","v":92.288009725633273},{"$f":"IF($B22>$B23, F23, NPV($B23,G26:$BD26))","v":92.90241021191494},{"$f":"IF($B22>$B23, G23, NPV($B23,H26:$BD26))","v":93.547530722510686},{"$f":"IF($B22>$B23, H23, NPV($B23,I26:$BD26))","v":94.224907258636222},{"$f":"IF($B22>$B23, I23, NPV($B23,J26:$BD26))","v":94.936152621568027},{"$f":"IF($B22>$B23, J23, NPV($B23,K26:$BD26))","v":95.682960252646438},{"$f":"IF($B22>$B23, K23, NPV($B23,L26:$BD26))","v":96.467108265278782},{"$f":"IF($B22>$B23, L23, NPV($B23,M26:$BD26))","v":97.290463678542721},{"$f":"IF($B22>$B23, M23, NPV($B23,N26:$BD26))","v":98.154986862469855},{"$f":"IF($B22>$B23, N23, NPV($B23,O26:$BD26))","v":65.72940287226001},{"$f":"IF($B22>$B23, O23, NPV($B23,P26:$BD26))","v":33.015873015873019},{"$f":"IF($B22>$B23, P23, NPV($B23,Q26:$BD26))","v":0},{"$f":"IF($B22>$B23, Q23, NPV($B23,R26:$BD26))","v":0},{"$f":"IF($B22>$B23, R23, NPV($B23,S26:$BD26))","v":0},{"$f":"IF($B22>$B23, S23, NPV($B23,T26:$BD26))","v":0},{"$f":"IF($B22>$B23, T23, NPV($B23,U26:$BD26))","v":0},{"$f":"IF($B22>$B23, U23, NPV($B23,V26:$BD26))","v":0},{"$f":"IF($B22>$B23, V23, NPV($B23,W26:$BD26))","v":0},{"$f":"IF($B22>$B23, W23, NPV($B23,X26:$BD26))","v":0},{"$f":"IF($B22>$B23, X23, NPV($B23,Y26:$BD26))","v":0},{"$f":"IF($B22>$B23, Y23, NPV($B23,Z26:$BD26))","v":0},{"$f":"IF($B22>$B23, Z23, NPV($B23,AA26:$BD26))","v":0},{"$f":"IF($B22>$B23, AA23, NPV($B23,AB26:$BD26))","v":0},{"$f":"IF($B22>$B23, AB23, NPV($B23,AC26:$BD26))","v":0},{"$f":"IF($B22>$B23, AC23, NPV($B23,AD26:$BD26))","v":0},{"$f":"IF($B22>$B23, AD23, NPV($B23,AE26:$BD26))","v":0},{"$f":"IF($B22>$B23, AE23, NPV($B23,AF26:$BD26))","v":0},{"$f":"IF($B22>$B23, AF23, NPV($B23,AG26:$BD26))","v":0},{"$f":"IF($B22>$B23, AG23, NPV($B23,AH26:$BD26))","v":0},{"$f":"IF($B22>$B23, AH23, NPV($B23,AI26:$BD26))","v":0},{"$f":"IF($B22>$B23, AI23, NPV($B23,AJ26:$BD26))","v":0},{"$f":"IF($B22>$B23, AJ23, NPV($B23,AK26:$BD26))","v":0},{"$f":"IF($B22>$B23, AK23, NPV($B23,AL26:$BD26))","v":0},{"$f":"IF($B22>$B23, AL23, NPV($B23,AM26:$BD26))","v":0},{"$f":"IF($B22>$B23, AM23, NPV($B23,AN26:$BD26))","v":0},{"$f":"IF($B22>$B23, AN23, NPV($B23,AO26:$BD26))","v":0},{"$f":"IF($B22>$B23, AO23, NPV($B23,AP26:$BD26))","v":0},{"$f":"IF($B22>$B23, AP23, NPV($B23,AQ26:$BD26))","v":0},{"$f":"IF($B22>$B23, AQ23, NPV($B23,AR26:$BD26))","v":0},{"$f":"IF($B22>$B23, AR23, NPV($B23,AS26:$BD26))","v":0},{"$f":"IF($B22>$B23, AS23, NPV($B23,AT26:$BD26))","v":0},{"$f":"IF($B22>$B23, AT23, NPV($B23,AU26:$BD26))","v":0},{"$f":"IF($B22>$B23, AU23, NPV($B23,AV26:$BD26))","v":0},{"$f":"IF($B22>$B23, AV23, NPV($B23,AW26:$BD26))","v":0},{"$f":"IF($B22>$B23, AW23, NPV($B23,AX26:$BD26))","v":0},{"$f":"IF($B22>$B23, AX23, NPV($B23,AY26:$BD26))","v":0},{"$f":"IF($B22>$B23, AY23, NPV($B23,AZ26:$BD26))","v":0},{"$f":"IF($B22>$B23, AZ23, NPV($B23,BA26:$BD26))","v":0},{"$f":"IF($B22>$B23, BA23, NPV($B23,BB26:$BD26))","v":0},{"$f":"IF($B22>$B23, BB23, NPV($B23,BC26:$BD26))","v":0},{"$f":"IF($B22>$B23, BC23, NPV($B23,BD26:$BD26))","v":0},{"$f":"IF($B22>$B23, BD23, NPV($B23,$BD26:BE26))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D27=0,0,(1-D27/D23)*100)","v":8.2971335946349871},7.7119902743667312,7.0975897880850569,6.452469277489314,5.7750927413637747,5.0638473784319737,4.3170397473535571,3.5328917347212219,2.7095363214572732,1.8450131375301493,1.4058956916099707,0.95238095238090459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR27=0,0,(1-AR27/AR23)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D1-B20>0,D1-B20,0)","v":0},{"$f":"IF(E1-B20>0,E1-B20,0)","v":0},{"$f":"IF(F1-B20>0,F1-B20,0)","v":0},{"$f":"IF(G1-B20>0,G1-B20,0)","v":0},{"$f":"IF(H1-B20>0,H1-B20,0)","v":0},{"$f":"IF(I1-B20>0,I1-B20,0)","v":0},{"$f":"IF(J1-B20>0,J1-B20,0)","v":0},{"$f":"IF(K1-B20>0,K1-B20,0)","v":0},{"$f":"IF(L1-B20>0,L1-B20,0)","v":0},{"$f":"IF(M1-B20>0,M1-B20,0)","v":0},{"$f":"IF(N1-B20>0,N1-B20,0)","v":1},{"$f":"IF(O1-B20>0,O1-B20,0)","v":2},{"$f":"IF(P1-B20>0,P1-B20,0)","v":3},{"$f":"IF(Q1-B20>0,Q1-B20,0)","v":4},{"$f":"IF(R1-B20>0,R1-B20,0)","v":5},{"$f":"IF(S1-B20>0,S1-B20,0)","v":6},{"$f":"IF(T1-B20>0,T1-B20,0)","v":7},{"$f":"IF(U1-B20>0,U1-B20,0)","v":8},{"$f":"IF(V1-B20>0,V1-B20,0)","v":9},{"$f":"IF(W1-B20>0,W1-B20,0)","v":10},{"$f":"IF(X1-B20>0,X1-B20,0)","v":11},{"$f":"IF(Y1-B20>0,Y1-B20,0)","v":12},{"$f":"IF(Z1-B20>0,Z1-B20,0)","v":13},{"$f":"IF(AA1-B20>0,AA1-B20,0)","v":14},{"$f":"IF(AB1-B20>0,AB1-B20,0)","v":15},{"$f":"IF(AC1-B20>0,AC1-B20,0)","v":16},{"$f":"IF(AD1-B20>0,AD1-B20,0)","v":17},{"$f":"IF(AE1-B20>0,AE1-B20,0)","v":18}]
[null,null,null,{"$f":"IF(D29=0,0,CHOOSE(D29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(E29=0,0,CHOOSE(E29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(F29=0,0,CHOOSE(F29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(G29=0,0,CHOOSE(G29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(H29=0,0,CHOOSE(H29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(I29=0,0,CHOOSE(I29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(J29=0,0,CHOOSE(J29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(K29=0,0,CHOOSE(K29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(L29=0,0,CHOOSE(L29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(M29=0,0,CHOOSE(M29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(N29=0,0,CHOOSE(N29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(O29=0,0,CHOOSE(O29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(P29=0,0,CHOOSE(P29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Q29=0,0,CHOOSE(Q29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(R29=0,0,CHOOSE(R29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(S29=0,0,CHOOSE(S29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(T29=0,0,CHOOSE(T29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(U29=0,0,CHOOSE(U29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(V29=0,0,CHOOSE(V29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(W29=0,0,CHOOSE(W29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(X29=0,0,CHOOSE(X29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Y29=0,0,CHOOSE(Y29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Z29=0,0,CHOOSE(Z29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AA29=0,0,CHOOSE(AA29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AB29=0,0,CHOOSE(AB29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AC29=0,0,CHOOSE(AC29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AD29=0,0,CHOOSE(AD29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AE29=0,0,CHOOSE(AE29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},{"$f":"IF(D1-B21>0,D1-B21,0)","v":0},{"$f":"IF(E1-B21>0,E1-B21,0)","v":0},{"$f":"IF(F1-B21>0,F1-B21,0)","v":0},{"$f":"IF(G1-B21>0,G1-B21,0)","v":0},{"$f":"IF(H1-B21>0,H1-B21,0)","v":0},{"$f":"IF(I1-B21>0,I1-B21,0)","v":0},{"$f":"IF(J1-B21>0,J1-B21,0)","v":0},{"$f":"IF(K1-B21>0,K1-B21,0)","v":0},{"$f":"IF(L1-B21>0,L1-B21,0)","v":0},{"$f":"IF(M1-B21>0,M1-B21,0)","v":0},{"$f":"IF(N1-B21>0,N1-B21,0)","v":0},{"$f":"IF(O1-B21>0,O1-B21,0)","v":0},{"$f":"IF(P1-B21>0,P1-B21,0)","v":0},{"$f":"IF(Q1-B21>0,Q1-B21,0)","v":1},{"$f":"IF(R1-B21>0,R1-B21,0)","v":2},{"$f":"IF(S1-B21>0,S1-B21,0)","v":3},{"$f":"IF(T1-B21>0,T1-B21,0)","v":4},{"$f":"IF(U1-B21>0,U1-B21,0)","v":5},{"$f":"IF(V1-B21>0,V1-B21,0)","v":6},{"$f":"IF(W1-B21>0,W1-B21,0)","v":7},{"$f":"IF(X1-B21>0,X1-B21,0)","v":8},{"$f":"IF(Y1-B21>0,Y1-B21,0)","v":9},{"$f":"IF(Z1-B21>0,Z1-B21,0)","v":10},{"$f":"IF(AA1-B21>0,AA1-B21,0)","v":11},{"$f":"IF(AB1-B21>0,AB1-B21,0)","v":12},{"$f":"IF(AC1-B21>0,AC1-B21,0)","v":13},{"$f":"IF(AD1-B21>0,AD1-B21,0)","v":14},{"$f":"IF(AE1-B21>0,AE1-B21,0)","v":15}]
[null,null,null,{"$f":"IF(D31=0,0,CHOOSE(D31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(E31=0,0,CHOOSE(E31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(F31=0,0,CHOOSE(F31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(G31=0,0,CHOOSE(G31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(H31=0,0,CHOOSE(H31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(I31=0,0,CHOOSE(I31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(J31=0,0,CHOOSE(J31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(K31=0,0,CHOOSE(K31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(L31=0,0,CHOOSE(L31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(M31=0,0,CHOOSE(M31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(N31=0,0,CHOOSE(N31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(O31=0,0,CHOOSE(O31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(P31=0,0,CHOOSE(P31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Q31=0,0,CHOOSE(Q31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(R31=0,0,CHOOSE(R31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(S31=0,0,CHOOSE(S31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(T31=0,0,CHOOSE(T31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(U31=0,0,CHOOSE(U31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(V31=0,0,CHOOSE(V31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(W31=0,0,CHOOSE(W31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(X31=0,0,CHOOSE(X31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Y31=0,0,CHOOSE(Y31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Z31=0,0,CHOOSE(Z31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AA31=0,0,CHOOSE(AA31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AB31=0,0,CHOOSE(AB31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AC31=0,0,CHOOSE(AC31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AD31=0,0,CHOOSE(AD31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AE31=0,0,CHOOSE(AE31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0}]
[]
[{"$f":"+\"Output \"& A19&\"\"","v":"Output Eurobond"},null,null,{"$f":"D21","v":2024},{"$f":"D34+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D35","v":0},{"$f":"SUM(D35:E35)","v":0},{"$f":"SUM(D35:F35)","v":0},{"$f":"SUM(D35:G35)","v":0},{"$f":"SUM(D35:H35)","v":0},{"$f":"SUM(D35:I35)","v":0},{"$f":"SUM(D35:J35)","v":0},{"$f":"SUM(D35:K35)","v":0},{"$f":"SUM(D35:L35)","v":0},{"$f":"SUM(D35:M35)","v":0},{"$f":"SUM(D35:N35)","v":0},{"$f":"SUM(D35:O35)","v":0},{"$f":"SUM(D35:P35)","v":0},{"$f":"SUM(D35:Q35)","v":0},{"$f":"SUM(D35:R35)","v":0},{"$f":"SUM(D35:S35)","v":0},{"$f":"SUM(D35:T35)","v":0},{"$f":"SUM(D35:U35)","v":0},{"$f":"SUM(D35:V35)","v":0},{"$f":"SUM(D35:W35)","v":0},{"$f":"SUM(D35:X35)","v":0},{"$f":"SUM(D35:Y35)","v":0},{"$f":"SUM(D35:Z35)","v":0},{"$f":"SUM(D35:AA35)","v":0},{"$f":"SUM(D35:AB35)","v":0},{"$f":"SUM(D35:AC35)","v":0},{"$f":"SUM(D35:AD35)","v":0},{"$f":"SUM(D35:AE35)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D35-D41","v":0},{"$f":"D37+E35-E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C27,\"#\")&\" \"&TEXT(A19,\"#\")","v":"PV of debt Eurobond"},{"$f":"D35*D27/100","v":0},{"$f":"NPV($B$23,F40:$AE40)","v":0},{"$f":"NPV($B$23,G40:$AE40)","v":0},{"$f":"NPV($B$23,H40:$AE40)","v":0},{"$f":"NPV($B$23,I40:$AE40)","v":0},{"$f":"NPV($B$23,J40:$AE40)","v":0},{"$f":"NPV($B$23,K40:$AE40)","v":0},{"$f":"NPV($B$23,L40:$AE40)","v":0},{"$f":"NPV($B$23,M40:$AE40)","v":0},{"$f":"NPV($B$23,N40:$AE40)","v":0},{"$f":"NPV($B$23,O40:$AE40)","v":0},{"$f":"NPV($B$23,P40:$AE40)","v":0},{"$f":"NPV($B$23,Q40:$AE40)","v":0},{"$f":"NPV($B$23,R40:$AE40)","v":0},{"$f":"NPV($B$23,S40:$AE40)","v":0},{"$f":"NPV($B$23,T40:$AE40)","v":0},{"$f":"NPV($B$23,U40:$AE40)","v":0},{"$f":"NPV($B$23,V40:$AE40)","v":0},{"$f":"NPV($B$23,W40:$AE40)","v":0},{"$f":"NPV($B$23,X40:$AE40)","v":0},{"$f":"NPV($B$23,Y40:$AE40)","v":0},{"$f":"NPV($B$23,Z40:$AE40)","v":0},{"$f":"NPV($B$23,AA40:$AE40)","v":0},{"$f":"NPV($B$23,AB40:$AE40)","v":0},{"$f":"NPV($B$23,AC40:$AE40)","v":0},{"$f":"NPV($B$23,AD40:$AE40)","v":0},{"$f":"NPV($B$23,AE40:$AE40)","v":0},{"$f":"NPV($B$23,$AE40:AF40)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"$B22*D37","v":0},{"$f":"$B22*E37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D30-D32)/(B21-B20)","v":0},{"$f":"(E30-E32)/(B21-B20)","v":0},{"$f":"(F30-F32)/(B21-B20)","v":0},{"$f":"(G30-G32)/(B21-B20)","v":0},{"$f":"(H30-H32)/(B21-B20)","v":0},{"$f":"(I30-I32)/(B21-B20)","v":0},{"$f":"(J30-J32)/(B21-B20)","v":0},{"$f":"(K30-K32)/(B21-B20)","v":0},{"$f":"(L30-L32)/(B21-B20)","v":0},{"$f":"(M30-M32)/(B21-B20)","v":0},{"$f":"(N30-N32)/(B21-B20)","v":0},{"$f":"(O30-O32)/(B21-B20)","v":0},{"$f":"(P30-P32)/(B21-B20)","v":0},{"$f":"(Q30-Q32)/(B21-B20)","v":0},{"$f":"(R30-R32)/(B21-B20)","v":0},{"$f":"(S30-S32)/(B21-B20)","v":0},{"$f":"(T30-T32)/(B21-B20)","v":0},{"$f":"(U30-U32)/(B21-B20)","v":0},{"$f":"(V30-V32)/(B21-B20)","v":0},{"$f":"(W30-W32)/(B21-B20)","v":0},{"$f":"(X30-X32)/(B21-B20)","v":0},{"$f":"(Y30-Y32)/(B21-B20)","v":0},{"$f":"(Z30-Z32)/(B21-B20)","v":0},{"$f":"(AA30-AA32)/(B21-B20)","v":0},{"$f":"(AB30-AB32)/(B21-B20)","v":0},{"$f":"(AC30-AC32)/(B21-B20)","v":0},{"$f":"(AD30-AD32)/(B21-B20)","v":0},{"$f":"(AE30-AE32)/(B21-B20)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A101","v":"Commecial Bank"}]
[{"$f":"+\"Grace \"& A45&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G39","v":3},null,{"$f":"D1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A45&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H39","v":12},null,{"$f":"D21","v":2024},{"$f":"E21","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Interest \"& A45&\"\"","v":"Interest Commecial Bank"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A45&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E39","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D48-D50","v":100},{"$f":"D49-E50","v":100},100,100,88.888888888888886,77.777777777777771,66.666666666666657,55.555555555555543,44.444444444444429,33.333333333333314,22.222222222222204,11.111111111111093,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D46-D46-1<B46,0,IF(D46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(E46-D46-1<B46,0,IF(E46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(F46-D46-1<B46,0,IF(F46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(G46-D46-1<B46,0,IF(G46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(H46-D46-1<B46,0,IF(H46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(I46-D46-1<B46,0,IF(I46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(J46-D46-1<B46,0,IF(J46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(K46-D46-1<B46,0,IF(K46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(L46-D46-1<B46,0,IF(L46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(M46-D46-1<B46,0,IF(M46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(N46-D46-1<B46,0,IF(N46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(O46-D46-1<B46,0,IF(O46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(P46-D46-1<B46,0,IF(P46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(Q46-D46-1<B46,0,IF(Q46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(R46-D46-1<B46,0,IF(R46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(S46-D46-1<B46,0,IF(S46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(T46-D46-1<B46,0,IF(T46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(U46-D46-1<B46,0,IF(U46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(V46-D46-1<B46,0,IF(V46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(W46-D46-1<B46,0,IF(W46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(X46-D46-1<B46,0,IF(X46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Y46-D46-1<B46,0,IF(Y46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Z46-D46-1<B46,0,IF(Z46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AA46-D46-1<B46,0,IF(AA46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AB46-D46-1<B46,0,IF(AB46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AC46-D46-1<B46,0,IF(AC46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AD46-D46-1<B46,0,IF(AD46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AE46-D46-1<B46,0,IF(AE46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AF46-D46-1<B46,0,IF(AF46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AG46-D46-1<B46,0,IF(AG46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AH46-D46-1<B46,0,IF(AH46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AI46-D46-1<B46,0,IF(AI46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AJ46-D46-1<B46,0,IF(AJ46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AK46-D46-1<B46,0,IF(AK46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AL46-D46-1<B46,0,IF(AL46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AM46-D46-1<B46,0,IF(AM46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AN46-D46-1<B46,0,IF(AN46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AO46-D46-1<B46,0,IF(AO46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AP46-D46-1<B46,0,IF(AP46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AQ46-D46-1<B46,0,IF(AQ46-D46-1<B47,D48/(B47-B46),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B48*D49","v":4},{"$f":"$B48*E49","v":4},4,4,3.5555555555555554,3.1111111111111107,2.6666666666666665,2.2222222222222219,1.7777777777777772,1.3333333333333326,0.88888888888888817,0.44444444444444375,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D50+D51","v":0},4,4,4,15.111111111111111,14.666666666666666,14.222222222222221,13.777777777777777,13.333333333333332,12.888888888888888,12.444444444444443,11.999999999999998,11.555555555555554,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B48>$B49, D49, NPV($B49,E52:$BD52))","v":93.644452460174051},{"$f":"IF($B48>$B49, E49, NPV($B49,F52:$BD52))","v":94.326675083182749},{"$f":"IF($B48>$B49, F49, NPV($B49,G52:$BD52))","v":95.043008837341887},{"$f":"IF($B48>$B49, G49, NPV($B49,H52:$BD52))","v":95.795159279208974},{"$f":"IF($B48>$B49, H49, NPV($B49,I52:$BD52))","v":85.473806132058328},{"$f":"IF($B48>$B49, I49, NPV($B49,J52:$BD52))","v":75.080829771994587},{"$f":"IF($B48>$B49, J49, NPV($B49,K52:$BD52))","v":64.612649038372084},{"$f":"IF($B48>$B49, K49, NPV($B49,L52:$BD52))","v":54.065503712512921},{"$f":"IF($B48>$B49, L49, NPV($B49,M52:$BD52))","v":43.435445564805235},{"$f":"IF($B48>$B49, M49, NPV($B49,N52:$BD52))","v":32.718328954156611},{"$f":"IF($B48>$B49, N49, NPV($B49,O52:$BD52))","v":21.90980095742},{"$f":"IF($B48>$B49, O49, NPV($B49,P52:$BD52))","v":11.005291005291003},{"$f":"IF($B48>$B49, P49, NPV($B49,Q52:$BD52))","v":-1.040450116817854E-14},{"$f":"IF($B48>$B49, Q49, NPV($B49,R52:$BD52))","v":-1.0214183490827366E-14},{"$f":"IF($B48>$B49, R49, NPV($B49,S52:$BD52))","v":-1.0014349929608636E-14},{"$f":"IF($B48>$B49, S49, NPV($B49,T52:$BD52))","v":-9.804524690328967E-15},{"$f":"IF($B48>$B49, T49, NPV($B49,U52:$BD52))","v":-9.5842081890853157E-15},{"$f":"IF($B48>$B49, U49, NPV($B49,V52:$BD52))","v":-9.3528758627794826E-15},{"$f":"IF($B48>$B49, V49, NPV($B49,W52:$BD52))","v":-9.1099769201583555E-15},{"$f":"IF($B48>$B49, W49, NPV($B49,X52:$BD52))","v":-8.854933030406175E-15},{"$f":"IF($B48>$B49, X49, NPV($B49,Y52:$BD52))","v":-8.5871369461663828E-15},{"$f":"IF($B48>$B49, Y49, NPV($B49,Z52:$BD52))","v":-8.3059510577146019E-15},{"$f":"IF($B48>$B49, Z49, NPV($B49,AA52:$BD52))","v":-8.0107058748402323E-15},{"$f":"IF($B48>$B49, AA49, NPV($B49,AB52:$BD52))","v":-7.7006984328221437E-15},{"$f":"IF($B48>$B49, AB49, NPV($B49,AC52:$BD52))","v":-7.3751906187031511E-15},{"$f":"IF($B48>$B49, AC49, NPV($B49,AD52:$BD52))","v":-7.0334074138782087E-15},{"$f":"IF($B48>$B49, AD49, NPV($B49,AE52:$BD52))","v":-6.6745350488120195E-15},{"$f":"IF($B48>$B49, AE49, NPV($B49,AF52:$BD52))","v":-6.2977190654925208E-15},{"$f":"IF($B48>$B49, AF49, NPV($B49,AG52:$BD52))","v":-5.9020622830070469E-15},{"$f":"IF($B48>$B49, AG49, NPV($B49,AH52:$BD52))","v":-5.4866226613972994E-15},{"$f":"IF($B48>$B49, AH49, NPV($B49,AI52:$BD52))","v":-5.0504110587070646E-15},{"$f":"IF($B48>$B49, AI49, NPV($B49,AJ52:$BD52))","v":-4.5923888758823179E-15},{"$f":"IF($B48>$B49, AJ49, NPV($B49,AK52:$BD52))","v":-4.1114655839163328E-15},{"$f":"IF($B48>$B49, AK49, NPV($B49,AL52:$BD52))","v":-3.60649612735205E-15},{"$f":"IF($B48>$B49, AL49, NPV($B49,AM52:$BD52))","v":-3.0762781979595524E-15},{"$f":"IF($B48>$B49, AM49, NPV($B49,AN52:$BD52))","v":-2.5195493720974299E-15},{"$f":"IF($B48>$B49, AN49, NPV($B49,AO52:$BD52))","v":-1.9349841049422011E-15},{"$f":"IF($B48>$B49, AO49, NPV($B49,AP52:$BD52))","v":-1.3211905744292112E-15},{"$f":"IF($B48>$B49, AP49, NPV($B49,AQ52:$BD52))","v":-6.7670736739057157E-16},{"$f":"IF($B48>$B49, AQ49, NPV($B49,AR52:$BD52))","v":0},{"$f":"IF($B48>$B49, AR49, NPV($B49,AS52:$BD52))","v":0},{"$f":"IF($B48>$B49, AS49, NPV($B49,AT52:$BD52))","v":0},{"$f":"IF($B48>$B49, AT49, NPV($B49,AU52:$BD52))","v":0},{"$f":"IF($B48>$B49, AU49, NPV($B49,AV52:$BD52))","v":0},{"$f":"IF($B48>$B49, AV49, NPV($B49,AW52:$BD52))","v":0},{"$f":"IF($B48>$B49, AW49, NPV($B49,AX52:$BD52))","v":0},{"$f":"IF($B48>$B49, AX49, NPV($B49,AY52:$BD52))","v":0},{"$f":"IF($B48>$B49, AY49, NPV($B49,AZ52:$BD52))","v":0},{"$f":"IF($B48>$B49, AZ49, NPV($B49,BA52:$BD52))","v":0},{"$f":"IF($B48>$B49, BA49, NPV($B49,BB52:$BD52))","v":0},{"$f":"IF($B48>$B49, BB49, NPV($B49,BC52:$BD52))","v":0},{"$f":"IF($B48>$B49, BC49, NPV($B49,BD52:$BD52))","v":0},{"$f":"IF($B48>$B49, BD49, NPV($B49,$BD52:BE52))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D53=0,0,(1-D53/D49)*100)","v":6.3555475398259453},5.6733249168172462,4.9569911626581087,4.2048407207910259,3.8419681014343787,3.4675045788641001,3.0810264424418587,2.6820933174767192,2.270247479188181,1.845013137530116,1.4058956916099152,0.95238095238081577,41.427865520019047,42.499258796020001,43.624221735820988,44.805432822612048,46.045704463742645,47.347989686929772,48.715389171276271,50.151158629840062,51.658716561332071,53.241652389398674,54.903735008868601,56.648921759312046,58.481367847277646,60.405436239641517,62.425708051623594,64.546993454204767,66.774343126914999,69.113060283260751,71.568713297423798,74.147148962294978,76.854506410409726,79.697231730930213,82.682093317476728,85.816197983350563,89.10700788251809,92.562358276643991,96.19047619047619,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D1-B46>0,D1-B46,0)","v":0},{"$f":"IF(E1-B46>0,E1-B46,0)","v":0},{"$f":"IF(F1-B46>0,F1-B46,0)","v":0},{"$f":"IF(G1-B46>0,G1-B46,0)","v":0},{"$f":"IF(H1-B46>0,H1-B46,0)","v":1},{"$f":"IF(I1-B46>0,I1-B46,0)","v":2},{"$f":"IF(J1-B46>0,J1-B46,0)","v":3},{"$f":"IF(K1-B46>0,K1-B46,0)","v":4},{"$f":"IF(L1-B46>0,L1-B46,0)","v":5},{"$f":"IF(M1-B46>0,M1-B46,0)","v":6},{"$f":"IF(N1-B46>0,N1-B46,0)","v":7},{"$f":"IF(O1-B46>0,O1-B46,0)","v":8},{"$f":"IF(P1-B46>0,P1-B46,0)","v":9},{"$f":"IF(Q1-B46>0,Q1-B46,0)","v":10},{"$f":"IF(R1-B46>0,R1-B46,0)","v":11},{"$f":"IF(S1-B46>0,S1-B46,0)","v":12},{"$f":"IF(T1-B46>0,T1-B46,0)","v":13},{"$f":"IF(U1-B46>0,U1-B46,0)","v":14},{"$f":"IF(V1-B46>0,V1-B46,0)","v":15},{"$f":"IF(W1-B46>0,W1-B46,0)","v":16},{"$f":"IF(X1-B46>0,X1-B46,0)","v":17},{"$f":"IF(Y1-B46>0,Y1-B46,0)","v":18},{"$f":"IF(Z1-B46>0,Z1-B46,0)","v":19},{"$f":"IF(AA1-B46>0,AA1-B46,0)","v":20},{"$f":"IF(AB1-B46>0,AB1-B46,0)","v":21},{"$f":"IF(AC1-B46>0,AC1-B46,0)","v":22},{"$f":"IF(AD1-B46>0,AD1-B46,0)","v":23},{"$f":"IF(AE1-B46>0,AE1-B46,0)","v":24}]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":298.60474753383301},{"$f":"IF(J55=0,0,CHOOSE(J55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(K55=0,0,CHOOSE(K55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(L55=0,0,CHOOSE(L55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(M55=0,0,CHOOSE(M55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(N55=0,0,CHOOSE(N55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(O55=0,0,CHOOSE(O55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(P55=0,0,CHOOSE(P55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(R55=0,0,CHOOSE(R55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(S55=0,0,CHOOSE(S55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(T55=0,0,CHOOSE(T55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(U55=0,0,CHOOSE(U55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(V55=0,0,CHOOSE(V55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(W55=0,0,CHOOSE(W55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(X55=0,0,CHOOSE(X55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D1-B47>0,D1-B47,0)","v":0},{"$f":"IF(E1-B47>0,E1-B47,0)","v":0},{"$f":"IF(F1-B47>0,F1-B47,0)","v":0},{"$f":"IF(G1-B47>0,G1-B47,0)","v":0},{"$f":"IF(H1-B47>0,H1-B47,0)","v":0},{"$f":"IF(I1-B47>0,I1-B47,0)","v":0},{"$f":"IF(J1-B47>0,J1-B47,0)","v":0},{"$f":"IF(K1-B47>0,K1-B47,0)","v":0},{"$f":"IF(L1-B47>0,L1-B47,0)","v":0},{"$f":"IF(M1-B47>0,M1-B47,0)","v":0},{"$f":"IF(N1-B47>0,N1-B47,0)","v":0},{"$f":"IF(O1-B47>0,O1-B47,0)","v":0},{"$f":"IF(P1-B47>0,P1-B47,0)","v":0},{"$f":"IF(Q1-B47>0,Q1-B47,0)","v":1},{"$f":"IF(R1-B47>0,R1-B47,0)","v":2},{"$f":"IF(S1-B47>0,S1-B47,0)","v":3},{"$f":"IF(T1-B47>0,T1-B47,0)","v":4},{"$f":"IF(U1-B47>0,U1-B47,0)","v":5},{"$f":"IF(V1-B47>0,V1-B47,0)","v":6},{"$f":"IF(W1-B47>0,W1-B47,0)","v":7},{"$f":"IF(X1-B47>0,X1-B47,0)","v":8},{"$f":"IF(Y1-B47>0,Y1-B47,0)","v":9},{"$f":"IF(Z1-B47>0,Z1-B47,0)","v":10},{"$f":"IF(AA1-B47>0,AA1-B47,0)","v":11},{"$f":"IF(AB1-B47>0,AB1-B47,0)","v":12},{"$f":"IF(AC1-B47>0,AC1-B47,0)","v":13},{"$f":"IF(AD1-B47>0,AD1-B47,0)","v":14},{"$f":"IF(AE1-B47>0,AE1-B47,0)","v":15}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(I57=0,0,CHOOSE(I57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(J57=0,0,CHOOSE(J57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(K57=0,0,CHOOSE(K57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(L57=0,0,CHOOSE(L57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(M57=0,0,CHOOSE(M57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(N57=0,0,CHOOSE(N57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(O57=0,0,CHOOSE(O57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(P57=0,0,CHOOSE(P57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(R57=0,0,CHOOSE(R57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":298.60474753383301},{"$f":"IF(S57=0,0,CHOOSE(S57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(T57=0,0,CHOOSE(T57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(U57=0,0,CHOOSE(U57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(V57=0,0,CHOOSE(V57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(W57=0,0,CHOOSE(W57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(X57=0,0,CHOOSE(X57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(Y57=0,0,CHOOSE(Y57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(Z57=0,0,CHOOSE(Z57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AA57=0,0,CHOOSE(AA57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AB57=0,0,CHOOSE(AB57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AC57=0,0,CHOOSE(AC57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AD57=0,0,CHOOSE(AD57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AE57=0,0,CHOOSE(AE57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705}]
[]
[{"$f":"+\"Output \"& A45&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D47","v":2024},{"$f":"D60+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G101","v":298.60474753383301},{"$f":"Ext_Debt_Data!H101","v":265.39880821661399}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D61","v":0},{"$f":"SUM(D61:E61)","v":298.60474753383301},{"$f":"SUM(D61:F61)","v":564.00355575044705},{"$f":"SUM(D61:G61)","v":564.00355575044705},{"$f":"SUM(D61:H61)","v":564.00355575044705},{"$f":"SUM(D61:I61)","v":564.00355575044705},{"$f":"SUM(D61:J61)","v":564.00355575044705},{"$f":"SUM(D61:K61)","v":564.00355575044705},{"$f":"SUM(D61:L61)","v":564.00355575044705},{"$f":"SUM(D61:M61)","v":564.00355575044705},{"$f":"SUM(D61:N61)","v":564.00355575044705},{"$f":"SUM(D61:O61)","v":564.00355575044705},{"$f":"SUM(D61:P61)","v":564.00355575044705},{"$f":"SUM(D61:Q61)","v":564.00355575044705},{"$f":"SUM(D61:R61)","v":564.00355575044705},{"$f":"SUM(D61:S61)","v":564.00355575044705},{"$f":"SUM(D61:T61)","v":564.00355575044705},{"$f":"SUM(D61:U61)","v":564.00355575044705},{"$f":"SUM(D61:V61)","v":564.00355575044705},{"$f":"SUM(D61:W61)","v":564.00355575044705},{"$f":"SUM(D61:X61)","v":564.00355575044705},{"$f":"SUM(D61:Y61)","v":564.00355575044705},{"$f":"SUM(D61:Z61)","v":564.00355575044705},{"$f":"SUM(D61:AA61)","v":564.00355575044705},{"$f":"SUM(D61:AB61)","v":564.00355575044705},{"$f":"SUM(D61:AC61)","v":564.00355575044705},{"$f":"SUM(D61:AD61)","v":564.00355575044705},{"$f":"SUM(D61:AE61)","v":564.00355575044705}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D61-D67","v":0},{"$f":"D63+E61-E67","v":298.60474753383301},564.00355575044705,564.00355575044705,564.00355575044705,530.8252504689101,468.1581887188604,405.4911269688107,342.82406521876101,280.15700346871131,217.48994171866164,154.82287996861197,92.155818218562302,29.488756468512634,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14]
[null,null,{"$f":"+TEXT(C53,\"#\")&\" \"&TEXT(A45,\"#\")","v":"PV of debt Commecial Bank"},{"$f":"D61*D53/100","v":0},{"$f":"NPV($B$49,F66:$AE66)","v":140.16919027166784},{"$f":"NPV($B$49,G66:$AE66)","v":135.23345988389789},{"$f":"NPV($B$49,H66:$AE66)","v":119.4349906480749},{"$f":"NPV($B$49,I66:$AE66)","v":102.84659795046076},{"$f":"NPV($B$49,J66:$AE66)","v":85.428785617965929},{"$f":"NPV($B$49,K66:$AE66)","v":68.467214880107832},{"$f":"NPV($B$49,L66:$AE66)","v":53.164248075358799},{"$f":"NPV($B$49,M66:$AE66)","v":39.602815400374311},{"$f":"NPV($B$49,N66:$AE66)","v":27.869993561642591},{"$f":"NPV($B$49,O66:$AE66)","v":18.057213100976266},{"$f":"NPV($B$49,P66:$AE66)","v":10.260476087278601},{"$f":"NPV($B$49,Q66:$AE66)","v":4.5805846928980563},{"$f":"NPV($B$49,R66:$AE66)","v":1.1233811988004672},{"$f":"NPV($B$49,S66:$AE66)","v":-1.4683977107386446E-14},{"$f":"NPV($B$49,T66:$AE66)","v":-1.3854981944083546E-14},{"$f":"NPV($B$49,U66:$AE66)","v":-1.2984537022615502E-14},{"$f":"NPV($B$49,V66:$AE66)","v":-1.2070569855074058E-14},{"$f":"NPV($B$49,W66:$AE66)","v":-1.1110904329155539E-14},{"$f":"NPV($B$49,X66:$AE66)","v":-1.0103255526941097E-14},{"$f":"NPV($B$49,Y66:$AE66)","v":-9.0452242846159327E-15},{"$f":"NPV($B$49,Z66:$AE66)","v":-7.9342914801745098E-15},{"$f":"NPV($B$49,AA66:$AE66)","v":-6.7678120355110149E-15},{"$f":"NPV($B$49,AB66:$AE66)","v":-5.5430086186143457E-15},{"$f":"NPV($B$49,AC66:$AE66)","v":-4.2569650308728434E-15},{"$f":"NPV($B$49,AD66:$AE66)","v":-2.9066192637442648E-15},{"$f":"NPV($B$49,AE66:$AE66)","v":-1.4887562082592576E-15},{"$f":"NPV($B$49,$AE66:AF66)","v":-1.4887562082592576E-15}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D66+D67","v":0},0,11.944189901353321,22.560142230017881,22.560142230017881,55.738447511554881,83.900071768806072,81.393389298804081,78.88670682880209,76.380024358800114,73.873341888798123,71.366659418796132,68.859976948794142,66.353294478792165,30.668306727253178,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B48*D63","v":0},{"$f":"$B48*E63","v":11.944189901353321},22.560142230017881,22.560142230017881,22.560142230017881,21.233010018756403,18.726327548754416,16.219645078752428,13.712962608750441,11.206280138748452,8.6995976687464651,6.1929151987444788,3.6862327287424921,1.1795502587405053,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D56-D58)/(B47-B46)","v":0},{"$f":"(E56-E58)/(B47-B46)","v":0},{"$f":"(F56-F58)/(B47-B46)","v":0},{"$f":"(G56-G58)/(B47-B46)","v":0},{"$f":"(H56-H58)/(B47-B46)","v":0},{"$f":"(I56-I58)/(B47-B46)","v":33.178305281537},{"$f":"(J56-J58)/(B47-B46)","v":62.667061750049669},{"$f":"(K56-K58)/(B47-B46)","v":62.667061750049669},{"$f":"(L56-L58)/(B47-B46)","v":62.667061750049669},{"$f":"(M56-M58)/(B47-B46)","v":62.667061750049669},{"$f":"(N56-N58)/(B47-B46)","v":62.667061750049669},{"$f":"(O56-O58)/(B47-B46)","v":62.667061750049669},{"$f":"(P56-P58)/(B47-B46)","v":62.667061750049669},{"$f":"(Q56-Q58)/(B47-B46)","v":62.667061750049669},{"$f":"(R56-R58)/(B47-B46)","v":29.488756468512673},{"$f":"(S56-S58)/(B47-B46)","v":0},{"$f":"(T56-T58)/(B47-B46)","v":0},{"$f":"(U56-U58)/(B47-B46)","v":0},{"$f":"(V56-V58)/(B47-B46)","v":0},{"$f":"(W56-W58)/(B47-B46)","v":0},{"$f":"(X56-X58)/(B47-B46)","v":0},{"$f":"(Y56-Y58)/(B47-B46)","v":0},{"$f":"(Z56-Z58)/(B47-B46)","v":0},{"$f":"(AA56-AA58)/(B47-B46)","v":0},{"$f":"(AB56-AB58)/(B47-B46)","v":0},{"$f":"(AC56-AC58)/(B47-B46)","v":0},{"$f":"(AD56-AD58)/(B47-B46)","v":0},{"$f":"(AE56-AE58)/(B47-B46)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A102","v":"COM3"}]
[{"$f":"+\"Grace \"& A71&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G40","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A71&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H40","v":5},null,{"$f":"D$2","v":2024},{"$f":"E2","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"AK2","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[{"$f":"+\"Interest \"& A71&\"\"","v":"Interest COM3"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A71&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E40","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D74-D76","v":100},{"$f":"D75-E76","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D72-D72-1<B72,0,IF(D72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(E72-D72-1<B72,0,IF(E72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(F72-D72-1<B72,0,IF(F72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(G72-D72-1<B72,0,IF(G72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(H72-D72-1<B72,0,IF(H72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(I72-D72-1<B72,0,IF(I72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(J72-D72-1<B72,0,IF(J72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(K72-D72-1<B72,0,IF(K72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(L72-D72-1<B72,0,IF(L72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(M72-D72-1<B72,0,IF(M72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(N72-D72-1<B72,0,IF(N72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(O72-D72-1<B72,0,IF(O72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(P72-D72-1<B72,0,IF(P72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Q72-D72-1<B72,0,IF(Q72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(R72-D72-1<B72,0,IF(R72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(S72-D72-1<B72,0,IF(S72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(T72-D72-1<B72,0,IF(T72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(U72-D72-1<B72,0,IF(U72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(V72-D72-1<B72,0,IF(V72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(W72-D72-1<B72,0,IF(W72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(X72-D72-1<B72,0,IF(X72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Y72-D72-1<B72,0,IF(Y72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Z72-D72-1<B72,0,IF(Z72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AA72-D72-1<B72,0,IF(AA72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AB72-D72-1<B72,0,IF(AB72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AC72-D72-1<B72,0,IF(AC72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AD72-D72-1<B72,0,IF(AD72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AE72-D72-1<B72,0,IF(AE72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AF72-D72-1<B72,0,IF(AF72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AG72-D72-1<B72,0,IF(AG72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AH72-D72-1<B72,0,IF(AH72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AI72-D72-1<B72,0,IF(AI72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AJ72-D72-1<B72,0,IF(AJ72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AK72-D72-1<B72,0,IF(AK72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AL72-D72-1<B72,0,IF(AL72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AM72-D72-1<B72,0,IF(AM72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AN72-D72-1<B72,0,IF(AN72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AO72-D72-1<B72,0,IF(AO72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AP72-D72-1<B72,0,IF(AP72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AQ72-D72-1<B72,0,IF(AQ72-D72-1<B73,D74/(B73-B72),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B74*D75","v":4},{"$f":"$B74*E75","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D76+D77","v":0},4,29,28,27,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B74>$B75, D75, NPV($B75,E78:$BD78))","v":96.88547859124931},{"$f":"IF($B74>$B75, E75, NPV($B75,F78:$BD78))","v":97.729752520811786},{"$f":"IF($B74>$B75, F75, NPV($B75,G78:$BD78))","v":73.616240146852377},{"$f":"IF($B74>$B75, G75, NPV($B75,H78:$BD78))","v":49.297052154195008},{"$f":"IF($B74>$B75, H75, NPV($B75,I78:$BD78))","v":24.761904761904759},{"$f":"IF($B74>$B75, I75, NPV($B75,J78:$BD78))","v":0},{"$f":"IF($B74>$B75, J75, NPV($B75,K78:$BD78))","v":0},{"$f":"IF($B74>$B75, K75, NPV($B75,L78:$BD78))","v":0},{"$f":"IF($B74>$B75, L75, NPV($B75,M78:$BD78))","v":0},{"$f":"IF($B74>$B75, M75, NPV($B75,N78:$BD78))","v":0},{"$f":"IF($B74>$B75, N75, NPV($B75,O78:$BD78))","v":0},{"$f":"IF($B74>$B75, O75, NPV($B75,P78:$BD78))","v":0},{"$f":"IF($B74>$B75, P75, NPV($B75,Q78:$BD78))","v":0},{"$f":"IF($B74>$B75, Q75, NPV($B75,R78:$BD78))","v":0},{"$f":"IF($B74>$B75, R75, NPV($B75,S78:$BD78))","v":0},{"$f":"IF($B74>$B75, S75, NPV($B75,T78:$BD78))","v":0},{"$f":"IF($B74>$B75, T75, NPV($B75,U78:$BD78))","v":0},{"$f":"IF($B74>$B75, U75, NPV($B75,V78:$BD78))","v":0},{"$f":"IF($B74>$B75, V75, NPV($B75,W78:$BD78))","v":0},{"$f":"IF($B74>$B75, W75, NPV($B75,X78:$BD78))","v":0},{"$f":"IF($B74>$B75, X75, NPV($B75,Y78:$BD78))","v":0},{"$f":"IF($B74>$B75, Y75, NPV($B75,Z78:$BD78))","v":0},{"$f":"IF($B74>$B75, Z75, NPV($B75,AA78:$BD78))","v":0},{"$f":"IF($B74>$B75, AA75, NPV($B75,AB78:$BD78))","v":0},{"$f":"IF($B74>$B75, AB75, NPV($B75,AC78:$BD78))","v":0},{"$f":"IF($B74>$B75, AC75, NPV($B75,AD78:$BD78))","v":0},{"$f":"IF($B74>$B75, AD75, NPV($B75,AE78:$BD78))","v":0},{"$f":"IF($B74>$B75, AE75, NPV($B75,AF78:$BD78))","v":0},{"$f":"IF($B74>$B75, AF75, NPV($B75,AG78:$BD78))","v":0},{"$f":"IF($B74>$B75, AG75, NPV($B75,AH78:$BD78))","v":0},{"$f":"IF($B74>$B75, AH75, NPV($B75,AI78:$BD78))","v":0},{"$f":"IF($B74>$B75, AI75, NPV($B75,AJ78:$BD78))","v":0},{"$f":"IF($B74>$B75, AJ75, NPV($B75,AK78:$BD78))","v":0},{"$f":"IF($B74>$B75, AK75, NPV($B75,AL78:$BD78))","v":0},{"$f":"IF($B74>$B75, AL75, NPV($B75,AM78:$BD78))","v":0},{"$f":"IF($B74>$B75, AM75, NPV($B75,AN78:$BD78))","v":0},{"$f":"IF($B74>$B75, AN75, NPV($B75,AO78:$BD78))","v":0},{"$f":"IF($B74>$B75, AO75, NPV($B75,AP78:$BD78))","v":0},{"$f":"IF($B74>$B75, AP75, NPV($B75,AQ78:$BD78))","v":0},{"$f":"IF($B74>$B75, AQ75, NPV($B75,AR78:$BD78))","v":0},{"$f":"IF($B74>$B75, AR75, NPV($B75,AS78:$BD78))","v":0},{"$f":"IF($B74>$B75, AS75, NPV($B75,AT78:$BD78))","v":0},{"$f":"IF($B74>$B75, AT75, NPV($B75,AU78:$BD78))","v":0},{"$f":"IF($B74>$B75, AU75, NPV($B75,AV78:$BD78))","v":0},{"$f":"IF($B74>$B75, AV75, NPV($B75,AW78:$BD78))","v":0},{"$f":"IF($B74>$B75, AW75, NPV($B75,AX78:$BD78))","v":0},{"$f":"IF($B74>$B75, AX75, NPV($B75,AY78:$BD78))","v":0},{"$f":"IF($B74>$B75, AY75, NPV($B75,AZ78:$BD78))","v":0},{"$f":"IF($B74>$B75, AZ75, NPV($B75,BA78:$BD78))","v":0},{"$f":"IF($B74>$B75, BA75, NPV($B75,BB78:$BD78))","v":0},{"$f":"IF($B74>$B75, BB75, NPV($B75,BC78:$BD78))","v":0},{"$f":"IF($B74>$B75, BC75, NPV($B75,BD78:$BD78))","v":0},{"$f":"IF($B74>$B75, BD75, NPV($B75,$BD78:BE78))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D79=0,0,(1-D79/D75)*100)","v":3.1145214087506923},2.2702474791882143,1.8450131375301604,1.4058956916099818,0.9523809523809601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D1-B72>0,D1-B72,0)","v":0},{"$f":"IF(E1-B72>0,E1-B72,0)","v":0},{"$f":"IF(F1-B72>0,F1-B72,0)","v":1},{"$f":"IF(G1-B72>0,G1-B72,0)","v":2},{"$f":"IF(H1-B72>0,H1-B72,0)","v":3},{"$f":"IF(I1-B72>0,I1-B72,0)","v":4},{"$f":"IF(J1-B72>0,J1-B72,0)","v":5},{"$f":"IF(K1-B72>0,K1-B72,0)","v":6},{"$f":"IF(L1-B72>0,L1-B72,0)","v":7},{"$f":"IF(M1-B72>0,M1-B72,0)","v":8},{"$f":"IF(N1-B72>0,N1-B72,0)","v":9},{"$f":"IF(O1-B72>0,O1-B72,0)","v":10},{"$f":"IF(P1-B72>0,P1-B72,0)","v":11},{"$f":"IF(Q1-B72>0,Q1-B72,0)","v":12},{"$f":"IF(R1-B72>0,R1-B72,0)","v":13},{"$f":"IF(S1-B72>0,S1-B72,0)","v":14},{"$f":"IF(T1-B72>0,T1-B72,0)","v":15},{"$f":"IF(U1-B72>0,U1-B72,0)","v":16},{"$f":"IF(V1-B72>0,V1-B72,0)","v":17},{"$f":"IF(W1-B72>0,W1-B72,0)","v":18},{"$f":"IF(X1-B72>0,X1-B72,0)","v":19},{"$f":"IF(Y1-B72>0,Y1-B72,0)","v":20},{"$f":"IF(Z1-B72>0,Z1-B72,0)","v":21},{"$f":"IF(AA1-B72>0,AA1-B72,0)","v":22},{"$f":"IF(AB1-B72>0,AB1-B72,0)","v":23},{"$f":"IF(AC1-B72>0,AC1-B72,0)","v":24},{"$f":"IF(AD1-B72>0,AD1-B72,0)","v":25},{"$f":"IF(AE1-B72>0,AE1-B72,0)","v":26}]
[null,null,null,{"$f":"IF(D81=0,0,CHOOSE(D81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(E81=0,0,CHOOSE(E81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(F81=0,0,CHOOSE(F81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(G81=0,0,CHOOSE(G81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(H81=0,0,CHOOSE(H81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(I81=0,0,CHOOSE(I81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(J81=0,0,CHOOSE(J81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(K81=0,0,CHOOSE(K81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(L81=0,0,CHOOSE(L81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(M81=0,0,CHOOSE(M81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(N81=0,0,CHOOSE(N81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(O81=0,0,CHOOSE(O81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(P81=0,0,CHOOSE(P81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Q81=0,0,CHOOSE(Q81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(R81=0,0,CHOOSE(R81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(S81=0,0,CHOOSE(S81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(T81=0,0,CHOOSE(T81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(U81=0,0,CHOOSE(U81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(V81=0,0,CHOOSE(V81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(W81=0,0,CHOOSE(W81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(X81=0,0,CHOOSE(X81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Y81=0,0,CHOOSE(Y81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Z81=0,0,CHOOSE(Z81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AA81=0,0,CHOOSE(AA81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AB81=0,0,CHOOSE(AB81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AC81=0,0,CHOOSE(AC81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AD81=0,0,CHOOSE(AD81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AE81=0,0,CHOOSE(AE81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D1-B73>0,D1-B73,0)","v":0},{"$f":"IF(E1-B73>0,E1-B73,0)","v":0},{"$f":"IF(F1-B73>0,F1-B73,0)","v":0},{"$f":"IF(G1-B73>0,G1-B73,0)","v":0},{"$f":"IF(H1-B73>0,H1-B73,0)","v":0},{"$f":"IF(I1-B73>0,I1-B73,0)","v":0},{"$f":"IF(J1-B73>0,J1-B73,0)","v":1},{"$f":"IF(K1-B73>0,K1-B73,0)","v":2},{"$f":"IF(L1-B73>0,L1-B73,0)","v":3},{"$f":"IF(M1-B73>0,M1-B73,0)","v":4},{"$f":"IF(N1-B73>0,N1-B73,0)","v":5},{"$f":"IF(O1-B73>0,O1-B73,0)","v":6},{"$f":"IF(P1-B73>0,P1-B73,0)","v":7},{"$f":"IF(Q1-B73>0,Q1-B73,0)","v":8},{"$f":"IF(R1-B73>0,R1-B73,0)","v":9},{"$f":"IF(S1-B73>0,S1-B73,0)","v":10},{"$f":"IF(T1-B73>0,T1-B73,0)","v":11},{"$f":"IF(U1-B73>0,U1-B73,0)","v":12},{"$f":"IF(V1-B73>0,V1-B73,0)","v":13},{"$f":"IF(W1-B73>0,W1-B73,0)","v":14},{"$f":"IF(X1-B73>0,X1-B73,0)","v":15},{"$f":"IF(Y1-B73>0,Y1-B73,0)","v":16},{"$f":"IF(Z1-B73>0,Z1-B73,0)","v":17},{"$f":"IF(AA1-B73>0,AA1-B73,0)","v":18},{"$f":"IF(AB1-B73>0,AB1-B73,0)","v":19},{"$f":"IF(AC1-B73>0,AC1-B73,0)","v":20},{"$f":"IF(AD1-B73>0,AD1-B73,0)","v":21},{"$f":"IF(AE1-B73>0,AE1-B73,0)","v":22}]
[null,null,null,{"$f":"IF(D83=0,0,CHOOSE(D83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(E83=0,0,CHOOSE(E83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(F83=0,0,CHOOSE(F83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(G83=0,0,CHOOSE(G83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(H83=0,0,CHOOSE(H83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(I83=0,0,CHOOSE(I83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(J83=0,0,CHOOSE(J83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(K83=0,0,CHOOSE(K83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(L83=0,0,CHOOSE(L83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(M83=0,0,CHOOSE(M83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(N83=0,0,CHOOSE(N83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(O83=0,0,CHOOSE(O83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(P83=0,0,CHOOSE(P83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Q83=0,0,CHOOSE(Q83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(R83=0,0,CHOOSE(R83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(S83=0,0,CHOOSE(S83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(T83=0,0,CHOOSE(T83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(U83=0,0,CHOOSE(U83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(V83=0,0,CHOOSE(V83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(W83=0,0,CHOOSE(W83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(X83=0,0,CHOOSE(X83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Y83=0,0,CHOOSE(Y83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Z83=0,0,CHOOSE(Z83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AA83=0,0,CHOOSE(AA83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AB83=0,0,CHOOSE(AB83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AC83=0,0,CHOOSE(AC83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AD83=0,0,CHOOSE(AD83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AE83=0,0,CHOOSE(AE83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0}]
[]
[{"$f":"+\"Output \"& A71&\"\"","v":"Output COM3"},null,null,{"$f":"D73","v":2024},{"$f":"D86+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G102","v":0},{"$f":"Ext_Debt_Data!H102","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D87","v":0},{"$f":"SUM(D87:E87)","v":0},{"$f":"SUM(D87:F87)","v":0},{"$f":"SUM(D87:G87)","v":0},{"$f":"SUM(D87:H87)","v":0},{"$f":"SUM(D87:I87)","v":0},{"$f":"SUM(D87:J87)","v":0},{"$f":"SUM(D87:K87)","v":0},{"$f":"SUM(D87:L87)","v":0},{"$f":"SUM(D87:M87)","v":0},{"$f":"SUM(D87:N87)","v":0},{"$f":"SUM(D87:O87)","v":0},{"$f":"SUM(D87:P87)","v":0},{"$f":"SUM(D87:Q87)","v":0},{"$f":"SUM(D87:R87)","v":0},{"$f":"SUM(D87:S87)","v":0},{"$f":"SUM(D87:T87)","v":0},{"$f":"SUM(D87:U87)","v":0},{"$f":"SUM(D87:V87)","v":0},{"$f":"SUM(D87:W87)","v":0},{"$f":"SUM(D87:X87)","v":0},{"$f":"SUM(D87:Y87)","v":0},{"$f":"SUM(D87:Z87)","v":0},{"$f":"SUM(D87:AA87)","v":0},{"$f":"SUM(D87:AB87)","v":0},{"$f":"SUM(D87:AC87)","v":0},{"$f":"SUM(D87:AD87)","v":0},{"$f":"SUM(D87:AE87)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D87-D93","v":0},{"$f":"D89+E87-E93","v":0},0,0,0,0,0,{"$f":"J89+K87-K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C79,\"#\")&\" \"&TEXT(A71,\"#\")","v":"PV of debt COM3"},{"$f":"D87*D79/100","v":0},{"$f":"NPV($B$75,F92:$AE92)","v":0},{"$f":"NPV($B$75,G92:$AE92)","v":0},{"$f":"NPV($B$75,H92:$AE92)","v":0},{"$f":"NPV($B$75,I92:$AE92)","v":0},{"$f":"NPV($B$75,J92:$AE92)","v":0},{"$f":"NPV($B$75,K92:$AE92)","v":0},{"$f":"NPV($B$75,L92:$AE92)","v":0},{"$f":"NPV($B$75,M92:$AE92)","v":0},{"$f":"NPV($B$75,N92:$AE92)","v":0},{"$f":"NPV($B$75,O92:$AE92)","v":0},{"$f":"NPV($B$75,P92:$AE92)","v":0},{"$f":"NPV($B$75,Q92:$AE92)","v":0},{"$f":"NPV($B$75,R92:$AE92)","v":0},{"$f":"NPV($B$75,S92:$AE92)","v":0},{"$f":"NPV($B$75,T92:$AE92)","v":0},{"$f":"NPV($B$75,U92:$AE92)","v":0},{"$f":"NPV($B$75,V92:$AE92)","v":0},{"$f":"NPV($B$75,W92:$AE92)","v":0},{"$f":"NPV($B$75,X92:$AE92)","v":0},{"$f":"NPV($B$75,Y92:$AE92)","v":0},{"$f":"NPV($B$75,Z92:$AE92)","v":0},{"$f":"NPV($B$75,AA92:$AE92)","v":0},{"$f":"NPV($B$75,AB92:$AE92)","v":0},{"$f":"NPV($B$75,AC92:$AE92)","v":0},{"$f":"NPV($B$75,AD92:$AE92)","v":0},{"$f":"NPV($B$75,AE92:$AE92)","v":0},{"$f":"NPV($B$75,$AE92:AF92)","v":0}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D92+D93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B74*D89","v":0},{"$f":"$B74*E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D82-D84)/(B73-B72)","v":0},{"$f":"(E82-E84)/(B73-B72)","v":0},{"$f":"(F82-F84)/(B73-B72)","v":0},{"$f":"(G82-G84)/(B73-B72)","v":0},{"$f":"(H82-H84)/(B73-B72)","v":0},{"$f":"(I82-I84)/(B73-B72)","v":0},{"$f":"(J82-J84)/(B73-B72)","v":0},{"$f":"(K82-K84)/(B73-B72)","v":0},{"$f":"(L82-L84)/(B73-B72)","v":0},{"$f":"(M82-M84)/(B73-B72)","v":0},{"$f":"(N82-N84)/(B73-B72)","v":0},{"$f":"(O82-O84)/(B73-B72)","v":0},{"$f":"(P82-P84)/(B73-B72)","v":0},{"$f":"(Q82-Q84)/(B73-B72)","v":0},{"$f":"(R82-R84)/(B73-B72)","v":0},{"$f":"(S82-S84)/(B73-B72)","v":0},{"$f":"(T82-T84)/(B73-B72)","v":0},{"$f":"(U82-U84)/(B73-B72)","v":0},{"$f":"(V82-V84)/(B73-B72)","v":0},{"$f":"(W82-W84)/(B73-B72)","v":0},{"$f":"(X82-X84)/(B73-B72)","v":0},{"$f":"(Y82-Y84)/(B73-B72)","v":0},{"$f":"(Z82-Z84)/(B73-B72)","v":0},{"$f":"(AA82-AA84)/(B73-B72)","v":0},{"$f":"(AB82-AB84)/(B73-B72)","v":0},{"$f":"(AC82-AC84)/(B73-B72)","v":0},{"$f":"(AD82-AD84)/(B73-B72)","v":0},{"$f":"(AE82-AE84)/(B73-B72)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A103","v":"COM4"}]
[{"$f":"+\"Grace \"& A97&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G41","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A97&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H41","v":5},null,{"$f":"D$2","v":2024},{"$f":"E$2","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[{"$f":"+\"Interest \"& A97&\"\"","v":"Interest COM4"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A97&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E41","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D100-D102","v":100},{"$f":"D101-E102","v":100},{"$f":"E101-F102","v":75},{"$f":"F101-G102","v":50},{"$f":"G101-H102","v":25},{"$f":"H101-I102","v":0},{"$f":"I101-J102","v":0},{"$f":"J101-K102","v":0},{"$f":"K101-L102","v":0},{"$f":"L101-M102","v":0},{"$f":"M101-N102","v":0},{"$f":"N101-O102","v":0},{"$f":"O101-P102","v":0},{"$f":"P101-Q102","v":0},{"$f":"Q101-R102","v":0},{"$f":"R101-S102","v":0},{"$f":"S101-T102","v":0},{"$f":"T101-U102","v":0},{"$f":"U101-V102","v":0},{"$f":"V101-W102","v":0},{"$f":"W101-X102","v":0},{"$f":"X101-Y102","v":0},{"$f":"Y101-Z102","v":0},{"$f":"Z101-AA102","v":0},{"$f":"AA101-AB102","v":0},{"$f":"AB101-AC102","v":0},{"$f":"AC101-AD102","v":0},{"$f":"AD101-AE102","v":0},{"$f":"AE101-AF102","v":0},{"$f":"AF101-AG102","v":0},{"$f":"AG101-AH102","v":0},{"$f":"AH101-AI102","v":0},{"$f":"AI101-AJ102","v":0},{"$f":"AJ101-AK102","v":0},{"$f":"AK101-AL102","v":0},{"$f":"AL101-AM102","v":0},{"$f":"AM101-AN102","v":0},{"$f":"AN101-AO102","v":0},{"$f":"AO101-AP102","v":0},{"$f":"AP101-AQ102","v":0}]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D98-D98-1<B98,0,IF(D98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(E98-D98-1<B98,0,IF(E98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(F98-D98-1<B98,0,IF(F98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(G98-D98-1<B98,0,IF(G98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(H98-D98-1<B98,0,IF(H98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(I98-D98-1<B98,0,IF(I98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(J98-D98-1<B98,0,IF(J98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(K98-D98-1<B98,0,IF(K98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(L98-D98-1<B98,0,IF(L98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(M98-D98-1<B98,0,IF(M98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(N98-D98-1<B98,0,IF(N98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(O98-D98-1<B98,0,IF(O98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(P98-D98-1<B98,0,IF(P98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Q98-D98-1<B98,0,IF(Q98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(R98-D98-1<B98,0,IF(R98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(S98-D98-1<B98,0,IF(S98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(T98-D98-1<B98,0,IF(T98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(U98-D98-1<B98,0,IF(U98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(V98-D98-1<B98,0,IF(V98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(W98-D98-1<B98,0,IF(W98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(X98-D98-1<B98,0,IF(X98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Y98-D98-1<B98,0,IF(Y98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Z98-D98-1<B98,0,IF(Z98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AA98-D98-1<B98,0,IF(AA98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AB98-D98-1<B98,0,IF(AB98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AC98-D98-1<B98,0,IF(AC98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AD98-D98-1<B98,0,IF(AD98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AE98-D98-1<B98,0,IF(AE98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AF98-D98-1<B98,0,IF(AF98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AG98-D98-1<B98,0,IF(AG98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AH98-D98-1<B98,0,IF(AH98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AI98-D98-1<B98,0,IF(AI98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AJ98-D98-1<B98,0,IF(AJ98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AK98-D98-1<B98,0,IF(AK98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AL98-D98-1<B98,0,IF(AL98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AM98-D98-1<B98,0,IF(AM98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AN98-D98-1<B98,0,IF(AN98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AO98-D98-1<B98,0,IF(AO98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AP98-D98-1<B98,0,IF(AP98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AQ98-D98-1<B98,0,IF(AQ98-D98-1<B99,D100/(B99-B98),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B100*D101","v":4},{"$f":"$B100*E101","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D102+D103","v":0},4,29,28,27,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B100>$B101, D101, NPV($B101,E104:$BD104))","v":96.88547859124931},{"$f":"IF($B100>$B101, E101, NPV($B101,F104:$BD104))","v":97.729752520811786},{"$f":"IF($B100>$B101, F101, NPV($B101,G104:$BD104))","v":73.616240146852377},{"$f":"IF($B100>$B101, G101, NPV($B101,H104:$BD104))","v":49.297052154195008},{"$f":"IF($B100>$B101, H101, NPV($B101,I104:$BD104))","v":24.761904761904759},{"$f":"IF($B100>$B101, I101, NPV($B101,J104:$BD104))","v":0},{"$f":"IF($B100>$B101, J101, NPV($B101,K104:$BD104))","v":0},{"$f":"IF($B100>$B101, K101, NPV($B101,L104:$BD104))","v":0},{"$f":"IF($B100>$B101, L101, NPV($B101,M104:$BD104))","v":0},{"$f":"IF($B100>$B101, M101, NPV($B101,N104:$BD104))","v":0},{"$f":"IF($B100>$B101, N101, NPV($B101,O104:$BD104))","v":0},{"$f":"IF($B100>$B101, O101, NPV($B101,P104:$BD104))","v":0},{"$f":"IF($B100>$B101, P101, NPV($B101,Q104:$BD104))","v":0},{"$f":"IF($B100>$B101, Q101, NPV($B101,R104:$BD104))","v":0},{"$f":"IF($B100>$B101, R101, NPV($B101,S104:$BD104))","v":0},{"$f":"IF($B100>$B101, S101, NPV($B101,T104:$BD104))","v":0},{"$f":"IF($B100>$B101, T101, NPV($B101,U104:$BD104))","v":0},{"$f":"IF($B100>$B101, U101, NPV($B101,V104:$BD104))","v":0},{"$f":"IF($B100>$B101, V101, NPV($B101,W104:$BD104))","v":0},{"$f":"IF($B100>$B101, W101, NPV($B101,X104:$BD104))","v":0},{"$f":"IF($B100>$B101, X101, NPV($B101,Y104:$BD104))","v":0},{"$f":"IF($B100>$B101, Y101, NPV($B101,Z104:$BD104))","v":0},{"$f":"IF($B100>$B101, Z101, NPV($B101,AA104:$BD104))","v":0},{"$f":"IF($B100>$B101, AA101, NPV($B101,AB104:$BD104))","v":0},{"$f":"IF($B100>$B101, AB101, NPV($B101,AC104:$BD104))","v":0},{"$f":"IF($B100>$B101, AC101, NPV($B101,AD104:$BD104))","v":0},{"$f":"IF($B100>$B101, AD101, NPV($B101,AE104:$BD104))","v":0},{"$f":"IF($B100>$B101, AE101, NPV($B101,AF104:$BD104))","v":0},{"$f":"IF($B100>$B101, AF101, NPV($B101,AG104:$BD104))","v":0},{"$f":"IF($B100>$B101, AG101, NPV($B101,AH104:$BD104))","v":0},{"$f":"IF($B100>$B101, AH101, NPV($B101,AI104:$BD104))","v":0},{"$f":"IF($B100>$B101, AI101, NPV($B101,AJ104:$BD104))","v":0},{"$f":"IF($B100>$B101, AJ101, NPV($B101,AK104:$BD104))","v":0},{"$f":"IF($B100>$B101, AK101, NPV($B101,AL104:$BD104))","v":0},{"$f":"IF($B100>$B101, AL101, NPV($B101,AM104:$BD104))","v":0},{"$f":"IF($B100>$B101, AM101, NPV($B101,AN104:$BD104))","v":0},{"$f":"IF($B100>$B101, AN101, NPV($B101,AO104:$BD104))","v":0},{"$f":"IF($B100>$B101, AO101, NPV($B101,AP104:$BD104))","v":0},{"$f":"IF($B100>$B101, AP101, NPV($B101,AQ104:$BD104))","v":0},{"$f":"IF($B100>$B101, AQ101, NPV($B101,AR104:$BD104))","v":0},{"$f":"IF($B100>$B101, AR101, NPV($B101,AS104:$BD104))","v":0},{"$f":"IF($B100>$B101, AS101, NPV($B101,AT104:$BD104))","v":0},{"$f":"IF($B100>$B101, AT101, NPV($B101,AU104:$BD104))","v":0},{"$f":"IF($B100>$B101, AU101, NPV($B101,AV104:$BD104))","v":0},{"$f":"IF($B100>$B101, AV101, NPV($B101,AW104:$BD104))","v":0},{"$f":"IF($B100>$B101, AW101, NPV($B101,AX104:$BD104))","v":0},{"$f":"IF($B100>$B101, AX101, NPV($B101,AY104:$BD104))","v":0},{"$f":"IF($B100>$B101, AY101, NPV($B101,AZ104:$BD104))","v":0},{"$f":"IF($B100>$B101, AZ101, NPV($B101,BA104:$BD104))","v":0},{"$f":"IF($B100>$B101, BA101, NPV($B101,BB104:$BD104))","v":0},{"$f":"IF($B100>$B101, BB101, NPV($B101,BC104:$BD104))","v":0},{"$f":"IF($B100>$B101, BC101, NPV($B101,BD104:$BD104))","v":0},{"$f":"IF($B100>$B101, BD101, NPV($B101,$BD104:BE104))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D105=0,0,(1-D105/D101)*100)","v":3.1145214087506923},2.2702474791882143,1.8450131375301604,1.4058956916099818,0.9523809523809601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D29-B98>0,D29-B98,0)","v":0},{"$f":"IF(E29-B98>0,E29-B98,0)","v":0},{"$f":"IF(F29-B98>0,F29-B98,0)","v":0},{"$f":"IF(G29-B98>0,G29-B98,0)","v":0},{"$f":"IF(H29-B98>0,H29-B98,0)","v":0},{"$f":"IF(I29-B98>0,I29-B98,0)","v":0},{"$f":"IF(J29-B98>0,J29-B98,0)","v":0},{"$f":"IF(K29-B98>0,K29-B98,0)","v":0},{"$f":"IF(L29-B98>0,L29-B98,0)","v":0},{"$f":"IF(M29-B98>0,M29-B98,0)","v":0},{"$f":"IF(N29-B98>0,N29-B98,0)","v":0},{"$f":"IF(O29-B98>0,O29-B98,0)","v":1},{"$f":"IF(P29-B98>0,P29-B98,0)","v":2},{"$f":"IF(Q29-B98>0,Q29-B98,0)","v":3},{"$f":"IF(R29-B98>0,R29-B98,0)","v":4},{"$f":"IF(S29-B98>0,S29-B98,0)","v":5},{"$f":"IF(T29-B98>0,T29-B98,0)","v":6},{"$f":"IF(U29-B98>0,U29-B98,0)","v":7},{"$f":"IF(V29-B98>0,V29-B98,0)","v":8},{"$f":"IF(W29-B98>0,W29-B98,0)","v":9},{"$f":"IF(X29-B98>0,X29-B98,0)","v":10},{"$f":"IF(Y29-B98>0,Y29-B98,0)","v":11},{"$f":"IF(Z29-B98>0,Z29-B98,0)","v":12},{"$f":"IF(AA29-B98>0,AA29-B98,0)","v":13},{"$f":"IF(AB29-B98>0,AB29-B98,0)","v":14},{"$f":"IF(AC29-B98>0,AC29-B98,0)","v":15},{"$f":"IF(AD29-B98>0,AD29-B98,0)","v":16},{"$f":"IF(AE29-B98>0,AE29-B98,0)","v":17}]
[null,null,null,{"$f":"IF(D107=0,0,CHOOSE(D107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(E107=0,0,CHOOSE(E107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(F107=0,0,CHOOSE(F107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(G107=0,0,CHOOSE(G107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(H107=0,0,CHOOSE(H107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(I107=0,0,CHOOSE(I107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(J107=0,0,CHOOSE(J107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(K107=0,0,CHOOSE(K107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(L107=0,0,CHOOSE(L107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(M107=0,0,CHOOSE(M107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(N107=0,0,CHOOSE(N107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(O107=0,0,CHOOSE(O107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(P107=0,0,CHOOSE(P107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Q107=0,0,CHOOSE(Q107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(R107=0,0,CHOOSE(R107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(S107=0,0,CHOOSE(S107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(T107=0,0,CHOOSE(T107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(U107=0,0,CHOOSE(U107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(V107=0,0,CHOOSE(V107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(W107=0,0,CHOOSE(W107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(X107=0,0,CHOOSE(X107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Y107=0,0,CHOOSE(Y107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Z107=0,0,CHOOSE(Z107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AA107=0,0,CHOOSE(AA107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AB107=0,0,CHOOSE(AB107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AC107=0,0,CHOOSE(AC107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AD107=0,0,CHOOSE(AD107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AE107=0,0,CHOOSE(AE107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D29-B99>0,D29-B99,0)","v":0},{"$f":"IF(E29-B99>0,E29-B99,0)","v":0},{"$f":"IF(F29-B99>0,F29-B99,0)","v":0},{"$f":"IF(G29-B99>0,G29-B99,0)","v":0},{"$f":"IF(H29-B99>0,H29-B99,0)","v":0},{"$f":"IF(I29-B99>0,I29-B99,0)","v":0},{"$f":"IF(J29-B99>0,J29-B99,0)","v":0},{"$f":"IF(K29-B99>0,K29-B99,0)","v":0},{"$f":"IF(L29-B99>0,L29-B99,0)","v":0},{"$f":"IF(M29-B99>0,M29-B99,0)","v":0},{"$f":"IF(N29-B99>0,N29-B99,0)","v":0},{"$f":"IF(O29-B99>0,O29-B99,0)","v":0},{"$f":"IF(P29-B99>0,P29-B99,0)","v":0},{"$f":"IF(Q29-B99>0,Q29-B99,0)","v":0},{"$f":"IF(R29-B99>0,R29-B99,0)","v":0},{"$f":"IF(S29-B99>0,S29-B99,0)","v":1},{"$f":"IF(T29-B99>0,T29-B99,0)","v":2},{"$f":"IF(U29-B99>0,U29-B99,0)","v":3},{"$f":"IF(V29-B99>0,V29-B99,0)","v":4},{"$f":"IF(W29-B99>0,W29-B99,0)","v":5},{"$f":"IF(X29-B99>0,X29-B99,0)","v":6},{"$f":"IF(Y29-B99>0,Y29-B99,0)","v":7},{"$f":"IF(Z29-B99>0,Z29-B99,0)","v":8},{"$f":"IF(AA29-B99>0,AA29-B99,0)","v":9},{"$f":"IF(AB29-B99>0,AB29-B99,0)","v":10},{"$f":"IF(AC29-B99>0,AC29-B99,0)","v":11},{"$f":"IF(AD29-B99>0,AD29-B99,0)","v":12},{"$f":"IF(AE29-B99>0,AE29-B99,0)","v":13}]
[null,null,null,{"$f":"IF(D109=0,0,CHOOSE(D109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(E109=0,0,CHOOSE(E109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(F109=0,0,CHOOSE(F109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(G109=0,0,CHOOSE(G109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(H109=0,0,CHOOSE(H109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(I109=0,0,CHOOSE(I109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(J109=0,0,CHOOSE(J109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(K109=0,0,CHOOSE(K109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(L109=0,0,CHOOSE(L109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(M109=0,0,CHOOSE(M109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(N109=0,0,CHOOSE(N109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(O109=0,0,CHOOSE(O109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(P109=0,0,CHOOSE(P109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Q109=0,0,CHOOSE(Q109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(R109=0,0,CHOOSE(R109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(S109=0,0,CHOOSE(S109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(T109=0,0,CHOOSE(T109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(U109=0,0,CHOOSE(U109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(V109=0,0,CHOOSE(V109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(W109=0,0,CHOOSE(W109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(X109=0,0,CHOOSE(X109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Y109=0,0,CHOOSE(Y109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Z109=0,0,CHOOSE(Z109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AA109=0,0,CHOOSE(AA109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AB109=0,0,CHOOSE(AB109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AC109=0,0,CHOOSE(AC109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AD109=0,0,CHOOSE(AD109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AE109=0,0,CHOOSE(AE109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0}]
[]
[{"$f":"+\"Output \"& A97&\"\"","v":"Output COM4"},null,null,{"$f":"D99","v":2024},{"$f":"D112+1","v":2025},{"$f":"E112+1","v":2026},{"$f":"F112+1","v":2027},{"$f":"G112+1","v":2028},{"$f":"H112+1","v":2029},{"$f":"I112+1","v":2030},{"$f":"J112+1","v":2031},{"$f":"K112+1","v":2032},{"$f":"L112+1","v":2033},{"$f":"M112+1","v":2034},{"$f":"N112+1","v":2035},{"$f":"O112+1","v":2036},{"$f":"P112+1","v":2037},{"$f":"Q112+1","v":2038},{"$f":"R112+1","v":2039},{"$f":"S112+1","v":2040},{"$f":"T112+1","v":2041},{"$f":"U112+1","v":2042},{"$f":"V112+1","v":2043},{"$f":"W112+1","v":2044},{"$f":"X112+1","v":2045},{"$f":"Y112+1","v":2046},{"$f":"Z112+1","v":2047},{"$f":"AA112+1","v":2048},{"$f":"AB112+1","v":2049},{"$f":"AC112+1","v":2050},{"$f":"AD112+1","v":2051}]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G103","v":0},{"$f":"Ext_Debt_Data!H103","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D113","v":0},{"$f":"SUM(D113:E113)","v":0},{"$f":"SUM(D113:F113)","v":0},{"$f":"SUM(D113:G113)","v":0},{"$f":"SUM(D113:H113)","v":0},{"$f":"SUM(D113:I113)","v":0},{"$f":"SUM(D113:J113)","v":0},{"$f":"SUM(D113:K113)","v":0},{"$f":"SUM(D113:L113)","v":0},{"$f":"SUM(D113:M113)","v":0},{"$f":"SUM(D113:N113)","v":0},{"$f":"SUM(D113:O113)","v":0},{"$f":"SUM(D113:P113)","v":0},{"$f":"SUM(D113:Q113)","v":0},{"$f":"SUM(D113:R113)","v":0},{"$f":"SUM(D113:S113)","v":0},{"$f":"SUM(D113:T113)","v":0},{"$f":"SUM(D113:U113)","v":0},{"$f":"SUM(D113:V113)","v":0},{"$f":"SUM(D113:W113)","v":0},{"$f":"SUM(D113:X113)","v":0},{"$f":"SUM(D113:Y113)","v":0},{"$f":"SUM(D113:Z113)","v":0},{"$f":"SUM(D113:AA113)","v":0},{"$f":"SUM(D113:AB113)","v":0},{"$f":"SUM(D113:AC113)","v":0},{"$f":"SUM(D113:AD113)","v":0},{"$f":"SUM(D113:AE113)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D113-D119","v":0},{"$f":"D115+E113-E119","v":0},{"$f":"E115+F113-F119","v":0},{"$f":"F115+G113-G119","v":0},{"$f":"G115+H113-H119","v":0},{"$f":"H115+I113-I119","v":0},{"$f":"I115+J113-J119","v":0},{"$f":"J115+K113-K119","v":0},{"$f":"K115+L113-L119","v":0},{"$f":"L115+M113-M119","v":0},{"$f":"M115+N113-N119","v":0},{"$f":"N115+O113-O119","v":0},{"$f":"O115+P113-P119","v":0},{"$f":"P115+Q113-Q119","v":0},{"$f":"Q115+R113-R119","v":0},{"$f":"R115+S113-S119","v":0},{"$f":"S115+T113-T119","v":0},{"$f":"T115+U113-U119","v":0},{"$f":"U115+V113-V119","v":0},{"$f":"V115+W113-W119","v":0},{"$f":"W115+X113-X119","v":0},{"$f":"X115+Y113-Y119","v":0},{"$f":"Y115+Z113-Z119","v":0},{"$f":"Z115+AA113-AA119","v":0},{"$f":"AA115+AB113-AB119","v":0},{"$f":"AB115+AC113-AC119","v":0},{"$f":"AC115+AD113-AD119","v":0},{"$f":"AD115+AE113-AE119","v":0}]
[null,null,{"$f":"+TEXT(C105,\"#\")&\" \"&TEXT(A97,\"#\")","v":"PV of debt COM4"},{"$f":"D113*D105/100","v":0},{"$f":"NPV($B$75,F118:$AE118)","v":0},{"$f":"NPV($B$75,G118:$AE118)","v":0},{"$f":"NPV($B$75,H118:$AE118)","v":0},{"$f":"NPV($B$75,I118:$AE118)","v":0},{"$f":"NPV($B$75,J118:$AE118)","v":0},{"$f":"NPV($B$75,K118:$AE118)","v":0},{"$f":"NPV($B$75,L118:$AE118)","v":0},{"$f":"NPV($B$75,M118:$AE118)","v":0},{"$f":"NPV($B$75,N118:$AE118)","v":0},{"$f":"NPV($B$75,O118:$AE118)","v":0},{"$f":"NPV($B$75,P118:$AE118)","v":0},{"$f":"NPV($B$75,Q118:$AE118)","v":0},{"$f":"NPV($B$75,R118:$AE118)","v":0},{"$f":"NPV($B$75,S118:$AE118)","v":0},{"$f":"NPV($B$75,T118:$AE118)","v":0},{"$f":"NPV($B$75,U118:$AE118)","v":0},{"$f":"NPV($B$75,V118:$AE118)","v":0},{"$f":"NPV($B$75,W118:$AE118)","v":0},{"$f":"NPV($B$75,X118:$AE118)","v":0},{"$f":"NPV($B$75,Y118:$AE118)","v":0},{"$f":"NPV($B$75,Z118:$AE118)","v":0},{"$f":"NPV($B$75,AA118:$AE118)","v":0},{"$f":"NPV($B$75,AB118:$AE118)","v":0},{"$f":"NPV($B$75,AC118:$AE118)","v":0},{"$f":"NPV($B$75,AD118:$AE118)","v":0},{"$f":"NPV($B$75,AE118:$AE118)","v":0},{"$f":"NPV($B$75,$AE118:AF118)","v":0}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D118+D119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B100*D115","v":0},{"$f":"$B100*E115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D108-D110)/(B99-B98)","v":0},{"$f":"(E108-E110)/(B99-B98)","v":0},{"$f":"(F108-F110)/(B99-B98)","v":0},{"$f":"(G108-G110)/(B99-B98)","v":0},{"$f":"(H108-H110)/(B99-B98)","v":0},{"$f":"(I108-I110)/(B99-B98)","v":0},{"$f":"(J108-J110)/(B99-B98)","v":0},{"$f":"(K108-K110)/(B99-B98)","v":0},{"$f":"(L108-L110)/(B99-B98)","v":0},{"$f":"(M108-M110)/(B99-B98)","v":0},{"$f":"(N108-N110)/(B99-B98)","v":0},{"$f":"(O108-O110)/(B99-B98)","v":0},{"$f":"(P108-P110)/(B99-B98)","v":0},{"$f":"(Q108-Q110)/(B99-B98)","v":0},{"$f":"(R108-R110)/(B99-B98)","v":0},{"$f":"(S108-S110)/(B99-B98)","v":0},{"$f":"(T108-T110)/(B99-B98)","v":0},{"$f":"(U108-U110)/(B99-B98)","v":0},{"$f":"(V108-V110)/(B99-B98)","v":0},{"$f":"(W108-W110)/(B99-B98)","v":0},{"$f":"(X108-X110)/(B99-B98)","v":0},{"$f":"(Y108-Y110)/(B99-B98)","v":0},{"$f":"(Z108-Z110)/(B99-B98)","v":0},{"$f":"(AA108-AA110)/(B99-B98)","v":0},{"$f":"(AB108-AB110)/(B99-B98)","v":0},{"$f":"(AC108-AC110)/(B99-B98)","v":0},{"$f":"(AD108-AD110)/(B99-B98)","v":0},{"$f":"(AE108-AE110)/(B99-B98)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A104","v":"COM5"}]
[{"$f":"+\"Grace \"& A123&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G42","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A123&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H42","v":5},null,{"$f":"D$2","v":2024},{"$f":"E$2","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073]
[{"$f":"+\"Interest \"& A123&\"\"","v":"Interest COM5"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A123&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E42","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D126-D128","v":100},{"$f":"D127-E128","v":100},{"$f":"E127-F128","v":75},{"$f":"F127-G128","v":50},{"$f":"G127-H128","v":25},{"$f":"H127-I128","v":0},{"$f":"I127-J128","v":0},{"$f":"J127-K128","v":0},{"$f":"K127-L128","v":0},{"$f":"L127-M128","v":0},{"$f":"M127-N128","v":0},{"$f":"N127-O128","v":0},{"$f":"O127-P128","v":0},{"$f":"P127-Q128","v":0},{"$f":"Q127-R128","v":0},{"$f":"R127-S128","v":0},{"$f":"S127-T128","v":0},{"$f":"T127-U128","v":0},{"$f":"U127-V128","v":0},{"$f":"V127-W128","v":0},{"$f":"W127-X128","v":0},{"$f":"X127-Y128","v":0},{"$f":"Y127-Z128","v":0},{"$f":"Z127-AA128","v":0},{"$f":"AA127-AB128","v":0},{"$f":"AB127-AC128","v":0},{"$f":"AC127-AD128","v":0},{"$f":"AD127-AE128","v":0},{"$f":"AE127-AF128","v":0},{"$f":"AF127-AG128","v":0},{"$f":"AG127-AH128","v":0},{"$f":"AH127-AI128","v":0},{"$f":"AI127-AJ128","v":0},{"$f":"AJ127-AK128","v":0},{"$f":"AK127-AL128","v":0},{"$f":"AL127-AM128","v":0},{"$f":"AM127-AN128","v":0},{"$f":"AN127-AO128","v":0},{"$f":"AO127-AP128","v":0},{"$f":"AP127-AQ128","v":0}]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D124-D124-1<B124,0,IF(D124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(E124-D124-1<B124,0,IF(E124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(F124-D124-1<B124,0,IF(F124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(G124-D124-1<B124,0,IF(G124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(H124-D124-1<B124,0,IF(H124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(I124-D124-1<B124,0,IF(I124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(J124-D124-1<B124,0,IF(J124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(K124-D124-1<B124,0,IF(K124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(L124-D124-1<B124,0,IF(L124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(M124-D124-1<B124,0,IF(M124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(N124-D124-1<B124,0,IF(N124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(O124-D124-1<B124,0,IF(O124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(P124-D124-1<B124,0,IF(P124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Q124-D124-1<B124,0,IF(Q124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(R124-D124-1<B124,0,IF(R124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(S124-D124-1<B124,0,IF(S124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(T124-D124-1<B124,0,IF(T124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(U124-D124-1<B124,0,IF(U124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(V124-D124-1<B124,0,IF(V124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(W124-D124-1<B124,0,IF(W124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(X124-D124-1<B124,0,IF(X124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Y124-D124-1<B124,0,IF(Y124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Z124-D124-1<B124,0,IF(Z124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AA124-D124-1<B124,0,IF(AA124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AB124-D124-1<B124,0,IF(AB124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AC124-D124-1<B124,0,IF(AC124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AD124-D124-1<B124,0,IF(AD124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AE124-D124-1<B124,0,IF(AE124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AF124-D124-1<B124,0,IF(AF124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AG124-D124-1<B124,0,IF(AG124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AH124-D124-1<B124,0,IF(AH124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AI124-D124-1<B124,0,IF(AI124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AJ124-D124-1<B124,0,IF(AJ124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AK124-D124-1<B124,0,IF(AK124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AL124-D124-1<B124,0,IF(AL124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AM124-D124-1<B124,0,IF(AM124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AN124-D124-1<B124,0,IF(AN124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AO124-D124-1<B124,0,IF(AO124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AP124-D124-1<B124,0,IF(AP124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AQ124-D124-1<B124,0,IF(AQ124-D124-1<B125,D126/(B125-B124),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B126*D127","v":4},{"$f":"$B126*E127","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D128+D129","v":0},4,29,28,27,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B126>$B127, D127, NPV($B127,E130:$BD130))","v":96.88547859124931},{"$f":"IF($B126>$B127, E127, NPV($B127,F130:$BD130))","v":97.729752520811786},{"$f":"IF($B126>$B127, F127, NPV($B127,G130:$BD130))","v":73.616240146852377},{"$f":"IF($B126>$B127, G127, NPV($B127,H130:$BD130))","v":49.297052154195008},{"$f":"IF($B126>$B127, H127, NPV($B127,I130:$BD130))","v":24.761904761904759},{"$f":"IF($B126>$B127, I127, NPV($B127,J130:$BD130))","v":0},{"$f":"IF($B126>$B127, J127, NPV($B127,K130:$BD130))","v":0},{"$f":"IF($B126>$B127, K127, NPV($B127,L130:$BD130))","v":0},{"$f":"IF($B126>$B127, L127, NPV($B127,M130:$BD130))","v":0},{"$f":"IF($B126>$B127, M127, NPV($B127,N130:$BD130))","v":0},{"$f":"IF($B126>$B127, N127, NPV($B127,O130:$BD130))","v":0},{"$f":"IF($B126>$B127, O127, NPV($B127,P130:$BD130))","v":0},{"$f":"IF($B126>$B127, P127, NPV($B127,Q130:$BD130))","v":0},{"$f":"IF($B126>$B127, Q127, NPV($B127,R130:$BD130))","v":0},{"$f":"IF($B126>$B127, R127, NPV($B127,S130:$BD130))","v":0},{"$f":"IF($B126>$B127, S127, NPV($B127,T130:$BD130))","v":0},{"$f":"IF($B126>$B127, T127, NPV($B127,U130:$BD130))","v":0},{"$f":"IF($B126>$B127, U127, NPV($B127,V130:$BD130))","v":0},{"$f":"IF($B126>$B127, V127, NPV($B127,W130:$BD130))","v":0},{"$f":"IF($B126>$B127, W127, NPV($B127,X130:$BD130))","v":0},{"$f":"IF($B126>$B127, X127, NPV($B127,Y130:$BD130))","v":0},{"$f":"IF($B126>$B127, Y127, NPV($B127,Z130:$BD130))","v":0},{"$f":"IF($B126>$B127, Z127, NPV($B127,AA130:$BD130))","v":0},{"$f":"IF($B126>$B127, AA127, NPV($B127,AB130:$BD130))","v":0},{"$f":"IF($B126>$B127, AB127, NPV($B127,AC130:$BD130))","v":0},{"$f":"IF($B126>$B127, AC127, NPV($B127,AD130:$BD130))","v":0},{"$f":"IF($B126>$B127, AD127, NPV($B127,AE130:$BD130))","v":0},{"$f":"IF($B126>$B127, AE127, NPV($B127,AF130:$BD130))","v":0},{"$f":"IF($B126>$B127, AF127, NPV($B127,AG130:$BD130))","v":0},{"$f":"IF($B126>$B127, AG127, NPV($B127,AH130:$BD130))","v":0},{"$f":"IF($B126>$B127, AH127, NPV($B127,AI130:$BD130))","v":0},{"$f":"IF($B126>$B127, AI127, NPV($B127,AJ130:$BD130))","v":0},{"$f":"IF($B126>$B127, AJ127, NPV($B127,AK130:$BD130))","v":0},{"$f":"IF($B126>$B127, AK127, NPV($B127,AL130:$BD130))","v":0},{"$f":"IF($B126>$B127, AL127, NPV($B127,AM130:$BD130))","v":0},{"$f":"IF($B126>$B127, AM127, NPV($B127,AN130:$BD130))","v":0},{"$f":"IF($B126>$B127, AN127, NPV($B127,AO130:$BD130))","v":0},{"$f":"IF($B126>$B127, AO127, NPV($B127,AP130:$BD130))","v":0},{"$f":"IF($B126>$B127, AP127, NPV($B127,AQ130:$BD130))","v":0},{"$f":"IF($B126>$B127, AQ127, NPV($B127,AR130:$BD130))","v":0},{"$f":"IF($B126>$B127, AR127, NPV($B127,AS130:$BD130))","v":0},{"$f":"IF($B126>$B127, AS127, NPV($B127,AT130:$BD130))","v":0},{"$f":"IF($B126>$B127, AT127, NPV($B127,AU130:$BD130))","v":0},{"$f":"IF($B126>$B127, AU127, NPV($B127,AV130:$BD130))","v":0},{"$f":"IF($B126>$B127, AV127, NPV($B127,AW130:$BD130))","v":0},{"$f":"IF($B126>$B127, AW127, NPV($B127,AX130:$BD130))","v":0},{"$f":"IF($B126>$B127, AX127, NPV($B127,AY130:$BD130))","v":0},{"$f":"IF($B126>$B127, AY127, NPV($B127,AZ130:$BD130))","v":0},{"$f":"IF($B126>$B127, AZ127, NPV($B127,BA130:$BD130))","v":0},{"$f":"IF($B126>$B127, BA127, NPV($B127,BB130:$BD130))","v":0},{"$f":"IF($B126>$B127, BB127, NPV($B127,BC130:$BD130))","v":0},{"$f":"IF($B126>$B127, BC127, NPV($B127,BD130:$BD130))","v":0},{"$f":"IF($B126>$B127, BD127, NPV($B127,$BD130:BE130))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D131=0,0,(1-D131/D127)*100)","v":3.1145214087506923},2.2702474791882143,1.8450131375301604,1.4058956916099818,0.9523809523809601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D55-B124>0,D55-B124,0)","v":0},{"$f":"IF(E55-B124>0,E55-B124,0)","v":0},{"$f":"IF(F55-B124>0,F55-B124,0)","v":0},{"$f":"IF(G55-B124>0,G55-B124,0)","v":0},{"$f":"IF(H55-B124>0,H55-B124,0)","v":0},{"$f":"IF(I55-B124>0,I55-B124,0)","v":1},{"$f":"IF(J55-B124>0,J55-B124,0)","v":2},{"$f":"IF(K55-B124>0,K55-B124,0)","v":3},{"$f":"IF(L55-B124>0,L55-B124,0)","v":4},{"$f":"IF(M55-B124>0,M55-B124,0)","v":5},{"$f":"IF(N55-B124>0,N55-B124,0)","v":6},{"$f":"IF(O55-B124>0,O55-B124,0)","v":7},{"$f":"IF(P55-B124>0,P55-B124,0)","v":8},{"$f":"IF(Q55-B124>0,Q55-B124,0)","v":9},{"$f":"IF(R55-B124>0,R55-B124,0)","v":10},{"$f":"IF(S55-B124>0,S55-B124,0)","v":11},{"$f":"IF(T55-B124>0,T55-B124,0)","v":12},{"$f":"IF(U55-B124>0,U55-B124,0)","v":13},{"$f":"IF(V55-B124>0,V55-B124,0)","v":14},{"$f":"IF(W55-B124>0,W55-B124,0)","v":15},{"$f":"IF(X55-B124>0,X55-B124,0)","v":16},{"$f":"IF(Y55-B124>0,Y55-B124,0)","v":17},{"$f":"IF(Z55-B124>0,Z55-B124,0)","v":18},{"$f":"IF(AA55-B124>0,AA55-B124,0)","v":19},{"$f":"IF(AB55-B124>0,AB55-B124,0)","v":20},{"$f":"IF(AC55-B124>0,AC55-B124,0)","v":21},{"$f":"IF(AD55-B124>0,AD55-B124,0)","v":22},{"$f":"IF(AE55-B124>0,AE55-B124,0)","v":23}]
[null,null,null,{"$f":"IF(D133=0,0,CHOOSE(D133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E133=0,0,CHOOSE(E133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F133=0,0,CHOOSE(F133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G133=0,0,CHOOSE(G133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H133=0,0,CHOOSE(H133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I133=0,0,CHOOSE(I133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J133=0,0,CHOOSE(J133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K133=0,0,CHOOSE(K133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L133=0,0,CHOOSE(L133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M133=0,0,CHOOSE(M133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N133=0,0,CHOOSE(N133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O133=0,0,CHOOSE(O133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P133=0,0,CHOOSE(P133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q133=0,0,CHOOSE(Q133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(R133=0,0,CHOOSE(R133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(S133=0,0,CHOOSE(S133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(T133=0,0,CHOOSE(T133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(U133=0,0,CHOOSE(U133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(V133=0,0,CHOOSE(V133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(W133=0,0,CHOOSE(W133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(X133=0,0,CHOOSE(X133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Y133=0,0,CHOOSE(Y133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Z133=0,0,CHOOSE(Z133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AA133=0,0,CHOOSE(AA133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AB133=0,0,CHOOSE(AB133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AC133=0,0,CHOOSE(AC133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AD133=0,0,CHOOSE(AD133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AE133=0,0,CHOOSE(AE133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D55-B125>0,D55-B125,0)","v":0},{"$f":"IF(E55-B125>0,E55-B125,0)","v":0},{"$f":"IF(F55-B125>0,F55-B125,0)","v":0},{"$f":"IF(G55-B125>0,G55-B125,0)","v":0},{"$f":"IF(H55-B125>0,H55-B125,0)","v":0},{"$f":"IF(I55-B125>0,I55-B125,0)","v":0},{"$f":"IF(J55-B125>0,J55-B125,0)","v":0},{"$f":"IF(K55-B125>0,K55-B125,0)","v":0},{"$f":"IF(L55-B125>0,L55-B125,0)","v":0},{"$f":"IF(M55-B125>0,M55-B125,0)","v":1},{"$f":"IF(N55-B125>0,N55-B125,0)","v":2},{"$f":"IF(O55-B125>0,O55-B125,0)","v":3},{"$f":"IF(P55-B125>0,P55-B125,0)","v":4},{"$f":"IF(Q55-B125>0,Q55-B125,0)","v":5},{"$f":"IF(R55-B125>0,R55-B125,0)","v":6},{"$f":"IF(S55-B125>0,S55-B125,0)","v":7},{"$f":"IF(T55-B125>0,T55-B125,0)","v":8},{"$f":"IF(U55-B125>0,U55-B125,0)","v":9},{"$f":"IF(V55-B125>0,V55-B125,0)","v":10},{"$f":"IF(W55-B125>0,W55-B125,0)","v":11},{"$f":"IF(X55-B125>0,X55-B125,0)","v":12},{"$f":"IF(Y55-B125>0,Y55-B125,0)","v":13},{"$f":"IF(Z55-B125>0,Z55-B125,0)","v":14},{"$f":"IF(AA55-B125>0,AA55-B125,0)","v":15},{"$f":"IF(AB55-B125>0,AB55-B125,0)","v":16},{"$f":"IF(AC55-B125>0,AC55-B125,0)","v":17},{"$f":"IF(AD55-B125>0,AD55-B125,0)","v":18},{"$f":"IF(AE55-B125>0,AE55-B125,0)","v":19}]
[null,null,null,{"$f":"IF(D135=0,0,CHOOSE(D135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E135=0,0,CHOOSE(E135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F135=0,0,CHOOSE(F135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G135=0,0,CHOOSE(G135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H135=0,0,CHOOSE(H135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I135=0,0,CHOOSE(I135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J135=0,0,CHOOSE(J135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K135=0,0,CHOOSE(K135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L135=0,0,CHOOSE(L135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M135=0,0,CHOOSE(M135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N135=0,0,CHOOSE(N135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O135=0,0,CHOOSE(O135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P135=0,0,CHOOSE(P135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q135=0,0,CHOOSE(Q135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R135=0,0,CHOOSE(R135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(S135=0,0,CHOOSE(S135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(T135=0,0,CHOOSE(T135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(U135=0,0,CHOOSE(U135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(V135=0,0,CHOOSE(V135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(W135=0,0,CHOOSE(W135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(X135=0,0,CHOOSE(X135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Y135=0,0,CHOOSE(Y135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Z135=0,0,CHOOSE(Z135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AA135=0,0,CHOOSE(AA135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AB135=0,0,CHOOSE(AB135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AC135=0,0,CHOOSE(AC135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AD135=0,0,CHOOSE(AD135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AE135=0,0,CHOOSE(AE135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[]
[{"$f":"+\"Output \"& A123&\"\"","v":"Output COM5"},null,null,{"$f":"D125","v":2024},{"$f":"D138+1","v":2025},{"$f":"E138+1","v":2026},{"$f":"F138+1","v":2027},{"$f":"G138+1","v":2028},{"$f":"H138+1","v":2029},{"$f":"I138+1","v":2030},{"$f":"J138+1","v":2031},{"$f":"K138+1","v":2032},{"$f":"L138+1","v":2033},{"$f":"M138+1","v":2034},{"$f":"N138+1","v":2035},{"$f":"O138+1","v":2036},{"$f":"P138+1","v":2037},{"$f":"Q138+1","v":2038},{"$f":"R138+1","v":2039},{"$f":"S138+1","v":2040},{"$f":"T138+1","v":2041},{"$f":"U138+1","v":2042},{"$f":"V138+1","v":2043},{"$f":"W138+1","v":2044},{"$f":"X138+1","v":2045},{"$f":"Y138+1","v":2046},{"$f":"Z138+1","v":2047},{"$f":"AA138+1","v":2048},{"$f":"AB138+1","v":2049},{"$f":"AC138+1","v":2050},{"$f":"AD138+1","v":2051}]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G104","v":0},{"$f":"Ext_Debt_Data!H104","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":0},{"$f":"SUM(D139:K139)","v":0},{"$f":"SUM(D139:L139)","v":0},{"$f":"SUM(D139:M139)","v":0},{"$f":"SUM(D139:N139)","v":0},{"$f":"SUM(D139:O139)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"SUM(D139:Q139)","v":0},{"$f":"SUM(D139:R139)","v":0},{"$f":"SUM(D139:S139)","v":0},{"$f":"SUM(D139:T139)","v":0},{"$f":"SUM(D139:U139)","v":0},{"$f":"SUM(D139:V139)","v":0},{"$f":"SUM(D139:W139)","v":0},{"$f":"SUM(D139:X139)","v":0},{"$f":"SUM(D139:Y139)","v":0},{"$f":"SUM(D139:Z139)","v":0},{"$f":"SUM(D139:AA139)","v":0},{"$f":"SUM(D139:AB139)","v":0},{"$f":"SUM(D139:AC139)","v":0},{"$f":"SUM(D139:AD139)","v":0},{"$f":"SUM(D139:AE139)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D139-D145","v":0},{"$f":"D141+E139-E145","v":0},{"$f":"E141+F139-F145","v":0},{"$f":"F141+G139-G145","v":0},{"$f":"G141+H139-H145","v":0},{"$f":"H141+I139-I145","v":0},{"$f":"I141+J139-J145","v":0},{"$f":"J141+K139-K145","v":0},{"$f":"K141+L139-L145","v":0},{"$f":"L141+M139-M145","v":0},{"$f":"M141+N139-N145","v":0},{"$f":"N141+O139-O145","v":0},{"$f":"O141+P139-P145","v":0},{"$f":"P141+Q139-Q145","v":0},{"$f":"Q141+R139-R145","v":0},{"$f":"R141+S139-S145","v":0},{"$f":"S141+T139-T145","v":0},{"$f":"T141+U139-U145","v":0},{"$f":"U141+V139-V145","v":0},{"$f":"V141+W139-W145","v":0},{"$f":"W141+X139-X145","v":0},{"$f":"X141+Y139-Y145","v":0},{"$f":"Y141+Z139-Z145","v":0},{"$f":"Z141+AA139-AA145","v":0},{"$f":"AA141+AB139-AB145","v":0},{"$f":"AB141+AC139-AC145","v":0},{"$f":"AC141+AD139-AD145","v":0},{"$f":"AD141+AE139-AE145","v":0}]
[null,null,{"$f":"+TEXT(C131,\"#\")&\" \"&TEXT(A123,\"#\")","v":"PV of debt COM5"},{"$f":"D139*D131/100","v":0},{"$f":"NPV($B$75,F144:$AE144)","v":0},{"$f":"NPV($B$75,G144:$AE144)","v":0},{"$f":"NPV($B$75,H144:$AE144)","v":0},{"$f":"NPV($B$75,I144:$AE144)","v":0},{"$f":"NPV($B$75,J144:$AE144)","v":0},{"$f":"NPV($B$75,K144:$AE144)","v":0},{"$f":"NPV($B$75,L144:$AE144)","v":0},{"$f":"NPV($B$75,M144:$AE144)","v":0},{"$f":"NPV($B$75,N144:$AE144)","v":0},{"$f":"NPV($B$75,O144:$AE144)","v":0},{"$f":"NPV($B$75,P144:$AE144)","v":0},{"$f":"NPV($B$75,Q144:$AE144)","v":0},{"$f":"NPV($B$75,R144:$AE144)","v":0},{"$f":"NPV($B$75,S144:$AE144)","v":0},{"$f":"NPV($B$75,T144:$AE144)","v":0},{"$f":"NPV($B$75,U144:$AE144)","v":0},{"$f":"NPV($B$75,V144:$AE144)","v":0},{"$f":"NPV($B$75,W144:$AE144)","v":0},{"$f":"NPV($B$75,X144:$AE144)","v":0},{"$f":"NPV($B$75,Y144:$AE144)","v":0},{"$f":"NPV($B$75,Z144:$AE144)","v":0},{"$f":"NPV($B$75,AA144:$AE144)","v":0},{"$f":"NPV($B$75,AB144:$AE144)","v":0},{"$f":"NPV($B$75,AC144:$AE144)","v":0},{"$f":"NPV($B$75,AD144:$AE144)","v":0},{"$f":"NPV($B$75,AE144:$AE144)","v":0},{"$f":"NPV($B$75,$AE144:AF144)","v":0}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D144+D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B126*D141","v":0},{"$f":"$B126*E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D134-D136)/(B125-B124)","v":0},{"$f":"(E134-E136)/(B125-B124)","v":0},{"$f":"(F134-F136)/(B125-B124)","v":0},{"$f":"(G134-G136)/(B125-B124)","v":0},{"$f":"(H134-H136)/(B125-B124)","v":0},{"$f":"(I134-I136)/(B125-B124)","v":0},{"$f":"(J134-J136)/(B125-B124)","v":0},{"$f":"(K134-K136)/(B125-B124)","v":0},{"$f":"(L134-L136)/(B125-B124)","v":0},{"$f":"(M134-M136)/(B125-B124)","v":0},{"$f":"(N134-N136)/(B125-B124)","v":0},{"$f":"(O134-O136)/(B125-B124)","v":0},{"$f":"(P134-P136)/(B125-B124)","v":0},{"$f":"(Q134-Q136)/(B125-B124)","v":0},{"$f":"(R134-R136)/(B125-B124)","v":0},{"$f":"(S134-S136)/(B125-B124)","v":0},{"$f":"(T134-T136)/(B125-B124)","v":0},{"$f":"(U134-U136)/(B125-B124)","v":0},{"$f":"(V134-V136)/(B125-B124)","v":0},{"$f":"(W134-W136)/(B125-B124)","v":0},{"$f":"(X134-X136)/(B125-B124)","v":0},{"$f":"(Y134-Y136)/(B125-B124)","v":0},{"$f":"(Z134-Z136)/(B125-B124)","v":0},{"$f":"(AA134-AA136)/(B125-B124)","v":0},{"$f":"(AB134-AB136)/(B125-B124)","v":0},{"$f":"(AC134-AC136)/(B125-B124)","v":0},{"$f":"(AD134-AD136)/(B125-B124)","v":0},{"$f":"(AE134-AE136)/(B125-B124)","v":0}]

{"sheet":"Trigger","index":73,"n_rows":74,"n_cols":31,"rows_kept":74,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"PPP capital stock database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural disasters",null,null,null,"Market LICs"]
[null,null,null,"Source: http://www.imf.org/external/np/fad/publicinvestment/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For details on tailored stress tests, see paragraph 71 of the Guidance Note on the Bank-Fund Debt Sustainability Framework for Low Income Countries (http://www.imf.org/en/Publications/Policy-Papers/Issues/2018/02/14/pp122617guidance-note-on-lic-dsf)"]
[null,{"$f":"lookup!A3","v":"Code2"},{"$f":"lookup!C3","v":"Country Name"},"Note: Per FAD database manual, source is World Bank Private Participation in Infrastructure (WB PPI)",null,null,null,null,null,null,null,"Trigger ",null,"Size of shock (% of PPG%GDP):"]
["ifscode","isocode","country","year","incgr","licdsf","kppp_rppp","GDP_rppp","PPP%GDP","PPP%GDP in 2017",null,0.03,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,"Country code","Country","Eurobond","PRGT market access","Market access (for stress tests and market fin. Module)"]
[{"$f":"'Imported data'!B216","v":513},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A5, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BGD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A5, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Bangladesh"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":8.7917401385133971},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":623.70474999999999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B216, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.409599676531788E-2},{"$f":"IF(OR(G5=0, H5=0), 0, G5/H5)","v":1.409599676531788E-2},null,{"$f":"IF(J5>$L$4,A5,\"\")","v":""},{"$f":"IF(L5=A5,C5,\"\")","v":""},{"$f":"IF(ISERROR(J5*$N$4), 0, (J5*$N$4))*100","v":0.49335988678612575},null,null,null,null,null,null,null,null,"Bangladesh",null,null,null,{"$f":"VLOOKUP(AB5, lookup!$C$4:$G$73, 5, FALSE)","v":512},"Afghanistan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA5, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA5, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"IF(OR(AC5=\"Yes\", AD5=\"Yes\"), 1, 0)","v":0}]
[{"$f":"'Imported data'!B217","v":638},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A6, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BEN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A6, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Benin"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.7012651492472828},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":25.087716796875},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B217, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.7812673549439831E-2},{"$f":"IF(OR(G6=0, H6=0), 0, G6/H6)","v":6.7812673549439831E-2},null,{"$f":"IF(J6>$L$4,A6,\"\")","v":638},{"$f":"IF(L6=A6,C6,\"\")","v":"Benin"},{"$f":"IF(ISERROR(J6*$N$4), 0, (J6*$N$4))*100","v":2.3734435742303939},null,null,null,null,null,null,null,null,"Comoros",null,null,null,{"$f":"VLOOKUP(AB6, lookup!$C$4:$G$73, 5, FALSE)","v":513},"Bangladesh",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA6, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA6, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"IF(OR(AC6=\"Yes\", AD6=\"Yes\"), 1, 0)","v":0}]
[{"$f":"'Imported data'!B218","v":514},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A7, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BTN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A7, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Bhutan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.40213602776542573},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":7.6759619140625004},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B218, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.2389007692795517E-2},{"$f":"IF(OR(G7=0, H7=0), 0, G7/H7)","v":5.2389007692795517E-2},null,514,{"$f":"IF(L7=A7,C7,\"\")","v":"Bhutan"},1.8336152692478431,null,null,null,null,null,null,null,null,"Dominica",null,null,null,{"$f":"VLOOKUP(AB7, lookup!$C$4:$G$73, 5, FALSE)","v":638},"Benin",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA7, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA7, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B219","v":748},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A8, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BFA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A8, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Burkina Faso"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.49404034253483015},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":29.748945312499998},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B219, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.6606986813991111E-2},{"$f":"IF(OR(G8=0, H8=0), 0, G8/H8)","v":1.6606986813991111E-2},null,3.671678361531332E-3,"",0.58124453848968893,null,null,null,null,null,null,null,null,"Grenada",null,null,null,{"$f":"VLOOKUP(AB8, lookup!$C$4:$G$73, 5, FALSE)","v":514},"Bhutan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA8, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA8, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B220","v":618},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A9, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"BDI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A9, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Burundi"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":"-"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":8.2212265625000001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B220, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(G9=0, H9=0), 0, G9/H9)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,null,null,null,null,null,null,null,null,"Haiti",null,null,null,{"$f":"VLOOKUP(AB9, lookup!$C$4:$G$73, 5, FALSE)","v":748},"Burkina Faso",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA9, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA9, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B221","v":624},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A10, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CPV"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A10, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cabo Verde"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.11604388776148777},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":3.5000559082031248},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B221, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.3154866894987096E-2},{"$f":"IF(OR(G10=0, H10=0), 0, G10/H10)","v":3.3154866894987096E-2},null,624,"Cape Verde",1.1604203413245484,null,null,null,null,null,null,null,null,"Honduras",null,null,null,{"$f":"VLOOKUP(AB10, lookup!$C$4:$G$73, 5, FALSE)","v":618},"Burundi",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA10, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA10, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B222","v":522},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A11, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"KHM"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A11, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cambodia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":6.1529335302890011},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":55.0894609375},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B222, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.11168984821379205},0.11168984821379205,null,522,"Cambodia",3.9091446874827214,null,null,null,null,null,null,null,null,"Kiribati",null,null,null,{"$f":"VLOOKUP(AB11, lookup!$C$4:$G$73, 5, FALSE)","v":522},"Cambodia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA11, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA11, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B223","v":622},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A12, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CMR"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A12, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cameroon"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.5297017223942266},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":76.432968750000001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B223, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.0013637405576067E-2},2.0013637405576067E-2,null,"","",0.70047730919516227,null,null,null,null,null,null,null,null,"Madagascar",null,null,null,{"$f":"VLOOKUP(AB12, lookup!$C$4:$G$73, 5, FALSE)","v":622},"Cameroon",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA12, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA12, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B224","v":626},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A13, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CAF"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A13, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Central African Republic"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":3.097774169921875},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B224, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"Maldives",null,null,null,{"$f":"VLOOKUP(AB13, lookup!$C$4:$G$73, 5, FALSE)","v":624},"Cabo Verde",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA13, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA13, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B225","v":628},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A14, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TCD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A14, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Chad"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.25850366814967418},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":24.849611328125},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B225, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.0402724804677228E-2},1.0402724804677228E-2,null,"","",0.36409536816370297,null,null,null,null,null,null,null,null,"Micronesia",null,null,null,{"$f":"VLOOKUP(AB14, lookup!$C$4:$G$73, 5, FALSE)","v":626},"Central African Republic",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA14, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA14, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B226","v":632},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A15, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"COM"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A15, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Comoros"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":6.6906610593392305E-4},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":2.3489470214843751},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B226, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.8483660968697312E-4},2.8483660968697312E-4,null,"","",9.9692813390440584E-3,null,null,null,null,null,null,null,null,"Mozambique",null,null,null,{"$f":"VLOOKUP(AB15, lookup!$C$4:$G$73, 5, FALSE)","v":628},"Chad",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA15, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA15, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B227","v":634},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A16, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"COG"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A16, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Congo, Republic of"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.4744635922930269},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":25.838451171875001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B227, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.706470494245304E-2},5.706470494245304E-2,null,634,"Congo, Republic of",1.9972646729858563,null,null,null,null,null,null,null,null,"Myanmar",null,null,null,{"$f":"VLOOKUP(AB16, lookup!$C$4:$G$73, 5, FALSE)","v":632},"Comoros",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA16, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA16, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B228","v":662},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A17, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"CIV"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A17, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Cote d'Ivoire"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":5.4395052435487408},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":82.774484375},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B228, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.5714758414026547E-2},6.5714758414026547E-2,null,662,"Cote d'Ivoire",2.3000165444909291,null,null,null,null,null,null,null,null,"Nepal",null,null,null,{"$f":"VLOOKUP(AB17, lookup!$C$4:$G$73, 5, FALSE)","v":636},"Congo, DR",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA17, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA17, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B229","v":636},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A18, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"COD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A18, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Congo, DR"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.557425873364302E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":64.167593749999995},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B229, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.9855411803786119E-4},3.9855411803786119E-4,null,"","",1.3949394131325142E-2,null,null,null,null,null,null,null,null,"Nicaragua",null,null,null,{"$f":"VLOOKUP(AB18, lookup!$C$4:$G$73, 5, FALSE)","v":634},"Congo, Republic of",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA18, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA18, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B230","v":611},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A19, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"DJI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A19, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Djibouti"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.0990949746251459},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":3.0084238281250002},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B230, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.36533914016701458},0.36533914016701458,null,{"$f":"IF(J19>$L$4,A19,\"\")","v":611},"Djibouti",12.78686990584551,null,null,null,null,null,null,null,null,"Samoa",null,null,null,{"$f":"VLOOKUP(AB19, lookup!$C$4:$G$73, 5, FALSE)","v":662},"Cote d'Ivoire",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA19, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA19, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B231","v":321},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A20, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"DMA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A20, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Dominica"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.9378339040155002E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":0.58003076171875001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B231, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.3409157443189758E-2},3.3409157443189758E-2,null,321,"Dominica",1.1693205105116413,null,null,null,null,null,null,null,null,"Sao Tome & Principe",null,null,null,{"$f":"VLOOKUP(AB20, lookup!$C$4:$G$73, 5, FALSE)","v":611},"Djibouti",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA20, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA20, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B232","v":644},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A21, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"ETH"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A21, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Ethiopia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.15760562710791864},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":188.20623437500001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B232, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":8.3740917314083338E-4},8.3740917314083338E-4,null,"","",2.9309321059929165E-2,null,null,null,null,null,null,null,null,"Solomon Islands",null,null,null,{"$f":"VLOOKUP(AB21, lookup!$C$4:$G$73, 5, FALSE)","v":321},"Dominica",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA21, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA21, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B233","v":648},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A22, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GMB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A22, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Gambia, The"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.0032051338669832},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":5.1535405273437496},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B233, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.38870464358208512},0.38870464358208512,null,648,"Gambia, The",13.60466252537298,null,null,null,null,null,null,null,null,"St. Lucia",null,null,null,{"$f":"VLOOKUP(AB22, lookup!$C$4:$G$73, 5, FALSE)","v":643},"Eritrea",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA22, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA22, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B234","v":652},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A23, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GHA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A23, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Ghana"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":10.226320943023278},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":150.67321874999999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B234, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.7870860049727838E-2},6.7870860049727838E-2,null,652,"Ghana",2.3754801017404743,null,null,null,null,null,null,null,null,"St. Vincent & the Grenadines",null,null,null,{"$f":"VLOOKUP(AB23, lookup!$C$4:$G$73, 5, FALSE)","v":644},"Ethiopia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA23, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA23, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B235","v":328},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A24, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GRD"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A24, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Grenada"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.1809759389457156E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3854781494140624},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B235, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.0177133726099595E-2},3.0177133726099595E-2,null,328,"Grenada",1.0561996804134859,null,null,null,null,null,null,null,null,"Tajikistan",null,null,null,{"$f":"VLOOKUP(AB24, lookup!$C$4:$G$73, 5, FALSE)","v":648},"Gambia, The",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA24, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA24, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B236","v":656},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A25, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GIN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A25, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Guinea"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.2897466951920964},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":28.514605468749998},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B236, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.523109031284224E-2},4.523109031284224E-2,null,656,"Guinea",1.5830881609494782,null,null,null,null,null,null,null,null,"Tonga",null,null,null,{"$f":"VLOOKUP(AB25, lookup!$C$4:$G$73, 5, FALSE)","v":652},"Ghana",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA25, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA25, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B237","v":654},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A26, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"GNB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A26, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Guinea-Bissau"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":2.8812526855468752},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B237, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0},0,null,"","",0,null,null,null,null,null,null,null,null,"Tuvalu",null,null,null,{"$f":"VLOOKUP(AB26, lookup!$C$4:$G$73, 5, FALSE)","v":328},"Grenada",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA26, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA26, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B238","v":263},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A27, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"HTI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A27, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Haiti"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.18629338750676483},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":19.254763671875001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B238, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":9.6751843170570506E-3},9.6751843170570506E-3,null,"","",0.33863145109699672,null,null,null,null,null,null,null,null,"Vanuatu",null,null,null,{"$f":"VLOOKUP(AB27, lookup!$C$4:$G$73, 5, FALSE)","v":656},"Guinea",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA27, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA27, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B239","v":268},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A28, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"HND"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A28, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Honduras"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.8684348361454468},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":41.873828125000003},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B239, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.11626438408287865},0.11626438408287865,null,268,"Honduras",4.0692534429007523,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB28, lookup!$C$4:$G$73, 5, FALSE)","v":654},"Guinea-Bissau",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA28, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA28, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B240","v":664},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A29, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"KEN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A29, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Kenya"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.6294025981883999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":153.55129687499999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B240, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":3.014889937371882E-2},3.014889937371882E-2,null,664,"Kenya",1.0552114780801587,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB29, lookup!$C$4:$G$73, 5, FALSE)","v":336},"Guyana",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA29, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA29, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B241","v":917},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A30, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"KGZ"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A30, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Kyrgyz Republic"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":"-"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":"-"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B241, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB30, lookup!$C$4:$G$73, 5, FALSE)","v":263},"Haiti",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA30, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA30, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B242","v":544},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A31, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"LAO"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A31, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Lao PDR"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":36.373782723780536},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":48.095957031250002},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B242, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.75627526654988764},0.75627526654988764,null,544,"Lao PDR",26.469634329246066,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB31, lookup!$C$4:$G$73, 5, FALSE)","v":268},"Honduras",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA31, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA31, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B243","v":666},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A32, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"LSO"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A32, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Lesotho"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.5234918429966409E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":6.0061274414062504},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B243, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":7.5314616400106371E-3},7.5314616400106371E-3,null,"","",0.26360115740037227,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB32, lookup!$C$4:$G$73, 5, FALSE)","v":664},"Kenya",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA32, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA32, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B244","v":668},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A33, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"LBR"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A33, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Liberia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.5570147175633846},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":4.2904682617187504},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B244, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.36290088227797507},0.36290088227797507,null,{"$f":"IF(J33>$L$4,A33,\"\")","v":668},"Liberia",12.701530879729125,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB33, lookup!$C$4:$G$73, 5, FALSE)","v":826},"Kiribati",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA33, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA33, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B245","v":674},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A34, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MDG"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A34, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Madagascar"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.24943681692514702},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":38.995777343749999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B245, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.3965083892634647E-3},6.3965083892634647E-3,null,"","",0.22387779362422125,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB34, lookup!$C$4:$G$73, 5, FALSE)","v":917},"Kyrgyz Republic",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA34, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA34, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B246","v":676},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A35, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MWI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A35, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Malawi"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.1247388127645663},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":20.798749999999998},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B246, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":5.9974187277873096E-3},5.9974187277873096E-3,null,"","",0.20990965547255583,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB35, lookup!$C$4:$G$73, 5, FALSE)","v":544},"Lao PDR",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA35, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA35, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B247","v":556},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A36, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MDV"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A36, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Maldives"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.75931390043855884},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":8.0200722656250001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B247, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":9.467669059455612E-2},9.467669059455612E-2,null,556,"Maldives",3.3136841708094638,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB36, lookup!$C$4:$G$73, 5, FALSE)","v":666},"Lesotho",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA36, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA36, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B248","v":678},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A37, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MLI"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A37, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Mali"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.59149787146261534},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":46.194722656250001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B248, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.2804446859961557E-2},1.2804446859961557E-2,null,"","",0.44815564009865444,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB37, lookup!$C$4:$G$73, 5, FALSE)","v":668},"Liberia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA37, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA37, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B249","v":682},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A38, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MRT"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A38, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Mauritania"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.0489487068057677},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":14.451629882812499},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B249, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":7.2583418985376541E-2},7.2583418985376541E-2,null,682,"Mauritania",2.5404196644881787,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB38, lookup!$C$4:$G$73, 5, FALSE)","v":674},"Madagascar",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA38, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA38, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B250","v":921},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A39, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MDA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A39, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Moldova"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.47213349497829615},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":24.648013671874999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B250, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.9155032176772582E-2},1.9155032176772582E-2,null,"","",0.67042612618704034,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB39, lookup!$C$4:$G$73, 5, FALSE)","v":676},"Malawi",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA39, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA39, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B251","v":688},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A40, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MOZ"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A40, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Mozambique"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.0557831082690532},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":32.675523437499997},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B251, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":9.3519025459959118E-2},9.3519025459959118E-2,null,688,"Mozambique",3.2731658910985688,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB40, lookup!$C$4:$G$73, 5, FALSE)","v":556},"Maldives",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA40, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA40, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[{"$f":"'Imported data'!B252","v":518},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A41, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"MMR"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A41, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Myanmar"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.8332588621326478},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":300.28437500000001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B252, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.2765428977557183E-2},1.2765428977557183E-2,null,"","",0.44679001421450137,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB41, lookup!$C$4:$G$73, 5, FALSE)","v":678},"Mali",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA41, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA41, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B253","v":558},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A42, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"NPL"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A42, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Nepal"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.6146596785966887},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":76.728218749999996},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B253, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.0142927253823274E-2},6.0142927253823274E-2,null,558,"Nepal",2.1050024538838144,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB42, lookup!$C$4:$G$73, 5, FALSE)","v":867},"Marshall Islands",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA42, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA42, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B254","v":278},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A43, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"NIC"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A43, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Nicaragua"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.0866075450364168},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":32.658775390625003},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B254, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":6.3891175345031345E-2},6.3891175345031345E-2,null,278,"Nicaragua",2.236191137076097,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB43, lookup!$C$4:$G$73, 5, FALSE)","v":682},"Mauritania",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA43, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA43, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B255","v":692},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A44, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"NER"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A44, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Niger"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.7788461751996442E-2},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":19.673578124999999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B255, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.4290681363787984E-3},2.4290681363787984E-3,null,"","",8.5017384773257945E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB44, lookup!$C$4:$G$73, 5, FALSE)","v":868},"Micronesia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA44, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA44, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B256","v":714},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A45, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"RWA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A45, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Rwanda"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.61668473125521128},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":23.543783203124999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B256, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.6193102694445379E-2},2.6193102694445379E-2,null,"","",0.91675859430558826,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB45, lookup!$C$4:$G$73, 5, FALSE)","v":921},"Moldova",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA45, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA45, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B257","v":716},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A46, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"STP"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A46, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Sao Tome & Principe"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.15265075303628919},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":0.79391571044921871},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B257, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.19227576810378941},0.19227576810378941,null,716,"Sao Tome & Principe",6.7296518836326289,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB46, lookup!$C$4:$G$73, 5, FALSE)","v":688},"Mozambique",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA46, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA46, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B258","v":722},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A47, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"SEN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A47, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Senegal"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.9736125685380497},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":49.303714843750001},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B258, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.10087703501247496},0.10087703501247496,null,{"$f":"IF(J47>$L$4,A47,\"\")","v":722},"Senegal",3.5306962254366234,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB47, lookup!$C$4:$G$73, 5, FALSE)","v":518},"Myanmar",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA47, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA47, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B259","v":724},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A48, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"SLE"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A48, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Sierra Leone"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.28614980211034902},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":11.518629882812499},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B259, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.4842347138640756E-2},2.4842347138640756E-2,null,"","",0.86948214985242633,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB48, lookup!$C$4:$G$73, 5, FALSE)","v":558},"Nepal",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA48, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA48, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B260","v":364},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A49, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"VCT"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A49, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"St. Vincent & the Grenadines"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},2,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":"-"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":1.0266329345703125},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B260, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},"St. Vincent & the Grenadines",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB49, lookup!$C$4:$G$73, 5, FALSE)","v":278},"Nicaragua",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA49, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA49, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B261","v":732},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A50, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"SDN"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A50, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Sudan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.010005910871274},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":171.77923437499999},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B261, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.1701099484954985E-2},1.1701099484954985E-2,null,"","",0.40953848197342446,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB50, lookup!$C$4:$G$73, 5, FALSE)","v":692},"Niger",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA50, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA50, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B262","v":923},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A51, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TJK"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A51, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Tajikistan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.4427982330658906},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":36.048882812499997},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B262, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.0023382709813086E-2},4.0023382709813086E-2,null,923,"Tajikistan",1.400818394843458,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB51, lookup!$C$4:$G$73, 5, FALSE)","v":853},"Papua New Guinea",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA51, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA51, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B263","v":738},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A52, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TZA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A52, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Tanzania"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.3610221654374297},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":150.7055},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B263, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":1.5666463171134629E-2},1.5666463171134629E-2,null,"","",0.54832621098971202,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB52, lookup!$C$4:$G$73, 5, FALSE)","v":714},"Rwanda",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA52, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA52, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B264","v":742},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A53, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"TGO"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A53, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Togo"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":2.2784217736820866},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":11.820106445312501},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B264, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.19275814344173189},0.19275814344173189,null,742,"Togo",6.746535020460616,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB53, lookup!$C$4:$G$73, 5, FALSE)","v":862},"Samoa",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA53, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA53, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B265","v":746},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A54, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"UGA"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A54, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Uganda"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":4.0205947708805656},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":82.551570312500004},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B265, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":4.8704037435757477E-2},4.8704037435757477E-2,null,746,"Uganda",1.7046413102515114,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB54, lookup!$C$4:$G$73, 5, FALSE)","v":716},"Sao Tome & Principe",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA54, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA54, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B266","v":927},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A55, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"UZB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A55, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Uzbekistan"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":0.27830738263618793},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":306.88099999999997},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B266, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":9.068902363984344E-4},9.068902363984344E-4,null,"","",3.1741158273945205E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB55, lookup!$C$4:$G$73, 5, FALSE)","v":722},"Senegal",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA55, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA55, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[{"$f":"'Imported data'!B267","v":474},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A56, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"YEM"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A56, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Yemen, Republic of"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":1.3804297137169046},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":52.296203124999998},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B267, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":2.6396365916228352E-2},2.6396365916228352E-2,null,"","",0.92387280706799224,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB56, lookup!$C$4:$G$73, 5, FALSE)","v":724},"Sierra Leone",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA56, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA56, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B268","v":754},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A57, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"ZMB"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A57, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Zambia"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":6.3753046498194816},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":59.54328125},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B268, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":0.10707009281285589},0.10707009281285589,null,754,"Zambia",3.7474532484499559,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB57, lookup!$C$4:$G$73, 5, FALSE)","v":813},"Solomon Islands",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA57, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA57, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[{"$f":"'Imported data'!B270","v":698},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A58, lookup!$B$3:$B$73, 0), MATCH(Trigger!B$3, lookup!$A$3:$F$3, 0))","v":"ZWE"},{"$f":"INDEX(lookup!$A$3:$D$73, MATCH(Trigger!$A58, lookup!$B$3:$B$73, 0), MATCH(Trigger!C$3, lookup!$A$3:$F$3, 0))","v":"Zimbabwe"},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!D$4, 'Imported data'!$B$215:$I$215, 0))","v":2017},1,1,{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!G$4, 'Imported data'!$B$215:$I$215, 0))","v":3.725963583678475},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B270, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!H$4, 'Imported data'!$B$215:$I$215, 0))","v":31.637406250000002},{"$f":"INDEX('Imported data'!$B$215:$I$270, MATCH('Imported data'!$B269, 'Imported data'!$B$215:$B$270, 0), MATCH(Trigger!I$4, 'Imported data'!$B$215:$I$215, 0))","v":{"$error":"#N/A"}},{"$f":"IF(OR(G58=0, H58=0), 0, G58/H58)","v":0.11777082970189678},null,{"$f":"IF(J58>$L$4,A58,\"\")","v":698},{"$f":"IF(L58=A58,C58,\"\")","v":"Zimbabwe"},{"$f":"IF(ISERROR(J58*$N$4), 0, (J58*$N$4))*100","v":4.1219790395663871},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB58, lookup!$C$4:$G$73, 5, FALSE)","v":726},"Somalia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA58, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA58, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB59, lookup!$C$4:$G$73, 5, FALSE)","v":733},"South Sudan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA59, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA59, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB60, lookup!$C$4:$G$73, 5, FALSE)","v":362},"St. Lucia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA60, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA60, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB61, lookup!$C$4:$G$73, 5, FALSE)","v":364},"St. Vincent & the Grenadines",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA61, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA61, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB62, lookup!$C$4:$G$73, 5, FALSE)","v":732},"Sudan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA62, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA62, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB63, lookup!$C$4:$G$73, 5, FALSE)","v":923},"Tajikistan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA63, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA63, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB64, lookup!$C$4:$G$73, 5, FALSE)","v":738},"Tanzania",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA64, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA64, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB65, lookup!$C$4:$G$73, 5, FALSE)","v":537},"Timor-Leste",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA65, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA65, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB66, lookup!$C$4:$G$73, 5, FALSE)","v":742},"Togo",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA66, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA66, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB67, lookup!$C$4:$G$73, 5, FALSE)","v":866},"Tonga",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA67, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA67, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB68, lookup!$C$4:$G$73, 5, FALSE)","v":869},"Tuvalu",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA68, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA68, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB69, lookup!$C$4:$G$73, 5, FALSE)","v":746},"Uganda",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA69, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA69, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB70, lookup!$C$4:$G$73, 5, FALSE)","v":927},"Uzbekistan",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA70, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA70, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"IF(OR(AC70=\"Yes\", AD70=\"Yes\"), 1, 0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB71, lookup!$C$4:$G$73, 5, FALSE)","v":846},"Vanuatu",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA71, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA71, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB72, lookup!$C$4:$G$73, 5, FALSE)","v":474},"Yemen, Republic of",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA72, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA72, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB73, lookup!$C$4:$G$73, 5, FALSE)","v":754},"Zambia",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA73, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA73, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":"Yes"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB74, lookup!$C$4:$G$73, 5, FALSE)","v":698},"Zimbabwe",{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA74, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AC$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},{"$f":"INDEX(IMPORTED_TRIGGER, MATCH(Trigger!$AA74, INDEX(IMPORTED_TRIGGER,,1), 0), MATCH(Trigger!AD$4,INDEX(IMPORTED_TRIGGER,1,), 0))","v":""},0]

{"sheet":"C1_Combined CL","index":74,"n_rows":110,"n_cols":27,"rows_kept":110,"cut":false,"hidden":true,"merged":[[118,1,118,5],[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1885,IF(START!L10=\"French\",translation!D1885,IF(START!L10=\"Portuguese\",translation!E1885,translation!F1885)))","v":"Tailored Stress Test 1: Contingent Liability Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6:Y6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":74.176017105384858},70.320325627253197,67.429533132579039,64.491370711334412,61.565959927801167,60.304558999211714,58.584554526656653,57.430423777295282,56.48138631379188,55.296615159948885,54.714934813296111,54.116311734522519,53.515350559914047,52.522608584551051,51.570996630003059,50.592035124201018,49.664362558037674,48.729734718320337,47.943335345152526,47.082800415741218]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.900012426465302,51.314037132430379,50.7201140225364,49.628495697387564,48.904511623434018,47.151904581666493,44.393800317366477,43.076051721914688,42.265020618047025,41.511478067838397,41.597331098272555,41.477686935249338,41.195328341030852,40.663760609889636,40.247561856261655,39.406412314471623,38.667162823899176,37.684227952822354,36.956762956744107,36.246307092498363]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,71.459905412400047,67.123359449247161,63.835129928397315,60.9694366753018,58.275314052177372,56.32949791809466,54.779516141761405,53.775771673486751,52.936537856944476,52.168336054026746,51.594308423499903,51.002052957304635,50.419616475140671,49.735935502761755,49.066509183087454,48.367606569976907,47.714445943056916,47.04363128994833,46.504780441256727,45.880845630391761]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,4.4240461840144807,-3.8556914781316598,-2.8907924946741552,-2.9381624212446291,-2.9254107835332461,-1.2614009285894507,-1.7200044725550607,-1.1541307493613724,-0.9490374635034029,-1.1847711538429935,-0.5816803466527769,-0.59862307877359233,-0.60096117460847098,-0.99274197536299469,-0.95161195454799441,-0.97896150580204222,-0.92767256616334381,-0.93462783971733754,-0.78639937316780983,-0.86053492941130783]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,6.0035050698976935,-2.3777558000558634,-1.4470027626538933,-1.4848211633997752,-1.6355963163408731,-0.47558784585129554,-0.72143887107022686,-0.30482622289738093,-0.2238909001454808,-0.59005339138122348,-0.13000756315370104,-0.16312670916761515,-0.17477269819063634,-0.49234642544983509,-0.47232114979638651,-0.52717072212286453,-0.49340049846661638,-0.52468041425189815,-0.38867115053914936,-0.48596032524013477]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-2.1504851673161127,-2.2021139292709115,-1.9900491774291602,-1.7818806498778876,-1.5805879333404462,-1.3708871850123252,-0.91070890558377471,-0.50706038043801271,-0.41276780076686137,-0.27461249857323367,-0.16793761984040856,-0.15763964085343929,-0.14753590581580411,-0.14280625415192816,-0.13841722698580483,-0.20402519982101097,-0.16573400890498391,-0.21713164894303816,-0.23266443261482905,-0.25980588422824269]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.631263840723481},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971080803364607},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051156038877441},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.884755832506769},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746134534438735},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.506936757516296},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.269844264867306},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068547866783067},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.90999497180384},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788898952356014},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709383550111326},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633493206926936},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564864017937516},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.50692502233434},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473531981715851},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424868009223875},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.38498047033745},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346926662171747},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285413618684444},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243975100497025}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45159990082069912},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33093677452831116},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18522162317019367},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13753394050896434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10213031586015386},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6173891134568003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.6945372804575158E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3853584285801199E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7847337622385374E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3352700940347901E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.9848857934886487E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4669268023318143E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.584723458781294E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1752770561247652E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3401504005432089E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.751175271655985E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":16.480778673407368},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":16.768966874093696},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.06110686144828},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.102875182628882},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.165546601098288},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.136049572503971},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.359135359283531},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.561487486345055},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.497227171036979},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.51428645378278},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.541445930270918},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.475853566073496},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.417328112121712},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.364118768182411},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.335114754730046},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.220842809402864},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.219246461432466},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.129795013228708},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.052749186069615},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":16.984169216268782}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.2214898645266672,-0.17564187078495205,0.54304641477526694,0.29705948647811253,-5.5008383000426889E-2,0.89529933916102966,0.18927003451354779,0.20223415754063181,0.18887690062138057,-0.31544089280798981,3.79300566867075E-2,-5.4870683141758705E-3,-2.7236792374832224E-2,-0.34954017129790693,-0.33390392281058168,-0.32314552230185356,-0.32766648956163247,-0.30754876530885994,-0.1560067179243203,-0.22615444101189211]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.6748774699403182,-0.10503544105095752,0.75564902256676802,0.46010920061892113,6.3859379184427301E-2,1.0060391804683917,0.38050852954907555,0.40179320236993243,0.33395149058331697,-0.20388711896485212,9.8000932150734688E-2,4.5400826629852453E-2,2.3248209707316114E-2,-0.31393003697752864,-0.29860373868210299,-0.28411015616688307,-0.29908245173151915,-0.27435346102683367,-5.5660885036762586E-2,-0.16555928452010393]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.0017851410156844,4.0584105323016386,4.1751942566929818,3.805574520622764,3.3469115592135066,4.125680732570566,3.0790478232127163,2.8694030969465905,2.7982945155952099,2.2157414355431482,2.5242565561128645,2.4777553103125296,2.4322089158484541,2.1121418408305916,2.0794488180505799,2.0389357385192213,2.0113699931131226,1.9832575661116918,1.9556466486388371,1.9396377866564749]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.6766626109560026,-4.1634459733525961,-3.4195452341262138,-3.3454653200038429,-3.2830521800290793,-3.1196415521021743,-2.6985392936636408,-2.467609894576658,-2.464343025011893,-2.4196285545080003,-2.4262556239621298,-2.4323544836826771,-2.408960706141138,-2.4260718778081203,-2.3780525567326829,-2.3230458946861043,-2.3104524448446417,-2.2576110271385255,-2.0113075336755997,-2.1051970711765788]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.45338760541365086,-7.060642973399453E-2,-0.21260260779150114,-0.16304971414080857,-0.11886776218485419,-0.11073984130736204,-0.19123849503552776,-0.19955904482930062,-0.1450745899619364,-0.11155377384313772,-6.0070875464027187E-2,-5.0887894944028324E-2,-5.0485002082148338E-2,-3.5610134320378267E-2,-3.5300184128478705E-2,-3.9035366134970502E-2,-2.8584037830113325E-2,-3.3195304282026293E-2,-0.10034583288755772,-6.0595156491788177E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":9.3754801017404734},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISTEXT('Baseline - public'!M37),0*'Baseline - public'!M52/C41, +'Baseline - public'!M37*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISTEXT('Baseline - public'!N37),0*'Baseline - public'!N52/D41, +'Baseline - public'!N37*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISTEXT('Baseline - public'!O37),0*'Baseline - public'!O52/E41, +'Baseline - public'!O37*'Baseline - public'!O52/E41)","v":0},{"$f":"+'Baseline - public'!P37*'Baseline - public'!P52/F41+$AA$60","v":9.3754801017404734},{"$f":"'Baseline - public'!Q37*'Baseline - public'!Q52/G41","v":0},{"$f":"'Baseline - public'!R37*'Baseline - public'!R52/H41","v":0},{"$f":"'Baseline - public'!S37*'Baseline - public'!S52/I41","v":0},{"$f":"'Baseline - public'!T37*'Baseline - public'!T52/J41","v":0},{"$f":"'Baseline - public'!U37*'Baseline - public'!U52/K41","v":0},{"$f":"'Baseline - public'!V37*'Baseline - public'!V52/L41","v":0},{"$f":"'Baseline - public'!W37*'Baseline - public'!W52/M41","v":0},{"$f":"'Baseline - public'!X37*'Baseline - public'!X52/N41","v":0},{"$f":"'Baseline - public'!Y37*'Baseline - public'!Y52/O41","v":0},{"$f":"'Baseline - public'!Z37*'Baseline - public'!Z52/P41","v":0},{"$f":"'Baseline - public'!AA37*'Baseline - public'!AA52/Q41","v":0},{"$f":"'Baseline - public'!AB37*'Baseline - public'!AB52/R41","v":0},{"$f":"'Baseline - public'!AC37*'Baseline - public'!AC52/S41","v":0},{"$f":"'Baseline - public'!AD37*'Baseline - public'!AD52/T41","v":0},{"$f":"'Baseline - public'!AE37*'Baseline - public'!AE52/U41","v":0},{"$f":"'Baseline - public'!AF37*'Baseline - public'!AF52/V41","v":0},{"$f":"'Baseline - public'!AG37*'Baseline - public'!AG52/W41","v":0},{"$f":"'Baseline - public'!AH37*'Baseline - public'!AH52/X41","v":0},{"$f":"'Baseline - public'!AI37*'Baseline - public'!AI52/Y41","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.5794588858832124},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.4779356780757962},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4437897320202622},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4533412578448539},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.289814467192373},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.7858130827381552},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-0.99856560148483398},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.84930452646399135},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.72514656335792216},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.59471776246176988},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.45167278349907591},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.43549636960597721},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.42618847641783464},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.5003955499131596},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.4792908047516079},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.45179078367917769},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.43427206769672744},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.40994742546543939},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.39772822262866053},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.374574604171173}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,398.12659913738031,370.67116183903227,353.93932523032453,341.49962691243229,328.41949264099031,325.84840910919513,320.66258298279018,317.84747839572913,315.36237951329389,310.84900368510574,308.96013211567805,306.8950156357227,304.67272906447397,300.01047309876344,295.13779288564263,290.34386428304686,285.67396231923215,280.9127845371292,277.36296280077903,273.0391347780602]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,15.081158663249205,17.61015853145128,15.57969199931502,17.502469567166951,15.374635085346947,15.667310614581298,16.699227097258404,17.414501446653976,17.906724292168075,16.761639628804652,16.244804128664878,14.844239938316758,13.971370094545374,13.173537047758835,12.632758041457276,12.012699261635804,11.685004497361446,11.327929181805233,10.808915747421665,10.19810577669354]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,7128.0714408711792,9013.4688938767213,8582.9876428509651,10378.796754447825,9826.1554211391103,10787.441766690368,12332.720884332195,13762.941531422066,15139.858435807888,15149.078350523121,15692.403030135138,15332.152624590668,15430.445658138338,15565.313670160354,15967.791481905966,16241.17655047522,16904.881371918353,17534.847621810193,17856.111040387976,18010.609075952259]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.445636416692508,10.083349003067223,9.3122875595023391,8.781313503541055,10.322437816779894,8.6361912484457477,8.5149514474493735,8.4946400910372706,7.4408303197557091,8.0982450901654737,8.0137719944069516,7.9496067840049811,7.3330969477161876,7.327238734357068,7.2956234326279459,7.3218536934455365,7.3435168619967,7.4114492337150812,7.4426782344735649]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.2539085452743315},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.2730763255559721},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.8067435874869817},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.4619336351548178},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.7066785624833773},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.6397450973997101},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.32850095366652},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.2649558712233375},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.4295908926918708},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.4110494836424134},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.4885710487753396},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.5394561093154726},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":5.8649840409155791},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":5.9476502826197724},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.0430428828365885},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.1253130114382843},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.2285614205006343},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.3211871386863221},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.4301992269321104}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":17.308391744378767},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.18698501277235},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.509157882068138},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":16.107709092971803},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.911430506920798},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":15.332017845163184},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.971217413678289},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.821292846145562},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":13.107330916396098},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.80473150104258},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":12.451525601895083},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":12.161483580159693},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.862007810710452},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.662517901843811},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":11.331416407469515},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":11.118941088029237},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.839312340252015},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.713107951918506},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.42921457509221}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.2454403209875169,5.7966883185137421,6.240875266564033,5.9384097335281778,5.4680664973694881,7.058923208901307,5.3450105370084637,5.1132561043001941,5.0909478669333064,4.0985375381410805,4.7744266887284983,4.739160337327692,4.7037971728883408,4.1342173843812198,4.1469084239114169,4.1401433117034223,4.165915617287995,4.1834918066871314,4.1860284399334677,4.2314933801700256]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.684964553056588},7.474752214166462,9.067141516660433,9.5593568385478136,9.2706189782143902,9.105561369330637,8.3617403415848219,7.9749178254628763,7.9559437757336671,6.4202364191806005,6.2651019561329431,5.9561953879798786,5.6836164638353956,5.4380902761730026,5.2497429299529914,4.9269893101644309,4.7525755945274311,4.4750502948096615,4.1679039775173541,4.007208524404013]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.0764465026943579,5.194049978312365,4.7455117300618399,4.3292678805146494,6.5290456494328701,4.5035173896430214,4.1985081479449464,4.1362360127096425,3.3176052247148347,4.2794030500277245,4.3553716883868958,4.4052374096908018,3.7442764943731981,3.8252867501605357,3.9187684276204378,3.9993905053189751,4.1005706225632945,4.1913408447010232,4.2981691820085466]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total shock",{"$f":"IF(Old_New_Scenario=0,10,SUM(AA62:AA65))","v":9.3754801017404734}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other general government",{"$f":"'Input 2 - Debt Coverage'!F21","v":0}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SoEs",{"$f":"'Input 2 - Debt Coverage'!F22","v":2}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPP",{"$f":"'Input 2 - Debt Coverage'!F23","v":2.3754801017404739}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sector",{"$f":"'Input 2 - Debt Coverage'!F24","v":5}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,179171.23018829248,196424.54240288626,212716.00539770265,227647.19016222318,243304.50670464686,266699.69391807675,288676.67847966444,314576.2646724988,343805.16873861459,373755.26739030489,410598.72574898531,451053.20174829493,495438.70758308074,540370.37271150353,589602.9345312533,642664.25497455057,701246.80740111729,764726.21989018784,834086.56981540646,909634.6328499231]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,53807.40726927534,53089.935051807319,52712.227424380486,52464.255253651529,50037.186742041551,58168.220870587975,69925.252882058383,78626.352478459594,86535.765601098974,93175.099144323962,98438.778893692011,105341.47651032388,114057.29050928471,122007.84143614949,129459.01393899001,142089.55879702035,155277.36200993415,173339.51609580859,191137.14996056829,209359.88383080706]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E308+'Macro-Debt_Data'!V16","v":14892.153325686548},{"$f":"PV_ResFin_pub!F308+'Macro-Debt_Data'!W16","v":15283.524593632363},{"$f":"PV_ResFin_pub!G308+'Macro-Debt_Data'!X16","v":15906.529321727425},{"$f":"PV_ResFin_pub!H308+'Macro-Debt_Data'!Y16","v":19490.483070081249},{"$f":"PV_ResFin_pub!I308+'Macro-Debt_Data'!Z16","v":18014.219043329031},{"$f":"PV_ResFin_pub!J308+'Macro-Debt_Data'!AA16","v":22620.040753564117},{"$f":"PV_ResFin_pub!K308+'Macro-Debt_Data'!AB16","v":31517.830580705559},{"$f":"PV_ResFin_pub!L308+'Macro-Debt_Data'!AC16","v":40157.831697376438},{"$f":"PV_ResFin_pub!M308+'Macro-Debt_Data'!AD16","v":46715.44791183179},{"$f":"PV_ResFin_pub!N308+'Macro-Debt_Data'!AE16","v":45547.410045794277},{"$f":"PV_ResFin_pub!O308+'Macro-Debt_Data'!AF16","v":42133.746655570678},{"$f":"PV_ResFin_pub!P308+'Macro-Debt_Data'!AG16","v":40479.994693055283},{"$f":"PV_ResFin_pub!Q308+'Macro-Debt_Data'!AH16","v":39769.19123765768},{"$f":"PV_ResFin_pub!R308+'Macro-Debt_Data'!AI16","v":38524.419460199992},{"$f":"PV_ResFin_pub!S308+'Macro-Debt_Data'!AJ16","v":33530.963083803479},{"$f":"PV_ResFin_pub!T308+'Macro-Debt_Data'!AK16","v":34219.052946669093},{"$f":"PV_ResFin_pub!U308+'Macro-Debt_Data'!AL16","v":32161.738737780724},{"$f":"PV_ResFin_pub!V308+'Macro-Debt_Data'!AM16","v":35011.636094762536},{"$f":"PV_ResFin_pub!W308+'Macro-Debt_Data'!AN16","v":33857.460622380895},{"$f":"PV_ResFin_pub!X308+'Macro-Debt_Data'!AO16","v":29388.835099776381}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E284)*F49","v":125363.82291901714},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F284)*G49","v":143334.60735107894},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G284)*H49","v":160003.77797332217},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H284)*I49","v":175182.93490857165},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I284)*J49","v":193267.31996260531},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J284)*K49","v":208531.47304748878},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K284)*L49","v":218751.42559760605},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L284)*M49","v":235949.91219403921},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M284)*N49","v":257269.40313751562},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N284)*O49","v":280580.16824598092},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O284)*P49","v":312159.9468552933},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P284)*Q49","v":345711.72523797106},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q284)*R49","v":381381.41707379604},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R284)*S49","v":418362.53127535403},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S284)*T49","v":460143.92059226328},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T284)*U49","v":500574.69617753022},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U284)*V49","v":545969.44539118314},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V284)*W49","v":591386.70379437925},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W284)*X49","v":642949.41985483817},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X284)*Y49","v":700274.74901911605}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E288)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E301","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F288)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F301","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G288)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G301","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H288)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H301","v":32356.303487549303},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I288)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I301","v":27524.997279961848},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J288)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J301","v":32223.040257692912},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K288)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K301","v":41120.609848398999},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L288)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L301","v":42067.194329109596},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M288)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M301","v":44631.75856312034},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N288)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N301","v":42852.298684200272},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O288)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O301","v":47351.542349940893},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P288)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P301","v":50000.739528327977},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q288)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q301","v":54374.190542077951},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R288)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R301","v":60902.854651987538},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S288)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S301","v":67892.152136332996},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T288)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T301","v":78641.340375755855},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U288)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U301","v":86055.099569311365},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V288)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V301","v":97521.209327076416},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W288)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W301","v":100405.20762886319},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X288)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X301","v":106109.88668024134},null,"MLT: domestic+PPG external"]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,18715.57526878424,19806.172138160786,19808.726107720591,19990.413450147087,25114.956410010243,23032.695625784538,24580.679012652959,26722.121495757594,25581.95923639011,30267.617590670205,32904.445693463989,35856.955925654125,36331.000743579425,39594.227258306943,43015.20985112412,47054.936489308369,51496.17754571457,56677.295564069631,62078.379588318421]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E300+PV_ResFin_pub!E309","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F300+PV_ResFin_pub!F309","v":9313.1968376595141},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G300+PV_ResFin_pub!G309","v":9124.5591806446992},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H300+PV_ResFin_pub!H309","v":8702.3448486457928},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I300+PV_ResFin_pub!I309","v":8450.7896140523644},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J300+PV_ResFin_pub!J309","v":7961.6321960781279},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K300+PV_ResFin_pub!K309","v":8918.3620040924834},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L300+PV_ResFin_pub!L309","v":10468.661636037305},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M300+PV_ResFin_pub!M309","v":11653.441955075124},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N300+PV_ResFin_pub!N309","v":11342.529158372907},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O300+PV_ResFin_pub!O309","v":11930.821271260906},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P300+PV_ResFin_pub!P309","v":12257.129756140954},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q300+PV_ResFin_pub!Q309","v":12811.086368900818},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R300+PV_ResFin_pub!R309","v":13529.484708896061},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S300+PV_ResFin_pub!S309","v":14229.186349144147},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T300+PV_ResFin_pub!T309","v":14669.539946430961},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U300+PV_ResFin_pub!U309","v":15798.854334881356},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V300+PV_ResFin_pub!V309","v":16830.998261960587},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W300+PV_ResFin_pub!W309","v":18570.049482677128},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X300+PV_ResFin_pub!X309","v":19934.103502103444}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E287))*'Macro-Debt_Data'!V60","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F287))*'Macro-Debt_Data'!W60","v":9402.3784311247273},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G287))*'Macro-Debt_Data'!X60","v":10681.612957516085},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H287))*'Macro-Debt_Data'!Y60","v":11106.3812590748},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I287))*'Macro-Debt_Data'!Z60","v":11539.623836094723},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J287))*'Macro-Debt_Data'!AA60","v":17153.324213932116},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K287))*'Macro-Debt_Data'!AB60","v":14114.333621692056},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L287))*'Macro-Debt_Data'!AC60","v":14112.017376615653},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M287))*'Macro-Debt_Data'!AD60","v":15068.679540682468},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N287))*'Macro-Debt_Data'!AE60","v":14239.430078017205},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O287))*'Macro-Debt_Data'!AF60","v":18336.796319409299},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P287))*'Macro-Debt_Data'!AG60","v":20647.315937323034},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q287))*'Macro-Debt_Data'!AH60","v":23045.869556753307},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R287))*'Macro-Debt_Data'!AI60","v":22801.516034683362},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S287))*'Macro-Debt_Data'!AJ60","v":25365.040909162799},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T287))*'Macro-Debt_Data'!AK60","v":28345.669904693157},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U287))*'Macro-Debt_Data'!AL60","v":31256.082154427011},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V287))*'Macro-Debt_Data'!AM60","v":34665.179283753983},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W287))*'Macro-Debt_Data'!AN60","v":38107.246081392506},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X287))*'Macro-Debt_Data'!AO60","v":42144.276086214981}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,-5194.4696947301099,-6151.1265344371895,-6277.8917768182991,-6289.8356582432771,-6246.3765346255568,-6062.8118123503764,-4487.5381241680634,-2777.4331086281672,-2512.539309925985,-1856.1329212660175,-1260.2587017070286,-1313.9081812930665,-1365.869750169091,-1469.2390736340792,-1582.501959503129,-2591.7064359461178,-2340.117513571091,-3407.4937217400129,-4047.7425510899893,-5019.4217001840734]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,36428.347811128609,49190.149509802781,49148.343366174566,61781.723258754042,60759.517265564631,69289.403898681805,82285.808103579591,95388.270813839947,108999.17244632839,113293.57291115617,121906.31128469834,123725.02369606958,129345.27141061827,135533.80755959055,144428.29689533683,152595.80687473735,164988.97149171773,177771.63188883167,188046.39673660538,197026.30519075657]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E285)*F49","v":118803.08951283421},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F285)*G49","v":134404.57733499253},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G285)*H49","v":148664.7243589524},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H285)*I49","v":162750.90906703356},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I285)*J49","v":180262.91018084879},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J285)*K49","v":190951.58205361821},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K285)*L49","v":200002.01542773971},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L285)*M49","v":215931.48412267808},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M285)*N49","v":235691.72416398014},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N285)*O49","v":259435.82170101756},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O285)*P49","v":288741.74808449607},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P285)*Q49","v":319754.73837922415},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q285)*R49","v":352721.4815985742},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R285)*S49","v":389692.29549665132},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S285)*T49","v":431510.51723199076},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T285)*U49","v":472318.06020637281},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U285)*V49","v":518437.17213677993},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V285)*W49","v":564926.31962491549},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W285)*X49","v":617922.38916030189},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X285)*Y49","v":677053.11202600261}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E84+E85+D81)/(E18 *E41)","v":126.38394360695807},92.487788149406541,104.43407345146301,92.224015912156958,102.11596267424459,90.446502384471643,92.063846236864848,96.387991859929954,99.186508839698746,102.28641672862429,95.769008374301592,92.678221701297502,85.076050463313948,80.381527496841017,76.063290868742115,73.088687975657834,70.110857970286347,68.166533327353235,66.553926557633162,63.878021224214379,60.646756910593979,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E84+E85+D81)/(E41)","v":23.827882750836309},17.231643830565318,19.812272460722188,17.569741176744181,19.284350217044839,16.955223018687391,17.038197799593625,17.609936002842176,17.921561827091988,18.319492092934937,17.036252127377878,16.412741748505287,15.001879579170197,14.118906000361179,13.316343301910763,12.771175268443079,12.216724461456813,11.850738506266429,11.54506083074827,11.041580180036494,10.457911660921784,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":356.25472320532299},383.54835197065808,353.81937457850336,335.07221188115733,322.85001307961682,310.8657624595574,304.36964612859197,299.83570383849286,297.62088281785657,295.56980859170432,293.26343464960439,291.33881638232162,289.2339728651699,287.04814579635439,284.09292573830913,280.80475793005223,277.57803700075925,274.4578633520361,271.19288739794968,269.04059958963313,266.06884644057118]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D91/D49)/(D41/D110)*100","v":42.923969486016617},{"$f":"(E91/E49)/(E41/E110)*100","v":44.884623746813403},47.224023748115762,46.587977679102956,46.019439726738071,45.229633872499555,44.762729997744941,42.371181571313556,39.831392528119146,38.685812708676274,37.997669864260132,37.666984444625079,37.758745412872081,37.647582555711764,37.388671684735705,37.170316839517213,37.038804349781721,36.48818341866577,36.032117676617723,35.326414503478802,34.8554530734922,34.390439278785848]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D91/D49)/D108*100","v":105.10651096132855},{"$f":"(E91/E49)/E108*100","v":109.06466686131706},113.23434766800121,112.50345833698994,112.68321709568818,111.65232606651105,111.27913392643056,107.0126104342369,102.57479405022787,101.53786871447895,101.02997141494549,100.96791807770451,101.58860498431591,101.71629222062444,101.54937226231968,101.54520763445831,101.93508469535242,101.19692339435989,100.46047357318928,99.260886255211346,98.689659190152739,97.952795305694224]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E286)/F108*100","v":16.507447382610891},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F286)/G108*100","v":15.901536797556112},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G286)/H108*100","v":17.257544839192104},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H286)/I108*100","v":19.632066539099593},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I286)/J108*100","v":17.112491944814291},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J286)/K108*100","v":22.430310542676537},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K286)/L108*100","v":22.731727851604621},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L286)/M108*100","v":20.053479440394},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M286)/N108*100","v":18.887020752233088},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N286)/O108*100","v":17.316420164510436},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O286)/P108*100","v":17.569428885490378},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P286)/Q108*100","v":17.152161126217997},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q286)/R108*100","v":17.279862623992823},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R286)/S108*100","v":16.648125989352572},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S286)/T108*100","v":17.081435645678798},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T286)/U108*100","v":17.975551223292868},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U286)/V108*100","v":17.932242538193393},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V286)/W108*100","v":18.291496096244746},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W286)/X108*100","v":17.480362840020216},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X286)/Y108*100","v":17.015003580878655}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D109*100","v":36.304535945661002},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E109*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E286)/F109*100","v":37.868567507013431},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F286)/G109*100","v":35.326272994400888},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G286)/H109*100","v":37.482816066372052},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H286)/I109*100","v":42.529524350704065},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I286)/J109*100","v":36.991536500601455},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J286)/K109*100","v":48.254703187436036},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K286)/L109*100","v":48.51733773941357},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L286)/M109*100","v":42.419062398798687},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M286)/N109*100","v":39.756537856968407},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N286)/O109*100","v":36.380213207426564},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O286)/P109*100","v":36.924287620711787},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P286)/Q109*100","v":36.038511935760987},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q286)/R109*100","v":36.248376502600472},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R286)/S109*100","v":34.82892571347417},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S286)/T109*100","v":35.535511112389088},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T286)/U109*100","v":37.208046397817412},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U286)/V109*100","v":37.004903695903181},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V286)/W109*100","v":37.53412209870455},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W286)/X109*100","v":35.721406464972262},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X286)/Y109*100","v":34.646522686537672}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.006978126692289},{"$f":"'Baseline - external'!O13","v":47.658351924504608},{"$f":"'Baseline - external'!P13","v":45.77658389197255},{"$f":"'Baseline - external'!Q13","v":44.754696303190194},{"$f":"'Baseline - external'!R13","v":42.874716012937846},{"$f":"'Baseline - external'!S13","v":41.702553942624149},{"$f":"'Baseline - external'!T13","v":40.072067747940658},{"$f":"'Baseline - external'!U13","v":37.422044534167526},{"$f":"'Baseline - external'!V13","v":36.218116983030697},{"$f":"'Baseline - external'!W13","v":35.557307091946406},{"$f":"'Baseline - external'!X13","v":34.929454294962582},{"$f":"'Baseline - external'!Y13","v":34.907790459244985},{"$f":"'Baseline - external'!Z13","v":34.690529878386769},{"$f":"'Baseline - external'!AA13","v":34.34181732982811},{"$f":"'Baseline - external'!AB13","v":33.771777071436063},{"$f":"'Baseline - external'!AC13","v":33.356432510231478},{"$f":"'Baseline - external'!AD13","v":32.521122498655892},{"$f":"'Baseline - external'!AE13","v":31.785368916550954},{"$f":"'Baseline - external'!AF13","v":30.800434639181166},{"$f":"'Baseline - external'!AG13","v":30.041384556878747},{"$f":"'Baseline - external'!AH13","v":29.302447180775239}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.900012426465302,51.314037132430379,50.7201140225364,49.628495697387564,48.904511623434018,47.151904581666493,44.393800317366477,43.076051721914688,42.265020618047025,41.511478067838397,41.597331098272555,41.477686935249338,41.195328341030852,40.663760609889636,40.247561856261655,39.406412314471623,38.667162823899176,37.684227952822354,36.956762956744107,36.246307092498363]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D110)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E110)","v":8236.1322763728549},8949.1784100709174,9853.7896298429205,10607.794423274543,11303.635095648782,12119.168993861826,12913.250610676097,13691.882652574348,14505.506146902293,15393.862995955235,16353.862932057222,17408.981644336644,18540.611498780778,19753.056470576728,21066.767402733076,22496.868125249362,23998.686877269636,25623.204933811507,27357.48461259246,29094.174340129481,31030.050553127352]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":3.91126214574899},{"$f":"B2_PB_mkt_pub!E110","v":4.4516289827409397},{"$f":"B2_PB_mkt_pub!F110","v":4.9069027418011002},{"$f":"B2_PB_mkt_pub!G110","v":5.2839762202857203},{"$f":"B2_PB_mkt_pub!H110","v":5.5918280656945196},{"$f":"B2_PB_mkt_pub!I110","v":5.8394688512079203},{"$f":"B2_PB_mkt_pub!J110","v":6.0680670523105702},{"$f":"B2_PB_mkt_pub!K110","v":6.3033009986293198},{"$f":"B2_PB_mkt_pub!L110","v":6.5476539953843398},{"$f":"B2_PB_mkt_pub!M110","v":6.8014795505712504},{"$f":"B2_PB_mkt_pub!N110","v":7.0651448762334104},{"$f":"B2_PB_mkt_pub!O110","v":7.3390314197114197},{"$f":"B2_PB_mkt_pub!P110","v":7.6235354154869004},{"$f":"B2_PB_mkt_pub!Q110","v":7.9190684584190798},{"$f":"B2_PB_mkt_pub!R110","v":8.2260580992031507},{"$f":"B2_PB_mkt_pub!S110","v":8.5449484629123003},{"$f":"B2_PB_mkt_pub!T110","v":8.8762008915181898},{"$f":"B2_PB_mkt_pub!U110","v":9.2202946113189395},{"$f":"B2_PB_mkt_pub!V110","v":9.5777274262408199},{"$f":"B2_PB_mkt_pub!W110","v":9.9490164380163293},{"$f":"B2_PB_mkt_pub!X110","v":10.3346987942806},{"$f":"B2_PB_mkt_pub!Y110","v":10.735332465668399}]

{"sheet":"C2_Natural disaster","index":75,"n_rows":111,"n_cols":27,"rows_kept":111,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1889,IF(START!L10=\"French\",translation!D1889,IF(START!L10=\"Portuguese\",translation!E1889,translation!F1889)))","v":"Tailored Stress Test 2: Natural Disasters Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6:Y6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":75.959917058945123},72.299804158758093,69.625777094237236,66.900840896779883,64.186016766974461,63.15607334705291,61.66718726995893,60.755277115262118,60.049905536584859,59.106076753978662,58.772648791526848,58.420488778560241,58.065685042784949,57.311334525041744,56.599100088625931,55.859754670325131,55.170261104864714,54.474232651029958,53.943754918400685,53.328038785622859]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D83/D41*100","v":49.282677950163006},50.006978126692289,{"$f":"F83/F41*100","v":52.963345263195919},52.589344092839404,52.174467780399191,51.2939754714168,50.78019230132994,49.18979589672908,46.580231760839055,45.428979022156682,44.78443894731042,44.195638919878903,44.471778493651549,44.539831310337576,44.442031495225869,44.089079656982847,43.850655766564387,43.180905513366689,42.612913425876528,41.798118748002068,41.253270676568818,40.719915099031667]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C92+C81)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,73.205856485516435,69.058170713354457,65.98115372502518,63.329699218068271,60.849394753020377,59.125473637640837,57.808985774310294,57.049563062819594,56.455529282103775,55.934090060444298,55.608421736087074,55.262718302499792,54.926698081860522,54.485726695506202,54.059620525980435,53.604246918040722,53.193100708750606,52.764571377969673,52.48510086018775,52.109290567747799]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-4.4226585212741236,6.2079461375747451,-3.6601129001870354,-2.6740270645208519,-2.7249361974573527,-2.7148241298054261,-1.0299434199215494,-1.4888860770939816,-0.91191015469681036,-0.70537157867725675,-0.94382878260619607,-0.333427962451816,-0.35216001296660482,-0.35480373577528967,-0.75435051774320716,-0.71223443641581419,-0.73934541830080336,-0.68949356546041851,-0.69602845383475342,-0.53047773262927533,-0.61571613277782422]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,7.8094728554183348,-2.1615278487824838,-1.2100650383832126,-1.2512891937992614,-1.4069886750606302,-0.23315113967649947,-0.47636874942498797,-5.07393430507804E-2,2.9906563697918248E-2,-0.3408017619781275,0.12455548805886746,8.9421010560860895E-2,7.7339346846668405E-2,-0.24696355766552824,-0.22624709208730026,-0.28124231893896434,-0.24915394950354236,-0.28035333834925891,-0.12719254383877593,-0.23590805941327481]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-1.9265292120343247,-1.9724455984020253,-1.7551414876926508,-1.5455111316518746,-1.3426765034377084,-1.1328932295241714,-0.66923539027697032,-0.26249099192306247,-0.16889558390415971,-3.0352231152406262E-2,7.6814103485034479E-2,8.6279559105502557E-2,9.5628388139036957E-2,9.9661665562422286E-2,0.10368063573981701,3.650237958648006E-2,7.4790959157304826E-2,2.2158243040454551E-2,5.5599142281366198E-3,-2.2531491739041343E-2]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.637573489435269},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.975704574958204},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.054622163515937},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.887343705918404},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.748056126646755},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.508363698520334},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.270908548746011},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.06934349427879},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910589940781865},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.789344219104166},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709716826839436},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633742565774522},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.565050578767433},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.507064528834828},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473636307879328},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424946037680289},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.385038806336752},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346970279433897},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285446314721209},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243999567510361}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45790954953248647},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33556054612190733},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.25154674124295773},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18780949658182888},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13945553271698385},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10355725686419391},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.7238175013274804E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.7741000300297968E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.3178628344826303E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.231430232994717E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.4186861013911414E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.8096696469969864E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3539261770264028E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0124392293976665E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.5712529658090973E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.662751915194485E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.2336130554256005E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1654315120548905E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3728464373079265E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.775642284994204E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":16.711044277400944},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":17.003258976556179},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.299480675823286},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.34183257426653},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.405379623209047},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.375470468996163},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.60167315846904},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.806852502355728},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.741694356877705},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.758991987951759},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.786530930324471},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.720022124880025},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.66067896690647},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.60672619439725},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.577316943619145},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.461448417266769},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.459829765494057},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.369128522474352},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.291006228949346},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":17.22146807577132}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-0.26399793254734105,-0.18908225038045878,0.54507644930943822,0.29422193785261325,-6.4312171622921716E-2,0.8997420898476719,0.19286664085198232,0.21175164887228207,0.19880214760207796,-0.31044953082572124,4.7741384573832979E-2,3.1414514553583378E-3,-1.8289041292368552E-2,-0.34662522322795053,-0.32992772782711727,-0.3177446985254444,-0.32394490866084719,-0.30251158138971346,-0.13275245806691255,-0.21337656767423346]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-0.72372016406529305,-0.11702610372986921,0.76297816313571643,0.46197334310836169,5.8577918843556898E-2,1.0147112505327396,0.39244083003479346,0.42124865041399495,0.35189640673365119,-0.19212276207416235,0.1117414481661414,5.758514278796012E-2,3.5964007859910385E-2,-0.30816238615940872,-0.29160639151346768,-0.27516082245075735,-0.29258206335523829,-0.26588062816530789,-2.1302874639925751E-2,-0.14564636517386109]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.057697151656015,4.1465488785443343,4.2787817168599185,3.9164036472468098,3.4642886229168703,4.2671150984545481,3.2185811482610336,3.0187005335519475,2.9589090934631606,2.3803790055807359,2.7051452346341915,2.6703254538892414,2.6365230147541863,2.3241949482141928,2.3032640703684586,2.2743789517586173,2.2584381996097771,2.2420140356371703,2.2271073651355486,2.2230297823016896]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-4.781417315721308,-4.2635749822742035,-3.5158035537242021,-3.4544303041384481,-3.4057107040733134,-3.2524038479218085,-2.8261403182262401,-2.5974518831379525,-2.6070126867295094,-2.5725017676548982,-2.5934037864680501,-2.6127403111012812,-2.6005590068942759,-2.6323573343736015,-2.5948704618819263,-2.5495397742093746,-2.5510202629650154,-2.5078946638024782,-2.2484102397754744,-2.3686761474755507]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.459722231517952,-7.2056146650589584E-2,-0.21790171382627826,-0.16775140525574844,-0.12289009046647861,-0.11496916068506766,-0.19957418918281114,-0.20949700154171289,-0.15309425913157323,-0.11832676875155891,-6.400006359230842E-2,-5.4443691332601782E-2,-5.4253049152278937E-2,-3.8462837068541783E-2,-3.8321336313649611E-2,-4.2583876074687034E-2,-3.1362845305608907E-2,-3.6630953224405557E-2,-0.11144958342698678,-6.7730202500372372E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0735936058778723},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),+'Baseline - public'!P37*'Baseline - public'!P52/F41+$AA$62,0*'Baseline - public'!P52/F41+$AA$62)","v":10},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.6015267178435895},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.4985850514045516},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4639620261376394},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4736470036580913},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.3078354547447957},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.79679228024504989},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0125173276689936},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.86117081164602993},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.73527814237517497},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.60302702062806857},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.45798345051068345},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.4415810235274657},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.43214308262195811},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.50738696007767892},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.48598734432851387},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.45810309936183902},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.44033961595687615},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.41567511548549457},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.40328518879049946},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.37980807336454936}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,369.96695222915866,407.56334027068004,381.01248822228433,365.4009851087489,354.20989811191032,342.36091642453744,341.22991300469192,337.51571305517444,336.23400393322964,335.27597770441423,332.25551220996681,331.86667729466859,331.29943096679347,330.57510869325097,327.36118856846451,323.91140053146177,320.57347293662843,317.34333020157226,314.02735909228568,312.07614739145788,309.25562585897353]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D91/D41*100","v":24.358466103060628},22.49820989061714,15.545871135748815,18.404634791024201,16.307553806497474,18.377740935136874,16.245650470191933,16.606210912709702,17.740894407208003,18.542278916572087,19.124806039128472,18.053900157382131,17.589342022972986,16.234814664754275,15.42400736637641,14.684568549656873,14.209288063930407,13.655358915538923,13.395461983997448,13.106225595356664,12.658270020321016,12.110682694253297]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D91/D49","v":9703.224191418205},9681.3649333599278,7246.4706129518354,9290.3064506703686,8860.1806523988835,10747.66047843018,10239.766530117953,11276.35389797614,12921.477627519138,14452.316567403119,15946.92104403588,16092.180162356468,16757.093983015911,16537.377514918018,16800.060030212426,17111.607420459168,17713.041110011945,18207.660189464576,19112.393438723284,20007.980121346514,20623.066355617942,21093.645859998745]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":238220.37428955623},275479.3275207734,311117.29431788053,348124.6884056225,389747.76667452272,436160.6773507875,485962.44107551925,540204.33816706727,600317.7587943055,666596.31921101781,740092.23612881685,822003.59574994142,913031.36432212091,1014657.288213113,1127530.3720280305,1252783.8107644934,1392515.9187142751,1547697.4641941825,1715761.9076039146,1905367.8727507235]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53-$AA$65","v":7.3593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F86/E79*100","v":10.838330395569724},10.448610162555903,10.074451517672349,9.3035362950837932,8.7800423228200106,10.276969589699595,8.6383364251781103,8.5218072743881272,8.5011060936719964,7.4953296749353084,8.1225699571342336,8.0440488244090034,7.985776992922526,7.4112675824514751,7.4116655794195339,7.3887050465039446,7.4185704878389966,7.4449588114430112,7.5181963430480572,7.5495378619101423]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F88/E83*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G88/F83*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.2585603298246024},{"$f":"H88/G83*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.2806074517535437},{"$f":"I88/H83*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.8235466589948093},{"$f":"J88/I83*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.4907482718842271},{"$f":"K88/J83*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.6896713540354966},{"$f":"L88/K83*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.6773880441005709},{"$f":"M88/L83*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.3841101360208992},{"$f":"N88/M83*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.3311554361240381},{"$f":"O88/N83*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.5395423747129628},{"$f":"P88/O83*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.4858620799030655},{"$f":"Q88/P83*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.5656027175618394},{"$f":"R88/Q83*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.6198850362720147},{"$f":"S88/R83*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":5.9922485836603512},{"$f":"T88/S83*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.0795113448523166},{"$f":"U88/T83*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.1775249268021604},{"$f":"V88/U83*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.2639643449186257},{"$f":"W88/V83*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.3687231203689283},{"$f":"X88/W83*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.4637627380436475},{"$f":"Y88/X83*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.5724318052908197}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E81=0,PV_ResFin_pub!E25*100,F87/E81*100)","v":20.253758530784712},{"$f":"IF(F81=0,PV_ResFin_pub!F25*100,G87/F81*100)","v":17.228301064116071},{"$f":"IF(G81=0,PV_ResFin_pub!G25*100,H87/G81*100)","v":17.050215874759992},{"$f":"IF(H81=0,PV_ResFin_pub!H25*100,I87/H81*100)","v":16.314650587946524},{"$f":"IF(I81=0,PV_ResFin_pub!I25*100,J87/I81*100)","v":15.890612333738504},{"$f":"IF(J81=0,PV_ResFin_pub!J25*100,K87/J81*100)","v":15.651523949290565},{"$f":"IF(K81=0,PV_ResFin_pub!K25*100,L87/K81*100)","v":15.089027622396342},{"$f":"IF(L81=0,PV_ResFin_pub!L25*100,M87/L81*100)","v":14.73979200898169},{"$f":"IF(M81=0,PV_ResFin_pub!M25*100,N87/M81*100)","v":14.569353077332714},{"$f":"IF(N81=0,PV_ResFin_pub!N25*100,O87/N81*100)","v":12.918040752096207},{"$f":"IF(O81=0,PV_ResFin_pub!O25*100,P87/O81*100)","v":12.601264232968266},{"$f":"IF(P81=0,PV_ResFin_pub!P25*100,Q87/P81*100)","v":12.245864371791509},{"$f":"IF(Q81=0,PV_ResFin_pub!Q25*100,R87/Q81*100)","v":11.956883244484553},{"$f":"IF(R81=0,PV_ResFin_pub!R25*100,S87/R81*100)","v":11.661394829200468},{"$f":"IF(S81=0,PV_ResFin_pub!S25*100,T87/S81*100)","v":11.460751804256434},{"$f":"IF(T81=0,PV_ResFin_pub!T25*100,U87/T81*100)","v":11.142922084038164},{"$f":"IF(U81=0,PV_ResFin_pub!U25*100,V87/U81*100)","v":10.937357570898422},{"$f":"IF(V81=0,PV_ResFin_pub!V25*100,W87/V81*100)","v":10.678221641689706},{"$f":"IF(W81=0,PV_ResFin_pub!W25*100,X87/W81*100)","v":10.581958012799463},{"$f":"IF(X81=0,PV_ResFin_pub!X25*100,Y87/X81*100)","v":10.311720945214372}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.2454403209875169,5.7834873557567015,6.2206060700499295,5.9185793205478792,5.4559910538065157,7.002891990211058,5.3349655580143622,5.1104013142836049,5.088559602840462,4.1414170604335396,4.7867939925428615,4.7548607648105019,4.7232646575139148,4.1927754372601447,4.2094534246763011,4.2079508853136325,4.23652563640296,4.2573362861434436,4.2643796924787436,4.3102789860495525]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.684964553056588},7.4013753151407382,8.9398490623910476,9.3764519542301308,9.0663061255631359,8.8609155155973109,8.1334356269274029,7.7575752625418479,7.7190678893658369,6.242137405850424,6.0734302975159187,5.762413388456527,5.4908327852171466,5.2489979286548438,5.0595642531501053,4.7493382706113128,4.5813955876022661,4.3232092333759802,4.0445074392254039,3.8965477313338632]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.8873622342199772,5.0810038470099945,5.2014351460800539,4.7619905240462526,4.3575052969467478,6.5123791326275358,4.5404062656578494,4.2530033565548964,4.2011094553033814,3.4253541376826355,4.3527169860948876,4.430860244095939,4.4840551690464379,3.8689916495310244,3.9545063464512951,4.0505565016383827,4.1352643488491339,4.237924576533926,4.3310603424658431,4.4375525302368004]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1890,IF(START!L10=\"French\",translation!D1890,IF(START!L10=\"Portuguese\",translation!E1890,translation!F1890)))","v":"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in 2025   7/"}]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard"]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of shock",{"$f":"'Input 6 - Tailored Tests'!H21","v":10}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of associated real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L21","v":1.5}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of associated exports growth shock",{"$f":"'Input 6 - Tailored Tests'!L22","v":3.5}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"PV_ResFin_pub!F317","v":3116.1030126309288}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,141170.48609087089,180951.99872785556,199171.01429538295,216617.83384338953,232898.34391265622,250163.56686661765,275461.95729866612,299679.36859970429,328202.64264206943,360490.24707532377,393998.93207206082,434971.81067334709,480218.51841445622,530157.91634912521,581513.63273053418,638172.04379380122,699801.96324259636,768254.66828147124,843096.31737922993,925546.39842113212,1016095.3181893029]
[]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C83","v":32519.327078814589},41734.128045262521,39961.741494410613,54782.519405600295,54298.242840843392,54294.041360257223,54331.35163193004,52248.901459156303,60915.41032802267,73316.93727609652,82793.327179372107,91641.306898225797,99392.429780356062,105839.63077342708,114099.50350252312,124388.22985579778,134160.57268487278,143742.58169232681,158838.56962962588,174863.06539820798,196187.89343552873,217738.49451182864,240231.13808098261]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E341+'Macro-Debt_Data'!V16","v":15494.127646962821},{"$f":"PV_ResFin_pub!F341+'Macro-Debt_Data'!W16","v":15794.243196523112},{"$f":"PV_ResFin_pub!G341+'Macro-Debt_Data'!X16","v":16443.095336209961},{"$f":"PV_ResFin_pub!H341+'Macro-Debt_Data'!Y16","v":20232.731774454202},{"$f":"PV_ResFin_pub!I341+'Macro-Debt_Data'!Z16","v":18878.77552603135},{"$f":"PV_ResFin_pub!J341+'Macro-Debt_Data'!AA16","v":23681.6132679644},{"$f":"PV_ResFin_pub!K341+'Macro-Debt_Data'!AB16","v":32845.752138733915},{"$f":"PV_ResFin_pub!L341+'Macro-Debt_Data'!AC16","v":41772.97014282368},{"$f":"PV_ResFin_pub!M341+'Macro-Debt_Data'!AD16","v":48679.618050592973},{"$f":"PV_ResFin_pub!N341+'Macro-Debt_Data'!AE16","v":47931.639956241685},{"$f":"PV_ResFin_pub!O341+'Macro-Debt_Data'!AF16","v":44929.705610624282},{"$f":"PV_ResFin_pub!P341+'Macro-Debt_Data'!AG16","v":43767.700852265509},{"$f":"PV_ResFin_pub!Q341+'Macro-Debt_Data'!AH16","v":43650.166575087067},{"$f":"PV_ResFin_pub!R341+'Macro-Debt_Data'!AI16","v":43075.895428992066},{"$f":"PV_ResFin_pub!S341+'Macro-Debt_Data'!AJ16","v":38867.204666688012},{"$f":"PV_ResFin_pub!T341+'Macro-Debt_Data'!AK16","v":40464.822284459602},{"$f":"PV_ResFin_pub!U341+'Macro-Debt_Data'!AL16","v":39444.840283575199},{"$f":"PV_ResFin_pub!V341+'Macro-Debt_Data'!AM16","v":43487.390006395457},{"$f":"PV_ResFin_pub!W341+'Macro-Debt_Data'!AN16","v":43707.790502618169},{"$f":"PV_ResFin_pub!X341+'Macro-Debt_Data'!AO16","v":40789.889315897643}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E317)*F49","v":126169.47932225527},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F317)*G49","v":144872.77145453956},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G317)*H49","v":162323.7924831323},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H317)*I49","v":178566.99228072618},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I317)*J49","v":197914.66540746135},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J317)*K49","v":214546.54697064345},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K317)*L49","v":226362.43132360777},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L317)*M49","v":245409.31546269733},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M317)*N49","v":268848.94017709797},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N317)*O49","v":294606.50229170476},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O317)*P49","v":329132.17989992001},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P317)*Q49","v":366119.0149119331},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q317)*R49","v":405769.68649332743},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R317)*S49","v":447353.0600456614},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S317)*T49","v":494429.4621014744},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T317)*U49","v":540963.39361297048},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U317)*V49","v":593391.60288326326},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V317)*W49","v":646908.4239437012},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W317)*X49","v":707807.90390930348},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X317)*Y49","v":775864.18010832032}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E321)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E334","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F321)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F334","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G321)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G334","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H321)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H334","v":32761.545048321066},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I321)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I334","v":27868.806636001867},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J321)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J334","v":32782.98756530742},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K321)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K334","v":41989.372306225865},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L321)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L334","v":43200.332456122123},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M321)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M334","v":46149.692175788863},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N321)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N334","v":44849.410263924452},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O321)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O334","v":49674.380637865121},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P321)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P334","v":52822.488795770289},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q321)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q334","v":57836.026901905294},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R321)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R334","v":65045.232313290391},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S321)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S334","v":72869.266726177651},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T321)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T334","v":84594.975221796311},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U321)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U334","v":93112.340297566174},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V321)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V334","v":105860.694721138},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W321)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W334","v":110217.35377191892},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X321)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X334","v":117600.09875096403},null,"MLT: domestic+PPG external"]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C87+C88","v":8710.5116466457766},10448.399714655678,11568.823813418152,15300.52370356039,18906.968928426744,20065.387272444619,20153.118793244048,20448.573164678121,25709.233691390105,23795.330594839248,25538.098233170007,27900.854853237492,27019.932464284357,32002.838887914928,34989.344822979932,38349.17995929507,39291.421790182925,43099.84575672113,47152.650005169955,51915.301918433157,57196.243620543668,63385.636501578105,69874.475778349064]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E333+PV_ResFin_pub!E342","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F333+PV_ResFin_pub!F342","v":9438.0973737046279},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G333+PV_ResFin_pub!G342","v":9257.9676205652104},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H333+PV_ResFin_pub!H342","v":8857.8831380011343},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I333+PV_ResFin_pub!I342","v":8633.5844635103113},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J333+PV_ResFin_pub!J342","v":8177.7493251210763},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K333+PV_ResFin_pub!K342","v":9191.5430906914153},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L333+PV_ResFin_pub!L342","v":10806.764061852193},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M333+PV_ResFin_pub!M342","v":12062.452161233992},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N333+PV_ResFin_pub!N342","v":11838.261370866361},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O333+PV_ResFin_pub!O342","v":12524.702704190106},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P333+PV_ResFin_pub!P342","v":12960.977636118789},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q333+PV_ResFin_pub!Q342","v":13642.744416333251},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R333+PV_ResFin_pub!R342","v":14505.402604537994},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S333+PV_ResFin_pub!S342","v":15375.81025458232},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T333+PV_ResFin_pub!T342","v":16017.123879560882},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U333+PV_ResFin_pub!U342","v":17372.742320892648},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V333+PV_ResFin_pub!V342","v":18672.265692673471},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W333+PV_ResFin_pub!W342","v":20760.520509543403},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X333+PV_ResFin_pub!X342","v":22452.585944370679}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E320))*'Macro-Debt_Data'!V60","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F320))*'Macro-Debt_Data'!W60","v":9468.8715547221145},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G320))*'Macro-Debt_Data'!X60","v":10807.419651879409},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H320))*'Macro-Debt_Data'!Y60","v":11295.235655242914},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I320))*'Macro-Debt_Data'!Z60","v":11814.988701167811},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J320))*'Macro-Debt_Data'!AA60","v":17531.484366269029},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K320))*'Macro-Debt_Data'!AB60","v":14603.787504147833},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L320))*'Macro-Debt_Data'!AC60","v":14731.334171317814},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M320))*'Macro-Debt_Data'!AD60","v":15838.402692003501},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N320))*'Macro-Debt_Data'!AE60","v":15181.671093417996},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O320))*'Macro-Debt_Data'!AF60","v":19478.136183724822},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P320))*'Macro-Debt_Data'!AG60","v":22028.367186861142},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q320))*'Macro-Debt_Data'!AH60","v":24706.435542961815},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R320))*'Macro-Debt_Data'!AI60","v":24786.019185644927},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S320))*'Macro-Debt_Data'!AJ60","v":27724.035502138813},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T320))*'Macro-Debt_Data'!AK60","v":31135.526125609074},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U320))*'Macro-Debt_Data'!AL60","v":34542.559597540509},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V320))*'Macro-Debt_Data'!AM60","v":38523.977927870197},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W320))*'Macro-Debt_Data'!AN60","v":42625.115992034705},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X320))*'Macro-Debt_Data'!AO60","v":47421.889833978392}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},{"$f":"E17/100*E41","v":-361.9148393294962},{"$f":"F17/100*F41","v":-4589.3850997058062},{"$f":"G17/100*G41","v":-5433.6798701909938},-5460.5487079599716,-5380.3058113372981,-5233.05168581204,-4941.2347835538376,-3252.2326391312431,-1417.9877256661496,-1013.9101839960073,-202.32685566036002,568.49521614469506,709.22107824442696,873.11717690510238,1011.2243531836959,1169.0306578781858,457.29590200322548,1041.4760120245617,342.942565647099,95.394890421818332,-429.30780484717701]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D89+D86+D85+C82+D90","v":40755.482248794739},45533.956739561938,37033.432406152911,50700.964154967762,50735.620172207477,63977.453366437774,63317.059889322154,72429.76199917504,86214.083529898271,100166.1951023599,114809.60698785403,120346.63392314143,130177.35469816643,133450.76030761894,140826.02489037096,148998.04503174408,160214.03856976904,171072.12579565751,186533.9405124835,202844.72119090398,217185.7751703143,230753.05722708406]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E318)*F49","v":119608.74591607234},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F318)*G49","v":135942.74143845317},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G318)*H49","v":150984.73886876256},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H318)*I49","v":166134.96643918808},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I318)*J49","v":184910.25562570483},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J318)*K49","v":196966.65597677289},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K318)*L49","v":207613.0211537414},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L318)*M49","v":225390.88739133617},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M318)*N49","v":247271.26120356249},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N318)*O49","v":273462.15574674139},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O318)*P49","v":305713.98112912284},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P318)*Q49","v":340162.02805318619},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q318)*R49","v":377109.7510181056},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R318)*S49","v":418682.82426695869},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S318)*T49","v":465796.05874120194},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T318)*U49","v":512706.75764181314},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U318)*V49","v":565859.32962886011},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V318)*W49","v":620448.03977423732},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W318)*X49","v":682780.87321476731},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X318)*Y49","v":752642.54311520699}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E85+E86+D82)/(E18 *E41)","v":126.38394360695807},{"$f":"10000*(F85+F86+E82)/(F18 *F41)","v":93.748257291580302},107.38510556449842,94.794297883140061,105.48466940084187,93.814136542034419,95.843719256781412,100.76198317323697,104.07002287852468,107.72231225673622,101.65777988102376,98.886549631032821,91.577468852197015,87.266352633030607,83.308694384901202,80.725083088916051,78.157237942100764,76.621462702659187,75.42566304980835,73.198631239953329,70.361949027490596,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E85+E86+C82)/(E41)","v":23.72911760457356},20.342496654720748,18.681903886039343,17.966231499010149,19.73686708425317,16.615996465983923,18.049530166112667,17.421815200310849,17.10834908709565,17.80661951138239,17.048145871183227,17.613593443193984,16.513732333633964,15.455647854616172,14.596490527019386,14.156539195559487,13.954803626435336,13.205942166354511,13.149970542344077,12.417097594537255,12.121646839897409,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":356.25472320532299},392.78641356941273,363.9294153245246,346.27374481011708,335.30230721763019,324.56375392718536,319.45273283325241,316.39907572236143,315.72571012822311,315.20753626074742,314.4246880128166,313.99949688529955,313.39188545124654,312.704468658096,311.22137355332217,309.37819451812396,307.62934245033011,305.97056067175419,304.17168259362228,303.63752202040996,302.18796030317452]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D92/D49)/(D41/D111)*100","v":42.923969486016617},{"$f":"(E92/E49)/(E41/E111)*100","v":44.884623746813403},48.208548268954743,47.779509362387252,47.390611431557708,46.81516517444804,46.558293012137256,44.316544382014186,41.92485496162999,40.944726210874649,40.421473266554223,40.258167950113027,40.536769720847566,40.609888802593311,40.53234691388829,40.49351261727363,40.54032684993512,40.161746872278307,39.877506791092912,39.340423543537391,39.052065635036556,38.764091547797896]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D92/D49)/D108*100","v":105.10651096132855},{"$f":"(E92/E49)/E108*100","v":109.06466686131706},117.75854034047262,117.54031931308344,118.21249643738989,117.72926411056162,117.90911699272667,114.02063050082315,109.98663090961398,109.47815157096899,109.48599506347938,109.93341579282769,111.10401283927519,111.77338234168077,112.14815273262684,112.69425753784429,113.65986647265709,113.46994067961036,113.262618540912,112.60839944848865,112.64141405450847,112.47652437381458]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E319)/F108*100","v":17.051357141093987},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F319)/G108*100","v":16.484861195529898},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G319)/H108*100","v":17.927037190529656},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H319)/I108*100","v":20.41535428679914},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I319)/J108*100","v":17.855264263373421},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J319)/K108*100","v":23.50968116493447},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K319)/L108*100","v":23.944200542926858},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L319)/M108*100","v":21.293554546745707},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M319)/N108*100","v":20.219076010576405},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N319)/O108*100","v":18.724887970341317},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O319)/P108*100","v":19.028574777162209},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P319)/Q108*100","v":18.681825850261642},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q319)/R108*100","v":18.915137955762106},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R319)/S108*100","v":18.36090838582362},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S319)/T108*100","v":18.918068074350415},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T319)/U108*100","v":19.950489625699912},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U319)/V108*100","v":20.007916317349238},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V319)/W108*100","v":20.48583583429701},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W319)/X108*100","v":19.758531444623426},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X319)/Y108*100","v":19.382473000475649}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D110*100","v":36.304535945661002},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E110*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E319)/F110*100","v":38.397658318932635},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F319)/G110*100","v":35.949334122835786},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G319)/H110*100","v":38.221572826110531},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H319)/I110*100","v":43.413846156752953},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I319)/J110*100","v":37.888047917868846},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J319)/K110*100","v":49.647562963364258},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K319)/L110*100","v":50.166255881676371},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L319)/M110*100","v":44.214663694597959},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M319)/N110*100","v":41.778538029507274},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N319)/O110*100","v":38.616524684220444},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O319)/P110*100","v":39.256138356489757},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P319)/Q110*100","v":38.531343792862863},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q319)/R110*100","v":38.949745236094223},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R319)/S110*100","v":37.706456614582443},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S319)/T110*100","v":38.633300733225056},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T319)/U110*100","v":40.537320941006556},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U319)/V110*100","v":40.52969822186752},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V319)/W110*100","v":41.264592005841372},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W319)/X110*100","v":39.635067590950342},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X319)/Y110*100","v":38.742142076689937}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.006978126692289},{"$f":"'Baseline - external'!O13","v":47.658351924504608},{"$f":"'Baseline - external'!P13","v":45.77658389197255},{"$f":"'Baseline - external'!Q13","v":44.754696303190194},{"$f":"'Baseline - external'!R13","v":42.874716012937846},{"$f":"'Baseline - external'!S13","v":41.702553942624149},{"$f":"'Baseline - external'!T13","v":40.072067747940658},{"$f":"'Baseline - external'!U13","v":37.422044534167526},{"$f":"'Baseline - external'!V13","v":36.218116983030697},{"$f":"'Baseline - external'!W13","v":35.557307091946406},{"$f":"'Baseline - external'!X13","v":34.929454294962582},{"$f":"'Baseline - external'!Y13","v":34.907790459244985},{"$f":"'Baseline - external'!Z13","v":34.690529878386769},{"$f":"'Baseline - external'!AA13","v":34.34181732982811},{"$f":"'Baseline - external'!AB13","v":33.771777071436063},{"$f":"'Baseline - external'!AC13","v":33.356432510231478},{"$f":"'Baseline - external'!AD13","v":32.521122498655892},{"$f":"'Baseline - external'!AE13","v":31.785368916550954},{"$f":"'Baseline - external'!AF13","v":30.800434639181166},{"$f":"'Baseline - external'!AG13","v":30.041384556878747},{"$f":"'Baseline - external'!AH13","v":29.302447180775239}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D83/D41*100","v":49.282677950163006},{"$f":"E83/E41*100","v":50.006978126692289},{"$f":"F83/F41*100","v":52.963345263195919},{"$f":"G83/G41*100","v":52.589344092839404},52.174467780399191,51.2939754714168,50.78019230132994,49.18979589672908,46.580231760839055,45.428979022156682,44.78443894731042,44.195638919878903,44.471778493651549,44.539831310337576,44.442031495225869,44.089079656982847,43.850655766564387,43.180905513366689,42.612913425876528,41.798118748002068,41.253270676568818,40.719915099031667]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"E108*(1+F109/100)","v":19874.814887158878},{"$f":"F108*(1+G109/100)","v":21192.538423700567},22304.8479356387,23706.290841125265,25361.966605600857,26894.341347107646,28291.023098836569,29704.701060374482,31369.939984483481,33262.006895021346,35420.021376525183,37713.168983597752,40114.700193969351,42667.146225806959,45308.661300906824,48090.921754346571,51189.288721533805,54346.82386982748,57557.923125282199,61168.955134652606]
[null,"Exports growth rate",null,{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55-$AA$66","v":6.2236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D111)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E111)","v":8236.1322763728549},{"$f":"(F18-F19)/100*(F41/F111)","v":8825.8654717748959},9718.0118302586143,10461.627005525657,11147.87951751639,11952.17597284244,12735.315743050323,13503.21882184847,14305.631197216111,15181.74715796708,16128.519017986515,17169.098989087655,18285.13583643988,19480.874229693811,20776.483214644195,22186.878226303903,23668.003047036447,25270.136468286913,26980.519079290469,28693.278530393385,30602.479827207495]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":3.91126214574899},{"$f":"B2_PB_mkt_pub!E110","v":4.4516289827409397},{"$f":"B2_PB_mkt_pub!F110","v":4.9069027418011002},{"$f":"B2_PB_mkt_pub!G110","v":5.2839762202857203},{"$f":"B2_PB_mkt_pub!H110","v":5.5918280656945196},{"$f":"B2_PB_mkt_pub!I110","v":5.8394688512079203},{"$f":"B2_PB_mkt_pub!J110","v":6.0680670523105702},{"$f":"B2_PB_mkt_pub!K110","v":6.3033009986293198},{"$f":"B2_PB_mkt_pub!L110","v":6.5476539953843398},{"$f":"B2_PB_mkt_pub!M110","v":6.8014795505712504},{"$f":"B2_PB_mkt_pub!N110","v":7.0651448762334104},{"$f":"B2_PB_mkt_pub!O110","v":7.3390314197114197},{"$f":"B2_PB_mkt_pub!P110","v":7.6235354154869004},{"$f":"B2_PB_mkt_pub!Q110","v":7.9190684584190798},{"$f":"B2_PB_mkt_pub!R110","v":8.2260580992031507},{"$f":"B2_PB_mkt_pub!S110","v":8.5449484629123003},{"$f":"B2_PB_mkt_pub!T110","v":8.8762008915181898},{"$f":"B2_PB_mkt_pub!U110","v":9.2202946113189395},{"$f":"B2_PB_mkt_pub!V110","v":9.5777274262408199},{"$f":"B2_PB_mkt_pub!W110","v":9.9490164380163293},{"$f":"B2_PB_mkt_pub!X110","v":10.3346987942806},{"$f":"B2_PB_mkt_pub!Y110","v":10.735332465668399}]

{"sheet":"C3_Commodity prices_ext","index":76,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1894, 0,LANG)","v":"Tailored Stress Test 3. Commodity Price shock -External"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"D12+E15","v":54.741428969719848},56.026833480414624,55.425618057173608,53.725973402797649,52.535550020628747,50.698882240366871,47.628700042997217,46.025981166784135,44.942326372585413,43.855425163867565,43.37410640075187,42.68139520596938,41.867813656731009,40.844784259058429,40.007938632108328,38.750952942906878,37.629023313425733,36.272701840108724,35.172849850582594,34.121938657321849]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.006978126692289,50.741428969719841,52.026833480414609,51.425618057173601,49.725973402797656,48.53555002062874,46.698882240366871,43.628700042997224,42.025981166784135,40.942326372585413,39.855425163867565,39.37410640075187,38.681395205969388,37.867813656730988,36.844784259058436,36.007938632108335,34.750952942906892,33.629023313425733,32.272701840108724,31.172849850582587,30.122494319449935]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000213},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000071},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},0.72430017652928314,0.73445084302755115,1.2854045106947765,-0.60121542324101895,-1.6996446543759618,-1.1904233821688996,-1.8366677802618789,-3.0701821973696548,-1.6027188762130811,-1.0836547941987216,-1.0869012087178462,-0.48131876311569588,-0.69271119478249177,-0.81358154923837045,-1.0230293976725804,-0.83684562695010212,-1.256985689201451,-1.1219296294811463,-1.356321473317007,-1.0998519895261318,-1.050911193260744,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-2.7002132879917724,-1.3415224742815344,-3.3439575638287256,-3.4978171641879365,-3.6915192483883441,-3.5796121553836113,-3.0793520441144397,-2.4078841128441066,-1.955926652595793,-1.7740039394439986,-1.8063555724339948,-1.9752383630230457,-2.0983395616006244,-2.2843338538799269,-2.1321467751478664,-1.8502876439858325,-1.698920530692527,-1.6950457716752527,-1.4904966243779572,-1.374152772040985,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,4.8300878460947008,4.467933079441087,1.4527518805615809,1.5082744548034512,1.5971096936601807,0.55556957000775631,1.6332800159571397,1.9893764437506456,2.1626802827682656,2.3782854118618526,1.9651625150119734,1.8143244787677237,1.7311596603231487,1.8304542443743999,1.7219293440705292,1.6899161528467355,1.5351624144968774,1.4771377726124106,1.5314888923379215,1.3873841640724363,{"$f":"-(Y24+Y25)","v":2.2946616340111912}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":8.085229130352225},{"$f":"F20-F19","v":7.5956417719969025},{"$f":"'Baseline - external'!Q18","v":4.5019048407418936},{"$f":"'Baseline - external'!R18","v":4.2410522518419072},{"$f":"'Baseline - external'!S18","v":4.5260920073346256},{"$f":"'Baseline - external'!T18","v":4.5095945035806153},{"$f":"'Baseline - external'!U18","v":4.784032238575108},{"$f":"'Baseline - external'!V18","v":5.0384827380057118},{"$f":"'Baseline - external'!W18","v":5.1741668079505203},{"$f":"'Baseline - external'!X18","v":5.1383081553477936},{"$f":"'Baseline - external'!Y18","v":5.0085442686400938},{"$f":"'Baseline - external'!Z18","v":4.8146346086215814},{"$f":"'Baseline - external'!AA18","v":4.6609387387933836},{"$f":"'Baseline - external'!AB18","v":4.4186634387739971},{"$f":"'Baseline - external'!AC18","v":4.2288029779404539},{"$f":"'Baseline - external'!AD18","v":4.1385642374402636},{"$f":"'Baseline - external'!AE18","v":3.8973734028047602},{"$f":"'Baseline - external'!AF18","v":3.7633195436212645},{"$f":"'Baseline - external'!AG18","v":3.788907542018741},{"$f":"'Baseline - external'!AH18","v":3.6635049351293034}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E111/E46*100","v":39.60855044253767},{"$f":"'Baseline - external'!P19-(('Baseline - external'!$O$19-$E$19)*($AA$63-1)/$AA$63)","v":39.663487067458455},{"$f":"'Baseline - external'!Q19-(('Baseline - external'!$O$19-$E$19)*($AA$63-2)/$AA$63)","v":39.442236795797356},{"$f":"'Baseline - external'!R19-(('Baseline - external'!$O$19-$E$19)*($AA$63-3)/$AA$63)","v":39.461286682351322},{"$f":"'Baseline - external'!S19-(('Baseline - external'!$O$19-$E$19)*($AA$63-4)/$AA$63)","v":39.52691732368941},{"$f":"'Baseline - external'!T19-(('Baseline - external'!$O$19-$E$19)*($AA$63-5)/$AA$63)","v":39.245213581505219},{"$f":"K111/K46*100","v":38.488936966550341},{"$f":"L111/L46*100","v":37.763719385524361},37.278447312972688,36.976732505919401,36.840340826605896,36.685771246367878,36.493361838197877,36.281723667240904,36.015077268674204,35.73847471996428,35.550494519403806,35.275444273308679,35.006618634722351,34.79941709078583]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":47.693779572889895},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/F46","v":47.259128839455357},{"$f":"G18+G19","v":43.94414163653925},{"$f":"H18+H19","v":43.702338934193229},44.053009331024036,{"$f":"J18+J19","v":43.754808085085834},{"$f":"K18+K19","v":43.272969205125449},{"$f":"L18+L19","v":42.802202123530073},{"$f":"M18+M19","v":42.452614120923208},{"$f":"N18+N19","v":42.115040661267194},{"$f":"O18+O19","v":41.84888509524599},{"$f":"P18+P19","v":41.500405854989459},{"$f":"Q18+Q19","v":41.154300576991261},{"$f":"R18+R19","v":40.700387106014901},{"$f":"S18+S19","v":40.243880246614658},{"$f":"T18+T19","v":39.877038957404544},{"$f":"U18+U19","v":39.447867922208566},{"$f":"V18+V19","v":39.038763816929944},{"$f":"W18+W19","v":38.795526176741092},{"$f":"X18+X19","v":38.462922025915134}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":-4.5713250395632583},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":-4.4254965975361182},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.3184849093791557},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.1855213712707116},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.3330055214999783},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.1136778335456299},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-3.9119376762962017},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.7286739748997766},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.5550780096201491},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.3922297735414459},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.2372793092742929},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.0882336403145727},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-2.9458865467521704},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.8086665460537978},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.6753657973981761},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.5487494582874444},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.4271407936753318},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.3115374093878347},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.2070991064368584},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.1037390943657237}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-7.4438126634127685E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.3161837553057338},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.2977879049803023},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.2693319491988431},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.4527435742322556},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.4040232078255335},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.15965289997277091},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.76118545367823354},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.67956768064471051},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.54359148443789418},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.63220703005550505},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.19389755564617248},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":8.7923510460715087E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.6107468281935558E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.22045735165420061},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.1684921635282515},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.10010137369391631},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.4929805367449051E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.5355638378980791E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.0319543243961221E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.17238167669114351}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":-6.0952085202097033},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":-5.1348104438270523},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.6724136046240785},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.4492802589291021},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.2105195629466152},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-3.9581570902405203},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.667892236956217},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.3776273836719009},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.0873625303876007},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.7970976771032978},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.7970976771032969},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.7970976771032867},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.8498731049731845},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.8498731049731645},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.6387713934936703},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.3748942541443041},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.1110171147949397},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.1112024824422972},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.1168153362554016},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.853929631551801},{"$f":"X24","v":-1.853929631551801}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-1.4350926138767699,-0.67464510989556903,-0.12429583976622838,-0.55681136006228571,-1.0781093791019094,-0.17702463515084732,-1.0447398231153624,-1.0196331729228514,-1.031244404976458,-1.3551916742025534,-0.97442041034267124,-0.99246516468748269,-0.97962611695058865,-1.2649149932811621,-1.2153047257247256,-1.1653095426882638,-1.1230658303944647,-1.0609810618453661,-0.90517018046047704,-0.9076073045616202,-0.44073200245939004]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0714255359937004},1.0622814869024335,1.0555233122529346,1.0627205220338218,1.0715117085863075,1.0743830243314445,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.2017739810377992},3.5104338159657118,3.6680871798815669,3.3997617792025991,3.1037387951273541,4.0652319888174073,2.9621321955779085,2.5925713517520879,2.4216552838966021,1.9733229942379193,2.2662975915744439,2.245558439832005,2.2264377686579211,1.9133402987847172,1.8951298493226743,1.8946445221808186,1.8662643108047334,1.8552269014903775,1.8310445420409971,1.8179742828046057,1.7636559795970002]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-3.8774283158075029},-2.4630443153351833,-2.0936226296260294,-2.2661805256584873,-2.396810149141849,-2.4673380454234315,-2.2142198560899096,-1.9571022968079994,-1.9288746036294786,-1.8816985187188069,-1.8829654665032602,-1.8872533336933439,-1.8596093884093852,-1.8583955967148411,-1.8106856919431027,-1.7643534598574546,-1.7329720654199006,-1.6748026501824753,-1.4632444901931869,-1.5110164888614941,-1.4658696171097929]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-0.75943827910706618},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.7220346105260975},-1.6987603900217658,-1.6903926136063976,-1.7850380250874145,-1.7749185785448232,-1.7926521626033614,-1.6551022278669398,-1.5240250852435815,-1.4468161497216658,-1.3577525354138549,-1.3507702708261438,-1.3464544971991246,-1.3198596953510382,-1.2997488831042971,-1.2956006050116278,-1.2563580757792976,-1.2414053131532683,-1.2729702323082872,-1.2145650985047318,-0.73851836494659728]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":3.4346641310193236},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.6269269849763108},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.7427421405877066},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.7981725098119747},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.5010958662194445},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.7429443751217324},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":9.1698467447850571E-3},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.80516523663102557},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.87227185839707144},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.68710273072615224},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.3250368093182989},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.2825271682405539},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.284758012362254},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.2613044562073465},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.2953011481977643},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.59330195478438141},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.57699090121138075},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.33872429835824575},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.39064463485182527},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.32324157878024107},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"E98/E46*100","v":50.186818290057609},51.378431846350651,50.714936055126749,49.278639735892646,48.339240556293554,45.447927704015406,41.882699671263424,39.808458601543322,38.270020377770855,37.111041184321564,36.453809347418627,35.91039004656281,35.282510642631607,34.77624028555045,34.452020309739424,33.741386635959607,33.181538753904888,32.393197516774379,31.839541357281227,31.321241530520201]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"E33/E19*100","v":126.7070310055058},129.5358417654196,128.58027377527057,124.8784413254625,122.29448646460146,115.80502068010988,108.81750178671471,105.41455992494943,102.65990977701773,100.36322484248889,98.950792879451001,97.8864252448234,96.681996027291561,95.850573706205239,95.659992765601203,94.411938115285437,93.336363396560017,91.829311250616442,90.952918616653349,90.005075225278475]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"E96/E46*100","v":46.14453404905948},47.292002986283251,46.583335783914066,45.112916968423363,44.150675845353732,41.247908367194107,37.682680334442125,35.608439264722023,34.070001040949556,32.911021847500258,32.253790010597321,31.710370709741515,31.08249130581029,30.576220948729155,30.252000972918129,29.541367299138322,28.981519417083586,28.193178179953083,27.639522020459918,27.121805641619567]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"E35/E19*100","v":116.501446110743},119.23309442220864,118.1052079401278,114.32196150005336,111.69774633270779,105.10302939625913,97.905224992810503,94.292722867683139,91.393294240271089,89.004678393991981,87.550194398049129,86.437792180479349,85.173000623022929,84.274444150338695,83.998156514386324,82.659843573670699,81.522127353995572,79.922957061906018,78.955132196186582,77.937528582341869]
[null,{"$f":"+'Baseline - external'!B37","v":"PV of PPG external debt-to-revenue ratio"},{"$f":"C35*C46/C112","v":259.04342764467685},247.76658860161757,280.87134198213067,280.00756695842171,273.17637463536215,259.46968799128717,248.9704320087742,229.57393484398889,207.11972658824689,197.69723030822144,190.68235708680592,185.34080306082487,182.3738959076864,180.01253513501413,177.09296222091999,174.75181780426479,173.20444460618614,169.59002741105482,166.74440047395848,162.55474751453528,159.92249336427975,157.29876702239301]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E106/E111*100","v":19.92117706638145},19.059949613475396,20.852727837076369,23.270617747553707,20.319675541756183,25.143213843574802,25.883914334545139,22.665742965119868,20.882229112301509,18.779662932020347,19.034599295410821,17.713020833315763,17.548750949041576,16.666710383188931,16.810678967620067,17.520222410057055,17.330194539572872,17.599315000154739,16.678959180309477,16.164293977015319]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E107/E111*100","v":17.564776826751597},16.661468233582191,18.398840690639524,20.80759741596226,17.860777584230643,22.659741068355878,23.340501485210172,20.06750544869297,18.249367484325003,16.12323081766036,16.367971526675774,15.036174437219612,14.857940402664108,13.961585122803202,14.08536995214957,14.773434817005906,14.570002548407688,14.817356935522847,13.868431546185198,13.341915913900543]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E107/E112*100","v":42.34661975145579},39.127871373699783,42.556367200254464,47.225753814288076,39.811058478414459,49.495109222737085,49.377122481504927,42.074193275433011,38.075358112226468,33.574555872805981,34.095763646784768,31.313847923425598,30.892849367319709,28.950797649717074,29.044074071040971,30.310089001541581,29.801311848607128,30.136919403782926,28.090310157506014,26.927552889436758]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E106+D113","v":3327.3087539562284},3566.7776476270919,2733.7100174807038,3623.0334163567577,3369.9189799764158,4319.9250519457137,5682.0616971567897,5500.2148547233883,5628.7471758828397,5723.4616412711157,5794.0991307808663,5528.5345261490738,5665.100800823745,5765.0220912500536,6302.1777874631389,7316.8847688546221,7841.5947036550242,8373.766378489363,8422.3895091887043,8841.4654170274534]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":48711.382789448151},51745.200138648594,54618.26504353738,58043.951139649682,62194.773258746187,66821.008591340171,71672.334043922034,76698.917603833368,82053.041407946701,87711.942367586904,93748.427197158977,100238.4134652731,107183.63667929971,114668.59618652056,122669.244505198,131209.6867646928,140401.66548837136,150224.40302407887,160322.23636066489,171394.90339221538]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},7.1425535993700384,6.2281486902433514,5.5523312252934609,6.2720522033821835,7.151170858630751,7.4383024331444281,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657576767,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358143,7.0055641091218757,6.9961688143372225,6.7218328935329419,6.90650734601852]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C94","v":18361.960658950429},{"$f":"D96","v":20406.383973885775},{"$f":"E96","v":22477.640617044599},24471.341594827936,25443.009804579175,26185.31948282239,27459.412734221776,27562.268393790895,27008.056526004675,27311.28749166019,27955.472061818211,28866.896515463362,30237.420846409364,31785.972503401554,33315.344552094619,35061.323328796541,37109.901041183817,38761.135499206779,40690.535945421085,42353.033614349384,44312.299822599765,46485.392577678278]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":4.7791608759389312},4.5558083798796973,4.0928852018038224,1.8777938961443839,1.3590868872372712,2.1950491418718334,0.16537669353855988,-0.82939763925988441,0.42307951833923835,0.83988743294315349,{"$f":"(N48-M48)/M46*100","v":1.1107747354711479},{"$f":"(O48-N48)/N46*100","v":1.5625287662680538},1.6518161459236915,1.5257344922192984,1.6289601946666565,1.7865202684220955,1.3460867593041972,1.4704710405066586,1.1841011024659065,1.3042263232933855,1.3554531201709721]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52-$AA$65","v":7.6922943212924455},{"$f":"'Baseline - external'!P52-$AA$65","v":4.7796457396976777},{"$f":"'Baseline - external'!Q52-$AA$65","v":3.9443019627426779},{"$f":"'Baseline - external'!R52-($AA$65*($AA$63-3)/($AA$63-2))","v":4.3451325139331765},{"$f":"'Baseline - external'!S52-($AA$65*($AA$63-4)/($AA$63-2))","v":4.7802021543833995},{"$f":"'Baseline - external'!T52-($AA$65*($AA$63-5)/($AA$63-2))","v":5.0458520187742684},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53*(1-$AA$68*(D19/100)*(-$AA$76))","v":-0.51047359087947042},{"$f":"'Baseline - external'!P53-(('Baseline - external'!$O$53-$E$51)*($AA$63-1)/$AA$63)","v":1.3824277991397087},{"$f":"'Baseline - external'!Q53-(('Baseline - external'!$O$53-$E$51)*($AA$63-2)/$AA$63)","v":1.5470104971479659},{"$f":"'Baseline - external'!R53-(('Baseline - external'!$O$53-$E$51)*($AA$63-3)/$AA$63)","v":1.8466790381350116},{"$f":"'Baseline - external'!S53-(('Baseline - external'!$O$53-$E$51)*($AA$63-4)/$AA$63)","v":2.2628021854299933},{"$f":"'Baseline - external'!T53-(('Baseline - external'!$O$53-$E$51)*($AA$63-5)/$AA$63)","v":2.2775296390975712},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E110","v":6.3518873352194527},{"$f":"F110","v":6.8121510963101999},6.9105307032826886,6.5186401873911075,6.1901018236355334,8.3136395013273461,6.2667817952691092,5.8250502595660878,5.6287857127378365,4.6936064538312863,5.5233030611161134,5.5355912634268991,5.5778426301967663,4.8890890049625568,4.9635632495699413,5.0653769681686915,5.153438823778294,5.2752411107609118,5.3873138675387162,5.525662033220323,{"$f":"X52","v":5.525662033220323}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.2083960904610212},{"$f":"'Baseline - external'!O43","v":0.24837410660015757},{"$f":"'Baseline - external'!P43","v":0.27054217630826954},{"$f":"'Baseline - external'!Q43","v":0.29093072338936388},{"$f":"'Baseline - external'!R43","v":0.29724671014668091},{"$f":"'Baseline - external'!S43","v":0.3061131552328511},{"$f":"'Baseline - external'!T43","v":0.30684619721810374},{"$f":"'Baseline - external'!U43","v":0.27921463223984161},{"$f":"'Baseline - external'!V43","v":0.26511059476926407},{"$f":"'Baseline - external'!W43","v":0.2611495740295422},{"$f":"'Baseline - external'!X43","v":0.25798105121230352},{"$f":"'Baseline - external'!Y43","v":0.26897998348137553},{"$f":"'Baseline - external'!Z43","v":0.280038383304276},{"$f":"'Baseline - external'!AA43","v":0.29071729390066647},{"$f":"'Baseline - external'!AB43","v":0.29853164285964046},{"$f":"'Baseline - external'!AC43","v":0.31081449896735164},{"$f":"'Baseline - external'!AD43","v":0.31829625607443063},{"$f":"'Baseline - external'!AE43","v":0.32985182951355713},{"$f":"'Baseline - external'!AF43","v":0.3378314545949978},{"$f":"'Baseline - external'!AG43","v":0.3498593978114467},{"$f":"'Baseline - external'!AH43","v":0.36394464229799367}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C112/C46*100","v":16.570182797648243},18.115688640724322,16.429064540160613,16.889544629094129,17.052476022530811,17.386584659529952,17.733300894058686,17.967156591720599,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.68552996582552,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913525,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Close gap in years",{"$f":"'Input 6 - Tailored Tests'!H26","v":6}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L26","v":1.1670662664947784}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue drop",{"$f":"'Input 6 - Tailored Tests'!L27","v":1.7505993997421676}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of commodity in total export",{"$f":"'Input 6 - Tailored Tests'!H30","v":0.50783319933755644}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price shock fuel",{"$f":"'Input 6 - Tailored Tests'!H32","v":-0.30894975234112526}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of fuel in commodity export",{"$f":"'Input 6 - Tailored Tests'!H34","v":9.120308550958045E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price shock non-fuel",{"$f":"'Input 6 - Tailored Tests'!H36","v":-0.21687781442263421}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of nonfuel in commodity export",{"$f":"'Input 6 - Tailored Tests'!H44","v":0.41663011382797605}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of prices shock (fuel and non-fuel)",{"$f":"'Input 6 - Tailored Tests'!H46","v":-0.23341325329895568}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B124,IF(START!L10=\"French\",B156,IF(START!L10=\"Portuguese\",B188,B220)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24553.779021056762},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":25429.502397341588},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26313.529842094609},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27505.064141837425},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28335.18092433878},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29764.568909197074},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30922.012549491497},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31172.696951262347},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32389.352547016297},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":34081.029154933276},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35853.234608688377},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":38299.390023117987},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40722.099460861769},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":43151.160559443379},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":45478.194229516586},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":48116.31773786588},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":50315.444606603589},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52755.659544201153},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54892.935172007798},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":57304.968291358127},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59931.907961511832}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D88-C88","v":1760.5833301702332},875.72337628482637,884.02744475302097,1191.5342997428161,830.11678250135446,1429.3879848582947,1157.4436402944229,250.68440177084995,1216.6555957539495,1691.6766079169793,1772.2054537551012,2446.1554144296097,2422.7094377437825,2429.0610985816093,2327.0336700732078,2638.1235083492938,2199.1268687377087,2440.2149375975641,2137.2756278066445,2412.0331193503298,2626.9396701537044]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24553.779021056762,26665.307009854099,28991.197115787927,30272.510972485794,31184.677751221046,32674.366215565238,33877.504457548981,34136.600995594607,35301.429371467631,36876.545668192055,38466.445244791728,40662.542561527138,42783.153399306837,44875.445275396793,46836.140725275225,49077.43606211053,50845.003974721621,52831.775439057274,54490.449800007402,56389.899472232792,{"$f":"X12/100*X46","v":58483.263797267777}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D90-C90","v":1760.5833301702332},2111.5279887973375,2325.8901059338277,1281.3138566978669,912.16677873525259,1489.6884643441917,1203.1382419837428,259.09653804562549,1164.8283758730249,1575.1162967244236,1589.8995765996733,2196.0973167354095,2120.6108377796991,2092.2918760899556,1960.6954498784326,2241.2953368353046,1767.5679126110917,1986.7714643356521,1658.6743609501282,1899.4496722253898,2093.3643250349851]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D91-D89","v":0},1235.8046125125111,1441.8626611808068,{"$f":"G91-G89","v":89.779556955050793},82.049996233898128,60.300479485897085,45.694601689319825,8.4121362747755484,-51.827219880924531,-116.56031119255567,-182.30587715542788,-250.05809769420011,-302.09859996408341,-336.76922249165364,-366.3382201947752,-396.82817151398922,-431.55895612661698,-453.443473261912,-478.6012668565163,-512.58344712493999,-533.57534511871927]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E391","v":18361.960658950429},{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D134","v":0},{"$f":"'PV Stress'!E134","v":1235.8046125125111},{"$f":"'PV Stress'!F134","v":2677.6672736933178},{"$f":"'PV Stress'!G134","v":2767.4468306483686},{"$f":"'PV Stress'!H134","v":2849.4968268822668},{"$f":"'PV Stress'!I134","v":2909.7973063681638},{"$f":"'PV Stress'!J134","v":2708.3309855549815},{"$f":"'PV Stress'!K134","v":2181.2096670910933},{"$f":"'PV Stress'!L134","v":1575.893081080495},{"$f":"'PV Stress'!M134","v":889.43340451148595},{"$f":"'PV Stress'!N134","v":125.1680660824253},{"$f":"'PV Stress'!O134","v":-468.82749072076933},{"$f":"'PV Stress'!P134","v":-828.17344481264104},{"$f":"'PV Stress'!Q134","v":-1193.8686660648877},{"$f":"'PV Stress'!R134","v":-1549.4108235349654},{"$f":"'PV Stress'!S134","v":-1886.9216609959922},{"$f":"'PV Stress'!T134","v":-2200.0127431929427},{"$f":"'PV Stress'!U134","v":-2472.8861952774164},{"$f":"'PV Stress'!V134","v":-2713.9290404343487},{"$f":"'PV Stress'!W134","v":-2938.9984840592606},{"$f":"'PV Stress'!X134","v":-3142.1553668062397}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D94+D95","v":20406.383973885775},22477.640617044599,24471.341594827936,25443.009804579175,26185.31948282239,27459.412734221776,27562.268393790895,27008.056526004675,27311.28749166019,27955.472061818211,28866.896515463362,30237.420846409364,31785.972503401554,33315.344552094619,35061.323328796541,37109.901041183817,38761.135499206779,40690.535945421085,42353.033614349384,44312.299822599765,46485.392577678278]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D96+D97","v":22224.947416814004},24446.693167114739,26585.872386993306,27699.618191249625,28603.269570585519,30064.481058986657,30368.763675686205,30018.308415000556,30532.656862153832,31401.715667401961,32550.815055603573,34174.872916655884,35996.005251865907,37817.078018533517,39877.426541891931,42262.033030734725,44271.967715106519,46587.433045151847,48662.487589985052,51045.864750972054,53683.01166247754]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3843.5665282728341},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3813.2078158708919},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4278.4912979427918},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5109.2007321074707},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4767.8651079722822},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6114.1357890898626},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6388.5925165408735},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5837.386068120104},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5691.7836398939307},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5437.8524269318077},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6220.0963866121165},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6493.8271162937708},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6901.3606672528122},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.0708146288007},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7609.8584954541602},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8484.7318852074768},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9006.2881164758546},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9761.2403754557599},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9864.9486100908071},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.121626843369}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1559.6283799562755},{"$f":"'Macro-Debt_Data'!W18","v":1717.8341451691938},{"$f":"'Macro-Debt_Data'!X18","v":1789.7034844440377},{"$f":"'Macro-Debt_Data'!Y18","v":1752.4474097746004},{"$f":"'Macro-Debt_Data'!Z18","v":1702.9050916446718},{"$f":"'Macro-Debt_Data'!AA18","v":2484.157376929636},{"$f":"'Macro-Debt_Data'!AB18","v":1906.8394886269873},{"$f":"'Macro-Debt_Data'!AC18","v":1814.361299882667},{"$f":"'Macro-Debt_Data'!AD18","v":1861.2477347099275},{"$f":"'Macro-Debt_Data'!AE18","v":1659.8418016496673},{"$f":"'Macro-Debt_Data'!AF18","v":2114.6269328876292},{"$f":"'Macro-Debt_Data'!AG18","v":2288.3358358221353},{"$f":"'Macro-Debt_Data'!AH18","v":2452.4850800425011},{"$f":"'Macro-Debt_Data'!AI18","v":2289.2998248322374},{"$f":"'Macro-Debt_Data'!AJ18","v":2448.4216271613386},{"$f":"'Macro-Debt_Data'!AK18","v":2636.5787641617712},{"$f":"'Macro-Debt_Data'!AL18","v":2795.8799764167652},{"$f":"'Macro-Debt_Data'!AM18","v":2984.3991876445443},{"$f":"'Macro-Debt_Data'!AN18","v":3152.2082110632391},{"$f":"'Macro-Debt_Data'!AO18","v":3350.5178598854345}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F394","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G394","v":3388.9256675407764},{"$f":"Ext_Debt_Data!H394","v":3320.9446783533567},{"$f":"Ext_Debt_Data!I394","v":3749.8585999014495},{"$f":"Ext_Debt_Data!J394","v":4545.0486354398581},{"$f":"Ext_Debt_Data!K394","v":4163.3775860315},{"$f":"Ext_Debt_Data!L394","v":5462.8687078986422},{"$f":"Ext_Debt_Data!M394","v":5686.968696067046},{"$f":"Ext_Debt_Data!N394","v":5084.8230958711338},{"$f":"Ext_Debt_Data!O394","v":4886.4412972705213},{"$f":"Ext_Debt_Data!P394","v":4576.2915255358703},{"$f":"Ext_Debt_Data!Q394","v":5299.116751577064},{"$f":"Ext_Debt_Data!R394","v":5509.46409873214},{"$f":"Ext_Debt_Data!S394","v":5848.8524801367239},{"$f":"Ext_Debt_Data!T394","v":5914.6374480190752},{"$f":"Ext_Debt_Data!U394","v":6405.8326921803127},{"$f":"Ext_Debt_Data!V394","v":7196.6988878197508},{"$f":"Ext_Debt_Data!W394","v":7628.5800625009169},{"$f":"Ext_Debt_Data!X394","v":8287.0161005230711},{"$f":"Ext_Debt_Data!Y394","v":8287.5851161818937},{"$f":"Ext_Debt_Data!Z394","v":8522.7303947502951}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D136","v":0},{"$f":"'PV Stress'!E136","v":0},{"$f":"'PV Stress'!F136","v":98.646858637062607},{"$f":"'PV Stress'!G136","v":213.74209349169217},{"$f":"'PV Stress'!H136","v":220.90865621024113},{"$f":"'PV Stress'!I136","v":227.45821452852661},{"$f":"'PV Stress'!J136","v":479.43256207845491},{"$f":"'PV Stress'!K136","v":751.72324814883655},{"$f":"'PV Stress'!L136","v":727.60223114793007},{"$f":"'PV Stress'!M136","v":695.69344351993402},{"$f":"'PV Stress'!N136","v":652.95758705626952},{"$f":"'PV Stress'!O136","v":353.92887392950081},{"$f":"'PV Stress'!P136","v":19.823671828793536},{"$f":"'PV Stress'!Q136","v":-37.18211243289425},{"$f":"'PV Stress'!R136","v":-106.09542666952116},{"$f":"'PV Stress'!S136","v":-182.9974926576798},{"$f":"'PV Stress'!T136","v":-269.08949523357524},{"$f":"'PV Stress'!U136","v":-356.18382280928279},{"$f":"'PV Stress'!V136","v":-434.95407183809277},{"$f":"'PV Stress'!W136","v":-504.1506560032455},{"$f":"'PV Stress'!X136","v":-565.02105654890033}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D137","v":0},{"$f":"'PV Stress'!E137","v":0},{"$f":"'PV Stress'!F137","v":98.646858637062607},{"$f":"'PV Stress'!G137","v":213.74209349169217},{"$f":"'PV Stress'!H137","v":220.90865621024113},{"$f":"'PV Stress'!I137","v":227.45821452852661},{"$f":"'PV Stress'!J137","v":232.27163957595266},{"$f":"'PV Stress'!K137","v":216.18979341017305},{"$f":"'PV Stress'!L137","v":174.11286501825637},{"$f":"'PV Stress'!M137","v":125.79407814348065},{"$f":"'PV Stress'!N137","v":70.998125782636706},{"$f":"'PV Stress'!O137","v":9.9914148205062769},{"$f":"'PV Stress'!P137","v":-37.423682298994741},{"$f":"'PV Stress'!Q137","v":-66.10811119348746},{"$f":"'PV Stress'!R137","v":-95.299363944823611},{"$f":"'PV Stress'!S137","v":-123.68015860471725},{"$f":"'PV Stress'!T137","v":-150.62162130390868},{"$f":"'PV Stress'!U137","v":-175.61380163184447},{"$f":"'PV Stress'!V137","v":-197.39565013850867},{"$f":"'PV Stress'!W137","v":-216.63665250321748},{"$f":"'PV Stress'!X137","v":-234.60259417716006}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D104+D100","v":3639.9940621759897},3843.5665282728341,3911.8546745079543,4492.2333914344836,5330.1093883177118,4995.3233225008089,6593.5683511683173,7140.3157646897098,6564.9882992680341,6387.4770834138644,6090.8100139880771,6574.0252605416172,6513.6507881225643,6864.1785548199177,6933.9753879592799,7426.8610027964805,8215.642389973902,8650.1042936665726,9326.2863036176677,9360.7979540875622,9641.1005702944694]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D102+D104","v":3212.2153436925501},3388.9256675407764,3419.5915369904192,3963.6006933931417,4765.9572916500993,4390.8358005600267,{"$f":"J102+J104","v":5942.301269977097},6438.6919442158824,5812.4253270190638,5582.134740790455,5229.2491125921397,5653.0456255065646,5529.2877705609335,5811.6703677038295,5808.5420213495545,6222.835199522633,6927.6093925861751,7272.396239691634,7852.062028684978,7783.4344601786479,7957.7093382013945]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D101+D105","v":1102.0779560439544},1559.6283799562755,1816.4810038062565,2003.4455779357299,1973.3560659848415,1930.3633061731985,2716.4290165055886,2123.0292820371606,1988.4741649009234,1987.0418128534081,1730.839927432304,2124.6183477081354,2250.9121535231407,2386.3769688490138,2194.0004608874137,2324.7414685566214,2485.9571428578624,2620.2661747849206,2787.0035375060356,2935.5715585600215,3115.9152657082745]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D109/C90*100","v":4.835118212426007},6.3518873352194527,6.8121510963101999,6.9105307032826886,6.5186401873911075,6.1901018236355334,8.3136395013273461,6.2667817952691092,5.8250502595660878,5.6287857127378365,4.6936064538312863,5.5233030611161134,5.5355912634268991,5.5778426301967663,4.8890890049625568,4.9635632495699413,5.0653769681686915,5.153438823778294,5.2752411107609118,5.3873138675387162,5.525662033220323]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},{"$f":"C19/100*C46","v":17469.860326451402},{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"'Macro-Debt_Data'!V29*(1+((AA68*AA73*AA74)+(AA68*AA70*AA71)))","v":19293.872623416184},{"$f":"F19/100*F46","v":20523.950765023379},21542.665432228227,22904.889960981087,24583.676605640696,26224.047538987401,{"$f":"J111*(1+K53/100)","v":27585.919472620553},28964.364015646181,30588.099809953077,32433.0103050088,34537.240099015864,36773.235064858505,39114.91236471622,41603.743201497724,44179.423193445946,46892.340734544057,49913.486394595129,52992.325573669586,56123.39386943612,59644.427303806464]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"E118/100*E46","v":8002.8245168831254},8739.5286708311305,9313.7665504715387,10091.860704631392,11029.186282351011,12005.835249773163,{"$f":"'Baseline - external'!U60/100*K46","v":13039.828205111808},{"$f":"'Baseline - external'!V60/100*L46","v":13814.704155986563},{"$f":"'Baseline - external'!W60/100*M46","v":14660.754402722117},{"$f":"'Baseline - external'!X60/100*N46","v":15575.035846796169},{"$f":"'Baseline - external'!Y60/100*O46","v":16579.906184443673},{"$f":"'Baseline - external'!Z60/100*P46","v":17657.643941051796},{"$f":"'Baseline - external'!AA60/100*Q46","v":18812.348121736417},{"$f":"'Baseline - external'!AB60/100*R46","v":20063.495630167272},{"$f":"'Baseline - external'!AC60/100*S46","v":21425.490047648815},{"$f":"'Baseline - external'!AD60/100*T46","v":22855.787035906873},{"$f":"'Baseline - external'!AE60/100*U46","v":24402.939966656322},{"$f":"'Baseline - external'!AF60/100*V46","v":26054.627294451839},{"$f":"'Baseline - external'!AG60/100*W46","v":27708.60989620948},{"$f":"'Baseline - external'!AH60/100*X46","v":29552.293039309472}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[]
[null,"Export/GDP (baseline)",{"$f":"'Macro-Debt_Data'!T29/'Macro-Debt_Data'!T56*100","v":40.838544723275497},{"$f":"'Macro-Debt_Data'!U29/'Macro-Debt_Data'!U56*100","v":41.154138217730193},{"$f":"'Macro-Debt_Data'!V29/'Macro-Debt_Data'!V56*100","v":41.704681239101411},{"$f":"'Macro-Debt_Data'!W29/'Macro-Debt_Data'!W56*100","v":41.410262731261575},{"$f":"'Macro-Debt_Data'!X29/'Macro-Debt_Data'!X56*100","v":40.839657326839848},{"$f":"'Macro-Debt_Data'!Y29/'Macro-Debt_Data'!Y56*100","v":40.509352080633192},{"$f":"'Macro-Debt_Data'!Z29/'Macro-Debt_Data'!Z56*100","v":40.22562758921066},{"$f":"'Macro-Debt_Data'!AA29/'Macro-Debt_Data'!AA56*100","v":39.59456871426584},{"$f":"'Macro-Debt_Data'!AB29/'Macro-Debt_Data'!AB56*100","v":38.831559835854868},{"$f":"'Macro-Debt_Data'!AC29/'Macro-Debt_Data'!AC56*100","v":38.099886474335463},{"$f":"'Macro-Debt_Data'!AD29/'Macro-Debt_Data'!AD56*100","v":37.610294580999046},{"$f":"'Macro-Debt_Data'!AE29/'Macro-Debt_Data'!AE56*100","v":37.30589395300467},{"$f":"'Macro-Debt_Data'!AF29/'Macro-Debt_Data'!AF56*100","v":37.168288134974979},{"$f":"'Macro-Debt_Data'!AG29/'Macro-Debt_Data'!AG56*100","v":37.01234259901404},{"$f":"'Macro-Debt_Data'!AH29/'Macro-Debt_Data'!AH56*100","v":36.818220390525191},{"$f":"'Macro-Debt_Data'!AI29/'Macro-Debt_Data'!AI56*100","v":36.604698247624519},{"$f":"'Macro-Debt_Data'!AJ29/'Macro-Debt_Data'!AJ56*100","v":36.335678201943431},{"$f":"'Macro-Debt_Data'!AK29/'Macro-Debt_Data'!AK56*100","v":36.056613377931427},{"$f":"'Macro-Debt_Data'!AL29/'Macro-Debt_Data'!AL56*100","v":35.866959805208339},{"$f":"'Macro-Debt_Data'!AM29/'Macro-Debt_Data'!AM56*100","v":35.589461102181239},{"$f":"'Macro-Debt_Data'!AN29/'Macro-Debt_Data'!AN56*100","v":35.318242417205624},{"$f":"'Macro-Debt_Data'!AO29/'Macro-Debt_Data'!AO56*100","v":35.109196395528144}]
[null,"Revenue/GDP (baseline)",{"$f":"'Baseline - external'!M60","v":16.570182797648243},{"$f":"'Baseline - external'!N60","v":18.115688640724322},{"$f":"'Baseline - external'!O60","v":18.179663939902781},{"$f":"'Baseline - external'!P60","v":18.640144028836296},{"$f":"'Baseline - external'!Q60","v":18.803075422272979},{"$f":"'Baseline - external'!R60","v":18.699534209336576},{"$f":"'Baseline - external'!S60","v":18.608600593929772},{"$f":"'Baseline - external'!T60","v":18.404806441656142},{"$f":"'Baseline - external'!U60","v":18.19367037373274},{"$f":"'Baseline - external'!V60","v":18.011602493978497},{"$f":"'Baseline - external'!W60","v":17.867411312437039},{"$f":"'Baseline - external'!X60","v":17.757029916774218},{"$f":"'Baseline - external'!Y60","v":17.685529965825523},{"$f":"'Baseline - external'!Z60","v":17.615645869304551},{"$f":"'Baseline - external'!AA60","v":17.551511316997168},{"$f":"'Baseline - external'!AB60","v":17.496940136540854},{"$f":"'Baseline - external'!AC60","v":17.466065054913521},{"$f":"'Baseline - external'!AD60","v":17.419283285765097},{"$f":"'Baseline - external'!AE60","v":17.380805193281322},{"$f":"'Baseline - external'!AF60","v":17.343804847921842},{"$f":"'Baseline - external'!AG60","v":17.283073468283902},{"$f":"'Baseline - external'!AH60","v":17.242223925225371}]
[null,"Revenue/GDP (stress)",{"$f":"C117","v":16.570182797648243},{"$f":"D117","v":18.115688640724322},{"$f":"'Baseline - external'!O60-$AA$66","v":16.429064540160613},{"$f":"'Baseline - external'!P60-$AA$66","v":16.889544629094129},{"$f":"'Baseline - external'!Q60-$AA$66","v":17.052476022530811},{"$f":"'Baseline - external'!R60-($AA$66*($AA$63-3)/($AA$63-2))","v":17.386584659529952},{"$f":"'Baseline - external'!S60-($AA$66*($AA$63-4)/($AA$63-2))","v":17.733300894058686},{"$f":"'Baseline - external'!T60-($AA$66*($AA$63-5)/($AA$63-2))","v":17.967156591720599},{"$f":"K117","v":18.19367037373274},{"$f":"L117","v":18.011602493978497},17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]

{"sheet":"C3_commodity_prices_pub","index":77,"n_rows":97,"n_cols":27,"rows_kept":97,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"++OFFSET(translation!C1897, 0,LANG)","v":"Tailored Stress Test 3. Commodity Price shock - Public"}]
[null,{"$f":"+A1_Historical_pub!B3:I3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2022},{"$f":"C7+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":69.751970921370372},{"$f":"E11+F15","v":68.957635899612228},69.815330604723115,71.614136124398897,72.693123635035107,73.094881243308549,74.574830428559935,74.988945839012104,76.045200332821764,77.316067519894304,78.354235332904523,80.03156405743178,81.677319872003437,83.316942590627562,84.526068588899321,85.781971597122876,87.009667103562123,88.279463303514163,89.542803137977174,91.076479139217128,92.454443515720754]
[null,{"$f":"A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.006978126692289,51.036616924411192,52.353338855569312,53.924127337335356,54.651849518350474,55.970719263438738,56.418287602689752,55.384466098908128,55.805609753576668,56.726810599926559,57.627325155607878,59.259001272163722,60.736498316832844,62.077149187714028,63.164243379008312,64.395105456855731,65.176612221724312,66.042961365783768,66.644772620084865,67.585498269292501,68.491116591041106]
[null,{"$f":"A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.166726497848657,66.200267835221595,66.534050965139215,67.883882567443564,69.007692079637735,69.632470024914795,70.380765880618839,70.974271279807681,72.189197491392648,73.575917887650292,75.053605675529312,76.739008737719374,78.391482984442092,80.050651001681132,81.58586552269891,83.139501004213017,84.662685070250191,86.22211727047312,87.763804911587712,89.558667966111628,91.186267794494924]
[]
[2,{"$f":"A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},{"$f":"E16+E32","v":-4.4226585212741236},-0.79433502175814741,0.85769470511088874,1.7988055196757742,1.0789875106362079,0.40175760827344265,1.4799491852513795,0.41411541045217004,1.056254493809667,1.2708671870725441,1.038167813010223,1.6773287245272601,1.6457558145716527,1.6396227186241239,1.2091259982717522,1.255903008223558,1.2276955064392538,1.2697961999520369,1.263339834463006,1.5336760012399548,1.3779643765036234]
[3,{"$f":"A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},{"$f":"E17+E21+E27","v":-3.4707584056686009},0.80911505071158263,2.3746079219123839,3.2971632378912705,2.5997967244441891,1.7588978930836006,2.3090561409347483,1.4676963498434494,1.9523509140054389,2.0359652400026209,1.6656511730573174,2.1538861333032302,2.1052455802001617,2.0892917785981071,1.7370905233473035,1.761600035600553,1.70437741654034,1.7279942115348148,1.6958730530924824,1.9533168078093293,1.7731759307049275]
[4,{"$f":"A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},0.98966135374810094,{"$f":"G20-G18","v":1.6646713551631507},1.9131068018355144,1.6896959568860055,1.4626998331035814,1.2325651561174951,1.2847924065374308,1.7151417751118494,1.8020827280087595,1.9429900472298698,2.0535481003419704,2.0558653201387926,2.0588005126667639,2.0569731819721362,2.057825632067388,1.9778411565840237,2.0160077155822904,1.9533330936240141,1.9280803568866673,1.8922811044400589]
[5,{"$f":"A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19-$AA$66","v":16.887524016485226},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19-$AA$66","v":17.22920918598556},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19-$AA$66","v":17.309932838011015},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19-($AA$66*($AA$62-3)/($AA$62-2))","v":17.580404761720825},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19-($AA$66*($AA$62-4)/($AA$62-2))","v":17.878013839944387},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19-($AA$66*($AA$62-5)/($AA$62-2))","v":18.074913712498912},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.274041017042812},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.071685235947793},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.912341091483786},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.790654756640357},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.710697748194868},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.634476494663431},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.565599676519291},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.507475133278547},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473943367307886},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.425175696017554},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.385210504576317},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.347098656546063},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285542547785195},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.244071580386937}]
[null,{"$f":"A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45845947632461209},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33966455689143071},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.25745681548020277},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.19382010219087226},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.14471294588569716},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.107757120778312},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":8.0370643310074125E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":6.0082741969298775E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.492977904674543E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.3624839866137665E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.5167782369344104E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.8830625358880537E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.4088359522122226E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0534996737696246E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.8783123943671728E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.8924102524601923E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.4053112949911681E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.2938086242212164E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.4690795012916734E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.8476551615703883E-3}]
[6,{"$f":"A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"'Baseline - public'!O26*'Baseline - public'!O52/B1_GDP_pub!E41","v":18.674746818285463},{"$f":"'Baseline - public'!P26*'Baseline - public'!P52/B1_GDP_pub!F41","v":17.877185370233327},{"$f":"'Baseline - public'!Q26*'Baseline - public'!Q52/B1_GDP_pub!G41","v":18.893880541148711},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/B1_GDP_pub!H41","v":19.22303963984653},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/B1_GDP_pub!I41","v":19.27010071860683},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/B1_GDP_pub!J41","v":19.340713673047969},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/B1_GDP_pub!K41","v":19.307478868616407},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/B1_GDP_pub!L41","v":19.558833423580243},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/B1_GDP_pub!M41","v":19.786827011059643},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/B1_GDP_pub!N41","v":19.714423819492545},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/B1_GDP_pub!O41","v":19.733644803870227},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/B1_GDP_pub!P41","v":19.764245848536838},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/B1_GDP_pub!Q41","v":19.690341814802224},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/B1_GDP_pub!R41","v":19.624400189186055},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/B1_GDP_pub!S41","v":19.564448315250683},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/B1_GDP_pub!T41","v":19.531768999375274},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/B1_GDP_pub!U41","v":19.403016852601578},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/B1_GDP_pub!V41","v":19.401218220158608},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/B1_GDP_pub!W41","v":19.300431750170077},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/B1_GDP_pub!X41","v":19.213622904671862},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/B1_GDP_pub!Y41","v":19.136352684826996}]
[7,{"$f":"A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},{"$f":"E22+E25","v":-2.1410855454494273},{"$f":"F22+F25","v":-0.18054630303651831},0.709936566749233,1.3840564360557559,0.91010076755818359,0.29619805998001908,1.0764909848172532,0.18290394330601872,0.23720913889358944,0.23388251199386131,-0.27733887417255237,0.10033803296125958,4.9380260061369044E-2,3.0491265931343159E-2,-0.31988265862483262,-0.29622559646683494,-0.27346374004368373,-0.28801350404747572,-0.25746004053153171,2.5236450922661885E-2,-0.11910517373513138]
[8,{"$f":"A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},{"$f":"E23+E24","v":-2.069304309812324},{"$f":"F23+F24","v":-0.85053201820543567},0.78629983256281166,1.6085721873321024,1.0889660952911218,0.43061690778741779,1.204920660903865,0.41206552464144819,0.48677089585935196,0.42239231894568396,-0.12683941361903894,0.18402550753503988,0.12213823946881597,0.10469714115234918,-0.26590003278133034,-0.24105497988497948,-0.21061913060048987,-0.24043711399251544,-0.20040511443482467,0.20381715246473986,-7.6067160270452128E-3]
[9,{"$f":"A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.1317435772670281,3.9318828159793413,4.2578058666581873,4.0711168083568339,3.7469669344562369,4.716015549426408,3.7491782333572607,3.6453417210761323,3.6854965536023894,3.1853343289670866,3.6219828506348728,3.6799444277698319,3.7405224191167226,3.5112011026727625,3.5860099533963101,3.6534802659359249,3.733146822510935,3.8125466191343311,3.8996738112151368,3.991571391975417]
[10,{"$f":"A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-4.9822755954724638,-3.1455829834165296,-2.6492336793260849,-2.9821507130657121,-3.3163500266688191,-3.511094888522543,-3.3371127087158126,-3.1585708252167803,-3.2631042346567054,-3.3121737425861255,-3.4379573430998329,-3.5578061883010159,-3.6358252779643734,-3.7771011354540929,-3.8270649332812896,-3.8640993965364148,-3.9735839365034504,-4.0129517335691558,-3.6958566587503969,-3.9991781080024622]
[11,{"$f":"A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.66998571516891736,-7.6363265813578718E-2,-0.22451575127634651,-0.17886532773293812,-0.13441884780739871,-0.12842967608661182,-0.22916158133542947,-0.24956175696576252,-0.18850980695182265,-0.15049946055351343,-8.3687474573780299E-2,-7.2757979407446924E-2,-7.4205875221006024E-2,-5.3982625843502267E-2,-5.5170616581855465E-2,-6.2844609443193852E-2,-4.7576390054960269E-2,-5.7054926096707037E-2,-0.17858070154207797,-0.11149845770808617]
["hide",{"$f":"A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0769229432129244},1.0477964573969767,1.0394430196274267,1.0434513251393318,1.047802021543834,1.0504585201877428,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[16,{"$f":"A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.60345007246973},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.5169132168014952},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4983577182154963},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.5208092138079812},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.3571402848101579},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.82910695568336878},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0535809393912794},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.89609642019577207},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.76509805293007693},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.62748336004709437},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.47655740877597014},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.45948976562850896},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.44966905997398332},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.52796452507555136},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50569702737699496},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.47668191010108607},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.45819801158277795},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.43253321862947647},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.41964080656937447},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.39521155420130416}]
[]
[null,{"$f":"A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},{"$f":"D11/D18*100","v":430.24696157712475},{"$f":"E11/E18*100","v":369.96695222915866},408.33479101079189,405.21494545154002,413.71700742328051,413.48947660929554,408.85347722460386,412.58747684638178,410.35776251719909,420.7975036083206,431.63574836487078,440.42356172225095,451.88261465073481,463.16838436752425,474.31880564829783,482.79987802598987,490.91364092213394,499.33308347328625,507.78483976524944,516.18316648120003,526.89395711728355,536.15205135703911]
[]
[null,{"$f":"A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,18.483045192886248,18.877542323833254,19.724955310628982,21.733598476737129,20.641962845351749,21.572412790250688,22.776528942555103,24.143517273262898,25.303082855889809,24.730069592598422,25.084082377768908,24.280522095741215,23.960027649523642,23.772631809978151,23.825010050613962,23.786460281988912,24.089678804076218,24.363746384783685,24.51160686828889,24.5259930932278]
[null,{"$f":"A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,8605.2549938970606,9413.8863144928036,10470.901810490424,12316.070976226685,12538.116656232842,14077.691017912928,15942.585986855551,18084.622792786053,20276.257661968117,21183.794140793907,22965.816431099222,23769.053358640867,25080.459191142694,26622.046656582876,28542.266935549527,30480.030524089907,33031.093353937555,35744.089370626025,38378.255093723747,41052.932541731723]
[]
[null,{"$f":"A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":237934.62653426439},272150.83738546708,303975.41189196787,337328.90313296439,375588.25227551581,419161.1929888078,467021.91904645821,519149.72303137282,576920.20628033846,640615.54127154476,711246.93427604146,789965.77575131773,877445.71158958913,975110.73667959357,1083584.5604904809,1203956.2114279664,1338242.2213975573,1487375.5227494596,1648889.6074819677,1831105.6271182622]
[null,{"$f":"A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'C3_Commodity prices_ext'!E50","v":7.6922943212924455},{"$f":"'C3_Commodity prices_ext'!F50","v":4.7796457396976777},{"$f":"'C3_Commodity prices_ext'!G50","v":3.9443019627426779},{"$f":"'C3_Commodity prices_ext'!H50","v":4.3451325139331765},{"$f":"'C3_Commodity prices_ext'!I50","v":4.7802021543833995},{"$f":"'C3_Commodity prices_ext'!J50","v":5.0458520187742684},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.838330395569724},10.353257927900263,10.079619141045844,9.3034143467189949,8.785781896455882,10.148072869090399,8.6590257341428654,8.5560051165874533,8.5312131685064028,7.7130345308470334,8.2198373253194958,8.1671667937875903,8.1325967307503113,7.7217301045119164,7.7423370621176799,7.7468214766666268,7.7832492467961698,7.819663801512597,7.904123240417138,7.9269553080463346]
[null,{"$f":"A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.8251769931826747},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.2303319343364754},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.268821996002341},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.8348038582375183},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.5375917665895562},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.6482725781896832},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.7984453280854797},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.5836674383537233},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.5836761052187134},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.9756078402484603},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.7881254610355324},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.8760223676753638},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.942705827457635},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.4998349689192523},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.600302715778553},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.7035020487815444},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.7977262671360084},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.8989801216207356},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.9913165013370788},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":7.0868708050248799}]
[null,{"$f":"A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.253758530784712},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.548160369429244},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.96996956764086},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.416502795552852},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.212289744385549},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":14.502305725433917},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.030990341392613},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":13.767528874256488},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":13.549204205422043},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.180816019869289},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":11.834629742889282},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":11.470275662473597},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.193436224461545},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":10.924723634400481},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":10.740907030422321},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":10.49699432563987},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.331925307713213},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.156957961160764},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.166440679446978},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":9.9487393129293551}]
[null,{"$f":"A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},{"$f":"((D12/D11)*E48+(1-D12/D11)*E47)","v":2.938630369087905},6.37913079022153,5.9744114364372667,6.3392188344477312,5.9318068448076264,5.4008953423057173,6.7774632518284026,5.2629117739307949,5.0749306548601885,5.0637406054252212,4.3042793647485151,4.8347074198317568,4.8120355665891381,4.7929917777387487,4.4143928859244479,4.4436855363166092,4.4599306204998923,4.4958127600988718,4.5243911823378919,4.5425888411287625,4.5839401826941737]
[null,{"$f":"A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":10.157244984832117},8.5974728896025301,9.7850929227960091,9.4640834723333711,8.4225442488671547,7.7764990658412421,7.1393425445557339,6.8444768850674951,6.7599153530289007,5.548498632288994,5.3512399144770812,5.0316235802672562,4.771478516004878,4.5546316691772422,4.3810601425575966,4.1405680134132821,4.0106505076394168,3.8318758960403807,3.6535549090114272,3.5546752796926873]
[null,{"$f":"A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},{"$f":"IF(ISNUMBER(E44),(E44-E55)/(1+E55/100),\"...\")","v":3.2545325842540738},4.8873622342199772,5.0533485426150691,5.1898781006053181,4.7730304739194462,4.4034104138340657,6.4718096649533452,4.6590385070468843,4.4485630889559928,4.4485715822043499,3.8526842566639758,4.6489253695412138,4.735061508587866,4.8004091525878643,4.3664099675343282,4.4648651253311309,4.5659971496174547,4.65833385046344,4.757559368427752,4.8480460481795289,4.9416861898354458]
[null,{"$f":"A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},{"$f":"1/F49","v":0.19567375050409511},0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":1.3756133997430879},-0.14923463950097471,-0.4237689829719784,-0.33034346990717722,-0.24684245163196294,-0.22638558586226054,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65*(1+$AA$69*'C3_Commodity prices_ext'!D19/100)","v":9.1655465306370125},{"$f":"'Baseline - public'!Q65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-1)/$AA$62)","v":9.1629088735263053},{"$f":"'Baseline - public'!R65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-2)/$AA$62)","v":7.4553624968015342},{"$f":"'Baseline - public'!S65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-3)/$AA$62)","v":6.3513246561614709},{"$f":"'Baseline - public'!T65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-4)/$AA$62)","v":6.2623004676348355},{"$f":"'Baseline - public'!U65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-5)/$AA$62)","v":6.2405132082494577},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard"]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Close gap in years",{"$f":"'Input 6 - Tailored Tests'!H26","v":6}]
[null,{"$f":"A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383}]
[null,{"$f":"A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L26","v":1.1670662664947784}]
[null,{"$f":"A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of revenue shock",{"$f":"'Input 6 - Tailored Tests'!L27","v":1.7505993997421676}]
[null,{"$f":"A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decline in GDP deflator",{"$f":"AA70*AA71","v":-0.11853499919059611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of commodity in total export",{"$f":"'Input 6 - Tailored Tests'!H30","v":0.50783319933755644}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of prices shock (fuel and non-fuel)",{"$f":"'Input 6 - Tailored Tests'!H46","v":-0.23341325329895568}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},{"$f":"D11/100*D41","v":124191.67269823082},{"$f":"E11/100*E41","v":141170.48609087089},{"$f":"F11/100*F41","v":164074.09344460018},{"$f":"G11/100*G41","v":190003.00686418623},217689.36525701609,245214.9166111536,274535.78696460644,312588.74889373226,350214.81393006345,394788.44690649677,446052.01622361998,501949.40878706629,569222.04581164988,645222.87353975722,731060.9397890215,824222.77010351466,929520.19991075306,1047558.2916361322,1181393.0507507892,1331837.7362580076,1501750.5993870334,1692938.517737238]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,39961.741494410613,42640.309569779245,47522.956769503246,53773.277074201673,60858.43208902367,64316.340697021427,76105.181514441239,91557.217501307634,105073.77843483473,118783.58349426679,132779.80782115582,147744.21598078497,165425.32344700262,186367.65636435326,208301.45117237535,231744.77946870122,262860.42039436323,297578.25749259396,340579.70111483149,387340.34225976421,438793.8277625544]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":10824.266815142493},{"$f":"PV_ResFin_pub!E377+'Macro-Debt_Data'!V16","v":8124.4109423629043},{"$f":"PV_ResFin_pub!F377+'Macro-Debt_Data'!W16","v":14655.522010533405},{"$f":"PV_ResFin_pub!G377+'Macro-Debt_Data'!X16","v":19560.988654116547},{"$f":"PV_ResFin_pub!H377+'Macro-Debt_Data'!Y16","v":23388.777176116109},{"$f":"PV_ResFin_pub!I377+'Macro-Debt_Data'!Z16","v":23682.934451931862},{"$f":"PV_ResFin_pub!J377+'Macro-Debt_Data'!AA16","v":29764.142826544579},{"$f":"PV_ResFin_pub!K377+'Macro-Debt_Data'!AB16","v":39659.763130415537},{"$f":"PV_ResFin_pub!L377+'Macro-Debt_Data'!AC16","v":50283.109216694291},{"$f":"PV_ResFin_pub!M377+'Macro-Debt_Data'!AD16","v":59216.041890446591},{"$f":"PV_ResFin_pub!N377+'Macro-Debt_Data'!AE16","v":60803.610073915304},{"$f":"PV_ResFin_pub!O377+'Macro-Debt_Data'!AF16","v":61234.280267890848},{"$f":"PV_ResFin_pub!P377+'Macro-Debt_Data'!AG16","v":63494.828464409111},{"$f":"PV_ResFin_pub!Q377+'Macro-Debt_Data'!AH16","v":67113.7236046295},{"$f":"PV_ResFin_pub!R377+'Macro-Debt_Data'!AI16","v":71069.629237661691},{"$f":"PV_ResFin_pub!S377+'Macro-Debt_Data'!AJ16","v":71978.436567303899},{"$f":"PV_ResFin_pub!T377+'Macro-Debt_Data'!AK16","v":79443.226588604302},{"$f":"PV_ResFin_pub!U377+'Macro-Debt_Data'!AL16","v":85365.905174816071},{"$f":"PV_ResFin_pub!V377+'Macro-Debt_Data'!AM16","v":97417.128727822565},{"$f":"PV_ResFin_pub!W377+'Macro-Debt_Data'!AN16","v":106916.06321795842},{"$f":"PV_ResFin_pub!X377+'Macro-Debt_Data'!AO16","v":114599.22910420738}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":101208.74459646028},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E353)*F49","v":121433.78387482093},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F353)*G49","v":142480.05009468299},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G353)*H49","v":163916.08818281442},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H353)*I49","v":184356.48452212993},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I353)*J49","v":210219.44626758501},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J353)*K49","v":236483.56737929102},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K353)*L49","v":258657.59642875582},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L353)*M49","v":289714.66847166204},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M353)*N49","v":327268.4327293532},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N353)*O49","v":369169.60096591047},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O353)*P49","v":421477.82983086491},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P353)*Q49","v":479797.55009275459},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q353)*R49","v":544693.28342466825},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R353)*S49","v":615921.31893113931},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S353)*T49","v":697775.42044205184},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T353)*U49","v":784697.87124176894},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U353)*V49","v":883814.79325819528},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V353)*W49","v":991258.03514317609},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W353)*X49","v":1114410.2571272692},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X353)*Y49","v":1254144.6899746836}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E357)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E370","v":15498.026987155832},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F357)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F370","v":21733.547449769187},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G357)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G370","v":20336.538411199719},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H357)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H370","v":27800.344222535106},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I357)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I370","v":27102.233819879108},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J357)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J370","v":33713.721830507573},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K357)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K370","v":43539.837371630456},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L357)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L370","v":46812.688749768444},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M357)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M370","v":51618.665228790705},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N357)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N370","v":52357.3850422264},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O357)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O370","v":61740.934063976842},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P357)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P370","v":67843.588129117154},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q357)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q370","v":76203.175513889437},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R357)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R370","v":88187.44254772905},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S357)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S370","v":100982.11537106124},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T357)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T370","v":118579.51754303492},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U357)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U370","v":134421.88688652706},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V357)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V370","v":155580.13192173961},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W357)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W370","v":169690.19688540898},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X357)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X370","v":188488.0117827465}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},{"$f":"D86+D87","v":10448.399714655678},{"$f":"E86+E87","v":11568.823813418152},{"$f":"F86+F87","v":15300.52370356039},16987.014087183554,19151.579448445165,20252.54363860275,21544.047751032122,27860.09171289904,27067.140208743498,29964.39739890346,33680.243970228963,34404.14603686722,41259.424857699814,46489.313908447453,52473.374319547511,56450.552670016601,63814.105004137411,72008.270476640784,81534.072843520087,92380.96474314481,105270.09603621469,119043.09885172809]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E369+PV_ResFin_pub!E378","v":8093.7546269743234},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F369+PV_ResFin_pub!F378","v":7908.9930010237404},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G369+PV_ResFin_pub!G378","v":8539.8608691228546},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H369+PV_ResFin_pub!H378","v":8827.6915341466974},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I369+PV_ResFin_pub!I378","v":9257.9610232723917},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J369+PV_ResFin_pub!J378","v":9327.3523592937236},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K369+PV_ResFin_pub!K378","v":10678.310667590567},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L369+PV_ResFin_pub!L378","v":12605.166355958343},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M369+PV_ResFin_pub!M378","v":14236.660806488468},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N369+PV_ResFin_pub!N378","v":14468.80976724446},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O369+PV_ResFin_pub!O378","v":15713.998628953736},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P369+PV_ResFin_pub!P378","v":16946.668848356403},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q369+PV_ResFin_pub!Q378","v":18516.77807914947},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R369+PV_ResFin_pub!R378","v":20360.151401714771},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S369+PV_ResFin_pub!S378","v":22373.465213445379},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T369+PV_ResFin_pub!T378","v":24326.2363507962},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U369+PV_ResFin_pub!U378","v":27158.54229868656},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V369+PV_ResFin_pub!V378","v":30224.898515077497},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W369+PV_ResFin_pub!W378","v":34624.83328007716},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X369+PV_ResFin_pub!X378","v":38535.480905232282}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E356)*'Macro-Debt_Data'!V60)","v":7206.7690765860671},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F356)*'Macro-Debt_Data'!W60)","v":9078.0210861598152},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G356)*'Macro-Debt_Data'!X60)","v":10611.718579322311},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H356)*'Macro-Debt_Data'!Y60)","v":11424.852104456051},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I356)*'Macro-Debt_Data'!Z60)","v":12286.08672775973},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J356)*'Macro-Debt_Data'!AA60)","v":18532.739353605317},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K356)*'Macro-Debt_Data'!AB60)","v":16388.829541152929},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L356)*'Macro-Debt_Data'!AC60)","v":17359.231042945117},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M356)*'Macro-Debt_Data'!AD60)","v":19443.583163740495},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N356)*'Macro-Debt_Data'!AE60)","v":19935.33626962276},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O356)*'Macro-Debt_Data'!AF60)","v":25545.426228746081},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P356)*'Macro-Debt_Data'!AG60)","v":29542.64506009105},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q356)*'Macro-Debt_Data'!AH60)","v":33956.596240398037},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R356)*'Macro-Debt_Data'!AI60)","v":36090.40126830183},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S356)*'Macro-Debt_Data'!AJ60)","v":41440.639790692032},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T356)*'Macro-Debt_Data'!AK60)","v":47682.034125844577},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U356)*'Macro-Debt_Data'!AL60)","v":54375.530544833535},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V356)*'Macro-Debt_Data'!AM60)","v":62156.066228067313},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W356)*'Macro-Debt_Data'!AN60)","v":70645.262756137527},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X356)*'Macro-Debt_Data'!AO60)","v":80507.617946495811}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,2354.7470459944893,4530.4170327925176,5815.374280812759,5699.8328376456093,5493.7287391906284,5166.4348127464536,6000.2621527742813,8904.1537750885363,10396.579391770487,12447.096207913874,14605.797907566151,16240.632424636726,18064.856808578996,20057.766348030174,22298.280830897864,23812.341456872084,26979.066436554593,29053.398312328372,31791.916628605493,34649.665784297518]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,43977.564551853204,51375.389512108166,59959.014150991046,73313.709352900012,77528.787486217974,90423.182808084937,106371.38255969281,125341.00305417598,145978.59780748445,158424.66917745408,178409.7669031581,191807.81473009218,210236.23510642504,231809.48517040536,258164.13044375819,286378.56604385166,322378.25275520608,362380.40015202889,404169.3382780517,449096.83963673055]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":95976.487971859853},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E354)*F49","v":114873.050468638},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F354)*G49","v":133550.02007859657},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G354)*H49","v":152577.03456844468},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H354)*I49","v":171924.45868059184},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I354)*J49","v":197215.03648582849},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J354)*K49","v":218903.67638542049},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K354)*L49","v":239908.18625888944},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L354)*M49","v":269696.24040030094},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M354)*N49","v":305690.75375581771},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N354)*O49","v":348025.25442094711},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O354)*P49","v":398059.63106006768},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P354)*Q49","v":453840.56323400768},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q354)*R49","v":516033.34794944641},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R354)*S49","v":587251.08315243653},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S354)*T49","v":669142.01708177931},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T354)*U49","v":756441.23527061148},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U354)*V49","v":856282.52000379225},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V354)*W49","v":964797.65097371221},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W354)*X49","v":1089383.2264327325},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X354)*Y49","v":1230923.0529815699}]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E84+E85+D81)/(E18 *E41)","v":126.38394360695807},{"$f":"10000*(F84+F85+E81)/(F18 *F41)","v":103.58761782995242},99.905171403173,102.89958184979376,114.01274766718831,107.27848844929538,112.53081457350505,117.60801300584782,124.10782506070338,131.20004810010192,128.08454695498645,130.03741921898185,126.0295806474781,124.68249043688053,124.03649562653652,124.56938860904714,125.15580620738963,126.96809787079346,129.1882506398436,130.64979851787101,131.25503384323036]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E84+E85+D81)/E41","v":23.827882750836309},{"$f":"100*(F84+F85+E81)/F41","v":17.493383839138147},17.212870968670103,17.811848508793471,20.043902519851123,19.179263012248171,20.339847634133189,21.491736536017676,22.428375498151048,23.501000127881046,22.787079545368549,23.030534277426938,22.224656775602416,21.901227136856882,21.715658628006015,21.767184418546577,21.808619125404888,22.073671088493924,22.410413291159667,22.583526511402226,22.633711988787738]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":356.25472320532299},392.00695004547953,386.17008039613791,392.1672209979742,392.5261847775742,389.48660991265569,389.38368946099098,388.38848623364345,399.46024152631605,410.75545352712777,421.87095810802344,433.29184331848734,444.53535668135669,455.72398594901574,466.00589120711601,475.79129253537155,485.86416887377186,495.95095352901728,505.92785946063293,518.11314408286728,528.79778055554095]

{"sheet":"C4_Market_financing","index":78,"n_rows":101,"n_cols":50,"rows_kept":101,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15],[32,5,32,8]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1901, 0,LANG)","v":"Tailored stress test 4: Market Financing Stress Test"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"D8+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,"I. Macro indicators"]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D12*(1+E14/100)*(1+E15/100)","v":44029.66284513424},47282.678083619125,50459.651996115135,54067.387453311749,58251.507824842251,62755.583152876781,67311.751403839458,72032.514966360424,77060.891051712941,82375.501489553877,88044.72339534809,94139.855472753552,100662.5276399561,107692.09825934043,115205.98291065283,123226.82015445834,131859.55404001122,141084.6710384826,150568.14686408007,160967.14698801169]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D12/C12-1)*100","v":6.2794480155183185},{"$f":"(E12/D12-1)*100","v":-3.1550688729600207},7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K12/J12-1)*100","v":7.2601799267222988},{"$f":"(L12/K12-1)*100","v":7.0132829172703692},6.9807032111828926,6.8966376657576989,6.8821698238925144,6.9227681595823043,6.9287042501253504,6.9833042982263338,6.9771921735777953,6.9621707494358365,7.0055641091218535,6.9961688143372003,6.7218328935329419,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X14","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"IF($AB$20=1,'Baseline - external'!O53+(AB23-1)*(E18),'Baseline - external'!O53)","v":-11.036652609270527},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X15","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"('Baseline - external'!O59*0)+AB22","v":15},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New commercial debt projected",{"$f":"IF(SUM(Ext_Debt_Data!$F$99:$Z$99)>0, 1, 0)","v":1}]
[null,"II. Averages and Standard Deviations ",null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2024-2029 "},null,{"$f":"+'Baseline - external'!U68","v":" 2030-2044 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"'Input 6 - Tailored Tests'!H58","v":15}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0570069737361907},null,{"$f":"'Baseline - external'!U70","v":-1.8257076132553709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6 - Tailored Tests'!L58","v":0.3}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increaase in cost in new commercial borrowing, bps",{"$f":"'Input 6 - Tailored Tests'!H52","v":400}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C53","v":"Shortening of maturity, for 3 years:"}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C54","v":"If original maturity is greater than 5 years, new maturity is"},{"$f":"'Input 6 - Tailored Tests'!H54","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C55","v":"If original maturity is less than 5 years, new maturity is shortened by"},{"$f":"'Input 6 - Tailored Tests'!H55","v":0.66666666666666663}]
[null,"    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C56","v":"Shortening of grace period, for 3 years: shortened by"},{"$f":"'Input 6 - Tailored Tests'!H56","v":0.66666666666666663}]
[null,"New lending terms for the stress test"]
[]
[null,null,{"$f":"'Input 4 - External Financing'!G6","v":"Grace period"},{"$f":"'Input 4 - External Financing'!H6","v":"Loan Maturity"},"Maturity - Grace (to determine bullet / amortization)","Stress test"]
[null,null,null,null,"Bullet (1) or Amort. (>1)","Maturity","Grace","Maturity\n(rounded)","Grace\n(rounded)",null,"Interest rate"]
[null,{"$f":"'Input 4 - External Financing'!B38","v":"Eurobond"},{"$f":"'Input 4 - External Financing'!G38","v":9},{"$f":"'Input 4 - External Financing'!H38","v":12},{"$f":"IF((D35-C35)<=1, 1, 0)","v":0},{"$f":"IF(D35>5,$AB$28,$AB$29*D35)","v":5},{"$f":"IF(E35=1,F35-1,MIN($AB$30*F35,C35))","v":3.333333333333333},{"$f":"ROUNDDOWN(F35,0)","v":5},{"$f":"ROUNDDOWN(G35,0)","v":3},null,{"$f":"PV_stress_com!B24","v":0.13}]
[null,{"$f":"'Input 4 - External Financing'!B39","v":"Commecial Bank"},{"$f":"'Input 4 - External Financing'!G39","v":3},{"$f":"'Input 4 - External Financing'!H39","v":12},{"$f":"IF((D36-C36)<=1, 1, 0)","v":0},{"$f":"IF(D36>5,$AB$28,$AB$29*D36)","v":5},{"$f":"IF(E36=1,F36-1,MIN($AB$30*F36,C36))","v":3},{"$f":"ROUNDDOWN(F36,0)","v":5},3,null,{"$f":"PV_stress_com!B50","v":0.09}]
[null,{"$f":"'Input 4 - External Financing'!B40","v":"COM3"},{"$f":"'Input 4 - External Financing'!G40","v":1},{"$f":"'Input 4 - External Financing'!H40","v":5},{"$f":"IF((D37-C37)<=1, 1, 0)","v":0},{"$f":"IF(D37>5,$AB$28,$AB$29*D37)","v":3.333333333333333},1,3,1,null,{"$f":"PV_stress_com!B76","v":0.09}]
[null,{"$f":"'Input 4 - External Financing'!B41","v":"COM4"},{"$f":"'Input 4 - External Financing'!G41","v":1},{"$f":"'Input 4 - External Financing'!H41","v":5},{"$f":"IF((D38-C38)<=1, 1, 0)","v":0},3.333333333333333,{"$f":"IF(E38=1,F38-1,MIN($AB$30*F38,C38))","v":1},3,1,null,{"$f":"PV_stress_com!B102","v":7.0000000000000007E-2}]
[null,{"$f":"'Input 4 - External Financing'!B42","v":"COM5"},{"$f":"'Input 4 - External Financing'!G42","v":1},{"$f":"'Input 4 - External Financing'!H42","v":5},{"$f":"IF((D39-C39)<=1, 1, 0)","v":0},{"$f":"IF(D39>5,$AB$28,$AB$29*D39)","v":3.333333333333333},{"$f":"IF(E39=1,F39-1,MIN($AB$30*F39,C39))","v":1},{"$f":"ROUNDDOWN(F39,0)","v":3},{"$f":"ROUNDDOWN(G39,0)","v":1},null,{"$f":"PV_stress_com!B128","v":7.0000000000000007E-2}]
[]
[null,"Average lending terms used for residual financing",null,null,null,{"$f":"IF($I48=0, 0, (F35*$I49+F36*$I50+F37*$I51+F38*$I52+F39*$I53)/$I48)","v":5},{"$f":"IF($I48=0, 0, (G35*$I49+G36*$I50+G37*$I51+G38*$I52+G39*$I53)/$I48)","v":3.0724723667574159},{"$f":"ROUNDDOWN(F41,0)","v":5},{"$f":"ROUNDDOWN(G41,0)","v":3},null,{"$f":"IF($I48=0, 0, (K35*$I49+K36*$I50+K37*$I51+K38*$I52+K39*$I53)/$I48)","v":9.8696684010889948E-2}]
[]
[]
[]
["Commercial financing (shock years)"]
[]
["New borrowing",null,null,null,null,null,null,null,"Total"]
[{"$f":"\"Total \"&'Input 4 - External Financing'!B$37","v":"Total Commercial"},null,null,null,{"$f":"+SUM(E49:E53)","v":298.60474753383301},{"$f":"+SUM(F49:F53)","v":265.39880821661399},{"$f":"+SUM(G49:G53)","v":585.86},null,{"$f":"SUM(E48:G48)","v":1149.8635557504472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$38","v":"Eurobond"},null,null,null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":250},null,{"$f":"SUM(E49:G49)","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM1"]
[{"$f":"'Input 4 - External Financing'!B$39","v":"Commecial Bank"},null,null,null,{"$f":"Ext_Debt_Data!G101","v":298.60474753383301},{"$f":"Ext_Debt_Data!H101","v":265.39880821661399},{"$f":"Ext_Debt_Data!I101","v":335.86},null,{"$f":"SUM(E50:G50)","v":899.86355575044706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM2"]
[{"$f":"'Input 4 - External Financing'!B$40","v":"COM3"},null,null,null,{"$f":"Ext_Debt_Data!G102","v":0},{"$f":"Ext_Debt_Data!H102","v":0},{"$f":"Ext_Debt_Data!I102","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM3"]
[{"$f":"'Input 4 - External Financing'!B$41","v":"COM4"},null,null,null,{"$f":"Ext_Debt_Data!G103","v":0},{"$f":"Ext_Debt_Data!H103","v":0},{"$f":"Ext_Debt_Data!I103","v":0},null,0]
[{"$f":"'Input 4 - External Financing'!B$42","v":"COM5"},null,null,null,{"$f":"Ext_Debt_Data!G104","v":0},{"$f":"Ext_Debt_Data!H104","v":0},{"$f":"Ext_Debt_Data!I104","v":0},null,0]
[]
["Commercial financing (shock years) - Baseline"]
[]
[{"$f":"PV_baseline_com!A8","v":"Total commercial"}]
[{"$f":"PV_baseline_com!A9","v":"Stock of new forex debt (in USD)"},null,null,null,{"$f":"PV_baseline_com!E9","v":298.60474753383301},{"$f":"PV_baseline_com!F9","v":564.00355575044705},{"$f":"PV_baseline_com!G9","v":1149.8635557504472},{"$f":"PV_baseline_com!H9","v":1149.8635557504472},{"$f":"PV_baseline_com!I9","v":1116.68525046891},{"$f":"PV_baseline_com!J9","v":1054.0181887188605},{"$f":"PV_baseline_com!K9","v":954.03334919103293},{"$f":"PV_baseline_com!L9","v":854.04850966320544},{"$f":"PV_baseline_com!M9","v":754.06367013537806},{"$f":"PV_baseline_com!N9","v":654.07883060755057},{"$f":"PV_baseline_com!O9","v":554.09399107972308},{"$f":"PV_baseline_com!P9","v":454.10915155189571},{"$f":"PV_baseline_com!Q9","v":270.79097869073496},{"$f":"PV_baseline_com!R9","v":120.65111111111116},{"$f":"PV_baseline_com!S9","v":0},{"$f":"PV_baseline_com!T9","v":0},{"$f":"PV_baseline_com!U9","v":0},{"$f":"PV_baseline_com!V9","v":0},{"$f":"PV_baseline_com!W9","v":0},{"$f":"PV_baseline_com!X9","v":0}]
[{"$f":"PV_baseline_com!A10","v":"PV of debt"},null,null,null,{"$f":"PV_baseline_com!E10","v":298.60474753383301},{"$f":"PV_baseline_com!F10","v":564.00355575044705},{"$f":"PV_baseline_com!G10","v":1149.8635557504472},{"$f":"PV_baseline_com!H10","v":1149.8635557504472},{"$f":"PV_baseline_com!I10","v":1116.68525046891},{"$f":"PV_baseline_com!J10","v":1054.0181887188605},{"$f":"PV_baseline_com!K10","v":954.03334919103293},{"$f":"PV_baseline_com!L10","v":854.04850966320544},{"$f":"PV_baseline_com!M10","v":754.06367013537806},{"$f":"PV_baseline_com!N10","v":654.07883060755057},{"$f":"PV_baseline_com!O10","v":554.09399107972308},{"$f":"PV_baseline_com!P10","v":454.10915155189571},{"$f":"PV_baseline_com!Q10","v":270.79097869073496},{"$f":"PV_baseline_com!R10","v":120.65111111111116},{"$f":"PV_baseline_com!S10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!T10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!U10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!V10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!W10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!X10","v":5.6843418860808015E-14}]
[{"$f":"PV_baseline_com!A11","v":"Total debt service (in USD)"},null,null,null,{"$f":"PV_baseline_com!E11","v":0},{"$f":"PV_baseline_com!F11","v":14.93023737669165},{"$f":"PV_baseline_com!G11","v":28.200177787522353},{"$f":"PV_baseline_com!H11","v":67.493177787522356},{"$f":"PV_baseline_com!I11","v":100.67148306905935},{"$f":"PV_baseline_com!J11","v":128.50132427349519},{"$f":"PV_baseline_com!K11","v":162.68574896377046},{"$f":"PV_baseline_com!L11","v":157.68650698737909},{"$f":"PV_baseline_com!M11","v":152.68726501098772},{"$f":"PV_baseline_com!N11","v":147.68802303459634},{"$f":"PV_baseline_com!O11","v":142.688781058205},{"$f":"PV_baseline_com!P11","v":137.68953908181362},{"$f":"PV_baseline_com!Q11","v":216.02363043875556},{"$f":"PV_baseline_com!R11","v":170.34608318082718},{"$f":"PV_baseline_com!S11","v":130.017},{"$f":"PV_baseline_com!T11","v":0},{"$f":"PV_baseline_com!U11","v":0},{"$f":"PV_baseline_com!V11","v":0},{"$f":"PV_baseline_com!W11","v":0},{"$f":"PV_baseline_com!X11","v":0},null,null,"first 5 year"]
[{"$f":"PV_baseline_com!A12","v":"Interest"},null,null,null,{"$f":"PV_baseline_com!E12","v":0},{"$f":"PV_baseline_com!F12","v":14.93023737669165},{"$f":"PV_baseline_com!G12","v":28.200177787522353},{"$f":"PV_baseline_com!H12","v":67.493177787522356},{"$f":"PV_baseline_com!I12","v":67.493177787522356},{"$f":"PV_baseline_com!J12","v":65.834262523445517},{"$f":"PV_baseline_com!K12","v":62.700909435943025},{"$f":"PV_baseline_com!L12","v":57.701667459551651},{"$f":"PV_baseline_com!M12","v":52.702425483160269},{"$f":"PV_baseline_com!N12","v":47.703183506768902},{"$f":"PV_baseline_com!O12","v":42.703941530377534},{"$f":"PV_baseline_com!P12","v":37.70469955398616},{"$f":"PV_baseline_com!Q12","v":32.705457577594785},{"$f":"PV_baseline_com!R12","v":20.206215601203414},{"$f":"PV_baseline_com!S12","v":9.3658888888888931},{"$f":"PV_baseline_com!T12","v":0},{"$f":"PV_baseline_com!U12","v":0},{"$f":"PV_baseline_com!V12","v":0},{"$f":"PV_baseline_com!W12","v":0},{"$f":"PV_baseline_com!X12","v":0},null,{"$f":"SUM(E61:X61)","v":607.44542230017885},{"$f":"SUM(E61:L61)","v":364.35361015819888}]
[{"$f":"PV_baseline_com!A13","v":"Amortization"},null,null,null,{"$f":"PV_baseline_com!E13","v":0},{"$f":"PV_baseline_com!F13","v":0},{"$f":"PV_baseline_com!G13","v":0},{"$f":"PV_baseline_com!H13","v":0},{"$f":"PV_baseline_com!I13","v":33.178305281537},{"$f":"PV_baseline_com!J13","v":62.667061750049669},{"$f":"PV_baseline_com!K13","v":99.984839527827447},{"$f":"PV_baseline_com!L13","v":99.984839527827447},{"$f":"PV_baseline_com!M13","v":99.984839527827447},{"$f":"PV_baseline_com!N13","v":99.984839527827447},{"$f":"PV_baseline_com!O13","v":99.984839527827447},{"$f":"PV_baseline_com!P13","v":99.984839527827447},{"$f":"PV_baseline_com!Q13","v":183.31817286116078},{"$f":"PV_baseline_com!R13","v":150.1398675796238},{"$f":"PV_baseline_com!S13","v":120.65111111111111},{"$f":"PV_baseline_com!T13","v":0},{"$f":"PV_baseline_com!U13","v":0},{"$f":"PV_baseline_com!V13","v":0},{"$f":"PV_baseline_com!W13","v":0},{"$f":"PV_baseline_com!X13","v":0},null,{"$f":"SUM(E62:X62)","v":1149.8635557504469}]
[]
["Commercial financing (shock years) - Stress tests"]
[]
[{"$f":"A57","v":"Total commercial"}]
["Stock of new forex debt (in USD)",null,null,null,{"$f":"PV_stress_com!E12","v":298.60474753383301},{"$f":"PV_stress_com!F12","v":564.00355575044705},{"$f":"PV_stress_com!G12","v":1149.8635557504472},{"$f":"PV_stress_com!H12","v":1149.8635557504472},{"$f":"PV_stress_com!I12","v":1000.5611819835306},{"$f":"PV_stress_com!J12","v":718.55940410830704},{"$f":"PV_stress_com!K12","v":292.93},{"$f":"PV_stress_com!L12","v":0},{"$f":"PV_stress_com!M12","v":0},{"$f":"PV_stress_com!N12","v":0},{"$f":"PV_stress_com!O12","v":0},{"$f":"PV_stress_com!P12","v":0},{"$f":"PV_stress_com!Q12","v":0},{"$f":"PV_stress_com!R12","v":0},{"$f":"PV_stress_com!S12","v":0},{"$f":"PV_stress_com!T12","v":0},{"$f":"PV_stress_com!U12","v":0},{"$f":"PV_stress_com!V12","v":0},{"$f":"PV_stress_com!W12","v":0},{"$f":"PV_stress_com!X12","v":0}]
["PV of debt",null,null,null,{"$f":"PV_stress_com!E13","v":298.60474753383301},{"$f":"PV_stress_com!F13","v":564.00355575044705},{"$f":"PV_stress_com!G13","v":1149.8635557504472},{"$f":"PV_stress_com!H13","v":1149.8635557504472},{"$f":"PV_stress_com!I13","v":1000.5611819835306},{"$f":"PV_stress_com!J13","v":718.55940410830704},{"$f":"PV_stress_com!K13","v":292.93},{"$f":"PV_stress_com!L13","v":0},{"$f":"PV_stress_com!M13","v":0},{"$f":"PV_stress_com!N13","v":0},{"$f":"PV_stress_com!O13","v":0},{"$f":"PV_stress_com!P13","v":0},{"$f":"PV_stress_com!Q13","v":0},{"$f":"PV_stress_com!R13","v":0},{"$f":"PV_stress_com!S13","v":0},{"$f":"PV_stress_com!T13","v":0},{"$f":"PV_stress_com!U13","v":0},{"$f":"PV_stress_com!V13","v":0},{"$f":"PV_stress_com!W13","v":0},{"$f":"PV_stress_com!X13","v":0}]
["Total debt service (in USD)",null,null,null,{"$f":"PV_stress_com!E14","v":0},{"$f":"PV_stress_com!F14","v":26.874427278044969},{"$f":"PV_stress_com!G14","v":50.760320017540231},{"$f":"PV_stress_com!H14","v":113.48772001754023},{"$f":"PV_stress_com!I14","v":262.79009378445676},{"$f":"PV_stress_com!J14","v":382.05228425374128},{"$f":"PV_stress_com!K14","v":500.29975047805465},{"$f":"PV_stress_com!L14","v":324.2937},{"$f":"PV_stress_com!M14","v":0},{"$f":"PV_stress_com!N14","v":0},{"$f":"PV_stress_com!O14","v":0},{"$f":"PV_stress_com!P14","v":0},{"$f":"PV_stress_com!Q14","v":0},{"$f":"PV_stress_com!R14","v":0},{"$f":"PV_stress_com!S14","v":0},{"$f":"PV_stress_com!T14","v":0},{"$f":"PV_stress_com!U14","v":0},{"$f":"PV_stress_com!V14","v":0},{"$f":"PV_stress_com!W14","v":0},{"$f":"PV_stress_com!X14","v":0},null,null,"first 5 year"]
["Interest",null,null,null,{"$f":"PV_stress_com!E15","v":0},{"$f":"PV_stress_com!F15","v":26.874427278044969},{"$f":"PV_stress_com!G15","v":50.760320017540231},{"$f":"PV_stress_com!H15","v":113.48772001754023},{"$f":"PV_stress_com!I15","v":113.48772001754023},{"$f":"PV_stress_com!J15","v":100.05050637851775},{"$f":"PV_stress_com!K15","v":74.670346369747634},{"$f":"PV_stress_com!L15","v":31.363700000000001},{"$f":"PV_stress_com!M15","v":0},{"$f":"PV_stress_com!N15","v":0},{"$f":"PV_stress_com!O15","v":0},{"$f":"PV_stress_com!P15","v":0},{"$f":"PV_stress_com!Q15","v":0},{"$f":"PV_stress_com!R15","v":0},{"$f":"PV_stress_com!S15","v":0},{"$f":"PV_stress_com!T15","v":0},{"$f":"PV_stress_com!U15","v":0},{"$f":"PV_stress_com!V15","v":0},{"$f":"PV_stress_com!W15","v":0},{"$f":"PV_stress_com!X15","v":0},null,{"$f":"SUM(E70:X70)","v":510.69474007893103},{"$f":"SUM(E70:L70)","v":510.69474007893103}]
["Amortization",null,null,null,{"$f":"PV_stress_com!E16","v":0},{"$f":"PV_stress_com!F16","v":0},{"$f":"PV_stress_com!G16","v":0},{"$f":"PV_stress_com!H16","v":0},{"$f":"PV_stress_com!I16","v":149.3023737669165},{"$f":"PV_stress_com!J16","v":282.00177787522352},{"$f":"PV_stress_com!K16","v":425.62940410830703},{"$f":"PV_stress_com!L16","v":292.93},{"$f":"PV_stress_com!M16","v":0},{"$f":"PV_stress_com!N16","v":0},{"$f":"PV_stress_com!O16","v":0},{"$f":"PV_stress_com!P16","v":0},{"$f":"PV_stress_com!Q16","v":0},{"$f":"PV_stress_com!R16","v":0},{"$f":"PV_stress_com!S16","v":0},{"$f":"PV_stress_com!T16","v":0},{"$f":"PV_stress_com!U16","v":0},{"$f":"PV_stress_com!V16","v":0},{"$f":"PV_stress_com!W16","v":0},{"$f":"PV_stress_com!X16","v":0},null,{"$f":"SUM(E71:X71)","v":1149.8635557504472}]
[]
["Increase in external gross financing needs",null,null,null,{"$f":"E69-E60","v":0},{"$f":"F69-F60","v":11.944189901353319},{"$f":"G69-G60","v":22.560142230017878},45.994542230017871,162.11861071539741,253.55095998024609,337.61400151428415,166.60719301262091,-152.68726501098772,-147.68802303459634,-142.688781058205,-137.68953908181362,-216.02363043875556,-170.34608318082718,-130.017,0,0,0,0,0]
[]
["PV of residual financing",null,null,null,{"$f":"'PV Stress'!E150+'PV Stress'!E164","v":0},{"$f":"'PV Stress'!F150+'PV Stress'!F164","v":11.944189901353319},{"$f":"'PV Stress'!G150+'PV Stress'!G164","v":34.5043321313712},{"$f":"'PV Stress'!H150+'PV Stress'!H164","v":80.49887436138907},{"$f":"'PV Stress'!I150+'PV Stress'!I164","v":242.61748507678647},{"$f":"'PV Stress'!J150+'PV Stress'!J164","v":490.19635010635591},{"$f":"'PV Stress'!K150+'PV Stress'!K164","v":810.55818555495443},{"$f":"'PV Stress'!L150+'PV Stress'!L164","v":965.88530745256639},{"$f":"'PV Stress'!M150+'PV Stress'!M164","v":803.99913399557511},{"$f":"'PV Stress'!N150+'PV Stress'!N164","v":614.68848037189571},{"$f":"'PV Stress'!O150+'PV Stress'!O164","v":379.66687672855846},{"$f":"'PV Stress'!P150+'PV Stress'!P164","v":82.121714758755729},{"$f":"'PV Stress'!Q150+'PV Stress'!Q164","v":-327.0789771705131},{"$f":"'PV Stress'!R150+'PV Stress'!R164","v":-650.86576039365241},{"$f":"'PV Stress'!S150+'PV Stress'!S164","v":-872.36213368596577},{"$f":"'PV Stress'!T150+'PV Stress'!T164","v":-884.59355877058897},{"$f":"'PV Stress'!U150+'PV Stress'!U164","v":-801.76427573599267},{"$f":"'PV Stress'!V150+'PV Stress'!V164","v":-642.40882801112105},{"$f":"'PV Stress'!W150+'PV Stress'!W164","v":-479.52161665228152},{"$f":"'PV Stress'!X150+'PV Stress'!X164","v":-320.16860990036128}]
[]
["Adjustments to PV of debt",null,null,null,{"$f":"(E68-E59)+E75","v":0},{"$f":"(F68-F59)+F75","v":11.944189901353319},34.5043321313712,80.49887436138907,126.49341659140703,154.73756549580241,149.45483636392146,111.83679778936096,49.935463860197046,-39.390350235654864,-174.42711435116462,-371.98743679313998,-597.86995586124806,-771.51687150476357,-872.36213368596577,-884.59355877058897,-801.76427573599267,-642.40882801112116,-479.52161665228158,-320.16860990036133]
["Baseline PV of debt",null,null,{"$f":"Ext_Debt_Data!F391","v":20406.383973885775},{"$f":"Ext_Debt_Data!G391","v":21241.836004532088},{"$f":"Ext_Debt_Data!H391","v":21793.674321134618},{"$f":"Ext_Debt_Data!I391","v":22675.562973930806},{"$f":"Ext_Debt_Data!J391","v":23335.822655940123},{"$f":"Ext_Debt_Data!K391","v":24549.615427853612},{"$f":"Ext_Debt_Data!L391","v":24853.937408235914},{"$f":"Ext_Debt_Data!M391","v":24826.846858913581},{"$f":"Ext_Debt_Data!N391","v":25735.394410579695},{"$f":"Ext_Debt_Data!O391","v":27066.038657306726},{"$f":"Ext_Debt_Data!P391","v":28741.728449380938},{"$f":"Ext_Debt_Data!Q391","v":30706.248337130135},{"$f":"Ext_Debt_Data!R391","v":32614.145948214195},{"$f":"Ext_Debt_Data!S391","v":34509.213218159508},{"$f":"Ext_Debt_Data!T391","v":36610.734152331504},{"$f":"Ext_Debt_Data!U391","v":38996.822702179808},{"$f":"Ext_Debt_Data!V391","v":40961.148242399722},{"$f":"Ext_Debt_Data!W391","v":43163.422140698502},{"$f":"Ext_Debt_Data!X391","v":45066.962654783732},{"$f":"Ext_Debt_Data!Y391","v":47251.298306659024},{"$f":"Ext_Debt_Data!Z391","v":49627.547944484519}]
["(in percent of GDP)",null,null,{"$f":"D78/'Baseline - external'!N48*100","v":44.884623746813403},{"$f":"E78/'Baseline - external'!O48*100","v":43.151384667261354},{"$f":"F78/'Baseline - external'!P48*100","v":41.226496964495894},{"$f":"G78/'Baseline - external'!Q48*100","v":40.194059559244764},{"$f":"H78/'Baseline - external'!R48*100","v":38.604308292448287},{"$f":"I78/'Baseline - external'!S48*100","v":37.695157849757152},{"$f":"J78/'Baseline - external'!T48*100","v":35.423451546230709},{"$f":"K78/'Baseline - external'!U48*100","v":32.989726806144404},{"$f":"L78/'Baseline - external'!V48*100","v":31.95584417770263},{"$f":"M78/'Baseline - external'!W48*100","v":31.415119480762378},{"$f":"N78/'Baseline - external'!X48*100","v":31.207778495869825},{"$f":"O78/'Baseline - external'!Y48*100","v":31.194028817938246},{"$f":"P78/'Baseline - external'!Z48*100","v":30.987071024671192},{"$f":"Q78/'Baseline - external'!AA48*100","v":30.663044336525953},{"$f":"R78/'Baseline - external'!AB48*100","v":30.406934845402617},{"$f":"S78/'Baseline - external'!AC48*100","v":30.276260609215427},{"$f":"T78/'Baseline - external'!AD48*100","v":29.731370245110572},{"$f":"U78/'Baseline - external'!AE48*100","v":29.278735179333044},{"$f":"V78/'Baseline - external'!AF48*100","v":28.571069907990392},{"$f":"W78/'Baseline - external'!AG48*100","v":28.069112756342683},{"$f":"X78/'Baseline - external'!AH48*100","v":27.576148902935632}]
["(in percent of exports)",null,null,{"$f":"D78/D85*100","v":109.06466686131706},{"$f":"E78/E85*100","v":103.46892335626714},{"$f":"F78/F85*100","v":99.556231343041063},98.419189068046393,95.297274109956263,93.709309484751884,89.46543098338563,84.955966089426965,83.873856682561154,83.527980386076237,83.653747944448625,83.926460924588511,83.720912670619882,83.282255392269818,83.068393679152635,83.323780117570749,82.457467465060802,81.631494105841114,80.279580030615591,79.474828970165703,78.543947837119973]
["Revised PV of debt",null,null,{"$f":"D78+D77","v":20406.383973885775},{"$f":"E78+E77","v":21241.836004532088},{"$f":"F78+F77","v":21805.618511035973},22710.067306062178,23416.321530301513,24676.108844445018,25008.674973731715,24976.301695277503,25847.231208369056,27115.974121166924,28702.338099145283,30531.82122277897,32242.158511421054,33911.343262298258,35839.217280826742,38124.460568493843,40076.554683629132,42361.657864962508,44424.553826772608,46771.776690006744,49307.379334584155]
["(in percent of GDP)",null,null,{"$f":"D81/D84*100","v":44.884623746813403},{"$f":"E81/E84*100","v":48.244375795576964},{"$f":"F81/F84*100","v":46.1175622761318},45.006389080548189,43.309511765335373,42.361322077093966,39.850916392265717,37.10541053289672,35.882727710451114,35.187724604651038,34.84329391643832,34.677627511738137,34.24921182373469,33.688149957440352,33.279337908822207,33.092431144015315,32.522590969559452,32.12634698590621,31.487867179174454,31.063526824321126,30.631952082903229]
["(in percent of exports)",null,null,{"$f":"D81/D85*100","v":109.06466686131706},{"$f":"E81/E85*100","v":103.46892335626714},{"$f":"F81/F85*100","v":99.610793897087831},98.568948895028768,95.626010037061349,94.192152515755083,90.022431782052408,85.467391486384912,84.2383423943389,83.68208525892797,83.53910103182956,83.449715923504158,82.766016357842716,81.839395537986036,81.31785060220686,81.459820297939558,80.676722839434689,80.115182087399333,79.135231534895112,78.66829243388672,78.037227121778002]
["Nominal GDP under the stress test",null,null,{"$f":"'C4_Market_financing'!D12","v":45464.086073205704},{"$f":"'C4_Market_financing'!E12","v":44029.66284513424},{"$f":"'C4_Market_financing'!F12","v":47282.678083619125},{"$f":"'C4_Market_financing'!G12","v":50459.651996115135},{"$f":"'C4_Market_financing'!H12","v":54067.387453311749},{"$f":"'C4_Market_financing'!I12","v":58251.507824842251},{"$f":"'C4_Market_financing'!J12","v":62755.583152876781},{"$f":"'C4_Market_financing'!K12","v":67311.751403839458},{"$f":"'C4_Market_financing'!L12","v":72032.514966360424},{"$f":"'C4_Market_financing'!M12","v":77060.891051712941},{"$f":"'C4_Market_financing'!N12","v":82375.501489553877},{"$f":"'C4_Market_financing'!O12","v":88044.72339534809},{"$f":"'C4_Market_financing'!P12","v":94139.855472753552},{"$f":"'C4_Market_financing'!Q12","v":100662.5276399561},{"$f":"'C4_Market_financing'!R12","v":107692.09825934043},{"$f":"'C4_Market_financing'!S12","v":115205.98291065283},{"$f":"'C4_Market_financing'!T12","v":123226.82015445834},{"$f":"'C4_Market_financing'!U12","v":131859.55404001122},{"$f":"'C4_Market_financing'!V12","v":141084.6710384826},{"$f":"'C4_Market_financing'!W12","v":150568.14686408007},{"$f":"'C4_Market_financing'!X12","v":160967.14698801169}]
["Exports under the baseline / stress test",null,null,{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[]
[]
["Baeline debt service",null,null,{"$f":"'Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24","v":3212.2153436925501},{"$f":"'Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24","v":3388.9256675407764},{"$f":"'Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24","v":3320.9446783533567},{"$f":"'Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24","v":3749.8585999014495},{"$f":"'Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24","v":4545.0486354398581},{"$f":"'Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24","v":4163.3775860315},{"$f":"'Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24","v":5462.8687078986422},{"$f":"'Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24","v":5686.968696067046},{"$f":"'Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24","v":5084.8230958711338},{"$f":"'Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24","v":4886.4412972705213},{"$f":"'Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24","v":4576.2915255358703},{"$f":"'Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24","v":5299.116751577064},{"$f":"'Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24","v":5509.46409873214},{"$f":"'Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24","v":5848.8524801367239},{"$f":"'Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24","v":5914.6374480190752},{"$f":"'Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24","v":6405.8326921803127},{"$f":"'Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24","v":7196.6988878197508},{"$f":"'Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24","v":7628.5800625009169},{"$f":"'Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24","v":8287.0161005230711},{"$f":"'Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24","v":8287.5851161818937},{"$f":"'Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24","v":8522.7303947502951}]
["Adjustment to debt service",null,null,{"$f":"(D69-D60)+'PV Stress'!D152+'PV Stress'!D166","v":0},{"$f":"(E69-E60)+'PV Stress'!E152+'PV Stress'!E166","v":0},{"$f":"(F69-F60)+'PV Stress'!F152+'PV Stress'!F166","v":11.944189901353319},{"$f":"(G69-G60)+'PV Stress'!G152+'PV Stress'!G166","v":23.738994166477809},{"$f":"(H69-H60)+'PV Stress'!H152+'PV Stress'!H166","v":49.400005395394608},{"$f":"(I69-I60)+'PV Stress'!I152+'PV Stress'!I166","v":169.1955418940035},{"$f":"(J69-J60)+'PV Stress'!J152+'PV Stress'!J166","v":279.5409409431287},{"$f":"(K69-K60)+'PV Stress'!K152+'PV Stress'!K166","v":394.53407765772658},{"$f":"(L69-L60)+'PV Stress'!L152+'PV Stress'!L166","v":242.80214028854633},{"$f":"(M69-M60)+'PV Stress'!M152+'PV Stress'!M166","v":-66.387534623421388},{"$f":"(N69-N60)+'PV Stress'!N152+'PV Stress'!N166","v":-41.886971267481556},{"$f":"(O69-O60)+'PV Stress'!O152+'PV Stress'!O166","v":-1.2890695691737903},{"$f":"(P69-P60)+'PV Stress'!P152+'PV Stress'!P166","v":52.472609885303569},{"$f":"(Q69-Q60)+'PV Stress'!Q152+'PV Stress'!Q166","v":-16.291285770936497},{"$f":"(R69-R60)+'PV Stress'!R152+'PV Stress'!R166","v":-43.014133095756335},{"$f":"(S69-S60)+'PV Stress'!S152+'PV Stress'!S166","v":-90.492330555829795},{"$f":"(T69-T60)+'PV Stress'!T152+'PV Stress'!T166","v":-57.404003696538254},{"$f":"(U69-U60)+'PV Stress'!U152+'PV Stress'!U166","v":-153.44107300508816},{"$f":"(V69-V60)+'PV Stress'!V152+'PV Stress'!V166","v":-223.35547359301808},{"$f":"(W69-W60)+'PV Stress'!W152+'PV Stress'!W166","v":-214.16684909637269},{"$f":"(X69-X60)+'PV Stress'!X152+'PV Stress'!X166","v":-197.6303368835348}]
["Adjusted debt service",null,null,{"$f":"D88+D89","v":3212.2153436925501},3388.9256675407764,{"$f":"F88+F89","v":3332.8888682547099},3773.5975940679273,4594.4486408352532,4332.5731279255033,5742.4096488417708,6081.5027737247729,5327.6252361596798,4820.0537626470996,4534.4045542683889,5297.82768200789,5561.9367086174434,5832.5611943657877,5871.6233149233185,6315.3403616244832,7139.2948841232128,7475.1389894958284,8063.6606269300528,8073.4182670855207,8325.1000578667608]
[]
[]
["Exports",null,null,{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
["Revenue (excluding grants)",null,null,{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*'Baseline - external'!O48","v":8949.1784100709174},{"$f":"'Baseline - external'!P60/100*'Baseline - external'!P48","v":9853.7896298429241},{"$f":"'Baseline - external'!Q60/100*'Baseline - external'!Q48","v":10607.794423274545},{"$f":"'Baseline - external'!R60/100*'Baseline - external'!R48","v":11303.635095648784},{"$f":"'Baseline - external'!S60/100*'Baseline - external'!S48","v":12119.168993861827},{"$f":"'Baseline - external'!T60/100*'Baseline - external'!T48","v":12913.250610676101},{"$f":"'Baseline - external'!U60/100*'Baseline - external'!U48","v":13691.882652574355},{"$f":"'Baseline - external'!V60/100*'Baseline - external'!V48","v":14505.506146902297},{"$f":"'Baseline - external'!W60/100*'Baseline - external'!W48","v":15393.862995955235},{"$f":"'Baseline - external'!X60/100*'Baseline - external'!X48","v":16353.862932057222},{"$f":"'Baseline - external'!Y60/100*'Baseline - external'!Y48","v":17408.98164433664},{"$f":"'Baseline - external'!Z60/100*'Baseline - external'!Z48","v":18540.61149878077},{"$f":"'Baseline - external'!AA60/100*'Baseline - external'!AA48","v":19753.056470576721},{"$f":"'Baseline - external'!AB60/100*'Baseline - external'!AB48","v":21066.767402733065},{"$f":"'Baseline - external'!AC60/100*'Baseline - external'!AC48","v":22496.868125249348},{"$f":"'Baseline - external'!AD60/100*'Baseline - external'!AD48","v":23998.686877269629},{"$f":"'Baseline - external'!AE60/100*'Baseline - external'!AE48","v":25623.204933811492},{"$f":"'Baseline - external'!AF60/100*'Baseline - external'!AF48","v":27357.48461259246},{"$f":"'Baseline - external'!AG60/100*'Baseline - external'!AG48","v":29094.174340129488},{"$f":"'Baseline - external'!AH60/100*'Baseline - external'!AH48","v":31030.050553127356}]
[{"$f":"A81&\" to \"&A93","v":"Revised PV of debt to Exports"},null,null,{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"(E78+E77)/E93*100","v":103.46892335626714},{"$f":"(F78+F77)/F93*100","v":99.610793897087831},98.568948895028768,95.626010037061349,94.192152515755083,90.022431782052408,85.467391486384912,84.2383423943389,83.68208525892797,83.53910103182956,83.449715923504158,82.766016357842716,81.839395537986036,81.31785060220686,81.459820297939558,80.676722839434689,80.115182087399333,79.135231534895112,78.66829243388672,78.037227121778002]
["Debt service to exports ratio - stress test",null,null,{"$f":"D90/D93*100","v":17.168117428103439},{"$f":"E90/E93*100","v":16.507447382610891},{"$f":"F90/F93*100","v":15.225053394820923},16.378619375592734,18.762502525204162,16.538036504207167,20.67065453969235,20.810534110650522,17.363187382601598,14.875075043075498,13.197533903675085,14.480047287365691,14.277559749718755,14.075917868930205,13.322494846191985,13.493869376958346,14.371867022558263,14.137126624768056,14.36412064416418,13.579172614836052,13.175872106664555]
["Debt service to exports ratio - baseline",null,null,{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.507447382610895},{"$f":"'Baseline - external'!P39","v":15.170490840774168},{"$f":"'Baseline - external'!Q39","v":16.275584555339673},{"$f":"'Baseline - external'!R39","v":18.560766082285152},{"$f":"'Baseline - external'!S39","v":15.892193499237058},{"$f":"'Baseline - external'!T39","v":19.66440549559961},{"$f":"'Baseline - external'!U39","v":19.460462395418617},{"$f":"'Baseline - external'!V39","v":16.571874391944313},{"$f":"'Baseline - external'!W39","v":15.079952334507581},{"$f":"'Baseline - external'!X39","v":13.319447314092885},{"$f":"'Baseline - external'!Y39","v":14.483570578314115},{"$f":"'Baseline - external'!Z39","v":14.142861916552054},{"$f":"'Baseline - external'!AA39","v":14.115234181755604},{"$f":"'Baseline - external'!AB39","v":13.420092313833543},{"$f":"'Baseline - external'!AC39","v":13.687222643483288},{"$f":"'Baseline - external'!AD39","v":14.487425032288856},{"$f":"'Baseline - external'!AE39","v":14.427317333136349},{"$f":"'Baseline - external'!AF39","v":14.76199266751172},{"$f":"'Baseline - external'!AG39","v":13.939392848205063},{"$f":"'Baseline - external'!AH39","v":13.488655379547129}]
[null,null,null,null,{"$f":"IF(E97>E96,1,\"\")","v":""},{"$f":"IF(F97>F96,1,\"\")","v":""},"","","","","","",1,1,1,"",1,1,1,1,1,1,1,1]
["Debt service to revenue ratio -stress test",null,null,{"$f":"D90/D94*100","v":39.001502597371967},{"$f":"E90/E94*100","v":37.868567507013431},{"$f":"F90/F94*100","v":33.823422190390708},35.57381905694065,40.645762199133962,35.749754212684756,44.46912572187054,44.416848493668077,36.728296015354232,31.311528262357392,27.726810314521739,30.43157716081193,29.998669186198075,29.527385815221624,27.871496384213046,28.07208686322193,29.748689670538603,29.173317736033461,29.475153659479375,27.749260634455897,26.829154028006307]
["Debt service to revenue ratio - baseline",null,null,{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.868567507013431},{"$f":"'Baseline - external'!P40","v":33.702208014423533},{"$f":"'Baseline - external'!Q40","v":35.350030838398325},{"$f":"'Baseline - external'!R40","v":40.208734597151206},{"$f":"'Baseline - external'!S40","v":34.353655668471873},{"$f":"'Baseline - external'!T40","v":42.304365280281829},{"$f":"'Baseline - external'!U40","v":41.535330387876044},{"$f":"'Baseline - external'!V40","v":35.054434118846771},{"$f":"'Baseline - external'!W40","v":31.742788009445338},{"$f":"'Baseline - external'!X40","v":27.982939226947529},{"$f":"'Baseline - external'!Y40","v":30.438981784445332},{"$f":"'Baseline - external'!Z40","v":29.715654734982401},{"$f":"'Baseline - external'!AA40","v":29.609860574483328},{"$f":"'Baseline - external'!AB40","v":28.075676419400487},{"$f":"'Baseline - external'!AC40","v":28.474330989168799},{"$f":"'Baseline - external'!AD40","v":29.987886106535722},{"$f":"'Baseline - external'!AE40","v":29.772154116577777},{"$f":"'Baseline - external'!AF40","v":30.291586444715083},{"$f":"'Baseline - external'!AG40","v":28.485376554408205},{"$f":"'Baseline - external'!AH40","v":27.466053850470882}]
[null,null,null,null,null,null,{"$f":"IF(E100>E99,1,\"\")","v":""},"","","","","","","",1,1,1,"",1,1,1,1,1,1,1,1]

{"sheet":"PV_baseline_com","index":79,"n_rows":142,"n_cols":56,"rows_kept":142,"cut":false,"hidden":true,"merged":[[4,52,4,55],[4,28,4,31],[4,32,4,35],[4,36,4,39],[4,40,4,43],[4,44,4,47],[4,48,4,51],[4,24,4,27],[4,4,4,7],[4,8,4,11],[4,12,4,15],[4,16,4,19],[4,20,4,23]]}
[]
["NPV Calculations for New Loans"]
[]
[]
[{"$f":"Ext_Debt_Data!A99","v":"Commercial"}]
[]
[null,null,null,0,{"$f":"D7+1","v":1},{"$f":"E7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Total commercial",null,null,{"$f":"PV_Base!D7","v":2024},{"$f":"PV_Base!E7","v":2025},{"$f":"PV_Base!F7","v":2026},{"$f":"PV_Base!G7","v":2027},{"$f":"PV_Base!H7","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"C34","v":"Stock of new forex debt (in USD)"},null,null,{"$f":"D34+D60+D86+D112+D138","v":0},{"$f":"E34+E60+E86+E112+E138","v":298.60474753383301},564.00355575044705,1149.8635557504472,1149.8635557504472,1116.68525046891,1054.0181887188605,954.03334919103293,854.04850966320544,754.06367013537806,654.07883060755057,554.09399107972308,454.10915155189571,270.79097869073496,120.65111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C24","v":"PV of debt"},null,null,{"$f":"D35+D61+D87+D113+D139","v":0},298.60474753383301,564.00355575044705,1149.8635557504472,1149.8635557504472,1116.68525046891,1054.0181887188605,954.03334919103293,854.04850966320544,754.06367013537806,654.07883060755057,554.09399107972308,454.10915155189571,270.79097869073496,120.65111111111116,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C36","v":"Total debt service (in USD)"},null,null,0,0,14.93023737669165,28.200177787522353,67.493177787522356,100.67148306905935,128.50132427349519,162.68574896377046,157.68650698737909,152.68726501098772,147.68802303459634,142.688781058205,137.68953908181362,216.02363043875556,170.34608318082718,130.017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,null,0,0,14.93023737669165,28.200177787522353,67.493177787522356,67.493177787522356,65.834262523445517,62.700909435943025,57.701667459551651,52.702425483160269,47.703183506768902,42.703941530377534,37.70469955398616,32.705457577594785,20.206215601203414,9.3658888888888931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortization",null,null,{"$f":"D38+D64+D90+D116+D142","v":0},0,0,0,0,33.178305281537,62.667061750049669,99.984839527827447,99.984839527827447,99.984839527827447,99.984839527827447,99.984839527827447,99.984839527827447,183.31817286116078,150.1398675796238,120.65111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"PV_Base!A620","v":"Eurobond"},null,null,{"$f":"D$7","v":0},{"$f":"D17+1","v":1},{"$f":"E17+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A17&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G38","v":9},null,{"$f":"D$8","v":2024},{"$f":"PV_Base!E7","v":2025},{"$f":"PV_Base!F7","v":2026},{"$f":"PV_Base!G7","v":2027},{"$f":"PV_Base!H7","v":2028},{"$f":"PV_Base!I7","v":2029},{"$f":"PV_Base!J7","v":2030},{"$f":"PV_Base!K7","v":2031},{"$f":"PV_Base!L7","v":2032},{"$f":"PV_Base!M7","v":2033},{"$f":"PV_Base!N7","v":2034},{"$f":"PV_Base!O7","v":2035},{"$f":"PV_Base!P7","v":2036},{"$f":"PV_Base!Q7","v":2037},{"$f":"PV_Base!R7","v":2038},{"$f":"PV_Base!S7","v":2039},{"$f":"PV_Base!T7","v":2040},{"$f":"PV_Base!U7","v":2041},{"$f":"PV_Base!V7","v":2042},{"$f":"PV_Base!W7","v":2043},{"$f":"PV_Base!X7","v":2044},{"$f":"PV_Base!Y7","v":2045},{"$f":"PV_Base!Z7","v":2046},{"$f":"PV_Base!AA7","v":2047},{"$f":"PV_Base!AB7","v":2048},{"$f":"PV_Base!AC7","v":2049},{"$f":"PV_Base!AD7","v":2050},{"$f":"PV_Base!AE7","v":2051},{"$f":"PV_Base!AF7","v":2052},{"$f":"PV_Base!AG7","v":2053},{"$f":"PV_Base!AH7","v":2054},{"$f":"PV_Base!AI7","v":2055},{"$f":"PV_Base!AJ7","v":2056},{"$f":"PV_Base!AK7","v":2057},{"$f":"PV_Base!AL7","v":2058},{"$f":"PV_Base!AM7","v":2059},{"$f":"PV_Base!AN7","v":2060},{"$f":"PV_Base!AO7","v":2061},{"$f":"PV_Base!AP7","v":2062},{"$f":"PV_Base!AQ7","v":2063},{"$f":"PV_Base!AR7","v":2064},{"$f":"PV_Base!AS7","v":2065},{"$f":"PV_Base!AT7","v":2066},{"$f":"PV_Base!AU7","v":2067},{"$f":"PV_Base!AV7","v":2068},{"$f":"PV_Base!AW7","v":2069},{"$f":"PV_Base!AX7","v":2070},{"$f":"PV_Base!AY7","v":2071},{"$f":"PV_Base!AZ7","v":2072},{"$f":"PV_Base!BA7","v":2073},{"$f":"PV_Base!BB7","v":2074},{"$f":"PV_Base!BC7","v":2075},{"$f":"PV_Base!BD7","v":2076}]
[{"$f":"+\"Maturity \"& A17&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H38","v":12},{"$f":"PV_Base!C622","v":"Base"},100]
[{"$f":"+\"Interest \"& A17&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F38","v":0.09},{"$f":"PV_Base!C623","v":"Debt stock"},{"$f":"D19-D21","v":100},{"$f":"D20-E21","v":100},100,100,100,100,100,100,100,100,66.666666666666657,33.333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A17&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"PV_Base!C624","v":"Amortization"},{"$f":"IF(D17-D17-1<B18,0,IF(D17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(E17-D17-1<B18,0,IF(E17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(F17-D17-1<B18,0,IF(F17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(G17-D17-1<B18,0,IF(G17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(H17-D17-1<B18,0,IF(H17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(I17-D17-1<B18,0,IF(I17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(J17-D17-1<B18,0,IF(J17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(K17-D17-1<B18,0,IF(K17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(L17-D17-1<B18,0,IF(L17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(M17-D17-1<B18,0,IF(M17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(N17-D17-1<B18,0,IF(N17-D17-1<B19,D19/(B19-B18),0))","v":33.333333333333336},{"$f":"IF(O17-D17-1<B18,0,IF(O17-D17-1<B19,D19/(B19-B18),0))","v":33.333333333333336},{"$f":"IF(P17-D17-1<B18,0,IF(P17-D17-1<B19,D19/(B19-B18),0))","v":33.333333333333336},{"$f":"IF(Q17-D17-1<B18,0,IF(Q17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(R17-D17-1<B18,0,IF(R17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(S17-D17-1<B18,0,IF(S17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(T17-D17-1<B18,0,IF(T17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(U17-D17-1<B18,0,IF(U17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(V17-D17-1<B18,0,IF(V17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(W17-D17-1<B18,0,IF(W17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(X17-D17-1<B18,0,IF(X17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Y17-D17-1<B18,0,IF(Y17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Z17-D17-1<B18,0,IF(Z17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AA17-D17-1<B18,0,IF(AA17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AB17-D17-1<B18,0,IF(AB17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AC17-D17-1<B18,0,IF(AC17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AD17-D17-1<B18,0,IF(AD17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AE17-D17-1<B18,0,IF(AE17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AF17-D17-1<B18,0,IF(AF17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AG17-D17-1<B18,0,IF(AG17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AH17-D17-1<B18,0,IF(AH17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AI17-D17-1<B18,0,IF(AI17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AJ17-D17-1<B18,0,IF(AJ17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AK17-D17-1<B18,0,IF(AK17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AL17-D17-1<B18,0,IF(AL17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AM17-D17-1<B18,0,IF(AM17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AN17-D17-1<B18,0,IF(AN17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AO17-D17-1<B18,0,IF(AO17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AP17-D17-1<B18,0,IF(AP17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AQ17-D17-1<B18,0,IF(AQ17-D17-1<B19,D19/(B19-B18),0))","v":0}]
[null,null,{"$f":"PV_Base!C625","v":"Interest"},null,{"$f":"$B20*D20","v":9},{"$f":"$B20*E20","v":9},9,9,9,9,9,9,9,9,5.9999999999999991,2.9999999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C626","v":"Total debt service"},{"$f":"D21+D22","v":0},9,9,9,9,9,9,9,9,9,42.333333333333336,39.333333333333336,36.333333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C627","v":"PV of debt"},{"$f":"IF($B20>=$B21, D20, NPV($B21,E23:$BD23))","v":100},{"$f":"IF($B20>=$B21, E20, NPV($B21,F23:$BD23))","v":100},{"$f":"IF($B20>=$B21, F20, NPV($B21,G23:$BD23))","v":100},{"$f":"IF($B20>=$B21, G20, NPV($B21,H23:$BD23))","v":100},{"$f":"IF($B20>=$B21, H20, NPV($B21,I23:$BD23))","v":100},{"$f":"IF($B20>=$B21, I20, NPV($B21,J23:$BD23))","v":100},{"$f":"IF($B20>=$B21, J20, NPV($B21,K23:$BD23))","v":100},{"$f":"IF($B20>=$B21, K20, NPV($B21,L23:$BD23))","v":100},{"$f":"IF($B20>=$B21, L20, NPV($B21,M23:$BD23))","v":100},{"$f":"IF($B20>=$B21, M20, NPV($B21,N23:$BD23))","v":100},{"$f":"IF($B20>=$B21, N20, NPV($B21,O23:$BD23))","v":66.666666666666657},{"$f":"IF($B20>=$B21, O20, NPV($B21,P23:$BD23))","v":33.333333333333321},{"$f":"IF($B20>=$B21, P20, NPV($B21,Q23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Q20, NPV($B21,R23:$BD23))","v":0},{"$f":"IF($B20>=$B21, R20, NPV($B21,S23:$BD23))","v":0},{"$f":"IF($B20>=$B21, S20, NPV($B21,T23:$BD23))","v":0},{"$f":"IF($B20>=$B21, T20, NPV($B21,U23:$BD23))","v":0},{"$f":"IF($B20>=$B21, U20, NPV($B21,V23:$BD23))","v":0},{"$f":"IF($B20>=$B21, V20, NPV($B21,W23:$BD23))","v":0},{"$f":"IF($B20>=$B21, W20, NPV($B21,X23:$BD23))","v":0},{"$f":"IF($B20>=$B21, X20, NPV($B21,Y23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Y20, NPV($B21,Z23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Z20, NPV($B21,AA23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AA20, NPV($B21,AB23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AB20, NPV($B21,AC23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AC20, NPV($B21,AD23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AD20, NPV($B21,AE23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AE20, NPV($B21,AF23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AF20, NPV($B21,AG23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AG20, NPV($B21,AH23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AH20, NPV($B21,AI23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AI20, NPV($B21,AJ23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AJ20, NPV($B21,AK23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AK20, NPV($B21,AL23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AL20, NPV($B21,AM23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AM20, NPV($B21,AN23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AN20, NPV($B21,AO23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AO20, NPV($B21,AP23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AP20, NPV($B21,AQ23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AQ20, NPV($B21,AR23:$BD23))","v":0}]
[null,null,{"$f":"PV_Base!C628","v":"Grant element"},{"$f":"IF(D24=0,0,(1-D24/D20)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C629","v":"t-g>0"},{"$f":"IF(D17-$B18>0,D17-$B18,0)","v":0},{"$f":"IF(E17-$B18>0,E17-$B18,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D26=0,0,CHOOSE(D26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(E26=0,0,CHOOSE(E26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(F26=0,0,CHOOSE(F26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(G26=0,0,CHOOSE(G26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(H26=0,0,CHOOSE(H26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(I26=0,0,CHOOSE(I26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(J26=0,0,CHOOSE(J26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(K26=0,0,CHOOSE(K26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(L26=0,0,CHOOSE(L26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(M26=0,0,CHOOSE(M26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(N26=0,0,CHOOSE(N26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(O26=0,0,CHOOSE(O26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(P26=0,0,CHOOSE(P26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(Q26=0,0,CHOOSE(Q26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(R26=0,0,CHOOSE(R26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(S26=0,0,CHOOSE(S26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(T26=0,0,CHOOSE(T26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(U26=0,0,CHOOSE(U26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(V26=0,0,CHOOSE(V26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(W26=0,0,CHOOSE(W26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(X26=0,0,CHOOSE(X26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(Y26=0,0,CHOOSE(Y26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(Z26=0,0,CHOOSE(Z26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AA26=0,0,CHOOSE(AA26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AB26=0,0,CHOOSE(AB26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AC26=0,0,CHOOSE(AC26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AD26=0,0,CHOOSE(AD26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AE26=0,0,CHOOSE(AE26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250}]
[null,null,{"$f":"PV_Base!C631","v":"t-m condition"},{"$f":"IF(D17-$B19>0,D17-$B19,0)","v":0},{"$f":"IF(E17-$B19>0,E17-$B19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"IF(D28=0,0,CHOOSE(D28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(E28=0,0,CHOOSE(E28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(F28=0,0,CHOOSE(F28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(G28=0,0,CHOOSE(G28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(H28=0,0,CHOOSE(H28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(I28=0,0,CHOOSE(I28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(J28=0,0,CHOOSE(J28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(K28=0,0,CHOOSE(K28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(L28=0,0,CHOOSE(L28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(M28=0,0,CHOOSE(M28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(N28=0,0,CHOOSE(N28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(O28=0,0,CHOOSE(O28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(P28=0,0,CHOOSE(P28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(Q28=0,0,CHOOSE(Q28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(R28=0,0,CHOOSE(R28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(S28=0,0,CHOOSE(S28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(T28=0,0,CHOOSE(T28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(U28=0,0,CHOOSE(U28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(V28=0,0,CHOOSE(V28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(W28=0,0,CHOOSE(W28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(X28=0,0,CHOOSE(X28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(Y28=0,0,CHOOSE(Y28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(Z28=0,0,CHOOSE(Z28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AA28=0,0,CHOOSE(AA28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AB28=0,0,CHOOSE(AB28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AC28=0,0,CHOOSE(AC28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AD28=0,0,CHOOSE(AD28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AE28=0,0,CHOOSE(AE28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250}]
[]
[{"$f":"+\"Output \"& PV_Base!A620&\"\"","v":"Output Eurobond"},null,null,{"$f":"D$8","v":2024},{"$f":"D31+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"PV_Base!C635","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":250}]
[null,null,{"$f":"PV_Base!C636","v":"cumulative"},{"$f":"D32","v":0},{"$f":"SUM(D32:E32)","v":0},{"$f":"SUM(D32:F32)","v":0},{"$f":"SUM(D32:G32)","v":250},{"$f":"SUM(D32:H32)","v":250},{"$f":"SUM(D32:I32)","v":250},{"$f":"SUM(D32:J32)","v":250},{"$f":"SUM(D32:K32)","v":250},{"$f":"SUM(D32:L32)","v":250},{"$f":"SUM(D32:M32)","v":250},{"$f":"SUM(D32:N32)","v":250},{"$f":"SUM(D32:O32)","v":250},{"$f":"SUM(D32:P32)","v":250},{"$f":"SUM(D32:Q32)","v":250},{"$f":"SUM(D32:R32)","v":250},{"$f":"SUM(D32:S32)","v":250},{"$f":"SUM(D32:T32)","v":250},{"$f":"SUM(D32:U32)","v":250},{"$f":"SUM(D32:V32)","v":250},{"$f":"SUM(D32:W32)","v":250},{"$f":"SUM(D32:X32)","v":250},{"$f":"SUM(D32:Y32)","v":250},{"$f":"SUM(D32:Z32)","v":250},{"$f":"SUM(D32:AA32)","v":250},{"$f":"SUM(D32:AB32)","v":250},{"$f":"SUM(D32:AC32)","v":250},{"$f":"SUM(D32:AD32)","v":250},{"$f":"SUM(D32:AE32)","v":250}]
[null,null,{"$f":"PV_Base!C637","v":"Stock of new forex debt (in USD)"},{"$f":"D32-D38","v":0},{"$f":"D34+E32-E38","v":0},0,250,250,250,250,250,250,250,250,250,250,166.66666666666669,83.333333333333357,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C638","v":"PV of debt   Eurobond"},{"$f":"IF($B20>=$B21, D32, D32*D24/100)","v":0},{"$f":"IF($B20>=$B21,D35-E38+E32,D35*(1+$B21)-E36+E32*$D24/100)","v":0},{"$f":"IF($B20>=$B21,E35-F38+F32,E35*(1+$B21)-F36+F32*$D24/100)","v":0},250,250,250,250,250,250,250,250,250,250,166.66666666666669,83.333333333333357,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,null,{"$f":"PV_Base!C639","v":"Total debt service (in USD)"},{"$f":"D37+D38","v":0},0,0,0,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,105.83333333333333,98.333333333333329,90.833333333333329,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C640","v":"Interest"},0,{"$f":"$B20*D34","v":0},{"$f":"$B20*E34","v":0},0,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,15.000000000000002,7.5000000000000018,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C641","v":"Amortization"},{"$f":"(D27-D29)/(B19-B18)","v":0},{"$f":"(E27-E29)/(B19-B18)","v":0},{"$f":"(F27-F29)/(B19-B18)","v":0},{"$f":"(G27-G29)/(B19-B18)","v":0},{"$f":"(H27-H29)/(B19-B18)","v":0},{"$f":"(I27-I29)/(B19-B18)","v":0},{"$f":"(J27-J29)/(B19-B18)","v":0},{"$f":"(K27-K29)/(B19-B18)","v":0},{"$f":"(L27-L29)/(B19-B18)","v":0},{"$f":"(M27-M29)/(B19-B18)","v":0},{"$f":"(N27-N29)/(B19-B18)","v":0},{"$f":"(O27-O29)/(B19-B18)","v":0},{"$f":"(P27-P29)/(B19-B18)","v":0},{"$f":"(Q27-Q29)/(B19-B18)","v":83.333333333333329},{"$f":"(R27-R29)/(B19-B18)","v":83.333333333333329},{"$f":"(S27-S29)/(B19-B18)","v":83.333333333333329},{"$f":"(T27-T29)/(B19-B18)","v":0},{"$f":"(U27-U29)/(B19-B18)","v":0},{"$f":"(V27-V29)/(B19-B18)","v":0},{"$f":"(W27-W29)/(B19-B18)","v":0},{"$f":"(X27-X29)/(B19-B18)","v":0},{"$f":"(Y27-Y29)/(B19-B18)","v":0},{"$f":"(Z27-Z29)/(B19-B18)","v":0},{"$f":"(AA27-AA29)/(B19-B18)","v":0},{"$f":"(AB27-AB29)/(B19-B18)","v":0},{"$f":"(AC27-AC29)/(B19-B18)","v":0},{"$f":"(AD27-AD29)/(B19-B18)","v":0},{"$f":"(AE27-AE29)/(B19-B18)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A646","v":"Commecial Bank"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A43&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G39","v":3},null,{"$f":"D$8","v":2024},{"$f":"D44+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A43&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H39","v":12},{"$f":"PV_Base!C648","v":"Base"},100]
[{"$f":"+\"Interest \"& A43&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F39","v":0.05},{"$f":"PV_Base!C649","v":"Debt stock"},{"$f":"D45-D47","v":100},{"$f":"D46-E47","v":100},100,100,88.888888888888886,77.777777777777771,66.666666666666657,55.555555555555543,44.444444444444429,33.333333333333314,22.222222222222204,11.111111111111093,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[{"$f":"+\"Discount \"& A43&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E39","v":0.05},{"$f":"PV_Base!C650","v":"Amortization"},{"$f":"IF(D43-D43-1<B44,0,IF(D43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(E43-D43-1<B44,0,IF(E43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(F43-D43-1<B44,0,IF(F43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(G43-D43-1<B44,0,IF(G43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(H43-D43-1<B44,0,IF(H43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(I43-D43-1<B44,0,IF(I43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(J43-D43-1<B44,0,IF(J43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(K43-D43-1<B44,0,IF(K43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(L43-D43-1<B44,0,IF(L43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(M43-D43-1<B44,0,IF(M43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(N43-D43-1<B44,0,IF(N43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(O43-D43-1<B44,0,IF(O43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(P43-D43-1<B44,0,IF(P43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(Q43-D43-1<B44,0,IF(Q43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(R43-D43-1<B44,0,IF(R43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(S43-D43-1<B44,0,IF(S43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(T43-D43-1<B44,0,IF(T43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(U43-D43-1<B44,0,IF(U43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(V43-D43-1<B44,0,IF(V43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(W43-D43-1<B44,0,IF(W43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(X43-D43-1<B44,0,IF(X43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Y43-D43-1<B44,0,IF(Y43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Z43-D43-1<B44,0,IF(Z43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AA43-D43-1<B44,0,IF(AA43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AB43-D43-1<B44,0,IF(AB43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AC43-D43-1<B44,0,IF(AC43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AD43-D43-1<B44,0,IF(AD43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AE43-D43-1<B44,0,IF(AE43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AF43-D43-1<B44,0,IF(AF43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AG43-D43-1<B44,0,IF(AG43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AH43-D43-1<B44,0,IF(AH43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AI43-D43-1<B44,0,IF(AI43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AJ43-D43-1<B44,0,IF(AJ43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AK43-D43-1<B44,0,IF(AK43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AL43-D43-1<B44,0,IF(AL43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AM43-D43-1<B44,0,IF(AM43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AN43-D43-1<B44,0,IF(AN43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AO43-D43-1<B44,0,IF(AO43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AP43-D43-1<B44,0,IF(AP43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AQ43-D43-1<B44,0,IF(AQ43-D43-1<B45,D45/(B45-B44),0))","v":0}]
[null,null,{"$f":"PV_Base!C651","v":"Interest"},null,{"$f":"$B46*D46","v":5},{"$f":"$B46*E46","v":5},5,5,4.4444444444444446,3.8888888888888888,3.333333333333333,2.7777777777777772,2.2222222222222214,1.6666666666666659,1.1111111111111103,0.55555555555555469,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16]
[null,null,{"$f":"PV_Base!C652","v":"Total debt service"},{"$f":"D47+D48","v":0},5,5,5,16.111111111111111,15.555555555555555,15,14.444444444444443,13.888888888888888,13.333333333333332,12.777777777777777,12.222222222222221,11.666666666666666,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16]
[null,null,{"$f":"PV_Base!C653","v":"PV of debt"},{"$f":"IF($B46>=$B47, D46, NPV($B47,E49:$BD49))","v":100},{"$f":"IF($B46>=$B47, E46, NPV($B47,F49:$BD49))","v":100},{"$f":"IF($B46>=$B47, F46, NPV($B47,G49:$BD49))","v":100},{"$f":"IF($B46>=$B47, G46, NPV($B47,H49:$BD49))","v":100},{"$f":"IF($B46>=$B47, H46, NPV($B47,I49:$BD49))","v":88.888888888888886},{"$f":"IF($B46>=$B47, I46, NPV($B47,J49:$BD49))","v":77.777777777777771},{"$f":"IF($B46>=$B47, J46, NPV($B47,K49:$BD49))","v":66.666666666666657},{"$f":"IF($B46>=$B47, K46, NPV($B47,L49:$BD49))","v":55.555555555555543},{"$f":"IF($B46>=$B47, L46, NPV($B47,M49:$BD49))","v":44.444444444444429},{"$f":"IF($B46>=$B47, M46, NPV($B47,N49:$BD49))","v":33.333333333333314},{"$f":"IF($B46>=$B47, N46, NPV($B47,O49:$BD49))","v":22.222222222222204},{"$f":"IF($B46>=$B47, O46, NPV($B47,P49:$BD49))","v":11.111111111111093},{"$f":"IF($B46>=$B47, P46, NPV($B47,Q49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, Q46, NPV($B47,R49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, R46, NPV($B47,S49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, S46, NPV($B47,T49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, T46, NPV($B47,U49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, U46, NPV($B47,V49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, V46, NPV($B47,W49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, W46, NPV($B47,X49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, X46, NPV($B47,Y49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, Y46, NPV($B47,Z49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, Z46, NPV($B47,AA49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AA46, NPV($B47,AB49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AB46, NPV($B47,AC49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AC46, NPV($B47,AD49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AD46, NPV($B47,AE49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AE46, NPV($B47,AF49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AF46, NPV($B47,AG49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AG46, NPV($B47,AH49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AH46, NPV($B47,AI49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AI46, NPV($B47,AJ49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AJ46, NPV($B47,AK49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AK46, NPV($B47,AL49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AL46, NPV($B47,AM49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AM46, NPV($B47,AN49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AN46, NPV($B47,AO49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AO46, NPV($B47,AP49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AP46, NPV($B47,AQ49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AQ46, NPV($B47,AR49:$BD49))","v":-1.7763568394002505E-14}]
[null,null,{"$f":"PV_Base!C654","v":"Grant element"},{"$f":"IF(D50=0,0,(1-D50/D46)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C655","v":"t-g>0"},{"$f":"IF(D43-$B44>0,D43-$B44,0)","v":0},{"$f":"IF(E43-$B44>0,E43-$B44,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D52=0,0,CHOOSE(D52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(E52=0,0,CHOOSE(E52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(F52=0,0,CHOOSE(F52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":298.60474753383301},{"$f":"IF(J52=0,0,CHOOSE(J52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":564.00355575044705},{"$f":"IF(K52=0,0,CHOOSE(K52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(L52=0,0,CHOOSE(L52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(M52=0,0,CHOOSE(M52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(N52=0,0,CHOOSE(N52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(O52=0,0,CHOOSE(O52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(P52=0,0,CHOOSE(P52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(Q52=0,0,CHOOSE(Q52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(R52=0,0,CHOOSE(R52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(S52=0,0,CHOOSE(S52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(T52=0,0,CHOOSE(T52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(U52=0,0,CHOOSE(U52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(V52=0,0,CHOOSE(V52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(W52=0,0,CHOOSE(W52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(X52=0,0,CHOOSE(X52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(Y52=0,0,CHOOSE(Y52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(Z52=0,0,CHOOSE(Z52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AA52=0,0,CHOOSE(AA52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AB52=0,0,CHOOSE(AB52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AC52=0,0,CHOOSE(AC52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AD52=0,0,CHOOSE(AD52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AE52=0,0,CHOOSE(AE52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C657","v":"t-m condition"},{"$f":"IF(D43-$B45>0,D43-$B45,0)","v":0},{"$f":"IF(E43-$B45>0,E43-$B45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"IF(D54=0,0,CHOOSE(D54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(E54=0,0,CHOOSE(E54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(F54=0,0,CHOOSE(F54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(G54=0,0,CHOOSE(G54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(H54=0,0,CHOOSE(H54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(I54=0,0,CHOOSE(I54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(J54=0,0,CHOOSE(J54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(K54=0,0,CHOOSE(K54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(L54=0,0,CHOOSE(L54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(M54=0,0,CHOOSE(M54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(N54=0,0,CHOOSE(N54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(O54=0,0,CHOOSE(O54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(P54=0,0,CHOOSE(P54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(Q54=0,0,CHOOSE(Q54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(R54=0,0,CHOOSE(R54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":298.60474753383301},{"$f":"IF(S54=0,0,CHOOSE(S54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":564.00355575044705},{"$f":"IF(T54=0,0,CHOOSE(T54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(U54=0,0,CHOOSE(U54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(V54=0,0,CHOOSE(V54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(W54=0,0,CHOOSE(W54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(X54=0,0,CHOOSE(X54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(Y54=0,0,CHOOSE(Y54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(Z54=0,0,CHOOSE(Z54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AA54=0,0,CHOOSE(AA54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AB54=0,0,CHOOSE(AB54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AC54=0,0,CHOOSE(AC54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AD54=0,0,CHOOSE(AD54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AE54=0,0,CHOOSE(AE54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706}]
[]
[{"$f":"+\"Output \"& PV_Base!A646&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D$8","v":2024},{"$f":"D57+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"PV_Base!C661","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G101","v":298.60474753383301},{"$f":"Ext_Debt_Data!H101","v":265.39880821661399},{"$f":"Ext_Debt_Data!I101","v":335.86}]
[null,null,{"$f":"PV_Base!C662","v":"cumulative"},{"$f":"D58","v":0},{"$f":"SUM(D58:E58)","v":298.60474753383301},{"$f":"SUM(D58:F58)","v":564.00355575044705},{"$f":"SUM(D58:G58)","v":899.86355575044706},{"$f":"SUM(D58:H58)","v":899.86355575044706},{"$f":"SUM(D58:I58)","v":899.86355575044706},{"$f":"SUM(D58:J58)","v":899.86355575044706},{"$f":"SUM(D58:K58)","v":899.86355575044706},{"$f":"SUM(D58:L58)","v":899.86355575044706},{"$f":"SUM(D58:M58)","v":899.86355575044706},{"$f":"SUM(D58:N58)","v":899.86355575044706},{"$f":"SUM(D58:O58)","v":899.86355575044706},{"$f":"SUM(D58:P58)","v":899.86355575044706},{"$f":"SUM(D58:Q58)","v":899.86355575044706},{"$f":"SUM(D58:R58)","v":899.86355575044706},{"$f":"SUM(D58:S58)","v":899.86355575044706},{"$f":"SUM(D58:T58)","v":899.86355575044706},{"$f":"SUM(D58:U58)","v":899.86355575044706},{"$f":"SUM(D58:V58)","v":899.86355575044706},{"$f":"SUM(D58:W58)","v":899.86355575044706},{"$f":"SUM(D58:X58)","v":899.86355575044706},{"$f":"SUM(D58:Y58)","v":899.86355575044706},{"$f":"SUM(D58:Z58)","v":899.86355575044706},{"$f":"SUM(D58:AA58)","v":899.86355575044706},{"$f":"SUM(D58:AB58)","v":899.86355575044706},{"$f":"SUM(D58:AC58)","v":899.86355575044706},{"$f":"SUM(D58:AD58)","v":899.86355575044706},{"$f":"SUM(D58:AE58)","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C663","v":"Stock of new forex debt (in USD)"},{"$f":"D58-D64","v":0},{"$f":"D60+E58-E64","v":298.60474753383301},564.00355575044705,899.86355575044706,899.86355575044706,866.68525046891011,804.01818871886042,704.03334919103293,604.04850966320544,504.063670135378,404.07883060755057,304.09399107972314,204.10915155189571,104.12431202406826,37.317777777777806,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C664","v":"PV of debt   Commecial Bank"},{"$f":"IF($B46>=$B47, D58, D58*D50/100)","v":0},{"$f":"IF($B46>=$B47,D61-E64+E58,D61*(1+$B47)-E62+E58*$D50/100)","v":298.60474753383301},{"$f":"IF($B46>=$B47,E61-F64+F58,E61*(1+$B47)-F62+F58*$D50/100)","v":564.00355575044705},{"$f":"IF($B46>=$B47,F61-G64+G58,F61*(1+$B47)-G62+G58*$D50/100)","v":899.86355575044706},{"$f":"IF($B46>=$B47,G61-H64+H58,G61*(1+$B47)-H62+H58*$D50/100)","v":899.86355575044706},{"$f":"IF($B46>=$B47,H61-I64+I58,H61*(1+$B47)-I62+I58*$D50/100)","v":866.68525046891011},{"$f":"IF($B46>=$B47,I61-J64+J58,I61*(1+$B47)-J62+J58*$D50/100)","v":804.01818871886042},{"$f":"IF($B46>=$B47,J61-K64+K58,J61*(1+$B47)-K62+K58*$D50/100)","v":704.03334919103293},{"$f":"IF($B46>=$B47,K61-L64+L58,K61*(1+$B47)-L62+L58*$D50/100)","v":604.04850966320544},{"$f":"IF($B46>=$B47,L61-M64+M58,L61*(1+$B47)-M62+M58*$D50/100)","v":504.063670135378},{"$f":"IF($B46>=$B47,M61-N64+N58,M61*(1+$B47)-N62+N58*$D50/100)","v":404.07883060755057},{"$f":"IF($B46>=$B47,N61-O64+O58,N61*(1+$B47)-O62+O58*$D50/100)","v":304.09399107972314},{"$f":"IF($B46>=$B47,O61-P64+P58,O61*(1+$B47)-P62+P58*$D50/100)","v":204.10915155189571},{"$f":"IF($B46>=$B47,P61-Q64+Q58,P61*(1+$B47)-Q62+Q58*$D50/100)","v":104.12431202406826},{"$f":"IF($B46>=$B47,Q61-R64+R58,Q61*(1+$B47)-R62+R58*$D50/100)","v":37.317777777777806},{"$f":"IF($B46>=$B47,R61-S64+S58,R61*(1+$B47)-S62+S58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,S61-T64+T58,S61*(1+$B47)-T62+T58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,T61-U64+U58,T61*(1+$B47)-U62+U58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,U61-V64+V58,U61*(1+$B47)-V62+V58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,V61-W64+W58,V61*(1+$B47)-W62+W58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,W61-X64+X58,W61*(1+$B47)-X62+X58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,X61-Y64+Y58,X61*(1+$B47)-Y62+Y58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,Y61-Z64+Z58,Y61*(1+$B47)-Z62+Z58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,Z61-AA64+AA58,Z61*(1+$B47)-AA62+AA58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AA61-AB64+AB58,AA61*(1+$B47)-AB62+AB58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AB61-AC64+AC58,AB61*(1+$B47)-AC62+AC58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AC61-AD64+AD58,AC61*(1+$B47)-AD62+AD58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AD61-AE64+AE58,AD61*(1+$B47)-AE62+AE58*$D50/100)","v":2.8421709430404007E-14}]
[null,null,{"$f":"PV_Base!C665","v":"Total debt service (in USD)"},{"$f":"D63+D64","v":0},0,{"$f":"F63+F64","v":14.93023737669165},28.200177787522353,44.993177787522356,78.171483069059349,106.00132427349519,140.18574896377046,135.18650698737909,130.18726501098772,125.18802303459634,120.18878105820498,115.18953908181361,110.19029710542223,72.012749847493865,39.183666666666667,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C666","v":"Interest"},0,{"$f":"$B46*D60","v":0},{"$f":"$B46*E60","v":14.93023737669165},{"$f":"$B46*F60","v":28.200177787522353},44.993177787522356,44.993177787522356,43.33426252344551,40.200909435943025,35.201667459551651,30.202425483160273,25.203183506768902,20.203941530377531,15.204699553986158,10.205457577594785,5.2062156012034135,1.8658888888888905,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C667","v":"Amortization"},{"$f":"(D53-D55)/(B45-B44)","v":0},{"$f":"(E53-E55)/(B45-B44)","v":0},{"$f":"(F53-F55)/(B45-B44)","v":0},{"$f":"(G53-G55)/(B45-B44)","v":0},{"$f":"(H53-H55)/(B45-B44)","v":0},{"$f":"(I53-I55)/(B45-B44)","v":33.178305281537},{"$f":"(J53-J55)/(B45-B44)","v":62.667061750049669},{"$f":"(K53-K55)/(B45-B44)","v":99.984839527827447},{"$f":"(L53-L55)/(B45-B44)","v":99.984839527827447},{"$f":"(M53-M55)/(B45-B44)","v":99.984839527827447},{"$f":"(N53-N55)/(B45-B44)","v":99.984839527827447},{"$f":"(O53-O55)/(B45-B44)","v":99.984839527827447},{"$f":"(P53-P55)/(B45-B44)","v":99.984839527827447},{"$f":"(Q53-Q55)/(B45-B44)","v":99.984839527827447},{"$f":"(R53-R55)/(B45-B44)","v":66.806534246290454},{"$f":"(S53-S55)/(B45-B44)","v":37.317777777777778},{"$f":"(T53-T55)/(B45-B44)","v":0},{"$f":"(U53-U55)/(B45-B44)","v":0},{"$f":"(V53-V55)/(B45-B44)","v":0},{"$f":"(W53-W55)/(B45-B44)","v":0},{"$f":"(X53-X55)/(B45-B44)","v":0},{"$f":"(Y53-Y55)/(B45-B44)","v":0},{"$f":"(Z53-Z55)/(B45-B44)","v":0},{"$f":"(AA53-AA55)/(B45-B44)","v":0},{"$f":"(AB53-AB55)/(B45-B44)","v":0},{"$f":"(AC53-AC55)/(B45-B44)","v":0},{"$f":"(AD53-AD55)/(B45-B44)","v":0},{"$f":"(AE53-AE55)/(B45-B44)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A672","v":"COM3"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A69&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G40","v":1},null,{"$f":"D$8","v":2024},{"$f":"D70+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A69&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H40","v":5},{"$f":"PV_Base!C674","v":"Base"},100]
[{"$f":"+\"Interest \"& A69&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F40","v":0.05},{"$f":"PV_Base!C675","v":"Debt stock"},{"$f":"D71-D73","v":100},{"$f":"D72-E73","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A69&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E40","v":0.05},{"$f":"PV_Base!C676","v":"Amortization"},{"$f":"IF(D69-D69-1<B70,0,IF(D69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(E69-D69-1<B70,0,IF(E69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(F69-D69-1<B70,0,IF(F69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(G69-D69-1<B70,0,IF(G69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(H69-D69-1<B70,0,IF(H69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(I69-D69-1<B70,0,IF(I69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(J69-D69-1<B70,0,IF(J69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(K69-D69-1<B70,0,IF(K69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(L69-D69-1<B70,0,IF(L69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(M69-D69-1<B70,0,IF(M69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(N69-D69-1<B70,0,IF(N69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(O69-D69-1<B70,0,IF(O69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(P69-D69-1<B70,0,IF(P69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Q69-D69-1<B70,0,IF(Q69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(R69-D69-1<B70,0,IF(R69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(S69-D69-1<B70,0,IF(S69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(T69-D69-1<B70,0,IF(T69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(U69-D69-1<B70,0,IF(U69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(V69-D69-1<B70,0,IF(V69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(W69-D69-1<B70,0,IF(W69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(X69-D69-1<B70,0,IF(X69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Y69-D69-1<B70,0,IF(Y69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Z69-D69-1<B70,0,IF(Z69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AA69-D69-1<B70,0,IF(AA69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AB69-D69-1<B70,0,IF(AB69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AC69-D69-1<B70,0,IF(AC69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AD69-D69-1<B70,0,IF(AD69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AE69-D69-1<B70,0,IF(AE69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AF69-D69-1<B70,0,IF(AF69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AG69-D69-1<B70,0,IF(AG69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AH69-D69-1<B70,0,IF(AH69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AI69-D69-1<B70,0,IF(AI69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AJ69-D69-1<B70,0,IF(AJ69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AK69-D69-1<B70,0,IF(AK69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AL69-D69-1<B70,0,IF(AL69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AM69-D69-1<B70,0,IF(AM69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AN69-D69-1<B70,0,IF(AN69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AO69-D69-1<B70,0,IF(AO69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AP69-D69-1<B70,0,IF(AP69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AQ69-D69-1<B70,0,IF(AQ69-D69-1<B71,D71/(B71-B70),0))","v":0}]
[null,null,{"$f":"PV_Base!C677","v":"Interest"},null,{"$f":"$B72*D72","v":5},{"$f":"$B72*E72","v":5},3.75,2.5,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C678","v":"Total debt service"},{"$f":"D73+D74","v":0},5,30,28.75,27.5,26.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C679","v":"PV of debt"},{"$f":"IF($B72>=$B73, D72, NPV($B73,E75:$BD75))","v":100},{"$f":"IF($B72>=$B73, E72, NPV($B73,F75:$BD75))","v":100},{"$f":"IF($B72>=$B73, F72, NPV($B73,G75:$BD75))","v":75},{"$f":"IF($B72>=$B73, G72, NPV($B73,H75:$BD75))","v":50},{"$f":"IF($B72>=$B73, H72, NPV($B73,I75:$BD75))","v":25},{"$f":"IF($B72>=$B73, I72, NPV($B73,J75:$BD75))","v":0},{"$f":"IF($B72>=$B73, J72, NPV($B73,K75:$BD75))","v":0},{"$f":"IF($B72>=$B73, K72, NPV($B73,L75:$BD75))","v":0},{"$f":"IF($B72>=$B73, L72, NPV($B73,M75:$BD75))","v":0},{"$f":"IF($B72>=$B73, M72, NPV($B73,N75:$BD75))","v":0},{"$f":"IF($B72>=$B73, N72, NPV($B73,O75:$BD75))","v":0},{"$f":"IF($B72>=$B73, O72, NPV($B73,P75:$BD75))","v":0},{"$f":"IF($B72>=$B73, P72, NPV($B73,Q75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Q72, NPV($B73,R75:$BD75))","v":0},{"$f":"IF($B72>=$B73, R72, NPV($B73,S75:$BD75))","v":0},{"$f":"IF($B72>=$B73, S72, NPV($B73,T75:$BD75))","v":0},{"$f":"IF($B72>=$B73, T72, NPV($B73,U75:$BD75))","v":0},{"$f":"IF($B72>=$B73, U72, NPV($B73,V75:$BD75))","v":0},{"$f":"IF($B72>=$B73, V72, NPV($B73,W75:$BD75))","v":0},{"$f":"IF($B72>=$B73, W72, NPV($B73,X75:$BD75))","v":0},{"$f":"IF($B72>=$B73, X72, NPV($B73,Y75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Y72, NPV($B73,Z75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Z72, NPV($B73,AA75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AA72, NPV($B73,AB75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AB72, NPV($B73,AC75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AC72, NPV($B73,AD75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AD72, NPV($B73,AE75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AE72, NPV($B73,AF75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AF72, NPV($B73,AG75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AG72, NPV($B73,AH75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AH72, NPV($B73,AI75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AI72, NPV($B73,AJ75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AJ72, NPV($B73,AK75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AK72, NPV($B73,AL75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AL72, NPV($B73,AM75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AM72, NPV($B73,AN75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AN72, NPV($B73,AO75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AO72, NPV($B73,AP75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AP72, NPV($B73,AQ75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AQ72, NPV($B73,AR75:$BD75))","v":0}]
[null,null,{"$f":"PV_Base!C680","v":"Grant element"},{"$f":"IF(D76=0,0,(1-D76/D72)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C681","v":"t-g>0"},{"$f":"IF(D69-$B70>0,D69-$B70,0)","v":0},{"$f":"IF(E69-$B70>0,E69-$B70,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D78=0,0,CHOOSE(D78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(E78=0,0,CHOOSE(E78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(F78=0,0,CHOOSE(F78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(G78=0,0,CHOOSE(G78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(H78=0,0,CHOOSE(H78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(I78=0,0,CHOOSE(I78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(J78=0,0,CHOOSE(J78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(K78=0,0,CHOOSE(K78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(L78=0,0,CHOOSE(L78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(M78=0,0,CHOOSE(M78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(N78=0,0,CHOOSE(N78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(O78=0,0,CHOOSE(O78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(P78=0,0,CHOOSE(P78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Q78=0,0,CHOOSE(Q78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(R78=0,0,CHOOSE(R78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(S78=0,0,CHOOSE(S78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(T78=0,0,CHOOSE(T78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(U78=0,0,CHOOSE(U78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(V78=0,0,CHOOSE(V78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(W78=0,0,CHOOSE(W78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(X78=0,0,CHOOSE(X78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Y78=0,0,CHOOSE(Y78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Z78=0,0,CHOOSE(Z78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AA78=0,0,CHOOSE(AA78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AB78=0,0,CHOOSE(AB78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AC78=0,0,CHOOSE(AC78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AD78=0,0,CHOOSE(AD78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AE78=0,0,CHOOSE(AE78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0}]
[null,null,{"$f":"PV_Base!C683","v":"t-m condition"},{"$f":"IF(D69-$B71>0,D69-$B71,0)","v":0},{"$f":"IF(E69-$B71>0,E69-$B71,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D80=0,0,CHOOSE(D80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(E80=0,0,CHOOSE(E80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(F80=0,0,CHOOSE(F80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(G80=0,0,CHOOSE(G80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(H80=0,0,CHOOSE(H80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(I80=0,0,CHOOSE(I80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(J80=0,0,CHOOSE(J80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(K80=0,0,CHOOSE(K80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(L80=0,0,CHOOSE(L80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(M80=0,0,CHOOSE(M80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(N80=0,0,CHOOSE(N80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(O80=0,0,CHOOSE(O80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(P80=0,0,CHOOSE(P80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Q80=0,0,CHOOSE(Q80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(R80=0,0,CHOOSE(R80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(S80=0,0,CHOOSE(S80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(T80=0,0,CHOOSE(T80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(U80=0,0,CHOOSE(U80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(V80=0,0,CHOOSE(V80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(W80=0,0,CHOOSE(W80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(X80=0,0,CHOOSE(X80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Y80=0,0,CHOOSE(Y80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Z80=0,0,CHOOSE(Z80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AA80=0,0,CHOOSE(AA80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AB80=0,0,CHOOSE(AB80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AC80=0,0,CHOOSE(AC80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AD80=0,0,CHOOSE(AD80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AE80=0,0,CHOOSE(AE80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A672&\"\"","v":"Output COM3"},null,null,{"$f":"D$8","v":2024},{"$f":"D83+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"PV_Base!C687","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G102","v":0},{"$f":"Ext_Debt_Data!H102","v":0},{"$f":"Ext_Debt_Data!I102","v":0}]
[null,null,{"$f":"PV_Base!C688","v":"cumulative"},{"$f":"D84","v":0},{"$f":"SUM(D84:E84)","v":0},{"$f":"SUM(D84:F84)","v":0},{"$f":"SUM(D84:G84)","v":0},{"$f":"SUM(D84:H84)","v":0},{"$f":"SUM(D84:I84)","v":0},{"$f":"SUM(D84:J84)","v":0},{"$f":"SUM(D84:K84)","v":0},{"$f":"SUM(D84:L84)","v":0},{"$f":"SUM(D84:M84)","v":0},{"$f":"SUM(D84:N84)","v":0},{"$f":"SUM(D84:O84)","v":0},{"$f":"SUM(D84:P84)","v":0},{"$f":"SUM(D84:Q84)","v":0},{"$f":"SUM(D84:R84)","v":0},{"$f":"SUM(D84:S84)","v":0},{"$f":"SUM(D84:T84)","v":0},{"$f":"SUM(D84:U84)","v":0},{"$f":"SUM(D84:V84)","v":0},{"$f":"SUM(D84:W84)","v":0},{"$f":"SUM(D84:X84)","v":0},{"$f":"SUM(D84:Y84)","v":0},{"$f":"SUM(D84:Z84)","v":0},{"$f":"SUM(D84:AA84)","v":0},{"$f":"SUM(D84:AB84)","v":0},{"$f":"SUM(D84:AC84)","v":0},{"$f":"SUM(D84:AD84)","v":0},{"$f":"SUM(D84:AE84)","v":0}]
[null,null,{"$f":"PV_Base!C689","v":"Stock of new forex debt (in USD)"},{"$f":"D84-D90","v":0},{"$f":"D86+E84-E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C690","v":"PV of debt   COM3"},{"$f":"IF($B72>=$B73, D84, D84*D76/100)","v":0},{"$f":"IF($B72>=$B73,D87-E90+E84,D87*(1+$B73)-E88+E84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,E87-F90+F84,E87*(1+$B73)-F88+F84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,F87-G90+G84,F87*(1+$B73)-G88+G84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,G87-H90+H84,G87*(1+$B73)-H88+H84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,H87-I90+I84,H87*(1+$B73)-I88+I84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,I87-J90+J84,I87*(1+$B73)-J88+J84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,J87-K90+K84,J87*(1+$B73)-K88+K84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,K87-L90+L84,K87*(1+$B73)-L88+L84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,L87-M90+M84,L87*(1+$B73)-M88+M84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,M87-N90+N84,M87*(1+$B73)-N88+N84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,N87-O90+O84,N87*(1+$B73)-O88+O84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,O87-P90+P84,O87*(1+$B73)-P88+P84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,P87-Q90+Q84,P87*(1+$B73)-Q88+Q84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,Q87-R90+R84,Q87*(1+$B73)-R88+R84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,R87-S90+S84,R87*(1+$B73)-S88+S84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,S87-T90+T84,S87*(1+$B73)-T88+T84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,T87-U90+U84,T87*(1+$B73)-U88+U84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,U87-V90+V84,U87*(1+$B73)-V88+V84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,V87-W90+W84,V87*(1+$B73)-W88+W84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,W87-X90+X84,W87*(1+$B73)-X88+X84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,X87-Y90+Y84,X87*(1+$B73)-Y88+Y84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,Y87-Z90+Z84,Y87*(1+$B73)-Z88+Z84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,Z87-AA90+AA84,Z87*(1+$B73)-AA88+AA84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AA87-AB90+AB84,AA87*(1+$B73)-AB88+AB84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AB87-AC90+AC84,AB87*(1+$B73)-AC88+AC84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AC87-AD90+AD84,AC87*(1+$B73)-AD88+AD84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AD87-AE90+AE84,AD87*(1+$B73)-AE88+AE84*$D76/100)","v":0}]
[null,null,{"$f":"PV_Base!C691","v":"Total debt service (in USD)"},{"$f":"D89+D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C692","v":"Interest"},0,{"$f":"$B72*D86","v":0},{"$f":"$B72*E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C693","v":"Amortization"},{"$f":"(D79-D81)/(B71-B70)","v":0},{"$f":"(E79-E81)/(B71-B70)","v":0},{"$f":"(F79-F81)/(B71-B70)","v":0},{"$f":"(G79-G81)/(B71-B70)","v":0},{"$f":"(H79-H81)/(B71-B70)","v":0},{"$f":"(I79-I81)/(B71-B70)","v":0},{"$f":"(J79-J81)/(B71-B70)","v":0},{"$f":"(K79-K81)/(B71-B70)","v":0},{"$f":"(L79-L81)/(B71-B70)","v":0},{"$f":"(M79-M81)/(B71-B70)","v":0},{"$f":"(N79-N81)/(B71-B70)","v":0},{"$f":"(O79-O81)/(B71-B70)","v":0},{"$f":"(P79-P81)/(B71-B70)","v":0},{"$f":"(Q79-Q81)/(B71-B70)","v":0},{"$f":"(R79-R81)/(B71-B70)","v":0},{"$f":"(S79-S81)/(B71-B70)","v":0},{"$f":"(T79-T81)/(B71-B70)","v":0},{"$f":"(U79-U81)/(B71-B70)","v":0},{"$f":"(V79-V81)/(B71-B70)","v":0},{"$f":"(W79-W81)/(B71-B70)","v":0},{"$f":"(X79-X81)/(B71-B70)","v":0},{"$f":"(Y79-Y81)/(B71-B70)","v":0},{"$f":"(Z79-Z81)/(B71-B70)","v":0},{"$f":"(AA79-AA81)/(B71-B70)","v":0},{"$f":"(AB79-AB81)/(B71-B70)","v":0},{"$f":"(AC79-AC81)/(B71-B70)","v":0},{"$f":"(AD79-AD81)/(B71-B70)","v":0},{"$f":"(AE79-AE81)/(B71-B70)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A698","v":"COM4"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A95&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G41","v":1},null,{"$f":"D$8","v":2024},{"$f":"D96+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A95&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H41","v":5},{"$f":"PV_Base!C700","v":"Base"},100]
[{"$f":"+\"Interest \"& A95&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F41","v":0.03},{"$f":"PV_Base!C701","v":"Debt stock"},{"$f":"D97-D99","v":100},{"$f":"D98-E99","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A95&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E41","v":0.05},{"$f":"PV_Base!C702","v":"Amortization"},{"$f":"IF(D95-D95-1<B96,0,IF(D95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(E95-D95-1<B96,0,IF(E95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(F95-D95-1<B96,0,IF(F95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(G95-D95-1<B96,0,IF(G95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(H95-D95-1<B96,0,IF(H95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(I95-D95-1<B96,0,IF(I95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(J95-D95-1<B96,0,IF(J95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(K95-D95-1<B96,0,IF(K95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(L95-D95-1<B96,0,IF(L95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(M95-D95-1<B96,0,IF(M95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(N95-D95-1<B96,0,IF(N95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(O95-D95-1<B96,0,IF(O95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(P95-D95-1<B96,0,IF(P95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Q95-D95-1<B96,0,IF(Q95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(R95-D95-1<B96,0,IF(R95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(S95-D95-1<B96,0,IF(S95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(T95-D95-1<B96,0,IF(T95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(U95-D95-1<B96,0,IF(U95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(V95-D95-1<B96,0,IF(V95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(W95-D95-1<B96,0,IF(W95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(X95-D95-1<B96,0,IF(X95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Y95-D95-1<B96,0,IF(Y95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Z95-D95-1<B96,0,IF(Z95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AA95-D95-1<B96,0,IF(AA95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AB95-D95-1<B96,0,IF(AB95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AC95-D95-1<B96,0,IF(AC95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AD95-D95-1<B96,0,IF(AD95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AE95-D95-1<B96,0,IF(AE95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AF95-D95-1<B96,0,IF(AF95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AG95-D95-1<B96,0,IF(AG95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AH95-D95-1<B96,0,IF(AH95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AI95-D95-1<B96,0,IF(AI95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AJ95-D95-1<B96,0,IF(AJ95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AK95-D95-1<B96,0,IF(AK95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AL95-D95-1<B96,0,IF(AL95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AM95-D95-1<B96,0,IF(AM95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AN95-D95-1<B96,0,IF(AN95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AO95-D95-1<B96,0,IF(AO95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AP95-D95-1<B96,0,IF(AP95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AQ95-D95-1<B96,0,IF(AQ95-D95-1<B97,D97/(B97-B96),0))","v":0}]
[null,null,{"$f":"PV_Base!C703","v":"Interest"},null,{"$f":"$B98*D98","v":3},{"$f":"$B98*E98","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C704","v":"Total debt service"},{"$f":"D99+D100","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C705","v":"PV of debt"},{"$f":"IF($B98>=$B99, D98, NPV($B99,E101:$BD101))","v":93.770957182498663},{"$f":"IF($B98>=$B99, E98, NPV($B99,F101:$BD101))","v":95.459505041623601},{"$f":"IF($B98>=$B99, F98, NPV($B99,G101:$BD101))","v":72.232480293704782},{"$f":"IF($B98>=$B99, G98, NPV($B99,H101:$BD101))","v":48.594104308390015},{"$f":"IF($B98>=$B99, H98, NPV($B99,I101:$BD101))","v":24.523809523809522},{"$f":"IF($B98>=$B99, I98, NPV($B99,J101:$BD101))","v":0},{"$f":"IF($B98>=$B99, J98, NPV($B99,K101:$BD101))","v":0},{"$f":"IF($B98>=$B99, K98, NPV($B99,L101:$BD101))","v":0},{"$f":"IF($B98>=$B99, L98, NPV($B99,M101:$BD101))","v":0},{"$f":"IF($B98>=$B99, M98, NPV($B99,N101:$BD101))","v":0},{"$f":"IF($B98>=$B99, N98, NPV($B99,O101:$BD101))","v":0},{"$f":"IF($B98>=$B99, O98, NPV($B99,P101:$BD101))","v":0},{"$f":"IF($B98>=$B99, P98, NPV($B99,Q101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Q98, NPV($B99,R101:$BD101))","v":0},{"$f":"IF($B98>=$B99, R98, NPV($B99,S101:$BD101))","v":0},{"$f":"IF($B98>=$B99, S98, NPV($B99,T101:$BD101))","v":0},{"$f":"IF($B98>=$B99, T98, NPV($B99,U101:$BD101))","v":0},{"$f":"IF($B98>=$B99, U98, NPV($B99,V101:$BD101))","v":0},{"$f":"IF($B98>=$B99, V98, NPV($B99,W101:$BD101))","v":0},{"$f":"IF($B98>=$B99, W98, NPV($B99,X101:$BD101))","v":0},{"$f":"IF($B98>=$B99, X98, NPV($B99,Y101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Y98, NPV($B99,Z101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Z98, NPV($B99,AA101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AA98, NPV($B99,AB101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AB98, NPV($B99,AC101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AC98, NPV($B99,AD101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AD98, NPV($B99,AE101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AE98, NPV($B99,AF101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AF98, NPV($B99,AG101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AG98, NPV($B99,AH101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AH98, NPV($B99,AI101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AI98, NPV($B99,AJ101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AJ98, NPV($B99,AK101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AK98, NPV($B99,AL101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AL98, NPV($B99,AM101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AM98, NPV($B99,AN101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AN98, NPV($B99,AO101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AO98, NPV($B99,AP101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AP98, NPV($B99,AQ101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AQ98, NPV($B99,AR101:$BD101))","v":0}]
[null,null,{"$f":"PV_Base!C706","v":"Grant element"},{"$f":"IF(D102=0,0,(1-D102/D98)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C707","v":"t-g>0"},{"$f":"IF(D95-$B96>0,D95-$B96,0)","v":0},{"$f":"IF(E95-$B96>0,E95-$B96,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D104=0,0,CHOOSE(D104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(E104=0,0,CHOOSE(E104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(F104=0,0,CHOOSE(F104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(G104=0,0,CHOOSE(G104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(H104=0,0,CHOOSE(H104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(I104=0,0,CHOOSE(I104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(J104=0,0,CHOOSE(J104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(K104=0,0,CHOOSE(K104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(L104=0,0,CHOOSE(L104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(M104=0,0,CHOOSE(M104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(N104=0,0,CHOOSE(N104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(O104=0,0,CHOOSE(O104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(P104=0,0,CHOOSE(P104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Q104=0,0,CHOOSE(Q104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(R104=0,0,CHOOSE(R104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(S104=0,0,CHOOSE(S104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(T104=0,0,CHOOSE(T104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(U104=0,0,CHOOSE(U104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(V104=0,0,CHOOSE(V104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(W104=0,0,CHOOSE(W104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(X104=0,0,CHOOSE(X104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Y104=0,0,CHOOSE(Y104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Z104=0,0,CHOOSE(Z104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AA104=0,0,CHOOSE(AA104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AB104=0,0,CHOOSE(AB104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AC104=0,0,CHOOSE(AC104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AD104=0,0,CHOOSE(AD104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AE104=0,0,CHOOSE(AE104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0}]
[null,null,{"$f":"PV_Base!C709","v":"t-m condition"},{"$f":"IF(D95-$B97>0,D95-$B97,0)","v":0},{"$f":"IF(E95-$B97>0,E95-$B97,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D106=0,0,CHOOSE(D106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(E106=0,0,CHOOSE(E106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(F106=0,0,CHOOSE(F106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(G106=0,0,CHOOSE(G106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(H106=0,0,CHOOSE(H106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(I106=0,0,CHOOSE(I106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(J106=0,0,CHOOSE(J106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(K106=0,0,CHOOSE(K106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(L106=0,0,CHOOSE(L106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(M106=0,0,CHOOSE(M106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(N106=0,0,CHOOSE(N106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(O106=0,0,CHOOSE(O106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(P106=0,0,CHOOSE(P106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Q106=0,0,CHOOSE(Q106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(R106=0,0,CHOOSE(R106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(S106=0,0,CHOOSE(S106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(T106=0,0,CHOOSE(T106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(U106=0,0,CHOOSE(U106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(V106=0,0,CHOOSE(V106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(W106=0,0,CHOOSE(W106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(X106=0,0,CHOOSE(X106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Y106=0,0,CHOOSE(Y106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Z106=0,0,CHOOSE(Z106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AA106=0,0,CHOOSE(AA106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AB106=0,0,CHOOSE(AB106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AC106=0,0,CHOOSE(AC106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AD106=0,0,CHOOSE(AD106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AE106=0,0,CHOOSE(AE106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A698&\"\"","v":"Output COM4"},null,null,{"$f":"D$8","v":2024},{"$f":"D109+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"PV_Base!C713","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G103","v":0},{"$f":"Ext_Debt_Data!H103","v":0},{"$f":"Ext_Debt_Data!I103","v":0}]
[null,null,{"$f":"PV_Base!C714","v":"cumulative"},{"$f":"D110","v":0},{"$f":"SUM(D110:E110)","v":0},{"$f":"SUM(D110:F110)","v":0},{"$f":"SUM(D110:G110)","v":0},{"$f":"SUM(D110:H110)","v":0},{"$f":"SUM(D110:I110)","v":0},{"$f":"SUM(D110:J110)","v":0},{"$f":"SUM(D110:K110)","v":0},{"$f":"SUM(D110:L110)","v":0},{"$f":"SUM(D110:M110)","v":0},{"$f":"SUM(D110:N110)","v":0},{"$f":"SUM(D110:O110)","v":0},{"$f":"SUM(D110:P110)","v":0},{"$f":"SUM(D110:Q110)","v":0},{"$f":"SUM(D110:R110)","v":0},{"$f":"SUM(D110:S110)","v":0},{"$f":"SUM(D110:T110)","v":0},{"$f":"SUM(D110:U110)","v":0},{"$f":"SUM(D110:V110)","v":0},{"$f":"SUM(D110:W110)","v":0},{"$f":"SUM(D110:X110)","v":0},{"$f":"SUM(D110:Y110)","v":0},{"$f":"SUM(D110:Z110)","v":0},{"$f":"SUM(D110:AA110)","v":0},{"$f":"SUM(D110:AB110)","v":0},{"$f":"SUM(D110:AC110)","v":0},{"$f":"SUM(D110:AD110)","v":0},{"$f":"SUM(D110:AE110)","v":0}]
[null,null,{"$f":"PV_Base!C715","v":"Stock of new forex debt (in USD)"},{"$f":"D110-D116","v":0},{"$f":"D112+E110-E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C716","v":"PV of debt   COM4"},{"$f":"IF($B98>=$B99, D110, D110*D102/100)","v":0},{"$f":"IF($B98>=$B99,D113-E116+E110,D113*(1+$B99)-E114+E110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,E113-F116+F110,E113*(1+$B99)-F114+F110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,F113-G116+G110,F113*(1+$B99)-G114+G110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,G113-H116+H110,G113*(1+$B99)-H114+H110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,H113-I116+I110,H113*(1+$B99)-I114+I110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,I113-J116+J110,I113*(1+$B99)-J114+J110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,J113-K116+K110,J113*(1+$B99)-K114+K110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,K113-L116+L110,K113*(1+$B99)-L114+L110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,L113-M116+M110,L113*(1+$B99)-M114+M110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,M113-N116+N110,M113*(1+$B99)-N114+N110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,N113-O116+O110,N113*(1+$B99)-O114+O110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,O113-P116+P110,O113*(1+$B99)-P114+P110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,P113-Q116+Q110,P113*(1+$B99)-Q114+Q110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,Q113-R116+R110,Q113*(1+$B99)-R114+R110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,R113-S116+S110,R113*(1+$B99)-S114+S110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,S113-T116+T110,S113*(1+$B99)-T114+T110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,T113-U116+U110,T113*(1+$B99)-U114+U110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,U113-V116+V110,U113*(1+$B99)-V114+V110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,V113-W116+W110,V113*(1+$B99)-W114+W110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,W113-X116+X110,W113*(1+$B99)-X114+X110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,X113-Y116+Y110,X113*(1+$B99)-Y114+Y110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,Y113-Z116+Z110,Y113*(1+$B99)-Z114+Z110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,Z113-AA116+AA110,Z113*(1+$B99)-AA114+AA110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AA113-AB116+AB110,AA113*(1+$B99)-AB114+AB110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AB113-AC116+AC110,AB113*(1+$B99)-AC114+AC110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AC113-AD116+AD110,AC113*(1+$B99)-AD114+AD110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AD113-AE116+AE110,AD113*(1+$B99)-AE114+AE110*$D102/100)","v":0}]
[null,null,{"$f":"PV_Base!C717","v":"Total debt service (in USD)"},{"$f":"D115+D116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S115+S116","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C718","v":"Interest"},0,{"$f":"$B98*D112","v":0},{"$f":"$B98*E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C719","v":"Amortization"},{"$f":"(D105-D107)/(B97-B96)","v":0},{"$f":"(E105-E107)/(B97-B96)","v":0},{"$f":"(F105-F107)/(B97-B96)","v":0},{"$f":"(G105-G107)/(B97-B96)","v":0},{"$f":"(H105-H107)/(B97-B96)","v":0},{"$f":"(I105-I107)/(B97-B96)","v":0},{"$f":"(J105-J107)/(B97-B96)","v":0},{"$f":"(K105-K107)/(B97-B96)","v":0},{"$f":"(L105-L107)/(B97-B96)","v":0},{"$f":"(M105-M107)/(B97-B96)","v":0},{"$f":"(N105-N107)/(B97-B96)","v":0},{"$f":"(O105-O107)/(B97-B96)","v":0},{"$f":"(P105-P107)/(B97-B96)","v":0},{"$f":"(Q105-Q107)/(B97-B96)","v":0},{"$f":"(R105-R107)/(B97-B96)","v":0},{"$f":"(S105-S107)/(B97-B96)","v":0},{"$f":"(T105-T107)/(B97-B96)","v":0},{"$f":"(U105-U107)/(B97-B96)","v":0},{"$f":"(V105-V107)/(B97-B96)","v":0},{"$f":"(W105-W107)/(B97-B96)","v":0},{"$f":"(X105-X107)/(B97-B96)","v":0},{"$f":"(Y105-Y107)/(B97-B96)","v":0},{"$f":"(Z105-Z107)/(B97-B96)","v":0},{"$f":"(AA105-AA107)/(B97-B96)","v":0},{"$f":"(AB105-AB107)/(B97-B96)","v":0},{"$f":"(AC105-AC107)/(B97-B96)","v":0},{"$f":"(AD105-AD107)/(B97-B96)","v":0},{"$f":"(AE105-AE107)/(B97-B96)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A724","v":"COM5"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A121&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G42","v":1},null,{"$f":"D$8","v":2024},{"$f":"D122+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A121&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H42","v":5},{"$f":"PV_Base!C726","v":"Base"},100]
[{"$f":"+\"Interest \"& A121&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F42","v":0.03},{"$f":"PV_Base!C727","v":"Debt stock"},{"$f":"D123-D125","v":100},{"$f":"D124-E125","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A121&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E42","v":0.05},{"$f":"PV_Base!C728","v":"Amortization"},{"$f":"IF(D121-D121-1<B122,0,IF(D121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(E121-D121-1<B122,0,IF(E121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(F121-D121-1<B122,0,IF(F121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(G121-D121-1<B122,0,IF(G121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(H121-D121-1<B122,0,IF(H121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(I121-D121-1<B122,0,IF(I121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(J121-D121-1<B122,0,IF(J121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(K121-D121-1<B122,0,IF(K121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(L121-D121-1<B122,0,IF(L121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(M121-D121-1<B122,0,IF(M121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(N121-D121-1<B122,0,IF(N121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(O121-D121-1<B122,0,IF(O121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(P121-D121-1<B122,0,IF(P121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Q121-D121-1<B122,0,IF(Q121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(R121-D121-1<B122,0,IF(R121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(S121-D121-1<B122,0,IF(S121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(T121-D121-1<B122,0,IF(T121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(U121-D121-1<B122,0,IF(U121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(V121-D121-1<B122,0,IF(V121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(W121-D121-1<B122,0,IF(W121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(X121-D121-1<B122,0,IF(X121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Y121-D121-1<B122,0,IF(Y121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Z121-D121-1<B122,0,IF(Z121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AA121-D121-1<B122,0,IF(AA121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AB121-D121-1<B122,0,IF(AB121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AC121-D121-1<B122,0,IF(AC121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AD121-D121-1<B122,0,IF(AD121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AE121-D121-1<B122,0,IF(AE121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AF121-D121-1<B122,0,IF(AF121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AG121-D121-1<B122,0,IF(AG121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AH121-D121-1<B122,0,IF(AH121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AI121-D121-1<B122,0,IF(AI121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AJ121-D121-1<B122,0,IF(AJ121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AK121-D121-1<B122,0,IF(AK121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AL121-D121-1<B122,0,IF(AL121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AM121-D121-1<B122,0,IF(AM121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AN121-D121-1<B122,0,IF(AN121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AO121-D121-1<B122,0,IF(AO121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AP121-D121-1<B122,0,IF(AP121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AQ121-D121-1<B122,0,IF(AQ121-D121-1<B123,D123/(B123-B122),0))","v":0}]
[null,null,{"$f":"PV_Base!C729","v":"Interest"},0,{"$f":"$B124*D124","v":3},{"$f":"$B124*E124","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C730","v":"Total debt service"},{"$f":"D125+D126","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C731","v":"PV of debt"},{"$f":"IF($B124>=$B125, D124, NPV($B125,E127:$BD127))","v":93.770957182498663},{"$f":"IF($B124>=$B125, E124, NPV($B125,F127:$BD127))","v":95.459505041623601},{"$f":"IF($B124>=$B125, F124, NPV($B125,G127:$BD127))","v":72.232480293704782},{"$f":"IF($B124>=$B125, G124, NPV($B125,H127:$BD127))","v":48.594104308390015},{"$f":"IF($B124>=$B125, H124, NPV($B125,I127:$BD127))","v":24.523809523809522},{"$f":"IF($B124>=$B125, I124, NPV($B125,J127:$BD127))","v":0},{"$f":"IF($B124>=$B125, J124, NPV($B125,K127:$BD127))","v":0},{"$f":"IF($B124>=$B125, K124, NPV($B125,L127:$BD127))","v":0},{"$f":"IF($B124>=$B125, L124, NPV($B125,M127:$BD127))","v":0},{"$f":"IF($B124>=$B125, M124, NPV($B125,N127:$BD127))","v":0},{"$f":"IF($B124>=$B125, N124, NPV($B125,O127:$BD127))","v":0},{"$f":"IF($B124>=$B125, O124, NPV($B125,P127:$BD127))","v":0},{"$f":"IF($B124>=$B125, P124, NPV($B125,Q127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Q124, NPV($B125,R127:$BD127))","v":0},{"$f":"IF($B124>=$B125, R124, NPV($B125,S127:$BD127))","v":0},{"$f":"IF($B124>=$B125, S124, NPV($B125,T127:$BD127))","v":0},{"$f":"IF($B124>=$B125, T124, NPV($B125,U127:$BD127))","v":0},{"$f":"IF($B124>=$B125, U124, NPV($B125,V127:$BD127))","v":0},{"$f":"IF($B124>=$B125, V124, NPV($B125,W127:$BD127))","v":0},{"$f":"IF($B124>=$B125, W124, NPV($B125,X127:$BD127))","v":0},{"$f":"IF($B124>=$B125, X124, NPV($B125,Y127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Y124, NPV($B125,Z127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Z124, NPV($B125,AA127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AA124, NPV($B125,AB127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AB124, NPV($B125,AC127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AC124, NPV($B125,AD127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AD124, NPV($B125,AE127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AE124, NPV($B125,AF127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AF124, NPV($B125,AG127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AG124, NPV($B125,AH127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AH124, NPV($B125,AI127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AI124, NPV($B125,AJ127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AJ124, NPV($B125,AK127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AK124, NPV($B125,AL127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AL124, NPV($B125,AM127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AM124, NPV($B125,AN127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AN124, NPV($B125,AO127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AO124, NPV($B125,AP127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AP124, NPV($B125,AQ127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AQ124, NPV($B125,AR127:$BD127))","v":0}]
[null,null,{"$f":"PV_Base!C732","v":"Grant element"},{"$f":"IF(D128=0,0,(1-D128/D124)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C733","v":"t-g>0"},{"$f":"IF(D121-$B122>0,D121-$B122,0)","v":0},{"$f":"IF(E121-$B122>0,E121-$B122,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D130=0,0,CHOOSE(D130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(E130=0,0,CHOOSE(E130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(F130=0,0,CHOOSE(F130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(G130=0,0,CHOOSE(G130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(H130=0,0,CHOOSE(H130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(I130=0,0,CHOOSE(I130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(J130=0,0,CHOOSE(J130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(K130=0,0,CHOOSE(K130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(L130=0,0,CHOOSE(L130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(M130=0,0,CHOOSE(M130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(N130=0,0,CHOOSE(N130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(O130=0,0,CHOOSE(O130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(P130=0,0,CHOOSE(P130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Q130=0,0,CHOOSE(Q130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(R130=0,0,CHOOSE(R130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(S130=0,0,CHOOSE(S130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(T130=0,0,CHOOSE(T130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(U130=0,0,CHOOSE(U130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(V130=0,0,CHOOSE(V130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(W130=0,0,CHOOSE(W130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(X130=0,0,CHOOSE(X130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Y130=0,0,CHOOSE(Y130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Z130=0,0,CHOOSE(Z130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AA130=0,0,CHOOSE(AA130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AB130=0,0,CHOOSE(AB130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AC130=0,0,CHOOSE(AC130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AD130=0,0,CHOOSE(AD130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AE130=0,0,CHOOSE(AE130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0}]
[null,null,{"$f":"PV_Base!C735","v":"t-m condition"},{"$f":"IF(D121-$B123>0,D121-$B123,0)","v":0},{"$f":"IF(E121-$B123>0,E121-$B123,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D132=0,0,CHOOSE(D132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(E132=0,0,CHOOSE(E132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(F132=0,0,CHOOSE(F132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(G132=0,0,CHOOSE(G132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(H132=0,0,CHOOSE(H132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(I132=0,0,CHOOSE(I132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(J132=0,0,CHOOSE(J132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(K132=0,0,CHOOSE(K132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(L132=0,0,CHOOSE(L132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(M132=0,0,CHOOSE(M132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(N132=0,0,CHOOSE(N132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(O132=0,0,CHOOSE(O132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(P132=0,0,CHOOSE(P132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Q132=0,0,CHOOSE(Q132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(R132=0,0,CHOOSE(R132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(S132=0,0,CHOOSE(S132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(T132=0,0,CHOOSE(T132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(U132=0,0,CHOOSE(U132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(V132=0,0,CHOOSE(V132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(W132=0,0,CHOOSE(W132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(X132=0,0,CHOOSE(X132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Y132=0,0,CHOOSE(Y132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Z132=0,0,CHOOSE(Z132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AA132=0,0,CHOOSE(AA132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AB132=0,0,CHOOSE(AB132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AC132=0,0,CHOOSE(AC132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AD132=0,0,CHOOSE(AD132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AE132=0,0,CHOOSE(AE132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A724&\"\"","v":"Output COM5"},null,null,{"$f":"D$8","v":2024},{"$f":"D135+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"PV_Base!C739","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G104","v":0},{"$f":"Ext_Debt_Data!H104","v":0},{"$f":"Ext_Debt_Data!I104","v":0}]
[null,null,{"$f":"PV_Base!C740","v":"cumulative"},{"$f":"D136","v":0},{"$f":"SUM(D136:E136)","v":0},{"$f":"SUM(D136:F136)","v":0},{"$f":"SUM(D136:G136)","v":0},{"$f":"SUM(D136:H136)","v":0},{"$f":"SUM(D136:I136)","v":0},{"$f":"SUM(D136:J136)","v":0},{"$f":"SUM(D136:K136)","v":0},{"$f":"SUM(D136:L136)","v":0},{"$f":"SUM(D136:M136)","v":0},{"$f":"SUM(D136:N136)","v":0},{"$f":"SUM(D136:O136)","v":0},{"$f":"SUM(D136:P136)","v":0},{"$f":"SUM(D136:Q136)","v":0},{"$f":"SUM(D136:R136)","v":0},{"$f":"SUM(D136:S136)","v":0},{"$f":"SUM(D136:T136)","v":0},{"$f":"SUM(D136:U136)","v":0},{"$f":"SUM(D136:V136)","v":0},{"$f":"SUM(D136:W136)","v":0},{"$f":"SUM(D136:X136)","v":0},{"$f":"SUM(D136:Y136)","v":0},{"$f":"SUM(D136:Z136)","v":0},{"$f":"SUM(D136:AA136)","v":0},{"$f":"SUM(D136:AB136)","v":0},{"$f":"SUM(D136:AC136)","v":0},{"$f":"SUM(D136:AD136)","v":0},{"$f":"SUM(D136:AE136)","v":0}]
[null,null,{"$f":"PV_Base!C741","v":"Stock of new forex debt (in USD)"},{"$f":"D136-D142","v":0},{"$f":"D138+E136-E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C742","v":"PV of debt   COM5"},{"$f":"IF($B124>=$B125, D136, D136*D128/100)","v":0},{"$f":"IF($B124>=$B125,D139-E142+E136,D139*(1+$B125)-E140+E136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,E139-F142+F136,E139*(1+$B125)-F140+F136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,F139-G142+G136,F139*(1+$B125)-G140+G136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,G139-H142+H136,G139*(1+$B125)-H140+H136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,H139-I142+I136,H139*(1+$B125)-I140+I136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,I139-J142+J136,I139*(1+$B125)-J140+J136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,J139-K142+K136,J139*(1+$B125)-K140+K136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,K139-L142+L136,K139*(1+$B125)-L140+L136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,L139-M142+M136,L139*(1+$B125)-M140+M136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,M139-N142+N136,M139*(1+$B125)-N140+N136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,N139-O142+O136,N139*(1+$B125)-O140+O136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,O139-P142+P136,O139*(1+$B125)-P140+P136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,P139-Q142+Q136,P139*(1+$B125)-Q140+Q136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Q139-R142+R136,Q139*(1+$B125)-R140+R136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,R139-S142+S136,R139*(1+$B125)-S140+S136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,S139-T142+T136,S139*(1+$B125)-T140+T136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,T139-U142+U136,T139*(1+$B125)-U140+U136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,U139-V142+V136,U139*(1+$B125)-V140+V136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,V139-W142+W136,V139*(1+$B125)-W140+W136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,W139-X142+X136,W139*(1+$B125)-X140+X136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,X139-Y142+Y136,X139*(1+$B125)-Y140+Y136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Y139-Z142+Z136,Y139*(1+$B125)-Z140+Z136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Z139-AA142+AA136,Z139*(1+$B125)-AA140+AA136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AA139-AB142+AB136,AA139*(1+$B125)-AB140+AB136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AB139-AC142+AC136,AB139*(1+$B125)-AC140+AC136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AC139-AD142+AD136,AC139*(1+$B125)-AD140+AD136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AD139-AE142+AE136,AD139*(1+$B125)-AE140+AE136*$D128/100)","v":0}]
[null,null,{"$f":"PV_Base!C743","v":"Total debt service (in USD)"},{"$f":"D141+D142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C744","v":"Interest"},0,{"$f":"$B124*D138","v":0},{"$f":"$B124*E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C745","v":"Amortization"},{"$f":"(D131-D133)/(B123-B122)","v":0},{"$f":"(E131-E133)/(B123-B122)","v":0},{"$f":"(F131-F133)/(B123-B122)","v":0},{"$f":"(G131-G133)/(B123-B122)","v":0},{"$f":"(H131-H133)/(B123-B122)","v":0},{"$f":"(I131-I133)/(B123-B122)","v":0},{"$f":"(J131-J133)/(B123-B122)","v":0},{"$f":"(K131-K133)/(B123-B122)","v":0},{"$f":"(L131-L133)/(B123-B122)","v":0},{"$f":"(M131-M133)/(B123-B122)","v":0},{"$f":"(N131-N133)/(B123-B122)","v":0},{"$f":"(O131-O133)/(B123-B122)","v":0},{"$f":"(P131-P133)/(B123-B122)","v":0},{"$f":"(Q131-Q133)/(B123-B122)","v":0},{"$f":"(R131-R133)/(B123-B122)","v":0},{"$f":"(S131-S133)/(B123-B122)","v":0},{"$f":"(T131-T133)/(B123-B122)","v":0},{"$f":"(U131-U133)/(B123-B122)","v":0},{"$f":"(V131-V133)/(B123-B122)","v":0},{"$f":"(W131-W133)/(B123-B122)","v":0},{"$f":"(X131-X133)/(B123-B122)","v":0},{"$f":"(Y131-Y133)/(B123-B122)","v":0},{"$f":"(Z131-Z133)/(B123-B122)","v":0},{"$f":"(AA131-AA133)/(B123-B122)","v":0},{"$f":"(AB131-AB133)/(B123-B122)","v":0},{"$f":"(AC131-AC133)/(B123-B122)","v":0},{"$f":"(AD131-AD133)/(B123-B122)","v":0},{"$f":"(AE131-AE133)/(B123-B122)","v":0}]

{"sheet":"PV_stress_com","index":80,"n_rows":146,"n_cols":56,"rows_kept":146,"cut":false,"hidden":true,"merged":[[6,52,6,55],[6,28,6,31],[6,32,6,35],[6,36,6,39],[6,40,6,43],[6,44,6,47],[6,48,6,51],[6,24,6,27],[6,4,6,7],[6,8,6,11],[6,12,6,15],[6,16,6,19],[6,20,6,23]]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
["NPV Calculations for New Loans"]
[]
["Increase in external borrowing costs",{"$f":"'C4_Market_financing'!AB25","v":400},"bpt"]
[]
[]
[{"$f":"Ext_Debt_Data!A99","v":"Commercial"}]
[]
[null,null,null,0,{"$f":"D9+1","v":1},{"$f":"E9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U9+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK9+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA9+1","v":50},51,52]
["Total commercial",null,null,{"$f":"PV_Base!D7","v":2024},{"$f":"PV_Base!E7","v":2025},{"$f":"PV_Base!F7","v":2026},{"$f":"PV_Base!G7","v":2027},{"$f":"PV_Base!H7","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
["New disbursement",null,null,null,{"$f":"E36+E62+E88+E114+E140","v":298.60474753383301},{"$f":"F36+F62+F88+F114+F140","v":265.39880821661399},{"$f":"G36+G62+G88+G114+G140","v":585.86}]
[{"$f":"C38","v":"Stock of new forex debt (in USD)"},null,null,null,{"$f":"E38+E64+E90+E116+E142","v":298.60474753383301},564.00355575044705,1149.8635557504472,1149.8635557504472,1000.5611819835306,718.55940410830704,292.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK38+AK64+AK90+AK116+AK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C28","v":"PV of debt"},null,null,null,{"$f":"E39+E65+E91+E117+E143","v":298.60474753383301},{"$f":"F39+F65+F91+F117+F143","v":564.00355575044705},1149.8635557504472,1149.8635557504472,1000.5611819835306,718.55940410830704,292.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK39+AK65+AK91+AK117+AK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C40","v":"Total debt service (in USD)"},null,null,null,{"$f":"E40+E66+E92+E118+E144","v":0},26.874427278044969,50.760320017540231,113.48772001754023,262.79009378445676,382.05228425374128,500.29975047805465,324.2937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK40+AK66+AK92+AK118+AK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,null,null,{"$f":"E41+E67+E93+E119+E145","v":0},26.874427278044969,50.760320017540231,113.48772001754023,113.48772001754023,100.05050637851775,74.670346369747634,31.363700000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK41+AK67+AK93+AK119+AK145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortization",null,null,null,{"$f":"E42+E68+E94+E120+E146","v":0},0,0,0,149.3023737669165,282.00177787522352,425.62940410830703,292.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK42+AK68+AK94+AK120+AK146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A620","v":"Eurobond"},null,null,{"$f":"D$9","v":0},{"$f":"D21+1","v":1},{"$f":"E21+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A21&\"\"","v":"Grace Eurobond"},{"$f":"'C4_Market_financing'!I35","v":3},null,{"$f":"D$10","v":2024},{"$f":"D22+1","v":2025},2026,2027,{"$f":"G22+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A21&\"\"","v":"Maturity Eurobond"},{"$f":"'C4_Market_financing'!H35","v":5},{"$f":"PV_Base!C622","v":"Base"},100]
[{"$f":"+\"Interest \"& A21&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F38+(B$4/100)%","v":0.13},{"$f":"PV_Base!C623","v":"Debt stock"},{"$f":"D23-D25","v":100},{"$f":"D24-E25","v":100},100,100,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A21&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"PV_Base!C624","v":"Amortization"},{"$f":"IF(D21-$D21-1<$B22,0,IF(D21-$D21-1<$B23,$D23/($B23-$B22),0))","v":0},{"$f":"IF(E21-$D21-1<$B22,0,IF(E21-$D21-1<$B23,$D23/($B23-$B22),0))","v":0},0,0,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C625","v":"Interest"},null,{"$f":"$B24*D24","v":13},{"$f":"$B24*E24","v":13},13,13,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C626","v":"Total debt service"},{"$f":"D25+D26","v":0},13,13,13,63,56.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C627","v":"PV of debt"},{"$f":"IF($B24>=$B25, D24, NPV($B25,E27:$BD27))","v":100},{"$f":"IF($B24>=$B25, E24, NPV($B25,F27:$BD27))","v":100},{"$f":"IF($B24>=$B25, F24, NPV($B25,G27:$BD27))","v":100},{"$f":"IF($B24>=$B25, G24, NPV($B25,H27:$BD27))","v":100},{"$f":"IF($B24>=$B25, H24, NPV($B25,I27:$BD27))","v":50},{"$f":"IF($B24>=$B25, I24, NPV($B25,J27:$BD27))","v":0},{"$f":"IF($B24>=$B25, J24, NPV($B25,K27:$BD27))","v":0},{"$f":"IF($B24>=$B25, K24, NPV($B25,L27:$BD27))","v":0},{"$f":"IF($B24>=$B25, L24, NPV($B25,M27:$BD27))","v":0},{"$f":"IF($B24>=$B25, M24, NPV($B25,N27:$BD27))","v":0},{"$f":"IF($B24>=$B25, N24, NPV($B25,O27:$BD27))","v":0},{"$f":"IF($B24>=$B25, O24, NPV($B25,P27:$BD27))","v":0},{"$f":"IF($B24>=$B25, P24, NPV($B25,Q27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Q24, NPV($B25,R27:$BD27))","v":0},{"$f":"IF($B24>=$B25, R24, NPV($B25,S27:$BD27))","v":0},{"$f":"IF($B24>=$B25, S24, NPV($B25,T27:$BD27))","v":0},{"$f":"IF($B24>=$B25, T24, NPV($B25,U27:$BD27))","v":0},{"$f":"IF($B24>=$B25, U24, NPV($B25,V27:$BD27))","v":0},{"$f":"IF($B24>=$B25, V24, NPV($B25,W27:$BD27))","v":0},{"$f":"IF($B24>=$B25, W24, NPV($B25,X27:$BD27))","v":0},{"$f":"IF($B24>=$B25, X24, NPV($B25,Y27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Y24, NPV($B25,Z27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Z24, NPV($B25,AA27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AA24, NPV($B25,AB27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AB24, NPV($B25,AC27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AC24, NPV($B25,AD27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AD24, NPV($B25,AE27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AE24, NPV($B25,AF27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AF24, NPV($B25,AG27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AG24, NPV($B25,AH27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AH24, NPV($B25,AI27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AI24, NPV($B25,AJ27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AJ24, NPV($B25,AK27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AK24, NPV($B25,AL27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AL24, NPV($B25,AM27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AM24, NPV($B25,AN27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AN24, NPV($B25,AO27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AO24, NPV($B25,AP27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AP24, NPV($B25,AQ27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AQ24, NPV($B25,AR27:$BD27))","v":0}]
[null,null,{"$f":"PV_Base!C628","v":"Grant element"},{"$f":"IF(D28=0,0,(1-D28/D24)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C629","v":"t-g>0"},{"$f":"IF(D21-$B22>0,D21-$B22,0)","v":0},{"$f":"IF(E21-$B22>0,E21-$B22,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D30=0,0,CHOOSE(D30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E30=0,0,CHOOSE(E30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F30=0,0,CHOOSE(F30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G30=0,0,CHOOSE(G30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H30=0,0,CHOOSE(H30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I30=0,0,CHOOSE(I30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J30=0,0,CHOOSE(J30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(K30=0,0,CHOOSE(K30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(L30=0,0,CHOOSE(L30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(M30=0,0,CHOOSE(M30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(N30=0,0,CHOOSE(N30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(O30=0,0,CHOOSE(O30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(P30=0,0,CHOOSE(P30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(Q30=0,0,CHOOSE(Q30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(R30=0,0,CHOOSE(R30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(S30=0,0,CHOOSE(S30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(T30=0,0,CHOOSE(T30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(U30=0,0,CHOOSE(U30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(V30=0,0,CHOOSE(V30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(W30=0,0,CHOOSE(W30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(X30=0,0,CHOOSE(X30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(Y30=0,0,CHOOSE(Y30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(Z30=0,0,CHOOSE(Z30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AA30=0,0,CHOOSE(AA30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AB30=0,0,CHOOSE(AB30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AC30=0,0,CHOOSE(AC30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AD30=0,0,CHOOSE(AD30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AE30=0,0,CHOOSE(AE30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250}]
[null,null,{"$f":"PV_Base!C631","v":"t-m condition"},{"$f":"IF(D21-$B23>0,D21-$B23,0)","v":0},{"$f":"IF(E21-$B23>0,E21-$B23,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D32=0,0,CHOOSE(D32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(E32=0,0,CHOOSE(E32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(F32=0,0,CHOOSE(F32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(G32=0,0,CHOOSE(G32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(H32=0,0,CHOOSE(H32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(I32=0,0,CHOOSE(I32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(J32=0,0,CHOOSE(J32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(K32=0,0,CHOOSE(K32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(L32=0,0,CHOOSE(L32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(M32=0,0,CHOOSE(M32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(N32=0,0,CHOOSE(N32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(O32=0,0,CHOOSE(O32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(P32=0,0,CHOOSE(P32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(Q32=0,0,CHOOSE(Q32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(R32=0,0,CHOOSE(R32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(S32=0,0,CHOOSE(S32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(T32=0,0,CHOOSE(T32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(U32=0,0,CHOOSE(U32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(V32=0,0,CHOOSE(V32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(W32=0,0,CHOOSE(W32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(X32=0,0,CHOOSE(X32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(Y32=0,0,CHOOSE(Y32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(Z32=0,0,CHOOSE(Z32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AA32=0,0,CHOOSE(AA32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AB32=0,0,CHOOSE(AB32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AC32=0,0,CHOOSE(AC32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AD32=0,0,CHOOSE(AD32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AE32=0,0,CHOOSE(AE32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250}]
[]
[{"$f":"+\"Output - \"& A21","v":"Output - Eurobond"},null,null,{"$f":"D$10","v":2024},{"$f":"D35+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"PV_Base!C635","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$100","v":0},{"$f":"Ext_Debt_Data!H$100","v":0},{"$f":"Ext_Debt_Data!I$100","v":250}]
[null,null,{"$f":"PV_Base!C636","v":"cumulative"},{"$f":"D36","v":0},{"$f":"SUM(D36:E36)","v":0},{"$f":"SUM(D36:F36)","v":0},{"$f":"SUM(D36:G36)","v":250},{"$f":"SUM(D36:H36)","v":250},{"$f":"SUM(D36:I36)","v":250},{"$f":"SUM(D36:J36)","v":250},{"$f":"SUM(D36:K36)","v":250},{"$f":"SUM(D36:L36)","v":250},{"$f":"SUM(D36:M36)","v":250},{"$f":"SUM(D36:N36)","v":250},{"$f":"SUM(D36:O36)","v":250},{"$f":"SUM(D36:P36)","v":250},{"$f":"SUM(D36:Q36)","v":250},{"$f":"SUM(D36:R36)","v":250},{"$f":"SUM(D36:S36)","v":250},{"$f":"SUM(D36:T36)","v":250},{"$f":"SUM(D36:U36)","v":250},{"$f":"SUM(D36:V36)","v":250},{"$f":"SUM(D36:W36)","v":250},{"$f":"SUM(D36:X36)","v":250},{"$f":"SUM(D36:Y36)","v":250},{"$f":"SUM(D36:Z36)","v":250},{"$f":"SUM(D36:AA36)","v":250},{"$f":"SUM(D36:AB36)","v":250},{"$f":"SUM(D36:AC36)","v":250},{"$f":"SUM(D36:AD36)","v":250},{"$f":"SUM(D36:AE36)","v":250}]
[null,null,{"$f":"PV_Base!C637","v":"Stock of new forex debt (in USD)"},{"$f":"D36-D42","v":0},{"$f":"D38+E36-E42","v":0},0,250,250,250,250,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C638","v":"PV of debt   Eurobond"},{"$f":"IF($B24>=$B25, D36, D36*D28/100)","v":0},{"$f":"IF($B24>=$B25,D39-E42+E36,D39*(1+$B25)-E40+E36*$D28/100)","v":0},{"$f":"IF($B24>=$B25,E39-F42+F36,E39*(1+$B25)-F40+F36*$D28/100)","v":0},250,250,250,250,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C639","v":"Total debt service (in USD)"},{"$f":"D41+D42","v":0},0,0,0,32.5,32.5,32.5,157.5,141.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C640","v":"Interest"},0,{"$f":"$B24*D38","v":0},{"$f":"$B24*E38","v":0},0,32.5,32.5,32.5,32.5,16.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C641","v":"Amortization"},{"$f":"(D31-D33)/($B23-$B22)","v":0},{"$f":"(E31-E33)/($B23-$B22)","v":0},0,0,0,0,0,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A646","v":"Commecial Bank"},null,null,{"$f":"D$9","v":0},{"$f":"D47+1","v":1},{"$f":"E47+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A47&\"\"","v":"Grace Commecial Bank"},{"$f":"'C4_Market_financing'!I36","v":3},null,{"$f":"D$10","v":2024},{"$f":"D48+1","v":2025},2026,2027,{"$f":"G48+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A47&\"\"","v":"Maturity Commecial Bank"},{"$f":"'C4_Market_financing'!H36","v":5},{"$f":"PV_Base!C648","v":"Base"},100]
[{"$f":"+\"Interest \"& A47&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F39+(B$4/100)%","v":0.09},{"$f":"PV_Base!C649","v":"Debt stock"},{"$f":"D49-D51","v":100},{"$f":"D50-E51","v":100},100,100,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A47&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E39","v":0.05},{"$f":"PV_Base!C650","v":"Amortization"},{"$f":"IF(D47-$D47-1<$B48,0,IF(D47-$D47-1<$B49,$D49/($B49-$B48),0))","v":0},{"$f":"IF(E47-$D47-1<$B48,0,IF(E47-$D47-1<$B49,$D49/($B49-$B48),0))","v":0},0,0,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C651","v":"Interest"},null,{"$f":"$B50*D50","v":9},{"$f":"$B50*E50","v":9},9,9,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C652","v":"Total debt service"},{"$f":"D51+D52","v":0},9,9,9,59,54.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C653","v":"PV of debt"},{"$f":"IF($B50>=$B51, D50, NPV($B51,E53:$BD53))","v":100},{"$f":"IF($B50>=$B51, E50, NPV($B51,F53:$BD53))","v":100},{"$f":"IF($B50>=$B51, F50, NPV($B51,G53:$BD53))","v":100},{"$f":"IF($B50>=$B51, G50, NPV($B51,H53:$BD53))","v":100},{"$f":"IF($B50>=$B51, H50, NPV($B51,I53:$BD53))","v":50},{"$f":"IF($B50>=$B51, I50, NPV($B51,J53:$BD53))","v":0},{"$f":"IF($B50>=$B51, J50, NPV($B51,K53:$BD53))","v":0},{"$f":"IF($B50>=$B51, K50, NPV($B51,L53:$BD53))","v":0},{"$f":"IF($B50>=$B51, L50, NPV($B51,M53:$BD53))","v":0},{"$f":"IF($B50>=$B51, M50, NPV($B51,N53:$BD53))","v":0},{"$f":"IF($B50>=$B51, N50, NPV($B51,O53:$BD53))","v":0},{"$f":"IF($B50>=$B51, O50, NPV($B51,P53:$BD53))","v":0},{"$f":"IF($B50>=$B51, P50, NPV($B51,Q53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Q50, NPV($B51,R53:$BD53))","v":0},{"$f":"IF($B50>=$B51, R50, NPV($B51,S53:$BD53))","v":0},{"$f":"IF($B50>=$B51, S50, NPV($B51,T53:$BD53))","v":0},{"$f":"IF($B50>=$B51, T50, NPV($B51,U53:$BD53))","v":0},{"$f":"IF($B50>=$B51, U50, NPV($B51,V53:$BD53))","v":0},{"$f":"IF($B50>=$B51, V50, NPV($B51,W53:$BD53))","v":0},{"$f":"IF($B50>=$B51, W50, NPV($B51,X53:$BD53))","v":0},{"$f":"IF($B50>=$B51, X50, NPV($B51,Y53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Y50, NPV($B51,Z53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Z50, NPV($B51,AA53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AA50, NPV($B51,AB53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AB50, NPV($B51,AC53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AC50, NPV($B51,AD53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AD50, NPV($B51,AE53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AE50, NPV($B51,AF53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AF50, NPV($B51,AG53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AG50, NPV($B51,AH53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AH50, NPV($B51,AI53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AI50, NPV($B51,AJ53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AJ50, NPV($B51,AK53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AK50, NPV($B51,AL53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AL50, NPV($B51,AM53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AM50, NPV($B51,AN53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AN50, NPV($B51,AO53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AO50, NPV($B51,AP53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AP50, NPV($B51,AQ53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AQ50, NPV($B51,AR53:$BD53))","v":0}]
[null,null,{"$f":"PV_Base!C654","v":"Grant element"},{"$f":"IF(D54=0,0,(1-D54/D50)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C655","v":"t-g>0"},{"$f":"IF(D47-$B48>0,D47-$B48,0)","v":0},{"$f":"IF(E47-$B48>0,E47-$B48,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D56=0,0,CHOOSE(D56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(E56=0,0,CHOOSE(E56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(F56=0,0,CHOOSE(F56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(G56=0,0,CHOOSE(G56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(H56=0,0,CHOOSE(H56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(I56=0,0,CHOOSE(I56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":298.60474753383301},{"$f":"IF(J56=0,0,CHOOSE(J56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":564.00355575044705},{"$f":"IF(K56=0,0,CHOOSE(K56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(L56=0,0,CHOOSE(L56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(M56=0,0,CHOOSE(M56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(N56=0,0,CHOOSE(N56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(O56=0,0,CHOOSE(O56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(P56=0,0,CHOOSE(P56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(Q56=0,0,CHOOSE(Q56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(R56=0,0,CHOOSE(R56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(S56=0,0,CHOOSE(S56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(T56=0,0,CHOOSE(T56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(U56=0,0,CHOOSE(U56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(V56=0,0,CHOOSE(V56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(W56=0,0,CHOOSE(W56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(X56=0,0,CHOOSE(X56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(Y56=0,0,CHOOSE(Y56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(Z56=0,0,CHOOSE(Z56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AA56=0,0,CHOOSE(AA56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AB56=0,0,CHOOSE(AB56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AC56=0,0,CHOOSE(AC56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AD56=0,0,CHOOSE(AD56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AE56=0,0,CHOOSE(AE56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C657","v":"t-m condition"},{"$f":"IF(D47-$B49>0,D47-$B49,0)","v":0},{"$f":"IF(E47-$B49>0,E47-$B49,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D58=0,0,CHOOSE(D58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(E58=0,0,CHOOSE(E58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(F58=0,0,CHOOSE(F58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(G58=0,0,CHOOSE(G58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(H58=0,0,CHOOSE(H58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(I58=0,0,CHOOSE(I58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(J58=0,0,CHOOSE(J58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(K58=0,0,CHOOSE(K58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":298.60474753383301},{"$f":"IF(L58=0,0,CHOOSE(L58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":564.00355575044705},{"$f":"IF(M58=0,0,CHOOSE(M58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(N58=0,0,CHOOSE(N58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(O58=0,0,CHOOSE(O58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(P58=0,0,CHOOSE(P58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(Q58=0,0,CHOOSE(Q58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(R58=0,0,CHOOSE(R58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(S58=0,0,CHOOSE(S58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(T58=0,0,CHOOSE(T58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(U58=0,0,CHOOSE(U58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(V58=0,0,CHOOSE(V58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(W58=0,0,CHOOSE(W58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(X58=0,0,CHOOSE(X58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(Y58=0,0,CHOOSE(Y58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(Z58=0,0,CHOOSE(Z58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AA58=0,0,CHOOSE(AA58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AB58=0,0,CHOOSE(AB58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AC58=0,0,CHOOSE(AC58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AD58=0,0,CHOOSE(AD58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AE58=0,0,CHOOSE(AE58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706}]
[]
[{"$f":"+\"Output - \"& A47","v":"Output - Commecial Bank"},null,null,{"$f":"D$10","v":2024},{"$f":"D61+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$101","v":298.60474753383301},{"$f":"Ext_Debt_Data!H$101","v":265.39880821661399},{"$f":"Ext_Debt_Data!I$101","v":335.86}]
[null,null,{"$f":"PV_Base!C662","v":"cumulative"},{"$f":"D62","v":0},{"$f":"SUM(D62:E62)","v":298.60474753383301},{"$f":"SUM(D62:F62)","v":564.00355575044705},{"$f":"SUM(D62:G62)","v":899.86355575044706},{"$f":"SUM(D62:H62)","v":899.86355575044706},{"$f":"SUM(D62:I62)","v":899.86355575044706},{"$f":"SUM(D62:J62)","v":899.86355575044706},{"$f":"SUM(D62:K62)","v":899.86355575044706},{"$f":"SUM(D62:L62)","v":899.86355575044706},{"$f":"SUM(D62:M62)","v":899.86355575044706},{"$f":"SUM(D62:N62)","v":899.86355575044706},{"$f":"SUM(D62:O62)","v":899.86355575044706},{"$f":"SUM(D62:P62)","v":899.86355575044706},{"$f":"SUM(D62:Q62)","v":899.86355575044706},{"$f":"SUM(D62:R62)","v":899.86355575044706},{"$f":"SUM(D62:S62)","v":899.86355575044706},{"$f":"SUM(D62:T62)","v":899.86355575044706},{"$f":"SUM(D62:U62)","v":899.86355575044706},{"$f":"SUM(D62:V62)","v":899.86355575044706},{"$f":"SUM(D62:W62)","v":899.86355575044706},{"$f":"SUM(D62:X62)","v":899.86355575044706},{"$f":"SUM(D62:Y62)","v":899.86355575044706},{"$f":"SUM(D62:Z62)","v":899.86355575044706},{"$f":"SUM(D62:AA62)","v":899.86355575044706},{"$f":"SUM(D62:AB62)","v":899.86355575044706},{"$f":"SUM(D62:AC62)","v":899.86355575044706},{"$f":"SUM(D62:AD62)","v":899.86355575044706},{"$f":"SUM(D62:AE62)","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C663","v":"Stock of new forex debt (in USD)"},{"$f":"D62-D68","v":0},{"$f":"D64+E62-E68","v":298.60474753383301},564.00355575044705,899.86355575044706,899.86355575044706,750.56118198353056,468.55940410830704,167.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C664","v":"PV of debt   Commecial Bank"},{"$f":"IF($B50>=$B51, D62, D62*D54/100)","v":0},{"$f":"IF($B50>=$B51,D65-E68+E62,D65*(1+$B51)-E66+E62*$D54/100)","v":298.60474753383301},{"$f":"IF($B50>=$B51,E65-F68+F62,E65*(1+$B51)-F66+F62*$D54/100)","v":564.00355575044705},{"$f":"IF($B50>=$B51,F65-G68+G62,F65*(1+$B51)-G66+G62*$D54/100)","v":899.86355575044706},{"$f":"IF($B50>=$B51,G65-H68+H62,G65*(1+$B51)-H66+H62*$D54/100)","v":899.86355575044706},{"$f":"IF($B50>=$B51,H65-I68+I62,H65*(1+$B51)-I66+I62*$D54/100)","v":750.56118198353056},{"$f":"IF($B50>=$B51,I65-J68+J62,I65*(1+$B51)-J66+J62*$D54/100)","v":468.55940410830704},{"$f":"IF($B50>=$B51,J65-K68+K62,J65*(1+$B51)-K66+K62*$D54/100)","v":167.93},{"$f":"IF($B50>=$B51,K65-L68+L62,K65*(1+$B51)-L66+L62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,L65-M68+M62,L65*(1+$B51)-M66+M62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,M65-N68+N62,M65*(1+$B51)-N66+N62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,N65-O68+O62,N65*(1+$B51)-O66+O62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,O65-P68+P62,O65*(1+$B51)-P66+P62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,P65-Q68+Q62,P65*(1+$B51)-Q66+Q62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Q65-R68+R62,Q65*(1+$B51)-R66+R62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,R65-S68+S62,R65*(1+$B51)-S66+S62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,S65-T68+T62,S65*(1+$B51)-T66+T62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,T65-U68+U62,T65*(1+$B51)-U66+U62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,U65-V68+V62,U65*(1+$B51)-V66+V62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,V65-W68+W62,V65*(1+$B51)-W66+W62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,W65-X68+X62,W65*(1+$B51)-X66+X62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,X65-Y68+Y62,X65*(1+$B51)-Y66+Y62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Y65-Z68+Z62,Y65*(1+$B51)-Z66+Z62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Z65-AA68+AA62,Z65*(1+$B51)-AA66+AA62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AA65-AB68+AB62,AA65*(1+$B51)-AB66+AB62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AB65-AC68+AC62,AB65*(1+$B51)-AC66+AC62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AC65-AD68+AD62,AC65*(1+$B51)-AD66+AD62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AD65-AE68+AE62,AD65*(1+$B51)-AE66+AE62*$D54/100)","v":0}]
[null,null,{"$f":"PV_Base!C665","v":"Total debt service (in USD)"},{"$f":"D67+D68","v":0},0,{"$f":"F67+F68","v":26.874427278044969},50.760320017540231,80.987720017540227,230.29009378445673,349.55228425374128,342.79975047805465,183.0437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C666","v":"Interest"},0,{"$f":"$B50*D64","v":0},{"$f":"$B50*E64","v":26.874427278044969},50.760320017540231,80.987720017540227,80.987720017540227,67.550506378517753,42.170346369747634,15.1137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C667","v":"Amortization"},{"$f":"(D57-D59)/($B49-$B48)","v":0},{"$f":"(E57-E59)/($B49-$B48)","v":0},0,0,0,149.3023737669165,282.00177787522352,300.62940410830703,167.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A672","v":"COM3"},null,null,{"$f":"D$9","v":0},{"$f":"D73+1","v":1},{"$f":"E73+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A73&\"\"","v":"Grace COM3"},{"$f":"'C4_Market_financing'!I37","v":1},null,{"$f":"D$10","v":2024},{"$f":"D74+1","v":2025},2026,2027,{"$f":"G74+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A73&\"\"","v":"Maturity COM3"},{"$f":"'C4_Market_financing'!H37","v":3},{"$f":"PV_Base!C674","v":"Base"},100]
[{"$f":"+\"Interest \"& A73&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F40+(B$4/100)%","v":0.09},{"$f":"PV_Base!C675","v":"Debt stock"},{"$f":"D75-D77","v":100},{"$f":"D76-E77","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A73&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E40","v":0.05},{"$f":"PV_Base!C676","v":"Amortization"},{"$f":"IF(D73-$D73-1<$B74,0,IF(D73-$D73-1<$B75,$D75/($B75-$B74),0))","v":0},{"$f":"IF(E73-$D73-1<$B74,0,IF(E73-$D73-1<$B75,$D75/($B75-$B74),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C677","v":"Interest"},null,{"$f":"$B76*D76","v":9},{"$f":"$B76*E76","v":9},4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C678","v":"Total debt service"},{"$f":"D77+D78","v":0},9,59,54.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C679","v":"PV of debt"},{"$f":"IF($B76>=$B77, D76, NPV($B77,E79:$BD79))","v":100},{"$f":"IF($B76>=$B77, E76, NPV($B77,F79:$BD79))","v":100},{"$f":"IF($B76>=$B77, F76, NPV($B77,G79:$BD79))","v":50},{"$f":"IF($B76>=$B77, G76, NPV($B77,H79:$BD79))","v":0},{"$f":"IF($B76>=$B77, H76, NPV($B77,I79:$BD79))","v":0},{"$f":"IF($B76>=$B77, I76, NPV($B77,J79:$BD79))","v":0},{"$f":"IF($B76>=$B77, J76, NPV($B77,K79:$BD79))","v":0},{"$f":"IF($B76>=$B77, K76, NPV($B77,L79:$BD79))","v":0},{"$f":"IF($B76>=$B77, L76, NPV($B77,M79:$BD79))","v":0},{"$f":"IF($B76>=$B77, M76, NPV($B77,N79:$BD79))","v":0},{"$f":"IF($B76>=$B77, N76, NPV($B77,O79:$BD79))","v":0},{"$f":"IF($B76>=$B77, O76, NPV($B77,P79:$BD79))","v":0},{"$f":"IF($B76>=$B77, P76, NPV($B77,Q79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Q76, NPV($B77,R79:$BD79))","v":0},{"$f":"IF($B76>=$B77, R76, NPV($B77,S79:$BD79))","v":0},{"$f":"IF($B76>=$B77, S76, NPV($B77,T79:$BD79))","v":0},{"$f":"IF($B76>=$B77, T76, NPV($B77,U79:$BD79))","v":0},{"$f":"IF($B76>=$B77, U76, NPV($B77,V79:$BD79))","v":0},{"$f":"IF($B76>=$B77, V76, NPV($B77,W79:$BD79))","v":0},{"$f":"IF($B76>=$B77, W76, NPV($B77,X79:$BD79))","v":0},{"$f":"IF($B76>=$B77, X76, NPV($B77,Y79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Y76, NPV($B77,Z79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Z76, NPV($B77,AA79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AA76, NPV($B77,AB79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AB76, NPV($B77,AC79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AC76, NPV($B77,AD79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AD76, NPV($B77,AE79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AE76, NPV($B77,AF79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AF76, NPV($B77,AG79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AG76, NPV($B77,AH79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AH76, NPV($B77,AI79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AI76, NPV($B77,AJ79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AJ76, NPV($B77,AK79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AK76, NPV($B77,AL79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AL76, NPV($B77,AM79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AM76, NPV($B77,AN79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AN76, NPV($B77,AO79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AO76, NPV($B77,AP79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AP76, NPV($B77,AQ79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AQ76, NPV($B77,AR79:$BD79))","v":0}]
[null,null,{"$f":"PV_Base!C680","v":"Grant element"},{"$f":"IF(D80=0,0,(1-D80/D76)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C681","v":"t-g>0"},{"$f":"IF(D73-$B74>0,D73-$B74,0)","v":0},{"$f":"IF(E73-$B74>0,E73-$B74,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D82=0,0,CHOOSE(D82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(E82=0,0,CHOOSE(E82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(F82=0,0,CHOOSE(F82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(G82=0,0,CHOOSE(G82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(H82=0,0,CHOOSE(H82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(I82=0,0,CHOOSE(I82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(J82=0,0,CHOOSE(J82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(K82=0,0,CHOOSE(K82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(L82=0,0,CHOOSE(L82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(M82=0,0,CHOOSE(M82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(N82=0,0,CHOOSE(N82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(O82=0,0,CHOOSE(O82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(P82=0,0,CHOOSE(P82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Q82=0,0,CHOOSE(Q82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(R82=0,0,CHOOSE(R82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(S82=0,0,CHOOSE(S82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(T82=0,0,CHOOSE(T82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(U82=0,0,CHOOSE(U82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(V82=0,0,CHOOSE(V82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(W82=0,0,CHOOSE(W82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(X82=0,0,CHOOSE(X82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Y82=0,0,CHOOSE(Y82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Z82=0,0,CHOOSE(Z82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AA82=0,0,CHOOSE(AA82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AB82=0,0,CHOOSE(AB82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AC82=0,0,CHOOSE(AC82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AD82=0,0,CHOOSE(AD82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AE82=0,0,CHOOSE(AE82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0}]
[null,null,{"$f":"PV_Base!C683","v":"t-m condition"},{"$f":"IF(D73-$B75>0,D73-$B75,0)","v":0},{"$f":"IF(E73-$B75>0,E73-$B75,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D84=0,0,CHOOSE(D84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(E84=0,0,CHOOSE(E84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(F84=0,0,CHOOSE(F84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(G84=0,0,CHOOSE(G84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(H84=0,0,CHOOSE(H84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(I84=0,0,CHOOSE(I84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(J84=0,0,CHOOSE(J84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(K84=0,0,CHOOSE(K84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(L84=0,0,CHOOSE(L84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(M84=0,0,CHOOSE(M84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(N84=0,0,CHOOSE(N84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(O84=0,0,CHOOSE(O84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(P84=0,0,CHOOSE(P84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Q84=0,0,CHOOSE(Q84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(R84=0,0,CHOOSE(R84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(S84=0,0,CHOOSE(S84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(T84=0,0,CHOOSE(T84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(U84=0,0,CHOOSE(U84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(V84=0,0,CHOOSE(V84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(W84=0,0,CHOOSE(W84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(X84=0,0,CHOOSE(X84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Y84=0,0,CHOOSE(Y84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Z84=0,0,CHOOSE(Z84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AA84=0,0,CHOOSE(AA84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AB84=0,0,CHOOSE(AB84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AC84=0,0,CHOOSE(AC84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AD84=0,0,CHOOSE(AD84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AE84=0,0,CHOOSE(AE84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0}]
[]
[{"$f":"+\"Output - \"& A73","v":"Output - COM3"},null,null,{"$f":"D$10","v":2024},{"$f":"D87+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$102","v":0},{"$f":"Ext_Debt_Data!H$102","v":0},{"$f":"Ext_Debt_Data!I$102","v":0}]
[null,null,{"$f":"PV_Base!C688","v":"cumulative"},{"$f":"D88","v":0},{"$f":"SUM(D88:E88)","v":0},{"$f":"SUM(D88:F88)","v":0},{"$f":"SUM(D88:G88)","v":0},{"$f":"SUM(D88:H88)","v":0},{"$f":"SUM(D88:I88)","v":0},{"$f":"SUM(D88:J88)","v":0},{"$f":"SUM(D88:K88)","v":0},{"$f":"SUM(D88:L88)","v":0},{"$f":"SUM(D88:M88)","v":0},{"$f":"SUM(D88:N88)","v":0},{"$f":"SUM(D88:O88)","v":0},{"$f":"SUM(D88:P88)","v":0},{"$f":"SUM(D88:Q88)","v":0},{"$f":"SUM(D88:R88)","v":0},{"$f":"SUM(D88:S88)","v":0},{"$f":"SUM(D88:T88)","v":0},{"$f":"SUM(D88:U88)","v":0},{"$f":"SUM(D88:V88)","v":0},{"$f":"SUM(D88:W88)","v":0},{"$f":"SUM(D88:X88)","v":0},{"$f":"SUM(D88:Y88)","v":0},{"$f":"SUM(D88:Z88)","v":0},{"$f":"SUM(D88:AA88)","v":0},{"$f":"SUM(D88:AB88)","v":0},{"$f":"SUM(D88:AC88)","v":0},{"$f":"SUM(D88:AD88)","v":0},{"$f":"SUM(D88:AE88)","v":0}]
[null,null,{"$f":"PV_Base!C689","v":"Stock of new forex debt (in USD)"},{"$f":"D88-D94","v":0},{"$f":"D90+E88-E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C690","v":"PV of debt   COM3"},{"$f":"IF($B76>=$B77, D88, D88*D80/100)","v":0},{"$f":"IF($B76>=$B77,D91-E94+E88,D91*(1+$B77)-E92+E88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,E91-F94+F88,E91*(1+$B77)-F92+F88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,F91-G94+G88,F91*(1+$B77)-G92+G88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,G91-H94+H88,G91*(1+$B77)-H92+H88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,H91-I94+I88,H91*(1+$B77)-I92+I88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,I91-J94+J88,I91*(1+$B77)-J92+J88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,J91-K94+K88,J91*(1+$B77)-K92+K88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,K91-L94+L88,K91*(1+$B77)-L92+L88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,L91-M94+M88,L91*(1+$B77)-M92+M88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,M91-N94+N88,M91*(1+$B77)-N92+N88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,N91-O94+O88,N91*(1+$B77)-O92+O88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,O91-P94+P88,O91*(1+$B77)-P92+P88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,P91-Q94+Q88,P91*(1+$B77)-Q92+Q88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Q91-R94+R88,Q91*(1+$B77)-R92+R88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,R91-S94+S88,R91*(1+$B77)-S92+S88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,S91-T94+T88,S91*(1+$B77)-T92+T88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,T91-U94+U88,T91*(1+$B77)-U92+U88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,U91-V94+V88,U91*(1+$B77)-V92+V88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,V91-W94+W88,V91*(1+$B77)-W92+W88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,W91-X94+X88,W91*(1+$B77)-X92+X88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,X91-Y94+Y88,X91*(1+$B77)-Y92+Y88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Y91-Z94+Z88,Y91*(1+$B77)-Z92+Z88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Z91-AA94+AA88,Z91*(1+$B77)-AA92+AA88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AA91-AB94+AB88,AA91*(1+$B77)-AB92+AB88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AB91-AC94+AC88,AB91*(1+$B77)-AC92+AC88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AC91-AD94+AD88,AC91*(1+$B77)-AD92+AD88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AD91-AE94+AE88,AD91*(1+$B77)-AE92+AE88*$D80/100)","v":0}]
[null,null,{"$f":"PV_Base!C691","v":"Total debt service (in USD)"},{"$f":"D93+D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C692","v":"Interest"},0,{"$f":"$B76*D90","v":0},{"$f":"$B76*E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C693","v":"Amortization"},{"$f":"(D83-D85)/($B75-$B74)","v":0},{"$f":"(E83-E85)/($B75-$B74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A698","v":"COM4"},null,null,{"$f":"D$9","v":0},{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A99&\"\"","v":"Grace COM4"},{"$f":"'C4_Market_financing'!I38","v":1},null,{"$f":"D$10","v":2024},{"$f":"D100+1","v":2025},2026,2027,{"$f":"G100+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A99&\"\"","v":"Maturity COM4"},{"$f":"'C4_Market_financing'!H38","v":3},{"$f":"PV_Base!C700","v":"Base"},100]
[{"$f":"+\"Interest \"& A99&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F41+(B$4/100)%","v":7.0000000000000007E-2},{"$f":"PV_Base!C701","v":"Debt stock"},{"$f":"D101-D103","v":100},{"$f":"D102-E103","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A99&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E41","v":0.05},{"$f":"PV_Base!C702","v":"Amortization"},{"$f":"IF(D99-$D99-1<$B100,0,IF(D99-$D99-1<$B101,$D101/($B101-$B100),0))","v":0},{"$f":"IF(E99-$D99-1<$B100,0,IF(E99-$D99-1<$B101,$D101/($B101-$B100),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C703","v":"Interest"},null,{"$f":"$B102*D102","v":7.0000000000000009},{"$f":"$B102*E102","v":7.0000000000000009},3.5000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C704","v":"Total debt service"},{"$f":"D103+D104","v":0},7.0000000000000009,57,53.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C705","v":"PV of debt"},{"$f":"IF($B102>=$B103, D102, NPV($B103,E105:$BD105))","v":100},{"$f":"IF($B102>=$B103, E102, NPV($B103,F105:$BD105))","v":100},{"$f":"IF($B102>=$B103, F102, NPV($B103,G105:$BD105))","v":50},{"$f":"IF($B102>=$B103, G102, NPV($B103,H105:$BD105))","v":0},{"$f":"IF($B102>=$B103, H102, NPV($B103,I105:$BD105))","v":0},{"$f":"IF($B102>=$B103, I102, NPV($B103,J105:$BD105))","v":0},{"$f":"IF($B102>=$B103, J102, NPV($B103,K105:$BD105))","v":0},{"$f":"IF($B102>=$B103, K102, NPV($B103,L105:$BD105))","v":0},{"$f":"IF($B102>=$B103, L102, NPV($B103,M105:$BD105))","v":0},{"$f":"IF($B102>=$B103, M102, NPV($B103,N105:$BD105))","v":0},{"$f":"IF($B102>=$B103, N102, NPV($B103,O105:$BD105))","v":0},{"$f":"IF($B102>=$B103, O102, NPV($B103,P105:$BD105))","v":0},{"$f":"IF($B102>=$B103, P102, NPV($B103,Q105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Q102, NPV($B103,R105:$BD105))","v":0},{"$f":"IF($B102>=$B103, R102, NPV($B103,S105:$BD105))","v":0},{"$f":"IF($B102>=$B103, S102, NPV($B103,T105:$BD105))","v":0},{"$f":"IF($B102>=$B103, T102, NPV($B103,U105:$BD105))","v":0},{"$f":"IF($B102>=$B103, U102, NPV($B103,V105:$BD105))","v":0},{"$f":"IF($B102>=$B103, V102, NPV($B103,W105:$BD105))","v":0},{"$f":"IF($B102>=$B103, W102, NPV($B103,X105:$BD105))","v":0},{"$f":"IF($B102>=$B103, X102, NPV($B103,Y105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Y102, NPV($B103,Z105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Z102, NPV($B103,AA105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AA102, NPV($B103,AB105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AB102, NPV($B103,AC105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AC102, NPV($B103,AD105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AD102, NPV($B103,AE105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AE102, NPV($B103,AF105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AF102, NPV($B103,AG105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AG102, NPV($B103,AH105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AH102, NPV($B103,AI105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AI102, NPV($B103,AJ105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AJ102, NPV($B103,AK105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AK102, NPV($B103,AL105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AL102, NPV($B103,AM105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AM102, NPV($B103,AN105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AN102, NPV($B103,AO105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AO102, NPV($B103,AP105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AP102, NPV($B103,AQ105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AQ102, NPV($B103,AR105:$BD105))","v":0}]
[null,null,{"$f":"PV_Base!C706","v":"Grant element"},{"$f":"IF(D106=0,0,(1-D106/D102)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C707","v":"t-g>0"},{"$f":"IF(D99-$B100>0,D99-$B100,0)","v":0},{"$f":"IF(E99-$B100>0,E99-$B100,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D108=0,0,CHOOSE(D108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(E108=0,0,CHOOSE(E108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(F108=0,0,CHOOSE(F108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(G108=0,0,CHOOSE(G108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(H108=0,0,CHOOSE(H108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(I108=0,0,CHOOSE(I108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(J108=0,0,CHOOSE(J108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(K108=0,0,CHOOSE(K108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(L108=0,0,CHOOSE(L108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(M108=0,0,CHOOSE(M108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(N108=0,0,CHOOSE(N108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(O108=0,0,CHOOSE(O108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(P108=0,0,CHOOSE(P108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Q108=0,0,CHOOSE(Q108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(R108=0,0,CHOOSE(R108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(S108=0,0,CHOOSE(S108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(T108=0,0,CHOOSE(T108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(U108=0,0,CHOOSE(U108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(V108=0,0,CHOOSE(V108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(W108=0,0,CHOOSE(W108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(X108=0,0,CHOOSE(X108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Y108=0,0,CHOOSE(Y108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Z108=0,0,CHOOSE(Z108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AA108=0,0,CHOOSE(AA108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AB108=0,0,CHOOSE(AB108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AC108=0,0,CHOOSE(AC108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AD108=0,0,CHOOSE(AD108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AE108=0,0,CHOOSE(AE108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0}]
[null,null,{"$f":"PV_Base!C709","v":"t-m condition"},{"$f":"IF(D99-$B101>0,D99-$B101,0)","v":0},{"$f":"IF(E99-$B101>0,E99-$B101,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(P110=0,0,CHOOSE(P110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(R110=0,0,CHOOSE(R110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(S110=0,0,CHOOSE(S110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(T110=0,0,CHOOSE(T110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(U110=0,0,CHOOSE(U110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(V110=0,0,CHOOSE(V110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(W110=0,0,CHOOSE(W110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(X110=0,0,CHOOSE(X110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0}]
[]
[{"$f":"+\"Output - \"& A99","v":"Output - COM4"},null,null,{"$f":"D$10","v":2024},{"$f":"D113+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$103","v":0},{"$f":"Ext_Debt_Data!H$103","v":0},{"$f":"Ext_Debt_Data!I$103","v":0}]
[null,null,{"$f":"PV_Base!C714","v":"cumulative"},{"$f":"D114","v":0},{"$f":"SUM(D114:E114)","v":0},{"$f":"SUM(D114:F114)","v":0},{"$f":"SUM(D114:G114)","v":0},{"$f":"SUM(D114:H114)","v":0},{"$f":"SUM(D114:I114)","v":0},{"$f":"SUM(D114:J114)","v":0},{"$f":"SUM(D114:K114)","v":0},{"$f":"SUM(D114:L114)","v":0},{"$f":"SUM(D114:M114)","v":0},{"$f":"SUM(D114:N114)","v":0},{"$f":"SUM(D114:O114)","v":0},{"$f":"SUM(D114:P114)","v":0},{"$f":"SUM(D114:Q114)","v":0},{"$f":"SUM(D114:R114)","v":0},{"$f":"SUM(D114:S114)","v":0},{"$f":"SUM(D114:T114)","v":0},{"$f":"SUM(D114:U114)","v":0},{"$f":"SUM(D114:V114)","v":0},{"$f":"SUM(D114:W114)","v":0},{"$f":"SUM(D114:X114)","v":0},{"$f":"SUM(D114:Y114)","v":0},{"$f":"SUM(D114:Z114)","v":0},{"$f":"SUM(D114:AA114)","v":0},{"$f":"SUM(D114:AB114)","v":0},{"$f":"SUM(D114:AC114)","v":0},{"$f":"SUM(D114:AD114)","v":0},{"$f":"SUM(D114:AE114)","v":0}]
[null,null,{"$f":"PV_Base!C715","v":"Stock of new forex debt (in USD)"},{"$f":"D114-D120","v":0},{"$f":"D116+E114-E120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C716","v":"PV of debt   COM4"},{"$f":"IF($B102>=$B103, D114, D114*D106/100)","v":0},{"$f":"IF($B102>=$B103,D117-E120+E114,D117*(1+$B103)-E118+E114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,E117-F120+F114,E117*(1+$B103)-F118+F114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,F117-G120+G114,F117*(1+$B103)-G118+G114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,G117-H120+H114,G117*(1+$B103)-H118+H114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,H117-I120+I114,H117*(1+$B103)-I118+I114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,I117-J120+J114,I117*(1+$B103)-J118+J114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,J117-K120+K114,J117*(1+$B103)-K118+K114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,K117-L120+L114,K117*(1+$B103)-L118+L114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,L117-M120+M114,L117*(1+$B103)-M118+M114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,M117-N120+N114,M117*(1+$B103)-N118+N114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,N117-O120+O114,N117*(1+$B103)-O118+O114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,O117-P120+P114,O117*(1+$B103)-P118+P114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,P117-Q120+Q114,P117*(1+$B103)-Q118+Q114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Q117-R120+R114,Q117*(1+$B103)-R118+R114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,R117-S120+S114,R117*(1+$B103)-S118+S114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,S117-T120+T114,S117*(1+$B103)-T118+T114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,T117-U120+U114,T117*(1+$B103)-U118+U114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,U117-V120+V114,U117*(1+$B103)-V118+V114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,V117-W120+W114,V117*(1+$B103)-W118+W114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,W117-X120+X114,W117*(1+$B103)-X118+X114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,X117-Y120+Y114,X117*(1+$B103)-Y118+Y114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Y117-Z120+Z114,Y117*(1+$B103)-Z118+Z114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Z117-AA120+AA114,Z117*(1+$B103)-AA118+AA114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AA117-AB120+AB114,AA117*(1+$B103)-AB118+AB114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AB117-AC120+AC114,AB117*(1+$B103)-AC118+AC114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AC117-AD120+AD114,AC117*(1+$B103)-AD118+AD114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AD117-AE120+AE114,AD117*(1+$B103)-AE118+AE114*$D106/100)","v":0}]
[null,null,{"$f":"PV_Base!C717","v":"Total debt service (in USD)"},{"$f":"D119+D120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C718","v":"Interest"},0,{"$f":"$B102*D116","v":0},{"$f":"$B102*E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C719","v":"Amortization"},{"$f":"(D109-D111)/($B101-$B100)","v":0},{"$f":"(E109-E111)/($B101-$B100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A724","v":"COM5"},null,null,{"$f":"D$9","v":0},{"$f":"D125+1","v":1},{"$f":"E125+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A125&\"\"","v":"Grace COM5"},{"$f":"'C4_Market_financing'!I39","v":1},null,{"$f":"D$10","v":2024},{"$f":"D126+1","v":2025},2026,2027,{"$f":"G126+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[{"$f":"+\"Maturity \"& A125&\"\"","v":"Maturity COM5"},{"$f":"'C4_Market_financing'!H39","v":3},{"$f":"PV_Base!C726","v":"Base"},100]
[{"$f":"+\"Interest \"& A125&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F42+(B$4/100)%","v":7.0000000000000007E-2},{"$f":"PV_Base!C727","v":"Debt stock"},{"$f":"D127-D129","v":100},{"$f":"D128-E129","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A125&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E42","v":0.05},{"$f":"PV_Base!C728","v":"Amortization"},{"$f":"IF(D125-$D125-1<$B126,0,IF(D125-$D125-1<$B127,$D127/($B127-$B126),0))","v":0},{"$f":"IF(E125-$D125-1<$B126,0,IF(E125-$D125-1<$B127,$D127/($B127-$B126),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C729","v":"Interest"},{"$f":"$B128*D127*0.5","v":3.5000000000000004},{"$f":"$B128*AVERAGE(D128:E128)","v":7.0000000000000009},{"$f":"$B128*AVERAGE(E128:F128)","v":5.2500000000000009},1.7500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C730","v":"Total debt service"},{"$f":"D129+D130","v":3.5000000000000004},7.0000000000000009,55.25,51.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C731","v":"PV of debt"},{"$f":"IF($B128>=$B129, D128, NPV($B129,E131:$BD131))","v":100},{"$f":"IF($B128>=$B129, E128, NPV($B129,F131:$BD131))","v":100},{"$f":"IF($B128>=$B129, F128, NPV($B129,G131:$BD131))","v":50},{"$f":"IF($B128>=$B129, G128, NPV($B129,H131:$BD131))","v":0},{"$f":"IF($B128>=$B129, H128, NPV($B129,I131:$BD131))","v":0},{"$f":"IF($B128>=$B129, I128, NPV($B129,J131:$BD131))","v":0},{"$f":"IF($B128>=$B129, J128, NPV($B129,K131:$BD131))","v":0},{"$f":"IF($B128>=$B129, K128, NPV($B129,L131:$BD131))","v":0},{"$f":"IF($B128>=$B129, L128, NPV($B129,M131:$BD131))","v":0},{"$f":"IF($B128>=$B129, M128, NPV($B129,N131:$BD131))","v":0},{"$f":"IF($B128>=$B129, N128, NPV($B129,O131:$BD131))","v":0},{"$f":"IF($B128>=$B129, O128, NPV($B129,P131:$BD131))","v":0},{"$f":"IF($B128>=$B129, P128, NPV($B129,Q131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Q128, NPV($B129,R131:$BD131))","v":0},{"$f":"IF($B128>=$B129, R128, NPV($B129,S131:$BD131))","v":0},{"$f":"IF($B128>=$B129, S128, NPV($B129,T131:$BD131))","v":0},{"$f":"IF($B128>=$B129, T128, NPV($B129,U131:$BD131))","v":0},{"$f":"IF($B128>=$B129, U128, NPV($B129,V131:$BD131))","v":0},{"$f":"IF($B128>=$B129, V128, NPV($B129,W131:$BD131))","v":0},{"$f":"IF($B128>=$B129, W128, NPV($B129,X131:$BD131))","v":0},{"$f":"IF($B128>=$B129, X128, NPV($B129,Y131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Y128, NPV($B129,Z131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Z128, NPV($B129,AA131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AA128, NPV($B129,AB131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AB128, NPV($B129,AC131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AC128, NPV($B129,AD131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AD128, NPV($B129,AE131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AE128, NPV($B129,AF131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AF128, NPV($B129,AG131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AG128, NPV($B129,AH131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AH128, NPV($B129,AI131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AI128, NPV($B129,AJ131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AJ128, NPV($B129,AK131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AK128, NPV($B129,AL131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AL128, NPV($B129,AM131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AM128, NPV($B129,AN131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AN128, NPV($B129,AO131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AO128, NPV($B129,AP131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AP128, NPV($B129,AQ131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AQ128, NPV($B129,AR131:$BD131))","v":0}]
[null,null,{"$f":"PV_Base!C732","v":"Grant element"},{"$f":"IF(D132=0,0,(1-D132/D128)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C733","v":"t-g>0"},{"$f":"IF(D125-$B126>0,D125-$B126,0)","v":0},{"$f":"IF(E125-$B126>0,E125-$B126,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D134=0,0,CHOOSE(D134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(E134=0,0,CHOOSE(E134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(F134=0,0,CHOOSE(F134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(G134=0,0,CHOOSE(G134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(H134=0,0,CHOOSE(H134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(I134=0,0,CHOOSE(I134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(J134=0,0,CHOOSE(J134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(K134=0,0,CHOOSE(K134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(L134=0,0,CHOOSE(L134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(M134=0,0,CHOOSE(M134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(N134=0,0,CHOOSE(N134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(O134=0,0,CHOOSE(O134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(P134=0,0,CHOOSE(P134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Q134=0,0,CHOOSE(Q134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(R134=0,0,CHOOSE(R134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(S134=0,0,CHOOSE(S134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(T134=0,0,CHOOSE(T134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(U134=0,0,CHOOSE(U134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(V134=0,0,CHOOSE(V134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(W134=0,0,CHOOSE(W134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(X134=0,0,CHOOSE(X134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Y134=0,0,CHOOSE(Y134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Z134=0,0,CHOOSE(Z134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AA134=0,0,CHOOSE(AA134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AB134=0,0,CHOOSE(AB134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AC134=0,0,CHOOSE(AC134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AD134=0,0,CHOOSE(AD134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AE134=0,0,CHOOSE(AE134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0}]
[null,null,{"$f":"PV_Base!C735","v":"t-m condition"},{"$f":"IF(D125-$B127>0,D125-$B127,0)","v":0},{"$f":"IF(E125-$B127>0,E125-$B127,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D136=0,0,CHOOSE(D136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(E136=0,0,CHOOSE(E136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(F136=0,0,CHOOSE(F136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(G136=0,0,CHOOSE(G136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(H136=0,0,CHOOSE(H136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(I136=0,0,CHOOSE(I136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(J136=0,0,CHOOSE(J136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(K136=0,0,CHOOSE(K136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(L136=0,0,CHOOSE(L136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(M136=0,0,CHOOSE(M136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(N136=0,0,CHOOSE(N136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(O136=0,0,CHOOSE(O136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(P136=0,0,CHOOSE(P136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Q136=0,0,CHOOSE(Q136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(R136=0,0,CHOOSE(R136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(S136=0,0,CHOOSE(S136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(T136=0,0,CHOOSE(T136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(U136=0,0,CHOOSE(U136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(V136=0,0,CHOOSE(V136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(W136=0,0,CHOOSE(W136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(X136=0,0,CHOOSE(X136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Y136=0,0,CHOOSE(Y136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Z136=0,0,CHOOSE(Z136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AA136=0,0,CHOOSE(AA136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AB136=0,0,CHOOSE(AB136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AC136=0,0,CHOOSE(AC136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AD136=0,0,CHOOSE(AD136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AE136=0,0,CHOOSE(AE136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0}]
[]
[{"$f":"+\"Output - \"& A125","v":"Output - COM5"},null,null,{"$f":"D$10","v":2024},{"$f":"D139+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$104","v":0},{"$f":"Ext_Debt_Data!H$104","v":0},{"$f":"Ext_Debt_Data!I$104","v":0}]
[null,null,{"$f":"PV_Base!C740","v":"cumulative"},{"$f":"D140","v":0},{"$f":"SUM(D140:E140)","v":0},{"$f":"SUM(D140:F140)","v":0},{"$f":"SUM(D140:G140)","v":0},{"$f":"SUM(D140:H140)","v":0},{"$f":"SUM(D140:I140)","v":0},{"$f":"SUM(D140:J140)","v":0},{"$f":"SUM(D140:K140)","v":0},{"$f":"SUM(D140:L140)","v":0},{"$f":"SUM(D140:M140)","v":0},{"$f":"SUM(D140:N140)","v":0},{"$f":"SUM(D140:O140)","v":0},{"$f":"SUM(D140:P140)","v":0},{"$f":"SUM(D140:Q140)","v":0},{"$f":"SUM(D140:R140)","v":0},{"$f":"SUM(D140:S140)","v":0},{"$f":"SUM(D140:T140)","v":0},{"$f":"SUM(D140:U140)","v":0},{"$f":"SUM(D140:V140)","v":0},{"$f":"SUM(D140:W140)","v":0},{"$f":"SUM(D140:X140)","v":0},{"$f":"SUM(D140:Y140)","v":0},{"$f":"SUM(D140:Z140)","v":0},{"$f":"SUM(D140:AA140)","v":0},{"$f":"SUM(D140:AB140)","v":0},{"$f":"SUM(D140:AC140)","v":0},{"$f":"SUM(D140:AD140)","v":0},{"$f":"SUM(D140:AE140)","v":0}]
[null,null,{"$f":"PV_Base!C741","v":"Stock of new forex debt (in USD)"},{"$f":"D140-D146","v":0},{"$f":"D142+E140-E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C742","v":"PV of debt   COM5"},{"$f":"IF($B128>=$B129, D140, D140*D132/100)","v":0},{"$f":"IF($B128>=$B129,D143-E146+E140,D143*(1+$B129)-E144+E140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,E143-F146+F140,E143*(1+$B129)-F144+F140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,F143-G146+G140,F143*(1+$B129)-G144+G140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,G143-H146+H140,G143*(1+$B129)-H144+H140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,H143-I146+I140,H143*(1+$B129)-I144+I140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,I143-J146+J140,I143*(1+$B129)-J144+J140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,J143-K146+K140,J143*(1+$B129)-K144+K140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,K143-L146+L140,K143*(1+$B129)-L144+L140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,L143-M146+M140,L143*(1+$B129)-M144+M140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,M143-N146+N140,M143*(1+$B129)-N144+N140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,N143-O146+O140,N143*(1+$B129)-O144+O140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,O143-P146+P140,O143*(1+$B129)-P144+P140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,P143-Q146+Q140,P143*(1+$B129)-Q144+Q140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Q143-R146+R140,Q143*(1+$B129)-R144+R140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,R143-S146+S140,R143*(1+$B129)-S144+S140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,S143-T146+T140,S143*(1+$B129)-T144+T140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,T143-U146+U140,T143*(1+$B129)-U144+U140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,U143-V146+V140,U143*(1+$B129)-V144+V140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,V143-W146+W140,V143*(1+$B129)-W144+W140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,W143-X146+X140,W143*(1+$B129)-X144+X140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,X143-Y146+Y140,X143*(1+$B129)-Y144+Y140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Y143-Z146+Z140,Y143*(1+$B129)-Z144+Z140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Z143-AA146+AA140,Z143*(1+$B129)-AA144+AA140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AA143-AB146+AB140,AA143*(1+$B129)-AB144+AB140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AB143-AC146+AC140,AB143*(1+$B129)-AC144+AC140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AC143-AD146+AD140,AC143*(1+$B129)-AD144+AD140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AD143-AE146+AE140,AD143*(1+$B129)-AE144+AE140*$D132/100)","v":0}]
[null,null,{"$f":"PV_Base!C743","v":"Total debt service (in USD)"},{"$f":"D145+D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C744","v":"Interest"},0,{"$f":"$B128*D142","v":0},{"$f":"$B128*E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C745","v":"Amortization"},{"$f":"(D135-D137)/($B127-$B126)","v":0},{"$f":"(E135-E137)/($B127-$B126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DMX_OUT","index":81,"n_rows":188,"n_cols":37,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
[]
[]
["DMX Out sheet to save DSA generated series"]
["Your DMX filepath","[insert file path]"]
[null,null,null,null,{"$f":"F5-1","v":2012},{"$f":"G5-1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"P5-1","v":2022},{"$f":"'Input 5 - Local-debt Financing'!H5","v":2023},{"$f":"P5+1","v":2024},{"$f":"Q5+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["Sections (this is a descriptor only, not to be saved in DMX)","Save_Series_Code","Save_Database","Descriptor",{"$f":"E5&\"A1\"","v":"2012A1"},"2013A1","2014A1","2015A1","2016A1","2017A1","2018A1","2019A1","2020A1","2021A1",{"$f":"O5&\"A1\"","v":"2022A1"},{"$f":"P5&\"A1\"","v":"2023A1"},{"$f":"Q5&\"A1\"","v":"2024A1"},{"$f":"R5&\"A1\"","v":"2025A1"},"2026A1","2027A1","2028A1","2029A1","2030A1","2031A1","2032A1","2033A1","2034A1","2035A1","2036A1","2037A1","2038A1","2039A1","2040A1","2041A1","2042A1","2043A1","2044A1"]
["Interest rate on domestic debt: Locally-issued debt held by residents"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A10","v":"Central bank financing"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!J10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!K10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!L10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!M10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!O10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!P10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Q10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!R10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!S10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!T10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!U10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!V10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!W10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!X10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Y10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Z10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AA10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AB10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AC10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AD10","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A12","v":"T-bills (denominated in local currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I12","v":0.19},{"$f":"'Input 5 - Local-debt Financing'!J12","v":0.18},{"$f":"'Input 5 - Local-debt Financing'!K12","v":0.17},{"$f":"'Input 5 - Local-debt Financing'!L12","v":0.16},{"$f":"'Input 5 - Local-debt Financing'!M12","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!N12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!O12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!P12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Q12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!R12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!S12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!T12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!U12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!V12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!W12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!X12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Y12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Z12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AA12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AB12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AC12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AD12","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A13","v":"T-bills (denominated in foreign currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I13","v":0.05},{"$f":"'Input 5 - Local-debt Financing'!J13","v":0.04},{"$f":"'Input 5 - Local-debt Financing'!K13","v":0.03},{"$f":"'Input 5 - Local-debt Financing'!L13","v":0.02},{"$f":"'Input 5 - Local-debt Financing'!M13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!N13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!O13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!P13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Q13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!R13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!S13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!T13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!U13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!V13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!W13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!X13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Y13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Z13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AA13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AB13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AC13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AD13","v":0}]
["MLT debt"]
["Denominated in local currency (LC)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A16","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I16","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J16","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K16","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L16","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M16","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD16","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A17","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I17","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J17","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K17","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L17","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M17","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD17","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A18","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I18","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J18","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K18","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L18","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M18","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD18","v":0}]
["Denominated in foreign currency (FX)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I20","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J20","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD20","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I21","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J21","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD21","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I22","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J22","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD22","v":0}]
[]
["Interest rate on domestic debt: Locally-issued debt held by non-residents - Exteranl debt on a residency basis"]
["Short-term debt"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A27","v":"T-bills (denominated in local currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I27","v":0.19},{"$f":"'Input 5 - Local-debt Financing'!J27","v":0.18},{"$f":"'Input 5 - Local-debt Financing'!K27","v":0.17},{"$f":"'Input 5 - Local-debt Financing'!L27","v":0.16},{"$f":"'Input 5 - Local-debt Financing'!M27","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!N27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!O27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!P27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Q27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!R27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!S27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!T27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!U27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!V27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!W27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!X27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Y27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Z27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AA27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AB27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AC27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AD27","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A28","v":"T-bills (denominated in foreign currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I28","v":0.05},{"$f":"'Input 5 - Local-debt Financing'!J28","v":0.04},{"$f":"'Input 5 - Local-debt Financing'!K28","v":0.03},{"$f":"'Input 5 - Local-debt Financing'!L28","v":0.02},{"$f":"'Input 5 - Local-debt Financing'!M28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!N28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!O28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!P28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Q28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!R28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!S28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!T28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!U28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!V28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!W28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!X28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Y28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Z28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AA28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AB28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AC28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AD28","v":0}]
["MLT debt"]
["Denominated in local currency (LC)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I31","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J31","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K31","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L31","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M31","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD31","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I32","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J32","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K32","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L32","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M32","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD32","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I33","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J33","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K33","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L33","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M33","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD33","v":0}]
["Denominated in foreign currency (FX)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I35","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J35","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD35","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I36","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J36","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD36","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I37","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J37","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD37","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(1) Primary deficit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H40","v":0},{"$f":"'Input 5 - Local-debt Financing'!I40","v":-361.91483932949632},{"$f":"'Input 5 - Local-debt Financing'!J40","v":-5194.4696947301054},{"$f":"'Input 5 - Local-debt Financing'!K40","v":-6151.1265344372077},{"$f":"'Input 5 - Local-debt Financing'!L40","v":-6277.8917768182946},{"$f":"'Input 5 - Local-debt Financing'!M40","v":-6289.8356582433044},{"$f":"'Input 5 - Local-debt Financing'!N40","v":-6246.3765346255968},{"$f":"'Input 5 - Local-debt Financing'!O40","v":-6062.8118123503955},{"$f":"'Input 5 - Local-debt Financing'!P40","v":-4487.5381241681025},{"$f":"'Input 5 - Local-debt Financing'!Q40","v":-2777.4331086282036},{"$f":"'Input 5 - Local-debt Financing'!R40","v":-2512.5393099260109},{"$f":"'Input 5 - Local-debt Financing'!S40","v":-1856.1329212660057},{"$f":"'Input 5 - Local-debt Financing'!T40","v":-1260.2587017070036},{"$f":"'Input 5 - Local-debt Financing'!U40","v":-1313.9081812930235},{"$f":"'Input 5 - Local-debt Financing'!V40","v":-1365.8697501690185},{"$f":"'Input 5 - Local-debt Financing'!W40","v":-1469.2390736340021},{"$f":"'Input 5 - Local-debt Financing'!X40","v":-1582.501959502988},{"$f":"'Input 5 - Local-debt Financing'!Y40","v":-2591.7064359460201},{"$f":"'Input 5 - Local-debt Financing'!Z40","v":-2340.1175135710218},{"$f":"'Input 5 - Local-debt Financing'!AA40","v":-3407.4937217400293},{"$f":"'Input 5 - Local-debt Financing'!AB40","v":-4047.7425510900212},{"$f":"'Input 5 - Local-debt Financing'!AC40","v":-5019.4217001840007}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(2) Debt services from existing debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H42","v":0},{"$f":"'Input 5 - Local-debt Financing'!I42","v":47490.552796739168},{"$f":"'Input 5 - Local-debt Financing'!J42","v":23643.887416959689},{"$f":"'Input 5 - Local-debt Financing'!K42","v":17090.151546338493},{"$f":"'Input 5 - Local-debt Financing'!L42","v":14581.931041906451},{"$f":"'Input 5 - Local-debt Financing'!M42","v":17307.218097113884},{"$f":"'Input 5 - Local-debt Financing'!N42","v":10817.21937723245},{"$f":"'Input 5 - Local-debt Financing'!O42","v":18927.592396015149},{"$f":"'Input 5 - Local-debt Financing'!P42","v":10438.698409760258},{"$f":"'Input 5 - Local-debt Financing'!Q42","v":9888.272251823586},{"$f":"'Input 5 - Local-debt Financing'!R42","v":10351.214232442986},{"$f":"'Input 5 - Local-debt Financing'!S42","v":2646.0526798446213},{"$f":"'Input 5 - Local-debt Financing'!T42","v":7699.1214113998003},{"$f":"'Input 5 - Local-debt Financing'!U42","v":7742.9508960809972},{"$f":"'Input 5 - Local-debt Financing'!V42","v":7725.6274187862955},{"$f":"'Input 5 - Local-debt Financing'!W42","v":1772.7481619086016},{"$f":"'Input 5 - Local-debt Financing'!X42","v":1731.782660375696},{"$f":"'Input 5 - Local-debt Financing'!Y42","v":1633.5932917621662},{"$f":"'Input 5 - Local-debt Financing'!Z42","v":1526.3383451754139},{"$f":"'Input 5 - Local-debt Financing'!AA42","v":1511.8095988825255},{"$f":"'Input 5 - Local-debt Financing'!AB42","v":1557.3142869451588},{"$f":"'Input 5 - Local-debt Financing'!AC42","v":1544.7777114911389}]
[null,"[series code to be added]","[insert file path]","Domestic (including ST debt from previous year)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H43","v":0},{"$f":"'Input 5 - Local-debt Financing'!I43","v":33925.480656104519},{"$f":"'Input 5 - Local-debt Financing'!J43","v":9970.0338632066396},{"$f":"'Input 5 - Local-debt Financing'!K43","v":5737.05411875969},{"$f":"'Input 5 - Local-debt Financing'!L43","v":3222.29822878614},{"$f":"'Input 5 - Local-debt Financing'!M43","v":4898.4498696168503},{"$f":"'Input 5 - Local-debt Financing'!N43","v":1799.7956323522999},{"$f":"'Input 5 - Local-debt Financing'!O43","v":1395.6824036022999},{"$f":"'Input 5 - Local-debt Financing'!P43","v":1478.9100036023001},{"$f":"'Input 5 - Local-debt Financing'!Q43","v":1509.5000036023},{"$f":"'Input 5 - Local-debt Financing'!R43","v":2108.5400036023002},{"$f":"'Input 5 - Local-debt Financing'!S43","v":0},{"$f":"'Input 5 - Local-debt Financing'!T43","v":0},{"$f":"'Input 5 - Local-debt Financing'!U43","v":0},{"$f":"'Input 5 - Local-debt Financing'!V43","v":0},{"$f":"'Input 5 - Local-debt Financing'!W43","v":0},{"$f":"'Input 5 - Local-debt Financing'!X43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC43","v":0}]
[null,"[series code to be added]","[insert file path]","External (MLT)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H44","v":0},{"$f":"'Input 5 - Local-debt Financing'!I44","v":13565.072140634649},{"$f":"'Input 5 - Local-debt Financing'!J44","v":13673.85355375305},{"$f":"'Input 5 - Local-debt Financing'!K44","v":11353.097427578801},{"$f":"'Input 5 - Local-debt Financing'!L44","v":11359.632813120312},{"$f":"'Input 5 - Local-debt Financing'!M44","v":12408.768227497034},{"$f":"'Input 5 - Local-debt Financing'!N44","v":9017.4237448801505},{"$f":"'Input 5 - Local-debt Financing'!O44","v":17531.90999241285},{"$f":"'Input 5 - Local-debt Financing'!P44","v":8959.7884061579589},{"$f":"'Input 5 - Local-debt Financing'!Q44","v":8378.7722482212866},{"$f":"'Input 5 - Local-debt Financing'!R44","v":8242.6742288406858},{"$f":"'Input 5 - Local-debt Financing'!S44","v":2646.0526798446213},{"$f":"'Input 5 - Local-debt Financing'!T44","v":7699.1214113998003},{"$f":"'Input 5 - Local-debt Financing'!U44","v":7742.9508960809972},{"$f":"'Input 5 - Local-debt Financing'!V44","v":7725.6274187862955},{"$f":"'Input 5 - Local-debt Financing'!W44","v":1772.7481619086016},{"$f":"'Input 5 - Local-debt Financing'!X44","v":1731.782660375696},{"$f":"'Input 5 - Local-debt Financing'!Y44","v":1633.5932917621662},{"$f":"'Input 5 - Local-debt Financing'!Z44","v":1526.3383451754139},{"$f":"'Input 5 - Local-debt Financing'!AA44","v":1511.8095988825255},{"$f":"'Input 5 - Local-debt Financing'!AB44","v":1557.3142869451588},{"$f":"'Input 5 - Local-debt Financing'!AC44","v":1544.7777114911389}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(3) Debt services from new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H47","v":0},{"$f":"'Input 5 - Local-debt Financing'!I47","v":0},{"$f":"'Input 5 - Local-debt Financing'!J47","v":17439.170787300904},{"$f":"'Input 5 - Local-debt Financing'!K47","v":28161.721332954938},{"$f":"'Input 5 - Local-debt Financing'!L47","v":35023.935384701101},{"$f":"'Input 5 - Local-debt Financing'!M47","v":41105.310022183563},{"$f":"'Input 5 - Local-debt Financing'!N47","v":47835.85381275574},{"$f":"'Input 5 - Local-debt Financing'!O47","v":46662.20748526002},{"$f":"'Input 5 - Local-debt Financing'!P47","v":63659.020394309468},{"$f":"'Input 5 - Local-debt Financing'!Q47","v":73740.67425741037},{"$f":"'Input 5 - Local-debt Financing'!R47","v":84045.042572518869},{"$f":"'Input 5 - Local-debt Financing'!S47","v":92261.763976578251},{"$f":"'Input 5 - Local-debt Financing'!T47","v":94979.09225332315},{"$f":"'Input 5 - Local-debt Financing'!U47","v":95335.006834218832},{"$f":"'Input 5 - Local-debt Financing'!V47","v":98164.385341237823},{"$f":"'Input 5 - Local-debt Financing'!W47","v":107837.90251498755},{"$f":"'Input 5 - Local-debt Financing'!X47","v":113514.04114422845},{"$f":"'Input 5 - Local-debt Financing'!Y47","v":118829.00971782072},{"$f":"'Input 5 - Local-debt Financing'!Z47","v":127057.45061765143},{"$f":"'Input 5 - Local-debt Financing'!AA47","v":136465.27898720896},{"$f":"'Input 5 - Local-debt Financing'!AB47","v":142404.481909358},{"$f":"'Input 5 - Local-debt Financing'!AC47","v":147231.31675309944}]
[null,"[series code to be added]","[insert file path]","Domestic (including ST debt from previous year)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H48","v":0},{"$f":"'Input 5 - Local-debt Financing'!I48","v":0},{"$f":"'Input 5 - Local-debt Financing'!J48","v":15023.654992836116},{"$f":"'Input 5 - Local-debt Financing'!K48","v":21967.02605123019},{"$f":"'Input 5 - Local-debt Financing'!L48","v":25415.003636506532},{"$f":"'Input 5 - Local-debt Financing'!M48","v":26973.408315804481},{"$f":"'Input 5 - Local-debt Financing'!N48","v":31589.623201509832},{"$f":"'Input 5 - Local-debt Financing'!O48","v":29760.011695794488},{"$f":"'Input 5 - Local-debt Financing'!P48","v":35382.505496038364},{"$f":"'Input 5 - Local-debt Financing'!Q48","v":47535.126200791739},{"$f":"'Input 5 - Local-debt Financing'!R48","v":57764.301106933395},{"$f":"'Input 5 - Local-debt Financing'!S48","v":61322.269364756008},{"$f":"'Input 5 - Local-debt Financing'!T48","v":62280.209438275298},{"$f":"'Input 5 - Local-debt Financing'!U48","v":59448.134363237827},{"$f":"'Input 5 - Local-debt Financing'!V48","v":57777.012444750988},{"$f":"'Input 5 - Local-debt Financing'!W48","v":59070.378506762027},{"$f":"'Input 5 - Local-debt Financing'!X48","v":58386.365951356893},{"$f":"'Input 5 - Local-debt Financing'!Y48","v":54106.919034933439},{"$f":"'Input 5 - Local-debt Financing'!Z48","v":55519.328474937916},{"$f":"'Input 5 - Local-debt Financing'!AA48","v":55529.429179881459},{"$f":"'Input 5 - Local-debt Financing'!AB48","v":58312.100288600312},{"$f":"'Input 5 - Local-debt Financing'!AC48","v":57281.750161688877}]
[null,"[series code to be added]","[insert file path]","External (MLT)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H49","v":0},{"$f":"'Input 5 - Local-debt Financing'!I49","v":0},{"$f":"'Input 5 - Local-debt Financing'!J49","v":2415.5157944647881},{"$f":"'Input 5 - Local-debt Financing'!K49","v":6194.6952817247466},{"$f":"'Input 5 - Local-debt Financing'!L49","v":9608.9317481945691},{"$f":"'Input 5 - Local-debt Financing'!M49","v":14131.901706379078},{"$f":"'Input 5 - Local-debt Financing'!N49","v":16246.230611245912},{"$f":"'Input 5 - Local-debt Financing'!O49","v":16902.195789465528},{"$f":"'Input 5 - Local-debt Financing'!P49","v":28276.514898271103},{"$f":"'Input 5 - Local-debt Financing'!Q49","v":26205.548056618627},{"$f":"'Input 5 - Local-debt Financing'!R49","v":26280.741465585474},{"$f":"'Input 5 - Local-debt Financing'!S49","v":30939.49461182224},{"$f":"'Input 5 - Local-debt Financing'!T49","v":32698.882815047848},{"$f":"'Input 5 - Local-debt Financing'!U49","v":35886.872470980998},{"$f":"'Input 5 - Local-debt Financing'!V49","v":40387.372896486842},{"$f":"'Input 5 - Local-debt Financing'!W49","v":48767.524008225526},{"$f":"'Input 5 - Local-debt Financing'!X49","v":55127.67519287156},{"$f":"'Input 5 - Local-debt Financing'!Y49","v":64722.090682887283},{"$f":"'Input 5 - Local-debt Financing'!Z49","v":71538.122142713517},{"$f":"'Input 5 - Local-debt Financing'!AA49","v":80935.849807327497},{"$f":"'Input 5 - Local-debt Financing'!AB49","v":84092.381620757689},{"$f":"'Input 5 - Local-debt Financing'!AC49","v":89949.566591410563}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(4) Debt services from ST external debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H52","v":0},{"$f":"'Input 5 - Local-debt Financing'!I52","v":734.51878215225508},{"$f":"'Input 5 - Local-debt Financing'!J52","v":539.75930159812106},{"$f":"'Input 5 - Local-debt Financing'!K52","v":0},{"$f":"'Input 5 - Local-debt Financing'!L52","v":0},{"$f":"'Input 5 - Local-debt Financing'!M52","v":0},{"$f":"'Input 5 - Local-debt Financing'!N52","v":0},{"$f":"'Input 5 - Local-debt Financing'!O52","v":0},{"$f":"'Input 5 - Local-debt Financing'!P52","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q52","v":0},{"$f":"'Input 5 - Local-debt Financing'!R52","v":0},{"$f":"'Input 5 - Local-debt Financing'!S52","v":0},{"$f":"'Input 5 - Local-debt Financing'!T52","v":0},{"$f":"'Input 5 - Local-debt Financing'!U52","v":0},{"$f":"'Input 5 - Local-debt Financing'!V52","v":0},{"$f":"'Input 5 - Local-debt Financing'!W52","v":0},{"$f":"'Input 5 - Local-debt Financing'!X52","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y52","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z52","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA52","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB52","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC52","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H54","v":0},{"$f":"'Input 5 - Local-debt Financing'!I54","v":-2329.1999999999998},{"$f":"'Input 5 - Local-debt Financing'!J54","v":0},{"$f":"'Input 5 - Local-debt Financing'!K54","v":0},{"$f":"'Input 5 - Local-debt Financing'!L54","v":0},{"$f":"'Input 5 - Local-debt Financing'!M54","v":0},{"$f":"'Input 5 - Local-debt Financing'!N54","v":0},{"$f":"'Input 5 - Local-debt Financing'!O54","v":0},{"$f":"'Input 5 - Local-debt Financing'!P54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q54","v":0},{"$f":"'Input 5 - Local-debt Financing'!R54","v":0},{"$f":"'Input 5 - Local-debt Financing'!S54","v":0},{"$f":"'Input 5 - Local-debt Financing'!T54","v":0},{"$f":"'Input 5 - Local-debt Financing'!U54","v":0},{"$f":"'Input 5 - Local-debt Financing'!V54","v":0},{"$f":"'Input 5 - Local-debt Financing'!W54","v":0},{"$f":"'Input 5 - Local-debt Financing'!X54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC54","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H56","v":0},{"$f":"'Input 5 - Local-debt Financing'!I56","v":45533.956739561931},{"$f":"'Input 5 - Local-debt Financing'!J56","v":36428.347811128602},{"$f":"'Input 5 - Local-debt Financing'!K56","v":39100.746344856219},{"$f":"'Input 5 - Local-debt Financing'!L56","v":43327.974649789256},{"$f":"'Input 5 - Local-debt Financing'!M56","v":52122.692461054146},{"$f":"'Input 5 - Local-debt Financing'!N56","v":52406.696655362597},{"$f":"'Input 5 - Local-debt Financing'!O56","v":59526.988068924773},{"$f":"'Input 5 - Local-debt Financing'!P56","v":69610.180679901619},{"$f":"'Input 5 - Local-debt Financing'!Q56","v":80851.513400605749},{"$f":"'Input 5 - Local-debt Financing'!R56","v":91883.717495035846},{"$f":"'Input 5 - Local-debt Financing'!S56","v":93051.683735156868},{"$f":"'Input 5 - Local-debt Financing'!T56","v":101417.95496301595},{"$f":"'Input 5 - Local-debt Financing'!U56","v":101764.0495490068},{"$f":"'Input 5 - Local-debt Financing'!V56","v":104524.14300985511},{"$f":"'Input 5 - Local-debt Financing'!W56","v":108141.41160326215},{"$f":"'Input 5 - Local-debt Financing'!X56","v":113663.32184510116},{"$f":"'Input 5 - Local-debt Financing'!Y56","v":117870.89657363687},{"$f":"'Input 5 - Local-debt Financing'!Z56","v":126243.67144925582},{"$f":"'Input 5 - Local-debt Financing'!AA56","v":134569.59486435147},{"$f":"'Input 5 - Local-debt Financing'!AB56","v":139914.05364521313},{"$f":"'Input 5 - Local-debt Financing'!AC56","v":143756.67276440657}]
[null,"[series code to be added]","[insert file path]","(7) External financing (MLT)- excluding locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H58","v":0},{"$f":"'Input 5 - Local-debt Financing'!I58","v":4771.896794495472},{"$f":"'Input 5 - Local-debt Financing'!J58","v":4830.3180344858401},{"$f":"'Input 5 - Local-debt Financing'!K58","v":6397.197503382853},{"$f":"'Input 5 - Local-debt Financing'!L58","v":8915.3310765400565},{"$f":"'Input 5 - Local-debt Financing'!M58","v":9774.8620941024728},{"$f":"'Input 5 - Local-debt Financing'!N58","v":10846.548494664097},{"$f":"'Input 5 - Local-debt Financing'!O58","v":14831.010009059672},{"$f":"'Input 5 - Local-debt Financing'!P58","v":12850.673178361283},{"$f":"'Input 5 - Local-debt Financing'!Q58","v":15247.807472413509},{"$f":"'Input 5 - Local-debt Financing'!R58","v":16431.228587532038},{"$f":"'Input 5 - Local-debt Financing'!S58","v":15275.969711452914},{"$f":"'Input 5 - Local-debt Financing'!T58","v":19134.142751784791},{"$f":"'Input 5 - Local-debt Financing'!U58","v":20685.36398726132},{"$f":"'Input 5 - Local-debt Financing'!V58","v":23072.585268213632},{"$f":"'Input 5 - Local-debt Financing'!W58","v":22838.129656678066},{"$f":"'Input 5 - Local-debt Financing'!X58","v":25581.650306518957},{"$f":"'Input 5 - Local-debt Financing'!Y58","v":29196.635291504506},{"$f":"'Input 5 - Local-debt Financing'!Z58","v":31023.352815982234},{"$f":"'Input 5 - Local-debt Financing'!AA58","v":33046.660924100128},{"$f":"'Input 5 - Local-debt Financing'!AB58","v":32641.321241299935},{"$f":"'Input 5 - Local-debt Financing'!AC58","v":33512.534368333465}]
[null,"[series code to be added]","[insert file path]","(8) External financing (ST) - excluding locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H60","v":0},{"$f":"'Input 5 - Local-debt Financing'!I60","v":445.16289827409395},{"$f":"'Input 5 - Local-debt Financing'!J60","v":0},{"$f":"'Input 5 - Local-debt Financing'!K60","v":0},{"$f":"'Input 5 - Local-debt Financing'!L60","v":0},{"$f":"'Input 5 - Local-debt Financing'!M60","v":0},{"$f":"'Input 5 - Local-debt Financing'!N60","v":0},{"$f":"'Input 5 - Local-debt Financing'!O60","v":0},{"$f":"'Input 5 - Local-debt Financing'!P60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q60","v":0},{"$f":"'Input 5 - Local-debt Financing'!R60","v":0},{"$f":"'Input 5 - Local-debt Financing'!S60","v":0},{"$f":"'Input 5 - Local-debt Financing'!T60","v":0},{"$f":"'Input 5 - Local-debt Financing'!U60","v":0},{"$f":"'Input 5 - Local-debt Financing'!V60","v":0},{"$f":"'Input 5 - Local-debt Financing'!W60","v":0},{"$f":"'Input 5 - Local-debt Financing'!X60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC60","v":0}]
[null,"[series code to be added]","[insert file path]","(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H61","v":0},{"$f":"'Input 5 - Local-debt Financing'!I61","v":0},{"$f":"'Input 5 - Local-debt Financing'!J61","v":0},{"$f":"'Input 5 - Local-debt Financing'!K61","v":0},{"$f":"'Input 5 - Local-debt Financing'!L61","v":0},{"$f":"'Input 5 - Local-debt Financing'!M61","v":0},{"$f":"'Input 5 - Local-debt Financing'!N61","v":0},{"$f":"'Input 5 - Local-debt Financing'!O61","v":0},{"$f":"'Input 5 - Local-debt Financing'!P61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q61","v":0},{"$f":"'Input 5 - Local-debt Financing'!R61","v":0},{"$f":"'Input 5 - Local-debt Financing'!S61","v":0},{"$f":"'Input 5 - Local-debt Financing'!T61","v":0},{"$f":"'Input 5 - Local-debt Financing'!U61","v":0},{"$f":"'Input 5 - Local-debt Financing'!V61","v":0},{"$f":"'Input 5 - Local-debt Financing'!W61","v":0},{"$f":"'Input 5 - Local-debt Financing'!X61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC61","v":0}]
[null,"[series code to be added]","[insert file path]","(10) Domestic financing (= 6 - (7 + 8 + 9))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H64","v":0},{"$f":"'Input 5 - Local-debt Financing'!I64","v":39985.052903252821},{"$f":"'Input 5 - Local-debt Financing'!J64","v":31061.925535076571},{"$f":"'Input 5 - Local-debt Financing'!K64","v":32125.381605253322},{"$f":"'Input 5 - Local-debt Financing'!L64","v":33904.551356410026},{"$f":"'Input 5 - Local-debt Financing'!M64","v":41663.08104563244},{"$f":"'Input 5 - Local-debt Financing'!N64","v":40790.238293203409},{"$f":"'Input 5 - Local-debt Financing'!O64","v":44104.417152172486},{"$f":"'Input 5 - Local-debt Financing'!P64","v":56145.014215941403},{"$f":"'Input 5 - Local-debt Financing'!Q64","v":65043.636901634673},{"$f":"'Input 5 - Local-debt Financing'!R64","v":75195.921804928585},{"$f":"'Input 5 - Local-debt Financing'!S64","v":77762.591811280712},{"$f":"'Input 5 - Local-debt Financing'!T64","v":82270.181304723606},{"$f":"'Input 5 - Local-debt Financing'!U64","v":81064.526241180851},{"$f":"'Input 5 - Local-debt Financing'!V64","v":81436.849522584977},{"$f":"'Input 5 - Local-debt Financing'!W64","v":85288.00355050381},{"$f":"'Input 5 - Local-debt Financing'!X64","v":88081.671538582203},{"$f":"'Input 5 - Local-debt Financing'!Y64","v":88674.261282132356},{"$f":"'Input 5 - Local-debt Financing'!Z64","v":95220.318633273593},{"$f":"'Input 5 - Local-debt Financing'!AA64","v":101522.93394025134},{"$f":"'Input 5 - Local-debt Financing'!AB64","v":107272.73240391319},{"$f":"'Input 5 - Local-debt Financing'!AC64","v":110244.1383960731}]
[]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"GFNs to be financed with domestic debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H76","v":0},{"$f":"'Input 5 - Local-debt Financing'!I77","v":39985.052903252821},{"$f":"'Input 5 - Local-debt Financing'!J77","v":31061.925535076571},{"$f":"'Input 5 - Local-debt Financing'!K77","v":32125.381605253322},{"$f":"'Input 5 - Local-debt Financing'!L77","v":33904.551356410026},{"$f":"'Input 5 - Local-debt Financing'!M77","v":41663.08104563244},{"$f":"'Input 5 - Local-debt Financing'!N77","v":40790.238293203409},{"$f":"'Input 5 - Local-debt Financing'!O77","v":44104.417152172486},{"$f":"'Input 5 - Local-debt Financing'!P77","v":56145.014215941403},{"$f":"'Input 5 - Local-debt Financing'!Q77","v":65043.636901634673},{"$f":"'Input 5 - Local-debt Financing'!R77","v":75195.921804928585},{"$f":"'Input 5 - Local-debt Financing'!S77","v":77762.591811280712},{"$f":"'Input 5 - Local-debt Financing'!T77","v":82270.181304723606},{"$f":"'Input 5 - Local-debt Financing'!U77","v":81064.526241180851},{"$f":"'Input 5 - Local-debt Financing'!V77","v":81436.849522584977},{"$f":"'Input 5 - Local-debt Financing'!W77","v":85288.00355050381},{"$f":"'Input 5 - Local-debt Financing'!X77","v":88081.671538582203},{"$f":"'Input 5 - Local-debt Financing'!Y77","v":88674.261282132356},{"$f":"'Input 5 - Local-debt Financing'!Z77","v":95220.318633273593},{"$f":"'Input 5 - Local-debt Financing'!AA77","v":101522.93394025134},{"$f":"'Input 5 - Local-debt Financing'!AB77","v":107272.73240391319},{"$f":"'Input 5 - Local-debt Financing'!AC77","v":110244.1383960731}]
[{"$f":"'Input 5 - Local-debt Financing'!A78","v":0}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"NEW Issuance of locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H79","v":0},{"$f":"'Input 5 - Local-debt Financing'!I79","v":41276.133744386527},{"$f":"'Input 5 - Local-debt Financing'!J79","v":34825.572161662574},{"$f":"'Input 5 - Local-debt Financing'!K79","v":31252.882037828284},{"$f":"'Input 5 - Local-debt Financing'!L79","v":30965.934686887485},{"$f":"'Input 5 - Local-debt Financing'!M79","v":36438.139123357934},{"$f":"'Input 5 - Local-debt Financing'!N79","v":36600.006667595502},{"$f":"'Input 5 - Local-debt Financing'!O79","v":35784.86601564064},{"$f":"'Input 5 - Local-debt Financing'!P79","v":39912.460737572095},{"$f":"'Input 5 - Local-debt Financing'!Q79","v":40800.222162437247},{"$f":"'Input 5 - Local-debt Financing'!R79","v":45266.598580698279},{"$f":"'Input 5 - Local-debt Financing'!S79","v":50058.172114525631},{"$f":"'Input 5 - Local-debt Financing'!T79","v":58062.741212199297},{"$f":"'Input 5 - Local-debt Financing'!U79","v":59008.64458980065},{"$f":"'Input 5 - Local-debt Financing'!V79","v":61058.623209576013},{"$f":"'Input 5 - Local-debt Financing'!W79","v":67023.745099223481},{"$f":"'Input 5 - Local-debt Financing'!X79","v":75950.942396199505},{"$f":"'Input 5 - Local-debt Financing'!Y79","v":77194.0661811014},{"$f":"'Input 5 - Local-debt Financing'!Z79","v":87156.497794166295},{"$f":"'Input 5 - Local-debt Financing'!AA79","v":92115.779432958996},{"$f":"'Input 5 - Local-debt Financing'!AB79","v":100686.4032352686},{"$f":"'Input 5 - Local-debt Financing'!AC79","v":109863.05362660519}]
[]
[{"$f":"$A$59","v":0},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A81","v":"Locally-issued debt"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H81","v":0},{"$f":"'Input 5 - Local-debt Financing'!I81","v":26400.530875053199},{"$f":"'Input 5 - Local-debt Financing'!J81","v":23064.200081761403},{"$f":"'Input 5 - Local-debt Financing'!K81","v":21626.633192129142},{"$f":"'Input 5 - Local-debt Financing'!L81","v":19493.494414521498},{"$f":"'Input 5 - Local-debt Financing'!M81","v":22935.48625720117},{"$f":"'Input 5 - Local-debt Financing'!N81","v":22340.2332748962},{"$f":"'Input 5 - Local-debt Financing'!O81","v":22914.177014114262},{"$f":"'Input 5 - Local-debt Financing'!P81","v":24565.214902886841},{"$f":"'Input 5 - Local-debt Financing'!Q81","v":23870.3194728329},{"$f":"'Input 5 - Local-debt Financing'!R81","v":26706.87004013731},{"$f":"'Input 5 - Local-debt Financing'!S81","v":29123.49945366825},{"$f":"'Input 5 - Local-debt Financing'!T81","v":32325.327092737702},{"$f":"'Input 5 - Local-debt Financing'!U81","v":32703.68844377825},{"$f":"'Input 5 - Local-debt Financing'!V81","v":33523.679891688415},{"$f":"'Input 5 - Local-debt Financing'!W81","v":35909.728647547388},{"$f":"'Input 5 - Local-debt Financing'!X81","v":39480.6075663378},{"$f":"'Input 5 - Local-debt Financing'!Y81","v":39977.8570802986},{"$f":"'Input 5 - Local-debt Financing'!Z81","v":43962.829725524498},{"$f":"'Input 5 - Local-debt Financing'!AA81","v":45946.542381041596},{"$f":"'Input 5 - Local-debt Financing'!AB81","v":49374.7919019654},{"$f":"'Input 5 - Local-debt Financing'!AC81","v":53045.452058500101}]
[]
[{"$f":"$A$59","v":0},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Central bank financing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H83","v":0},{"$f":"'Input 5 - Local-debt Financing'!I83","v":0},{"$f":"'Input 5 - Local-debt Financing'!J83","v":0},{"$f":"'Input 5 - Local-debt Financing'!K83","v":0},{"$f":"'Input 5 - Local-debt Financing'!L83","v":0},{"$f":"'Input 5 - Local-debt Financing'!M83","v":0},{"$f":"'Input 5 - Local-debt Financing'!N83","v":0},{"$f":"'Input 5 - Local-debt Financing'!O83","v":0},{"$f":"'Input 5 - Local-debt Financing'!P83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q83","v":0},{"$f":"'Input 5 - Local-debt Financing'!R83","v":0},{"$f":"'Input 5 - Local-debt Financing'!S83","v":0},{"$f":"'Input 5 - Local-debt Financing'!T83","v":0},{"$f":"'Input 5 - Local-debt Financing'!U83","v":0},{"$f":"'Input 5 - Local-debt Financing'!V83","v":0},{"$f":"'Input 5 - Local-debt Financing'!W83","v":0},{"$f":"'Input 5 - Local-debt Financing'!X83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC83","v":0}]
[0,"[series code to be added]","[insert file path]","Short-term debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H84","v":0},{"$f":"'Input 5 - Local-debt Financing'!I84","v":12115.347656276199},{"$f":"'Input 5 - Local-debt Financing'!J84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!K84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!L84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!M84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!N84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!O84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!P84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Q84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!R84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!S84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!T84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!U84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!V84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!W84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!X84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Y84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Z84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AA84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AB84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AC84","v":11000.384346430001}]
[0,"[series code to be added]","[insert file path]","T-bills (denominated in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H85","v":0},{"$f":"'Input 5 - Local-debt Financing'!I85","v":12115.347656276199},{"$f":"'Input 5 - Local-debt Financing'!J85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!K85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!L85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!M85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!N85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!O85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!P85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Q85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!R85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!S85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!T85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!U85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!V85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!W85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!X85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Y85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Z85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AA85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AB85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AC85","v":11000.384346430001}]
[0,"[series code to be added]","[insert file path]","T-bills (denominated in foreign currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H86","v":0},{"$f":"'Input 5 - Local-debt Financing'!I86","v":0},{"$f":"'Input 5 - Local-debt Financing'!J86","v":0},{"$f":"'Input 5 - Local-debt Financing'!K86","v":0},{"$f":"'Input 5 - Local-debt Financing'!L86","v":0},{"$f":"'Input 5 - Local-debt Financing'!M86","v":0},{"$f":"'Input 5 - Local-debt Financing'!N86","v":0},{"$f":"'Input 5 - Local-debt Financing'!O86","v":0},{"$f":"'Input 5 - Local-debt Financing'!P86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q86","v":0},{"$f":"'Input 5 - Local-debt Financing'!R86","v":0},{"$f":"'Input 5 - Local-debt Financing'!S86","v":0},{"$f":"'Input 5 - Local-debt Financing'!T86","v":0},{"$f":"'Input 5 - Local-debt Financing'!U86","v":0},{"$f":"'Input 5 - Local-debt Financing'!V86","v":0},{"$f":"'Input 5 - Local-debt Financing'!W86","v":0},{"$f":"'Input 5 - Local-debt Financing'!X86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC86","v":0}]
[0,"[series code to be added]","[insert file path]","MLT debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H87","v":0},{"$f":"'Input 5 - Local-debt Financing'!I87","v":14285.183218777},{"$f":"'Input 5 - Local-debt Financing'!J87","v":12063.8157353314},{"$f":"'Input 5 - Local-debt Financing'!K87","v":10626.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L87","v":8493.1100680914988},{"$f":"'Input 5 - Local-debt Financing'!M87","v":11935.101910771169},{"$f":"'Input 5 - Local-debt Financing'!N87","v":11339.848928466199},{"$f":"'Input 5 - Local-debt Financing'!O87","v":11913.79266768426},{"$f":"'Input 5 - Local-debt Financing'!P87","v":13564.83055645684},{"$f":"'Input 5 - Local-debt Financing'!Q87","v":12869.935126402899},{"$f":"'Input 5 - Local-debt Financing'!R87","v":15706.485693707309},{"$f":"'Input 5 - Local-debt Financing'!S87","v":18123.115107238249},{"$f":"'Input 5 - Local-debt Financing'!T87","v":21324.942746307701},{"$f":"'Input 5 - Local-debt Financing'!U87","v":21703.304097348249},{"$f":"'Input 5 - Local-debt Financing'!V87","v":22523.29554525841},{"$f":"'Input 5 - Local-debt Financing'!W87","v":24909.344301117388},{"$f":"'Input 5 - Local-debt Financing'!X87","v":28480.223219907799},{"$f":"'Input 5 - Local-debt Financing'!Y87","v":28977.472733868599},{"$f":"'Input 5 - Local-debt Financing'!Z87","v":32962.445379094497},{"$f":"'Input 5 - Local-debt Financing'!AA87","v":34946.158034611595},{"$f":"'Input 5 - Local-debt Financing'!AB87","v":38374.407555535399},{"$f":"'Input 5 - Local-debt Financing'!AC87","v":42045.0677120701}]
[0,"[series code to be added]","[insert file path]","Denominated in local currency (LC)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H88","v":0},{"$f":"'Input 5 - Local-debt Financing'!I88","v":14285.183218777},{"$f":"'Input 5 - Local-debt Financing'!J88","v":12063.8157353314},{"$f":"'Input 5 - Local-debt Financing'!K88","v":10626.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L88","v":8493.1100680914988},{"$f":"'Input 5 - Local-debt Financing'!M88","v":11935.101910771169},{"$f":"'Input 5 - Local-debt Financing'!N88","v":11339.848928466199},{"$f":"'Input 5 - Local-debt Financing'!O88","v":11913.79266768426},{"$f":"'Input 5 - Local-debt Financing'!P88","v":13564.83055645684},{"$f":"'Input 5 - Local-debt Financing'!Q88","v":12869.935126402899},{"$f":"'Input 5 - Local-debt Financing'!R88","v":15706.485693707309},{"$f":"'Input 5 - Local-debt Financing'!S88","v":18123.115107238249},{"$f":"'Input 5 - Local-debt Financing'!T88","v":21324.942746307701},{"$f":"'Input 5 - Local-debt Financing'!U88","v":21703.304097348249},{"$f":"'Input 5 - Local-debt Financing'!V88","v":22523.29554525841},{"$f":"'Input 5 - Local-debt Financing'!W88","v":24909.344301117388},{"$f":"'Input 5 - Local-debt Financing'!X88","v":28480.223219907799},{"$f":"'Input 5 - Local-debt Financing'!Y88","v":28977.472733868599},{"$f":"'Input 5 - Local-debt Financing'!Z88","v":32962.445379094497},{"$f":"'Input 5 - Local-debt Financing'!AA88","v":34946.158034611595},{"$f":"'Input 5 - Local-debt Financing'!AB88","v":38374.407555535399},{"$f":"'Input 5 - Local-debt Financing'!AC88","v":42045.0677120701}]
[0,"[series code to be added]","[insert file path]","Bonds (1 to 3 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H89","v":0},{"$f":"'Input 5 - Local-debt Financing'!I89","v":9595.9638560513304},{"$f":"'Input 5 - Local-debt Financing'!J89","v":7750},{"$f":"'Input 5 - Local-debt Financing'!K89","v":5500},{"$f":"'Input 5 - Local-debt Financing'!L89","v":6700},{"$f":"'Input 5 - Local-debt Financing'!M89","v":6960},{"$f":"'Input 5 - Local-debt Financing'!N89","v":6700},{"$f":"'Input 5 - Local-debt Financing'!O89","v":7800},{"$f":"'Input 5 - Local-debt Financing'!P89","v":8000},{"$f":"'Input 5 - Local-debt Financing'!Q89","v":7150},{"$f":"'Input 5 - Local-debt Financing'!R89","v":8400},{"$f":"'Input 5 - Local-debt Financing'!S89","v":9100},{"$f":"'Input 5 - Local-debt Financing'!T89","v":9300},{"$f":"'Input 5 - Local-debt Financing'!U89","v":9500},{"$f":"'Input 5 - Local-debt Financing'!V89","v":9700},{"$f":"'Input 5 - Local-debt Financing'!W89","v":9900},{"$f":"'Input 5 - Local-debt Financing'!X89","v":10100},{"$f":"'Input 5 - Local-debt Financing'!Y89","v":10300},{"$f":"'Input 5 - Local-debt Financing'!Z89","v":10500},{"$f":"'Input 5 - Local-debt Financing'!AA89","v":10700},{"$f":"'Input 5 - Local-debt Financing'!AB89","v":10900},{"$f":"'Input 5 - Local-debt Financing'!AC89","v":11100}]
[0,"[series code to be added]","[insert file path]","Bonds (4 to 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H90","v":0},{"$f":"'Input 5 - Local-debt Financing'!I90","v":3362.3911450266701},{"$f":"'Input 5 - Local-debt Financing'!J90","v":1400},{"$f":"'Input 5 - Local-debt Financing'!K90","v":2000},{"$f":"'Input 5 - Local-debt Financing'!L90","v":800},{"$f":"'Input 5 - Local-debt Financing'!M90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!N90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!O90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!P90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!Q90","v":2600},{"$f":"'Input 5 - Local-debt Financing'!R90","v":3200},{"$f":"'Input 5 - Local-debt Financing'!S90","v":4160},{"$f":"'Input 5 - Local-debt Financing'!T90","v":4800},{"$f":"'Input 5 - Local-debt Financing'!U90","v":5200},{"$f":"'Input 5 - Local-debt Financing'!V90","v":5400},{"$f":"'Input 5 - Local-debt Financing'!W90","v":5600},{"$f":"'Input 5 - Local-debt Financing'!X90","v":5800},{"$f":"'Input 5 - Local-debt Financing'!Y90","v":6000},{"$f":"'Input 5 - Local-debt Financing'!Z90","v":6200},{"$f":"'Input 5 - Local-debt Financing'!AA90","v":6400},{"$f":"'Input 5 - Local-debt Financing'!AB90","v":6600},{"$f":"'Input 5 - Local-debt Financing'!AC90","v":6800}]
[0,"[series code to be added]","[insert file path]","Bonds (beyond 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H91","v":0},{"$f":"'Input 5 - Local-debt Financing'!I91","v":1326.8282176989999},{"$f":"'Input 5 - Local-debt Financing'!J91","v":2913.8157353314},{"$f":"'Input 5 - Local-debt Financing'!K91","v":3126.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L91","v":993.11006809149796},{"$f":"'Input 5 - Local-debt Financing'!M91","v":2575.10191077117},{"$f":"'Input 5 - Local-debt Financing'!N91","v":2239.8489284662001},{"$f":"'Input 5 - Local-debt Financing'!O91","v":1713.7926676842599},{"$f":"'Input 5 - Local-debt Financing'!P91","v":3164.83055645684},{"$f":"'Input 5 - Local-debt Financing'!Q91","v":3119.9351264029001},{"$f":"'Input 5 - Local-debt Financing'!R91","v":4106.48569370731},{"$f":"'Input 5 - Local-debt Financing'!S91","v":4863.1151072382499},{"$f":"'Input 5 - Local-debt Financing'!T91","v":7224.9427463077},{"$f":"'Input 5 - Local-debt Financing'!U91","v":7003.3040973482503},{"$f":"'Input 5 - Local-debt Financing'!V91","v":7423.2955452584101},{"$f":"'Input 5 - Local-debt Financing'!W91","v":9409.3443011173895},{"$f":"'Input 5 - Local-debt Financing'!X91","v":12580.223219907801},{"$f":"'Input 5 - Local-debt Financing'!Y91","v":12677.472733868601},{"$f":"'Input 5 - Local-debt Financing'!Z91","v":16262.445379094499},{"$f":"'Input 5 - Local-debt Financing'!AA91","v":17846.158034611599},{"$f":"'Input 5 - Local-debt Financing'!AB91","v":20874.407555535399},{"$f":"'Input 5 - Local-debt Financing'!AC91","v":24145.0677120701}]
[0,"[series code to be added]","[insert file path]","Denominated in foreign currency (FX)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H92","v":0},{"$f":"'Input 5 - Local-debt Financing'!I92","v":0},{"$f":"'Input 5 - Local-debt Financing'!J92","v":0},{"$f":"'Input 5 - Local-debt Financing'!K92","v":0},{"$f":"'Input 5 - Local-debt Financing'!L92","v":0},{"$f":"'Input 5 - Local-debt Financing'!M92","v":0},{"$f":"'Input 5 - Local-debt Financing'!N92","v":0},{"$f":"'Input 5 - Local-debt Financing'!O92","v":0},{"$f":"'Input 5 - Local-debt Financing'!P92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q92","v":0},{"$f":"'Input 5 - Local-debt Financing'!R92","v":0},{"$f":"'Input 5 - Local-debt Financing'!S92","v":0},{"$f":"'Input 5 - Local-debt Financing'!T92","v":0},{"$f":"'Input 5 - Local-debt Financing'!U92","v":0},{"$f":"'Input 5 - Local-debt Financing'!V92","v":0},{"$f":"'Input 5 - Local-debt Financing'!W92","v":0},{"$f":"'Input 5 - Local-debt Financing'!X92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC92","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (1 to 3 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H93","v":0},{"$f":"'Input 5 - Local-debt Financing'!I93","v":0},{"$f":"'Input 5 - Local-debt Financing'!J93","v":0},{"$f":"'Input 5 - Local-debt Financing'!K93","v":0},{"$f":"'Input 5 - Local-debt Financing'!L93","v":0},{"$f":"'Input 5 - Local-debt Financing'!M93","v":0},{"$f":"'Input 5 - Local-debt Financing'!N93","v":0},{"$f":"'Input 5 - Local-debt Financing'!O93","v":0},{"$f":"'Input 5 - Local-debt Financing'!P93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q93","v":0},{"$f":"'Input 5 - Local-debt Financing'!R93","v":0},{"$f":"'Input 5 - Local-debt Financing'!S93","v":0},{"$f":"'Input 5 - Local-debt Financing'!T93","v":0},{"$f":"'Input 5 - Local-debt Financing'!U93","v":0},{"$f":"'Input 5 - Local-debt Financing'!V93","v":0},{"$f":"'Input 5 - Local-debt Financing'!W93","v":0},{"$f":"'Input 5 - Local-debt Financing'!X93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC93","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (4 to 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H94","v":0},{"$f":"'Input 5 - Local-debt Financing'!I94","v":0},{"$f":"'Input 5 - Local-debt Financing'!J94","v":0},{"$f":"'Input 5 - Local-debt Financing'!K94","v":0},{"$f":"'Input 5 - Local-debt Financing'!L94","v":0},{"$f":"'Input 5 - Local-debt Financing'!M94","v":0},{"$f":"'Input 5 - Local-debt Financing'!N94","v":0},{"$f":"'Input 5 - Local-debt Financing'!O94","v":0},{"$f":"'Input 5 - Local-debt Financing'!P94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q94","v":0},{"$f":"'Input 5 - Local-debt Financing'!R94","v":0},{"$f":"'Input 5 - Local-debt Financing'!S94","v":0},{"$f":"'Input 5 - Local-debt Financing'!T94","v":0},{"$f":"'Input 5 - Local-debt Financing'!U94","v":0},{"$f":"'Input 5 - Local-debt Financing'!V94","v":0},{"$f":"'Input 5 - Local-debt Financing'!W94","v":0},{"$f":"'Input 5 - Local-debt Financing'!X94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC94","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (beyond 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H95","v":0},{"$f":"'Input 5 - Local-debt Financing'!I95","v":0},{"$f":"'Input 5 - Local-debt Financing'!J95","v":0},{"$f":"'Input 5 - Local-debt Financing'!K95","v":0},{"$f":"'Input 5 - Local-debt Financing'!L95","v":0},{"$f":"'Input 5 - Local-debt Financing'!M95","v":0},{"$f":"'Input 5 - Local-debt Financing'!N95","v":0},{"$f":"'Input 5 - Local-debt Financing'!O95","v":0},{"$f":"'Input 5 - Local-debt Financing'!P95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q95","v":0},{"$f":"'Input 5 - Local-debt Financing'!R95","v":0},{"$f":"'Input 5 - Local-debt Financing'!S95","v":0},{"$f":"'Input 5 - Local-debt Financing'!T95","v":0},{"$f":"'Input 5 - Local-debt Financing'!U95","v":0},{"$f":"'Input 5 - Local-debt Financing'!V95","v":0},{"$f":"'Input 5 - Local-debt Financing'!W95","v":0},{"$f":"'Input 5 - Local-debt Financing'!X95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC95","v":0}]
[]
[{"$f":"'Input 5 - Local-debt Financing'!$A$98","v":"Held by non-residents - External debt on a residency basis"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A97","v":"Locally-issued debt"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H97","v":0},{"$f":"'Input 5 - Local-debt Financing'!I97","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J97","v":11761.37207990117},{"$f":"'Input 5 - Local-debt Financing'!K97","v":9626.2488456991396},{"$f":"'Input 5 - Local-debt Financing'!L97","v":11472.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M97","v":13502.652866156761},{"$f":"'Input 5 - Local-debt Financing'!N97","v":14259.773392699299},{"$f":"'Input 5 - Local-debt Financing'!O97","v":12870.68900152638},{"$f":"'Input 5 - Local-debt Financing'!P97","v":15347.245834685251},{"$f":"'Input 5 - Local-debt Financing'!Q97","v":16929.902689604351},{"$f":"'Input 5 - Local-debt Financing'!R97","v":18559.728540560969},{"$f":"'Input 5 - Local-debt Financing'!S97","v":20934.672660857381},{"$f":"'Input 5 - Local-debt Financing'!T97","v":25737.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U97","v":26304.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V97","v":27534.943317887599},{"$f":"'Input 5 - Local-debt Financing'!W97","v":31114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X97","v":36470.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y97","v":37216.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z97","v":43193.668068641797},{"$f":"'Input 5 - Local-debt Financing'!AA97","v":46169.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB97","v":51311.611333303197},{"$f":"'Input 5 - Local-debt Financing'!AC97","v":56817.601568105099}]
[]
[{"$f":"$A$78","v":"Held by non-residents - External debt on a residency basis"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Short-term debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H99","v":0},{"$f":"'Input 5 - Local-debt Financing'!I99","v":0},{"$f":"'Input 5 - Local-debt Financing'!J99","v":0},{"$f":"'Input 5 - Local-debt Financing'!K99","v":0},{"$f":"'Input 5 - Local-debt Financing'!L99","v":0},{"$f":"'Input 5 - Local-debt Financing'!M99","v":0},{"$f":"'Input 5 - Local-debt Financing'!N99","v":0},{"$f":"'Input 5 - Local-debt Financing'!O99","v":0},{"$f":"'Input 5 - Local-debt Financing'!P99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q99","v":0},{"$f":"'Input 5 - Local-debt Financing'!R99","v":0},{"$f":"'Input 5 - Local-debt Financing'!S99","v":0},{"$f":"'Input 5 - Local-debt Financing'!T99","v":0},{"$f":"'Input 5 - Local-debt Financing'!U99","v":0},{"$f":"'Input 5 - Local-debt Financing'!V99","v":0},{"$f":"'Input 5 - Local-debt Financing'!W99","v":0},{"$f":"'Input 5 - Local-debt Financing'!X99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC99","v":0}]
[{"$f":"$A$78","v":"Held by non-residents - External debt on a residency basis"},"[series code to be added]","[insert file path]","T-bills (denominated in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H100","v":0},{"$f":"'Input 5 - Local-debt Financing'!I100","v":0},{"$f":"'Input 5 - Local-debt Financing'!J100","v":0},{"$f":"'Input 5 - Local-debt Financing'!K100","v":0},{"$f":"'Input 5 - Local-debt Financing'!L100","v":0},{"$f":"'Input 5 - Local-debt Financing'!M100","v":0},{"$f":"'Input 5 - Local-debt Financing'!N100","v":0},{"$f":"'Input 5 - Local-debt Financing'!O100","v":0},{"$f":"'Input 5 - Local-debt Financing'!P100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q100","v":0},{"$f":"'Input 5 - Local-debt Financing'!R100","v":0},{"$f":"'Input 5 - Local-debt Financing'!S100","v":0},{"$f":"'Input 5 - Local-debt Financing'!T100","v":0},{"$f":"'Input 5 - Local-debt Financing'!U100","v":0},{"$f":"'Input 5 - Local-debt Financing'!V100","v":0},{"$f":"'Input 5 - Local-debt Financing'!W100","v":0},{"$f":"'Input 5 - Local-debt Financing'!X100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC100","v":0}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","T-bills (denominated in foreign currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H101","v":0},{"$f":"'Input 5 - Local-debt Financing'!I101","v":0},{"$f":"'Input 5 - Local-debt Financing'!J101","v":0},{"$f":"'Input 5 - Local-debt Financing'!K101","v":0},{"$f":"'Input 5 - Local-debt Financing'!L101","v":0},{"$f":"'Input 5 - Local-debt Financing'!M101","v":0},{"$f":"'Input 5 - Local-debt Financing'!N101","v":0},{"$f":"'Input 5 - Local-debt Financing'!O101","v":0},{"$f":"'Input 5 - Local-debt Financing'!P101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q101","v":0},{"$f":"'Input 5 - Local-debt Financing'!R101","v":0},{"$f":"'Input 5 - Local-debt Financing'!S101","v":0},{"$f":"'Input 5 - Local-debt Financing'!T101","v":0},{"$f":"'Input 5 - Local-debt Financing'!U101","v":0},{"$f":"'Input 5 - Local-debt Financing'!V101","v":0},{"$f":"'Input 5 - Local-debt Financing'!W101","v":0},{"$f":"'Input 5 - Local-debt Financing'!X101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC101","v":0}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","MLT debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H102","v":0},{"$f":"'Input 5 - Local-debt Financing'!I102","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J102","v":11761.37207990117},{"$f":"'Input 5 - Local-debt Financing'!K102","v":9626.2488456991396},{"$f":"'Input 5 - Local-debt Financing'!L102","v":11472.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M102","v":13502.652866156761},{"$f":"'Input 5 - Local-debt Financing'!N102","v":14259.773392699299},{"$f":"'Input 5 - Local-debt Financing'!O102","v":12870.68900152638},{"$f":"'Input 5 - Local-debt Financing'!P102","v":15347.245834685251},{"$f":"'Input 5 - Local-debt Financing'!Q102","v":16929.902689604351},{"$f":"'Input 5 - Local-debt Financing'!R102","v":18559.728540560969},{"$f":"'Input 5 - Local-debt Financing'!S102","v":20934.672660857381},{"$f":"'Input 5 - Local-debt Financing'!T102","v":25737.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U102","v":26304.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V102","v":27534.943317887599},{"$f":"'Input 5 - Local-debt Financing'!W102","v":31114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X102","v":36470.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y102","v":37216.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z102","v":43193.668068641797},{"$f":"'Input 5 - Local-debt Financing'!AA102","v":46169.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB102","v":51311.611333303197},{"$f":"'Input 5 - Local-debt Financing'!AC102","v":56817.601568105099}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Denominated in local currency (LC)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H103","v":0},{"$f":"'Input 5 - Local-debt Financing'!I103","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J103","v":11761.37207990117},{"$f":"'Input 5 - Local-debt Financing'!K103","v":9626.2488456991396},{"$f":"'Input 5 - Local-debt Financing'!L103","v":11472.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M103","v":13502.652866156761},{"$f":"'Input 5 - Local-debt Financing'!N103","v":14259.773392699299},{"$f":"'Input 5 - Local-debt Financing'!O103","v":12870.68900152638},{"$f":"'Input 5 - Local-debt Financing'!P103","v":15347.245834685251},{"$f":"'Input 5 - Local-debt Financing'!Q103","v":16929.902689604351},{"$f":"'Input 5 - Local-debt Financing'!R103","v":18559.728540560969},{"$f":"'Input 5 - Local-debt Financing'!S103","v":20934.672660857381},{"$f":"'Input 5 - Local-debt Financing'!T103","v":25737.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U103","v":26304.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V103","v":27534.943317887599},{"$f":"'Input 5 - Local-debt Financing'!W103","v":31114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X103","v":36470.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y103","v":37216.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z103","v":43193.668068641797},{"$f":"'Input 5 - Local-debt Financing'!AA103","v":46169.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB103","v":51311.611333303197},{"$f":"'Input 5 - Local-debt Financing'!AC103","v":56817.601568105099}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Bonds (1 to 3 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H104","v":0},{"$f":"'Input 5 - Local-debt Financing'!I104","v":1523.8037730000001},{"$f":"'Input 5 - Local-debt Financing'!J104","v":3750},{"$f":"'Input 5 - Local-debt Financing'!K104","v":4500},{"$f":"'Input 5 - Local-debt Financing'!L104","v":4300},{"$f":"'Input 5 - Local-debt Financing'!M104","v":6040},{"$f":"'Input 5 - Local-debt Financing'!N104","v":7300},{"$f":"'Input 5 - Local-debt Financing'!O104","v":6700},{"$f":"'Input 5 - Local-debt Financing'!P104","v":7000},{"$f":"'Input 5 - Local-debt Financing'!Q104","v":8350},{"$f":"'Input 5 - Local-debt Financing'!R104","v":7600},{"$f":"'Input 5 - Local-debt Financing'!S104","v":7400},{"$f":"'Input 5 - Local-debt Financing'!T104","v":7700},{"$f":"'Input 5 - Local-debt Financing'!U104","v":8000},{"$f":"'Input 5 - Local-debt Financing'!V104","v":8300},{"$f":"'Input 5 - Local-debt Financing'!W104","v":8600},{"$f":"'Input 5 - Local-debt Financing'!X104","v":8900},{"$f":"'Input 5 - Local-debt Financing'!Y104","v":9200},{"$f":"'Input 5 - Local-debt Financing'!Z104","v":9500},{"$f":"'Input 5 - Local-debt Financing'!AA104","v":9800},{"$f":"'Input 5 - Local-debt Financing'!AB104","v":10100},{"$f":"'Input 5 - Local-debt Financing'!AC104","v":10400}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Bonds (4 to 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H105","v":0},{"$f":"'Input 5 - Local-debt Financing'!I105","v":5088.3090963333298},{"$f":"'Input 5 - Local-debt Financing'!J105","v":2600},{"$f":"'Input 5 - Local-debt Financing'!K105","v":2000},{"$f":"'Input 5 - Local-debt Financing'!L105","v":3200},{"$f":"'Input 5 - Local-debt Financing'!M105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!N105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!O105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!P105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!Q105","v":3900},{"$f":"'Input 5 - Local-debt Financing'!R105","v":4800},{"$f":"'Input 5 - Local-debt Financing'!S105","v":6240},{"$f":"'Input 5 - Local-debt Financing'!T105","v":7200},{"$f":"'Input 5 - Local-debt Financing'!U105","v":7800},{"$f":"'Input 5 - Local-debt Financing'!V105","v":8100},{"$f":"'Input 5 - Local-debt Financing'!W105","v":8400},{"$f":"'Input 5 - Local-debt Financing'!X105","v":8700},{"$f":"'Input 5 - Local-debt Financing'!Y105","v":9000},{"$f":"'Input 5 - Local-debt Financing'!Z105","v":9300},{"$f":"'Input 5 - Local-debt Financing'!AA105","v":9600},{"$f":"'Input 5 - Local-debt Financing'!AB105","v":9900},{"$f":"'Input 5 - Local-debt Financing'!AC105","v":10200}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Bonds (beyond 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H106","v":0},{"$f":"'Input 5 - Local-debt Financing'!I106","v":8263.49},{"$f":"'Input 5 - Local-debt Financing'!J106","v":5411.3720799011699},{"$f":"'Input 5 - Local-debt Financing'!K106","v":3126.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L106","v":3972.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M106","v":3862.6528661567604},{"$f":"'Input 5 - Local-debt Financing'!N106","v":3359.7733926992996},{"$f":"'Input 5 - Local-debt Financing'!O106","v":2570.6890015263803},{"$f":"'Input 5 - Local-debt Financing'!P106","v":4747.24583468525},{"$f":"'Input 5 - Local-debt Financing'!Q106","v":4679.9026896043497},{"$f":"'Input 5 - Local-debt Financing'!R106","v":6159.72854056097},{"$f":"'Input 5 - Local-debt Financing'!S106","v":7294.6726608573799},{"$f":"'Input 5 - Local-debt Financing'!T106","v":10837.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U106","v":10504.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V106","v":11134.943317887601},{"$f":"'Input 5 - Local-debt Financing'!W106","v":14114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X106","v":18870.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y106","v":19016.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z106","v":24393.6680686418},{"$f":"'Input 5 - Local-debt Financing'!AA106","v":26769.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB106","v":31311.611333303201},{"$f":"'Input 5 - Local-debt Financing'!AC106","v":36217.601568105099}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Denominated in foreign currency (FX)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H107","v":0},{"$f":"'Input 5 - Local-debt Financing'!I107","v":0},{"$f":"'Input 5 - Local-debt Financing'!J107","v":0},{"$f":"'Input 5 - Local-debt Financing'!K107","v":0},{"$f":"'Input 5 - Local-debt Financing'!L107","v":0},{"$f":"'Input 5 - Local-debt Financing'!M107","v":0},{"$f":"'Input 5 - Local-debt Financing'!N107","v":0},{"$f":"'Input 5 - Local-debt Financing'!O107","v":0},{"$f":"'Input 5 - Local-debt Financing'!P107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q107","v":0},{"$f":"'Input 5 - Local-debt Financing'!R107","v":0},{"$f":"'Input 5 - Local-debt Financing'!S107","v":0},{"$f":"'Input 5 - Local-debt Financing'!T107","v":0},{"$f":"'Input 5 - Local-debt Financing'!U107","v":0},{"$f":"'Input 5 - Local-debt Financing'!V107","v":0},{"$f":"'Input 5 - Local-debt Financing'!W107","v":0},{"$f":"'Input 5 - Local-debt Financing'!X107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC107","v":0}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Bonds (1 to 3 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H108","v":0},{"$f":"'Input 5 - Local-debt Financing'!I108","v":0},{"$f":"'Input 5 - Local-debt Financing'!J108","v":0},{"$f":"'Input 5 - Local-debt Financing'!K108","v":0},{"$f":"'Input 5 - Local-debt Financing'!L108","v":0},{"$f":"'Input 5 - Local-debt Financing'!M108","v":0},{"$f":"'Input 5 - Local-debt Financing'!N108","v":0},{"$f":"'Input 5 - Local-debt Financing'!O108","v":0},{"$f":"'Input 5 - Local-debt Financing'!P108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q108","v":0},{"$f":"'Input 5 - Local-debt Financing'!R108","v":0},{"$f":"'Input 5 - Local-debt Financing'!S108","v":0},{"$f":"'Input 5 - Local-debt Financing'!T108","v":0},{"$f":"'Input 5 - Local-debt Financing'!U108","v":0},{"$f":"'Input 5 - Local-debt Financing'!V108","v":0},{"$f":"'Input 5 - Local-debt Financing'!W108","v":0},{"$f":"'Input 5 - Local-debt Financing'!X108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC108","v":0}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Bonds (4 to 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H109","v":0},{"$f":"'Input 5 - Local-debt Financing'!I109","v":0},{"$f":"'Input 5 - Local-debt Financing'!J109","v":0},{"$f":"'Input 5 - Local-debt Financing'!K109","v":0},{"$f":"'Input 5 - Local-debt Financing'!L109","v":0},{"$f":"'Input 5 - Local-debt Financing'!M109","v":0},{"$f":"'Input 5 - Local-debt Financing'!N109","v":0},{"$f":"'Input 5 - Local-debt Financing'!O109","v":0},{"$f":"'Input 5 - Local-debt Financing'!P109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q109","v":0},{"$f":"'Input 5 - Local-debt Financing'!R109","v":0},{"$f":"'Input 5 - Local-debt Financing'!S109","v":0},{"$f":"'Input 5 - Local-debt Financing'!T109","v":0},{"$f":"'Input 5 - Local-debt Financing'!U109","v":0},{"$f":"'Input 5 - Local-debt Financing'!V109","v":0},{"$f":"'Input 5 - Local-debt Financing'!W109","v":0},{"$f":"'Input 5 - Local-debt Financing'!X109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC109","v":0}]
["Held by non-residents - External debt on a residency basis","[series code to be added]","[insert file path]","Bonds (beyond 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H110","v":0},{"$f":"'Input 5 - Local-debt Financing'!I110","v":0},{"$f":"'Input 5 - Local-debt Financing'!J110","v":0},{"$f":"'Input 5 - Local-debt Financing'!K110","v":0},{"$f":"'Input 5 - Local-debt Financing'!L110","v":0},{"$f":"'Input 5 - Local-debt Financing'!M110","v":0},{"$f":"'Input 5 - Local-debt Financing'!N110","v":0},{"$f":"'Input 5 - Local-debt Financing'!O110","v":0},{"$f":"'Input 5 - Local-debt Financing'!P110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q110","v":0},{"$f":"'Input 5 - Local-debt Financing'!R110","v":0},{"$f":"'Input 5 - Local-debt Financing'!S110","v":0},{"$f":"'Input 5 - Local-debt Financing'!T110","v":0},{"$f":"'Input 5 - Local-debt Financing'!U110","v":0},{"$f":"'Input 5 - Local-debt Financing'!V110","v":0},{"$f":"'Input 5 - Local-debt Financing'!W110","v":0},{"$f":"'Input 5 - Local-debt Financing'!X110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC110","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H112","v":0},{"$f":"'Input 5 - Local-debt Financing'!I112","v":-1291.0808411337057},{"$f":"'Input 5 - Local-debt Financing'!J112","v":-3763.6466265860035},{"$f":"'Input 5 - Local-debt Financing'!K112","v":872.49956742503855},{"$f":"'Input 5 - Local-debt Financing'!L112","v":2938.6166695225402},{"$f":"'Input 5 - Local-debt Financing'!M112","v":5224.9419222745055},{"$f":"'Input 5 - Local-debt Financing'!N112","v":4190.2316256079066},{"$f":"'Input 5 - Local-debt Financing'!O112","v":8319.5511365318453},{"$f":"'Input 5 - Local-debt Financing'!P112","v":16232.553478369307},{"$f":"'Input 5 - Local-debt Financing'!Q112","v":24243.414739197426},{"$f":"'Input 5 - Local-debt Financing'!R112","v":29929.323224230306},{"$f":"'Input 5 - Local-debt Financing'!S112","v":27704.419696755082},{"$f":"'Input 5 - Local-debt Financing'!T112","v":24207.44009252431},{"$f":"'Input 5 - Local-debt Financing'!U112","v":22055.881651380201},{"$f":"'Input 5 - Local-debt Financing'!V112","v":20378.226313008963},{"$f":"'Input 5 - Local-debt Financing'!W112","v":18264.25845128033},{"$f":"'Input 5 - Local-debt Financing'!X112","v":12130.729142382697},{"$f":"'Input 5 - Local-debt Financing'!Y112","v":11480.195101030957},{"$f":"'Input 5 - Local-debt Financing'!Z112","v":8063.8208391072985},{"$f":"'Input 5 - Local-debt Financing'!AA112","v":9407.1545072923473},{"$f":"'Input 5 - Local-debt Financing'!AB112","v":6586.3291686445882},{"$f":"'Input 5 - Local-debt Financing'!AC112","v":381.08476946791052}]
[{"$f":"'Input 5 - Local-debt Financing'!B116","v":"Residency-based"}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Public domestic ST disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H117","v":0},{"$f":"'Input 5 - Local-debt Financing'!I117","v":10824.266815142493},{"$f":"'Input 5 - Local-debt Financing'!J117","v":7236.7377198439972},{"$f":"'Input 5 - Local-debt Financing'!K117","v":11872.883913855039},{"$f":"'Input 5 - Local-debt Financing'!L117","v":13939.001015952541},{"$f":"'Input 5 - Local-debt Financing'!M117","v":16225.326268704506},{"$f":"'Input 5 - Local-debt Financing'!N117","v":15190.615972037907},{"$f":"'Input 5 - Local-debt Financing'!O117","v":19319.935482961846},{"$f":"'Input 5 - Local-debt Financing'!P117","v":27232.937824799308},{"$f":"'Input 5 - Local-debt Financing'!Q117","v":35243.799085627426},{"$f":"'Input 5 - Local-debt Financing'!R117","v":40929.707570660306},{"$f":"'Input 5 - Local-debt Financing'!S117","v":38704.804043185082},{"$f":"'Input 5 - Local-debt Financing'!T117","v":35207.824438954311},{"$f":"'Input 5 - Local-debt Financing'!U117","v":33056.265997810202},{"$f":"'Input 5 - Local-debt Financing'!V117","v":31378.610659438964},{"$f":"'Input 5 - Local-debt Financing'!W117","v":29264.64279771033},{"$f":"'Input 5 - Local-debt Financing'!X117","v":23131.113488812698},{"$f":"'Input 5 - Local-debt Financing'!Y117","v":22480.579447460957},{"$f":"'Input 5 - Local-debt Financing'!Z117","v":19064.205185537299},{"$f":"'Input 5 - Local-debt Financing'!AA117","v":20407.538853722348},{"$f":"'Input 5 - Local-debt Financing'!AB117","v":17586.713515074589},{"$f":"'Input 5 - Local-debt Financing'!AC117","v":11381.469115897911}]
[null,"[series code to be added]","[insert file path]","Public domestic MLT disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H118","v":0},{"$f":"'Input 5 - Local-debt Financing'!I118","v":29160.78608811033},{"$f":"'Input 5 - Local-debt Financing'!J118","v":23825.18781523257},{"$f":"'Input 5 - Local-debt Financing'!K118","v":20252.497691398279},{"$f":"'Input 5 - Local-debt Financing'!L118","v":19965.550340457488},{"$f":"'Input 5 - Local-debt Financing'!M118","v":25437.75477692793},{"$f":"'Input 5 - Local-debt Financing'!N118","v":25599.622321165498},{"$f":"'Input 5 - Local-debt Financing'!O118","v":24784.48166921064},{"$f":"'Input 5 - Local-debt Financing'!P118","v":28912.076391142091},{"$f":"'Input 5 - Local-debt Financing'!Q118","v":29799.83781600725},{"$f":"'Input 5 - Local-debt Financing'!R118","v":34266.214234268278},{"$f":"'Input 5 - Local-debt Financing'!S118","v":39057.78776809563},{"$f":"'Input 5 - Local-debt Financing'!T118","v":47062.356865769296},{"$f":"'Input 5 - Local-debt Financing'!U118","v":48008.260243370649},{"$f":"'Input 5 - Local-debt Financing'!V118","v":50058.238863146005},{"$f":"'Input 5 - Local-debt Financing'!W118","v":56023.360752793487},{"$f":"'Input 5 - Local-debt Financing'!X118","v":64950.558049769497},{"$f":"'Input 5 - Local-debt Financing'!Y118","v":66193.681834671399},{"$f":"'Input 5 - Local-debt Financing'!Z118","v":76156.113447736294},{"$f":"'Input 5 - Local-debt Financing'!AA118","v":81115.395086528995},{"$f":"'Input 5 - Local-debt Financing'!AB118","v":89686.018888838589},{"$f":"'Input 5 - Local-debt Financing'!AC118","v":98862.669280175207}]
[null,"[series code to be added]","[insert file path]","Total public new domestic disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H119","v":0},{"$f":"'Input 5 - Local-debt Financing'!I119","v":39985.052903252821},{"$f":"'Input 5 - Local-debt Financing'!J119","v":31061.925535076567},{"$f":"'Input 5 - Local-debt Financing'!K119","v":32125.381605253318},{"$f":"'Input 5 - Local-debt Financing'!L119","v":33904.551356410026},{"$f":"'Input 5 - Local-debt Financing'!M119","v":41663.08104563244},{"$f":"'Input 5 - Local-debt Financing'!N119","v":40790.238293203409},{"$f":"'Input 5 - Local-debt Financing'!O119","v":44104.417152172486},{"$f":"'Input 5 - Local-debt Financing'!P119","v":56145.014215941395},{"$f":"'Input 5 - Local-debt Financing'!Q119","v":65043.636901634673},{"$f":"'Input 5 - Local-debt Financing'!R119","v":75195.921804928585},{"$f":"'Input 5 - Local-debt Financing'!S119","v":77762.591811280712},{"$f":"'Input 5 - Local-debt Financing'!T119","v":82270.181304723606},{"$f":"'Input 5 - Local-debt Financing'!U119","v":81064.526241180851},{"$f":"'Input 5 - Local-debt Financing'!V119","v":81436.849522584962},{"$f":"'Input 5 - Local-debt Financing'!W119","v":85288.00355050381},{"$f":"'Input 5 - Local-debt Financing'!X119","v":88081.671538582188},{"$f":"'Input 5 - Local-debt Financing'!Y119","v":88674.261282132356},{"$f":"'Input 5 - Local-debt Financing'!Z119","v":95220.318633273593},{"$f":"'Input 5 - Local-debt Financing'!AA119","v":101522.93394025134},{"$f":"'Input 5 - Local-debt Financing'!AB119","v":107272.73240391318},{"$f":"'Input 5 - Local-debt Financing'!AC119","v":110244.13839607312}]
[]
[]
["Terms of residual financing under stress tests (weighted avg. by year)"]
["Domestic MLT"]
[{"$f":"$A$101","v":"Domestic MLT"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Average nominal interest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H128","v":0},{"$f":"'Input 5 - Local-debt Financing'!I128","v":15.000000000000002},{"$f":"'Input 5 - Local-debt Financing'!J128","v":14.000000000000002},{"$f":"'Input 5 - Local-debt Financing'!K128","v":13},{"$f":"'Input 5 - Local-debt Financing'!L128","v":10.999999999999998},{"$f":"'Input 5 - Local-debt Financing'!M128","v":10},{"$f":"'Input 5 - Local-debt Financing'!N128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!O128","v":9},{"$f":"'Input 5 - Local-debt Financing'!P128","v":9},{"$f":"'Input 5 - Local-debt Financing'!Q128","v":9},{"$f":"'Input 5 - Local-debt Financing'!R128","v":9},{"$f":"'Input 5 - Local-debt Financing'!S128","v":9},{"$f":"'Input 5 - Local-debt Financing'!T128","v":9},{"$f":"'Input 5 - Local-debt Financing'!U128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!V128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!W128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!X128","v":9},{"$f":"'Input 5 - Local-debt Financing'!Y128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!Z128","v":9},{"$f":"'Input 5 - Local-debt Financing'!AA128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!AB128","v":9},{"$f":"'Input 5 - Local-debt Financing'!AC128","v":9}]
[{"$f":"$A$101","v":"Domestic MLT"},"[series code to be added]","[insert file path]","GDP deflator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H129","v":0},{"$f":"'Input 5 - Local-debt Financing'!I129","v":14.23351229391676},{"$f":"'Input 5 - Local-debt Financing'!J129","v":9.6355904574467068},{"$f":"'Input 5 - Local-debt Financing'!K129","v":9.1497205879727659},{"$f":"'Input 5 - Local-debt Financing'!L129","v":7.4448118683587028},{"$f":"'Input 5 - Local-debt Financing'!M129","v":6.3434116848293476},{"$f":"'Input 5 - Local-debt Financing'!N129","v":6.2570251534134202},{"$f":"'Input 5 - Local-debt Financing'!O129","v":6.2378755511387496},{"$f":"'Input 5 - Local-debt Financing'!P129","v":6.4324156123796161},{"$f":"'Input 5 - Local-debt Financing'!Q129","v":6.4795600025597144},{"$f":"'Input 5 - Local-debt Financing'!R129","v":6.359398871704447},{"$f":"'Input 5 - Local-debt Financing'!S129","v":6.283668146418675},{"$f":"'Input 5 - Local-debt Financing'!T129","v":6.1540707386788629},{"$f":"'Input 5 - Local-debt Financing'!U129","v":6.1302033261304345},{"$f":"'Input 5 - Local-debt Financing'!V129","v":6.1294903912954224},{"$f":"'Input 5 - Local-debt Financing'!W129","v":6.0925966296538014},{"$f":"'Input 5 - Local-debt Financing'!X129","v":6.0929127172868469},{"$f":"'Input 5 - Local-debt Financing'!Y129","v":6.1036985235262797},{"$f":"'Input 5 - Local-debt Financing'!Z129","v":6.077526454475457},{"$f":"'Input 5 - Local-debt Financing'!AA129","v":6.0916573167311805},{"$f":"'Input 5 - Local-debt Financing'!AB129","v":6.2833211809789402},{"$f":"'Input 5 - Local-debt Financing'!AC129","v":6.17457784109392}]
["Domestic MLT","[series code to be added]","[insert file path]","Average real inrterest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H130","v":0},{"$f":"'Input 5 - Local-debt Financing'!I130","v":0.76648770608324135},{"$f":"'Input 5 - Local-debt Financing'!J130","v":4.3644095425532949},{"$f":"'Input 5 - Local-debt Financing'!K130","v":3.8502794120272341},{"$f":"'Input 5 - Local-debt Financing'!L130","v":3.5551881316412954},{"$f":"'Input 5 - Local-debt Financing'!M130","v":3.6565883151706524},{"$f":"'Input 5 - Local-debt Financing'!N130","v":2.7429748465865815},{"$f":"'Input 5 - Local-debt Financing'!O130","v":2.7621244488612504},{"$f":"'Input 5 - Local-debt Financing'!P130","v":2.5675843876203839},{"$f":"'Input 5 - Local-debt Financing'!Q130","v":2.5204399974402856},{"$f":"'Input 5 - Local-debt Financing'!R130","v":2.640601128295553},{"$f":"'Input 5 - Local-debt Financing'!S130","v":2.716331853581325},{"$f":"'Input 5 - Local-debt Financing'!T130","v":2.8459292613211371},{"$f":"'Input 5 - Local-debt Financing'!U130","v":2.8697966738695673},{"$f":"'Input 5 - Local-debt Financing'!V130","v":2.8705096087045794},{"$f":"'Input 5 - Local-debt Financing'!W130","v":2.9074033703462003},{"$f":"'Input 5 - Local-debt Financing'!X130","v":2.9070872827131531},{"$f":"'Input 5 - Local-debt Financing'!Y130","v":2.896301476473722},{"$f":"'Input 5 - Local-debt Financing'!Z130","v":2.922473545524543},{"$f":"'Input 5 - Local-debt Financing'!AA130","v":2.9083426832688213},{"$f":"'Input 5 - Local-debt Financing'!AB130","v":2.7166788190210598},{"$f":"'Input 5 - Local-debt Financing'!AC130","v":2.82542215890608}]
["Domestic MLT","[series code to be added]","[insert file path]","Average grace period on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H131","v":0},{"$f":"'Input 5 - Local-debt Financing'!I131","v":1.9351594007551023},{"$f":"'Input 5 - Local-debt Financing'!J131","v":2.4397665761578264},{"$f":"'Input 5 - Local-debt Financing'!K131","v":2.847429371696037},{"$f":"'Input 5 - Local-debt Financing'!L131","v":1.7730443015361563},{"$f":"'Input 5 - Local-debt Financing'!M131","v":2.4809684647857169},{"$f":"'Input 5 - Local-debt Financing'!N131","v":2.410886930086733},{"$f":"'Input 5 - Local-debt Financing'!O131","v":2.1221416816060716},{"$f":"'Input 5 - Local-debt Financing'!P131","v":2.5204135942905039},{"$f":"'Input 5 - Local-debt Financing'!Q131","v":2.6161445592172101},{"$f":"'Input 5 - Local-debt Financing'!R131","v":2.7147329449595996},{"$f":"'Input 5 - Local-debt Financing'!S131","v":2.8007707473621255},{"$f":"'Input 5 - Local-debt Financing'!T131","v":3.1441892846092396},{"$f":"'Input 5 - Local-debt Financing'!U131","v":3.092608585449915},{"$f":"'Input 5 - Local-debt Financing'!V131","v":3.1274185933407685},{"$f":"'Input 5 - Local-debt Financing'!W131","v":3.3383482439950902},{"$f":"'Input 5 - Local-debt Financing'!X131","v":3.6158894726450881},{"$f":"'Input 5 - Local-debt Financing'!Y131","v":3.6015851817619335},{"$f":"'Input 5 - Local-debt Financing'!Z131","v":3.8429998386863264},{"$f":"'Input 5 - Local-debt Financing'!AA131","v":3.9196568639105913},{"$f":"'Input 5 - Local-debt Financing'!AB131","v":4.063813756799421},{"$f":"'Input 5 - Local-debt Financing'!AC131","v":4.1947942022647524}]
["Domestic MLT","[series code to be added]","[insert file path]","Average maturity of new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H132","v":0},{"$f":"'Input 5 - Local-debt Financing'!I132","v":3.1705355309406094},{"$f":"'Input 5 - Local-debt Financing'!J132","v":3.5558160940479087},{"$f":"'Input 5 - Local-debt Financing'!K132","v":4.0356425435350793},{"$f":"'Input 5 - Local-debt Financing'!L132","v":2.8672383003877182},{"$f":"'Input 5 - Local-debt Financing'!M132","v":3.6820559810836757},{"$f":"'Input 5 - Local-debt Financing'!N132","v":3.6225299612364097},{"$f":"'Input 5 - Local-debt Financing'!O132","v":3.3235888669771843},{"$f":"'Input 5 - Local-debt Financing'!P132","v":3.6973417166147153},{"$f":"'Input 5 - Local-debt Financing'!Q132","v":3.8181657795624511},{"$f":"'Input 5 - Local-debt Financing'!R132","v":3.9184704367450505},{"$f":"'Input 5 - Local-debt Financing'!S132","v":4.0303118596590144},{"$f":"'Input 5 - Local-debt Financing'!T132","v":4.3692778139011219},{"$f":"'Input 5 - Local-debt Financing'!U132","v":4.3322034405316963},{"$f":"'Input 5 - Local-debt Financing'!V132","v":4.3671703645302564},{"$f":"'Input 5 - Local-debt Financing'!W132","v":4.5631634752715229},{"$f":"'Input 5 - Local-debt Financing'!X132","v":4.8195395618742269},{"$f":"'Input 5 - Local-debt Financing'!Y132","v":4.8086425761421987},{"$f":"'Input 5 - Local-debt Financing'!Z132","v":5.0310926797572799},{"$f":"'Input 5 - Local-debt Financing'!AA132","v":5.1027957369638548},{"$f":"'Input 5 - Local-debt Financing'!AB132","v":5.235803382709566},{"$f":"'Input 5 - Local-debt Financing'!AC132","v":5.3565254199801631}]
[]
["Domestic ST"]
[{"$f":"$A$108","v":"Domestic ST"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Average nominal interest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H135","v":0},{"$f":"'Input 5 - Local-debt Financing'!I135","v":21.266253816584015},{"$f":"'Input 5 - Local-debt Financing'!J135","v":27.361350639084435},{"$f":"'Input 5 - Local-debt Financing'!K135","v":15.75072537103501},{"$f":"'Input 5 - Local-debt Financing'!L135","v":12.626884045811398},{"$f":"'Input 5 - Local-debt Financing'!M135","v":10.169642351951589},{"$f":"'Input 5 - Local-debt Financing'!N135","v":10.138191968877699},{"$f":"'Input 5 - Local-debt Financing'!O135","v":7.9713196240140967},{"$f":"'Input 5 - Local-debt Financing'!P135","v":5.6551144735393581},{"$f":"'Input 5 - Local-debt Financing'!Q135","v":4.3697156619197752},{"$f":"'Input 5 - Local-debt Financing'!R135","v":3.7626797255794688},{"$f":"'Input 5 - Local-debt Financing'!S135","v":3.9789732736584251},{"$f":"'Input 5 - Local-debt Financing'!T135","v":4.3741805494697603},{"$f":"'Input 5 - Local-debt Financing'!U135","v":4.6588861809201934},{"$f":"'Input 5 - Local-debt Financing'!V135","v":4.9079732216790752},{"$f":"'Input 5 - Local-debt Financing'!W135","v":5.2625067701858095},{"$f":"'Input 5 - Local-debt Financing'!X135","v":6.6579320067970054},{"$f":"'Input 5 - Local-debt Financing'!Y135","v":6.8505965875988117},{"$f":"'Input 5 - Local-debt Financing'!Z135","v":8.0782481803570434},{"$f":"'Input 5 - Local-debt Financing'!AA135","v":7.5464945554632292},{"$f":"'Input 5 - Local-debt Financing'!AB135","v":8.7569164482046684},{"$f":"'Input 5 - Local-debt Financing'!AC135","v":13.531239182022784}]
[{"$f":"$A$108","v":"Domestic ST"},"[series code to be added]","[insert file path]","GDP deflator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H136","v":0},{"$f":"'Input 5 - Local-debt Financing'!I136","v":14.23351229391676},{"$f":"'Input 5 - Local-debt Financing'!J136","v":9.6355904574467068},{"$f":"'Input 5 - Local-debt Financing'!K136","v":9.1497205879727659},{"$f":"'Input 5 - Local-debt Financing'!L136","v":7.4448118683587028},{"$f":"'Input 5 - Local-debt Financing'!M136","v":6.3434116848293476},{"$f":"'Input 5 - Local-debt Financing'!N136","v":6.2570251534134202},{"$f":"'Input 5 - Local-debt Financing'!O136","v":6.2378755511387496},{"$f":"'Input 5 - Local-debt Financing'!P136","v":6.4324156123796161},{"$f":"'Input 5 - Local-debt Financing'!Q136","v":6.4795600025597144},{"$f":"'Input 5 - Local-debt Financing'!R136","v":6.359398871704447},{"$f":"'Input 5 - Local-debt Financing'!S136","v":6.283668146418675},{"$f":"'Input 5 - Local-debt Financing'!T136","v":6.1540707386788629},{"$f":"'Input 5 - Local-debt Financing'!U136","v":6.1302033261304345},{"$f":"'Input 5 - Local-debt Financing'!V136","v":6.1294903912954224},{"$f":"'Input 5 - Local-debt Financing'!W136","v":6.0925966296538014},{"$f":"'Input 5 - Local-debt Financing'!X136","v":6.0929127172868469},{"$f":"'Input 5 - Local-debt Financing'!Y136","v":6.1036985235262797},{"$f":"'Input 5 - Local-debt Financing'!Z136","v":6.077526454475457},{"$f":"'Input 5 - Local-debt Financing'!AA136","v":6.0916573167311805},{"$f":"'Input 5 - Local-debt Financing'!AB136","v":6.2833211809789402},{"$f":"'Input 5 - Local-debt Financing'!AC136","v":6.17457784109392}]
["Domestic ST","[series code to be added]","[insert file path]","Average real inrterest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H137","v":0},{"$f":"'Input 5 - Local-debt Financing'!I137","v":7.0327415226672549},{"$f":"'Input 5 - Local-debt Financing'!J137","v":17.725760181637728},{"$f":"'Input 5 - Local-debt Financing'!K137","v":6.601004783062244},{"$f":"'Input 5 - Local-debt Financing'!L137","v":5.182072177452695},{"$f":"'Input 5 - Local-debt Financing'!M137","v":3.8262306671222417},{"$f":"'Input 5 - Local-debt Financing'!N137","v":3.8811668154642787},{"$f":"'Input 5 - Local-debt Financing'!O137","v":1.7334440728753471},{"$f":"'Input 5 - Local-debt Financing'!P137","v":-0.77730113884025798},{"$f":"'Input 5 - Local-debt Financing'!Q137","v":-2.1098443406399392},{"$f":"'Input 5 - Local-debt Financing'!R137","v":-2.5967191461249781},{"$f":"'Input 5 - Local-debt Financing'!S137","v":-2.3046948727602499},{"$f":"'Input 5 - Local-debt Financing'!T137","v":-1.7798901892091026},{"$f":"'Input 5 - Local-debt Financing'!U137","v":-1.4713171452102412},{"$f":"'Input 5 - Local-debt Financing'!V137","v":-1.2215171696163472},{"$f":"'Input 5 - Local-debt Financing'!W137","v":-0.83008985946799196},{"$f":"'Input 5 - Local-debt Financing'!X137","v":0.56501928951015845},{"$f":"'Input 5 - Local-debt Financing'!Y137","v":0.74689806407253201},{"$f":"'Input 5 - Local-debt Financing'!Z137","v":2.0007217258815864},{"$f":"'Input 5 - Local-debt Financing'!AA137","v":1.4548372387320487},{"$f":"'Input 5 - Local-debt Financing'!AB137","v":2.4735952672257282},{"$f":"'Input 5 - Local-debt Financing'!AC137","v":7.3566613409288637}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt service from OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H139","v":29939.777586580101},{"$f":"'Input 5 - Local-debt Financing'!I139","v":40010.319784170148},{"$f":"'Input 5 - Local-debt Financing'!J139","v":15135.51685784174},{"$f":"'Input 5 - Local-debt Financing'!K139","v":8152.8941739396923},{"$f":"'Input 5 - Local-debt Financing'!L139","v":4529.6395377994731},{"$f":"'Input 5 - Local-debt Financing'!M139","v":7490.8657612968536},{"$f":"'Input 5 - Local-debt Financing'!N139","v":1865.2126323522998},{"$f":"'Input 5 - Local-debt Financing'!O139","v":1461.0994036022998},{"$f":"'Input 5 - Local-debt Financing'!P139","v":1544.3270036023},{"$f":"'Input 5 - Local-debt Financing'!Q139","v":1574.9170036022999},{"$f":"'Input 5 - Local-debt Financing'!R139","v":2518.1270036022988},{"$f":"'Input 5 - Local-debt Financing'!S139","v":0},{"$f":"'Input 5 - Local-debt Financing'!T139","v":0},{"$f":"'Input 5 - Local-debt Financing'!U139","v":0},{"$f":"'Input 5 - Local-debt Financing'!V139","v":0},{"$f":"'Input 5 - Local-debt Financing'!W139","v":0},{"$f":"'Input 5 - Local-debt Financing'!X139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC139","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A140","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H140","v":26611.16134662024},{"$f":"'Input 5 - Local-debt Financing'!I140","v":33925.480656104519},{"$f":"'Input 5 - Local-debt Financing'!J140","v":9970.0338632066396},{"$f":"'Input 5 - Local-debt Financing'!K140","v":5737.05411875969},{"$f":"'Input 5 - Local-debt Financing'!L140","v":3222.29822878614},{"$f":"'Input 5 - Local-debt Financing'!M140","v":4898.4498696168503},{"$f":"'Input 5 - Local-debt Financing'!N140","v":1799.7956323522999},{"$f":"'Input 5 - Local-debt Financing'!O140","v":1395.6824036022999},{"$f":"'Input 5 - Local-debt Financing'!P140","v":1478.9100036023001},{"$f":"'Input 5 - Local-debt Financing'!Q140","v":1509.5000036023},{"$f":"'Input 5 - Local-debt Financing'!R140","v":2108.5400036023002},{"$f":"'Input 5 - Local-debt Financing'!S140","v":0},{"$f":"'Input 5 - Local-debt Financing'!T140","v":0},{"$f":"'Input 5 - Local-debt Financing'!U140","v":0},{"$f":"'Input 5 - Local-debt Financing'!V140","v":0},{"$f":"'Input 5 - Local-debt Financing'!W140","v":0},{"$f":"'Input 5 - Local-debt Financing'!X140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC140","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H142","v":8317.2303607867998},{"$f":"'Input 5 - Local-debt Financing'!I142","v":9532.55079839875},{"$f":"'Input 5 - Local-debt Financing'!J142","v":5516.2623357491302},{"$f":"'Input 5 - Local-debt Financing'!K142","v":3527.5606604430227},{"$f":"'Input 5 - Local-debt Financing'!L142","v":2891.7411457994731},{"$f":"'Input 5 - Local-debt Financing'!M142","v":2407.0548456301831},{"$f":"'Input 5 - Local-debt Financing'!N142","v":1381.3376803522999},{"$f":"'Input 5 - Local-debt Financing'!O142","v":1346.6994036022998},{"$f":"'Input 5 - Local-debt Financing'!P142","v":1429.9270036022999},{"$f":"'Input 5 - Local-debt Financing'!Q142","v":1460.5170036022998},{"$f":"'Input 5 - Local-debt Financing'!R142","v":1460.5170036022998},{"$f":"'Input 5 - Local-debt Financing'!S142","v":0},{"$f":"'Input 5 - Local-debt Financing'!T142","v":0},{"$f":"'Input 5 - Local-debt Financing'!U142","v":0},{"$f":"'Input 5 - Local-debt Financing'!V142","v":0},{"$f":"'Input 5 - Local-debt Financing'!W142","v":0},{"$f":"'Input 5 - Local-debt Financing'!X142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC142","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A143","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H143","v":6893.7025988269397},{"$f":"'Input 5 - Local-debt Financing'!I143","v":7043.6440713331203},{"$f":"'Input 5 - Local-debt Financing'!J143","v":3894.3664492807002},{"$f":"'Input 5 - Local-debt Financing'!K143","v":2590.4898034296898},{"$f":"'Input 5 - Local-debt Financing'!L143","v":2187.8148367861399},{"$f":"'Input 5 - Local-debt Financing'!M143","v":1843.0492866168499},{"$f":"'Input 5 - Local-debt Financing'!N143","v":1315.9206803523},{"$f":"'Input 5 - Local-debt Financing'!O143","v":1281.2824036022998},{"$f":"'Input 5 - Local-debt Financing'!P143","v":1364.5100036023},{"$f":"'Input 5 - Local-debt Financing'!Q143","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!R143","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!S143","v":0},{"$f":"'Input 5 - Local-debt Financing'!T143","v":0},{"$f":"'Input 5 - Local-debt Financing'!U143","v":0},{"$f":"'Input 5 - Local-debt Financing'!V143","v":0},{"$f":"'Input 5 - Local-debt Financing'!W143","v":0},{"$f":"'Input 5 - Local-debt Financing'!X143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC143","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H144","v":6893.7025988269397},{"$f":"'Input 5 - Local-debt Financing'!I144","v":7043.6440713331203},{"$f":"'Input 5 - Local-debt Financing'!J144","v":3894.3664492807002},{"$f":"'Input 5 - Local-debt Financing'!K144","v":2590.4898034296898},{"$f":"'Input 5 - Local-debt Financing'!L144","v":2187.8148367861399},{"$f":"'Input 5 - Local-debt Financing'!M144","v":1843.0492866168499},{"$f":"'Input 5 - Local-debt Financing'!N144","v":1315.9206803523},{"$f":"'Input 5 - Local-debt Financing'!O144","v":1281.2824036022998},{"$f":"'Input 5 - Local-debt Financing'!P144","v":1364.5100036023},{"$f":"'Input 5 - Local-debt Financing'!Q144","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!R144","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!S144","v":0},{"$f":"'Input 5 - Local-debt Financing'!T144","v":0},{"$f":"'Input 5 - Local-debt Financing'!U144","v":0},{"$f":"'Input 5 - Local-debt Financing'!V144","v":0},{"$f":"'Input 5 - Local-debt Financing'!W144","v":0},{"$f":"'Input 5 - Local-debt Financing'!X144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC144","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H145","v":0},{"$f":"'Input 5 - Local-debt Financing'!I145","v":0},{"$f":"'Input 5 - Local-debt Financing'!J145","v":0},{"$f":"'Input 5 - Local-debt Financing'!K145","v":0},{"$f":"'Input 5 - Local-debt Financing'!L145","v":0},{"$f":"'Input 5 - Local-debt Financing'!M145","v":0},{"$f":"'Input 5 - Local-debt Financing'!N145","v":0},{"$f":"'Input 5 - Local-debt Financing'!O145","v":0},{"$f":"'Input 5 - Local-debt Financing'!P145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q145","v":0},{"$f":"'Input 5 - Local-debt Financing'!R145","v":0},{"$f":"'Input 5 - Local-debt Financing'!S145","v":0},{"$f":"'Input 5 - Local-debt Financing'!T145","v":0},{"$f":"'Input 5 - Local-debt Financing'!U145","v":0},{"$f":"'Input 5 - Local-debt Financing'!V145","v":0},{"$f":"'Input 5 - Local-debt Financing'!W145","v":0},{"$f":"'Input 5 - Local-debt Financing'!X145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC145","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on OLD debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H147","v":1423.5277619598601},{"$f":"'Input 5 - Local-debt Financing'!I147","v":2488.9067270656301},{"$f":"'Input 5 - Local-debt Financing'!J147","v":1621.89588646843},{"$f":"'Input 5 - Local-debt Financing'!K147","v":937.07085701333301},{"$f":"'Input 5 - Local-debt Financing'!L147","v":703.92630901333291},{"$f":"'Input 5 - Local-debt Financing'!M147","v":564.00555901333291},{"$f":"'Input 5 - Local-debt Financing'!N147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!O147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!P147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!Q147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!R147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!S147","v":0},{"$f":"'Input 5 - Local-debt Financing'!T147","v":0},{"$f":"'Input 5 - Local-debt Financing'!U147","v":0},{"$f":"'Input 5 - Local-debt Financing'!V147","v":0},{"$f":"'Input 5 - Local-debt Financing'!W147","v":0},{"$f":"'Input 5 - Local-debt Financing'!X147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC147","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H148","v":0},{"$f":"'Input 5 - Local-debt Financing'!I148","v":0},{"$f":"'Input 5 - Local-debt Financing'!J148","v":0},{"$f":"'Input 5 - Local-debt Financing'!K148","v":0},{"$f":"'Input 5 - Local-debt Financing'!L148","v":0},{"$f":"'Input 5 - Local-debt Financing'!M148","v":0},{"$f":"'Input 5 - Local-debt Financing'!N148","v":0},{"$f":"'Input 5 - Local-debt Financing'!O148","v":0},{"$f":"'Input 5 - Local-debt Financing'!P148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q148","v":0},{"$f":"'Input 5 - Local-debt Financing'!R148","v":0},{"$f":"'Input 5 - Local-debt Financing'!S148","v":0},{"$f":"'Input 5 - Local-debt Financing'!T148","v":0},{"$f":"'Input 5 - Local-debt Financing'!U148","v":0},{"$f":"'Input 5 - Local-debt Financing'!V148","v":0},{"$f":"'Input 5 - Local-debt Financing'!W148","v":0},{"$f":"'Input 5 - Local-debt Financing'!X148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC148","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payment on OLD debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H150","v":21622.547225793303},{"$f":"'Input 5 - Local-debt Financing'!I150","v":30477.768985771399},{"$f":"'Input 5 - Local-debt Financing'!J150","v":9619.2545220926095},{"$f":"'Input 5 - Local-debt Financing'!K150","v":4625.3335134966701},{"$f":"'Input 5 - Local-debt Financing'!L150","v":1637.8983920000001},{"$f":"'Input 5 - Local-debt Financing'!M150","v":5083.8109156666706},{"$f":"'Input 5 - Local-debt Financing'!N150","v":483.87495200000001},{"$f":"'Input 5 - Local-debt Financing'!O150","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!P150","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!Q150","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!R150","v":1057.609999999999},{"$f":"'Input 5 - Local-debt Financing'!S150","v":0},{"$f":"'Input 5 - Local-debt Financing'!T150","v":0},{"$f":"'Input 5 - Local-debt Financing'!U150","v":0},{"$f":"'Input 5 - Local-debt Financing'!V150","v":0},{"$f":"'Input 5 - Local-debt Financing'!W150","v":0},{"$f":"'Input 5 - Local-debt Financing'!X150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC150","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A151","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H151","v":19717.458747793302},{"$f":"'Input 5 - Local-debt Financing'!I151","v":26881.836584771401},{"$f":"'Input 5 - Local-debt Financing'!J151","v":6075.6674139259394},{"$f":"'Input 5 - Local-debt Financing'!K151","v":3146.5643153299998},{"$f":"'Input 5 - Local-debt Financing'!L151","v":1034.4833920000001},{"$f":"'Input 5 - Local-debt Financing'!M151","v":3055.4005830000001},{"$f":"'Input 5 - Local-debt Financing'!N151","v":483.87495200000001},{"$f":"'Input 5 - Local-debt Financing'!O151","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!P151","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!Q151","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!R151","v":713.44},{"$f":"'Input 5 - Local-debt Financing'!S151","v":0},{"$f":"'Input 5 - Local-debt Financing'!T151","v":0},{"$f":"'Input 5 - Local-debt Financing'!U151","v":0},{"$f":"'Input 5 - Local-debt Financing'!V151","v":0},{"$f":"'Input 5 - Local-debt Financing'!W151","v":0},{"$f":"'Input 5 - Local-debt Financing'!X151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC151","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H152","v":19717.458747793302},{"$f":"'Input 5 - Local-debt Financing'!I152","v":26881.836584771401},{"$f":"'Input 5 - Local-debt Financing'!J152","v":6075.6674139259394},{"$f":"'Input 5 - Local-debt Financing'!K152","v":3146.5643153299998},{"$f":"'Input 5 - Local-debt Financing'!L152","v":1034.4833920000001},{"$f":"'Input 5 - Local-debt Financing'!M152","v":3055.4005830000001},{"$f":"'Input 5 - Local-debt Financing'!N152","v":483.87495200000001},{"$f":"'Input 5 - Local-debt Financing'!O152","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!P152","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!Q152","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!R152","v":713.44},{"$f":"'Input 5 - Local-debt Financing'!S152","v":0},{"$f":"'Input 5 - Local-debt Financing'!T152","v":0},{"$f":"'Input 5 - Local-debt Financing'!U152","v":0},{"$f":"'Input 5 - Local-debt Financing'!V152","v":0},{"$f":"'Input 5 - Local-debt Financing'!W152","v":0},{"$f":"'Input 5 - Local-debt Financing'!X152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC152","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H153","v":0},{"$f":"'Input 5 - Local-debt Financing'!I153","v":0},{"$f":"'Input 5 - Local-debt Financing'!J153","v":0},{"$f":"'Input 5 - Local-debt Financing'!K153","v":0},{"$f":"'Input 5 - Local-debt Financing'!L153","v":0},{"$f":"'Input 5 - Local-debt Financing'!M153","v":0},{"$f":"'Input 5 - Local-debt Financing'!N153","v":0},{"$f":"'Input 5 - Local-debt Financing'!O153","v":0},{"$f":"'Input 5 - Local-debt Financing'!P153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q153","v":0},{"$f":"'Input 5 - Local-debt Financing'!R153","v":0},{"$f":"'Input 5 - Local-debt Financing'!S153","v":0},{"$f":"'Input 5 - Local-debt Financing'!T153","v":0},{"$f":"'Input 5 - Local-debt Financing'!U153","v":0},{"$f":"'Input 5 - Local-debt Financing'!V153","v":0},{"$f":"'Input 5 - Local-debt Financing'!W153","v":0},{"$f":"'Input 5 - Local-debt Financing'!X153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC153","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payments on OLD debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H156","v":1905.0884779999999},{"$f":"'Input 5 - Local-debt Financing'!I156","v":3595.932401},{"$f":"'Input 5 - Local-debt Financing'!J156","v":3543.5871081666696},{"$f":"'Input 5 - Local-debt Financing'!K156","v":1478.7691981666701},{"$f":"'Input 5 - Local-debt Financing'!L156","v":603.41499999999996},{"$f":"'Input 5 - Local-debt Financing'!M156","v":2028.41033266667},{"$f":"'Input 5 - Local-debt Financing'!N156","v":0},{"$f":"'Input 5 - Local-debt Financing'!O156","v":0},{"$f":"'Input 5 - Local-debt Financing'!P156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q156","v":0},{"$f":"'Input 5 - Local-debt Financing'!R156","v":344.16999999999899},{"$f":"'Input 5 - Local-debt Financing'!S156","v":0},{"$f":"'Input 5 - Local-debt Financing'!T156","v":0},{"$f":"'Input 5 - Local-debt Financing'!U156","v":0},{"$f":"'Input 5 - Local-debt Financing'!V156","v":0},{"$f":"'Input 5 - Local-debt Financing'!W156","v":0},{"$f":"'Input 5 - Local-debt Financing'!X156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC156","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H157","v":0},{"$f":"'Input 5 - Local-debt Financing'!I157","v":0},{"$f":"'Input 5 - Local-debt Financing'!J157","v":0},{"$f":"'Input 5 - Local-debt Financing'!K157","v":0},{"$f":"'Input 5 - Local-debt Financing'!L157","v":0},{"$f":"'Input 5 - Local-debt Financing'!M157","v":0},{"$f":"'Input 5 - Local-debt Financing'!N157","v":0},{"$f":"'Input 5 - Local-debt Financing'!O157","v":0},{"$f":"'Input 5 - Local-debt Financing'!P157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q157","v":0},{"$f":"'Input 5 - Local-debt Financing'!R157","v":0},{"$f":"'Input 5 - Local-debt Financing'!S157","v":0},{"$f":"'Input 5 - Local-debt Financing'!T157","v":0},{"$f":"'Input 5 - Local-debt Financing'!U157","v":0},{"$f":"'Input 5 - Local-debt Financing'!V157","v":0},{"$f":"'Input 5 - Local-debt Financing'!W157","v":0},{"$f":"'Input 5 - Local-debt Financing'!X157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC157","v":0}]
[null,"[series code to be added]","[insert file path]","(hide) in USD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H158","v":0},{"$f":"'Input 5 - Local-debt Financing'!I158","v":0},{"$f":"'Input 5 - Local-debt Financing'!J158","v":0},{"$f":"'Input 5 - Local-debt Financing'!K158","v":0},{"$f":"'Input 5 - Local-debt Financing'!L158","v":0},{"$f":"'Input 5 - Local-debt Financing'!M158","v":0},{"$f":"'Input 5 - Local-debt Financing'!N158","v":0},{"$f":"'Input 5 - Local-debt Financing'!O158","v":0},{"$f":"'Input 5 - Local-debt Financing'!P158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q158","v":0},{"$f":"'Input 5 - Local-debt Financing'!R158","v":0},{"$f":"'Input 5 - Local-debt Financing'!S158","v":0},{"$f":"'Input 5 - Local-debt Financing'!T158","v":0},{"$f":"'Input 5 - Local-debt Financing'!U158","v":0},{"$f":"'Input 5 - Local-debt Financing'!V158","v":0},{"$f":"'Input 5 - Local-debt Financing'!W158","v":0},{"$f":"'Input 5 - Local-debt Financing'!X158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H159","v":487.07767646578532},{"$f":"'Input 5 - Local-debt Financing'!I159","v":807.77899841642386},{"$f":"'Input 5 - Local-debt Financing'!J159","v":722.1637139818223},{"$f":"'Input 5 - Local-debt Financing'!K159","v":279.85916978383159},{"$f":"'Input 5 - Local-debt Financing'!L159","v":107.91014904444388},{"$f":"'Input 5 - Local-debt Financing'!M159","v":347.36212904827539},{"$f":"'Input 5 - Local-debt Financing'!N159","v":0},{"$f":"'Input 5 - Local-debt Financing'!O159","v":0},{"$f":"'Input 5 - Local-debt Financing'!P159","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q159","v":0},{"$f":"'Input 5 - Local-debt Financing'!R159","v":48.71379229005759},{"$f":"'Input 5 - Local-debt Financing'!S159","v":0},{"$f":"'Input 5 - Local-debt Financing'!T159","v":0},{"$f":"'Input 5 - Local-debt Financing'!U159","v":0},{"$f":"'Input 5 - Local-debt Financing'!V159","v":0},{"$f":"'Input 5 - Local-debt Financing'!W159","v":0},{"$f":"'Input 5 - Local-debt Financing'!X159","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y159","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z159","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA159","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB159","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC159","v":0}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding of OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H160","v":53328.412085262498},{"$f":"'Input 5 - Local-debt Financing'!I160","v":22850.643099491099},{"$f":"'Input 5 - Local-debt Financing'!J160","v":13231.388577398489},{"$f":"'Input 5 - Local-debt Financing'!K160","v":8606.0550639018184},{"$f":"'Input 5 - Local-debt Financing'!L160","v":6968.1566719018192},{"$f":"'Input 5 - Local-debt Financing'!M160","v":1884.3457562351491},{"$f":"'Input 5 - Local-debt Financing'!N160","v":1400.470804235149},{"$f":"'Input 5 - Local-debt Financing'!O160","v":1286.0708042351489},{"$f":"'Input 5 - Local-debt Financing'!P160","v":1171.670804235149},{"$f":"'Input 5 - Local-debt Financing'!Q160","v":1057.2708042351492},{"$f":"'Input 5 - Local-debt Financing'!R160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!S160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!T160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!U160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!V160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!W160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!X160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!Y160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!Z160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!AA160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!AB160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!AC160","v":-0.3391957648499897}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A161","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H161","v":41734.1280452625},{"$f":"'Input 5 - Local-debt Financing'!I161","v":14852.291460491098},{"$f":"'Input 5 - Local-debt Financing'!J161","v":8776.624046565159},{"$f":"'Input 5 - Local-debt Financing'!K161","v":5630.0597312351592},{"$f":"'Input 5 - Local-debt Financing'!L161","v":4595.5763392351591},{"$f":"'Input 5 - Local-debt Financing'!M161","v":1540.175756235159},{"$f":"'Input 5 - Local-debt Financing'!N161","v":1056.3008042351589},{"$f":"'Input 5 - Local-debt Financing'!O161","v":941.90080423515894},{"$f":"'Input 5 - Local-debt Financing'!P161","v":827.50080423515897},{"$f":"'Input 5 - Local-debt Financing'!Q161","v":713.10080423515899},{"$f":"'Input 5 - Local-debt Financing'!R161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!S161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!T161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!U161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!V161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!W161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!X161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Y161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Z161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AA161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AB161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AC161","v":-0.33919576484106528}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H162","v":41734.1280452625},{"$f":"'Input 5 - Local-debt Financing'!I162","v":14852.291460491098},{"$f":"'Input 5 - Local-debt Financing'!J162","v":8776.624046565159},{"$f":"'Input 5 - Local-debt Financing'!K162","v":5630.0597312351592},{"$f":"'Input 5 - Local-debt Financing'!L162","v":4595.5763392351591},{"$f":"'Input 5 - Local-debt Financing'!M162","v":1540.175756235159},{"$f":"'Input 5 - Local-debt Financing'!N162","v":1056.3008042351589},{"$f":"'Input 5 - Local-debt Financing'!O162","v":941.90080423515894},{"$f":"'Input 5 - Local-debt Financing'!P162","v":827.50080423515897},{"$f":"'Input 5 - Local-debt Financing'!Q162","v":713.10080423515899},{"$f":"'Input 5 - Local-debt Financing'!R162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!S162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!T162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!U162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!V162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!W162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!X162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Y162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Z162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AA162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AB162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AC162","v":-0.33919576484106528}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H163","v":0},{"$f":"'Input 5 - Local-debt Financing'!I163","v":0},{"$f":"'Input 5 - Local-debt Financing'!J163","v":0},{"$f":"'Input 5 - Local-debt Financing'!K163","v":0},{"$f":"'Input 5 - Local-debt Financing'!L163","v":0},{"$f":"'Input 5 - Local-debt Financing'!M163","v":0},{"$f":"'Input 5 - Local-debt Financing'!N163","v":0},{"$f":"'Input 5 - Local-debt Financing'!O163","v":0},{"$f":"'Input 5 - Local-debt Financing'!P163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q163","v":0},{"$f":"'Input 5 - Local-debt Financing'!R163","v":0},{"$f":"'Input 5 - Local-debt Financing'!S163","v":0},{"$f":"'Input 5 - Local-debt Financing'!T163","v":0},{"$f":"'Input 5 - Local-debt Financing'!U163","v":0},{"$f":"'Input 5 - Local-debt Financing'!V163","v":0},{"$f":"'Input 5 - Local-debt Financing'!W163","v":0},{"$f":"'Input 5 - Local-debt Financing'!X163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC163","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding from OLD debt in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H166","v":11594.28404},{"$f":"'Input 5 - Local-debt Financing'!I166","v":7998.3516390000004},{"$f":"'Input 5 - Local-debt Financing'!J166","v":4454.7645308333304},{"$f":"'Input 5 - Local-debt Financing'!K166","v":2975.99533266666},{"$f":"'Input 5 - Local-debt Financing'!L166","v":2372.5803326666601},{"$f":"'Input 5 - Local-debt Financing'!M166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!N166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!O166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!P166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!Q166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!R166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!S166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!T166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!U166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!V166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!W166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!X166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!Y166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!Z166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!AA166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!AB166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!AC166","v":-8.9244167611468583E-12}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H167","v":0},{"$f":"'Input 5 - Local-debt Financing'!I167","v":0},{"$f":"'Input 5 - Local-debt Financing'!J167","v":0},{"$f":"'Input 5 - Local-debt Financing'!K167","v":0},{"$f":"'Input 5 - Local-debt Financing'!L167","v":0},{"$f":"'Input 5 - Local-debt Financing'!M167","v":0},{"$f":"'Input 5 - Local-debt Financing'!N167","v":0},{"$f":"'Input 5 - Local-debt Financing'!O167","v":0},{"$f":"'Input 5 - Local-debt Financing'!P167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q167","v":0},{"$f":"'Input 5 - Local-debt Financing'!R167","v":0},{"$f":"'Input 5 - Local-debt Financing'!S167","v":0},{"$f":"'Input 5 - Local-debt Financing'!T167","v":0},{"$f":"'Input 5 - Local-debt Financing'!U167","v":0},{"$f":"'Input 5 - Local-debt Financing'!V167","v":0},{"$f":"'Input 5 - Local-debt Financing'!W167","v":0},{"$f":"'Input 5 - Local-debt Financing'!X167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC167","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt services from NEW debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H170","v":0},{"$f":"'Input 5 - Local-debt Financing'!I170","v":0},{"$f":"'Input 5 - Local-debt Financing'!J170","v":17254.995423236116},{"$f":"'Input 5 - Local-debt Financing'!K170","v":27368.762345816354},{"$f":"'Input 5 - Local-debt Financing'!L170","v":34065.77794208358},{"$f":"'Input 5 - Local-debt Financing'!M170","v":39655.305599508458},{"$f":"'Input 5 - Local-debt Financing'!N170","v":45755.162589604486},{"$f":"'Input 5 - Local-debt Financing'!O170","v":44368.152958840408},{"$f":"'Input 5 - Local-debt Financing'!P170","v":60056.49876922166},{"$f":"'Input 5 - Local-debt Financing'!Q170","v":68735.730178997881},{"$f":"'Input 5 - Local-debt Financing'!R170","v":76986.881001815738},{"$f":"'Input 5 - Local-debt Financing'!S170","v":83033.00390501479},{"$f":"'Input 5 - Local-debt Financing'!T170","v":83502.808681841765},{"$f":"'Input 5 - Local-debt Financing'!U170","v":81039.956117482696},{"$f":"'Input 5 - Local-debt Financing'!V170","v":80541.31625562202},{"$f":"'Input 5 - Local-debt Financing'!W170","v":86643.522039264441},{"$f":"'Input 5 - Local-debt Financing'!X170","v":88548.375694307571},{"$f":"'Input 5 - Local-debt Financing'!Y170","v":88338.093521463918},{"$f":"'Input 5 - Local-debt Financing'!Z170","v":92981.53033218655},{"$f":"'Input 5 - Local-debt Financing'!AA170","v":98848.782082434918},{"$f":"'Input 5 - Local-debt Financing'!AB170","v":103508.35928163558},{"$f":"'Input 5 - Local-debt Financing'!AC170","v":105756.09529344462}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A171","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H171","v":0},{"$f":"'Input 5 - Local-debt Financing'!I171","v":0},{"$f":"'Input 5 - Local-debt Financing'!J171","v":15023.654992836116},{"$f":"'Input 5 - Local-debt Financing'!K171","v":21967.02605123019},{"$f":"'Input 5 - Local-debt Financing'!L171","v":25415.003636506532},{"$f":"'Input 5 - Local-debt Financing'!M171","v":26973.408315804481},{"$f":"'Input 5 - Local-debt Financing'!N171","v":31589.623201509832},{"$f":"'Input 5 - Local-debt Financing'!O171","v":29760.011695794488},{"$f":"'Input 5 - Local-debt Financing'!P171","v":35382.505496038364},{"$f":"'Input 5 - Local-debt Financing'!Q171","v":47535.126200791739},{"$f":"'Input 5 - Local-debt Financing'!R171","v":57764.301106933395},{"$f":"'Input 5 - Local-debt Financing'!S171","v":61322.269364756008},{"$f":"'Input 5 - Local-debt Financing'!T171","v":62280.209438275298},{"$f":"'Input 5 - Local-debt Financing'!U171","v":59448.134363237827},{"$f":"'Input 5 - Local-debt Financing'!V171","v":57777.012444750988},{"$f":"'Input 5 - Local-debt Financing'!W171","v":59070.378506762027},{"$f":"'Input 5 - Local-debt Financing'!X171","v":58386.365951356893},{"$f":"'Input 5 - Local-debt Financing'!Y171","v":54106.919034933439},{"$f":"'Input 5 - Local-debt Financing'!Z171","v":55519.328474937916},{"$f":"'Input 5 - Local-debt Financing'!AA171","v":55529.429179881459},{"$f":"'Input 5 - Local-debt Financing'!AB171","v":58312.100288600312},{"$f":"'Input 5 - Local-debt Financing'!AC171","v":57281.750161688877}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on NEW debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H173","v":0},{"$f":"'Input 5 - Local-debt Financing'!I173","v":0},{"$f":"'Input 5 - Local-debt Financing'!J173","v":6430.7286080936228},{"$f":"'Input 5 - Local-debt Financing'!K173","v":9012.2569969210272},{"$f":"'Input 5 - Local-debt Financing'!L173","v":10692.894028228542},{"$f":"'Input 5 - Local-debt Financing'!M173","v":11490.954462875918},{"$f":"'Input 5 - Local-debt Financing'!N173","v":12304.486200219977},{"$f":"'Input 5 - Local-debt Financing'!O173","v":12177.536986802505},{"$f":"'Input 5 - Local-debt Financing'!P173","v":13146.245068560813},{"$f":"'Input 5 - Local-debt Financing'!Q173","v":13677.604538965996},{"$f":"'Input 5 - Local-debt Financing'!R173","v":14490.584224790025},{"$f":"'Input 5 - Local-debt Financing'!S173","v":15637.745993896999},{"$f":"'Input 5 - Local-debt Financing'!T173","v":16360.249861728749},{"$f":"'Input 5 - Local-debt Financing'!U173","v":17482.509357362884},{"$f":"'Input 5 - Local-debt Financing'!V173","v":18950.568588601171},{"$f":"'Input 5 - Local-debt Financing'!W173","v":20652.834988683382},{"$f":"'Input 5 - Local-debt Financing'!X173","v":22283.895080589999},{"$f":"'Input 5 - Local-debt Financing'!Y173","v":23940.765798382934},{"$f":"'Input 5 - Local-debt Financing'!Z173","v":26093.16311662997},{"$f":"'Input 5 - Local-debt Financing'!AA173","v":28472.220031128316},{"$f":"'Input 5 - Local-debt Financing'!AB173","v":31342.560184542592},{"$f":"'Input 5 - Local-debt Financing'!AC173","v":34361.142915224031}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A174","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H174","v":0},{"$f":"'Input 5 - Local-debt Financing'!I174","v":0},{"$f":"'Input 5 - Local-debt Financing'!J174","v":4199.3881776936232},{"$f":"'Input 5 - Local-debt Financing'!K174","v":5134.3244753348645},{"$f":"'Input 5 - Local-debt Financing'!L174","v":5792.1197226514905},{"$f":"'Input 5 - Local-debt Financing'!M174","v":5853.2117273386066},{"$f":"'Input 5 - Local-debt Financing'!N174","v":6283.101360291992},{"$f":"'Input 5 - Local-debt Financing'!O174","v":5909.395723756581},{"$f":"'Input 5 - Local-debt Financing'!P174","v":6635.7417953775157},{"$f":"'Input 5 - Local-debt Financing'!Q174","v":7988.3726406610258},{"$f":"'Input 5 - Local-debt Financing'!R174","v":8994.2531756068274},{"$f":"'Input 5 - Local-debt Financing'!S174","v":9849.4517260042012},{"$f":"'Input 5 - Local-debt Financing'!T174","v":10200.303484319047},{"$f":"'Input 5 - Local-debt Financing'!U174","v":10400.460995817315},{"$f":"'Input 5 - Local-debt Financing'!V174","v":10806.953779256524},{"$f":"'Input 5 - Local-debt Financing'!W174","v":11346.937290866226},{"$f":"'Input 5 - Local-debt Financing'!X174","v":11821.788027243665},{"$f":"'Input 5 - Local-debt Financing'!Y174","v":11969.319852413437},{"$f":"'Input 5 - Local-debt Financing'!Z174","v":12775.633920238712},{"$f":"'Input 5 - Local-debt Financing'!AA174","v":13440.281248036461},{"$f":"'Input 5 - Local-debt Financing'!AB174","v":14701.257337529716},{"$f":"'Input 5 - Local-debt Financing'!AC174","v":15671.741101355874}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H175","v":0},{"$f":"'Input 5 - Local-debt Financing'!I175","v":0},{"$f":"'Input 5 - Local-debt Financing'!J175","v":4199.3881776936232},{"$f":"'Input 5 - Local-debt Financing'!K175","v":5134.3244753348645},{"$f":"'Input 5 - Local-debt Financing'!L175","v":5792.1197226514905},{"$f":"'Input 5 - Local-debt Financing'!M175","v":5853.2117273386066},{"$f":"'Input 5 - Local-debt Financing'!N175","v":6283.101360291992},{"$f":"'Input 5 - Local-debt Financing'!O175","v":5909.395723756581},{"$f":"'Input 5 - Local-debt Financing'!P175","v":6635.7417953775157},{"$f":"'Input 5 - Local-debt Financing'!Q175","v":7988.3726406610258},{"$f":"'Input 5 - Local-debt Financing'!R175","v":8994.2531756068274},{"$f":"'Input 5 - Local-debt Financing'!S175","v":9849.4517260042012},{"$f":"'Input 5 - Local-debt Financing'!T175","v":10200.303484319047},{"$f":"'Input 5 - Local-debt Financing'!U175","v":10400.460995817315},{"$f":"'Input 5 - Local-debt Financing'!V175","v":10806.953779256524},{"$f":"'Input 5 - Local-debt Financing'!W175","v":11346.937290866226},{"$f":"'Input 5 - Local-debt Financing'!X175","v":11821.788027243665},{"$f":"'Input 5 - Local-debt Financing'!Y175","v":11969.319852413437},{"$f":"'Input 5 - Local-debt Financing'!Z175","v":12775.633920238712},{"$f":"'Input 5 - Local-debt Financing'!AA175","v":13440.281248036461},{"$f":"'Input 5 - Local-debt Financing'!AB175","v":14701.257337529716},{"$f":"'Input 5 - Local-debt Financing'!AC175","v":15671.741101355874}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H176","v":0},{"$f":"'Input 5 - Local-debt Financing'!I176","v":0},{"$f":"'Input 5 - Local-debt Financing'!J176","v":0},{"$f":"'Input 5 - Local-debt Financing'!K176","v":0},{"$f":"'Input 5 - Local-debt Financing'!L176","v":0},{"$f":"'Input 5 - Local-debt Financing'!M176","v":0},{"$f":"'Input 5 - Local-debt Financing'!N176","v":0},{"$f":"'Input 5 - Local-debt Financing'!O176","v":0},{"$f":"'Input 5 - Local-debt Financing'!P176","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q176","v":0},{"$f":"'Input 5 - Local-debt Financing'!R176","v":0},{"$f":"'Input 5 - Local-debt Financing'!S176","v":0},{"$f":"'Input 5 - Local-debt Financing'!T176","v":0},{"$f":"'Input 5 - Local-debt Financing'!U176","v":0},{"$f":"'Input 5 - Local-debt Financing'!V176","v":0},{"$f":"'Input 5 - Local-debt Financing'!W176","v":0},{"$f":"'Input 5 - Local-debt Financing'!X176","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y176","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z176","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA176","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB176","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC176","v":0}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H177","v":0},{"$f":"'Input 5 - Local-debt Financing'!I177","v":0},{"$f":"'Input 5 - Local-debt Financing'!J177","v":0},{"$f":"'Input 5 - Local-debt Financing'!K177","v":0},{"$f":"'Input 5 - Local-debt Financing'!L177","v":0},{"$f":"'Input 5 - Local-debt Financing'!M177","v":0},{"$f":"'Input 5 - Local-debt Financing'!N177","v":0},{"$f":"'Input 5 - Local-debt Financing'!O177","v":0},{"$f":"'Input 5 - Local-debt Financing'!P177","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q177","v":0},{"$f":"'Input 5 - Local-debt Financing'!R177","v":0},{"$f":"'Input 5 - Local-debt Financing'!S177","v":0},{"$f":"'Input 5 - Local-debt Financing'!T177","v":0},{"$f":"'Input 5 - Local-debt Financing'!U177","v":0},{"$f":"'Input 5 - Local-debt Financing'!V177","v":0},{"$f":"'Input 5 - Local-debt Financing'!W177","v":0},{"$f":"'Input 5 - Local-debt Financing'!X177","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y177","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z177","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA177","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB177","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC177","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H179","v":0},{"$f":"'Input 5 - Local-debt Financing'!I179","v":0},{"$f":"'Input 5 - Local-debt Financing'!J179","v":2231.3404303999996},{"$f":"'Input 5 - Local-debt Financing'!K179","v":3877.9325215861636},{"$f":"'Input 5 - Local-debt Financing'!L179","v":4900.7743055770516},{"$f":"'Input 5 - Local-debt Financing'!M179","v":5637.7427355373102},{"$f":"'Input 5 - Local-debt Financing'!N179","v":6021.3848399279859},{"$f":"'Input 5 - Local-debt Financing'!O179","v":6268.1412630459236},{"$f":"'Input 5 - Local-debt Financing'!P179","v":6510.503273183298},{"$f":"'Input 5 - Local-debt Financing'!Q179","v":5689.2318983049709},{"$f":"'Input 5 - Local-debt Financing'!R179","v":5496.331049183198},{"$f":"'Input 5 - Local-debt Financing'!S179","v":5788.2942678927975},{"$f":"'Input 5 - Local-debt Financing'!T179","v":6159.9463774097021},{"$f":"'Input 5 - Local-debt Financing'!U179","v":7082.0483615455687},{"$f":"'Input 5 - Local-debt Financing'!V179","v":8143.6148093446482},{"$f":"'Input 5 - Local-debt Financing'!W179","v":9305.8976978171577},{"$f":"'Input 5 - Local-debt Financing'!X179","v":10462.107053346333},{"$f":"'Input 5 - Local-debt Financing'!Y179","v":11971.445945969495},{"$f":"'Input 5 - Local-debt Financing'!Z179","v":13317.529196391259},{"$f":"'Input 5 - Local-debt Financing'!AA179","v":15031.938783091857},{"$f":"'Input 5 - Local-debt Financing'!AB179","v":16641.302847012877},{"$f":"'Input 5 - Local-debt Financing'!AC179","v":18689.401813868153}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H180","v":0},{"$f":"'Input 5 - Local-debt Financing'!I180","v":0},{"$f":"'Input 5 - Local-debt Financing'!J180","v":0},{"$f":"'Input 5 - Local-debt Financing'!K180","v":0},{"$f":"'Input 5 - Local-debt Financing'!L180","v":0},{"$f":"'Input 5 - Local-debt Financing'!M180","v":0},{"$f":"'Input 5 - Local-debt Financing'!N180","v":0},{"$f":"'Input 5 - Local-debt Financing'!O180","v":0},{"$f":"'Input 5 - Local-debt Financing'!P180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q180","v":0},{"$f":"'Input 5 - Local-debt Financing'!R180","v":0},{"$f":"'Input 5 - Local-debt Financing'!S180","v":0},{"$f":"'Input 5 - Local-debt Financing'!T180","v":0},{"$f":"'Input 5 - Local-debt Financing'!U180","v":0},{"$f":"'Input 5 - Local-debt Financing'!V180","v":0},{"$f":"'Input 5 - Local-debt Financing'!W180","v":0},{"$f":"'Input 5 - Local-debt Financing'!X180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC180","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H181","v":0},{"$f":"'Input 5 - Local-debt Financing'!I181","v":0},{"$f":"'Input 5 - Local-debt Financing'!J181","v":0},{"$f":"'Input 5 - Local-debt Financing'!K181","v":0},{"$f":"'Input 5 - Local-debt Financing'!L181","v":0},{"$f":"'Input 5 - Local-debt Financing'!M181","v":0},{"$f":"'Input 5 - Local-debt Financing'!N181","v":0},{"$f":"'Input 5 - Local-debt Financing'!O181","v":0},{"$f":"'Input 5 - Local-debt Financing'!P181","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q181","v":0},{"$f":"'Input 5 - Local-debt Financing'!R181","v":0},{"$f":"'Input 5 - Local-debt Financing'!S181","v":0},{"$f":"'Input 5 - Local-debt Financing'!T181","v":0},{"$f":"'Input 5 - Local-debt Financing'!U181","v":0},{"$f":"'Input 5 - Local-debt Financing'!V181","v":0},{"$f":"'Input 5 - Local-debt Financing'!W181","v":0},{"$f":"'Input 5 - Local-debt Financing'!X181","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y181","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z181","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA181","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB181","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC181","v":0}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H182","v":0},{"$f":"'Input 5 - Local-debt Financing'!I182","v":0},{"$f":"'Input 5 - Local-debt Financing'!J182","v":0},{"$f":"'Input 5 - Local-debt Financing'!K182","v":0},{"$f":"'Input 5 - Local-debt Financing'!L182","v":0},{"$f":"'Input 5 - Local-debt Financing'!M182","v":0},{"$f":"'Input 5 - Local-debt Financing'!N182","v":0},{"$f":"'Input 5 - Local-debt Financing'!O182","v":0},{"$f":"'Input 5 - Local-debt Financing'!P182","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q182","v":0},{"$f":"'Input 5 - Local-debt Financing'!R182","v":0},{"$f":"'Input 5 - Local-debt Financing'!S182","v":0},{"$f":"'Input 5 - Local-debt Financing'!T182","v":0},{"$f":"'Input 5 - Local-debt Financing'!U182","v":0},{"$f":"'Input 5 - Local-debt Financing'!V182","v":0},{"$f":"'Input 5 - Local-debt Financing'!W182","v":0},{"$f":"'Input 5 - Local-debt Financing'!X182","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y182","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z182","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA182","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB182","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC182","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payment on NEW debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H184","v":0},{"$f":"'Input 5 - Local-debt Financing'!I184","v":0},{"$f":"'Input 5 - Local-debt Financing'!J184","v":10824.266815142493},{"$f":"'Input 5 - Local-debt Financing'!K184","v":18356.505348895327},{"$f":"'Input 5 - Local-debt Financing'!L184","v":23372.883913855039},{"$f":"'Input 5 - Local-debt Financing'!M184","v":28164.35113663254},{"$f":"'Input 5 - Local-debt Financing'!N184","v":33450.676389384505},{"$f":"'Input 5 - Local-debt Financing'!O184","v":32190.615972037907},{"$f":"'Input 5 - Local-debt Financing'!P184","v":46910.253700660847},{"$f":"'Input 5 - Local-debt Financing'!Q184","v":55058.125640031882},{"$f":"'Input 5 - Local-debt Financing'!R184","v":62496.296777025709},{"$f":"'Input 5 - Local-debt Financing'!S184","v":67395.257911117791},{"$f":"'Input 5 - Local-debt Financing'!T184","v":67142.558820113016},{"$f":"'Input 5 - Local-debt Financing'!U184","v":63557.446760119812},{"$f":"'Input 5 - Local-debt Financing'!V184","v":61590.747667020842},{"$f":"'Input 5 - Local-debt Financing'!W184","v":65990.687050581051},{"$f":"'Input 5 - Local-debt Financing'!X184","v":66264.480613717576},{"$f":"'Input 5 - Local-debt Financing'!Y184","v":64397.327723080976},{"$f":"'Input 5 - Local-debt Financing'!Z184","v":66888.367215556587},{"$f":"'Input 5 - Local-debt Financing'!AA184","v":70376.562051306595},{"$f":"'Input 5 - Local-debt Financing'!AB184","v":72165.799097092997},{"$f":"'Input 5 - Local-debt Financing'!AC184","v":71394.952378220594}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A185","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H185","v":0},{"$f":"'Input 5 - Local-debt Financing'!I185","v":0},{"$f":"'Input 5 - Local-debt Financing'!J185","v":10824.266815142493},{"$f":"'Input 5 - Local-debt Financing'!K185","v":16832.701575895328},{"$f":"'Input 5 - Local-debt Financing'!L185","v":19622.883913855039},{"$f":"'Input 5 - Local-debt Financing'!M185","v":21120.196588465875},{"$f":"'Input 5 - Local-debt Financing'!N185","v":25306.52184121784},{"$f":"'Input 5 - Local-debt Financing'!O185","v":23850.615972037907},{"$f":"'Input 5 - Local-debt Financing'!P185","v":28746.763700660846},{"$f":"'Input 5 - Local-debt Financing'!Q185","v":39546.75356013071},{"$f":"'Input 5 - Local-debt Financing'!R185","v":48770.047931326568},{"$f":"'Input 5 - Local-debt Financing'!S185","v":51472.817638751803},{"$f":"'Input 5 - Local-debt Financing'!T185","v":52079.905953956251},{"$f":"'Input 5 - Local-debt Financing'!U185","v":49047.67336742051},{"$f":"'Input 5 - Local-debt Financing'!V185","v":46970.058665494464},{"$f":"'Input 5 - Local-debt Financing'!W185","v":47723.4412158958},{"$f":"'Input 5 - Local-debt Financing'!X185","v":46564.577924113226},{"$f":"'Input 5 - Local-debt Financing'!Y185","v":42137.599182520004},{"$f":"'Input 5 - Local-debt Financing'!Z185","v":42743.694554699206},{"$f":"'Input 5 - Local-debt Financing'!AA185","v":42089.147931845},{"$f":"'Input 5 - Local-debt Financing'!AB185","v":43610.842951070597},{"$f":"'Input 5 - Local-debt Financing'!AC185","v":41610.009060333003}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H186","v":0},{"$f":"'Input 5 - Local-debt Financing'!I186","v":0},{"$f":"'Input 5 - Local-debt Financing'!J186","v":10824.266815142493},{"$f":"'Input 5 - Local-debt Financing'!K186","v":16832.701575895328},{"$f":"'Input 5 - Local-debt Financing'!L186","v":19622.883913855039},{"$f":"'Input 5 - Local-debt Financing'!M186","v":21120.196588465875},{"$f":"'Input 5 - Local-debt Financing'!N186","v":25306.52184121784},{"$f":"'Input 5 - Local-debt Financing'!O186","v":23850.615972037907},{"$f":"'Input 5 - Local-debt Financing'!P186","v":28746.763700660846},{"$f":"'Input 5 - Local-debt Financing'!Q186","v":39546.75356013071},{"$f":"'Input 5 - Local-debt Financing'!R186","v":48770.047931326568},{"$f":"'Input 5 - Local-debt Financing'!S186","v":51472.817638751803},{"$f":"'Input 5 - Local-debt Financing'!T186","v":52079.905953956251},{"$f":"'Input 5 - Local-debt Financing'!U186","v":49047.67336742051},{"$f":"'Input 5 - Local-debt Financing'!V186","v":46970.058665494464},{"$f":"'Input 5 - Local-debt Financing'!W186","v":47723.4412158958},{"$f":"'Input 5 - Local-debt Financing'!X186","v":46564.577924113226},{"$f":"'Input 5 - Local-debt Financing'!Y186","v":42137.599182520004},{"$f":"'Input 5 - Local-debt Financing'!Z186","v":42743.694554699206},{"$f":"'Input 5 - Local-debt Financing'!AA186","v":42089.147931845},{"$f":"'Input 5 - Local-debt Financing'!AB186","v":43610.842951070597},{"$f":"'Input 5 - Local-debt Financing'!AC186","v":41610.009060333003}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H187","v":0},{"$f":"'Input 5 - Local-debt Financing'!I187","v":0},{"$f":"'Input 5 - Local-debt Financing'!J187","v":0},{"$f":"'Input 5 - Local-debt Financing'!K187","v":0},{"$f":"'Input 5 - Local-debt Financing'!L187","v":0},{"$f":"'Input 5 - Local-debt Financing'!M187","v":0},{"$f":"'Input 5 - Local-debt Financing'!N187","v":0},{"$f":"'Input 5 - Local-debt Financing'!O187","v":0},{"$f":"'Input 5 - Local-debt Financing'!P187","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q187","v":0},{"$f":"'Input 5 - Local-debt Financing'!R187","v":0},{"$f":"'Input 5 - Local-debt Financing'!S187","v":0},{"$f":"'Input 5 - Local-debt Financing'!T187","v":0},{"$f":"'Input 5 - Local-debt Financing'!U187","v":0},{"$f":"'Input 5 - Local-debt Financing'!V187","v":0},{"$f":"'Input 5 - Local-debt Financing'!W187","v":0},{"$f":"'Input 5 - Local-debt Financing'!X187","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y187","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z187","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA187","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB187","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC187","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payments on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H190","v":0},{"$f":"'Input 5 - Local-debt Financing'!I190","v":0},{"$f":"'Input 5 - Local-debt Financing'!J190","v":0},{"$f":"'Input 5 - Local-debt Financing'!K190","v":1523.8037730000001},{"$f":"'Input 5 - Local-debt Financing'!L190","v":3750},{"$f":"'Input 5 - Local-debt Financing'!M190","v":7044.1545481666653},{"$f":"'Input 5 - Local-debt Financing'!N190","v":8144.1545481666653},{"$f":"'Input 5 - Local-debt Financing'!O190","v":8340},{"$f":"'Input 5 - Local-debt Financing'!P190","v":18163.489999999998},{"$f":"'Input 5 - Local-debt Financing'!Q190","v":15511.37207990117},{"$f":"'Input 5 - Local-debt Financing'!R190","v":13726.24884569914},{"$f":"'Input 5 - Local-debt Financing'!S190","v":15922.44027236599},{"$f":"'Input 5 - Local-debt Financing'!T190","v":15062.652866156761},{"$f":"'Input 5 - Local-debt Financing'!U190","v":14509.773392699299},{"$f":"'Input 5 - Local-debt Financing'!V190","v":14620.68900152638},{"$f":"'Input 5 - Local-debt Financing'!W190","v":18267.245834685251},{"$f":"'Input 5 - Local-debt Financing'!X190","v":19699.902689604351},{"$f":"'Input 5 - Local-debt Financing'!Y190","v":22259.728540560969},{"$f":"'Input 5 - Local-debt Financing'!Z190","v":24144.672660857381},{"$f":"'Input 5 - Local-debt Financing'!AA190","v":28287.414119461599},{"$f":"'Input 5 - Local-debt Financing'!AB190","v":28554.956146022399},{"$f":"'Input 5 - Local-debt Financing'!AC190","v":29784.943317887599}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H192","v":0},{"$f":"'Input 5 - Local-debt Financing'!I192","v":0},{"$f":"'Input 5 - Local-debt Financing'!J192","v":0},{"$f":"'Input 5 - Local-debt Financing'!K192","v":0},{"$f":"'Input 5 - Local-debt Financing'!L192","v":0},{"$f":"'Input 5 - Local-debt Financing'!M192","v":0},{"$f":"'Input 5 - Local-debt Financing'!N192","v":0},{"$f":"'Input 5 - Local-debt Financing'!O192","v":0},{"$f":"'Input 5 - Local-debt Financing'!P192","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q192","v":0},{"$f":"'Input 5 - Local-debt Financing'!R192","v":0},{"$f":"'Input 5 - Local-debt Financing'!S192","v":0},{"$f":"'Input 5 - Local-debt Financing'!T192","v":0},{"$f":"'Input 5 - Local-debt Financing'!U192","v":0},{"$f":"'Input 5 - Local-debt Financing'!V192","v":0},{"$f":"'Input 5 - Local-debt Financing'!W192","v":0},{"$f":"'Input 5 - Local-debt Financing'!X192","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y192","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z192","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA192","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB192","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC192","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding of NEW debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H195","v":0},{"$f":"'Input 5 - Local-debt Financing'!I195","v":39985.052903252821},{"$f":"'Input 5 - Local-debt Financing'!J195","v":60222.7116231869},{"$f":"'Input 5 - Local-debt Financing'!K195","v":73991.587879544895},{"$f":"'Input 5 - Local-debt Financing'!L195","v":84523.255322099896},{"$f":"'Input 5 - Local-debt Financing'!M195","v":98021.985231099767},{"$f":"'Input 5 - Local-debt Financing'!N195","v":105361.54713491868},{"$f":"'Input 5 - Local-debt Financing'!O195","v":117275.34831505326},{"$f":"'Input 5 - Local-debt Financing'!P195","v":126510.1088303338},{"$f":"'Input 5 - Local-debt Financing'!Q195","v":136495.62009193661},{"$f":"'Input 5 - Local-debt Financing'!R195","v":149195.2451198395},{"$f":"'Input 5 - Local-debt Financing'!S195","v":159562.57902000239},{"$f":"'Input 5 - Local-debt Financing'!T195","v":174690.20150461298},{"$f":"'Input 5 - Local-debt Financing'!U195","v":192197.28098567406},{"$f":"'Input 5 - Local-debt Financing'!V195","v":212043.38284123817},{"$f":"'Input 5 - Local-debt Financing'!W195","v":231340.69934116094},{"$f":"'Input 5 - Local-debt Financing'!X195","v":253157.89026602556},{"$f":"'Input 5 - Local-debt Financing'!Y195","v":277434.82382507698},{"$f":"'Input 5 - Local-debt Financing'!Z195","v":305766.77524279396},{"$f":"'Input 5 - Local-debt Financing'!AA195","v":336913.14713173872},{"$f":"'Input 5 - Local-debt Financing'!AB195","v":372020.08043855894},{"$f":"'Input 5 - Local-debt Financing'!AC195","v":410869.26645641145}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H196","v":0},{"$f":"'Input 5 - Local-debt Financing'!I196","v":19.75651090130734},{"$f":"'Input 5 - Local-debt Financing'!J196","v":24.931909452202117},{"$f":"'Input 5 - Local-debt Financing'!K196","v":26.489116327912914},{"$f":"'Input 5 - Local-debt Financing'!L196","v":26.79329951951291},{"$f":"'Input 5 - Local-debt Financing'!M196","v":27.769164130227125},{"$f":"'Input 5 - Local-debt Financing'!N196","v":26.660767104959039},{"$f":"'Input 5 - Local-debt Financing'!O196","v":26.517608842065787},{"$f":"'Input 5 - Local-debt Financing'!P196","v":25.674184724506777},{"$f":"'Input 5 - Local-debt Financing'!Q196","v":24.919239580219752},{"$f":"'Input 5 - Local-debt Financing'!R196","v":24.510260583665492},{"$f":"'Input 5 - Local-debt Financing'!S196","v":23.607080075701106},{"$f":"'Input 5 - Local-debt Financing'!T196","v":23.278598759436321},{"$f":"'Input 5 - Local-debt Financing'!U196","v":23.059381758146841},{"$f":"'Input 5 - Local-debt Financing'!V196","v":22.904096496650979},{"$f":"'Input 5 - Local-debt Financing'!W196","v":22.485720192619002},{"$f":"'Input 5 - Local-debt Financing'!X196","v":22.143045668772626},{"$f":"'Input 5 - Local-debt Financing'!Y196","v":21.840319020373471},{"$f":"'Input 5 - Local-debt Financing'!Z196","v":21.655302845712388},{"$f":"'Input 5 - Local-debt Financing'!AA196","v":21.468713711949857},{"$f":"'Input 5 - Local-debt Financing'!AB196","v":21.383731757656456},{"$f":"'Input 5 - Local-debt Financing'!AC196","v":21.266643739059187}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A197","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H197","v":0},{"$f":"'Input 5 - Local-debt Financing'!I197","v":25109.450033919493},{"$f":"'Input 5 - Local-debt Financing'!J197","v":33585.7366739524},{"$f":"'Input 5 - Local-debt Financing'!K197","v":39252.167857611254},{"$f":"'Input 5 - Local-debt Financing'!L197","v":42061.395027800259},{"$f":"'Input 5 - Local-debt Financing'!M197","v":49101.626618810049},{"$f":"'Input 5 - Local-debt Financing'!N197","v":50325.569678096319},{"$f":"'Input 5 - Local-debt Financing'!O197","v":57708.681856704519},{"$f":"'Input 5 - Local-debt Financing'!P197","v":69759.686537299815},{"$f":"'Input 5 - Local-debt Financing'!Q197","v":78326.667189199448},{"$f":"'Input 5 - Local-debt Financing'!R197","v":86192.812522240492},{"$f":"'Input 5 - Local-debt Financing'!S197","v":91547.91403391202},{"$f":"'Input 5 - Local-debt Financing'!T197","v":96000.775265217773},{"$f":"'Input 5 - Local-debt Financing'!U197","v":101712.67199295571},{"$f":"'Input 5 - Local-debt Financing'!V197","v":108644.51953215864},{"$f":"'Input 5 - Local-debt Financing'!W197","v":115095.06541509055},{"$f":"'Input 5 - Local-debt Financing'!X197","v":120141.82419969782},{"$f":"'Input 5 - Local-debt Financing'!Y197","v":129462.27719850738},{"$f":"'Input 5 - Local-debt Financing'!Z197","v":138745.23320843998},{"$f":"'Input 5 - Local-debt Financing'!AA197","v":152009.78216492894},{"$f":"'Input 5 - Local-debt Financing'!AB197","v":164360.06028446832},{"$f":"'Input 5 - Local-debt Financing'!AC197","v":176176.58805210333}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H198","v":0},{"$f":"'Input 5 - Local-debt Financing'!I198","v":12.406514117194185},{"$f":"'Input 5 - Local-debt Financing'!J198","v":13.904331490083333},{"$f":"'Input 5 - Local-debt Financing'!K198","v":14.052343925848776},{"$f":"'Input 5 - Local-debt Financing'!L198","v":13.333177371053544},{"$f":"'Input 5 - Local-debt Financing'!M198","v":13.910258248944949},{"$f":"'Input 5 - Local-debt Financing'!N198","v":12.734420944806391},{"$f":"'Input 5 - Local-debt Financing'!O198","v":13.048746170902509},{"$f":"'Input 5 - Local-debt Financing'!P198","v":14.15715388312814},{"$f":"'Input 5 - Local-debt Financing'!Q198","v":14.299660193441641},{"$f":"'Input 5 - Local-debt Financing'!R198","v":14.16002429341639},{"$f":"'Input 5 - Local-debt Financing'!S198","v":13.544397130175753},{"$f":"'Input 5 - Local-debt Financing'!T198","v":12.792723969322406},{"$f":"'Input 5 - Local-debt Financing'!U198","v":12.203249292072758},{"$f":"'Input 5 - Local-debt Financing'!V198","v":11.735355877905276},{"$f":"'Input 5 - Local-debt Financing'!W198","v":11.186943948234365},{"$f":"'Input 5 - Local-debt Financing'!X198","v":10.508485029591752},{"$f":"'Input 5 - Local-debt Financing'!Y198","v":10.191573632090844},{"$f":"'Input 5 - Local-debt Financing'!Z198","v":9.8263457209894103},{"$f":"'Input 5 - Local-debt Financing'!AA198","v":9.686337628844905},{"$f":"'Input 5 - Local-debt Financing'!AB198","v":9.4474240117685646},{"$f":"'Input 5 - Local-debt Financing'!AC198","v":9.1189218545859614}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H199","v":0},{"$f":"'Input 5 - Local-debt Financing'!I199","v":25109.450033919493},{"$f":"'Input 5 - Local-debt Financing'!J199","v":33585.7366739524},{"$f":"'Input 5 - Local-debt Financing'!K199","v":39252.167857611254},{"$f":"'Input 5 - Local-debt Financing'!L199","v":42061.395027800259},{"$f":"'Input 5 - Local-debt Financing'!M199","v":49101.626618810049},{"$f":"'Input 5 - Local-debt Financing'!N199","v":50325.569678096319},{"$f":"'Input 5 - Local-debt Financing'!O199","v":57708.681856704519},{"$f":"'Input 5 - Local-debt Financing'!P199","v":69759.686537299815},{"$f":"'Input 5 - Local-debt Financing'!Q199","v":78326.667189199448},{"$f":"'Input 5 - Local-debt Financing'!R199","v":86192.812522240492},{"$f":"'Input 5 - Local-debt Financing'!S199","v":91547.91403391202},{"$f":"'Input 5 - Local-debt Financing'!T199","v":96000.775265217773},{"$f":"'Input 5 - Local-debt Financing'!U199","v":101712.67199295571},{"$f":"'Input 5 - Local-debt Financing'!V199","v":108644.51953215864},{"$f":"'Input 5 - Local-debt Financing'!W199","v":115095.06541509055},{"$f":"'Input 5 - Local-debt Financing'!X199","v":120141.82419969782},{"$f":"'Input 5 - Local-debt Financing'!Y199","v":129462.27719850738},{"$f":"'Input 5 - Local-debt Financing'!Z199","v":138745.23320843998},{"$f":"'Input 5 - Local-debt Financing'!AA199","v":152009.78216492894},{"$f":"'Input 5 - Local-debt Financing'!AB199","v":164360.06028446832},{"$f":"'Input 5 - Local-debt Financing'!AC199","v":176176.58805210333}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H200","v":0},{"$f":"'Input 5 - Local-debt Financing'!I200","v":0},{"$f":"'Input 5 - Local-debt Financing'!J200","v":0},{"$f":"'Input 5 - Local-debt Financing'!K200","v":0},{"$f":"'Input 5 - Local-debt Financing'!L200","v":0},{"$f":"'Input 5 - Local-debt Financing'!M200","v":0},{"$f":"'Input 5 - Local-debt Financing'!N200","v":0},{"$f":"'Input 5 - Local-debt Financing'!O200","v":0},{"$f":"'Input 5 - Local-debt Financing'!P200","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q200","v":0},{"$f":"'Input 5 - Local-debt Financing'!R200","v":0},{"$f":"'Input 5 - Local-debt Financing'!S200","v":0},{"$f":"'Input 5 - Local-debt Financing'!T200","v":0},{"$f":"'Input 5 - Local-debt Financing'!U200","v":0},{"$f":"'Input 5 - Local-debt Financing'!V200","v":0},{"$f":"'Input 5 - Local-debt Financing'!W200","v":0},{"$f":"'Input 5 - Local-debt Financing'!X200","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y200","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z200","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA200","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB200","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC200","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt stock on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H203","v":0},{"$f":"'Input 5 - Local-debt Financing'!I203","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J203","v":26636.9749492345},{"$f":"'Input 5 - Local-debt Financing'!K203","v":34739.420021933642},{"$f":"'Input 5 - Local-debt Financing'!L203","v":42461.860294299629},{"$f":"'Input 5 - Local-debt Financing'!M203","v":48920.358612289725},{"$f":"'Input 5 - Local-debt Financing'!N203","v":55035.977456822358},{"$f":"'Input 5 - Local-debt Financing'!O203","v":59566.666458348736},{"$f":"'Input 5 - Local-debt Financing'!P203","v":56750.422293033989},{"$f":"'Input 5 - Local-debt Financing'!Q203","v":58168.952902737168},{"$f":"'Input 5 - Local-debt Financing'!R203","v":63002.432597599},{"$f":"'Input 5 - Local-debt Financing'!S203","v":68014.664986090385},{"$f":"'Input 5 - Local-debt Financing'!T203","v":78689.426239395223},{"$f":"'Input 5 - Local-debt Financing'!U203","v":90484.608992718335},{"$f":"'Input 5 - Local-debt Financing'!V203","v":103398.86330907955},{"$f":"'Input 5 - Local-debt Financing'!W203","v":116245.6339260704},{"$f":"'Input 5 - Local-debt Financing'!X203","v":133016.06606632774},{"$f":"'Input 5 - Local-debt Financing'!Y203","v":147972.54662656959},{"$f":"'Input 5 - Local-debt Financing'!Z203","v":167021.542034354},{"$f":"'Input 5 - Local-debt Financing'!AA203","v":184903.36496680981},{"$f":"'Input 5 - Local-debt Financing'!AB203","v":207660.0201540906},{"$f":"'Input 5 - Local-debt Financing'!AC203","v":234692.6784043081}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H205","v":0},{"$f":"'Input 5 - Local-debt Financing'!I205","v":0},{"$f":"'Input 5 - Local-debt Financing'!J205","v":0},{"$f":"'Input 5 - Local-debt Financing'!K205","v":0},{"$f":"'Input 5 - Local-debt Financing'!L205","v":0},{"$f":"'Input 5 - Local-debt Financing'!M205","v":0},{"$f":"'Input 5 - Local-debt Financing'!N205","v":0},{"$f":"'Input 5 - Local-debt Financing'!O205","v":0},{"$f":"'Input 5 - Local-debt Financing'!P205","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q205","v":0},{"$f":"'Input 5 - Local-debt Financing'!R205","v":0},{"$f":"'Input 5 - Local-debt Financing'!S205","v":0},{"$f":"'Input 5 - Local-debt Financing'!T205","v":0},{"$f":"'Input 5 - Local-debt Financing'!U205","v":0},{"$f":"'Input 5 - Local-debt Financing'!V205","v":0},{"$f":"'Input 5 - Local-debt Financing'!W205","v":0},{"$f":"'Input 5 - Local-debt Financing'!X205","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y205","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z205","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA205","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB205","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC205","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Summary of total (OLD + NEW) domestic debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H208","v":0},{"$f":"'Input 5 - Local-debt Financing'!I208","v":0},{"$f":"'Input 5 - Local-debt Financing'!J208","v":0},{"$f":"'Input 5 - Local-debt Financing'!K208","v":0},{"$f":"'Input 5 - Local-debt Financing'!L208","v":0},{"$f":"'Input 5 - Local-debt Financing'!M208","v":0},{"$f":"'Input 5 - Local-debt Financing'!N208","v":0},{"$f":"'Input 5 - Local-debt Financing'!O208","v":0},{"$f":"'Input 5 - Local-debt Financing'!P208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q208","v":0},{"$f":"'Input 5 - Local-debt Financing'!R208","v":0},{"$f":"'Input 5 - Local-debt Financing'!S208","v":0},{"$f":"'Input 5 - Local-debt Financing'!T208","v":0},{"$f":"'Input 5 - Local-debt Financing'!U208","v":0},{"$f":"'Input 5 - Local-debt Financing'!V208","v":0},{"$f":"'Input 5 - Local-debt Financing'!W208","v":0},{"$f":"'Input 5 - Local-debt Financing'!X208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC208","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A209","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H209","v":0},{"$f":"'Input 5 - Local-debt Financing'!I209","v":0},{"$f":"'Input 5 - Local-debt Financing'!J209","v":0},{"$f":"'Input 5 - Local-debt Financing'!K209","v":0},{"$f":"'Input 5 - Local-debt Financing'!L209","v":0},{"$f":"'Input 5 - Local-debt Financing'!M209","v":0},{"$f":"'Input 5 - Local-debt Financing'!N209","v":0},{"$f":"'Input 5 - Local-debt Financing'!O209","v":0},{"$f":"'Input 5 - Local-debt Financing'!P209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q209","v":0},{"$f":"'Input 5 - Local-debt Financing'!R209","v":0},{"$f":"'Input 5 - Local-debt Financing'!S209","v":0},{"$f":"'Input 5 - Local-debt Financing'!T209","v":0},{"$f":"'Input 5 - Local-debt Financing'!U209","v":0},{"$f":"'Input 5 - Local-debt Financing'!V209","v":0},{"$f":"'Input 5 - Local-debt Financing'!W209","v":0},{"$f":"'Input 5 - Local-debt Financing'!X209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC209","v":0}]
[null,"[series code to be added]","[insert file path]","Outstanding stock",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H210","v":0},{"$f":"'Input 5 - Local-debt Financing'!I210","v":39961.741494410591},{"$f":"'Input 5 - Local-debt Financing'!J210","v":42362.360720517558},{"$f":"'Input 5 - Local-debt Financing'!K210","v":44882.227588846414},{"$f":"'Input 5 - Local-debt Financing'!L210","v":46656.971367035418},{"$f":"'Input 5 - Local-debt Financing'!M210","v":50641.802375045205},{"$f":"'Input 5 - Local-debt Financing'!N210","v":51381.870482331477},{"$f":"'Input 5 - Local-debt Financing'!O210","v":58650.582660939675},{"$f":"'Input 5 - Local-debt Financing'!P210","v":70587.187341534969},{"$f":"'Input 5 - Local-debt Financing'!Q210","v":79039.767993434609},{"$f":"'Input 5 - Local-debt Financing'!R210","v":86192.473326475651},{"$f":"'Input 5 - Local-debt Financing'!S210","v":91547.574838147179},{"$f":"'Input 5 - Local-debt Financing'!T210","v":96000.436069452931},{"$f":"'Input 5 - Local-debt Financing'!U210","v":101712.33279719087},{"$f":"'Input 5 - Local-debt Financing'!V210","v":108644.18033639379},{"$f":"'Input 5 - Local-debt Financing'!W210","v":115094.7262193257},{"$f":"'Input 5 - Local-debt Financing'!X210","v":120141.48500393298},{"$f":"'Input 5 - Local-debt Financing'!Y210","v":129461.93800274254},{"$f":"'Input 5 - Local-debt Financing'!Z210","v":138744.89401267515},{"$f":"'Input 5 - Local-debt Financing'!AA210","v":152009.44296916411},{"$f":"'Input 5 - Local-debt Financing'!AB210","v":164359.72108870349},{"$f":"'Input 5 - Local-debt Financing'!AC210","v":176176.2488563385}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H211","v":0},{"$f":"'Input 5 - Local-debt Financing'!I211","v":19.74499279467808},{"$f":"'Input 5 - Local-debt Financing'!J211","v":17.537811121391282},{"$f":"'Input 5 - Local-debt Financing'!K211","v":16.067915039102516},{"$f":"'Input 5 - Local-debt Financing'!L211","v":14.789943947928631},{"$f":"'Input 5 - Local-debt Financing'!M211","v":14.346582745571457},{"$f":"'Input 5 - Local-debt Financing'!N211","v":13.001708114559438},{"$f":"'Input 5 - Local-debt Financing'!O211","v":13.26172321555503},{"$f":"'Input 5 - Local-debt Financing'!P211","v":14.325088356539306},{"$f":"'Input 5 - Local-debt Financing'!Q211","v":14.429847006568789},{"$f":"'Input 5 - Local-debt Financing'!R211","v":14.159968569277337},{"$f":"'Input 5 - Local-debt Financing'!S211","v":13.544346946594921},{"$f":"'Input 5 - Local-debt Financing'!T211","v":12.792678769293767},{"$f":"'Input 5 - Local-debt Financing'!U211","v":12.203208596155562},{"$f":"'Input 5 - Local-debt Financing'!V211","v":11.735319239306019},{"$f":"'Input 5 - Local-debt Financing'!W211","v":11.18691097927957},{"$f":"'Input 5 - Local-debt Financing'!X211","v":10.508455361042596},{"$f":"'Input 5 - Local-debt Financing'!Y211","v":10.191546929805915},{"$f":"'Input 5 - Local-debt Financing'!Z211","v":9.8263216981471455},{"$f":"'Input 5 - Local-debt Financing'!AA211","v":9.686316014678674},{"$f":"'Input 5 - Local-debt Financing'!AB211","v":9.4474045147800148},{"$f":"'Input 5 - Local-debt Financing'!AC211","v":9.1189042977714774}]
[null,"[series code to be added]","[insert file path]","MLT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H212","v":0},{"$f":"'Input 5 - Local-debt Financing'!I212","v":29137.474679268096},{"$f":"'Input 5 - Local-debt Financing'!J212","v":35125.623000673557},{"$f":"'Input 5 - Local-debt Financing'!K212","v":33009.343674991374},{"$f":"'Input 5 - Local-debt Financing'!L212","v":32717.970351082877},{"$f":"'Input 5 - Local-debt Financing'!M212","v":34416.476106340699},{"$f":"'Input 5 - Local-debt Financing'!N212","v":36191.254510293569},{"$f":"'Input 5 - Local-debt Financing'!O212","v":39330.647177977829},{"$f":"'Input 5 - Local-debt Financing'!P212","v":43354.249516735661},{"$f":"'Input 5 - Local-debt Financing'!Q212","v":43795.968907807182},{"$f":"'Input 5 - Local-debt Financing'!R212","v":45262.765755815344},{"$f":"'Input 5 - Local-debt Financing'!S212","v":52842.770794962096},{"$f":"'Input 5 - Local-debt Financing'!T212","v":60792.611630498621},{"$f":"'Input 5 - Local-debt Financing'!U212","v":68656.066799380671},{"$f":"'Input 5 - Local-debt Financing'!V212","v":77265.569676954823},{"$f":"'Input 5 - Local-debt Financing'!W212","v":85830.083421615374},{"$f":"'Input 5 - Local-debt Financing'!X212","v":97010.371515120278},{"$f":"'Input 5 - Local-debt Financing'!Y212","v":106981.35855528158},{"$f":"'Input 5 - Local-debt Financing'!Z212","v":119680.68882713786},{"$f":"'Input 5 - Local-debt Financing'!AA212","v":131601.90411544178},{"$f":"'Input 5 - Local-debt Financing'!AB212","v":146773.00757362891},{"$f":"'Input 5 - Local-debt Financing'!AC212","v":164794.7797404406}]
[null,"[series code to be added]","[insert file path]","Short-term",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H213","v":0},{"$f":"'Input 5 - Local-debt Financing'!I213","v":10824.266815142493},{"$f":"'Input 5 - Local-debt Financing'!J213","v":7236.7377198439972},{"$f":"'Input 5 - Local-debt Financing'!K213","v":11872.883913855039},{"$f":"'Input 5 - Local-debt Financing'!L213","v":13939.001015952541},{"$f":"'Input 5 - Local-debt Financing'!M213","v":16225.326268704506},{"$f":"'Input 5 - Local-debt Financing'!N213","v":15190.615972037907},{"$f":"'Input 5 - Local-debt Financing'!O213","v":19319.935482961846},{"$f":"'Input 5 - Local-debt Financing'!P213","v":27232.937824799308},{"$f":"'Input 5 - Local-debt Financing'!Q213","v":35243.799085627426},{"$f":"'Input 5 - Local-debt Financing'!R213","v":40929.707570660306},{"$f":"'Input 5 - Local-debt Financing'!S213","v":38704.804043185082},{"$f":"'Input 5 - Local-debt Financing'!T213","v":35207.824438954311},{"$f":"'Input 5 - Local-debt Financing'!U213","v":33056.265997810202},{"$f":"'Input 5 - Local-debt Financing'!V213","v":31378.610659438964},{"$f":"'Input 5 - Local-debt Financing'!W213","v":29264.64279771033},{"$f":"'Input 5 - Local-debt Financing'!X213","v":23131.113488812698},{"$f":"'Input 5 - Local-debt Financing'!Y213","v":22480.579447460957},{"$f":"'Input 5 - Local-debt Financing'!Z213","v":19064.205185537299},{"$f":"'Input 5 - Local-debt Financing'!AA213","v":20407.538853722348},{"$f":"'Input 5 - Local-debt Financing'!AB213","v":17586.713515074589},{"$f":"'Input 5 - Local-debt Financing'!AC213","v":11381.469115897911}]
[null,"[series code to be added]","[insert file path]","Interest payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H214","v":0},{"$f":"'Input 5 - Local-debt Financing'!I214","v":7043.6440713331203},{"$f":"'Input 5 - Local-debt Financing'!J214","v":8093.7546269743234},{"$f":"'Input 5 - Local-debt Financing'!K214","v":7724.8142787645538},{"$f":"'Input 5 - Local-debt Financing'!L214","v":7979.93455943763},{"$f":"'Input 5 - Local-debt Financing'!M214","v":7696.2610139554563},{"$f":"'Input 5 - Local-debt Financing'!N214","v":7599.0220406442922},{"$f":"'Input 5 - Local-debt Financing'!O214","v":7190.6781273588804},{"$f":"'Input 5 - Local-debt Financing'!P214","v":8000.2517989798162},{"$f":"'Input 5 - Local-debt Financing'!Q214","v":9383.4726442633255},{"$f":"'Input 5 - Local-debt Financing'!R214","v":10389.353179209127},{"$f":"'Input 5 - Local-debt Financing'!S214","v":9849.4517260042012},{"$f":"'Input 5 - Local-debt Financing'!T214","v":10200.303484319047},{"$f":"'Input 5 - Local-debt Financing'!U214","v":10400.460995817315},{"$f":"'Input 5 - Local-debt Financing'!V214","v":10806.953779256524},{"$f":"'Input 5 - Local-debt Financing'!W214","v":11346.937290866226},{"$f":"'Input 5 - Local-debt Financing'!X214","v":11821.788027243665},{"$f":"'Input 5 - Local-debt Financing'!Y214","v":11969.319852413437},{"$f":"'Input 5 - Local-debt Financing'!Z214","v":12775.633920238712},{"$f":"'Input 5 - Local-debt Financing'!AA214","v":13440.281248036461},{"$f":"'Input 5 - Local-debt Financing'!AB214","v":14701.257337529716},{"$f":"'Input 5 - Local-debt Financing'!AC214","v":15671.741101355874}]
[null,"[series code to be added]","[insert file path]","Principal payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H215","v":0},{"$f":"'Input 5 - Local-debt Financing'!I215","v":26881.836584771401},{"$f":"'Input 5 - Local-debt Financing'!J215","v":16899.934229068433},{"$f":"'Input 5 - Local-debt Financing'!K215","v":19979.265891225328},{"$f":"'Input 5 - Local-debt Financing'!L215","v":20657.367305855041},{"$f":"'Input 5 - Local-debt Financing'!M215","v":24175.597171465874},{"$f":"'Input 5 - Local-debt Financing'!N215","v":25790.396793217838},{"$f":"'Input 5 - Local-debt Financing'!O215","v":23965.015972037909},{"$f":"'Input 5 - Local-debt Financing'!P215","v":28861.163700660847},{"$f":"'Input 5 - Local-debt Financing'!Q215","v":39661.153560130711},{"$f":"'Input 5 - Local-debt Financing'!R215","v":49483.48793132657},{"$f":"'Input 5 - Local-debt Financing'!S215","v":51472.817638751803},{"$f":"'Input 5 - Local-debt Financing'!T215","v":52079.905953956251},{"$f":"'Input 5 - Local-debt Financing'!U215","v":49047.67336742051},{"$f":"'Input 5 - Local-debt Financing'!V215","v":46970.058665494464},{"$f":"'Input 5 - Local-debt Financing'!W215","v":47723.4412158958},{"$f":"'Input 5 - Local-debt Financing'!X215","v":46564.577924113226},{"$f":"'Input 5 - Local-debt Financing'!Y215","v":42137.599182520004},{"$f":"'Input 5 - Local-debt Financing'!Z215","v":42743.694554699206},{"$f":"'Input 5 - Local-debt Financing'!AA215","v":42089.147931845},{"$f":"'Input 5 - Local-debt Financing'!AB215","v":43610.842951070597},{"$f":"'Input 5 - Local-debt Financing'!AC215","v":41610.009060333003}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Economic indicators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H217","v":0},{"$f":"'Input 5 - Local-debt Financing'!I217","v":0},{"$f":"'Input 5 - Local-debt Financing'!J217","v":0},{"$f":"'Input 5 - Local-debt Financing'!K217","v":0},{"$f":"'Input 5 - Local-debt Financing'!L217","v":0},{"$f":"'Input 5 - Local-debt Financing'!M217","v":0},{"$f":"'Input 5 - Local-debt Financing'!N217","v":0},{"$f":"'Input 5 - Local-debt Financing'!O217","v":0},{"$f":"'Input 5 - Local-debt Financing'!P217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q217","v":0},{"$f":"'Input 5 - Local-debt Financing'!R217","v":0},{"$f":"'Input 5 - Local-debt Financing'!S217","v":0},{"$f":"'Input 5 - Local-debt Financing'!T217","v":0},{"$f":"'Input 5 - Local-debt Financing'!U217","v":0},{"$f":"'Input 5 - Local-debt Financing'!V217","v":0},{"$f":"'Input 5 - Local-debt Financing'!W217","v":0},{"$f":"'Input 5 - Local-debt Financing'!X217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC217","v":0}]
[null,"[series code to be added]","[insert file path]","Nominal GDP in LCU",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H218","v":167315.47083612886},{"$f":"'Input 5 - Local-debt Financing'!I218","v":202389.24323731122},{"$f":"'Input 5 - Local-debt Financing'!J218","v":241548.73391724},{"$f":"'Input 5 - Local-debt Financing'!K218","v":279328.26057159272},{"$f":"'Input 5 - Local-debt Financing'!L218","v":315464.15274663601},{"$f":"'Input 5 - Local-debt Financing'!M218","v":352988.60553170723},{"$f":"'Input 5 - Local-debt Financing'!N218","v":395193.23176309094},{"$f":"'Input 5 - Local-debt Financing'!O218","v":442254.61282547982},{"$f":"'Input 5 - Local-debt Financing'!P218","v":492752.19520242885},{"$f":"'Input 5 - Local-debt Financing'!Q218","v":547751.94745622692},{"$f":"'Input 5 - Local-debt Financing'!R218","v":608705.25880605495},{"$f":"'Input 5 - Local-debt Financing'!S218","v":675909.84784366027},{"$f":"'Input 5 - Local-debt Financing'!T218","v":750432.63260766398},{"$f":"'Input 5 - Local-debt Financing'!U218","v":833488.43868188746},{"$f":"'Input 5 - Local-debt Financing'!V218","v":925788.0260513355},{"$f":"'Input 5 - Local-debt Financing'!W218","v":1028833.8436991632},{"$f":"'Input 5 - Local-debt Financing'!X218","v":1143283.9639717815},{"$f":"'Input 5 - Local-debt Financing'!Y218","v":1270287.4146035842},{"$f":"'Input 5 - Local-debt Financing'!Z218","v":1411971.8270452812},{"$f":"'Input 5 - Local-debt Financing'!AA218","v":1569321.5329626715},{"$f":"'Input 5 - Local-debt Financing'!AB218","v":1739734.1336614783},{"$f":"'Input 5 - Local-debt Financing'!AC218","v":1931989.2292256355}]
[null,"[series code to be added]","[insert file path]","Nominal Exchange Rate -- average (LCU/USD)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H219","v":3.91126214574899},{"$f":"'Input 5 - Local-debt Financing'!I219","v":4.4516289827409397},{"$f":"'Input 5 - Local-debt Financing'!J219","v":4.9069027418011002},{"$f":"'Input 5 - Local-debt Financing'!K219","v":5.2839762202857203},{"$f":"'Input 5 - Local-debt Financing'!L219","v":5.5918280656945196},{"$f":"'Input 5 - Local-debt Financing'!M219","v":5.8394688512079203},{"$f":"'Input 5 - Local-debt Financing'!N219","v":6.0680670523105702},{"$f":"'Input 5 - Local-debt Financing'!O219","v":6.3033009986293198},{"$f":"'Input 5 - Local-debt Financing'!P219","v":6.5476539953843398},{"$f":"'Input 5 - Local-debt Financing'!Q219","v":6.8014795505712504},{"$f":"'Input 5 - Local-debt Financing'!R219","v":7.0651448762334104},{"$f":"'Input 5 - Local-debt Financing'!S219","v":7.3390314197114197},{"$f":"'Input 5 - Local-debt Financing'!T219","v":7.6235354154869004},{"$f":"'Input 5 - Local-debt Financing'!U219","v":7.9190684584190798},{"$f":"'Input 5 - Local-debt Financing'!V219","v":8.2260580992031507},{"$f":"'Input 5 - Local-debt Financing'!W219","v":8.5449484629123003},{"$f":"'Input 5 - Local-debt Financing'!X219","v":8.8762008915181898},{"$f":"'Input 5 - Local-debt Financing'!Y219","v":9.2202946113189395},{"$f":"'Input 5 - Local-debt Financing'!Z219","v":9.5777274262408199},{"$f":"'Input 5 - Local-debt Financing'!AA219","v":9.9490164380163293},{"$f":"'Input 5 - Local-debt Financing'!AB219","v":10.3346987942806},{"$f":"'Input 5 - Local-debt Financing'!AC219","v":10.735332465668399}]
[null,"[series code to be added]","[insert file path]","Nominal Exchange Rate -- end of period (LCU/USD)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H220","v":4.2001999999999997},{"$f":"'Input 5 - Local-debt Financing'!I220","v":4.7032579654818703},{"$f":"'Input 5 - Local-debt Financing'!J220","v":5.1105475181203301},{"$f":"'Input 5 - Local-debt Financing'!K220","v":5.4574049224511096},{"$f":"'Input 5 - Local-debt Financing'!L220","v":5.7262512089379198},{"$f":"'Input 5 - Local-debt Financing'!M220","v":5.9526864934779198},{"$f":"'Input 5 - Local-debt Financing'!N220","v":6.1834476111432197},{"$f":"'Input 5 - Local-debt Financing'!O220","v":6.4231543861154101},{"$f":"'Input 5 - Local-debt Financing'!P220","v":6.6721536046532597},{"$f":"'Input 5 - Local-debt Financing'!Q220","v":6.9308054964892296},{"$f":"'Input 5 - Local-debt Financing'!R220","v":7.1994842559775902},{"$f":"'Input 5 - Local-debt Financing'!S220","v":7.4785785834452403},{"$f":"'Input 5 - Local-debt Financing'!T220","v":7.7684922475285498},{"$f":"'Input 5 - Local-debt Financing'!U220","v":8.0696446693096195},{"$f":"'Input 5 - Local-debt Financing'!V220","v":8.3824715290966907},{"$f":"'Input 5 - Local-debt Financing'!W220","v":8.7074253967279205},{"$f":"'Input 5 - Local-debt Financing'!X220","v":9.0449763863084591},{"$f":"'Input 5 - Local-debt Financing'!Y220","v":9.3956128363294198},{"$f":"'Input 5 - Local-debt Financing'!Z220","v":9.7598420161522199},{"$f":"'Input 5 - Local-debt Financing'!AA220","v":10.1381908598804},{"$f":"'Input 5 - Local-debt Financing'!AB220","v":10.5312067286808},{"$f":"'Input 5 - Local-debt Financing'!AC220","v":10.939458202656001}]

{"sheet":"lookup","index":82,"n_rows":106,"n_cols":55,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP(Code, G4:H73,2, FALSE)","v":"GHA"}]
["Code2","Country code","Country Name","HIPC status","MDRI",null,null,null,"HIPCCode","HIPCStatus",null,"RiskofDebtDistress",null,"Published",null,null,"NPV of debt to",null,"Debt service to",null,null,null,"If residency: \"\"\nIf currency: n.a.","Drop-down",null,"Drop-down (Y/N)",null,"n.a. label",null,"IDA",null,"New/Old switch",null,"On/Off switch",null,"Vintage display lookup",null,null,"Market Financing Module",null,"Domestic financing (from macro-framework: 0, input here: 1)",null,null,null,null,null,null,null,null,"Hide Sheets","Country Drop Down",null,null,"Language"]
["AFG",512,"Afghanistan","CP","Yes",null,512,"AFG","CP","Completion Point Country",null,"Low",null,"Yes",null,null,"GDP","exports","exports","revenue",null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,\"\",n.a.)","v":""},{"$f":"translation!C90","v":"Residency-based"},null,"Yes",null,"n.a.",null,null,null,"New",null,"On",null,"01","January",null,"Low",null,0,{"$f":"++OFFSET(translation!C297, 0,LANG)","v":"Held by residents"},null,null,null,null,null,null,null,"BACKGROUND tables","<--Select a Country-->",null,null,"English","English"]
["BGD",513,"Bangladesh","nonhipc","No",null,513,"BGD","DP","HIPC Interim Country",null,"Moderate",null,"No",null,"Weak",30,140,10,14,null,null,null,{"$f":"translation!C91","v":"Currency-based"},null,"No",null,null,null,"Regular",null,"Old",null,"Off",null,"02","February",null,"Moderate",null,1,{"$f":"++OFFSET(translation!C298, 0,LANG)","v":"Held by non-residents"},null,null,null,null,null,null,null,"Stress tests pub vs ext",{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":"Afghanistan"},null,null,"Français","French"]
["BEN",638,"Benin","CP","Yes",null,638,"BEN","nonhipc","Non-HIPC Country",null,"High",null,"No consent",null,"Medium",40,180,15,18,null,null,null,null,null,null,null,null,null,"Blend",null,null,null,null,null,"03","March",null,"High",null,null,null,null,null,null,null,null,null,null,"Public DSA =>","Bangladesh",null,null,"Portugues","Portuguese"]
["BTN",514,"Bhutan","nonhipc","Yes",null,514,"BTN","pre-DP","Pre-Decision Point Country",null,"In debt distress",null,"(pick)",null,"Strong",55,240,21,23,null,null,null,null,null,null,null,null,null,"Small Economy",null,null,null,null,null,"04","April",null,null,null,null,{"$f":"++OFFSET(translation!C489, 0,LANG)","v":"Held by non-residents - External debt on a residency basis"},null,null,null,null,null,null,null,"A1_Historical_pub","Benin",null,null,"Español","Spanish"]
["BFA",748,"Burkina Faso","CP","Yes",null,748,"BFA",null,null,null,"n.a.",null,null,null,null,null,null,null,null,null,null,null,"OFFSET(translation!C90, 0,LANG)",null,null,null,null,null,null,null,null,null,null,null,"05","May",null,null,null,null,{"$f":"++OFFSET(translation!C490, 0,LANG)","v":"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)"},null,null,null,null,null,null,null,"Baseline - public","Bhutan"]
["BDI",618,"Burundi","CP","Yes",null,618,"BDI",null,null,null,"(select)",null,null,null,null,null,null,null,null,null,null,null,"OFFSET(translation!C91, 0,LANG)",null,null,null,null,null,null,null,null,null,null,null,"06","June",null,null,null,null,null,null,null,null,null,null,null,null,"B1_GDP_pub","Burkina Faso"]
["KHM",522,"Cambodia","nonhipc","Yes",null,522,"KHM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","July",null,null,null,null,{"$f":"\"(\"&++OFFSET(translation!C491, 0,LANG)&\")\"","v":"(residents)"},null,null,null,null,null,null,null,"B2_PB_mkt_pub","Burundi"]
["CMR",622,"Cameroon","CP","Yes",null,622,"CMR",null,"Scale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08","August",null,null,null,null,{"$f":"\"(\"&++OFFSET(translation!C492, 0,LANG)&\")\"","v":"(non-residents)"},null,null,null,null,null,null,null,"B2_PB_non_mkt_pub","Cambodia"]
["CPV",624,"Cabo Verde","nonhipc","No",null,624,"CPV",null,{"$f":"++OFFSET(translation!C81, 0,LANG)","v":"Million"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09","September",null,null,null,null,{"$f":"\"(\"&++OFFSET(translation!C515, 0,LANG)&\")\"","v":"(for residency-based criterion only)"},null,null,null,null,null,null,null,"B3_Exports_pub","Cameroon"]
["CAF",626,"Central African Republic","CP","Yes",null,626,"CAF",null,{"$f":"++OFFSET(translation!C82, 0,LANG)","v":"Billion"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10","October",null,null,null,null,null,null,null,null,null,null,null,null,"B3_Exports_pub_old","Cabo Verde"]
["TCD",628,"Chad","CP","Yes",null,628,"TCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11","November",null,null,null,null,"Interest payment on OLD debt denominated in local currency",null,null,null,null,null,null,null,"B4_other flows_pub","Central African Republic"]
["COM",632,"Comoros","CP","Yes",null,632,"COM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12","December",null,null,null,null,"Interest payment on OLD debt denominated in foreign currency",null,null,null,null,null,null,null,"B5_depreciation_pub","Chad"]
["COD",636,"Congo, DR","CP","Yes",null,636,"COD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on OLD debt denominated in local currency",null,null,null,null,null,null,null,"B6_combo_mkt_pub","Comoros"]
["COG",634,"Congo, Republic of","CP","Yes",null,634,"COG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on OLD debt denominated in foreign currency",null,null,null,null,null,null,null,"B6_combo_non-mkt_pub","Congo, DR"]
["CIV",662,"Cote d'Ivoire","CP","Yes",null,662,"CIV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outstanding from OLD debt in local currency",null,null,null,null,null,null,null,"PV_ResFin-fiscal","Congo, Republic of"]
["DJI",611,"Djibouti","nonhipc","Yes",null,611,"DJI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outstanding from OLD debt in foreign currency",null,null,null,null,null,null,null,"PV_ResFin-add.int.cost - mkt","Cote d'Ivoire"]
["DMA",321,"Dominica","nonhipc","Yes",null,321,"DMA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest payment on NEW debt denominated in local currency",null,null,null,null,null,null,null,"External DSA=>","Djibouti"]
["ERI",643,"Eritrea","pre-DP","No",null,643,"ERI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest payment on NEW debt denominated in foreign currency",null,null,null,null,null,null,null,"Baseline - external","Dominica"]
["ETH",644,"Ethiopia","CP","Yes",null,644,"ETH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,"A1_historical_ext","Eritrea"]
["GMB",648,"Gambia, The","CP","Yes",null,648,"GMB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on NEW debt denominated in local currency",null,null,null,null,null,null,null,"B1_GDP_ext","Ethiopia"]
["GHA",652,"Ghana","CP","Yes",null,652,"GHA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal payments on NEW debt denominated in foreign currency",null,null,null,null,null,null,null,"B3_Exports_ext","Gambia, The"]
["GRD",328,"Grenada","nonhipc","Yes",null,328,"GRD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,"B4_other flows_ext","Ghana"]
["GIN",656,"Guinea","CP","Yes",null,656,"GIN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt stock on NEW debt denominated in local currency",null,null,null,null,null,null,null,"B5_depreciation_ext","Grenada"]
["GNB",654,"Guinea-Bissau","CP","Yes",null,654,"GNB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt stock on NEW debt denominated in foreign currency",null,null,null,null,null,null,null,"B6_Combo_mkt_ext","Guinea"]
["GUY",336,"Guyana","CP","yes",null,336,"GUY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B6_Combo_non-mkt_ext","Guinea-Bissau"]
["HTI",263,"Haiti","CP","Yes",null,263,"HTI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C511, 0,LANG)","v":"Denominated in foreign currency (FX)"},null,null,null,null,null,null,null,"PV Stress","Guyana"]
["HND",268,"Honduras","CP","Yes",null,268,"HND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C512, 0,LANG)","v":"Denominated in foreign currency (FX) - External debt"},null,null,null,null,null,null,null,"PV_Base-add.cost.mkt","Haiti"]
["KEN",664,"Kenya","nonhipc","Yes",null,664,"KEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored ->","Honduras"]
["KIR",826,"Kiribati","nonhipc","Yes",null,826,"KIR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trigger","Kenya"]
["KGZ",917,"Kyrgyz Republic","nonhipc","Yes",null,917,"KGZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C1_Combined CL","Kiribati"]
["LAO",544,"Lao PDR","nonhipc","No",null,544,"LAO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C2_Natural disaster","Kyrgyz Republic"]
["LSO",666,"Lesotho","nonhipc","Yes",null,666,"LSO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C3_Commodity prices_ext","Lao PDR"]
["LBR",668,"Liberia","CP","Yes",null,668,"LBR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C3_commodity_prices_pub","Lesotho"]
["MDG",674,"Madagascar","CP","Yes",null,674,"MDG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C4_Market_financing_pub",{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":"Liberia"}]
["MWI",676,"Malawi","CP","Yes",null,676,"MWI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C4_Market_financing","Madagascar"]
["MDV",556,"Maldives","nonhipc","Yes",null,556,"MDV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Stress_C4_Bullet","Malawi"]
["MLI",678,"Mali","CP","Yes",null,678,"MLI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Stress_C4_Amort","Maldives"]
["MHL",867,"Marshall Islands","nonhipc","No",null,867,"MHL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Stress_C4_NonCom","Mali"]
["MRT",682,"Mauritania","CP","Yes",null,682,"MRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_first yr prj_delete","Marshall Islands"]
["FSM",868,"Micronesia","nonhipc","No",null,868,"FSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output Database","Mauritania"]
["MDA",921,"Moldova","nonhipc","Yes",null,921,"MDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPIA","Micronesia"]
["MOZ",688,"Mozambique","CP","Yes",null,688,"MOZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lookup","Moldova"]
["MMR",518,"Myanmar","nonhipc","Yes",null,518,"MMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CountryCode","Mozambique"]
["NPL",558,"Nepal","nonhipc","Yes",null,558,"NPL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data-Input_LookU1","Myanmar"]
["NIC",278,"Nicaragua","CP","Yes",null,278,"NIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inp_Out_Debt_LookU1","Nepal"]
["NER",692,"Niger","CP","Yes",null,692,"NER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inp_Out_Debt_LookU2","Nicaragua"]
["PNG",853,"Papua New Guinea","nonhipc","Yes",null,853,"PNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Out-Table baseline-Fiscal","Niger"]
["RWA",714,"Rwanda","CP","Yes",null,714,"RWA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"translation","Papua New Guinea"]
["WSM",862,"Samoa","nonhipc","Yes",null,862,"WSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
["STP",716,"Sao Tome & Principe","CP","Yes",null,716,"STP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
["SEN",722,"Senegal","CP","Yes",null,722,"SEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome & Principe"]
["SLE",724,"Sierra Leone","CP","Yes",null,724,"SLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
["SLB",813,"Solomon Islands","nonhipc","Yes",null,813,"SLB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
["SOM",726,"Somalia","pre-DP","No",null,726,"SOM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
["SSD",733,"South Sudan","nonhipc","No",null,733,"SSD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somalia"]
["LCA",362,"St. Lucia","nonhipc","No",null,362,"LCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Sudan"]
["VCT",364,"St. Vincent & the Grenadines","nonhipc","Yes",null,364,"VCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Lucia"]
["SDN",732,"Sudan","pre-DP","Yes",null,732,"SDN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Vincent & the Grenadines"]
["TJK",923,"Tajikistan","nonhipc","Yes",null,923,"TJK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
["TZA",738,"Tanzania","CP","Yes",null,738,"TZA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
["TLS",537,"Timor-Leste","nonhipc","No",null,537,"TLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
["TGO",742,"Togo","CP","Yes",null,742,"TGO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste"]
["TON",866,"Tonga","nonhipc","No",null,866,"TON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
["TUV",869,"Tuvalu","nonhipc","No",null,869,"TUV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
["UGA",746,"Uganda","CP","Yes",null,746,"UGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
["UZB",927,"Uzbekistan","nonhipc","Yes",null,927,"UZB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":"Uganda"}]
["VUT",846,"Vanuatu","nonhipc","Yes",null,846,"VUT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
["YEM",474,"Yemen, Republic of","nonhipc","Yes",null,474,"YEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
["ZMB",754,"Zambia","CP","Yes",null,754,"ZMB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen, Republic of"]
["ZWE",698,"Zimbabwe","nonhipc","No",null,698,"ZWE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[{"$f":"COUNTA(A4:A73)","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Country_list,ROW()-ROW(INDEX(Country_list,1,1)),1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Output Database","index":83,"n_rows":330,"n_cols":59,"rows_kept":330,"cut":false,"hidden":false,"merged":[]}
["Indicator","Country.IMF Country Code","Document_ID","EDMS_Number","Publication_Status","HIPC_Status","Country","Issuance_Date","First_Year_Of_Projection","CI","Debt_Risk","Debt_Risk_Mechanical","Borderline case","Public debt over benchmark","Overall_Risk_Mechanical","Overall_Risk","External/Fiscal","Descriptors","Units","Scale",{"$f":"V1-1","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"AM1-1","v":2023},{"$f":"'Macro-Debt_Data'!U4","v":2024},{"$f":"AM1+1","v":2025},{"$f":"AN1+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["D_GDP",{"$f":"IFSCode","v":652},{"$f":"Document_ID","v":0},{"$f":"EDMS","v":0},{"$f":"Publication_Status","v":0},{"$f":"HIPCStatus","v":"CP"},{"$f":"RGCountry1","v":"Ghana"},{"$f":"Board_Date","v":"00:00:00"},{"$f":"FirstYear_of_Projection","v":2024},{"$f":"CPIAValue","v":2.7398858732625286},{"$f":"'Output 7 - Risk rating summary'!E49","v":"(select)"},{"$f":"'Output 7 - Risk rating summary'!E48","v":"High"},null,{"$f":"Public_Debt","v":0},{"$f":"Private_Debt","v":0},{"$f":"'Output 7 - Risk rating summary'!E55","v":"(select)"},"external","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C12","v":20.763892277118579},{"$f":"'Baseline - external'!D12","v":27.458619688568866},{"$f":"'Baseline - external'!E12","v":26.307721035689681},{"$f":"'Baseline - external'!F12","v":29.074395081102619},{"$f":"'Baseline - external'!G12","v":30.053391431539627},{"$f":"'Baseline - external'!H12","v":29.47899699889431},{"$f":"'Baseline - external'!I12","v":33.253214201969669},{"$f":"'Baseline - external'!J12","v":39.197932071941231},{"$f":"'Baseline - external'!K12","v":49.242897811112442},{"$f":"'Baseline - external'!L12","v":53.163407984155334},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.006978126692296},{"$f":"'Baseline - external'!O12","v":51.658351924504615},{"$f":"'Baseline - external'!P12","v":49.776583891972564},{"$f":"'Baseline - external'!Q12","v":48.754696303190201},{"$f":"'Baseline - external'!R12","v":46.874716012937839},{"$f":"'Baseline - external'!S12","v":45.702553942624156},{"$f":"'Baseline - external'!T12","v":44.072067747940658},{"$f":"'Baseline - external'!U12","v":41.422044534167519},{"$f":"'Baseline - external'!V12","v":40.218116983030697},{"$f":"'Baseline - external'!W12","v":39.557307091946406},{"$f":"'Baseline - external'!X12","v":38.929454294962582},{"$f":"'Baseline - external'!Y12","v":38.907790459244985},{"$f":"'Baseline - external'!Z12","v":38.690529878386762},{"$f":"'Baseline - external'!AA12","v":38.341817329828132},{"$f":"'Baseline - external'!AB12","v":37.771777071436055},{"$f":"'Baseline - external'!AC12","v":37.356432510231471},{"$f":"'Baseline - external'!AD12","v":36.521122498655878},{"$f":"'Baseline - external'!AE12","v":35.785368916550951},{"$f":"'Baseline - external'!AF12","v":34.800434639181162},{"$f":"'Baseline - external'!AG12","v":34.041384556878754},{"$f":"'Baseline - external'!AH12","v":33.301891518647153}]
["D_PPG_GDP",{"$f":"$B$2","v":652},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Ghana"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2024},{"$f":"J2","v":2.7398858732625286},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"$N$2","v":0},{"$f":"$O$2","v":0},{"$f":"$P$2","v":"(select)"},"external","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C13","v":11.395877434038441},{"$f":"'Baseline - external'!D13","v":18.68756194819526},{"$f":"'Baseline - external'!E13","v":19.15594653229854},{"$f":"'Baseline - external'!F13","v":22.029424554648365},{"$f":"'Baseline - external'!G13","v":23.455363879764061},{"$f":"'Baseline - external'!H13","v":23.703041338578011},{"$f":"'Baseline - external'!I13","v":29.910203533994444},{"$f":"'Baseline - external'!J13","v":34.749627257649429},{"$f":"'Baseline - external'!K13","v":44.91151080543014},{"$f":"'Baseline - external'!L13","v":49.163407984155334},{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.006978126692289},{"$f":"'Baseline - external'!O13","v":47.658351924504608},{"$f":"'Baseline - external'!P13","v":45.77658389197255},{"$f":"'Baseline - external'!Q13","v":44.754696303190194},{"$f":"'Baseline - external'!R13","v":42.874716012937846},{"$f":"'Baseline - external'!S13","v":41.702553942624149},{"$f":"'Baseline - external'!T13","v":40.072067747940658},{"$f":"'Baseline - external'!U13","v":37.422044534167526},{"$f":"'Baseline - external'!V13","v":36.218116983030697},{"$f":"'Baseline - external'!W13","v":35.557307091946406},{"$f":"'Baseline - external'!X13","v":34.929454294962582},{"$f":"'Baseline - external'!Y13","v":34.907790459244985},{"$f":"'Baseline - external'!Z13","v":34.690529878386769},{"$f":"'Baseline - external'!AA13","v":34.34181732982811},{"$f":"'Baseline - external'!AB13","v":33.771777071436063},{"$f":"'Baseline - external'!AC13","v":33.356432510231478},{"$f":"'Baseline - external'!AD13","v":32.521122498655892},{"$f":"'Baseline - external'!AE13","v":31.785368916550954},{"$f":"'Baseline - external'!AF13","v":30.800434639181166},{"$f":"'Baseline - external'!AG13","v":30.041384556878747},{"$f":"'Baseline - external'!AH13","v":29.302447180775239}]
["D_P_GDP",{"$f":"$B$2","v":652},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Ghana"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2024},{"$f":"J3","v":2.7398858732625286},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"N3","v":0},{"$f":"O3","v":0},{"$f":"P3","v":"(select)"},"external","External debt o/w private (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C14","v":9.3680148430801378},{"$f":"'Baseline - external'!D14","v":8.771057740373605},{"$f":"'Baseline - external'!E14","v":7.15177450339114},{"$f":"'Baseline - external'!F14","v":7.0449705264542546},{"$f":"'Baseline - external'!G14","v":6.5980275517755667},{"$f":"'Baseline - external'!H14","v":5.7759556603162991},{"$f":"'Baseline - external'!I14","v":3.3430106679752254},{"$f":"'Baseline - external'!J14","v":4.4483048142918049},{"$f":"'Baseline - external'!K14","v":4.3313870056823047},{"$f":"'Baseline - external'!L14","v":3.9999999999999996},{"$f":"'Baseline - external'!M14","v":4.0000000000000089},{"$f":"'Baseline - external'!N14","v":4.0000000000000044},{"$f":"'Baseline - external'!O14","v":4.000000000000008},{"$f":"'Baseline - external'!P14","v":4.0000000000000115},{"$f":"'Baseline - external'!Q14","v":4.0000000000000044},{"$f":"'Baseline - external'!R14","v":3.9999999999999902},{"$f":"'Baseline - external'!S14","v":4.0000000000000062},{"$f":"'Baseline - external'!T14","v":3.9999999999999973},{"$f":"'Baseline - external'!U14","v":3.9999999999999951},{"$f":"'Baseline - external'!V14","v":3.9999999999999996},{"$f":"'Baseline - external'!W14","v":3.9999999999999973},{"$f":"'Baseline - external'!X14","v":4.0000000000000018},{"$f":"'Baseline - external'!Y14","v":4},{"$f":"'Baseline - external'!Z14","v":3.9999999999999911},{"$f":"'Baseline - external'!AA14","v":4.0000000000000178},{"$f":"'Baseline - external'!AB14","v":3.9999999999999916},{"$f":"'Baseline - external'!AC14","v":3.9999999999999916},{"$f":"'Baseline - external'!AD14","v":3.9999999999999853},{"$f":"'Baseline - external'!AE14","v":3.9999999999999996},{"$f":"'Baseline - external'!AF14","v":3.9999999999999938},{"$f":"'Baseline - external'!AG14","v":4.0000000000000053},{"$f":"'Baseline - external'!AH14","v":3.9994443378719171}]
["D_LCH_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J4","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C15","v":"…"},{"$f":"'Baseline - external'!D15","v":6.6947274114502875},{"$f":"'Baseline - external'!E15","v":-1.1508986528791851},{"$f":"'Baseline - external'!F15","v":2.7666740454129375},{"$f":"'Baseline - external'!G15","v":0.97899635043700783},{"$f":"'Baseline - external'!H15","v":-0.57439443264531675},{"$f":"'Baseline - external'!I15","v":3.7742172030753594},{"$f":"'Baseline - external'!J15","v":5.9447178699715622},{"$f":"'Baseline - external'!K15","v":10.044965739171211},{"$f":"'Baseline - external'!L15","v":3.9205101730428922},{"$f":"'Baseline - external'!M15","v":0.11926996600767836},{"$f":"'Baseline - external'!N15","v":0.72430017652928314},{"$f":"'Baseline - external'!O15","v":-2.3486262021876811},{"$f":"'Baseline - external'!P15","v":-1.8817680325320509},{"$f":"'Baseline - external'!Q15","v":-1.0218875887823629},{"$f":"'Baseline - external'!R15","v":-1.8799802902523624},{"$f":"'Baseline - external'!S15","v":-1.1721620703136821},{"$f":"'Baseline - external'!T15","v":-1.630486194683499},{"$f":"'Baseline - external'!U15","v":-2.6500232137731388},{"$f":"'Baseline - external'!V15","v":-1.2039275511368217},{"$f":"'Baseline - external'!W15","v":-0.66080989108429122},{"$f":"'Baseline - external'!X15","v":-0.62785279698382368},{"$f":"'Baseline - external'!Y15","v":-2.1663835717596669E-2},{"$f":"'Baseline - external'!Z15","v":-0.21726058085822331},{"$f":"'Baseline - external'!AA15","v":-0.34871254855863043},{"$f":"'Baseline - external'!AB15","v":-0.57004025839207628},{"$f":"'Baseline - external'!AC15","v":-0.41534456120458429},{"$f":"'Baseline - external'!AD15","v":-0.83531001157559359},{"$f":"'Baseline - external'!AE15","v":-0.73575358210492681},{"$f":"'Baseline - external'!AF15","v":-0.98493427736978845},{"$f":"'Baseline - external'!AG15","v":-0.75905008230240867},{"$f":"'Baseline - external'!AH15","v":-0.73949303823160051}]
["DODCF_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J5","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Identified net debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C16","v":"…"},{"$f":"'Baseline - external'!D16","v":2.3909862472185957},{"$f":"'Baseline - external'!E16","v":1.7363529844986108},{"$f":"'Baseline - external'!F16","v":-6.8120522401553156},{"$f":"'Baseline - external'!G16","v":-8.0361411500753128},{"$f":"'Baseline - external'!H16","v":-1.2038226453273682},{"$f":"'Baseline - external'!I16","v":2.0397485090158471},{"$f":"'Baseline - external'!J16","v":0.36812939073738393},{"$f":"'Baseline - external'!K16","v":7.3250306380880721},{"$f":"'Baseline - external'!L16","v":0.89014359002251364},{"$f":"'Baseline - external'!M16","v":-8.9951624424272651},{"$f":"'Baseline - external'!N16","v":-4.6939970266195248},{"$f":"'Baseline - external'!O16","v":-5.7473620913504204},{"$f":"'Baseline - external'!P16","v":-4.4531349398546407},{"$f":"'Baseline - external'!Q16","v":-3.6772675486473365},{"$f":"'Baseline - external'!R16","v":-3.6066170447230683},{"$f":"'Baseline - external'!S16","v":-3.5606612711850536},{"$f":"'Baseline - external'!T16","v":-3.2904255762396262},{"$f":"'Baseline - external'!U16","v":-2.6587563609416707},{"$f":"'Baseline - external'!V16","v":-1.9707480555780208},{"$f":"'Baseline - external'!W16","v":-1.4915411696285774},{"$f":"'Baseline - external'!X16","v":-1.2822333372850228},{"$f":"'Baseline - external'!Y16","v":-1.2835978441654006},{"$f":"'Baseline - external'!Z16","v":-1.438709403245034},{"$f":"'Baseline - external'!AA16","v":-1.5722859746129934},{"$f":"'Baseline - external'!AB16","v":-1.7712770671368079},{"$f":"'Baseline - external'!AC16","v":-1.6489590227780739},{"$f":"'Baseline - external'!AD16","v":-1.4003568908439252},{"$f":"'Baseline - external'!AE16","v":-1.2852661961569032},{"$f":"'Baseline - external'!AF16","v":-1.3075273620145864},{"$f":"'Baseline - external'!AG16","v":-1.1310908788073852},{"$f":"'Baseline - external'!AH16","v":-1.0473407435470523}]
["BCA_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J6","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Current account deficit, excluding interest payments (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C17","v":8.2967713236911536},{"$f":"'Baseline - external'!D17","v":8.7155405716636665},{"$f":"'Baseline - external'!E17","v":10.829758907110262},{"$f":"'Baseline - external'!F17","v":0.84057233100899209},{"$f":"'Baseline - external'!G17","v":4.9885313009490302},{"$f":"'Baseline - external'!H17","v":11.606422590183312},{"$f":"'Baseline - external'!I17","v":10.997944769340865},{"$f":"'Baseline - external'!J17","v":10.120144108155214},{"$f":"'Baseline - external'!K17","v":7.1822270058197661},{"$f":"'Baseline - external'!L17","v":5.471014079333135},{"$f":"'Baseline - external'!M17","v":4.4031382895454492},{"$f":"'Baseline - external'!N17","v":3.3893317197875512},{"$f":"'Baseline - external'!O17","v":2.2691074795855455},{"$f":"'Baseline - external'!P17","v":1.7877682714578278},{"$f":"'Baseline - external'!Q17","v":1.5498738987114349},{"$f":"'Baseline - external'!R17","v":1.616991122878549},{"$f":"'Baseline - external'!S17","v":1.7289693499962364},{"$f":"'Baseline - external'!T17","v":0.74387380900364242},{"$f":"'Baseline - external'!U17","v":1.7833296513317367},{"$f":"'Baseline - external'!V17","v":2.1345853511306143},{"$f":"'Baseline - external'!W17","v":2.3060976076201847},{"$f":"'Baseline - external'!X17","v":2.5097271683137619},{"$f":"'Baseline - external'!Y17","v":2.1100988001185708},{"$f":"'Baseline - external'!Z17","v":1.9572095453126312},{"$f":"'Baseline - external'!AA17","v":1.8706857961128138},{"$f":"'Baseline - external'!AB17","v":1.9537136498919021},{"$f":"'Baseline - external'!AC17","v":1.8413152710222283},{"$f":"'Baseline - external'!AD17","v":1.8065291792905205},{"$f":"'Baseline - external'!AE17","v":1.6476590097318253},{"$f":"'Baseline - external'!AF17","v":1.5860135955595087},{"$f":"'Baseline - external'!AG17","v":1.6389949167218305},{"$f":"'Baseline - external'!AH17","v":1.4957808476687908}]
["BGS_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J7","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C18","v":16.931950244673295},{"$f":"'Baseline - external'!D18","v":16.786939219654229},{"$f":"'Baseline - external'!E18","v":18.806597920258532},{"$f":"'Baseline - external'!F18","v":9.244418260064748},{"$f":"'Baseline - external'!G18","v":10.914089990135459},{"$f":"'Baseline - external'!H18","v":15.69509002135387},{"$f":"'Baseline - external'!I18","v":12.299006349443239},{"$f":"'Baseline - external'!J18","v":12.462719808555271},{"$f":"'Baseline - external'!K18","v":9.7719125200776205},{"$f":"'Baseline - external'!L18","v":10.998791147851911},{"$f":"'Baseline - external'!M18","v":6.6690441220067669},{"$f":"'Baseline - external'!N18","v":6.771623414109051},{"$f":"'Baseline - external'!O18","v":5.4901984174694789},{"$f":"'Baseline - external'!P18","v":4.8493252442169137},{"$f":"'Baseline - external'!Q18","v":4.5019048407418936},{"$f":"'Baseline - external'!R18","v":4.2410522518419072},{"$f":"'Baseline - external'!S18","v":4.5260920073346256},{"$f":"'Baseline - external'!T18","v":4.5095945035806153},{"$f":"'Baseline - external'!U18","v":4.784032238575108},{"$f":"'Baseline - external'!V18","v":5.0384827380057118},{"$f":"'Baseline - external'!W18","v":5.1741668079505203},{"$f":"'Baseline - external'!X18","v":5.1383081553477936},{"$f":"'Baseline - external'!Y18","v":5.0085442686400938},{"$f":"'Baseline - external'!Z18","v":4.8146346086215814},{"$f":"'Baseline - external'!AA18","v":4.6609387387933836},{"$f":"'Baseline - external'!AB18","v":4.4186634387739971},{"$f":"'Baseline - external'!AC18","v":4.2288029779404539},{"$f":"'Baseline - external'!AD18","v":4.1385642374402636},{"$f":"'Baseline - external'!AE18","v":3.8973734028047602},{"$f":"'Baseline - external'!AF18","v":3.7633195436212645},{"$f":"'Baseline - external'!AG18","v":3.788907542018741},{"$f":"'Baseline - external'!AH18","v":3.6635049351293034}]
["BX_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J8","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Exports (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C19","v":23.263624696109964},{"$f":"'Baseline - external'!D19","v":23.443019744619605},{"$f":"'Baseline - external'!E19","v":24.784862719695802},{"$f":"'Baseline - external'!F19","v":33.253388743562383},{"$f":"'Baseline - external'!G19","v":32.129379137767039},{"$f":"'Baseline - external'!H19","v":33.098759974126182},{"$f":"'Baseline - external'!I19","v":39.609643797328445},{"$f":"'Baseline - external'!J19","v":34.108401820430799},{"$f":"'Baseline - external'!K19","v":39.350534375593242},{"$f":"'Baseline - external'!L19","v":44.724170422624049},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19","v":41.704681239101411},{"$f":"'Baseline - external'!P19","v":41.410262731261575},{"$f":"'Baseline - external'!Q19","v":40.839657326839848},{"$f":"'Baseline - external'!R19","v":40.509352080633192},{"$f":"'Baseline - external'!S19","v":40.22562758921066},{"$f":"'Baseline - external'!T19","v":39.59456871426584},{"$f":"'Baseline - external'!U19","v":38.831559835854868},{"$f":"'Baseline - external'!V19","v":38.099886474335463},{"$f":"'Baseline - external'!W19","v":37.610294580999046},{"$f":"'Baseline - external'!X19","v":37.30589395300467},{"$f":"'Baseline - external'!Y19","v":37.168288134974979},{"$f":"'Baseline - external'!Z19","v":37.01234259901404},{"$f":"'Baseline - external'!AA19","v":36.818220390525191},{"$f":"'Baseline - external'!AB19","v":36.604698247624519},{"$f":"'Baseline - external'!AC19","v":36.335678201943431},{"$f":"'Baseline - external'!AD19","v":36.056613377931427},{"$f":"'Baseline - external'!AE19","v":35.866959805208339},{"$f":"'Baseline - external'!AF19","v":35.589461102181239},{"$f":"'Baseline - external'!AG19","v":35.318242417205624},{"$f":"'Baseline - external'!AH19","v":35.109196395528144}]
["BM_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J9","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Imports (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C20","v":40.19557494078326},{"$f":"'Baseline - external'!D20","v":40.229958964273834},{"$f":"'Baseline - external'!E20","v":43.591460639954335},{"$f":"'Baseline - external'!F20","v":42.49780700362713},{"$f":"'Baseline - external'!G20","v":43.043469127902497},{"$f":"'Baseline - external'!H20","v":48.793849995480052},{"$f":"'Baseline - external'!I20","v":51.908650146771684},{"$f":"'Baseline - external'!J20","v":46.57112162898607},{"$f":"'Baseline - external'!K20","v":49.122446895670862},{"$f":"'Baseline - external'!L20","v":55.72296157047596},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20","v":47.19487965657089},{"$f":"'Baseline - external'!P20","v":46.259587975478489},{"$f":"'Baseline - external'!Q20","v":45.341562167581742},{"$f":"'Baseline - external'!R20","v":44.7504043324751},{"$f":"'Baseline - external'!S20","v":44.751719596545286},{"$f":"'Baseline - external'!T20","v":44.104163217846455},{"$f":"'Baseline - external'!U20","v":43.615592074429976},{"$f":"'Baseline - external'!V20","v":43.138369212341175},{"$f":"'Baseline - external'!W20","v":42.784461388949566},{"$f":"'Baseline - external'!X20","v":42.444202108352464},{"$f":"'Baseline - external'!Y20","v":42.176832403615073},{"$f":"'Baseline - external'!Z20","v":41.826977207635622},{"$f":"'Baseline - external'!AA20","v":41.479159129318575},{"$f":"'Baseline - external'!AB20","v":41.023361686398516},{"$f":"'Baseline - external'!AC20","v":40.564481179883884},{"$f":"'Baseline - external'!AD20","v":40.195177615371691},{"$f":"'Baseline - external'!AE20","v":39.764333208013099},{"$f":"'Baseline - external'!AF20","v":39.352780645802504},{"$f":"'Baseline - external'!AG20","v":39.107149959224365},{"$f":"'Baseline - external'!AH20","v":38.772701330657448}]
["NCTN_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J10","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C21","v":-8.3997034569549971},{"$f":"'Baseline - external'!D21","v":-7.9024542116457015},{"$f":"'Baseline - external'!E21","v":-7.4229697043278309},{"$f":"'Baseline - external'!F21","v":-7.7757597719898373},{"$f":"'Baseline - external'!G21","v":-6.9119037624022814},{"$f":"'Baseline - external'!H21","v":-6.2862806669658058},{"$f":"'Baseline - external'!I21","v":-5.4918068458025395},{"$f":"'Baseline - external'!J21","v":-3.8846720403989092},{"$f":"'Baseline - external'!K21","v":-4.9600312498692078},{"$f":"'Baseline - external'!L21","v":-6.6711186393119899},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21","v":-4.137938239495651},{"$f":"'Baseline - external'!T21","v":-3.9177703754659192},{"$f":"'Baseline - external'!U21","v":-3.7256377769506841},{"$f":"'Baseline - external'!V21","v":-3.5511017220427799},{"$f":"'Baseline - external'!W21","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21","v":-3.2306801483526342},{"$f":"'Baseline - external'!Y21","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21","v":-2.9411613544158937},{"$f":"'Baseline - external'!AA21","v":-2.8055933180361996},{"$f":"'Baseline - external'!AB21","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21","v":-2.5479556952925564},{"$f":"'Baseline - external'!AD21","v":-2.427369260843844},{"$f":"'Baseline - external'!AE21","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21","v":-2.0035518178903375}]
["NCTN_OFF_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J11","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net current transfers o/w official (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C22","v":-0.71075146079541573},{"$f":"'Baseline - external'!D22","v":-0.84568131405949531},{"$f":"'Baseline - external'!E22","v":-0.84516922574514219},{"$f":"'Baseline - external'!F22","v":-1.1317895742558961},{"$f":"'Baseline - external'!G22","v":-0.62080776761574608},{"$f":"'Baseline - external'!H22","v":-0.57791000430325923},{"$f":"'Baseline - external'!I22","v":-0.61474501433876283},{"$f":"'Baseline - external'!J22","v":-0.16794860136194598},{"$f":"'Baseline - external'!K22","v":-2.4681423564803986E-2},{"$f":"'Baseline - external'!L22","v":-0.528317528983546},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22","v":-7.3659467960370166E-3},{"$f":"'Baseline - external'!P22","v":0},{"$f":"'Baseline - external'!Q22","v":0},{"$f":"'Baseline - external'!R22","v":0},{"$f":"'Baseline - external'!S22","v":0},{"$f":"'Baseline - external'!T22","v":0},{"$f":"'Baseline - external'!U22","v":0},{"$f":"'Baseline - external'!V22","v":0},{"$f":"'Baseline - external'!W22","v":0},{"$f":"'Baseline - external'!X22","v":0},{"$f":"'Baseline - external'!Y22","v":0},{"$f":"'Baseline - external'!Z22","v":0},{"$f":"'Baseline - external'!AA22","v":0},{"$f":"'Baseline - external'!AB22","v":0},{"$f":"'Baseline - external'!AC22","v":0},{"$f":"'Baseline - external'!AD22","v":0},{"$f":"'Baseline - external'!AE22","v":0},{"$f":"'Baseline - external'!AF22","v":0},{"$f":"'Baseline - external'!AG22","v":0},{"$f":"'Baseline - external'!AH22","v":0}]
["NCTN_OTH_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J12","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C23","v":-0.23547546402714481},{"$f":"'Baseline - external'!D23","v":-0.16894443634486134},{"$f":"'Baseline - external'!E23","v":-0.55386930882043917},{"$f":"'Baseline - external'!F23","v":-0.62808615706591819},{"$f":"'Baseline - external'!G23","v":0.98634507321585296},{"$f":"'Baseline - external'!H23","v":2.1976132357952478},{"$f":"'Baseline - external'!I23","v":4.1907452657001656},{"$f":"'Baseline - external'!J23","v":1.542096339998853},{"$f":"'Baseline - external'!K23","v":2.3703457356113535},{"$f":"'Baseline - external'!L23","v":1.143341570793214},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.3024158390017027},{"$f":"'Baseline - external'!P23","v":1.2703394082420436},{"$f":"'Baseline - external'!Q23","v":1.2289010222436438},{"$f":"'Baseline - external'!R23","v":1.3949498373506115},{"$f":"'Baseline - external'!S23","v":1.340815582157262},{"$f":"'Baseline - external'!T23","v":0.15204968088894644},{"$f":"'Baseline - external'!U23","v":0.72493518970731285},{"$f":"'Baseline - external'!V23","v":0.64720433516768239},{"$f":"'Baseline - external'!W23","v":0.51770379214425244},{"$f":"'Baseline - external'!X23","v":0.60209916131860242},{"$f":"'Baseline - external'!Y23","v":0.18466348851900261},{"$f":"'Baseline - external'!Z23","v":8.3736291106943472E-2},{"$f":"'Baseline - external'!AA23","v":1.5340375355629821E-2},{"$f":"'Baseline - external'!AB23","v":0.20995841587819841},{"$f":"'Baseline - external'!AC23","v":0.16046798837433096},{"$f":"'Baseline - external'!AD23","v":9.5334202694100867E-2},{"$f":"'Baseline - external'!AE23","v":6.1837625173021049E-2},{"$f":"'Baseline - external'!AF23","v":2.4148115849552898E-2},{"$f":"'Baseline - external'!AG23","v":-4.7923153879614766E-2},{"$f":"'Baseline - external'!AH23","v":-0.16417226957017483}]
["BFDIN_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J13","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C24","v":-3.1338929898643384},{"$f":"'Baseline - external'!D24","v":-3.4731363493808827},{"$f":"'Baseline - external'!E24","v":-6.3641543612259914},{"$f":"'Baseline - external'!F24","v":-11.353610067416838},{"$f":"'Baseline - external'!G24","v":-7.8963876686915739},{"$f":"'Baseline - external'!H24","v":-8.1868673929876419},{"$f":"'Baseline - external'!I24","v":-7.8940033879216855},{"$f":"'Baseline - external'!J24","v":-6.7841302914341455},{"$f":"'Baseline - external'!K24","v":-8.7031947771007605},{"$f":"'Baseline - external'!L24","v":-8.0950301070264761},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24","v":-6.0314497020176558},{"$f":"'Baseline - external'!P24","v":-5.026208085014729},{"$f":"'Baseline - external'!Q24","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24","v":-4.2722768722625082},{"$f":"'Baseline - external'!S24","v":-4.0209664680117818},{"$f":"'Baseline - external'!T24","v":-3.7696560637610474},{"$f":"'Baseline - external'!U24","v":-3.4932146190852387},{"$f":"'Baseline - external'!V24","v":-3.2167731744094179},{"$f":"'Baseline - external'!W24","v":-2.9403317297336127},{"$f":"'Baseline - external'!X24","v":-2.6638902850578035},{"$f":"'Baseline - external'!Y24","v":-2.6638902850578026},{"$f":"'Baseline - external'!Z24","v":-2.6638902850577932},{"$f":"'Baseline - external'!AA24","v":-2.7141523659079634},{"$f":"'Baseline - external'!AB24","v":-2.7141523659079447},{"$f":"'Baseline - external'!AC24","v":-2.5131040425073561},{"$f":"'Baseline - external'!AD24","v":-2.2617936382566208},{"$f":"'Baseline - external'!AE24","v":-2.0104832340058878},{"$f":"'Baseline - external'!AF24","v":-2.0106597738096288},{"$f":"'Baseline - external'!AG24","v":-2.0160053242587868},{"$f":"'Baseline - external'!AH24","v":-1.7656391391330195}]
["DEND_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J14","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Endogenous debt dynamics (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C25","v":"…"},{"$f":"'Baseline - external'!D25","v":-2.8514179750641881},{"$f":"'Baseline - external'!E25","v":-2.7292515613856603},{"$f":"'Baseline - external'!F25","v":3.7009854962525299},{"$f":"'Baseline - external'!G25","v":-5.1282847823327682},{"$f":"'Baseline - external'!H25","v":-4.6233778425230385},{"$f":"'Baseline - external'!I25","v":-1.0641928724033325},{"$f":"'Baseline - external'!J25","v":-2.967884425983685},{"$f":"'Baseline - external'!K25","v":8.8459984093690665},{"$f":"'Baseline - external'!L25","v":3.5141596177158547},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"'Baseline - external'!N25","v":-1.5492582358879419},{"$f":"'Baseline - external'!O25","v":-1.9850198689183101},{"$f":"'Baseline - external'!P25","v":-1.214695126297739},{"$f":"'Baseline - external'!Q25","v":-0.70355417084552974},{"$f":"'Baseline - external'!R25","v":-0.95133129533910887},{"$f":"'Baseline - external'!S25","v":-1.2686641531695082},{"$f":"'Baseline - external'!T25","v":-0.26464332148222125},{"$f":"'Baseline - external'!U25","v":-0.94887139318816893},{"$f":"'Baseline - external'!V25","v":-0.88856023229921721},{"$f":"'Baseline - external'!W25","v":-0.85730704751514941},{"$f":"'Baseline - external'!X25","v":-1.1280702205409812},{"$f":"'Baseline - external'!Y25","v":-0.72980635922616877},{"$f":"'Baseline - external'!Z25","v":-0.73202866349987206},{"$f":"'Baseline - external'!AA25","v":-0.7288194048178438},{"$f":"'Baseline - external'!AB25","v":-1.0108383511207653},{"$f":"'Baseline - external'!AC25","v":-0.9771702512929461},{"$f":"'Baseline - external'!AD25","v":-0.94509243187782488},{"$f":"'Baseline - external'!AE25","v":-0.92244197188284072},{"$f":"'Baseline - external'!AF25","v":-0.88288118376446634},{"$f":"'Baseline - external'!AG25","v":-0.75408047127042899},{"$f":"'Baseline - external'!AH25","v":-0.77748245208282363}]
["D1GR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J15","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Denominator: 1+g+r+gr","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C26","v":1.1683720361709267},{"$f":"'Baseline - external'!D26","v":1.213549448219517},{"$f":"'Baseline - external'!E26","v":1.1522954034914918},{"$f":"'Baseline - external'!F26","v":0.89699766455074825},{"$f":"'Baseline - external'!G26","v":1.2573177396931847},{"$f":"'Baseline - external'!H26","v":1.2297110900983157},{"$f":"'Baseline - external'!I26","v":1.060011546047819},{"$f":"'Baseline - external'!J26","v":1.1398914013139749},{"$f":"'Baseline - external'!K26","v":0.81106687795695021},{"$f":"'Baseline - external'!L26","v":0.95147497114364132},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"'Baseline - external'!N26","v":1.0627944801551832},{"$f":"'Baseline - external'!O26","v":1.0827516398875765},{"$f":"'Baseline - external'!P26","v":1.0738823563088986},{"$f":"'Baseline - external'!Q26","v":1.0671910737982639},{"$f":"'Baseline - external'!R26","v":1.0714974304118143},{"$f":"'Baseline - external'!S26","v":1.0773871379515716},{"$f":"'Baseline - external'!T26","v":1.0773211801070959},{"$f":"'Baseline - external'!U26","v":1.072601799267223},{"$f":"'Baseline - external'!V26","v":1.0701328291727037},{"$f":"'Baseline - external'!W26","v":1.0698070321118291},{"$f":"'Baseline - external'!X26","v":1.068966376657577},{"$f":"'Baseline - external'!Y26","v":1.0688216982389254},{"$f":"'Baseline - external'!Z26","v":1.069227681595823},{"$f":"'Baseline - external'!AA26","v":1.0692870425012537},{"$f":"'Baseline - external'!AB26","v":1.0698330429822636},{"$f":"'Baseline - external'!AC26","v":1.069771921735778},{"$f":"'Baseline - external'!AD26","v":1.0696217074943581},{"$f":"'Baseline - external'!AE26","v":1.0700556410912188},{"$f":"'Baseline - external'!AF26","v":1.0699616881433722},{"$f":"'Baseline - external'!AG26","v":1.0672183289353294},{"$f":"'Baseline - external'!AH26","v":1.0690650734601852}]
["DCIR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J16","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C27","v":"…"},{"$f":"'Baseline - external'!D27","v":0.80790750071702322},{"$f":"'Baseline - external'!E27","v":1.0900266045446876},{"$f":"'Baseline - external'!F27","v":1.1031472275946468},{"$f":"'Baseline - external'!G27","v":0.82260784474654403},{"$f":"'Baseline - external'!H27","v":1.1459230950982455},{"$f":"'Baseline - external'!I27","v":1.1951982622981132},{"$f":"'Baseline - external'!J27","v":1.602297080767348},{"$f":"'Baseline - external'!K27","v":2.3556338084443613},{"$f":"'Baseline - external'!L27","v":2.2153778068670427},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"'Baseline - external'!O27","v":3.168281882371748},{"$f":"'Baseline - external'!P27","v":3.2495798151230768},{"$f":"'Baseline - external'!Q27","v":3.1723776176949987},{"$f":"'Baseline - external'!R27","v":2.8990630015788343},{"$f":"'Baseline - external'!S27","v":2.6147568959418668},{"$f":"'Baseline - external'!T27","v":3.540583008216581},{"$f":"'Baseline - external'!U27","v":2.5337939268106147},{"$f":"'Baseline - external'!V27","v":2.252906874326722},{"$f":"'Baseline - external'!W27","v":2.1603205666532146},{"$f":"'Baseline - external'!X27","v":1.80225679103805},{"$f":"'Baseline - external'!Y27","v":2.148218589241377},{"$f":"'Baseline - external'!Z27","v":2.1741739055657678},{"$f":"'Baseline - external'!AA27","v":2.1791472981029698},{"$f":"'Baseline - external'!AB27","v":1.9013710658089167},{"$f":"'Baseline - external'!AC27","v":1.9008997689709826},{"$f":"'Baseline - external'!AD27","v":1.9137427240515574},{"$f":"'Baseline - external'!AE27","v":1.896509251649936},{"$f":"'Baseline - external'!AF27","v":1.8920174070016036},{"$f":"'Baseline - external'!AG27","v":1.8725345308730716},{"$f":"'Baseline - external'!AH27","v":1.8617558842419994}]
["DCGDPR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J17","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C28","v":"…"},{"$f":"'Baseline - external'!D28","v":-0.74374291892863831},{"$f":"'Baseline - external'!E28","v":-2.180351083959176},{"$f":"'Baseline - external'!F28","v":-1.420822119785198},{"$f":"'Baseline - external'!G28","v":-1.8267406940928652},{"$f":"'Baseline - external'!H28","v":-3.433031573362761},{"$f":"'Baseline - external'!I28","v":-2.5843314025830706},{"$f":"'Baseline - external'!J28","v":-2.1332292069849204},{"$f":"'Baseline - external'!K28","v":-1.9270975495188669},{"$f":"'Baseline - external'!L28","v":-1.9850045124179978},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"'Baseline - external'!O28","v":-4.4189939396516111},{"$f":"'Baseline - external'!P28","v":-2.8606237899787459},{"$f":"'Baseline - external'!Q28","v":-2.3840758764957295},{"$f":"'Baseline - external'!R28","v":-2.3753728187439176},{"$f":"'Baseline - external'!S28","v":-2.3336418221429347},{"$f":"'Baseline - external'!T28","v":-2.264346100575628},{"$f":"'Baseline - external'!U28","v":-1.9248007686593873},{"$f":"'Baseline - external'!V28","v":-1.7020657381603614},{"$f":"'Baseline - external'!W28","v":-1.6854763872008858},{"$f":"'Baseline - external'!X28","v":-1.6562321572393153},{"$f":"'Baseline - external'!Y28","v":-1.6714652245037558},{"$f":"'Baseline - external'!Z28","v":-1.6929191940558188},{"$f":"'Baseline - external'!AA28","v":-1.6857291627223818},{"$f":"'Baseline - external'!AB28","v":-1.7018864438444825},{"$f":"'Baseline - external'!AC28","v":-1.6744565442855992},{"$f":"'Baseline - external'!AD28","v":-1.6474218167906916},{"$f":"'Baseline - external'!AE28","v":-1.6332523533342871},{"$f":"'Baseline - external'!AF28","v":-1.5927447863844326},{"$f":"'Baseline - external'!AG28","v":-1.4038530812117007},{"$f":"'Baseline - external'!AH28","v":-1.4624090338891558}]
["DCPECH_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J18","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C29","v":"…"},{"$f":"'Baseline - external'!D29","v":-2.9155825568525731},{"$f":"'Baseline - external'!E29","v":-1.6389270819711721},{"$f":"'Baseline - external'!F29","v":4.0186603884430809},{"$f":"'Baseline - external'!G29","v":-4.1241519329864476},{"$f":"'Baseline - external'!H29","v":-2.3362693642585231},{"$f":"'Baseline - external'!I29","v":0.32494026788162478},{"$f":"'Baseline - external'!J29","v":-2.4369522997661126},{"$f":"'Baseline - external'!K29","v":8.4174621504435727},{"$f":"'Baseline - external'!L29","v":3.2837863232668099},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"'Baseline - external'!O29","v":-0.73430781163844683},{"$f":"'Baseline - external'!P29","v":-1.6036511514420699},{"$f":"'Baseline - external'!Q29","v":-1.4918559120447989},{"$f":"'Baseline - external'!R29","v":-1.4750214781740256},{"$f":"'Baseline - external'!S29","v":-1.5497792269684403},{"$f":"'Baseline - external'!T29","v":-1.5408802291231742},{"$f":"'Baseline - external'!U29","v":-1.5578645513393963},{"$f":"'Baseline - external'!V29","v":-1.4394013684655778},{"$f":"'Baseline - external'!W29","v":-1.3321512269674782},{"$f":"'Baseline - external'!X29","v":-1.2740948543397159},{"$f":"'Baseline - external'!Y29","v":-1.20655972396379},{"$f":"'Baseline - external'!Z29","v":-1.2132833750098211},{"$f":"'Baseline - external'!AA29","v":-1.2222375401984318},{"$f":"'Baseline - external'!AB29","v":-1.2103229730851994},{"$f":"'Baseline - external'!AC29","v":-1.2036134759783295},{"$f":"'Baseline - external'!AD29","v":-1.2114133391386908},{"$f":"'Baseline - external'!AE29","v":-1.1856988701984896},{"$f":"'Baseline - external'!AF29","v":-1.1821538043816373},{"$f":"'Baseline - external'!AG29","v":-1.2227619209317999},{"$f":"'Baseline - external'!AH29","v":-1.1768293024356673}]
["DRES_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J19","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Residual (3-4) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C30","v":"…"},{"$f":"'Baseline - external'!D30","v":4.3037411642316918},{"$f":"'Baseline - external'!E30","v":-2.8872516373777959},{"$f":"'Baseline - external'!F30","v":9.5787262855682531},{"$f":"'Baseline - external'!G30","v":9.0151375005123207},{"$f":"'Baseline - external'!H30","v":0.6294282126820514},{"$f":"'Baseline - external'!I30","v":1.7344686940595122},{"$f":"'Baseline - external'!J30","v":5.5765884792341787},{"$f":"'Baseline - external'!K30","v":2.7199351010831387},{"$f":"'Baseline - external'!L30","v":3.0303665830203785},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":5.4182972031488079},{"$f":"'Baseline - external'!O30","v":3.3987358891627393},{"$f":"'Baseline - external'!P30","v":2.5713669073225898},{"$f":"'Baseline - external'!Q30","v":2.6553799598649737},{"$f":"'Baseline - external'!R30","v":1.726636754470706},{"$f":"'Baseline - external'!S30","v":2.3884992008713715},{"$f":"'Baseline - external'!T30","v":1.6599393815561272},{"$f":"'Baseline - external'!U30","v":8.7331471685319073E-3},{"$f":"'Baseline - external'!V30","v":0.76682050444119909},{"$f":"'Baseline - external'!W30","v":0.83073127854428619},{"$f":"'Baseline - external'!X30","v":0.65438054030119908},{"$f":"'Baseline - external'!Y30","v":1.2619340084478039},{"$f":"'Baseline - external'!Z30","v":1.2214488223868107},{"$f":"'Baseline - external'!AA30","v":1.2235734260543629},{"$f":"'Baseline - external'!AB30","v":1.2012368087447316},{"$f":"'Baseline - external'!AC30","v":1.2336144615734896},{"$f":"'Baseline - external'!AD30","v":0.56504687926833164},{"$f":"'Baseline - external'!AE30","v":0.54951261405197638},{"$f":"'Baseline - external'!AF30","v":0.32259308464479797},{"$f":"'Baseline - external'!AG30","v":0.37204079650497657},{"$f":"'Baseline - external'!AH30","v":0.3078477053154518}]
["DRESEF_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J20","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Residual o/w exceptional financing (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C31","v":"..."},{"$f":"'Baseline - external'!D31","v":-2.3197304365034777},{"$f":"'Baseline - external'!E31","v":-0.23413379620056685},{"$f":"'Baseline - external'!F31","v":0},{"$f":"'Baseline - external'!G31","v":0},{"$f":"'Baseline - external'!H31","v":4.6606868486122319E-2},{"$f":"'Baseline - external'!I31","v":0},{"$f":"'Baseline - external'!J31","v":0},{"$f":"'Baseline - external'!K31","v":0},{"$f":"'Baseline - external'!L31","v":0},{"$f":"'Baseline - external'!M31","v":0},{"$f":"'Baseline - external'!N31","v":0},{"$f":"'Baseline - external'!O31","v":0},{"$f":"'Baseline - external'!P31","v":0},{"$f":"'Baseline - external'!Q31","v":0},{"$f":"'Baseline - external'!R31","v":0},{"$f":"'Baseline - external'!S31","v":0},{"$f":"'Baseline - external'!T31","v":0},{"$f":"'Baseline - external'!U31","v":0},{"$f":"'Baseline - external'!V31","v":0},{"$f":"'Baseline - external'!W31","v":0},{"$f":"'Baseline - external'!X31","v":0},{"$f":"'Baseline - external'!Y31","v":0},{"$f":"'Baseline - external'!Z31","v":0},{"$f":"'Baseline - external'!AA31","v":0},{"$f":"'Baseline - external'!AB31","v":0},{"$f":"'Baseline - external'!AC31","v":0},{"$f":"'Baseline - external'!AD31","v":0},{"$f":"'Baseline - external'!AE31","v":0},{"$f":"'Baseline - external'!AF31","v":0},{"$f":"'Baseline - external'!AG31","v":0},{"$f":"'Baseline - external'!AH31","v":0}]
["DNPV_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J21","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","NPV of external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C33","v":"..."},{"$f":"'Baseline - external'!D33","v":"..."},{"$f":"'Baseline - external'!E33","v":"..."},{"$f":"'Baseline - external'!F33","v":"..."},{"$f":"'Baseline - external'!G33","v":"..."},{"$f":"'Baseline - external'!H33","v":"..."},{"$f":"'Baseline - external'!I33","v":"..."},{"$f":"'Baseline - external'!J33","v":"..."},{"$f":"'Baseline - external'!K33","v":"..."},{"$f":"'Baseline - external'!L33","v":"..."},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":48.884623746813411},{"$f":"'Baseline - external'!O33","v":47.151384667261361},{"$f":"'Baseline - external'!P33","v":45.226496964495908},{"$f":"'Baseline - external'!Q33","v":44.194059559244771},{"$f":"'Baseline - external'!R33","v":42.60430829244828},{"$f":"'Baseline - external'!S33","v":41.695157849757159},{"$f":"'Baseline - external'!T33","v":39.423451546230709},{"$f":"'Baseline - external'!U33","v":36.989726806144397},{"$f":"'Baseline - external'!V33","v":35.95584417770263},{"$f":"'Baseline - external'!W33","v":35.415119480762378},{"$f":"'Baseline - external'!X33","v":35.207778495869825},{"$f":"'Baseline - external'!Y33","v":35.194028817938246},{"$f":"'Baseline - external'!Z33","v":34.987071024671181},{"$f":"'Baseline - external'!AA33","v":34.663044336525971},{"$f":"'Baseline - external'!AB33","v":34.40693484540261},{"$f":"'Baseline - external'!AC33","v":34.27626060921542},{"$f":"'Baseline - external'!AD33","v":33.731370245110554},{"$f":"'Baseline - external'!AE33","v":33.27873517933304},{"$f":"'Baseline - external'!AF33","v":32.571069907990385},{"$f":"'Baseline - external'!AG33","v":32.06911275634269},{"$f":"'Baseline - external'!AH33","v":31.575593240807549}]
["DNPV_BX",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J22","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","NPV of external debt (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C34","v":"..."},{"$f":"'Baseline - external'!D34","v":"..."},{"$f":"'Baseline - external'!E34","v":"..."},{"$f":"'Baseline - external'!F34","v":"..."},{"$f":"'Baseline - external'!G34","v":"..."},{"$f":"'Baseline - external'!H34","v":"..."},{"$f":"'Baseline - external'!I34","v":"..."},{"$f":"'Baseline - external'!J34","v":"..."},{"$f":"'Baseline - external'!K34","v":"..."},{"$f":"'Baseline - external'!L34","v":"..."},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":118.78422405101594},{"$f":"'Baseline - external'!O34","v":113.060172782362},{"$f":"'Baseline - external'!P34","v":109.21567259304869},{"$f":"'Baseline - external'!Q34","v":108.21359054401371},{"$f":"'Baseline - external'!R34","v":105.17153719873158},{"$f":"'Baseline - external'!S34","v":103.65321897660252},{"$f":"'Baseline - external'!T34","v":99.56782666514188},{"$f":"'Baseline - external'!U34","v":95.256865710530064},{"$f":"'Baseline - external'!V34","v":94.372575629386489},{"$f":"'Baseline - external'!W34","v":94.163366374307301},{"$f":"'Baseline - external'!X34","v":94.375914273015667},{"$f":"'Baseline - external'!Y34","v":94.688323255923706},{"$f":"'Baseline - external'!Z34","v":94.528118373148288},{"$f":"'Baseline - external'!AA34","v":94.14644154133579},{"$f":"'Baseline - external'!AB34","v":93.995952685214306},{"$f":"'Baseline - external'!AC34","v":94.332243968910262},{"$f":"'Baseline - external'!AD34","v":93.551132746582226},{"$f":"'Baseline - external'!AE34","v":92.783819314678979},{"$f":"'Baseline - external'!AF34","v":91.518862324088801},{"$f":"'Baseline - external'!AG34","v":90.800420863298427},{"$f":"'Baseline - external'!AH34","v":89.935391528441059}]
["DPPGNPV_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J23","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","NPV of PPG external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C35","v":"..."},{"$f":"'Baseline - external'!D35","v":"..."},{"$f":"'Baseline - external'!E35","v":"..."},{"$f":"'Baseline - external'!F35","v":"..."},{"$f":"'Baseline - external'!G35","v":"..."},{"$f":"'Baseline - external'!H35","v":"..."},{"$f":"'Baseline - external'!I35","v":"..."},{"$f":"'Baseline - external'!J35","v":"..."},{"$f":"'Baseline - external'!K35","v":"..."},{"$f":"'Baseline - external'!L35","v":"..."},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"'Baseline - external'!O35","v":43.151384667261354},{"$f":"'Baseline - external'!P35","v":41.226496964495894},{"$f":"'Baseline - external'!Q35","v":40.194059559244764},{"$f":"'Baseline - external'!R35","v":38.604308292448287},{"$f":"'Baseline - external'!S35","v":37.695157849757152},{"$f":"'Baseline - external'!T35","v":35.423451546230709},{"$f":"'Baseline - external'!U35","v":32.989726806144404},{"$f":"'Baseline - external'!V35","v":31.95584417770263},{"$f":"'Baseline - external'!W35","v":31.415119480762378},{"$f":"'Baseline - external'!X35","v":31.207778495869825},{"$f":"'Baseline - external'!Y35","v":31.194028817938246},{"$f":"'Baseline - external'!Z35","v":30.987071024671192},{"$f":"'Baseline - external'!AA35","v":30.663044336525953},{"$f":"'Baseline - external'!AB35","v":30.406934845402617},{"$f":"'Baseline - external'!AC35","v":30.276260609215427},{"$f":"'Baseline - external'!AD35","v":29.731370245110572},{"$f":"'Baseline - external'!AE35","v":29.278735179333044},{"$f":"'Baseline - external'!AF35","v":28.571069907990392},{"$f":"'Baseline - external'!AG35","v":28.069112756342683},{"$f":"'Baseline - external'!AH35","v":27.576148902935632}]
["DPPGNPV_BX",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J24","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","NPV of PPG external debt (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C36","v":"..."},{"$f":"'Baseline - external'!D36","v":"..."},{"$f":"'Baseline - external'!E36","v":"..."},{"$f":"'Baseline - external'!F36","v":"..."},{"$f":"'Baseline - external'!G36","v":"..."},{"$f":"'Baseline - external'!H36","v":"..."},{"$f":"'Baseline - external'!I36","v":"..."},{"$f":"'Baseline - external'!J36","v":"..."},{"$f":"'Baseline - external'!K36","v":"..."},{"$f":"'Baseline - external'!L36","v":"..."},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"'Baseline - external'!O36","v":103.46892335626711},{"$f":"'Baseline - external'!P36","v":99.556231343041077},{"$f":"'Baseline - external'!Q36","v":98.419189068046379},{"$f":"'Baseline - external'!R36","v":95.297274109956277},{"$f":"'Baseline - external'!S36","v":93.709309484751884},{"$f":"'Baseline - external'!T36","v":89.465430983385644},{"$f":"'Baseline - external'!U36","v":84.955966089426965},{"$f":"'Baseline - external'!V36","v":83.873856682561168},{"$f":"'Baseline - external'!W36","v":83.527980386076237},{"$f":"'Baseline - external'!X36","v":83.653747944448625},{"$f":"'Baseline - external'!Y36","v":83.926460924588525},{"$f":"'Baseline - external'!Z36","v":83.720912670619896},{"$f":"'Baseline - external'!AA36","v":83.282255392269818},{"$f":"'Baseline - external'!AB36","v":83.068393679152621},{"$f":"'Baseline - external'!AC36","v":83.323780117570749},{"$f":"'Baseline - external'!AD36","v":82.457467465060816},{"$f":"'Baseline - external'!AE36","v":81.631494105841114},{"$f":"'Baseline - external'!AF36","v":80.279580030615577},{"$f":"'Baseline - external'!AG36","v":79.474828970165689},{"$f":"'Baseline - external'!AH36","v":78.543947837119973}]
["DPPGNPV_GGR",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J25","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","NPV of PPG external debt (in percent of government revenues)","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C37","v":"..."},{"$f":"'Baseline - external'!D37","v":"..."},{"$f":"'Baseline - external'!E37","v":"..."},{"$f":"'Baseline - external'!F37","v":"..."},{"$f":"'Baseline - external'!G37","v":"..."},{"$f":"'Baseline - external'!H37","v":"..."},{"$f":"'Baseline - external'!I37","v":"..."},{"$f":"'Baseline - external'!J37","v":"..."},{"$f":"'Baseline - external'!K37","v":"..."},{"$f":"'Baseline - external'!L37","v":"..."},{"$f":"'Baseline - external'!M37","v":259.04342764467685},{"$f":"'Baseline - external'!N37","v":247.7665886016176},{"$f":"'Baseline - external'!O37","v":237.36073895484844},{"$f":"'Baseline - external'!P37","v":221.1704850601933},{"$f":"'Baseline - external'!Q37","v":213.7632204125147},{"$f":"'Baseline - external'!R37","v":206.44529355802544},{"$f":"'Baseline - external'!S37","v":202.5684718175612},{"$f":"'Baseline - external'!T37","v":192.46848185295644},{"$f":"'Baseline - external'!U37","v":181.3252968118714},{"$f":"'Baseline - external'!V37","v":177.41810695847784},{"$f":"'Baseline - external'!W37","v":175.82356465312427},{"$f":"'Baseline - external'!X37","v":175.74886477151975},{"$f":"'Baseline - external'!Y37","v":176.38164577604263},{"$f":"'Baseline - external'!Z37","v":175.90652795005656},{"$f":"'Baseline - external'!AA37","v":174.70315679785003},{"$f":"'Baseline - external'!AB37","v":173.78429947245661},{"$f":"'Baseline - external'!AC37","v":173.34334043773737},{"$f":"'Baseline - external'!AD37","v":170.68078954434833},{"$f":"'Baseline - external'!AE37","v":168.45442345013427},{"$f":"'Baseline - external'!AF37","v":164.73357581288639},{"$f":"'Baseline - external'!AG37","v":162.40810876521584},{"$f":"'Baseline - external'!AH37","v":159.93382885250512}]
["DS_BX",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J26","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt service-to-exports ratio (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C38","v":73.954499603672019},{"$f":"'Baseline - external'!D38","v":20.922889837401129},{"$f":"'Baseline - external'!E38","v":14.940577538421945},{"$f":"'Baseline - external'!F38","v":10.54935794412348},{"$f":"'Baseline - external'!G38","v":8.2086389739477674},{"$f":"'Baseline - external'!H38","v":9.8824966874488105},{"$f":"'Baseline - external'!I38","v":9.274942813914322},{"$f":"'Baseline - external'!J38","v":10.940010895212259},{"$f":"'Baseline - external'!K38","v":14.069177479898917},{"$f":"'Baseline - external'!L38","v":14.888693093114831},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"'Baseline - external'!O38","v":18.72200173486538},{"$f":"'Baseline - external'!P38","v":17.41921044987749},{"$f":"'Baseline - external'!Q38","v":18.570019384406386},{"$f":"'Baseline - external'!R38","v":20.864612738496987},{"$f":"'Baseline - external'!S38","v":18.199606763599228},{"$f":"'Baseline - external'!T38","v":22.008737870266184},{"$f":"'Baseline - external'!U38","v":21.86137660890876},{"$f":"'Baseline - external'!V38","v":19.024541635818526},{"$f":"'Baseline - external'!W38","v":17.565303820568698},{"$f":"'Baseline - external'!X38","v":15.827048713608578},{"$f":"'Baseline - external'!Y38","v":17.000796404910659},{"$f":"'Baseline - external'!Z38","v":16.669733856118437},{"$f":"'Baseline - external'!AA38","v":16.655287908501563},{"$f":"'Baseline - external'!AB38","v":15.973658750611404},{"$f":"'Baseline - external'!AC38","v":16.259842009272383},{"$f":"'Baseline - external'!AD38","v":17.08031960515352},{"$f":"'Baseline - external'!AE38","v":17.032865301993596},{"$f":"'Baseline - external'!AF38","v":17.388087231929241},{"$f":"'Baseline - external'!AG38","v":16.592456327828586},{"$f":"'Baseline - external'!AH38","v":16.152905349561578}]
["DSPPG_BX",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J27","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PPG debt service-to-exports ratio (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C39","v":64.949264695112177},{"$f":"'Baseline - external'!D39","v":12.69067779329148},{"$f":"'Baseline - external'!E39","v":7.262692034340545},{"$f":"'Baseline - external'!F39","v":4.5552218444880239},{"$f":"'Baseline - external'!G39","v":3.8487863138818774},{"$f":"'Baseline - external'!H39","v":5.8298446167387024},{"$f":"'Baseline - external'!I39","v":5.8357832439442001},{"$f":"'Baseline - external'!J39","v":8.7904343093450876},{"$f":"'Baseline - external'!K39","v":10.584783561020616},{"$f":"'Baseline - external'!L39","v":12.344047315589879},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.507447382610895},{"$f":"'Baseline - external'!P39","v":15.170490840774168},{"$f":"'Baseline - external'!Q39","v":16.275584555339673},{"$f":"'Baseline - external'!R39","v":18.560766082285152},{"$f":"'Baseline - external'!S39","v":15.892193499237058},{"$f":"'Baseline - external'!T39","v":19.66440549559961},{"$f":"'Baseline - external'!U39","v":19.460462395418617},{"$f":"'Baseline - external'!V39","v":16.571874391944313},{"$f":"'Baseline - external'!W39","v":15.079952334507581},{"$f":"'Baseline - external'!X39","v":13.319447314092885},{"$f":"'Baseline - external'!Y39","v":14.483570578314115},{"$f":"'Baseline - external'!Z39","v":14.142861916552054},{"$f":"'Baseline - external'!AA39","v":14.115234181755604},{"$f":"'Baseline - external'!AB39","v":13.420092313833543},{"$f":"'Baseline - external'!AC39","v":13.687222643483288},{"$f":"'Baseline - external'!AD39","v":14.487425032288856},{"$f":"'Baseline - external'!AE39","v":14.427317333136349},{"$f":"'Baseline - external'!AF39","v":14.76199266751172},{"$f":"'Baseline - external'!AG39","v":13.939392848205063},{"$f":"'Baseline - external'!AH39","v":13.488655379547129}]
["DSPPG_GGR",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J28","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PPG debt service-to-revenue ratio (in percent of revenue)","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C40","v":111.14967120693051},{"$f":"'Baseline - external'!D40","v":21.721649374329949},{"$f":"'Baseline - external'!E40","v":13.606371905161261},{"$f":"'Baseline - external'!F40","v":11.278370843117928},{"$f":"'Baseline - external'!G40","v":8.6087969950082321},{"$f":"'Baseline - external'!H40","v":11.282038076745993},{"$f":"'Baseline - external'!I40","v":13.627872475073691},{"$f":"'Baseline - external'!J40","v":18.436532120753739},{"$f":"'Baseline - external'!K40","v":23.534473010028442},{"$f":"'Baseline - external'!L40","v":31.328036387723156},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.868567507013431},{"$f":"'Baseline - external'!P40","v":33.702208014423533},{"$f":"'Baseline - external'!Q40","v":35.350030838398325},{"$f":"'Baseline - external'!R40","v":40.208734597151206},{"$f":"'Baseline - external'!S40","v":34.353655668471873},{"$f":"'Baseline - external'!T40","v":42.304365280281829},{"$f":"'Baseline - external'!U40","v":41.535330387876044},{"$f":"'Baseline - external'!V40","v":35.054434118846771},{"$f":"'Baseline - external'!W40","v":31.742788009445338},{"$f":"'Baseline - external'!X40","v":27.982939226947529},{"$f":"'Baseline - external'!Y40","v":30.438981784445332},{"$f":"'Baseline - external'!Z40","v":29.715654734982401},{"$f":"'Baseline - external'!AA40","v":29.609860574483328},{"$f":"'Baseline - external'!AB40","v":28.075676419400487},{"$f":"'Baseline - external'!AC40","v":28.474330989168799},{"$f":"'Baseline - external'!AD40","v":29.987886106535722},{"$f":"'Baseline - external'!AE40","v":29.772154116577777},{"$f":"'Baseline - external'!AF40","v":30.291586444715083},{"$f":"'Baseline - external'!AG40","v":28.485376554408205},{"$f":"'Baseline - external'!AH40","v":27.466053850470882}]
["DGFN",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J29","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Total gross financing need (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G41,\"Check scale\")),\"…\")","v":-8.7022112391115916E-2},{"$f":"IF(ISNUMBER('Baseline - external'!H41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H41,\"Check scale\")),\"…\")","v":2.6471106981814931},{"$f":"IF(ISNUMBER('Baseline - external'!I41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I41,\"Check scale\")),\"…\")","v":2.8425281612871984},{"$f":"IF(ISNUMBER('Baseline - external'!J41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J41,\"Check scale\")),\"…\")","v":3.378698595902617},{"$f":"IF(ISNUMBER('Baseline - external'!K41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K41,\"Check scale\")),\"…\")","v":1.5569076082666575},{"$f":"IF(ISNUMBER('Baseline - external'!L41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L41,\"Check scale\")),\"…\")","v":1.4885525636877728},{"$f":"IF(ISNUMBER('Baseline - external'!M41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M41,\"Check scale\")),\"…\")","v":1.3370348318612046},{"$f":"IF(ISNUMBER('Baseline - external'!N41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N41,\"Check scale\")),\"…\")","v":2.3602673115802948},{"$f":"IF(ISNUMBER('Baseline - external'!O41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O41,\"Check scale\")),\"…\")","v":2.0915041414437114},{"$f":"IF(ISNUMBER('Baseline - external'!P41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P41,\"Check scale\")),\"…\")","v":2.1012626397858094},{"$f":"IF(ISNUMBER('Baseline - external'!Q41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q41,\"Check scale\")),\"…\")","v":2.6008646609673765},{"$f":"IF(ISNUMBER('Baseline - external'!R41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R41,\"Check scale\")),\"…\")","v":3.5041136294176836},{"$f":"IF(ISNUMBER('Baseline - external'!S41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S41,\"Check scale\")),\"…\")","v":3.2751628348236124},{"$f":"IF(ISNUMBER('Baseline - external'!T41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T41,\"Check scale\")),\"…\")","v":3.9911748835850585},{"$f":"IF(ISNUMBER('Baseline - external'!U41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U41,\"Check scale\")),\"…\")","v":5.101796403004462},{"$f":"IF(ISNUMBER('Baseline - external'!V41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V41,\"Check scale\")),\"…\")","v":4.9658543913622237},{"$f":"IF(ISNUMBER('Baseline - external'!W41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W41,\"Check scale\")),\"…\")","v":5.1453523179498246},{"$f":"IF(ISNUMBER('Baseline - external'!X41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X41,\"Check scale\")),\"…\")","v":5.2958713359370142},{"$f":"IF(ISNUMBER('Baseline - external'!Y41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y41,\"Check scale\")),\"…\")","v":5.6749645293973989},{"$f":"IF(ISNUMBER('Baseline - external'!Z41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z41,\"Check scale\")),\"…\")","v":5.7500398520347318},{"$f":"IF(ISNUMBER('Baseline - external'!AA41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA41,\"Check scale\")),\"…\")","v":5.9520952459855057},{"$f":"IF(ISNUMBER('Baseline - external'!AB41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB41,\"Check scale\")),\"…\")","v":6.1244829787370492},{"$f":"IF(ISNUMBER('Baseline - external'!AC41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC41,\"Check scale\")),\"…\")","v":6.7445723905067494},{"$f":"IF(ISNUMBER('Baseline - external'!AD41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD41,\"Check scale\")),\"…\")","v":7.8575103734013361},{"$f":"IF(ISNUMBER('Baseline - external'!AE41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE41,\"Check scale\")),\"…\")","v":8.471403837517407},{"$f":"IF(ISNUMBER('Baseline - external'!AF41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF41,\"Check scale\")),\"…\")","v":9.0914189960560794},{"$f":"IF(ISNUMBER('Baseline - external'!AG41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG41,\"Check scale\")),\"…\")","v":9.2302925956352588},{"$f":"IF(ISNUMBER('Baseline - external'!AH41),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH41/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH41,\"Check scale\")),\"…\")","v":9.7204698650619417}]
["BCADSTAB_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J30","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Non-interest current account deficit that stabilizes debt ratio (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C42","v":"…"},{"$f":"'Baseline - external'!D42","v":2.020813160213379},{"$f":"'Baseline - external'!E42","v":11.980657559989448},{"$f":"'Baseline - external'!F42","v":-1.9261017144039454},{"$f":"'Baseline - external'!G42","v":4.0095349505120224},{"$f":"'Baseline - external'!H42","v":12.180817022828629},{"$f":"'Baseline - external'!I42","v":7.2237275662655058},{"$f":"'Baseline - external'!J42","v":4.1754262381836522},{"$f":"'Baseline - external'!K42","v":-2.8627387333514447},{"$f":"'Baseline - external'!L42","v":1.5505039062902428},{"$f":"'Baseline - external'!M42","v":4.2838683235377708},{"$f":"'Baseline - external'!N42","v":2.6650315432582681},{"$f":"'Baseline - external'!O42","v":4.6177336817732266},{"$f":"'Baseline - external'!P42","v":3.6695363039898785},{"$f":"'Baseline - external'!Q42","v":2.5717614874937977},{"$f":"'Baseline - external'!R42","v":3.4969714131309111},{"$f":"'Baseline - external'!S42","v":2.9011314203099188},{"$f":"'Baseline - external'!T42","v":2.3743600036871415},{"$f":"'Baseline - external'!U42","v":4.4333528651048759},{"$f":"'Baseline - external'!V42","v":3.338512902267436},{"$f":"'Baseline - external'!W42","v":2.9669074987044759},{"$f":"'Baseline - external'!X42","v":3.1375799652975855},{"$f":"'Baseline - external'!Y42","v":2.1317626358361674},{"$f":"'Baseline - external'!Z42","v":2.1744701261708546},{"$f":"'Baseline - external'!AA42","v":2.2193983446714443},{"$f":"'Baseline - external'!AB42","v":2.5237539082839784},{"$f":"'Baseline - external'!AC42","v":2.2566598322268128},{"$f":"'Baseline - external'!AD42","v":2.6418391908661141},{"$f":"'Baseline - external'!AE42","v":2.3834125918367519},{"$f":"'Baseline - external'!AF42","v":2.5709478729292972},{"$f":"'Baseline - external'!AG42","v":2.398044999024239},{"$f":"'Baseline - external'!AH42","v":2.2352738859003916}]
["NGDPD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J31","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Nominal GDP (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C48,\"Check scale\")),\"…\")","v":20.400942945333899},{"$f":"IF(ISNUMBER('Baseline - external'!D48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D48,\"Check scale\")),\"…\")","v":24.757553054467799},{"$f":"IF(ISNUMBER('Baseline - external'!E48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E48,\"Check scale\")),\"…\")","v":28.528014586360001},{"$f":"IF(ISNUMBER('Baseline - external'!F48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F48,\"Check scale\")),\"…\")","v":25.5895624582346},{"$f":"IF(ISNUMBER('Baseline - external'!G48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G48,\"Check scale\")),\"…\")","v":32.174210829725098},{"$f":"IF(ISNUMBER('Baseline - external'!H48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H48,\"Check scale\")),\"…\")","v":39.564983872474293},{"$f":"IF(ISNUMBER('Baseline - external'!I48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I48,\"Check scale\")),\"…\")","v":41.939339724018502},{"$f":"IF(ISNUMBER('Baseline - external'!J48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J48,\"Check scale\")),\"…\")","v":47.8062927281943},{"$f":"IF(ISNUMBER('Baseline - external'!K48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K48,\"Check scale\")),\"…\")","v":38.774100589752607},{"$f":"IF(ISNUMBER('Baseline - external'!L48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L48,\"Check scale\")),\"…\")","v":36.892586239755502},{"$f":"IF(ISNUMBER('Baseline - external'!M48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M48,\"Check scale\")),\"…\")","v":42.777871848343899},{"$f":"IF(ISNUMBER('Baseline - external'!N48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N48,\"Check scale\")),\"…\")","v":45.464086073205706},{"$f":"IF(ISNUMBER('Baseline - external'!O48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O48,\"Check scale\")),\"…\")","v":49.226313751753402},{"$f":"IF(ISNUMBER('Baseline - external'!P48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P48,\"Check scale\")),\"…\")","v":52.863269804134099},{"$f":"IF(ISNUMBER('Baseline - external'!Q48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q48,\"Check scale\")),\"…\")","v":56.4152096667612},{"$f":"IF(ISNUMBER('Baseline - external'!R48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R48,\"Check scale\")),\"…\")","v":60.448752194078402},{"$f":"IF(ISNUMBER('Baseline - external'!S48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S48,\"Check scale\")),\"…\")","v":65.126708119121901},{"$f":"IF(ISNUMBER('Baseline - external'!T48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T48,\"Check scale\")),\"…\")","v":70.162382047382792},{"$f":"IF(ISNUMBER('Baseline - external'!U48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U48,\"Check scale\")),\"…\")","v":75.256297224897096},{"$f":"IF(ISNUMBER('Baseline - external'!V48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V48,\"Check scale\")),\"…\")","v":80.534234262341002},{"$f":"IF(ISNUMBER('Baseline - external'!W48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W48,\"Check scale\")),\"…\")","v":86.1560901395938},{"$f":"IF(ISNUMBER('Baseline - external'!X48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X48,\"Check scale\")),\"…\")","v":92.097963503505198},{"$f":"IF(ISNUMBER('Baseline - external'!Y48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y48,\"Check scale\")),\"…\")","v":98.43630175616299},{"$f":"IF(ISNUMBER('Baseline - external'!Z48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z48,\"Check scale\")),\"…\")","v":105.250818711609},{"$f":"IF(ISNUMBER('Baseline - external'!AA48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA48,\"Check scale\")),\"…\")","v":112.543336660972},{"$f":"IF(ISNUMBER('Baseline - external'!AB48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB48,\"Check scale\")),\"…\")","v":120.40258032738498},{"$f":"IF(ISNUMBER('Baseline - external'!AC48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC48,\"Check scale\")),\"…\")","v":128.80329973877301},{"$f":"IF(ISNUMBER('Baseline - external'!AD48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD48,\"Check scale\")),\"…\")","v":137.770805397494},{"$f":"IF(ISNUMBER('Baseline - external'!AE48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE48,\"Check scale\")),\"…\")","v":147.422427493269},{"$f":"IF(ISNUMBER('Baseline - external'!AF48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF48,\"Check scale\")),\"…\")","v":157.736349390892},{"$f":"IF(ISNUMBER('Baseline - external'!AG48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG48,\"Check scale\")),\"…\")","v":168.33912320930699},{"$f":"IF(ISNUMBER('Baseline - external'!AH48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH48,\"Check scale\")),\"…\")","v":179.96547711998099}]
["NGDPD_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J32","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Nominal dollar GDP growth (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C49","v":0},{"$f":"'Baseline - external'!D49","v":21.354944821951683},{"$f":"'Baseline - external'!E49","v":15.229540349149229},{"$f":"'Baseline - external'!F49","v":-10.300233544925186},{"$f":"'Baseline - external'!G49","v":25.731773969318471},{"$f":"'Baseline - external'!H49","v":22.971109009831594},{"$f":"'Baseline - external'!I49","v":6.0011546047818998},{"$f":"'Baseline - external'!J49","v":13.98914013139747},{"$f":"'Baseline - external'!K49","v":-18.893312204304969},{"$f":"'Baseline - external'!L49","v":-4.8525028856358787},{"$f":"'Baseline - external'!M49","v":15.952488584946112},{"$f":"'Baseline - external'!N49","v":6.2794480155183185},{"$f":"'Baseline - external'!O49","v":8.2751639887576509},{"$f":"'Baseline - external'!P49","v":7.3882356308898833},{"$f":"'Baseline - external'!Q49","v":6.7191073798263723},{"$f":"'Baseline - external'!R49","v":7.1497430411814777},{"$f":"'Baseline - external'!S49","v":7.7387137951571594},{"$f":"'Baseline - external'!T49","v":7.7321180107095877},{"$f":"'Baseline - external'!U49","v":7.2601799267222988},{"$f":"'Baseline - external'!V49","v":7.0132829172703692},{"$f":"'Baseline - external'!W49","v":6.9807032111828926},{"$f":"'Baseline - external'!X49","v":6.8966376657577211},{"$f":"'Baseline - external'!Y49","v":6.8821698238925366},{"$f":"'Baseline - external'!Z49","v":6.9227681595823043},{"$f":"'Baseline - external'!AA49","v":6.9287042501253726},{"$f":"'Baseline - external'!AB49","v":6.9833042982263338},{"$f":"'Baseline - external'!AC49","v":6.9771921735777953},{"$f":"'Baseline - external'!AD49","v":6.9621707494358143},{"$f":"'Baseline - external'!AE49","v":7.0055641091218979},{"$f":"'Baseline - external'!AF49","v":6.9961688143372225},{"$f":"'Baseline - external'!AG49","v":6.7218328935329197},{"$f":"'Baseline - external'!AH49","v":6.9065073460185422}]
["DPPGPV",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J33","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of PPG external debt (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!H50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!I50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!J50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!K50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!L50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!M50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M50,\"Check scale\")),\"…\")","v":18.36196065895043},{"$f":"IF(ISNUMBER('Baseline - external'!N50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N50,\"Check scale\")),\"…\")","v":20.406383973885774},{"$f":"IF(ISNUMBER('Baseline - external'!O50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O50,\"Check scale\")),\"…\")","v":21.24183600453209},{"$f":"IF(ISNUMBER('Baseline - external'!P50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P50,\"Check scale\")),\"…\")","v":21.793674321134617},{"$f":"IF(ISNUMBER('Baseline - external'!Q50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q50,\"Check scale\")),\"…\")","v":22.675562973930806},{"$f":"IF(ISNUMBER('Baseline - external'!R50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R50,\"Check scale\")),\"…\")","v":23.335822655940124},{"$f":"IF(ISNUMBER('Baseline - external'!S50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S50,\"Check scale\")),\"…\")","v":24.549615427853613},{"$f":"IF(ISNUMBER('Baseline - external'!T50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T50,\"Check scale\")),\"…\")","v":24.853937408235915},{"$f":"IF(ISNUMBER('Baseline - external'!U50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U50,\"Check scale\")),\"…\")","v":24.82684685891358},{"$f":"IF(ISNUMBER('Baseline - external'!V50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V50,\"Check scale\")),\"…\")","v":25.735394410579694},{"$f":"IF(ISNUMBER('Baseline - external'!W50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W50,\"Check scale\")),\"…\")","v":27.066038657306727},{"$f":"IF(ISNUMBER('Baseline - external'!X50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X50,\"Check scale\")),\"…\")","v":28.74172844938094},{"$f":"IF(ISNUMBER('Baseline - external'!Y50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y50,\"Check scale\")),\"…\")","v":30.706248337130134},{"$f":"IF(ISNUMBER('Baseline - external'!Z50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z50,\"Check scale\")),\"…\")","v":32.614145948214194},{"$f":"IF(ISNUMBER('Baseline - external'!AA50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA50,\"Check scale\")),\"…\")","v":34.509213218159509},{"$f":"IF(ISNUMBER('Baseline - external'!AB50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB50,\"Check scale\")),\"…\")","v":36.610734152331503},{"$f":"IF(ISNUMBER('Baseline - external'!AC50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC50,\"Check scale\")),\"…\")","v":38.996822702179806},{"$f":"IF(ISNUMBER('Baseline - external'!AD50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD50,\"Check scale\")),\"…\")","v":40.961148242399723},{"$f":"IF(ISNUMBER('Baseline - external'!AE50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE50,\"Check scale\")),\"…\")","v":43.163422140698501},{"$f":"IF(ISNUMBER('Baseline - external'!AF50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF50,\"Check scale\")),\"…\")","v":45.06696265478373},{"$f":"IF(ISNUMBER('Baseline - external'!AG50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG50,\"Check scale\")),\"…\")","v":47.251298306659024},{"$f":"IF(ISNUMBER('Baseline - external'!AH50),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH50/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH50,\"Check scale\")),\"…\")","v":49.627547944484519}]
["DNPV_LCH_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J34","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","(NPVt-NPVt-1)/GDPt-1 (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C51","v":0},{"$f":"'Baseline - external'!D51","v":0},{"$f":"'Baseline - external'!E51","v":0},{"$f":"'Baseline - external'!F51","v":0},{"$f":"'Baseline - external'!G51","v":0},{"$f":"'Baseline - external'!H51","v":0},{"$f":"'Baseline - external'!I51","v":0},{"$f":"'Baseline - external'!J51","v":0},{"$f":"'Baseline - external'!K51","v":0},{"$f":"'Baseline - external'!L51","v":0},{"$f":"'Baseline - external'!M51","v":0},{"$f":"'Baseline - external'!N51","v":4.7791608759389312},{"$f":"'Baseline - external'!O51","v":1.8376087650834514},{"$f":"'Baseline - external'!P51","v":1.1210230353331594},{"$f":"'Baseline - external'!Q51","v":1.6682446168458931},{"$f":"'Baseline - external'!R51","v":1.1703575789390881},{"$f":"'Baseline - external'!S51","v":2.0079699379342912},{"$f":"'Baseline - external'!T51","v":0.46727677349463492},{"$f":"'Baseline - external'!U51","v":-3.8611216626079754E-2},{"$f":"'Baseline - external'!V51","v":1.2072711323425811},{"$f":"'Baseline - external'!W51","v":1.6522715574502713},{"$f":"'Baseline - external'!X51","v":1.9449464214998471},{"$f":"'Baseline - external'!Y51","v":2.1330763602329035},{"$f":"'Baseline - external'!Z51","v":1.9382052932160345},{"$f":"'Baseline - external'!AA51","v":1.8005249680174609},{"$f":"'Baseline - external'!AB51","v":1.8672992968945499},{"$f":"'Baseline - external'!AC51","v":1.9817586494910024},{"$f":"'Baseline - external'!AD51","v":1.5250583985066983},{"$f":"'Baseline - external'!AE51","v":1.5985054975506718},{"$f":"'Baseline - external'!AF51","v":1.2912150114826608},{"$f":"'Baseline - external'!AG51","v":1.3848017025309827},{"$f":"'Baseline - external'!AH51","v":1.4115848963232087}]
["NGDP_R_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J35","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Real GDP growth (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C52","v":6.2498785469726537},{"$f":"'Baseline - external'!D52","v":4.3468189722677186},{"$f":"'Baseline - external'!E52","v":9.1497990814511923},{"$f":"'Baseline - external'!F52","v":4.8444869909498589},{"$f":"'Baseline - external'!G52","v":7.8997120115329222},{"$f":"'Baseline - external'!H52","v":14.04712346038739},{"$f":"'Baseline - external'!I52","v":9.2927894583888282},{"$f":"'Baseline - external'!J52","v":7.3125250849582768},{"$f":"'Baseline - external'!K52","v":3.9874679871839236},{"$f":"'Baseline - external'!L52","v":3.8354406323071855},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087}]
["NGDP_D_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J36","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","GDP deflator in U.S. dollar terms (change in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C53","v":9.9645526328196112},{"$f":"'Baseline - external'!D53","v":16.299611255235511},{"$f":"'Baseline - external'!E53","v":5.5700892890889309},{"$f":"'Baseline - external'!F53","v":-14.444937421633163},{"$f":"'Baseline - external'!G53","v":16.526514876962374},{"$f":"'Baseline - external'!H53","v":7.8248230018215237},{"$f":"'Baseline - external'!I53","v":-3.0117584791448215},{"$f":"'Baseline - external'!J53","v":6.221654966327006},{"$f":"'Baseline - external'!K53","v":-22.003401596727869},{"$f":"'Baseline - external'!L53","v":-8.3670310108357135},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493}]
["FI_NER",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J37","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Nominal effective interest rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C54","v":0},{"$f":"'Baseline - external'!D54","v":4.7218300337069961},{"$f":"'Baseline - external'!E54","v":4.5742745278021859},{"$f":"'Baseline - external'!F54","v":3.7613310764000567},{"$f":"'Baseline - external'!G54","v":3.5573549617300677},{"$f":"'Baseline - external'!H54","v":4.6888363386611269},{"$f":"'Baseline - external'!I54","v":4.2977173134479756},{"$f":"'Baseline - external'!J54","v":5.4925357098532714},{"$f":"'Baseline - external'!K54","v":4.8741769211658053},{"$f":"'Baseline - external'!L54","v":4.2805696426448057},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"'Baseline - external'!O54","v":6.3518873352194527},{"$f":"'Baseline - external'!P54","v":6.7552802187304177},{"$f":"'Baseline - external'!Q54","v":6.8014572548187395},{"$f":"'Baseline - external'!R54","v":6.3713627451934789},{"$f":"'Baseline - external'!S54","v":6.0098613670115828},{"$f":"'Baseline - external'!T54","v":8.3460216894391035},{"$f":"'Baseline - external'!U54","v":6.1666086111796261},{"$f":"'Baseline - external'!V54","v":5.8203539549990522},{"$f":"'Baseline - external'!W54","v":5.7464802113847302},{"$f":"'Baseline - external'!X54","v":4.8702807479902726},{"$f":"'Baseline - external'!Y54","v":5.8980088016247993},{"$f":"'Baseline - external'!Z54","v":5.9748623527446973},{"$f":"'Baseline - external'!AA54","v":6.0224917489816505},{"$f":"'Baseline - external'!AB54","v":5.3053030211750301},{"$f":"'Baseline - external'!AC54","v":5.383726571914428},{"$f":"'Baseline - external'!AD54","v":5.4795938012664562},{"$f":"'Baseline - external'!AE54","v":5.5567033110342887},{"$f":"'Baseline - external'!AF54","v":5.6570218502226775},{"$f":"'Baseline - external'!AG54","v":5.742466131908869},{"$f":"'Baseline - external'!AH54","v":5.846819149868911}]
["BX_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J38","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Growth of exports of G&S (US dollar terms, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C55","v":21.393885018060033},{"$f":"'Baseline - external'!D55","v":22.290760994091841},{"$f":"'Baseline - external'!E55","v":21.825104867847877},{"$f":"'Baseline - external'!F55","v":20.348506177805035},{"$f":"'Baseline - external'!G55","v":21.481869612651593},{"$f":"'Baseline - external'!H55","v":26.681290771789111},{"$f":"'Baseline - external'!I55","v":26.852727391694351},{"$f":"'Baseline - external'!J55","v":-1.842404474504955},{"$f":"'Baseline - external'!K55","v":-6.4279961577309974},{"$f":"'Baseline - external'!L55","v":8.1406629859724244},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
["BM_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J39","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Growth of imports of G&S (US dollar terms, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C56","v":25.166396928450908},{"$f":"'Baseline - external'!D56","v":21.458754041737784},{"$f":"'Baseline - external'!E56","v":24.857795086260424},{"$f":"'Baseline - external'!F56","v":-12.550685223329793},{"$f":"'Baseline - external'!G56","v":27.346141196953354},{"$f":"'Baseline - external'!H56","v":39.399401776237355},{"$f":"'Baseline - external'!I56","v":12.767835496546898},{"$f":"'Baseline - external'!J56","v":2.268159438413031},{"$f":"'Baseline - external'!K56","v":-14.450010547995317},{"$f":"'Baseline - external'!L56","v":7.9323335926479999},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
["NCT_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J40","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net transfers (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C57","v":8.3997034569549971},{"$f":"'Baseline - external'!D57","v":7.9024542116457015},{"$f":"'Baseline - external'!E57","v":7.4229697043278309},{"$f":"'Baseline - external'!F57","v":7.7757597719898373},{"$f":"'Baseline - external'!G57","v":6.9119037624022814},{"$f":"'Baseline - external'!H57","v":6.2862806669658058},{"$f":"'Baseline - external'!I57","v":5.4918068458025395},{"$f":"'Baseline - external'!J57","v":3.8846720403989092},{"$f":"'Baseline - external'!K57","v":4.9600312498692078},{"$f":"'Baseline - external'!L57","v":6.6711186393119899},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
["BFDI_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J41","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net FDI (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C58","v":3.1338929898643384},{"$f":"'Baseline - external'!D58","v":3.4731363493808827},{"$f":"'Baseline - external'!E58","v":6.3641543612259914},{"$f":"'Baseline - external'!F58","v":11.353610067416838},{"$f":"'Baseline - external'!G58","v":7.8963876686915739},{"$f":"'Baseline - external'!H58","v":8.1868673929876419},{"$f":"'Baseline - external'!I58","v":7.8940033879216855},{"$f":"'Baseline - external'!J58","v":6.7841302914341455},{"$f":"'Baseline - external'!K58","v":8.7031947771007605},{"$f":"'Baseline - external'!L58","v":8.0950301070264761},{"$f":"'Baseline - external'!M58","v":8.1557593596013174},{"$f":"'Baseline - external'!N58","v":6.5340705105191343},{"$f":"'Baseline - external'!O58","v":6.0314497020176558},{"$f":"'Baseline - external'!P58","v":5.026208085014729},{"$f":"'Baseline - external'!Q58","v":4.5235872765132417},{"$f":"'Baseline - external'!R58","v":4.2722768722625082},{"$f":"'Baseline - external'!S58","v":4.0209664680117818},{"$f":"'Baseline - external'!T58","v":3.7696560637610474},{"$f":"'Baseline - external'!U58","v":3.4932146190852387},{"$f":"'Baseline - external'!V58","v":3.2167731744094179},{"$f":"'Baseline - external'!W58","v":2.9403317297336127},{"$f":"'Baseline - external'!X58","v":2.6638902850578035},{"$f":"'Baseline - external'!Y58","v":2.6638902850578026},{"$f":"'Baseline - external'!Z58","v":2.6638902850577932},{"$f":"'Baseline - external'!AA58","v":2.7141523659079634},{"$f":"'Baseline - external'!AB58","v":2.7141523659079447},{"$f":"'Baseline - external'!AC58","v":2.5131040425073561},{"$f":"'Baseline - external'!AD58","v":2.2617936382566208},{"$f":"'Baseline - external'!AE58","v":2.0104832340058878},{"$f":"'Baseline - external'!AF58","v":2.0106597738096288},{"$f":"'Baseline - external'!AG58","v":2.0160053242587868},{"$f":"'Baseline - external'!AH58","v":1.7656391391330195}]
["DENDA_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J42","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Nominal exchange rate depreciation (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C59","v":1.1043449927726323},{"$f":"'Baseline - external'!D59","v":1.9626729641420981},{"$f":"'Baseline - external'!E59","v":11.590444948538625},{"$f":"'Baseline - external'!F59","v":26.03302444743678},{"$f":"'Baseline - external'!G59","v":5.929021451127614E-2},{"$f":"'Baseline - external'!H59","v":5.3460991500479675},{"$f":"'Baseline - external'!I59","v":15.812675755691618},{"$f":"'Baseline - external'!J59","v":8.0977115904572692},{"$f":"'Baseline - external'!K59","v":33.153113043419083},{"$f":"'Baseline - external'!L59","v":21.2576813220948},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
["GGREG_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J43","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Government revenues (excluding grants, in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C60","v":13.593880231480002},{"$f":"'Baseline - external'!D60","v":13.696372911364838},{"$f":"'Baseline - external'!E60","v":13.229450606026576},{"$f":"'Baseline - external'!F60","v":13.430713080369994},{"$f":"'Baseline - external'!G60","v":14.364273518200374},{"$f":"'Baseline - external'!H60","v":17.103348379368381},{"$f":"'Baseline - external'!I60","v":16.961803538581886},{"$f":"'Baseline - external'!J60","v":16.262693202575317},{"$f":"'Baseline - external'!K60","v":17.698160872294487},{"$f":"'Baseline - external'!L60","v":17.622466630679888},{"$f":"'Baseline - external'!M60","v":16.570182797648243},{"$f":"'Baseline - external'!N60","v":18.115688640724322},{"$f":"'Baseline - external'!O60","v":18.179663939902781},{"$f":"'Baseline - external'!P60","v":18.640144028836296},{"$f":"'Baseline - external'!Q60","v":18.803075422272979},{"$f":"'Baseline - external'!R60","v":18.699534209336576},{"$f":"'Baseline - external'!S60","v":18.608600593929772},{"$f":"'Baseline - external'!T60","v":18.404806441656142},{"$f":"'Baseline - external'!U60","v":18.19367037373274},{"$f":"'Baseline - external'!V60","v":18.011602493978497},{"$f":"'Baseline - external'!W60","v":17.867411312437039},{"$f":"'Baseline - external'!X60","v":17.757029916774218},{"$f":"'Baseline - external'!Y60","v":17.685529965825523},{"$f":"'Baseline - external'!Z60","v":17.615645869304551},{"$f":"'Baseline - external'!AA60","v":17.551511316997168},{"$f":"'Baseline - external'!AB60","v":17.496940136540854},{"$f":"'Baseline - external'!AC60","v":17.466065054913521},{"$f":"'Baseline - external'!AD60","v":17.419283285765097},{"$f":"'Baseline - external'!AE60","v":17.380805193281322},{"$f":"'Baseline - external'!AF60","v":17.343804847921842},{"$f":"'Baseline - external'!AG60","v":17.283073468283902},{"$f":"'Baseline - external'!AH60","v":17.242223925225371}]
["GBEGPF",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J44","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Aid flows (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C61,\"Check scale\")),\"…\")","v":0.78510080165013352},{"$f":"IF(ISNUMBER('Baseline - external'!D61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D61,\"Check scale\")),\"…\")","v":1.0083538162948149},{"$f":"IF(ISNUMBER('Baseline - external'!E61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E61,\"Check scale\")),\"…\")","v":0.85341726879420354},{"$f":"IF(ISNUMBER('Baseline - external'!F61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F61,\"Check scale\")),\"…\")","v":0.82866397305595851},{"$f":"IF(ISNUMBER('Baseline - external'!G61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G61,\"Check scale\")),\"…\")","v":0.87652153765657492},{"$f":"IF(ISNUMBER('Baseline - external'!H61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H61,\"Check scale\")),\"…\")","v":0.91645246499323629},{"$f":"IF(ISNUMBER('Baseline - external'!I61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I61,\"Check scale\")),\"…\")","v":0.69036921128917661},{"$f":"IF(ISNUMBER('Baseline - external'!J61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J61,\"Check scale\")),\"…\")","v":0.22396077889511526},{"$f":"IF(ISNUMBER('Baseline - external'!K61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K61,\"Check scale\")),\"…\")","v":0.27851128580265383},{"$f":"IF(ISNUMBER('Baseline - external'!L61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L61,\"Check scale\")),\"…\")","v":0.72427778639460871},{"$f":"IF(ISNUMBER('Baseline - external'!M61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M61,\"Check scale\")),\"…\")","v":0.2916518523722898},{"$f":"IF(ISNUMBER('Baseline - external'!N61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N61,\"Check scale\")),\"…\")","v":0.48547010767107696},{"$f":"IF(ISNUMBER('Baseline - external'!O61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O61,\"Check scale\")),\"…\")","v":0.34230598408060453},{"$f":"IF(ISNUMBER('Baseline - external'!P61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P61,\"Check scale\")),\"…\")","v":0.39464196035734095},{"$f":"IF(ISNUMBER('Baseline - external'!Q61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q61,\"Check scale\")),\"…\")","v":0.35057520000000009},{"$f":"IF(ISNUMBER('Baseline - external'!R61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R61,\"Check scale\")),\"…\")","v":0.31196416000000005},{"$f":"IF(ISNUMBER('Baseline - external'!S61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S61,\"Check scale\")),\"…\")","v":0.28957132799999996},{"$f":"IF(ISNUMBER('Baseline - external'!T61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T61,\"Check scale\")),\"…\")","v":7.165706239999993E-2},{"$f":"IF(ISNUMBER('Baseline - external'!U61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U61,\"Check scale\")),\"…\")","v":5.7325649920000013E-2},{"$f":"IF(ISNUMBER('Baseline - external'!V61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V61,\"Check scale\")),\"…\")","v":4.5860519935999974E-2},{"$f":"IF(ISNUMBER('Baseline - external'!W61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W61,\"Check scale\")),\"…\")","v":3.6688415948799936E-2},{"$f":"IF(ISNUMBER('Baseline - external'!X61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X61,\"Check scale\")),\"…\")","v":2.9350732759040023E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Y61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y61,\"Check scale\")),\"…\")","v":2.3480586207231948E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Z61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z61,\"Check scale\")),\"…\")","v":1.8784468965785624E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AA61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA61,\"Check scale\")),\"…\")","v":1.5027575172628519E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AB61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB61,\"Check scale\")),\"…\")","v":1.2022060138102831E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AC61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC61,\"Check scale\")),\"…\")","v":9.6176481104822305E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AD61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD61,\"Check scale\")),\"…\")","v":7.6941184883857769E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AE61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE61,\"Check scale\")),\"…\")","v":6.1552947907086309E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AF61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF61,\"Check scale\")),\"…\")","v":4.9242358325668981E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AG61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG61,\"Check scale\")),\"…\")","v":3.9393886660535225E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AH61),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH61/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH61,\"Check scale\")),\"…\")","v":3.151510932842817E-3}]
["GBEGPF_G",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J45","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Aid flows o/w Grants (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C62,\"Check scale\")),\"…\")","v":0.69239998565013339},{"$f":"IF(ISNUMBER('Baseline - external'!D62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D62,\"Check scale\")),\"…\")","v":0.91657381629481494},{"$f":"IF(ISNUMBER('Baseline - external'!E62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E62,\"Check scale\")),\"…\")","v":0.77587952883420364},{"$f":"IF(ISNUMBER('Baseline - external'!F62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F62,\"Check scale\")),\"…\")","v":0.76996395808595852},{"$f":"IF(ISNUMBER('Baseline - external'!G62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G62,\"Check scale\")),\"…\")","v":0.75486653765657485},{"$f":"IF(ISNUMBER('Baseline - external'!H62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H62,\"Check scale\")),\"…\")","v":0.80052274861924122},{"$f":"IF(ISNUMBER('Baseline - external'!I62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I62,\"Check scale\")),\"…\")","v":0.64612460974677144},{"$f":"IF(ISNUMBER('Baseline - external'!J62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J62,\"Check scale\")),\"…\")","v":0.22396077889511526},{"$f":"IF(ISNUMBER('Baseline - external'!K62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K62,\"Check scale\")),\"…\")","v":0.27851128580265383},{"$f":"IF(ISNUMBER('Baseline - external'!L62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L62,\"Check scale\")),\"…\")","v":0.72427778639460871},{"$f":"IF(ISNUMBER('Baseline - external'!M62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M62,\"Check scale\")),\"…\")","v":0.2916518523722898},{"$f":"IF(ISNUMBER('Baseline - external'!N62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N62,\"Check scale\")),\"…\")","v":0.33547010767107693},{"$f":"IF(ISNUMBER('Baseline - external'!O62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O62,\"Check scale\")),\"…\")","v":0.22230598408060454},{"$f":"IF(ISNUMBER('Baseline - external'!P62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P62,\"Check scale\")),\"…\")","v":0.17494399999999999},{"$f":"IF(ISNUMBER('Baseline - external'!Q62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q62,\"Check scale\")),\"…\")","v":0.13995520000000009},{"$f":"IF(ISNUMBER('Baseline - external'!R62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R62,\"Check scale\")),\"…\")","v":0.11196416000000003},{"$f":"IF(ISNUMBER('Baseline - external'!S62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S62,\"Check scale\")),\"…\")","v":8.957132799999995E-2},{"$f":"IF(ISNUMBER('Baseline - external'!T62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T62,\"Check scale\")),\"…\")","v":7.165706239999993E-2},{"$f":"IF(ISNUMBER('Baseline - external'!U62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U62,\"Check scale\")),\"…\")","v":5.7325649920000013E-2},{"$f":"IF(ISNUMBER('Baseline - external'!V62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V62,\"Check scale\")),\"…\")","v":4.5860519935999974E-2},{"$f":"IF(ISNUMBER('Baseline - external'!W62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W62,\"Check scale\")),\"…\")","v":3.6688415948799936E-2},{"$f":"IF(ISNUMBER('Baseline - external'!X62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X62,\"Check scale\")),\"…\")","v":2.9350732759040023E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Y62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y62,\"Check scale\")),\"…\")","v":2.3480586207231948E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Z62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z62,\"Check scale\")),\"…\")","v":1.8784468965785624E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AA62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA62,\"Check scale\")),\"…\")","v":1.5027575172628519E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AB62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB62,\"Check scale\")),\"…\")","v":1.2022060138102831E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AC62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC62,\"Check scale\")),\"…\")","v":9.6176481104822305E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AD62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD62,\"Check scale\")),\"…\")","v":7.6941184883857769E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AE62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE62,\"Check scale\")),\"…\")","v":6.1552947907086309E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AF62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF62,\"Check scale\")),\"…\")","v":4.9242358325668981E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AG62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG62,\"Check scale\")),\"…\")","v":3.9393886660535225E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AH62),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH62/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH62,\"Check scale\")),\"…\")","v":3.151510932842817E-3}]
["GBEGPF_L",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J46","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Aid flows o/w Concessional loans (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!C63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!C63,\"Check scale\")),\"…\")","v":9.2700816000000005E-2},{"$f":"IF(ISNUMBER('Baseline - external'!D63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!D63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!D63,\"Check scale\")),\"…\")","v":9.178E-2},{"$f":"IF(ISNUMBER('Baseline - external'!E63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!E63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!E63,\"Check scale\")),\"…\")","v":7.7537739959999991E-2},{"$f":"IF(ISNUMBER('Baseline - external'!F63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!F63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!F63,\"Check scale\")),\"…\")","v":5.8700014969999999E-2},{"$f":"IF(ISNUMBER('Baseline - external'!G63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!G63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!G63,\"Check scale\")),\"…\")","v":0.121655},{"$f":"IF(ISNUMBER('Baseline - external'!H63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!H63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!H63,\"Check scale\")),\"…\")","v":0.115929716373995},{"$f":"IF(ISNUMBER('Baseline - external'!I63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!I63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!I63,\"Check scale\")),\"…\")","v":4.4244601542405206E-2},{"$f":"IF(ISNUMBER('Baseline - external'!J63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!J63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!J63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!K63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!K63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!K63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!L63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!L63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!M63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!M63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!N63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!N63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!N63,\"Check scale\")),\"…\")","v":0.15},{"$f":"IF(ISNUMBER('Baseline - external'!O63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!O63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!O63,\"Check scale\")),\"…\")","v":0.12},{"$f":"IF(ISNUMBER('Baseline - external'!P63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!P63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!P63,\"Check scale\")),\"…\")","v":0.21969796035734102},{"$f":"IF(ISNUMBER('Baseline - external'!Q63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Q63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Q63,\"Check scale\")),\"…\")","v":0.21062},{"$f":"IF(ISNUMBER('Baseline - external'!R63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!R63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!R63,\"Check scale\")),\"…\")","v":0.2},{"$f":"IF(ISNUMBER('Baseline - external'!S63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!S63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!S63,\"Check scale\")),\"…\")","v":0.2},{"$f":"IF(ISNUMBER('Baseline - external'!T63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!T63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!T63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!U63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!U63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!V63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!V63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!W63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!W63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!X63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!X63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Y63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Y63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!Z63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!Z63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AA63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AA63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AB63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AB63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AC63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AC63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AD63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AD63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AE63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AE63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AF63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AF63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AG63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AG63,\"Check scale\")),\"…\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AH63),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - external'!AH63/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - external'!AH63,\"Check scale\")),\"…\")","v":0}]
["GGRG_G_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J47","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Grant-equivalent financing (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C64","v":0},{"$f":"'Baseline - external'!D64","v":0},{"$f":"'Baseline - external'!E64","v":0},{"$f":"'Baseline - external'!F64","v":0},{"$f":"'Baseline - external'!G64","v":0},{"$f":"'Baseline - external'!H64","v":0},{"$f":"'Baseline - external'!I64","v":0},{"$f":"'Baseline - external'!J64","v":0},{"$f":"'Baseline - external'!K64","v":0},{"$f":"'Baseline - external'!L64","v":0},{"$f":"'Baseline - external'!M64","v":0},{"$f":"'Baseline - external'!N64","v":1.1179093007126251},{"$f":"'Baseline - external'!O64","v":0.95871719089692009},{"$f":"'Baseline - external'!P64","v":0.90863051222452551},{"$f":"'Baseline - external'!Q64","v":0.86002692404868775},{"$f":"'Baseline - external'!R64","v":0.65339429310691466},{"$f":"'Baseline - external'!S64","v":0.45798192964825352},{"$f":"'Baseline - external'!T64","v":0.23670846843723961},{"$f":"'Baseline - external'!U64","v":0.28516063994723095},{"$f":"'Baseline - external'!V64","v":0.2522475547343635},{"$f":"'Baseline - external'!W64","v":0.2249632543026498},{"$f":"'Baseline - external'!X64","v":0.20248206787015044},{"$f":"'Baseline - external'!Y64","v":0.18348080047113177},{"$f":"'Baseline - external'!Z64","v":0.16713940977215047},{"$f":"'Baseline - external'!AA64","v":0.15297103186161692},{"$f":"'Baseline - external'!AB64","v":0.14048967047659228},{"$f":"'Baseline - external'!AC64","v":0.12946001900403284},{"$f":"'Baseline - external'!AD64","v":9.6826770135246265E-2},{"$f":"'Baseline - external'!AE64","v":6.8126657133485924E-2},{"$f":"'Baseline - external'!AF64","v":4.2968337594949814E-2},{"$f":"'Baseline - external'!AG64","v":2.1008553230915741E-2},{"$f":"'Baseline - external'!AH64","v":1.7511752716559855E-3}]
["GGRG_G_EF",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J48","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Grant-equivalent financing (in percent of external financing)","Ratio (in percent of External Financing)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C65","v":0},{"$f":"'Baseline - external'!D65","v":0},{"$f":"'Baseline - external'!E65","v":0},{"$f":"'Baseline - external'!F65","v":0},{"$f":"'Baseline - external'!G65","v":0},{"$f":"'Baseline - external'!H65","v":0},{"$f":"'Baseline - external'!I65","v":0},{"$f":"'Baseline - external'!J65","v":0},{"$f":"'Baseline - external'!K65","v":0},{"$f":"'Baseline - external'!L65","v":0},{"$f":"'Baseline - external'!M65","v":0},{"$f":"'Baseline - external'!N65","v":10.702143453791285},{"$f":"'Baseline - external'!O65","v":13.096372678837454},{"$f":"'Baseline - external'!P65","v":14.975718814911135},{"$f":"'Baseline - external'!Q65","v":12.815438664891001},{"$f":"'Baseline - external'!R65","v":9.6376079872435891},{"$f":"'Baseline - external'!S65","v":7.0562354972949004},{"$f":"'Baseline - external'!T65","v":3.7183965296952914},{"$f":"'Baseline - external'!U65","v":4.9176570776580997},{"$f":"'Baseline - external'!V65","v":4.2527135968688681},{"$f":"'Baseline - external'!W65","v":3.8846998773200134},{"$f":"'Baseline - external'!X65","v":3.7571910758625071},{"$f":"'Baseline - external'!Y65","v":3.0563432322533357},{"$f":"'Baseline - external'!Z65","v":2.9552714777368614},{"$f":"'Baseline - external'!AA65","v":2.7915543010501125},{"$f":"'Baseline - external'!AB65","v":2.673959201090891},{"$f":"'Baseline - external'!AC65","v":2.3819740592581287},{"$f":"'Baseline - external'!AD65","v":1.8500424554814259},{"$f":"'Baseline - external'!AE65","v":1.2950744979775861},{"$f":"'Baseline - external'!AF65","v":0.85070625893131135},{"$f":"'Baseline - external'!AG65","v":0.43514360125418888},{"$f":"'Baseline - external'!AH65","v":3.7440274273093745E-2}]
["BCA_AVG_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J49","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Non-interest current account balance,Historical Average (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688}]
["BCA_STD_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J50","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Non-interest current account balance, Standard Deviation (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P70","v":3.543219954070195}]
["NGDP_R_AVG_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J51","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Real GDP growth, Historical Average (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898}]
["NGDP_R_PCH_STD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J52","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Real GDP growth, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227}]
["NGDP_D_PCH_AVG",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J53","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Historical Average, GDP deflator in U.S. dollars (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683}]
["NGDP_D_PCH_STD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J54","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","GDP deflator, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P72","v":13.163017527533281}]
["BX_PCH_AVG",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J55","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Export growth (US dollar terms, in percent), Historical Average","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N73","v":14.522908506088038}]
["BX_PCH_STD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J56","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Export growth (US dollar terms, in percent), Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P73","v":12.101876205044471}]
["BTR_AVG_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J57","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net transfers (in percent of GDP), Historical Average","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875}]
["BTR_GDP_STD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J58","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net transfers (in percent of GDP), Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023}]
["BKFNDC_AVG_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J59","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net non-debt creating flows (FDI) to GDP ratio, Historical Average","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318}]
["BKFNDC_GDP_STD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J60","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Net non-debt creating flows (FDI) to GDP ratio, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762}]
["MLTD",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J61","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Total new MLT disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!F122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!F122,\"Check scale\")),\"…\")","v":4.4135528230233421},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!G122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!G122,\"Check scale\")),\"…\")","v":3.3812958983362607},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!H122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!H122,\"Check scale\")),\"…\")","v":3.0324599659563871},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!I122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!I122,\"Check scale\")),\"…\")","v":3.645993959289203},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!J122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!J122,\"Check scale\")),\"…\")","v":3.9862383982824352},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!K122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!K122,\"Check scale\")),\"…\")","v":4.1374496476276619},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!L122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!L122,\"Check scale\")),\"…\")","v":4.3947923503272186},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!M122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!M122,\"Check scale\")),\"…\")","v":4.3065682812384694},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!N122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!N122,\"Check scale\")),\"…\")","v":4.7309868276109537},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!O122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!O122,\"Check scale\")),\"…\")","v":4.9526170717036289},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!P122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!P122,\"Check scale\")),\"…\")","v":4.9339811075143407},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Q122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Q122,\"Check scale\")),\"…\")","v":5.885924892549415},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!R122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!R122,\"Check scale\")),\"…\")","v":5.9338191581519188},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!S122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!S122,\"Check scale\")),\"…\")","v":6.1520995810865386},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!T122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!T122,\"Check scale\")),\"…\")","v":6.3139229385084112},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!U122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!U122,\"Check scale\")),\"…\")","v":6.9908270322808406},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!V122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!V122,\"Check scale\")),\"…\")","v":7.2028983011864005},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!W122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!W122,\"Check scale\")),\"…\")","v":7.7489176275037943},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!X122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!X122,\"Check scale\")),\"…\")","v":7.9621838469704924},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Y122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Y122,\"Check scale\")),\"…\")","v":8.1234039081104257},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z122),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Z122/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Z122,\"Check scale\")),\"…\")","v":8.414283975397538}]
["MLTD_NPV",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J62","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","NPV of new disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!F407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!F407,\"Check scale\")),\"…\")","v":4.2407756839980593},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!G407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!G407,\"Check scale\")),\"…\")","v":3.1316607500339506},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!H407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!H407,\"Check scale\")),\"…\")","v":2.7270721667564501},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!I407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!I407,\"Check scale\")),\"…\")","v":3.3007631668965387},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!J407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!J407,\"Check scale\")),\"…\")","v":3.7032338611919862},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!K407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!K407,\"Check scale\")),\"…\")","v":3.9287524210673213},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!L407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!L407,\"Check scale\")),\"…\")","v":4.3003691127637742},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!M407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!M407,\"Check scale\")),\"…\")","v":4.1492925923913626},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!N407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!N407,\"Check scale\")),\"…\")","v":4.5737017108961542},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!O407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!O407,\"Check scale\")),\"…\")","v":4.7954859434944739},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!P407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!P407,\"Check scale\")),\"…\")","v":4.7768499793051866},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Q407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Q407,\"Check scale\")),\"…\")","v":5.72879376434026},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!R407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!R407,\"Check scale\")),\"…\")","v":5.7766880299427648},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!S407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!S407,\"Check scale\")),\"…\")","v":5.9949684528773854},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!T407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!T407,\"Check scale\")),\"…\")","v":6.1567918102992563},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!U407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!U407,\"Check scale\")),\"…\")","v":6.8336959040716856},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!V407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!V407,\"Check scale\")),\"…\")","v":7.0771933986190767},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!W407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!W407,\"Check scale\")),\"…\")","v":7.6546389505783017},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!X407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!X407,\"Check scale\")),\"…\")","v":7.8993313956868318},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Y407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Y407,\"Check scale\")),\"…\")","v":8.0919776824685954},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z407),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Z407/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Z407,\"Check scale\")),\"…\")","v":8.414283975397538}]
["MLTD_GE",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J63","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Grant element of new disbursement (in percent)","Percent","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F408","v":3.9146951663065823},{"$f":"Ext_Debt_Data!G408","v":7.382824686391416},{"$f":"Ext_Debt_Data!H408","v":10.070629212861594},{"$f":"Ext_Debt_Data!I408","v":9.468770279037102},{"$f":"Ext_Debt_Data!J408","v":7.0995386831953775},{"$f":"Ext_Debt_Data!K408","v":5.0441031150676015},{"$f":"Ext_Debt_Data!L408","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M408","v":3.651995709258268},{"$f":"Ext_Debt_Data!N408","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O408","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P408","v":3.1846722714411473},{"$f":"Ext_Debt_Data!Q408","v":2.669608108796214},{"$f":"Ext_Debt_Data!R408","v":2.6480606169685217},{"$f":"Ext_Debt_Data!S408","v":2.5541057347677505},{"$f":"Ext_Debt_Data!T408","v":2.4886450110250218},{"$f":"Ext_Debt_Data!U408","v":2.2476758112249864},{"$f":"Ext_Debt_Data!V408","v":1.7451989089810998},{"$f":"Ext_Debt_Data!W408","v":1.2166689782694591},{"$f":"Ext_Debt_Data!X408","v":0.78938708891501108},{"$f":"Ext_Debt_Data!Y408","v":0.38686031123547593},{"$f":"Ext_Debt_Data!Z408","v":0}]
["MLTD_G",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J64","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Grant implicit in new disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!F409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!F409,\"Check scale\")),\"…\")","v":0.17277713902528247},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!G409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!G409,\"Check scale\")),\"…\")","v":0.24963514830230982},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!H409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!H409,\"Check scale\")),\"…\")","v":0.30538779919993664},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!I409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!I409,\"Check scale\")),\"…\")","v":0.34523079239266419},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!J409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!J409,\"Check scale\")),\"…\")","v":0.28300453709044926},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!K409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!K409,\"Check scale\")),\"…\")","v":0.2086972265603404},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!L409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!L409,\"Check scale\")),\"…\")","v":9.442323756344484E-2},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!M409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!M409,\"Check scale\")),\"…\")","v":0.15727568884710644},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!N409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!N409,\"Check scale\")),\"…\")","v":0.15728511671479903},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!O409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!O409,\"Check scale\")),\"…\")","v":0.15713112820915404},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!P409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!P409,\"Check scale\")),\"…\")","v":0.15713112820915404},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Q409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Q409,\"Check scale\")),\"…\")","v":0.15713112820915404},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!R409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!R409,\"Check scale\")),\"…\")","v":0.15713112820915404},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!S409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!S409,\"Check scale\")),\"…\")","v":0.15713112820915404},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!T409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!T409,\"Check scale\")),\"…\")","v":0.15713112820915401},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!U409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!U409,\"Check scale\")),\"…\")","v":0.15713112820915401},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!V409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!V409,\"Check scale\")),\"…\")","v":0.12570490256732322},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!W409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!W409,\"Check scale\")),\"…\")","v":9.4278676925492425E-2},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!X409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!X409,\"Check scale\")),\"…\")","v":6.2852451283661612E-2},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Y409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Y409,\"Check scale\")),\"…\")","v":3.1426225641830806E-2},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z409),IF('Input 1 - Basics'!$C$19=\"Million\",Ext_Debt_Data!Z409/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",Ext_Debt_Data!Z409,\"Check scale\")),\"…\")","v":0}]
["FID_AVG",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J65","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Average discount rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F410","v":5},{"$f":"Ext_Debt_Data!G410","v":4.9408510801736076},{"$f":"Ext_Debt_Data!H410","v":4.6867229870583351},{"$f":"Ext_Debt_Data!I410","v":4.8354358216992308},{"$f":"Ext_Debt_Data!J410","v":5.0000000000000009},{"$f":"Ext_Debt_Data!K410","v":5.0000000000000009},{"$f":"Ext_Debt_Data!L410","v":5},{"$f":"Ext_Debt_Data!M410","v":5},{"$f":"Ext_Debt_Data!N410","v":5.0000000000000009},{"$f":"Ext_Debt_Data!O410","v":5},{"$f":"Ext_Debt_Data!P410","v":5},{"$f":"Ext_Debt_Data!Q410","v":5},{"$f":"Ext_Debt_Data!R410","v":5.0000000000000009},{"$f":"Ext_Debt_Data!S410","v":5},{"$f":"Ext_Debt_Data!T410","v":5.0000000000000018},{"$f":"Ext_Debt_Data!U410","v":5.0000000000000009},{"$f":"Ext_Debt_Data!V410","v":5},{"$f":"Ext_Debt_Data!W410","v":5},{"$f":"Ext_Debt_Data!X410","v":5},{"$f":"Ext_Debt_Data!Y410","v":5},{"$f":"Ext_Debt_Data!Z410","v":5}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J66","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Baseline external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N35","v":44.884623746813403},{"$f":"'Baseline - external'!O35","v":43.151384667261354},{"$f":"'Baseline - external'!P35","v":41.226496964495894},{"$f":"'Baseline - external'!Q35","v":40.194059559244764},{"$f":"'Baseline - external'!R35","v":38.604308292448287},{"$f":"'Baseline - external'!S35","v":37.695157849757152},{"$f":"'Baseline - external'!T35","v":35.423451546230709},{"$f":"'Baseline - external'!U35","v":32.989726806144404},{"$f":"'Baseline - external'!V35","v":31.95584417770263},{"$f":"'Baseline - external'!W35","v":31.415119480762378},{"$f":"'Baseline - external'!X35","v":31.207778495869825},{"$f":"'Baseline - external'!Y35","v":31.194028817938246},{"$f":"'Baseline - external'!Z35","v":30.987071024671192},{"$f":"'Baseline - external'!AA35","v":30.663044336525953},{"$f":"'Baseline - external'!AB35","v":30.406934845402617},{"$f":"'Baseline - external'!AC35","v":30.276260609215427},{"$f":"'Baseline - external'!AD35","v":29.731370245110572},{"$f":"'Baseline - external'!AE35","v":29.278735179333044},{"$f":"'Baseline - external'!AF35","v":28.571069907990392},{"$f":"'Baseline - external'!AG35","v":28.069112756342683},{"$f":"'Baseline - external'!AH35","v":27.576148902935632}]
[null,{"$f":"$B$2","v":652},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Ghana"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2024},{"$f":"J67","v":2.7398858732625286},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"N67","v":0},{"$f":"O67","v":0},{"$f":"P67","v":"(select)"},"external","PV of Debt-to-GDP Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D35","v":44.884623746813403},{"$f":"A1_historical_ext!E35","v":46.608349297580972},{"$f":"A1_historical_ext!F35","v":47.200798057692936},{"$f":"A1_historical_ext!G35","v":48.150803040270453},{"$f":"A1_historical_ext!H35","v":48.384902488053683},{"$f":"A1_historical_ext!I35","v":49.158698524736458},{"$f":"A1_historical_ext!J35","v":48.802167484235724},{"$f":"A1_historical_ext!K35","v":46.406595822012122},{"$f":"A1_historical_ext!L35","v":44.407718007981416},{"$f":"A1_historical_ext!M35","v":42.184345627869895},{"$f":"A1_historical_ext!N35","v":39.568501848158363},{"$f":"A1_historical_ext!O35","v":37.560936798105637},{"$f":"A1_historical_ext!P35","v":35.658613793698599},{"$f":"A1_historical_ext!Q35","v":33.961516487248744},{"$f":"A1_historical_ext!R35","v":32.477216595531047},{"$f":"A1_historical_ext!S35","v":31.285111783202936},{"$f":"A1_historical_ext!T35","v":29.714374546218579},{"$f":"A1_historical_ext!U35","v":28.294103180621129},{"$f":"A1_historical_ext!V35","v":26.755513155333094},{"$f":"A1_historical_ext!W35","v":25.359044220004328},{"$f":"A1_historical_ext!X35","v":23.938580833304961}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, New public sector loans on less favorable terms, A2 external"]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J69","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviation, B1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D35","v":44.884623746813403},{"$f":"B1_GDP_ext!E35","v":46.954641080177645},{"$f":"B1_GDP_ext!F35","v":46.646833276406163},{"$f":"B1_GDP_ext!G35","v":45.478654094154756},{"$f":"B1_GDP_ext!H35","v":43.679887093478612},{"$f":"B1_GDP_ext!I35","v":42.65120427427361},{"$f":"B1_GDP_ext!J35","v":40.080820831682828},{"$f":"B1_GDP_ext!K35","v":37.327117253878519},{"$f":"B1_GDP_ext!L35","v":36.157302834821067},{"$f":"B1_GDP_ext!M35","v":35.54548527466482},{"$f":"B1_GDP_ext!N35","v":35.310883718244014},{"$f":"B1_GDP_ext!O35","v":35.295326273850151},{"$f":"B1_GDP_ext!P35","v":35.061158289941751},{"$f":"B1_GDP_ext!Q35","v":34.694529543579108},{"$f":"B1_GDP_ext!R35","v":34.404747543832102},{"$f":"B1_GDP_ext!S35","v":34.256892650553269},{"$f":"B1_GDP_ext!T35","v":33.64036173379337},{"$f":"B1_GDP_ext!U35","v":33.128215565600549},{"$f":"B1_GDP_ext!V35","v":32.32750858445074},{"$f":"B1_GDP_ext!W35","v":31.759555610299795},{"$f":"B1_GDP_ext!X35","v":31.201778346299481}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J70","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D35","v":44.884623746813403},{"$f":"B3_Exports_ext!E35","v":48.097118956263081},{"$f":"B3_Exports_ext!F35","v":55.774752381217198},{"$f":"B3_Exports_ext!G35","v":54.674559547029268},{"$f":"B3_Exports_ext!H35","v":52.984976292448508},{"$f":"B3_Exports_ext!I35","v":51.933976278459646},{"$f":"B3_Exports_ext!J35","v":48.82757169859277},{"$f":"B3_Exports_ext!K35","v":44.359953250048932},{"$f":"B3_Exports_ext!L35","v":41.363182703291137},{"$f":"B3_Exports_ext!M35","v":38.872077161728555},{"$f":"B3_Exports_ext!N35","v":36.71755976753667},{"$f":"B3_Exports_ext!O35","v":35.221747245176815},{"$f":"B3_Exports_ext!P35","v":34.418540832742991},{"$f":"B3_Exports_ext!Q35","v":33.512326230075885},{"$f":"B3_Exports_ext!R35","v":32.713459810595744},{"$f":"B3_Exports_ext!S35","v":32.102412725269723},{"$f":"B3_Exports_ext!T35","v":31.141857251532052},{"$f":"B3_Exports_ext!U35","v":30.35764196894808},{"$f":"B3_Exports_ext!V35","v":29.382179709226762},{"$f":"B3_Exports_ext!W35","v":28.675972214976003},{"$f":"B3_Exports_ext!X35","v":28.024327210436489}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J71","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J72","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D35","v":44.884623746813403},{"$f":"'B4_other flows_ext'!E35","v":46.752147313980934},{"$f":"'B4_other flows_ext'!F35","v":48.383770301427276},{"$f":"'B4_other flows_ext'!G35","v":47.328192227055908},{"$f":"'B4_other flows_ext'!H35","v":45.705176373678356},{"$f":"'B4_other flows_ext'!I35","v":44.732391618420145},{"$f":"'B4_other flows_ext'!J35","v":41.891191767671415},{"$f":"'B4_other flows_ext'!K35","v":38.415544386205639},{"$f":"'B4_other flows_ext'!L35","v":36.359861823475171},{"$f":"'B4_other flows_ext'!M35","v":34.79796832111878},{"$f":"'B4_other flows_ext'!N35","v":33.567051731888618},{"$f":"'B4_other flows_ext'!O35","v":32.884644653668964},{"$f":"'B4_other flows_ext'!P35","v":32.368040582140161},{"$f":"'B4_other flows_ext'!Q35","v":31.744779450083438},{"$f":"'B4_other flows_ext'!R35","v":31.210888224539403},{"$f":"'B4_other flows_ext'!S35","v":30.835150772389632},{"$f":"'B4_other flows_ext'!T35","v":30.085610278167746},{"$f":"'B4_other flows_ext'!U35","v":29.470347926177741},{"$f":"'B4_other flows_ext'!V35","v":28.635637751521514},{"$f":"'B4_other flows_ext'!W35","v":28.036494197278099},{"$f":"'B4_other flows_ext'!X35","v":27.46919986806256}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J73","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Combination of B1-B5 using one-half standard deviation shocks, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D35","v":44.884623746813403},{"$f":"'B6_Combo_non-mkt_ext'!E35","v":50.962841744885608},{"$f":"'B6_Combo_non-mkt_ext'!F35","v":50.97046670850078},{"$f":"'B6_Combo_non-mkt_ext'!G35","v":49.823623069090083},{"$f":"'B6_Combo_non-mkt_ext'!H35","v":48.059674415120959},{"$f":"'B6_Combo_non-mkt_ext'!I35","v":47.013862234423222},{"$f":"'B6_Combo_non-mkt_ext'!J35","v":43.850314726905673},{"$f":"'B6_Combo_non-mkt_ext'!K35","v":40.325835024970679},{"$f":"'B6_Combo_non-mkt_ext'!L35","v":38.3466105016645},{"$f":"'B6_Combo_non-mkt_ext'!M35","v":36.906576601050666},{"$f":"'B6_Combo_non-mkt_ext'!N35","v":35.828599824408954},{"$f":"'B6_Combo_non-mkt_ext'!O35","v":35.406164814396526},{"$f":"'B6_Combo_non-mkt_ext'!P35","v":34.925239185616405},{"$f":"'B6_Combo_non-mkt_ext'!Q35","v":34.327210074912621},{"$f":"'B6_Combo_non-mkt_ext'!R35","v":33.823195468505048},{"$f":"'B6_Combo_non-mkt_ext'!S35","v":33.485214602690952},{"$f":"'B6_Combo_non-mkt_ext'!T35","v":32.730151023377104},{"$f":"'B6_Combo_non-mkt_ext'!U35","v":32.109259705815937},{"$f":"'B6_Combo_non-mkt_ext'!V35","v":31.237931354893746},{"$f":"'B6_Combo_non-mkt_ext'!W35","v":30.614617018409675},{"$f":"'B6_Combo_non-mkt_ext'!X35","v":30.018748230423654}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J74","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D35","v":44.884623746813403},{"$f":"B5_depreciation_ext!E35","v":51.796578236882809},{"$f":"B5_depreciation_ext!F35","v":46.353758220863547},{"$f":"B5_depreciation_ext!G35","v":45.064095496256783},{"$f":"B5_depreciation_ext!H35","v":43.076313830636963},{"$f":"B5_depreciation_ext!I35","v":41.976352618608026},{"$f":"B5_depreciation_ext!J35","v":39.557127781728632},{"$f":"B5_depreciation_ext!K35","v":37.33184344208086},{"$f":"B5_depreciation_ext!L35","v":36.864433235305583},{"$f":"B5_depreciation_ext!M35","v":37.021651101135454},{"$f":"B5_depreciation_ext!N35","v":37.603463016256995},{"$f":"B5_depreciation_ext!O35","v":38.144551761412686},{"$f":"B5_depreciation_ext!P35","v":38.13784394518408},{"$f":"B5_depreciation_ext!Q35","v":37.974238155033767},{"$f":"B5_depreciation_ext!R35","v":37.879114546092566},{"$f":"B5_depreciation_ext!S35","v":37.916081015689393},{"$f":"B5_depreciation_ext!T35","v":37.394698941842414},{"$f":"B5_depreciation_ext!U35","v":36.955516377236023},{"$f":"B5_depreciation_ext!V35","v":36.163617089345095},{"$f":"B5_depreciation_ext!W35","v":35.60777483515065},{"$f":"B5_depreciation_ext!X35","v":35.044409278344403}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J75","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N36","v":109.06466686131706},{"$f":"'Baseline - external'!O36","v":103.46892335626711},{"$f":"'Baseline - external'!P36","v":99.556231343041077},{"$f":"'Baseline - external'!Q36","v":98.419189068046379},{"$f":"'Baseline - external'!R36","v":95.297274109956277},{"$f":"'Baseline - external'!S36","v":93.709309484751884},{"$f":"'Baseline - external'!T36","v":89.465430983385644},{"$f":"'Baseline - external'!U36","v":84.955966089426965},{"$f":"'Baseline - external'!V36","v":83.873856682561168},{"$f":"'Baseline - external'!W36","v":83.527980386076237},{"$f":"'Baseline - external'!X36","v":83.653747944448625},{"$f":"'Baseline - external'!Y36","v":83.926460924588525},{"$f":"'Baseline - external'!Z36","v":83.720912670619896},{"$f":"'Baseline - external'!AA36","v":83.282255392269818},{"$f":"'Baseline - external'!AB36","v":83.068393679152621},{"$f":"'Baseline - external'!AC36","v":83.323780117570749},{"$f":"'Baseline - external'!AD36","v":82.457467465060816},{"$f":"'Baseline - external'!AE36","v":81.631494105841114},{"$f":"'Baseline - external'!AF36","v":80.279580030615577},{"$f":"'Baseline - external'!AG36","v":79.474828970165689},{"$f":"'Baseline - external'!AH36","v":78.543947837119973}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J76","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D36","v":109.06466686131706},{"$f":"A1_historical_ext!E36","v":111.75807586291293},{"$f":"A1_historical_ext!F36","v":113.98333394793931},{"$f":"A1_historical_ext!G36","v":117.90207409165923},{"$f":"A1_historical_ext!H36","v":119.4413141729454},{"$f":"A1_historical_ext!I36","v":122.20741221678746},{"$f":"A1_historical_ext!J36","v":123.25470151327195},{"$f":"A1_historical_ext!K36","v":119.5074213299124},{"$f":"A1_historical_ext!L36","v":116.55603760891778},{"$f":"A1_historical_ext!M36","v":112.16169960333598},{"$f":"A1_historical_ext!N36","v":106.06501454704174},{"$f":"A1_historical_ext!O36","v":101.05640771429873},{"$f":"A1_historical_ext!P36","v":96.342493583879502},{"$f":"A1_historical_ext!Q36","v":92.241059255510365},{"$f":"A1_historical_ext!R36","v":88.724175175077889},{"$f":"A1_historical_ext!S36","v":86.100255537626481},{"$f":"A1_historical_ext!T36","v":82.410331316377494},{"$f":"A1_historical_ext!U36","v":78.886260040675268},{"$f":"A1_historical_ext!V36","v":75.17819131488136},{"$f":"A1_historical_ext!W36","v":71.801546408918753},{"$f":"A1_historical_ext!X36","v":68.18322061154899}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J77","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J78","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Real GDP growth at historical average minus one standard deviation, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D36","v":109.06466686131706},{"$f":"B1_GDP_ext!E36","v":103.46892335626711},{"$f":"B1_GDP_ext!F36","v":99.55623134304102},{"$f":"B1_GDP_ext!G36","v":98.419189068046336},{"$f":"B1_GDP_ext!H36","v":95.297274109956206},{"$f":"B1_GDP_ext!I36","v":93.709309484751842},{"$f":"B1_GDP_ext!J36","v":89.465430983385588},{"$f":"B1_GDP_ext!K36","v":84.955966089426909},{"$f":"B1_GDP_ext!L36","v":83.873856682561126},{"$f":"B1_GDP_ext!M36","v":83.527980386076266},{"$f":"B1_GDP_ext!N36","v":83.653747944448625},{"$f":"B1_GDP_ext!O36","v":83.926460924588525},{"$f":"B1_GDP_ext!P36","v":83.720912670619882},{"$f":"B1_GDP_ext!Q36","v":83.282255392269832},{"$f":"B1_GDP_ext!R36","v":83.068393679152635},{"$f":"B1_GDP_ext!S36","v":83.323780117570749},{"$f":"B1_GDP_ext!T36","v":82.457467465060802},{"$f":"B1_GDP_ext!U36","v":81.631494105841071},{"$f":"B1_GDP_ext!V36","v":80.279580030615548},{"$f":"B1_GDP_ext!W36","v":79.47482897016566},{"$f":"B1_GDP_ext!X36","v":78.543947837119902}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J79","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D36","v":109.06466686131706},{"$f":"B3_Exports_ext!E36","v":128.6923573762478},{"$f":"B3_Exports_ext!F36","v":166.91981785264224},{"$f":"B3_Exports_ext!G36","v":165.91339146102666},{"$f":"B3_Exports_ext!H36","v":162.09726399880728},{"$f":"B3_Exports_ext!I36","v":160.00257936388161},{"$f":"B3_Exports_ext!J36","v":152.82969516267778},{"$f":"B3_Exports_ext!K36","v":141.57431884671718},{"$f":"B3_Exports_ext!L36","v":134.54529148032174},{"$f":"B3_Exports_ext!M36","v":128.08823765648222},{"$f":"B3_Exports_ext!N36","v":121.97605870830186},{"$f":"B3_Exports_ext!O36","v":117.44014376562019},{"$f":"B3_Exports_ext!P36","v":115.24553762810423},{"$f":"B3_Exports_ext!Q36","v":112.8028361961501},{"$f":"B3_Exports_ext!R36","v":110.75615849818597},{"$f":"B3_Exports_ext!S36","v":109.49206347029103},{"$f":"B3_Exports_ext!T36","v":107.03795760426405},{"$f":"B3_Exports_ext!U36","v":104.89425573139532},{"$f":"B3_Exports_ext!V36","v":102.31535982652136},{"$f":"B3_Exports_ext!W36","v":100.6230101072006},{"$f":"B3_Exports_ext!X36","v":98.92192139014827}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J80","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J81","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D36","v":109.06466686131706},{"$f":"'B4_other flows_ext'!E36","v":112.10287652348036},{"$f":"'B4_other flows_ext'!F36","v":116.84004667012464},{"$f":"'B4_other flows_ext'!G36","v":115.88782895088541},{"$f":"'B4_other flows_ext'!H36","v":112.82623400814444},{"$f":"'B4_other flows_ext'!I36","v":111.20371340189675},{"$f":"'B4_other flows_ext'!J36","v":105.80034870433653},{"$f":"'B4_other flows_ext'!K36","v":98.928666653083781},{"$f":"'B4_other flows_ext'!L36","v":95.432992557517466},{"$f":"'B4_other flows_ext'!M36","v":92.522456175333787},{"$f":"'B4_other flows_ext'!N36","v":89.977877957231129},{"$f":"'B4_other flows_ext'!O36","v":88.475004644415804},{"$f":"'B4_other flows_ext'!P36","v":87.452018189744081},{"$f":"'B4_other flows_ext'!Q36","v":86.220298301687166},{"$f":"'B4_other flows_ext'!R36","v":85.264705676312602},{"$f":"'B4_other flows_ext'!S36","v":84.861910657113881},{"$f":"'B4_other flows_ext'!T36","v":83.439922554073675},{"$f":"'B4_other flows_ext'!U36","v":82.165726022583812},{"$f":"'B4_other flows_ext'!V36","v":80.461004085747362},{"$f":"'B4_other flows_ext'!W36","v":79.382472848138804},{"$f":"'B4_other flows_ext'!X36","v":78.239329543758231}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J82","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D36","v":109.06466686131706},{"$f":"'B6_Combo_non-mkt_ext'!E36","v":119.92427946650008},{"$f":"'B6_Combo_non-mkt_ext'!F36","v":112.69585488656672},{"$f":"'B6_Combo_non-mkt_ext'!G36","v":125.33089092186972},{"$f":"'B6_Combo_non-mkt_ext'!H36","v":121.87943667896867},{"$f":"'B6_Combo_non-mkt_ext'!I36","v":120.06820353565108},{"$f":"'B6_Combo_non-mkt_ext'!J36","v":113.77373329707581},{"$f":"'B6_Combo_non-mkt_ext'!K36","v":106.68502021166302},{"$f":"'B6_Combo_non-mkt_ext'!L36","v":103.39706509256523},{"$f":"'B6_Combo_non-mkt_ext'!M36","v":100.80961090116018},{"$f":"'B6_Combo_non-mkt_ext'!N36","v":98.663676822734061},{"$f":"'B6_Combo_non-mkt_ext'!O36","v":97.861358076494213},{"$f":"'B6_Combo_non-mkt_ext'!P36","v":96.938819466497137},{"$f":"'B6_Combo_non-mkt_ext'!Q36","v":95.78127761064529},{"$f":"'B6_Combo_non-mkt_ext'!R36","v":94.925461084669564},{"$f":"'B6_Combo_non-mkt_ext'!S36","v":94.672692116125688},{"$f":"'B6_Combo_non-mkt_ext'!T36","v":93.254111166743328},{"$f":"'B6_Combo_non-mkt_ext'!U36","v":91.968824944709525},{"$f":"'B6_Combo_non-mkt_ext'!V36","v":90.170767289172332},{"$f":"'B6_Combo_non-mkt_ext'!W36","v":89.050150687534611},{"$f":"'B6_Combo_non-mkt_ext'!X36","v":87.83681914829809}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J83","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D36","v":109.06466686131706},{"$f":"B5_depreciation_ext!E36","v":97.976072294353841},{"$f":"B5_depreciation_ext!F36","v":88.30407104252032},{"$f":"B5_depreciation_ext!G36","v":87.046703741512729},{"$f":"B5_depreciation_ext!H36","v":83.885519069577967},{"$f":"B5_depreciation_ext!I36","v":82.320051180810708},{"$f":"B5_depreciation_ext!J36","v":78.81209902420143},{"$f":"B5_depreciation_ext!K36","v":75.840006325179417},{"$f":"B5_depreciation_ext!L36","v":76.328660431915154},{"$f":"B5_depreciation_ext!M36","v":77.652029252747511},{"$f":"B5_depreciation_ext!N36","v":79.515931658971908},{"$f":"B5_depreciation_ext!O36","v":80.958735733752633},{"$f":"B5_depreciation_ext!P36","v":81.285545525651358},{"$f":"B5_depreciation_ext!Q36","v":81.363577802447281},{"$f":"B5_depreciation_ext!R36","v":81.633186318370875},{"$f":"B5_depreciation_ext!S36","v":82.317833677440788},{"$f":"B5_depreciation_ext!T36","v":81.814234056869168},{"$f":"B5_depreciation_ext!U36","v":81.280893642914251},{"$f":"B5_depreciation_ext!V36","v":80.159354465014957},{"$f":"B5_depreciation_ext!W36","v":79.533393429072291},{"$f":"B5_depreciation_ext!X36","v":78.741125016113472}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J84","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N37","v":247.7665886016176},{"$f":"'Baseline - external'!O37","v":237.36073895484844},{"$f":"'Baseline - external'!P37","v":221.1704850601933},{"$f":"'Baseline - external'!Q37","v":213.7632204125147},{"$f":"'Baseline - external'!R37","v":206.44529355802544},{"$f":"'Baseline - external'!S37","v":202.5684718175612},{"$f":"'Baseline - external'!T37","v":192.46848185295644},{"$f":"'Baseline - external'!U37","v":181.3252968118714},{"$f":"'Baseline - external'!V37","v":177.41810695847784},{"$f":"'Baseline - external'!W37","v":175.82356465312427},{"$f":"'Baseline - external'!X37","v":175.74886477151975},{"$f":"'Baseline - external'!Y37","v":176.38164577604263},{"$f":"'Baseline - external'!Z37","v":175.90652795005656},{"$f":"'Baseline - external'!AA37","v":174.70315679785003},{"$f":"'Baseline - external'!AB37","v":173.78429947245661},{"$f":"'Baseline - external'!AC37","v":173.34334043773737},{"$f":"'Baseline - external'!AD37","v":170.68078954434833},{"$f":"'Baseline - external'!AE37","v":168.45442345013427},{"$f":"'Baseline - external'!AF37","v":164.73357581288639},{"$f":"'Baseline - external'!AG37","v":162.40810876521584},{"$f":"'Baseline - external'!AH37","v":159.93382885250512}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J85","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D37","v":247.76658860161757},{"$f":"A1_historical_ext!E37","v":256.37629744782959},{"$f":"A1_historical_ext!F37","v":253.22120893847875},{"$f":"A1_historical_ext!G37","v":256.07940168784273},{"$f":"A1_historical_ext!H37","v":258.74923913289439},{"$f":"A1_historical_ext!I37","v":264.17192564588817},{"$f":"A1_historical_ext!J37","v":265.15990613071779},{"$f":"A1_historical_ext!K37","v":255.0700043956607},{"$f":"A1_historical_ext!L37","v":246.55062214940327},{"$f":"A1_historical_ext!M37","v":236.09657207872337},{"$f":"A1_historical_ext!N37","v":222.83288384157018},{"$f":"A1_historical_ext!O37","v":212.38230842211786},{"$f":"A1_historical_ext!P37","v":202.42580975037717},{"$f":"A1_historical_ext!Q37","v":193.49625154136933},{"$f":"A1_historical_ext!R37","v":185.61654976292215},{"$f":"A1_historical_ext!S37","v":179.11940488508523},{"$f":"A1_historical_ext!T37","v":170.58322124252342},{"$f":"A1_historical_ext!U37","v":162.78936945659123},{"$f":"A1_historical_ext!V37","v":154.26553394677396},{"$f":"A1_historical_ext!W37","v":146.72763074542621},{"$f":"A1_historical_ext!X37","v":138.83696753458131}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J86","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J87","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D37","v":247.76658860161757},{"$f":"B1_GDP_ext!E37","v":258.28112794272442},{"$f":"B1_GDP_ext!F37","v":250.24931783919442},{"$f":"B1_GDP_ext!G37","v":241.86816822679714},{"$f":"B1_GDP_ext!H37","v":233.58810227299395},{"$f":"B1_GDP_ext!I37","v":229.2015676245245},{"$f":"B1_GDP_ext!J37","v":217.77366123757068},{"$f":"B1_GDP_ext!K37","v":205.16540361075161},{"$f":"B1_GDP_ext!L37","v":200.74450814084369},{"$f":"B1_GDP_ext!M37","v":198.94032019021429},{"$f":"B1_GDP_ext!N37","v":198.85579899196713},{"$f":"B1_GDP_ext!O37","v":199.57177614723881},{"$f":"B1_GDP_ext!P37","v":199.03419125288048},{"$f":"B1_GDP_ext!Q37","v":197.67260446671827},{"$f":"B1_GDP_ext!R37","v":196.6329385329538},{"$f":"B1_GDP_ext!S37","v":196.13400352540302},{"$f":"B1_GDP_ext!T37","v":193.1213884171917},{"$f":"B1_GDP_ext!U37","v":190.60230637880059},{"$f":"B1_GDP_ext!V37","v":186.39225284136117},{"$f":"B1_GDP_ext!W37","v":183.76104035304613},{"$f":"B1_GDP_ext!X37","v":180.96144953001846}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J88","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D37","v":247.76658860161757},{"$f":"B3_Exports_ext!E37","v":264.56550085446901},{"$f":"B3_Exports_ext!F37","v":299.21846255551287},{"$f":"B3_Exports_ext!G37","v":290.77455851857673},{"$f":"B3_Exports_ext!H37","v":283.34917703989328},{"$f":"B3_Exports_ext!I37","v":279.08587760973705},{"$f":"B3_Exports_ext!J37","v":265.29793645685885},{"$f":"B3_Exports_ext!K37","v":243.82080327284584},{"$f":"B3_Exports_ext!L37","v":229.64743263193469},{"$f":"B3_Exports_ext!M37","v":217.55852866425434},{"$f":"B3_Exports_ext!N37","v":206.77759703975801},{"$f":"B3_Exports_ext!O37","v":199.15573530019878},{"$f":"B3_Exports_ext!P37","v":195.38619865603488},{"$f":"B3_Exports_ext!Q37","v":190.93698328771271},{"$f":"B3_Exports_ext!R37","v":186.96674707297248},{"$f":"B3_Exports_ext!S37","v":183.79876992521983},{"$f":"B3_Exports_ext!T37","v":178.77806302731716},{"$f":"B3_Exports_ext!U37","v":174.66188494352983},{"$f":"B3_Exports_ext!V37","v":169.41023014766782},{"$f":"B3_Exports_ext!W37","v":165.91940240026847},{"$f":"B3_Exports_ext!X37","v":162.5331357020419}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J89","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J90","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D37","v":247.76658860161757},{"$f":"'B4_other flows_ext'!E37","v":257.16728025628703},{"$f":"'B4_other flows_ext'!F37","v":259.56757751752133},{"$f":"'B4_other flows_ext'!G37","v":251.7045279252234},{"$f":"'B4_other flows_ext'!H37","v":244.41879600860864},{"$f":"'B4_other flows_ext'!I37","v":240.38557543661881},{"$f":"'B4_other flows_ext'!J37","v":227.61006425396488},{"$f":"'B4_other flows_ext'!K37","v":211.14785305590888},{"$f":"'B4_other flows_ext'!L37","v":201.86911095573382},{"$f":"'B4_other flows_ext'!M37","v":194.75663101177295},{"$f":"'B4_other flows_ext'!N37","v":189.03528286664329},{"$f":"'B4_other flows_ext'!O37","v":185.94096256777894},{"$f":"'B4_other flows_ext'!P37","v":183.74597685652739},{"$f":"'B4_other flows_ext'!Q37","v":180.86635889492479},{"$f":"'B4_other flows_ext'!R37","v":178.37912218353054},{"$f":"'B4_other flows_ext'!S37","v":176.54320349456813},{"$f":"'B4_other flows_ext'!T37","v":172.71439808751185},{"$f":"'B4_other flows_ext'!U37","v":169.55686228834622},{"$f":"'B4_other flows_ext'!V37","v":165.10585769738222},{"$f":"'B4_other flows_ext'!W37","v":162.21937752407146},{"$f":"'B4_other flows_ext'!X37","v":159.31355483601581}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J91","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D37","v":247.76658860161757},{"$f":"'B6_Combo_non-mkt_ext'!E37","v":280.32884388487838},{"$f":"'B6_Combo_non-mkt_ext'!F37","v":273.44459693900154},{"$f":"'B6_Combo_non-mkt_ext'!G37","v":264.97592521525524},{"$f":"'B6_Combo_non-mkt_ext'!H37","v":257.0100082553127},{"$f":"'B6_Combo_non-mkt_ext'!I37","v":252.64587735715818},{"$f":"'B6_Combo_non-mkt_ext'!J37","v":238.25469105536456},{"$f":"'B6_Combo_non-mkt_ext'!K37","v":221.6476070886248},{"$f":"'B6_Combo_non-mkt_ext'!L37","v":212.8994936152086},{"$f":"'B6_Combo_non-mkt_ext'!M37","v":206.55805116749599},{"$f":"'B6_Combo_non-mkt_ext'!N37","v":201.77135473857251},{"$f":"'B6_Combo_non-mkt_ext'!O37","v":200.19849494368174},{"$f":"'B6_Combo_non-mkt_ext'!P37","v":198.26260952755644},{"$f":"'B6_Combo_non-mkt_ext'!Q37","v":195.57979626329725},{"$f":"'B6_Combo_non-mkt_ext'!R37","v":193.30920266377444},{"$f":"'B6_Combo_non-mkt_ext'!S37","v":191.71584725817195},{"$f":"'B6_Combo_non-mkt_ext'!T37","v":187.8960832454222},{"$f":"'B6_Combo_non-mkt_ext'!U37","v":184.73977096428192},{"$f":"'B6_Combo_non-mkt_ext'!V37","v":180.11002561895592},{"$f":"'B6_Combo_non-mkt_ext'!W37","v":177.13641659043128},{"$f":"'B6_Combo_non-mkt_ext'!X37","v":174.10021097398129}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J92","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D37","v":247.76658860161757},{"$f":"B5_depreciation_ext!E37","v":284.91493796644841},{"$f":"B5_depreciation_ext!F37","v":248.6770389174799},{"$f":"B5_depreciation_ext!G37","v":239.66342996676275},{"$f":"B5_depreciation_ext!H37","v":230.3603573672396},{"$f":"B5_depreciation_ext!I37","v":225.57500982798751},{"$f":"B5_depreciation_ext!J37","v":214.92824663560609},{"$f":"B5_depreciation_ext!K37","v":205.19138071215696},{"$f":"B5_depreciation_ext!L37","v":204.67047975120383},{"$f":"B5_depreciation_ext!M37","v":207.20209801945765},{"$f":"B5_depreciation_ext!N37","v":211.76662534501219},{"$f":"B5_depreciation_ext!O37","v":215.68226587001337},{"$f":"B5_depreciation_ext!P37","v":216.49983331942246},{"$f":"B5_depreciation_ext!Q37","v":216.35879366273662},{"$f":"B5_depreciation_ext!R37","v":216.48993624311086},{"$f":"B5_depreciation_ext!S37","v":217.08427683328082},{"$f":"B5_depreciation_ext!T37","v":214.67415351354364},{"$f":"B5_depreciation_ext!U37","v":212.62257971524497},{"$f":"B5_depreciation_ext!V37","v":208.51028598651618},{"$f":"B5_depreciation_ext!W37","v":206.02686727273559},{"$f":"B5_depreciation_ext!X37","v":203.24761718860663}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J93","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.507447382610895},{"$f":"'Baseline - external'!P39","v":15.170490840774168},{"$f":"'Baseline - external'!Q39","v":16.275584555339673},{"$f":"'Baseline - external'!R39","v":18.560766082285152},{"$f":"'Baseline - external'!S39","v":15.892193499237058},{"$f":"'Baseline - external'!T39","v":19.66440549559961},{"$f":"'Baseline - external'!U39","v":19.460462395418617},{"$f":"'Baseline - external'!V39","v":16.571874391944313},{"$f":"'Baseline - external'!W39","v":15.079952334507581},{"$f":"'Baseline - external'!X39","v":13.319447314092885},{"$f":"'Baseline - external'!Y39","v":14.483570578314115},{"$f":"'Baseline - external'!Z39","v":14.142861916552054},{"$f":"'Baseline - external'!AA39","v":14.115234181755604},{"$f":"'Baseline - external'!AB39","v":13.420092313833543},{"$f":"'Baseline - external'!AC39","v":13.687222643483288},{"$f":"'Baseline - external'!AD39","v":14.487425032288856},{"$f":"'Baseline - external'!AE39","v":14.427317333136349},{"$f":"'Baseline - external'!AF39","v":14.76199266751172},{"$f":"'Baseline - external'!AG39","v":13.939392848205063},{"$f":"'Baseline - external'!AH39","v":13.488655379547129}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J94","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D39","v":17.168117428103436},{"$f":"A1_historical_ext!E39","v":16.45802570570023},{"$f":"A1_historical_ext!F39","v":15.592800739322154},{"$f":"A1_historical_ext!G39","v":16.947827914481778},{"$f":"A1_historical_ext!H39","v":19.412765233948146},{"$f":"A1_historical_ext!I39","v":17.168733139321887},{"$f":"A1_historical_ext!J39","v":22.187382027218021},{"$f":"A1_historical_ext!K39","v":23.245954849145285},{"$f":"A1_historical_ext!L39","v":21.412150122272511},{"$f":"A1_historical_ext!M39","v":20.603917155431592},{"$f":"A1_historical_ext!N39","v":19.313353495081166},{"$f":"A1_historical_ext!O39","v":19.837572209579871},{"$f":"A1_historical_ext!P39","v":18.76276077585398},{"$f":"A1_historical_ext!Q39","v":17.878860113427766},{"$f":"A1_historical_ext!R39","v":16.418350960626523},{"$f":"A1_historical_ext!S39","v":15.679928417479596},{"$f":"A1_historical_ext!T39","v":15.367130366578802},{"$f":"A1_historical_ext!U39","v":14.688384394904459},{"$f":"A1_historical_ext!V39","v":14.494006721143441},{"$f":"A1_historical_ext!W39","v":13.447754682275995},{"$f":"A1_historical_ext!X39","v":12.816165006129566}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J95","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J96","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, Real GDP growth at historical average minus one standard deviation, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D39","v":17.168117428103436},{"$f":"B1_GDP_ext!E39","v":16.507447382610891},{"$f":"B1_GDP_ext!F39","v":15.170490840774164},{"$f":"B1_GDP_ext!G39","v":16.27558455533967},{"$f":"B1_GDP_ext!H39","v":18.560766082285149},{"$f":"B1_GDP_ext!I39","v":15.892193499237059},{"$f":"B1_GDP_ext!J39","v":19.664405495599599},{"$f":"B1_GDP_ext!K39","v":19.460462395418613},{"$f":"B1_GDP_ext!L39","v":16.571874391944302},{"$f":"B1_GDP_ext!M39","v":15.079952334507574},{"$f":"B1_GDP_ext!N39","v":13.319447314092878},{"$f":"B1_GDP_ext!O39","v":14.48357057831412},{"$f":"B1_GDP_ext!P39","v":14.142861916552055},{"$f":"B1_GDP_ext!Q39","v":14.115234181755602},{"$f":"B1_GDP_ext!R39","v":13.420092313833548},{"$f":"B1_GDP_ext!S39","v":13.68722264348329},{"$f":"B1_GDP_ext!T39","v":14.487425032288858},{"$f":"B1_GDP_ext!U39","v":14.427317333136344},{"$f":"B1_GDP_ext!V39","v":14.761992667511716},{"$f":"B1_GDP_ext!W39","v":13.939392848205062},{"$f":"B1_GDP_ext!X39","v":13.488655379547126}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J97","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D39","v":17.168117428103436},{"$f":"B3_Exports_ext!E39","v":18.553826274411147},{"$f":"B3_Exports_ext!F39","v":20.280918357442935},{"$f":"B3_Exports_ext!G39","v":23.721730216967433},{"$f":"B3_Exports_ext!H39","v":26.621665119099951},{"$f":"B3_Exports_ext!I39","v":23.228640266907057},{"$f":"B3_Exports_ext!J39","v":30.099308999136355},{"$f":"B3_Exports_ext!K39","v":33.760006731439333},{"$f":"B3_Exports_ext!L39","v":29.762209239866266},{"$f":"B3_Exports_ext!M39","v":27.489286794221474},{"$f":"B3_Exports_ext!N39","v":24.839199000972162},{"$f":"B3_Exports_ext!O39","v":24.28394144205328},{"$f":"B3_Exports_ext!P39","v":20.474487549714862},{"$f":"B3_Exports_ext!Q39","v":20.233994801002435},{"$f":"B3_Exports_ext!R39","v":19.078555337288599},{"$f":"B3_Exports_ext!S39","v":19.090132920892124},{"$f":"B3_Exports_ext!T39","v":19.735572164984692},{"$f":"B3_Exports_ext!U39","v":19.28157402096133},{"$f":"B3_Exports_ext!V39","v":19.390529162766992},{"$f":"B3_Exports_ext!W39","v":18.090209094695687},{"$f":"B3_Exports_ext!X39","v":17.315968448030372}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J98","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J99","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D39","v":17.168117428103436},{"$f":"'B4_other flows_ext'!E39","v":16.507447382610891},{"$f":"'B4_other flows_ext'!F39","v":15.816834138561203},{"$f":"'B4_other flows_ext'!G39","v":17.586445963158361},{"$f":"'B4_other flows_ext'!H39","v":19.872749054426457},{"$f":"'B4_other flows_ext'!I39","v":17.200080662981083},{"$f":"'B4_other flows_ext'!J39","v":22.257402635884937},{"$f":"'B4_other flows_ext'!K39","v":23.289437016616407},{"$f":"'B4_other flows_ext'!L39","v":20.25754201151328},{"$f":"'B4_other flows_ext'!M39","v":18.602998425648938},{"$f":"'B4_other flows_ext'!N39","v":16.664444797560968},{"$f":"'B4_other flows_ext'!O39","v":16.663097554476501},{"$f":"'B4_other flows_ext'!P39","v":15.208236860620111},{"$f":"'B4_other flows_ext'!Q39","v":15.089393339495786},{"$f":"'B4_other flows_ext'!R39","v":14.274440206770741},{"$f":"'B4_other flows_ext'!S39","v":14.399733508048707},{"$f":"'B4_other flows_ext'!T39","v":15.040742433502736},{"$f":"'B4_other flows_ext'!U39","v":14.824931439772438},{"$f":"'B4_other flows_ext'!V39","v":15.030020881255757},{"$f":"'B4_other flows_ext'!W39","v":14.10216599591457},{"$f":"'B4_other flows_ext'!X39","v":13.569202049077212}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J100","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D39","v":17.168117428103436},{"$f":"'B6_Combo_non-mkt_ext'!E39","v":17.470917569453718},{"$f":"'B6_Combo_non-mkt_ext'!F39","v":17.848551817594906},{"$f":"'B6_Combo_non-mkt_ext'!G39","v":19.37999508553251},{"$f":"'B6_Combo_non-mkt_ext'!H39","v":21.945012456233933},{"$f":"'B6_Combo_non-mkt_ext'!I39","v":18.94727868342866},{"$f":"'B6_Combo_non-mkt_ext'!J39","v":24.819678691903874},{"$f":"'B6_Combo_non-mkt_ext'!K39","v":25.060256610561705},{"$f":"'B6_Combo_non-mkt_ext'!L39","v":21.695772441133759},{"$f":"'B6_Combo_non-mkt_ext'!M39","v":19.882172431348472},{"$f":"'B6_Combo_non-mkt_ext'!N39","v":17.754235264763505},{"$f":"'B6_Combo_non-mkt_ext'!O39","v":17.652993746279975},{"$f":"'B6_Combo_non-mkt_ext'!P39","v":16.75744165395993},{"$f":"'B6_Combo_non-mkt_ext'!Q39","v":16.643237808178586},{"$f":"'B6_Combo_non-mkt_ext'!R39","v":15.756419473953134},{"$f":"'B6_Combo_non-mkt_ext'!S39","v":15.93118533803429},{"$f":"'B6_Combo_non-mkt_ext'!T39","v":16.689929797944185},{"$f":"'B6_Combo_non-mkt_ext'!U39","v":16.49614723695246},{"$f":"'B6_Combo_non-mkt_ext'!V39","v":16.767067038683034},{"$f":"'B6_Combo_non-mkt_ext'!W39","v":15.759828308226401},{"$f":"'B6_Combo_non-mkt_ext'!X39","v":15.189252714410564}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J101","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D39","v":17.168117428103436},{"$f":"B5_depreciation_ext!E39","v":16.507447382610891},{"$f":"B5_depreciation_ext!F39","v":14.759292470705176},{"$f":"B5_depreciation_ext!G39","v":15.422183705272213},{"$f":"B5_depreciation_ext!H39","v":17.706635068112906},{"$f":"B5_depreciation_ext!I39","v":15.040728950296845},{"$f":"B5_depreciation_ext!J39","v":17.99523063885513},{"$f":"B5_depreciation_ext!K39","v":16.966275925079518},{"$f":"B5_depreciation_ext!L39","v":14.170944482190819},{"$f":"B5_depreciation_ext!M39","v":12.784861789864102},{"$f":"B5_depreciation_ext!N39","v":11.140245870841337},{"$f":"B5_depreciation_ext!O39","v":13.048729342759735},{"$f":"B5_depreciation_ext!P39","v":13.448576662471856},{"$f":"B5_depreciation_ext!Q39","v":13.480144605443375},{"$f":"B5_depreciation_ext!R39","v":12.86284097136253},{"$f":"B5_depreciation_ext!S39","v":13.222172005616128},{"$f":"B5_depreciation_ext!T39","v":14.12589739340063},{"$f":"B5_depreciation_ext!U39","v":14.167381565853374},{"$f":"B5_depreciation_ext!V39","v":14.586627032870597},{"$f":"B5_depreciation_ext!W39","v":13.832743284148838},{"$f":"B5_depreciation_ext!X39","v":13.435721947145696}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J102","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.868567507013431},{"$f":"'Baseline - external'!P40","v":33.702208014423533},{"$f":"'Baseline - external'!Q40","v":35.350030838398325},{"$f":"'Baseline - external'!R40","v":40.208734597151206},{"$f":"'Baseline - external'!S40","v":34.353655668471873},{"$f":"'Baseline - external'!T40","v":42.304365280281829},{"$f":"'Baseline - external'!U40","v":41.535330387876044},{"$f":"'Baseline - external'!V40","v":35.054434118846771},{"$f":"'Baseline - external'!W40","v":31.742788009445338},{"$f":"'Baseline - external'!X40","v":27.982939226947529},{"$f":"'Baseline - external'!Y40","v":30.438981784445332},{"$f":"'Baseline - external'!Z40","v":29.715654734982401},{"$f":"'Baseline - external'!AA40","v":29.609860574483328},{"$f":"'Baseline - external'!AB40","v":28.075676419400487},{"$f":"'Baseline - external'!AC40","v":28.474330989168799},{"$f":"'Baseline - external'!AD40","v":29.987886106535722},{"$f":"'Baseline - external'!AE40","v":29.772154116577777},{"$f":"'Baseline - external'!AF40","v":30.291586444715083},{"$f":"'Baseline - external'!AG40","v":28.485376554408205},{"$f":"'Baseline - external'!AH40","v":27.466053850470882}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J103","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D40","v":39.00150259737196},{"$f":"A1_historical_ext!E40","v":37.755192733493161},{"$f":"A1_historical_ext!F40","v":34.640396250835792},{"$f":"A1_historical_ext!G40","v":36.810121159319266},{"$f":"A1_historical_ext!H40","v":42.0544454699859},{"$f":"A1_historical_ext!I40","v":37.113111324781023},{"$f":"A1_historical_ext!J40","v":47.732086998644895},{"$f":"A1_historical_ext!K40","v":49.614875290332435},{"$f":"A1_historical_ext!L40","v":45.293054246713652},{"$f":"A1_historical_ext!M40","v":43.370546532327317},{"$f":"A1_historical_ext!N40","v":40.575587288038875},{"$f":"A1_historical_ext!O40","v":41.6910661545799},{"$f":"A1_historical_ext!P40","v":39.422552831250037},{"$f":"A1_historical_ext!Q40","v":37.50490770273877},{"$f":"A1_historical_ext!R40","v":34.348221914654474},{"$f":"A1_historical_ext!S40","v":32.619873532806309},{"$f":"A1_historical_ext!T40","v":31.808810343465559},{"$f":"A1_historical_ext!U40","v":30.310891056942324},{"$f":"A1_historical_ext!V40","v":29.74167969139112},{"$f":"A1_historical_ext!W40","v":27.480705946619761},{"$f":"A1_historical_ext!X40","v":26.096706329129553}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J104","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J105","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D40","v":39.00150259737196},{"$f":"B1_GDP_ext!E40","v":41.20620946982794},{"$f":"B1_GDP_ext!F40","v":38.133273356925343},{"$f":"B1_GDP_ext!G40","v":39.99774698914311},{"$f":"B1_GDP_ext!H40","v":45.495258562080735},{"$f":"B1_GDP_ext!I40","v":38.870371396879335},{"$f":"B1_GDP_ext!J40","v":47.866416489204674},{"$f":"B1_GDP_ext!K40","v":46.996271193069376},{"$f":"B1_GDP_ext!L40","v":39.663286098472504},{"$f":"B1_GDP_ext!M40","v":35.9162346798486},{"$f":"B1_GDP_ext!N40","v":31.662052243423933},{"$f":"B1_GDP_ext!O40","v":34.441007918411884},{"$f":"B1_GDP_ext!P40","v":33.622579995475093},{"$f":"B1_GDP_ext!Q40","v":33.502876335698502},{"$f":"B1_GDP_ext!R40","v":31.766982244112612},{"$f":"B1_GDP_ext!S40","v":32.218050722399141},{"$f":"B1_GDP_ext!T40","v":33.930603532192052},{"$f":"B1_GDP_ext!U40","v":33.686507746498144},{"$f":"B1_GDP_ext!V40","v":34.274233480990297},{"$f":"B1_GDP_ext!W40","v":32.230548525465217},{"$f":"B1_GDP_ext!X40","v":31.077208326166495}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J106","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D40","v":39.00150259737196},{"$f":"B3_Exports_ext!E40","v":38.142920381085268},{"$f":"B3_Exports_ext!F40","v":36.355330889979712},{"$f":"B3_Exports_ext!G40","v":41.573953557303795},{"$f":"B3_Exports_ext!H40","v":46.535189532774027},{"$f":"B3_Exports_ext!I40","v":40.516755919461332},{"$f":"B3_Exports_ext!J40","v":52.249561564252232},{"$f":"B3_Exports_ext!K40","v":58.141843992683206},{"$f":"B3_Exports_ext!L40","v":50.799361807390909},{"$f":"B3_Exports_ext!M40","v":46.690694621153455},{"$f":"B3_Exports_ext!N40","v":42.108180377398966},{"$f":"B3_Exports_ext!O40","v":41.18086080966534},{"$f":"B3_Exports_ext!P40","v":34.712253282018096},{"$f":"B3_Exports_ext!Q40","v":34.249297778689389},{"$f":"B3_Exports_ext!R40","v":32.206384535474577},{"$f":"B3_Exports_ext!S40","v":32.045637257726526},{"$f":"B3_Exports_ext!T40","v":32.962954856037385},{"$f":"B3_Exports_ext!U40","v":32.106201046920788},{"$f":"B3_Exports_ext!V40","v":32.106166793716554},{"$f":"B3_Exports_ext!W40","v":29.829327100134336},{"$f":"B3_Exports_ext!X40","v":28.450909667190171}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J107","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J108","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D40","v":39.00150259737196},{"$f":"'B4_other flows_ext'!E40","v":37.868567507013431},{"$f":"'B4_other flows_ext'!F40","v":35.138100662814317},{"$f":"'B4_other flows_ext'!G40","v":38.197178419100979},{"$f":"'B4_other flows_ext'!H40","v":43.050921977184004},{"$f":"'B4_other flows_ext'!I40","v":37.180874282355077},{"$f":"'B4_other flows_ext'!J40","v":47.882723508192875},{"$f":"'B4_other flows_ext'!K40","v":49.707681214220415},{"$f":"'B4_other flows_ext'!L40","v":42.850715317849328},{"$f":"'B4_other flows_ext'!M40","v":39.158680496233941},{"$f":"'B4_other flows_ext'!N40","v":35.010472658844634},{"$f":"'B4_other flows_ext'!O40","v":35.019522305678905},{"$f":"'B4_other flows_ext'!P40","v":31.954120625975545},{"$f":"'B4_other flows_ext'!Q40","v":31.653377278961781},{"$f":"'B4_other flows_ext'!R40","v":29.863025897389999},{"$f":"'B4_other flows_ext'!S40","v":29.956609075780765},{"$f":"'B4_other flows_ext'!T40","v":31.133211736962433},{"$f":"'B4_other flows_ext'!U40","v":30.592668990434895},{"$f":"'B4_other flows_ext'!V40","v":30.841579930629653},{"$f":"'B4_other flows_ext'!W40","v":28.818006135620461},{"$f":"'B4_other flows_ext'!X40","v":27.630065688607392}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J109","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D40","v":39.00150259737196},{"$f":"'B6_Combo_non-mkt_ext'!E40","v":40.83912069883295},{"$f":"'B6_Combo_non-mkt_ext'!F40","v":38.597288460378735},{"$f":"'B6_Combo_non-mkt_ext'!G40","v":40.973395231486364},{"$f":"'B6_Combo_non-mkt_ext'!H40","v":46.275959146378845},{"$f":"'B6_Combo_non-mkt_ext'!I40","v":39.868605555375495},{"$f":"'B6_Combo_non-mkt_ext'!J40","v":51.975132637973807},{"$f":"'B6_Combo_non-mkt_ext'!K40","v":52.064909391568534},{"$f":"'B6_Combo_non-mkt_ext'!L40","v":44.672631299283424},{"$f":"'B6_Combo_non-mkt_ext'!M40","v":40.738405333416395},{"$f":"'B6_Combo_non-mkt_ext'!N40","v":36.308155311856751},{"$f":"'B6_Combo_non-mkt_ext'!O40","v":36.113363320515269},{"$f":"'B6_Combo_non-mkt_ext'!P40","v":34.272896344359829},{"$f":"'B6_Combo_non-mkt_ext'!Q40","v":33.984523289793735},{"$f":"'B6_Combo_non-mkt_ext'!R40","v":32.086869534708576},{"$f":"'B6_Combo_non-mkt_ext'!S40","v":32.261263798877174},{"$f":"'B6_Combo_non-mkt_ext'!T40","v":33.628248657772168},{"$f":"'B6_Combo_non-mkt_ext'!U40","v":33.136168306812486},{"$f":"'B6_Combo_non-mkt_ext'!V40","v":33.491085466837127},{"$f":"'B6_Combo_non-mkt_ext'!W40","v":31.349071181194997},{"$f":"'B6_Combo_non-mkt_ext'!X40","v":30.10641924147177}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J110","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D40","v":39.00150259737196},{"$f":"B5_depreciation_ext!E40","v":48.003744555822855},{"$f":"B5_depreciation_ext!F40","v":41.564302809603099},{"$f":"B5_depreciation_ext!G40","v":42.461498086806515},{"$f":"B5_depreciation_ext!H40","v":48.624683107445286},{"$f":"B5_depreciation_ext!I40","v":41.214898826182839},{"$f":"B5_depreciation_ext!J40","v":49.074741275762648},{"$f":"B5_depreciation_ext!K40","v":45.903656279821107},{"$f":"B5_depreciation_ext!L40","v":37.998492169069202},{"$f":"B5_depreciation_ext!M40","v":34.114371655714464},{"$f":"B5_depreciation_ext!N40","v":29.668674243793408},{"$f":"B5_depreciation_ext!O40","v":34.7631356377222},{"$f":"B5_depreciation_ext!P40","v":35.819586212776429},{"$f":"B5_depreciation_ext!Q40","v":35.84586499274188},{"$f":"B5_depreciation_ext!R40","v":34.112053533415491},{"$f":"B5_depreciation_ext!S40","v":34.868819061148841},{"$f":"B5_depreciation_ext!T40","v":37.065250325995642},{"$f":"B5_depreciation_ext!U40","v":37.06043427100721},{"$f":"B5_depreciation_ext!V40","v":37.942692958311227},{"$f":"B5_depreciation_ext!W40","v":35.832958229837217},{"$f":"B5_depreciation_ext!X40","v":34.680460438013881}]
["DU_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J111","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D12","v":26.540908513905439},{"$f":"'Baseline - public'!E12","v":32.864917875221593},{"$f":"'Baseline - public'!F12","v":33.940499762148761},{"$f":"'Baseline - public'!G12","v":37.371945001582198},{"$f":"'Baseline - public'!H12","v":38.211125112414358},{"$f":"'Baseline - public'!I12","v":39.840657848732157},{"$f":"'Baseline - public'!J12","v":48.305941598751517},{"$f":"'Baseline - public'!K12","v":58.080201068061875},{"$f":"'Baseline - public'!L12","v":70.438624585409528},{"$f":"'Baseline - public'!M12","v":72.907532602598479},{"$f":"'Baseline - public'!N12","v":74.2260545767856},{"$f":"'Baseline - public'!O12","v":69.751970921370372},{"$f":"'Baseline - public'!P12","v":65.196163045895901},{"$f":"'Baseline - public'!Q12","v":61.844498931075073},{"$f":"'Baseline - public'!R12","v":59.544640251118828},{"$f":"'Baseline - public'!S12","v":57.221298758509306},{"$f":"'Baseline - public'!T12","v":54.704262057183577},{"$f":"'Baseline - public'!U12","v":53.333790963495687},{"$f":"'Baseline - public'!V12","v":51.747132890706837},{"$f":"'Baseline - public'!W12","v":50.647963989599482},{"$f":"'Baseline - public'!X12","v":49.717275661223745},{"$f":"'Baseline - public'!Y12","v":48.473801241557496},{"$f":"'Baseline - public'!Z12","v":47.700469228538758},{"$f":"'Baseline - public'!AA12","v":46.893738474542332},{"$f":"'Baseline - public'!AB12","v":46.077136569134133},{"$f":"'Baseline - public'!AC12","v":44.958688050715637},{"$f":"'Baseline - public'!AD12","v":43.864887871274071},{"$f":"'Baseline - public'!AE12","v":42.712669428461808},{"$f":"'Baseline - public'!AF12","v":41.611690614698091},{"$f":"'Baseline - public'!AG12","v":40.486750653859843},{"$f":"'Baseline - public'!AH12","v":39.488789071658758},{"$f":"'Baseline - public'!AI12","v":38.421351478546725}]
["DU_FC_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J112","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Public sector debt o/w foreign-currency denominated (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D14","v":11.07104617881263},{"$f":"'Baseline - public'!E14","v":16.858070227434233},{"$f":"'Baseline - public'!F14","v":17.694609930010376},{"$f":"'Baseline - public'!G14","v":20.720514794939305},{"$f":"'Baseline - public'!H14","v":20.020716106256028},{"$f":"'Baseline - public'!I14","v":19.888914884488042},{"$f":"'Baseline - public'!J14","v":23.351219313034303},{"$f":"'Baseline - public'!K14","v":28.501948002944992},{"$f":"'Baseline - public'!L14","v":39.664179549306489},{"$f":"'Baseline - public'!M14","v":44.260321421712106},{"$f":"'Baseline - public'!N14","v":42.353083225861873},{"$f":"'Baseline - public'!O14","v":38.705016548866489},{"$f":"'Baseline - public'!P14","v":34.786523132091823},{"$f":"'Baseline - public'!Q14","v":32.274400017908818},{"$f":"'Baseline - public'!R14","v":30.542482257122359},{"$f":"'Baseline - public'!S14","v":28.91830840083307},{"$f":"'Baseline - public'!T14","v":27.689118740368095},{"$f":"'Baseline - public'!U14","v":26.5253833898986},{"$f":"'Baseline - public'!V14","v":25.835167225669942},{"$f":"'Baseline - public'!W14","v":25.535704410245966},{"$f":"'Baseline - public'!X14","v":25.207070801697309},{"$f":"'Baseline - public'!Y14","v":24.866771349437226},{"$f":"'Baseline - public'!Z14","v":24.421915669131071},{"$f":"'Baseline - public'!AA14","v":23.834397412312686},{"$f":"'Baseline - public'!AB14","v":23.173076711082409},{"$f":"'Baseline - public'!AC14","v":22.473000827051422},{"$f":"'Baseline - public'!AD14","v":21.721871871050602},{"$f":"'Baseline - public'!AE14","v":20.872377110373272},{"$f":"'Baseline - public'!AF14","v":19.956411791827982},{"$f":"'Baseline - public'!AG14","v":19.018058556076216},{"$f":"'Baseline - public'!AH14","v":18.105076810990852},{"$f":"'Baseline - public'!AI14","v":17.154725296302018}]
["DU_LCH_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J113","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D21","v":0},{"$f":"'Baseline - public'!E21","v":6.3240093613161541},{"$f":"'Baseline - public'!F21","v":1.0755818869271678},{"$f":"'Baseline - public'!G21","v":3.4314452394334367},{"$f":"'Baseline - public'!H21","v":0.83918011083216015},{"$f":"'Baseline - public'!I21","v":1.6295327363177989},{"$f":"'Baseline - public'!J21","v":8.4652837500193598},{"$f":"'Baseline - public'!K21","v":9.7742594693103584},{"$f":"'Baseline - public'!L21","v":12.358423517347653},{"$f":"'Baseline - public'!M21","v":2.4689080171889515},{"$f":"'Baseline - public'!N21","v":1.3185219741871208},{"$f":"'Baseline - public'!O21","v":-4.4740836554152281},{"$f":"'Baseline - public'!P21","v":-4.5558078754744713},{"$f":"'Baseline - public'!Q21","v":-3.3516641148208279},{"$f":"'Baseline - public'!R21","v":-2.2998586799562446},{"$f":"'Baseline - public'!S21","v":-2.3233414926095222},{"$f":"'Baseline - public'!T21","v":-2.5170367013257291},{"$f":"'Baseline - public'!U21","v":-1.3704710936878897},{"$f":"'Baseline - public'!V21","v":-1.5866580727888504},{"$f":"'Baseline - public'!W21","v":-1.0991689011073547},{"$f":"'Baseline - public'!X21","v":-0.93068832837573723},{"$f":"'Baseline - public'!Y21","v":-1.2434744196662493},{"$f":"'Baseline - public'!Z21","v":-0.773332013018738},{"$f":"'Baseline - public'!AA21","v":-0.80673075399642613},{"$f":"'Baseline - public'!AB21","v":-0.81660190540819855},{"$f":"'Baseline - public'!AC21","v":-1.1184485184184965},{"$f":"'Baseline - public'!AD21","v":-1.0938001794415655},{"$f":"'Baseline - public'!AE21","v":-1.1522184428122628},{"$f":"'Baseline - public'!AF21","v":-1.1009788137637173},{"$f":"'Baseline - public'!AG21","v":-1.1249399608382475},{"$f":"'Baseline - public'!AH21","v":-0.99796158220108566},{"$f":"'Baseline - public'!AI21","v":-1.0674375931120323}]
["DUODCF_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J114","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D22","v":0},{"$f":"'Baseline - public'!E22","v":2.821689273402713},{"$f":"'Baseline - public'!F22","v":0.98307451296110937},{"$f":"'Baseline - public'!G22","v":2.574300168721392},{"$f":"'Baseline - public'!H22","v":0.61961239370988308},{"$f":"'Baseline - public'!I22","v":-1.682840407641597},{"$f":"'Baseline - public'!J22","v":6.7158372996668332},{"$f":"'Baseline - public'!K22","v":4.7063420412007524},{"$f":"'Baseline - public'!L22","v":11.018322272722347},{"$f":"'Baseline - public'!M22","v":1.4519075799671941},{"$f":"'Baseline - public'!N22","v":0.10270381633722581},{"$f":"'Baseline - public'!O22","v":-3.5221835398097054},{"$f":"'Baseline - public'!P22","v":-2.9763489895912589},{"$f":"'Baseline - public'!Q22","v":-1.873728436745032},{"$f":"'Baseline - public'!R22","v":-0.85606894793598243},{"$f":"'Baseline - public'!S22","v":-0.87000023476466848},{"$f":"'Baseline - public'!T22","v":-1.2272222341333565},{"$f":"'Baseline - public'!U22","v":-0.58465801094973469},{"$f":"'Baseline - public'!V22","v":-0.58809247130401676},{"$f":"'Baseline - public'!W22","v":-0.24986437464336347},{"$f":"'Baseline - public'!X22","v":-0.20554176501781501},{"$f":"'Baseline - public'!Y22","v":-0.64875665720447939},{"$f":"'Baseline - public'!Z22","v":-0.32165922951966203},{"$f":"'Baseline - public'!AA22","v":-0.37123438439044876},{"$f":"'Baseline - public'!AB22","v":-0.39041342899036374},{"$f":"'Baseline - public'!AC22","v":-0.61805296850533664},{"$f":"'Baseline - public'!AD22","v":-0.61450937468995726},{"$f":"'Baseline - public'!AE22","v":-0.70042765913308491},{"$f":"'Baseline - public'!AF22","v":-0.66670674606698976},{"$f":"'Baseline - public'!AG22","v":-0.71499253537280816},{"$f":"'Baseline - public'!AH22","v":-0.60023335957242518},{"$f":"'Baseline - public'!AI22","v":-0.69286298894085929}]
["PB_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J115","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D23","v":2.6800388316181909},{"$f":"'Baseline - public'!E23","v":5.4365014749634391},{"$f":"'Baseline - public'!F23","v":4.7944379967099646},{"$f":"'Baseline - public'!G23","v":2.9202142450669051},{"$f":"'Baseline - public'!H23","v":3.7698482064644843},{"$f":"'Baseline - public'!I23","v":1.9831875881847303},{"$f":"'Baseline - public'!J23","v":7.6367511218440995},{"$f":"'Baseline - public'!K23","v":5.5583278721770597},{"$f":"'Baseline - public'!L23","v":3.8582734466226896},{"$f":"'Baseline - public'!M23","v":0.37291452425917981},{"$f":"'Baseline - public'!N23","v":2.4379558593757338},{"$f":"'Baseline - public'!O23","v":-0.17882118315207762},{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151},{"$f":"'Baseline - public'!R23","v":-1.9900491774291602},{"$f":"'Baseline - public'!S23","v":-1.7818806498778912},{"$f":"'Baseline - public'!T23","v":-1.5805879333404533},{"$f":"'Baseline - public'!U23","v":-1.3708871850123288},{"$f":"'Baseline - public'!V23","v":-0.91070890558378181},{"$f":"'Baseline - public'!W23","v":-0.50706038043801627},{"$f":"'Baseline - public'!X23","v":-0.41276780076686137},{"$f":"'Baseline - public'!Y23","v":-0.27461249857323367},{"$f":"'Baseline - public'!Z23","v":-0.16793761984040501},{"$f":"'Baseline - public'!AA23","v":-0.15763964085343218},{"$f":"'Baseline - public'!AB23","v":-0.14753590581579701},{"$f":"'Baseline - public'!AC23","v":-0.1428062541519175},{"$f":"'Baseline - public'!AD23","v":-0.13841722698579417},{"$f":"'Baseline - public'!AE23","v":-0.20402519982100387},{"$f":"'Baseline - public'!AF23","v":-0.1657340089049768},{"$f":"'Baseline - public'!AG23","v":-0.21713164894303816},{"$f":"'Baseline - public'!AH23","v":-0.23266443261482905},{"$f":"'Baseline - public'!AI23","v":-0.25980588422823914}]
["GGR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J116","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Revenue and grants (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D24","v":16.987840929794192},{"$f":"'Baseline - public'!E24","v":17.398571647557826},{"$f":"'Baseline - public'!F24","v":15.949161529075431},{"$f":"'Baseline - public'!G24","v":16.439611569129376},{"$f":"'Baseline - public'!H24","v":16.710458609270795},{"$f":"'Baseline - public'!I24","v":19.126659575954438},{"$f":"'Baseline - public'!J24","v":18.502420567840314},{"$f":"'Baseline - public'!K24","v":16.731168723504034},{"$f":"'Baseline - public'!L24","v":18.416452932114076},{"$f":"'Baseline - public'!M24","v":19.585673497468008},{"$f":"'Baseline - public'!N24","v":17.251964849374087},{"$f":"'Baseline - public'!O24","v":18.853568001437541},{"$f":"'Baseline - public'!P24","v":18.631263840723481},{"$f":"'Baseline - public'!Q24","v":18.971080803364607},{"$f":"'Baseline - public'!R24","v":19.051156038877441},{"$f":"'Baseline - public'!S24","v":18.884755832506769},{"$f":"'Baseline - public'!T24","v":18.746134534438735},{"$f":"'Baseline - public'!U24","v":18.506936757516296},{"$f":"'Baseline - public'!V24","v":18.269844264867306},{"$f":"'Baseline - public'!W24","v":18.068547866783067},{"$f":"'Baseline - public'!X24","v":17.90999497180384},{"$f":"'Baseline - public'!Y24","v":17.788898952356014},{"$f":"'Baseline - public'!Z24","v":17.709383550111326},{"$f":"'Baseline - public'!AA24","v":17.633493206926936},{"$f":"'Baseline - public'!AB24","v":17.564864017937516},{"$f":"'Baseline - public'!AC24","v":17.50692502233434},{"$f":"'Baseline - public'!AD24","v":17.473531981715851},{"$f":"'Baseline - public'!AE24","v":17.424868009223875},{"$f":"'Baseline - public'!AF24","v":17.38498047033745},{"$f":"'Baseline - public'!AG24","v":17.346926662171747},{"$f":"'Baseline - public'!AH24","v":17.285413618684444},{"$f":"'Baseline - public'!AI24","v":17.243975100497025}]
["GGRG_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J117","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Revenue and grants of which: grants (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D25","v":3.3939606983141877},{"$f":"'Baseline - public'!E25","v":3.7021987361929862},{"$f":"'Baseline - public'!F25","v":2.7197109230488548},{"$f":"'Baseline - public'!G25","v":3.0088984887593799},{"$f":"'Baseline - public'!H25","v":2.3461850910704203},{"$f":"'Baseline - public'!I25","v":2.02331119658606},{"$f":"'Baseline - public'!J25","v":1.5406170292584229},{"$f":"'Baseline - public'!K25","v":0.46847552092871636},{"$f":"'Baseline - public'!L25","v":0.7182920598195901},{"$f":"'Baseline - public'!M25","v":1.9632068667881186},{"$f":"'Baseline - public'!N25","v":0.68178205172584061},{"$f":"'Baseline - public'!O25","v":0.73787936071321703},{"$f":"'Baseline - public'!P25","v":0.45159990082069901},{"$f":"'Baseline - public'!Q25","v":0.33093677452831105},{"$f":"'Baseline - public'!R25","v":0.24808061660445999},{"$f":"'Baseline - public'!S25","v":0.18522162317019364},{"$f":"'Baseline - public'!T25","v":0.13753394050896431},{"$f":"'Baseline - public'!U25","v":0.10213031586015385},{"$f":"'Baseline - public'!V25","v":7.6173891134567975E-2},{"$f":"'Baseline - public'!W25","v":5.6945372804575144E-2},{"$f":"'Baseline - public'!X25","v":4.2583659366802494E-2},{"$f":"'Baseline - public'!Y25","v":3.1869035581794332E-2},{"$f":"'Baseline - public'!Z25","v":2.3853584285801203E-2},{"$f":"'Baseline - public'!AA25","v":1.7847337622385377E-2},{"$f":"'Baseline - public'!AB25","v":1.3352700940347906E-2},{"$f":"'Baseline - public'!AC25","v":9.9848857934886539E-3},{"$f":"'Baseline - public'!AD25","v":7.4669268023318178E-3},{"$f":"'Baseline - public'!AE25","v":5.5847234587812966E-3},{"$f":"'Baseline - public'!AF25","v":4.1752770561247661E-3},{"$f":"'Baseline - public'!AG25","v":3.1218142499063275E-3},{"$f":"'Baseline - public'!AH25","v":2.3401504005432085E-3},{"$f":"'Baseline - public'!AI25","v":1.7511752716559855E-3}]
["PE_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J118","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Primary (noninterest) expenditure (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D26","v":19.667879761412383},{"$f":"'Baseline - public'!E26","v":22.835073122521266},{"$f":"'Baseline - public'!F26","v":20.743599525785395},{"$f":"'Baseline - public'!G26","v":19.359825814196281},{"$f":"'Baseline - public'!H26","v":20.480306815735279},{"$f":"'Baseline - public'!I26","v":21.109847164139168},{"$f":"'Baseline - public'!J26","v":26.139171689684414},{"$f":"'Baseline - public'!K26","v":22.289496595681094},{"$f":"'Baseline - public'!L26","v":22.274726378736766},{"$f":"'Baseline - public'!M26","v":19.958588021727188},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"'Baseline - public'!O26","v":18.674746818285463},{"$f":"'Baseline - public'!P26","v":16.480778673407368},{"$f":"'Baseline - public'!Q26","v":16.768966874093692},{"$f":"'Baseline - public'!R26","v":17.06110686144828},{"$f":"'Baseline - public'!S26","v":17.102875182628878},{"$f":"'Baseline - public'!T26","v":17.165546601098281},{"$f":"'Baseline - public'!U26","v":17.136049572503968},{"$f":"'Baseline - public'!V26","v":17.359135359283524},{"$f":"'Baseline - public'!W26","v":17.561487486345051},{"$f":"'Baseline - public'!X26","v":17.497227171036979},{"$f":"'Baseline - public'!Y26","v":17.51428645378278},{"$f":"'Baseline - public'!Z26","v":17.541445930270921},{"$f":"'Baseline - public'!AA26","v":17.475853566073503},{"$f":"'Baseline - public'!AB26","v":17.417328112121719},{"$f":"'Baseline - public'!AC26","v":17.364118768182422},{"$f":"'Baseline - public'!AD26","v":17.335114754730057},{"$f":"'Baseline - public'!AE26","v":17.220842809402871},{"$f":"'Baseline - public'!AF26","v":17.219246461432473},{"$f":"'Baseline - public'!AG26","v":17.129795013228708},{"$f":"'Baseline - public'!AH26","v":17.052749186069615},{"$f":"'Baseline - public'!AI26","v":16.984169216268786}]
["DD_A_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J119","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Automatic debt dynamics (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D27","v":0},{"$f":"'Baseline - public'!E27","v":-1.720972285331458},{"$f":"'Baseline - public'!F27","v":-1.2104108453730842},{"$f":"'Baseline - public'!G27","v":-0.17049265776632561},{"$f":"'Baseline - public'!H27","v":-3.8525169850524512},{"$f":"'Baseline - public'!I27","v":-4.4284792415916572},{"$f":"'Baseline - public'!J27","v":-0.86216803851612256},{"$f":"'Baseline - public'!K27","v":-0.85198583097630753},{"$f":"'Baseline - public'!L27","v":7.1600488260996586},{"$f":"'Baseline - public'!M27","v":1.0789930557080143},{"$f":"'Baseline - public'!N27","v":-2.335252043038508},{"$f":"'Baseline - public'!O27","v":-2.1925106795905323},{"$f":"'Baseline - public'!P27","v":-0.8258638222751461},{"$f":"'Baseline - public'!Q27","v":0.32838549252588317},{"$f":"'Baseline - public'!R27","v":1.1339802294931778},{"$f":"'Baseline - public'!S27","v":0.91188041511322271},{"$f":"'Baseline - public'!T27","v":0.35336569920709693},{"$f":"'Baseline - public'!U27","v":0.78622917406259407},{"$f":"'Baseline - public'!V27","v":0.322616434279765},{"$f":"'Baseline - public'!W27","v":0.25719600579465279},{"$f":"'Baseline - public'!X27","v":0.20722603574904636},{"$f":"'Baseline - public'!Y27","v":-0.37414415863124578},{"$f":"'Baseline - public'!Z27","v":-0.15372160967925702},{"$f":"'Baseline - public'!AA27","v":-0.21359474353701655},{"$f":"'Baseline - public'!AB27","v":-0.24287752317456673},{"$f":"'Baseline - public'!AC27","v":-0.47524671435341914},{"$f":"'Baseline - public'!AD27","v":-0.47609214770416303},{"$f":"'Baseline - public'!AE27","v":-0.4964024593120811},{"$f":"'Baseline - public'!AF27","v":-0.50097273716201296},{"$f":"'Baseline - public'!AG27","v":-0.49786088642977},{"$f":"'Baseline - public'!AH27","v":-0.36756892695759613},{"$f":"'Baseline - public'!AI27","v":-0.4330571047126201}]
["DUCIRGDPR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J120","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Contribution from interest rate/growth differential (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D28","v":0},{"$f":"'Baseline - public'!E28","v":-0.74142888187117817},{"$f":"'Baseline - public'!F28","v":-2.2921770198172373},{"$f":"'Baseline - public'!G28","v":-0.48077528923236512},{"$f":"'Baseline - public'!H28","v":-1.9347209330553814},{"$f":"'Baseline - public'!I28","v":-3.3944071252197281},{"$f":"'Baseline - public'!J28","v":-2.20069083867517},{"$f":"'Baseline - public'!K28","v":-1.5047801768591322},{"$f":"'Baseline - public'!L28","v":-0.42698877765433729},{"$f":"'Baseline - public'!M28","v":-0.16695739102511276},{"$f":"'Baseline - public'!N28","v":-0.10341697650672943},{"$f":"'Baseline - public'!O28","v":-2.1308225414161459},{"$f":"'Baseline - public'!P28","v":-1.1767823426090009},{"$f":"'Baseline - public'!Q28","v":0.37568157788616752},{"$f":"'Baseline - public'!R28","v":1.2675914902587802},{"$f":"'Baseline - public'!S28","v":1.0099211356184337},{"$f":"'Baseline - public'!T28","v":0.42247360299055492},{"$f":"'Baseline - public'!U28","v":0.84900082219185347},{"$f":"'Baseline - public'!V28","v":0.42995866005316152},{"$f":"'Baseline - public'!W28","v":0.37299373105974487},{"$f":"'Baseline - public'!X28","v":0.29296381058116383},{"$f":"'Baseline - public'!Y28","v":-0.30791682437274148},{"$f":"'Baseline - public'!Z28","v":-0.11783726625078073},{"$f":"'Baseline - public'!AA28","v":-0.1837986261376412},{"$f":"'Baseline - public'!AB28","v":-0.21394410807606112},{"$f":"'Baseline - public'!AC28","v":-0.45529536113242286},{"$f":"'Baseline - public'!AD28","v":-0.45665981137092748},{"$f":"'Baseline - public'!AE28","v":-0.47541441538989848},{"$f":"'Baseline - public'!AF28","v":-0.48588873406593769},{"$f":"'Baseline - public'!AG28","v":-0.48078978232474245},{"$f":"'Baseline - public'!AH28","v":-0.31710434469650406},{"$f":"'Baseline - public'!AI28","v":-0.40347126589293381}]
["DUCIR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J121","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D29","v":0},{"$f":"'Baseline - public'!E29","v":0.36419681717507169},{"$f":"'Baseline - public'!F29","v":0.4628202217468409},{"$f":"'Baseline - public'!G29","v":1.0874932414559439},{"$f":"'Baseline - public'!H29","v":0.80140873142223101},{"$f":"'Baseline - public'!I29","v":1.3120368053966194},{"$f":"'Baseline - public'!J29","v":1.1868230779033131},{"$f":"'Baseline - public'!K29","v":1.7868990508334839},{"$f":"'Baseline - public'!L29","v":1.8001348068591854},{"$f":"'Baseline - public'!M29","v":2.4348822234027714},{"$f":"'Baseline - public'!N29","v":2.3410546800204255},{"$f":"'Baseline - public'!O29","v":1.9983694598191144},{"$f":"'Baseline - public'!P29","v":4.4998802683470016},{"$f":"'Baseline - public'!Q29","v":4.0350948640677089},{"$f":"'Baseline - public'!R29","v":4.2749732065732555},{"$f":"'Baseline - public'!S29","v":3.9641834550764328},{"$f":"'Baseline - public'!T29","v":3.3354293606544649},{"$f":"'Baseline - public'!U29","v":3.6209496262193994},{"$f":"'Baseline - public'!V29","v":2.8165664552766909},{"$f":"'Baseline - public'!W29","v":2.5526081049981895},{"$f":"'Baseline - public'!X29","v":2.4662710679475519},{"$f":"'Baseline - public'!Y29","v":1.8219413057714167},{"$f":"'Baseline - public'!Z29","v":2.0090530060915248},{"$f":"'Baseline - public'!AA29","v":1.9367275263235522},{"$f":"'Baseline - public'!AB29","v":1.8735073410064764},{"$f":"'Baseline - public'!AC29","v":1.6335715540744202},{"$f":"'Baseline - public'!AD29","v":1.5789230727929611},{"$f":"'Baseline - public'!AE29","v":1.5005052749219598},{"$f":"'Baseline - public'!AF29","v":1.4647264421087738},{"$f":"'Baseline - public'!AG29","v":1.4107680017873054},{"$f":"'Baseline - public'!AH29","v":1.3539760967395758},{"$f":"'Baseline - public'!AI29","v":1.3304857585711769}]
["DUCGDPR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J122","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D30","v":0},{"$f":"'Baseline - public'!E30","v":-1.1056256990462499},{"$f":"'Baseline - public'!F30","v":-2.754997241564078},{"$f":"'Baseline - public'!G30","v":-1.5682685306883091},{"$f":"'Baseline - public'!H30","v":-2.7361296644776125},{"$f":"'Baseline - public'!I30","v":-4.7064439306163477},{"$f":"'Baseline - public'!J30","v":-3.3875139165784831},{"$f":"'Baseline - public'!K30","v":-3.2916792276926161},{"$f":"'Baseline - public'!L30","v":-2.2271235845135227},{"$f":"'Baseline - public'!M30","v":-2.6018396144278841},{"$f":"'Baseline - public'!N30","v":-2.4444716565271549},{"$f":"'Baseline - public'!O30","v":-4.1291920012352605},{"$f":"'Baseline - public'!P30","v":-5.6766626109560026},{"$f":"'Baseline - public'!Q30","v":-3.6594132861815414},{"$f":"'Baseline - public'!R30","v":-3.0073817163144754},{"$f":"'Baseline - public'!S30","v":-2.9542623194579991},{"$f":"'Baseline - public'!T30","v":-2.91295575766391},{"$f":"'Baseline - public'!U30","v":-2.771948804027546},{"$f":"'Baseline - public'!V30","v":-2.3866077952235294},{"$f":"'Baseline - public'!W30","v":-2.1796143739384446},{"$f":"'Baseline - public'!X30","v":-2.1733072573663881},{"$f":"'Baseline - public'!Y30","v":-2.1298581301441581},{"$f":"'Baseline - public'!Z30","v":-2.1268902723423055},{"$f":"'Baseline - public'!AA30","v":-2.1205261524611934},{"$f":"'Baseline - public'!AB30","v":-2.0874514490825375},{"$f":"'Baseline - public'!AC30","v":-2.0888669152068431},{"$f":"'Baseline - public'!AD30","v":-2.0355828841638886},{"$f":"'Baseline - public'!AE30","v":-1.9759196903118583},{"$f":"'Baseline - public'!AF30","v":-1.9506151761747115},{"$f":"'Baseline - public'!AG30","v":-1.8915577841120479},{"$f":"'Baseline - public'!AH30","v":-1.6710804414360798},{"$f":"'Baseline - public'!AI30","v":-1.7339570244641107}]
["DUCER_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J123","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D31","v":0},{"$f":"'Baseline - public'!E31","v":-0.97954340346027979},{"$f":"'Baseline - public'!F31","v":1.0817661744441531},{"$f":"'Baseline - public'!G31","v":0.31028263146603952},{"$f":"'Baseline - public'!H31","v":-1.9177960519970698},{"$f":"'Baseline - public'!I31","v":-1.0340721163719289},{"$f":"'Baseline - public'!J31","v":1.3385228001590475},{"$f":"'Baseline - public'!K31","v":0.6527943458828247},{"$f":"'Baseline - public'!L31","v":7.5870376037539957},{"$f":"'Baseline - public'!M31","v":1.245950446733127},{"$f":"'Baseline - public'!N31","v":-2.2318350665317785},{"$f":"'Baseline - public'!O31","v":-6.1688138174386127E-2},{"$f":"'Baseline - public'!P31","v":0.35091852033385484},{"$f":"'Baseline - public'!Q31","v":-4.7296085360284346E-2},{"$f":"'Baseline - public'!R31","v":-0.13361126076560245},{"$f":"'Baseline - public'!S31","v":-9.8040720505210982E-2},{"$f":"'Baseline - public'!T31","v":-6.9107903783458019E-2},{"$f":"'Baseline - public'!U31","v":-6.2771648129259436E-2},{"$f":"'Baseline - public'!V31","v":-0.10734222577339653},{"$f":"'Baseline - public'!W31","v":-0.11579772526509209},{"$f":"'Baseline - public'!X31","v":-8.5737774832117461E-2},{"$f":"'Baseline - public'!Y31","v":-6.6227334258504286E-2},{"$f":"'Baseline - public'!Z31","v":-3.5884343428476288E-2},{"$f":"'Baseline - public'!AA31","v":-2.9796117399375356E-2},{"$f":"'Baseline - public'!AB31","v":-2.8933415098505607E-2},{"$f":"'Baseline - public'!AC31","v":-1.9951353220996271E-2},{"$f":"'Baseline - public'!AD31","v":-1.9432336333235531E-2},{"$f":"'Baseline - public'!AE31","v":-2.0988043922182596E-2},{"$f":"'Baseline - public'!AF31","v":-1.5084003096075285E-2},{"$f":"'Baseline - public'!AG31","v":-1.707110410502756E-2},{"$f":"'Baseline - public'!AH31","v":-5.0464582261092072E-2},{"$f":"'Baseline - public'!AI31","v":-2.958583881968628E-2}]
["DU1G",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J124","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Denominator = 1+g","NULL","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D32","v":0},{"$f":"'Baseline - public'!E32","v":1.0434681897226772},{"$f":"'Baseline - public'!F32","v":1.0914979908145119},{"$f":"'Baseline - public'!G32","v":1.0484448699094986},{"$f":"'Baseline - public'!H32","v":1.0789971201153292},{"$f":"'Baseline - public'!I32","v":1.1404712346038739},{"$f":"'Baseline - public'!J32","v":1.0929278945838883},{"$f":"'Baseline - public'!K32","v":1.0731252508495828},{"$f":"'Baseline - public'!L32","v":1.0398746798718392},{"$f":"'Baseline - public'!M32","v":1.0383544063230719},{"$f":"'Baseline - public'!N32","v":1.034691533744156},{"$f":"'Baseline - public'!O32","v":1.0589069446123187},{"$f":"'Baseline - public'!P32","v":1.0885936058778722},{"$f":"'Baseline - public'!Q32","v":1.0594671200619246},{"$f":"'Baseline - public'!R32","v":1.0511136822923746},{"$f":"'Baseline - public'!S32","v":1.0522043221380426},{"$f":"'Baseline - public'!T32","v":1.0536373528763079},{"$f":"'Baseline - public'!U32","v":1.0533761858539796},{"$f":"'Baseline - public'!V32","v":1.0468447448280087},{"$f":"'Baseline - public'!W32","v":1.0439726344824201},{"$f":"'Baseline - public'!X32","v":1.0448338864857036},{"$f":"'Baseline - public'!Y32","v":1.0447567495914889},{"$f":"'Baseline - public'!Z32","v":1.0458906586839205},{"$f":"'Baseline - public'!AA32","v":1.0465232295029816},{"$f":"'Baseline - public'!AB32","v":1.0465883604213044},{"$f":"'Baseline - public'!AC32","v":1.0474869080243612},{"$f":"'Baseline - public'!AD32","v":1.0474239427987642},{"$f":"'Baseline - public'!AE32","v":1.0471704072961596},{"$f":"'Baseline - public'!AF32","v":1.0478537014867269},{"$f":"'Baseline - public'!AG32","v":1.0476221414510345},{"$f":"'Baseline - public'!AH32","v":1.0430516961910197},{"$f":"'Baseline - public'!AI32","v":1.0459267577272391}]
["DU_OF_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J125","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D33","v":0},{"$f":"'Baseline - public'!E33","v":-0.89383991622926806},{"$f":"'Baseline - public'!F33","v":-2.6009526383757713},{"$f":"'Baseline - public'!G33","v":-0.17542141857918717},{"$f":"'Baseline - public'!H33","v":0.70228117229785003},{"$f":"'Baseline - public'!I33","v":0.76245124576532974},{"$f":"'Baseline - public'!J33","v":-5.8745783661144003E-2},{"$f":"'Baseline - public'!K33","v":0},{"$f":"'Baseline - public'!L33","v":0},{"$f":"'Baseline - public'!M33","v":0},{"$f":"'Baseline - public'!N33","v":0},{"$f":"'Baseline - public'!O33","v":-1.1508516770670958},{"$f":"'Baseline - public'!P33","v":0},{"$f":"'Baseline - public'!Q33","v":0},{"$f":"'Baseline - public'!R33","v":0},{"$f":"'Baseline - public'!S33","v":0},{"$f":"'Baseline - public'!T33","v":0},{"$f":"'Baseline - public'!U33","v":0},{"$f":"'Baseline - public'!V33","v":0},{"$f":"'Baseline - public'!W33","v":0},{"$f":"'Baseline - public'!X33","v":0},{"$f":"'Baseline - public'!Y33","v":0},{"$f":"'Baseline - public'!Z33","v":0},{"$f":"'Baseline - public'!AA33","v":0},{"$f":"'Baseline - public'!AB33","v":0},{"$f":"'Baseline - public'!AC33","v":0},{"$f":"'Baseline - public'!AD33","v":0},{"$f":"'Baseline - public'!AE33","v":0},{"$f":"'Baseline - public'!AF33","v":0},{"$f":"'Baseline - public'!AG33","v":0},{"$f":"'Baseline - public'!AH33","v":0},{"$f":"'Baseline - public'!AI33","v":0}]
["GGRP_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J126","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Privatization receipts (negative) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D34","v":-3.2076193955613754E-3},{"$f":"'Baseline - public'!E34","v":-0.49745819561100396},{"$f":"'Baseline - public'!F34","v":-2.3440230750692499},{"$f":"'Baseline - public'!G34","v":-1.5028311171521981E-2},{"$f":"'Baseline - public'!H34","v":0.96650673946572008},{"$f":"'Baseline - public'!I34","v":0.95626075242254838},{"$f":"'Baseline - public'!J34","v":0},{"$f":"'Baseline - public'!K34","v":0},{"$f":"'Baseline - public'!L34","v":0},{"$f":"'Baseline - public'!M34","v":0},{"$f":"'Baseline - public'!N34","v":0},{"$f":"'Baseline - public'!O34","v":-1.1508516770670958},{"$f":"'Baseline - public'!P34","v":0},{"$f":"'Baseline - public'!Q34","v":0},{"$f":"'Baseline - public'!R34","v":0},{"$f":"'Baseline - public'!S34","v":0},{"$f":"'Baseline - public'!T34","v":0},{"$f":"'Baseline - public'!U34","v":0},{"$f":"'Baseline - public'!V34","v":0},{"$f":"'Baseline - public'!W34","v":0},{"$f":"'Baseline - public'!X34","v":0},{"$f":"'Baseline - public'!Y34","v":0},{"$f":"'Baseline - public'!Z34","v":0},{"$f":"'Baseline - public'!AA34","v":0},{"$f":"'Baseline - public'!AB34","v":0},{"$f":"'Baseline - public'!AC34","v":0},{"$f":"'Baseline - public'!AD34","v":0},{"$f":"'Baseline - public'!AE34","v":0},{"$f":"'Baseline - public'!AF34","v":0},{"$f":"'Baseline - public'!AG34","v":0},{"$f":"'Baseline - public'!AH34","v":0},{"$f":"'Baseline - public'!AI34","v":0}]
["GGRCL_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J127","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Recognition of implicit or contingent liabilities (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D35","v":0},{"$f":"'Baseline - public'!E35","v":0},{"$f":"'Baseline - public'!F35","v":0},{"$f":"'Baseline - public'!G35","v":0},{"$f":"'Baseline - public'!H35","v":0},{"$f":"'Baseline - public'!I35","v":0},{"$f":"'Baseline - public'!J35","v":0},{"$f":"'Baseline - public'!K35","v":0},{"$f":"'Baseline - public'!L35","v":0},{"$f":"'Baseline - public'!M35","v":0},{"$f":"'Baseline - public'!N35","v":0},{"$f":"'Baseline - public'!O35","v":0},{"$f":"'Baseline - public'!P35","v":0},{"$f":"'Baseline - public'!Q35","v":0},{"$f":"'Baseline - public'!R35","v":0},{"$f":"'Baseline - public'!S35","v":0},{"$f":"'Baseline - public'!T35","v":0},{"$f":"'Baseline - public'!U35","v":0},{"$f":"'Baseline - public'!V35","v":0},{"$f":"'Baseline - public'!W35","v":0},{"$f":"'Baseline - public'!X35","v":0},{"$f":"'Baseline - public'!Y35","v":0},{"$f":"'Baseline - public'!Z35","v":0},{"$f":"'Baseline - public'!AA35","v":0},{"$f":"'Baseline - public'!AB35","v":0},{"$f":"'Baseline - public'!AC35","v":0},{"$f":"'Baseline - public'!AD35","v":0},{"$f":"'Baseline - public'!AE35","v":0},{"$f":"'Baseline - public'!AF35","v":0},{"$f":"'Baseline - public'!AG35","v":0},{"$f":"'Baseline - public'!AH35","v":0},{"$f":"'Baseline - public'!AI35","v":0}]
["GGRDR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J128","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt relief (HIPC and other) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D36","v":-0.49558155897661055},{"$f":"'Baseline - public'!E36","v":-0.3963817206182641},{"$f":"'Baseline - public'!F36","v":-0.25692956330652134},{"$f":"'Baseline - public'!G36","v":-0.16039310740766519},{"$f":"'Baseline - public'!H36","v":-0.26422556716787005},{"$f":"'Baseline - public'!I36","v":-0.19380950665721866},{"$f":"'Baseline - public'!J36","v":-5.8745783661144003E-2},{"$f":"'Baseline - public'!K36","v":0},{"$f":"'Baseline - public'!L36","v":0},{"$f":"'Baseline - public'!M36","v":0},{"$f":"'Baseline - public'!N36","v":0},{"$f":"'Baseline - public'!O36","v":0},{"$f":"'Baseline - public'!P36","v":0},{"$f":"'Baseline - public'!Q36","v":0},{"$f":"'Baseline - public'!R36","v":0},{"$f":"'Baseline - public'!S36","v":0},{"$f":"'Baseline - public'!T36","v":0},{"$f":"'Baseline - public'!U36","v":0},{"$f":"'Baseline - public'!V36","v":0},{"$f":"'Baseline - public'!W36","v":0},{"$f":"'Baseline - public'!X36","v":0},{"$f":"'Baseline - public'!Y36","v":0},{"$f":"'Baseline - public'!Z36","v":0},{"$f":"'Baseline - public'!AA36","v":0},{"$f":"'Baseline - public'!AB36","v":0},{"$f":"'Baseline - public'!AC36","v":0},{"$f":"'Baseline - public'!AD36","v":0},{"$f":"'Baseline - public'!AE36","v":0},{"$f":"'Baseline - public'!AF36","v":0},{"$f":"'Baseline - public'!AG36","v":0},{"$f":"'Baseline - public'!AH36","v":0},{"$f":"'Baseline - public'!AI36","v":0}]
["GGRO_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J129","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Other (specify, e.g. bank recapitalization) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D37","v":0},{"$f":"'Baseline - public'!E37","v":0},{"$f":"'Baseline - public'!F37","v":0},{"$f":"'Baseline - public'!G37","v":0},{"$f":"'Baseline - public'!H37","v":0},{"$f":"'Baseline - public'!I37","v":0},{"$f":"'Baseline - public'!J37","v":0},{"$f":"'Baseline - public'!K37","v":0},{"$f":"'Baseline - public'!L37","v":0},{"$f":"'Baseline - public'!M37","v":0},{"$f":"'Baseline - public'!N37","v":0},{"$f":"'Baseline - public'!O37","v":0},{"$f":"'Baseline - public'!P37","v":0},{"$f":"'Baseline - public'!Q37","v":0},{"$f":"'Baseline - public'!R37","v":0},{"$f":"'Baseline - public'!S37","v":0},{"$f":"'Baseline - public'!T37","v":0},{"$f":"'Baseline - public'!U37","v":0},{"$f":"'Baseline - public'!V37","v":0},{"$f":"'Baseline - public'!W37","v":0},{"$f":"'Baseline - public'!X37","v":0},{"$f":"'Baseline - public'!Y37","v":0},{"$f":"'Baseline - public'!Z37","v":0},{"$f":"'Baseline - public'!AA37","v":0},{"$f":"'Baseline - public'!AB37","v":0},{"$f":"'Baseline - public'!AC37","v":0},{"$f":"'Baseline - public'!AD37","v":0},{"$f":"'Baseline - public'!AE37","v":0},{"$f":"'Baseline - public'!AF37","v":0},{"$f":"'Baseline - public'!AG37","v":0},{"$f":"'Baseline - public'!AH37","v":0},{"$f":"'Baseline - public'!AI37","v":0}]
["GGRR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J130","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Residual, including asset changes (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D38","v":0},{"$f":"'Baseline - public'!E38","v":3.5023200879134411},{"$f":"'Baseline - public'!F38","v":9.2507373966058459E-2},{"$f":"'Baseline - public'!G38","v":0.85714507071204471},{"$f":"'Baseline - public'!H38","v":0.21956771712227707},{"$f":"'Baseline - public'!I38","v":3.312373143959396},{"$f":"'Baseline - public'!J38","v":1.7494464503525267},{"$f":"'Baseline - public'!K38","v":5.067917428109606},{"$f":"'Baseline - public'!L38","v":1.3401012446253056},{"$f":"'Baseline - public'!M38","v":1.0170004372217574},{"$f":"'Baseline - public'!N38","v":1.215818157849895},{"$f":"'Baseline - public'!O38","v":-0.95190011560552268},{"$f":"'Baseline - public'!P38","v":-1.5794588858832124},{"$f":"'Baseline - public'!Q38","v":-1.477935678075796},{"$f":"'Baseline - public'!R38","v":-1.4437897320202622},{"$f":"'Baseline - public'!S38","v":-1.4533412578448537},{"$f":"'Baseline - public'!T38","v":-1.2898144671923726},{"$f":"'Baseline - public'!U38","v":-0.78581308273815498},{"$f":"'Baseline - public'!V38","v":-0.99856560148483364},{"$f":"'Baseline - public'!W38","v":-0.84930452646399113},{"$f":"'Baseline - public'!X38","v":-0.72514656335792216},{"$f":"'Baseline - public'!Y38","v":-0.59471776246176988},{"$f":"'Baseline - public'!Z38","v":-0.45167278349907597},{"$f":"'Baseline - public'!AA38","v":-0.43549636960597737},{"$f":"'Baseline - public'!AB38","v":-0.42618847641783481},{"$f":"'Baseline - public'!AC38","v":-0.50039554991315982},{"$f":"'Baseline - public'!AD38","v":-0.47929080475160823},{"$f":"'Baseline - public'!AE38","v":-0.45179078367917791},{"$f":"'Baseline - public'!AF38","v":-0.43427206769672755},{"$f":"'Baseline - public'!AG38","v":-0.40994742546543939},{"$f":"'Baseline - public'!AH38","v":-0.39772822262866048},{"$f":"'Baseline - public'!AI38","v":-0.37457460417117305}]
["DUPV_GDP",{"$f":"$B$2","v":652},{"$f":"$C$2","v":0},{"$f":"$D$2","v":0},{"$f":"$E$2","v":0},{"$f":"$F$2","v":"CP"},{"$f":"$G$2","v":"Ghana"},{"$f":"$H$2","v":"00:00:00"},{"$f":"$I$2","v":2024},{"$f":"J131","v":2.7398858732625286},{"$f":"$K$2","v":"(select)"},null,null,{"$f":"N131","v":0},{"$f":"O131","v":0},{"$f":"P131","v":"(select)"},"fiscal","PV of public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D42","v":"..."},{"$f":"'Baseline - public'!E42","v":"..."},{"$f":"'Baseline - public'!F42","v":"..."},{"$f":"'Baseline - public'!G42","v":"..."},{"$f":"'Baseline - public'!H42","v":"..."},{"$f":"'Baseline - public'!I42","v":"..."},{"$f":"'Baseline - public'!J42","v":"..."},{"$f":"'Baseline - public'!K42","v":"..."},{"$f":"'Baseline - public'!L42","v":"..."},{"$f":"'Baseline - public'!M42","v":"..."},{"$f":"'Baseline - public'!N42","v":71.038281523528283},{"$f":"'Baseline - public'!O42","v":67.166726497848643},{"$f":"'Baseline - public'!P42","v":62.480051352911069},{"$f":"'Baseline - public'!Q42","v":58.647532753069022},{"$f":"'Baseline - public'!R42","v":55.950237046937112},{"$f":"'Baseline - public'!S42","v":53.69936472247668},{"$f":"'Baseline - public'!T42","v":51.413616181559782},{"$f":"'Baseline - public'!U42","v":49.35872988237864},{"$f":"'Baseline - public'!V42","v":47.942094505811596},{"$f":"'Baseline - public'!W42","v":46.993311885790959},{"$f":"'Baseline - public'!X42","v":46.172427204376326},{"$f":"'Baseline - public'!Y42","v":45.345522135635356},{"$f":"'Baseline - public'!Z42","v":44.579842838742536},{"$f":"'Baseline - public'!AA42","v":43.779479697324447},{"$f":"'Baseline - public'!AB42","v":42.981402484360743},{"$f":"'Baseline - public'!AC42","v":42.172014968926334},{"$f":"'Baseline - public'!AD42","v":41.36040042435846},{"$f":"'Baseline - public'!AE42","v":40.488240874237697},{"$f":"'Baseline - public'!AF42","v":39.661773999717347},{"$f":"'Baseline - public'!AG42","v":38.800647225487829},{"$f":"'Baseline - public'!AH42","v":38.050234167762966},{"$f":"'Baseline - public'!AI42","v":37.219396693197268}]
["DUGFN_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J132","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Gross financing need (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D47","v":22.744843110420675},{"$f":"'Baseline - public'!E47","v":13.882978200957529},{"$f":"'Baseline - public'!F47","v":9.5957199809468712},{"$f":"'Baseline - public'!G47","v":12.713508690869146},{"$f":"'Baseline - public'!H47","v":15.001359344719134},{"$f":"'Baseline - public'!I47","v":12.206623308445073},{"$f":"'Baseline - public'!J47","v":18.057526901484238},{"$f":"'Baseline - public'!K47","v":19.033677707029799},{"$f":"'Baseline - public'!L47","v":21.047160373517809},{"$f":"'Baseline - public'!M47","v":22.818558687558141},{"$f":"'Baseline - public'!N47","v":24.358466103060621},{"$f":"'Baseline - public'!O47","v":22.498209890617137},{"$f":"'Baseline - public'!P47","v":15.081158663249203},{"$f":"'Baseline - public'!Q47","v":13.998134762606512},{"$f":"'Baseline - public'!R47","v":13.734674533555632},{"$f":"'Baseline - public'!S47","v":14.766111892632244},{"$f":"'Baseline - public'!T47","v":13.261030919370395},{"$f":"'Baseline - public'!U47","v":13.459890828185664},{"$f":"'Baseline - public'!V47","v":14.126812900611204},{"$f":"'Baseline - public'!W47","v":14.760607201139511},{"$f":"'Baseline - public'!X47","v":15.094943926599417},{"$f":"'Baseline - public'!Y47","v":13.766877939716002},{"$f":"'Baseline - public'!Z47","v":13.514598187261745},{"$f":"'Baseline - public'!AA47","v":12.209413451485975},{"$f":"'Baseline - public'!AB47","v":11.29028892884592},{"$f":"'Baseline - public'!AC47","v":10.511066705819148},{"$f":"'Baseline - public'!AD47","v":9.9418277022126222},{"$f":"'Baseline - public'!AE47","v":9.2790730049404271},{"$f":"'Baseline - public'!AF47","v":8.940948327094862},{"$f":"'Baseline - public'!AG47","v":8.5750174223571545},{"$f":"'Baseline - public'!AH47","v":8.0422663979551459},{"$f":"'Baseline - public'!AI47","v":7.4408630539843106}]
["DUGFND",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J133","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Gross financing need (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!D48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!D48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!D48,\"Check scale\")),\"…\")","v":4.6401624659626304},{"$f":"IF(ISNUMBER('Baseline - public'!E48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!E48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!E48,\"Check scale\")),\"…\")","v":3.4370856936422602},{"$f":"IF(ISNUMBER('Baseline - public'!F48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!F48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!F48,\"Check scale\")),\"…\")","v":2.7374683958307844},{"$f":"IF(ISNUMBER('Baseline - public'!G48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!G48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!G48,\"Check scale\")),\"…\")","v":3.253331247083044},{"$f":"IF(ISNUMBER('Baseline - public'!H48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!H48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!H48,\"Check scale\")),\"…\")","v":4.8265689828946012},{"$f":"IF(ISNUMBER('Baseline - public'!I48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!I48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!I48,\"Check scale\")),\"…\")","v":4.8295485433599818},{"$f":"IF(ISNUMBER('Baseline - public'!J48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!J48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!J48,\"Check scale\")),\"…\")","v":7.5732075529695058},{"$f":"IF(ISNUMBER('Baseline - public'!K48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!K48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!K48,\"Check scale\")),\"…\")","v":9.099295681563726},{"$f":"IF(ISNUMBER('Baseline - public'!L48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!L48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!L48,\"Check scale\")),\"…\")","v":8.160847134514345},{"$f":"IF(ISNUMBER('Baseline - public'!M48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!M48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!M48,\"Check scale\")),\"…\")","v":8.4183564424766075},{"$f":"IF(ISNUMBER('Baseline - public'!N48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!N48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!N48,\"Check scale\")),\"…\")","v":10.420033413789561},{"$f":"IF(ISNUMBER('Baseline - public'!O48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!O48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!O48,\"Check scale\")),\"…\")","v":10.228605509600655},{"$f":"IF(ISNUMBER('Baseline - public'!P48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!P48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!P48,\"Check scale\")),\"…\")","v":7.4238984809707915},{"$f":"IF(ISNUMBER('Baseline - public'!Q48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Q48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Q48,\"Check scale\")),\"…\")","v":7.3998717471029662},{"$f":"IF(ISNUMBER('Baseline - public'!R48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!R48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!R48,\"Check scale\")),\"…\")","v":7.7484454351526644},{"$f":"IF(ISNUMBER('Baseline - public'!S48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!S48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!S48,\"Check scale\")),\"…\")","v":8.9259303866776065},{"$f":"IF(ISNUMBER('Baseline - public'!T48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!T48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!T48,\"Check scale\")),\"…\")","v":8.6364729004448648},{"$f":"IF(ISNUMBER('Baseline - public'!U48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!U48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!U48,\"Check scale\")),\"…\")","v":9.4437800260322593},{"$f":"IF(ISNUMBER('Baseline - public'!V48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!V48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!V48,\"Check scale\")),\"…\")","v":10.631316304889072},{"$f":"IF(ISNUMBER('Baseline - public'!W48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!W48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!W48,\"Check scale\")),\"…\")","v":11.887341981909671},{"$f":"IF(ISNUMBER('Baseline - public'!X48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!X48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!X48,\"Check scale\")),\"…\")","v":13.005213495922131},{"$f":"IF(ISNUMBER('Baseline - public'!Y48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Y48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Y48,\"Check scale\")),\"…\")","v":12.679014220491752},{"$f":"IF(ISNUMBER('Baseline - public'!Z48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Z48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Z48,\"Check scale\")),\"…\")","v":13.303270652745905},{"$f":"IF(ISNUMBER('Baseline - public'!AA48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AA48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AA48,\"Check scale\")),\"…\")","v":12.850507617574305},{"$f":"IF(ISNUMBER('Baseline - public'!AB48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AB48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AB48,\"Check scale\")),\"…\")","v":12.70646787918751},{"$f":"IF(ISNUMBER('Baseline - public'!AC48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AC48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AC48,\"Check scale\")),\"…\")","v":12.65559553373892},{"$f":"IF(ISNUMBER('Baseline - public'!AD48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AD48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AD48,\"Check scale\")),\"…\")","v":12.805402134793294},{"$f":"IF(ISNUMBER('Baseline - public'!AE48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AE48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AE48,\"Check scale\")),\"…\")","v":12.783853612327876},{"$f":"IF(ISNUMBER('Baseline - public'!AF48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AF48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AF48,\"Check scale\")),\"…\")","v":13.180963064722071},{"$f":"IF(ISNUMBER('Baseline - public'!AG48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AG48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AG48,\"Check scale\")),\"…\")","v":13.525919441659143},{"$f":"IF(ISNUMBER('Baseline - public'!AH48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AH48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AH48,\"Check scale\")),\"…\")","v":13.538280740474409},{"$f":"IF(ISNUMBER('Baseline - public'!AI48),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AI48/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AI48,\"Check scale\")),\"…\")","v":13.390984696947255}]
["DUGGR_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J134","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Public sector debt-to-revenue-and-grants ratio  (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D43","v":"…"},{"$f":"'Baseline - public'!E43","v":"…"},{"$f":"'Baseline - public'!F43","v":"…"},{"$f":"'Baseline - public'!G43","v":"…"},{"$f":"'Baseline - public'!H43","v":"…"},{"$f":"'Baseline - public'!I43","v":"…"},{"$f":"'Baseline - public'!J43","v":"…"},{"$f":"'Baseline - public'!K43","v":"…"},{"$f":"'Baseline - public'!L43","v":"…"},{"$f":"'Baseline - public'!M43","v":"…"},{"$f":"'Baseline - public'!N43","v":411.76922248427604},{"$f":"'Baseline - public'!O43","v":356.25472320532288},{"$f":"'Baseline - public'!P43","v":335.35058000920282},{"$f":"'Baseline - public'!Q43","v":309.14175824219575},{"$f":"'Baseline - public'!R43","v":293.68420967609632},{"$f":"'Baseline - public'!S43","v":284.35297336512406},{"$f":"'Baseline - public'!T43","v":274.26249442042172},{"$f":"'Baseline - public'!U43","v":266.70394203585516},{"$f":"'Baseline - public'!V43","v":262.41107373861786},{"$f":"'Baseline - public'!W43","v":260.0835010774868},{"$f":"'Baseline - public'!X43","v":257.80256933107324},{"$f":"'Baseline - public'!Y43","v":254.90909952934251},{"$f":"'Baseline - public'!Z43","v":251.73006566037301},{"$f":"'Baseline - public'!AA43","v":248.27457148494338},{"$f":"'Baseline - public'!AB43","v":244.70102609657243},{"$f":"'Baseline - public'!AC43","v":240.88761969977978},{"$f":"'Baseline - public'!AD43","v":236.70314889764481},{"$f":"'Baseline - public'!AE43","v":232.35895303657506},{"$f":"'Baseline - public'!AF43","v":228.13815676922354},{"$f":"'Baseline - public'!AG43","v":223.67447549138473},{"$f":"'Baseline - public'!AH43","v":220.12915054941499},{"$f":"'Baseline - public'!AI43","v":215.84000484971989}]
["NGDP",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J135","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Nominal GDP (in billions of local currency)","Local Currency","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!D52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!D52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!D52,\"Check scale\")),\"…\")","v":18.705461153847153},{"$f":"IF(ISNUMBER('Baseline - public'!E52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!E52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!E52,\"Check scale\")),\"…\")","v":23.154448155894869},{"$f":"IF(ISNUMBER('Baseline - public'!F52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!F52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!F52,\"Check scale\")),\"…\")","v":30.17859796363572},{"$f":"IF(ISNUMBER('Baseline - public'!G52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!G52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!G52,\"Check scale\")),\"…\")","v":36.597591953128237},{"$f":"IF(ISNUMBER('Baseline - public'!H52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!H52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!H52,\"Check scale\")),\"…\")","v":46.04210005260736},{"$f":"IF(ISNUMBER('Baseline - public'!I52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!I52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!I52,\"Check scale\")),\"…\")","v":59.816320867600261},{"$f":"IF(ISNUMBER('Baseline - public'!J52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!J52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!J52,\"Check scale\")),\"…\")","v":75.315365265387953},{"$f":"IF(ISNUMBER('Baseline - public'!K52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!K52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!K52,\"Check scale\")),\"…\")","v":93.415886305528062},{"$f":"IF(ISNUMBER('Baseline - public'!L52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!L52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!L52,\"Check scale\")),\"…\")","v":113.34339519298594},{"$f":"IF(ISNUMBER('Baseline - public'!M52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!M52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!M52,\"Check scale\")),\"…\")","v":136.9573635641861},{"$f":"IF(ISNUMBER('Baseline - public'!N52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!N52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!N52,\"Check scale\")),\"…\")","v":167.31547083612887},{"$f":"IF(ISNUMBER('Baseline - public'!O52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!O52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!O52,\"Check scale\")),\"…\")","v":202.38924323731123},{"$f":"IF(ISNUMBER('Baseline - public'!P52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!P52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!P52,\"Check scale\")),\"…\")","v":241.54873391723999},{"$f":"IF(ISNUMBER('Baseline - public'!Q52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Q52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Q52,\"Check scale\")),\"…\")","v":279.32826057159269},{"$f":"IF(ISNUMBER('Baseline - public'!R52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!R52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!R52,\"Check scale\")),\"…\")","v":315.46415274663599},{"$f":"IF(ISNUMBER('Baseline - public'!S52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!S52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!S52,\"Check scale\")),\"…\")","v":352.98860553170721},{"$f":"IF(ISNUMBER('Baseline - public'!T52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!T52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!T52,\"Check scale\")),\"…\")","v":395.19323176309092},{"$f":"IF(ISNUMBER('Baseline - public'!U52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!U52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!U52,\"Check scale\")),\"…\")","v":442.2546128254798},{"$f":"IF(ISNUMBER('Baseline - public'!V52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!V52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!V52,\"Check scale\")),\"…\")","v":492.75219520242882},{"$f":"IF(ISNUMBER('Baseline - public'!W52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!W52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!W52,\"Check scale\")),\"…\")","v":547.75194745622696},{"$f":"IF(ISNUMBER('Baseline - public'!X52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!X52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!X52,\"Check scale\")),\"…\")","v":608.70525880605499},{"$f":"IF(ISNUMBER('Baseline - public'!Y52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Y52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Y52,\"Check scale\")),\"…\")","v":675.90984784366026},{"$f":"IF(ISNUMBER('Baseline - public'!Z52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!Z52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!Z52,\"Check scale\")),\"…\")","v":750.432632607664},{"$f":"IF(ISNUMBER('Baseline - public'!AA52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AA52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AA52,\"Check scale\")),\"…\")","v":833.48843868188749},{"$f":"IF(ISNUMBER('Baseline - public'!AB52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AB52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AB52,\"Check scale\")),\"…\")","v":925.78802605133546},{"$f":"IF(ISNUMBER('Baseline - public'!AC52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AC52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AC52,\"Check scale\")),\"…\")","v":1028.8338436991633},{"$f":"IF(ISNUMBER('Baseline - public'!AD52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AD52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AD52,\"Check scale\")),\"…\")","v":1143.2839639717815},{"$f":"IF(ISNUMBER('Baseline - public'!AE52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AE52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AE52,\"Check scale\")),\"…\")","v":1270.2874146035842},{"$f":"IF(ISNUMBER('Baseline - public'!AF52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AF52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AF52,\"Check scale\")),\"…\")","v":1411.9718270452811},{"$f":"IF(ISNUMBER('Baseline - public'!AG52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AG52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AG52,\"Check scale\")),\"…\")","v":1569.3215329626714},{"$f":"IF(ISNUMBER('Baseline - public'!AH52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AH52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AH52,\"Check scale\")),\"…\")","v":1739.7341336614784},{"$f":"IF(ISNUMBER('Baseline - public'!AI52),IF('Input 1 - Basics'!$C$19=\"Million\",'Baseline - public'!AI52/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Baseline - public'!AI52,\"Check scale\")),\"…\")","v":1931.9892292256354}]
["FI_DU",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J136","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Average nominal interest rate on public debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D54","v":0},{"$f":"'Baseline - public'!E54","v":13.380446017105523},{"$f":"'Baseline - public'!F54","v":11.441142539735141},{"$f":"'Baseline - public'!G54","v":11.229221095236136},{"$f":"'Baseline - public'!H54","v":10.036779237483671},{"$f":"'Baseline - public'!I54","v":10.707253284315961},{"$f":"'Baseline - public'!J54","v":11.017308670399993},{"$f":"'Baseline - public'!K54","v":11.353977579080173},{"$f":"'Baseline - public'!L54","v":12.382067626001335},{"$f":"'Baseline - public'!M54","v":10.910297194641492},{"$f":"'Baseline - public'!N54","v":10.463861693019942},{"$f":"'Baseline - public'!O54","v":9.3152975252445884},{"$f":"'Baseline - public'!P54","v":10.838330395569727},{"$f":"'Baseline - public'!Q54","v":10.338795627394681},{"$f":"'Baseline - public'!R54","v":10.070349278118973},{"$f":"'Baseline - public'!S54","v":9.1942983085925949},{"$f":"'Baseline - public'!T54","v":8.5148791841646165},{"$f":"'Baseline - public'!U54","v":10.189321363163884},{"$f":"'Baseline - public'!V54","v":8.2955371745752426},{"$f":"'Baseline - public'!W54","v":8.1181617625230214},{"$f":"'Baseline - public'!X54","v":8.0747406059644025},{"$f":"'Baseline - public'!Y54","v":6.8619646625534427},{"$f":"'Baseline - public'!Z54","v":7.6050157956035713},{"$f":"'Baseline - public'!AA54","v":7.5323807192119574},{"$f":"'Baseline - public'!AB54","v":7.4835227907402126},{"$f":"'Baseline - public'!AC54","v":6.7949182858498478},{"$f":"'Baseline - public'!AD54","v":6.7921352941853348},{"$f":"'Baseline - public'!AE54","v":6.7605440900622158},{"$f":"'Baseline - public'!AF54","v":6.8036379655661996},{"$f":"'Baseline - public'!AG54","v":6.8418040641841342},{"$f":"'Baseline - public'!AH54","v":6.9279713785345054},{"$f":"'Baseline - public'!AI54","v":6.9907300397878656}]
["FI_DU_F",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J137","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Average nominal interest rate on forex debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D55","v":0},{"$f":"'Baseline - public'!E55","v":4.5256886570868797},{"$f":"'Baseline - public'!F55","v":4.5388772142245175},{"$f":"'Baseline - public'!G55","v":3.7861125090205632},{"$f":"'Baseline - public'!H55","v":3.0709391396655441},{"$f":"'Baseline - public'!I55","v":4.7388439231501627},{"$f":"'Baseline - public'!J55","v":4.232080044507935},{"$f":"'Baseline - public'!K55","v":5.8076423059941087},{"$f":"'Baseline - public'!L55","v":5.4695400012265205},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"'Baseline - public'!N55","v":5.122359908415465},{"$f":"'Baseline - public'!O55","v":5.1779332191736449},{"$f":"'Baseline - public'!P55","v":6.8251769931826747},{"$f":"'Baseline - public'!Q55","v":7.1890718419317752},{"$f":"'Baseline - public'!R55","v":7.1872716974265947},{"$f":"'Baseline - public'!S55","v":6.6500387509092302},{"$f":"'Baseline - public'!T55","v":6.2224244087948524},{"$f":"'Baseline - public'!U55","v":8.8317603179994535},{"$f":"'Baseline - public'!V55","v":6.4025281741261635},{"$f":"'Baseline - public'!W55","v":6.0203784166126502},{"$f":"'Baseline - public'!X55","v":5.9397563336144179},{"$f":"'Baseline - public'!Y55","v":4.9480159696002328},{"$f":"'Baseline - public'!Z55","v":6.1149480414220792},{"$f":"'Baseline - public'!AA55","v":6.2023018633619369},{"$f":"'Baseline - public'!AB55","v":6.2571461521631289},{"$f":"'Baseline - public'!AC55","v":5.4424167493317546},{"$f":"'Baseline - public'!AD55","v":5.5324083885850559},{"$f":"'Baseline - public'!AE55","v":5.6423898496314751},{"$f":"'Baseline - public'!AF55","v":5.732135400373334},{"$f":"'Baseline - public'!AG55","v":5.8488410904085608},{"$f":"'Baseline - public'!AH55","v":5.9499118224119556},{"$f":"'Baseline - public'!AI55","v":6.07289043577304}]
["FI_DU_L",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J138","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Average nominal interest rate on domestic debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D56","v":0},{"$f":"'Baseline - public'!E56","v":20.000000000000039},{"$f":"'Baseline - public'!F56","v":20},{"$f":"'Baseline - public'!G56","v":19.999999999999982},{"$f":"'Baseline - public'!H56","v":19.999999999999964},{"$f":"'Baseline - public'!I56","v":20},{"$f":"'Baseline - public'!J56","v":20.000000000000025},{"$f":"'Baseline - public'!K56","v":20.000000000000004},{"$f":"'Baseline - public'!L56","v":20.000000000000004},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"'Baseline - public'!P56","v":20.253758530784722},{"$f":"'Baseline - public'!Q56","v":18.235089233407997},{"$f":"'Baseline - public'!R56","v":17.77972036624293},{"$f":"'Baseline - public'!S56","v":16.495414915407693},{"$f":"'Baseline - public'!T56","v":15.005433622538019},{"$f":"'Baseline - public'!U56","v":13.994582252180788},{"$f":"'Baseline - public'!V56","v":13.640532516495957},{"$f":"'Baseline - public'!W56","v":13.293450267201528},{"$f":"'Baseline - public'!X56","v":13.144463151855549},{"$f":"'Baseline - public'!Y56","v":11.427275892985374},{"$f":"'Baseline - public'!Z56","v":11.14207940773179},{"$f":"'Baseline - public'!AA56","v":10.833764326125507},{"$f":"'Baseline - public'!AB56","v":10.625018109460758},{"$f":"'Baseline - public'!AC56","v":10.444128029437774},{"$f":"'Baseline - public'!AD56","v":10.271355096423743},{"$f":"'Baseline - public'!AE56","v":9.9626867871839657},{"$f":"'Baseline - public'!AF56","v":9.8682548070368536},{"$f":"'Baseline - public'!AG56","v":9.687045670169752},{"$f":"'Baseline - public'!AH56","v":9.6712790010762308},{"$f":"'Baseline - public'!AI56","v":9.5350253684708886}]
["FRI_AVG",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J139","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Average real interest rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D57","v":0},{"$f":"'Baseline - public'!E57","v":1.4318567630091747},{"$f":"'Baseline - public'!F57","v":1.5371020979360885},{"$f":"'Baseline - public'!G57","v":3.3593397800738569},{"$f":"'Baseline - public'!H57","v":2.3138151177394097},{"$f":"'Baseline - public'!I57","v":3.9159805708266395},{"$f":"'Baseline - public'!J57","v":3.2557495729647341},{"$f":"'Baseline - public'!K57","v":3.969628639260649},{"$f":"'Baseline - public'!L57","v":3.2229823099531432},{"$f":"'Baseline - public'!M57","v":3.58932432373429},{"$f":"'Baseline - public'!N57","v":3.3223857274837147},{"$f":"'Baseline - public'!O57","v":2.8508686214953967},{"$f":"'Baseline - public'!P57","v":7.0227992451432675},{"$f":"'Baseline - public'!Q57","v":6.5572115521598819},{"$f":"'Baseline - public'!R57","v":7.265776110289754},{"$f":"'Baseline - public'!S57","v":7.0050485611946698},{"$f":"'Baseline - public'!T57","v":6.1416518648019576},{"$f":"'Baseline - public'!U57","v":6.9724404699021321},{"$f":"'Baseline - public'!V57","v":5.5284046734712007},{"$f":"'Baseline - public'!W57","v":5.1497597244749258},{"$f":"'Baseline - public'!X57","v":5.0877535483559422},{"$f":"'Baseline - public'!Y57","v":3.8286198333445967},{"$f":"'Baseline - public'!Z57","v":4.3348153395292934},{"$f":"'Baseline - public'!AA57","v":4.2490784226978011},{"$f":"'Baseline - public'!AB57","v":4.1813492377574457},{"$f":"'Baseline - public'!AC57","v":3.7136526781488763},{"$f":"'Baseline - public'!AD57","v":3.6784921935781862},{"$f":"'Baseline - public'!AE57","v":3.5821013027575899},{"$f":"'Baseline - public'!AF57","v":3.5933577661302243},{"$f":"'Baseline - public'!AG57","v":3.5517706041027122},{"$f":"'Baseline - public'!AH57","v":3.4882203226938162},{"$f":"'Baseline - public'!AI57","v":3.5240145073563847}]
["FRI_AVG_L",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J140","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Average real interest rate on domestic debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D58","v":0},{"$f":"'Baseline - public'!E58","v":1.1566514911574612},{"$f":"'Baseline - public'!F58","v":0.49386789020984329},{"$f":"'Baseline - public'!G58","v":3.7464855826305365},{"$f":"'Baseline - public'!H58","v":2.919796296333498},{"$f":"'Baseline - public'!I58","v":5.3418664253440129},{"$f":"'Baseline - public'!J58","v":4.1618937605410009},{"$f":"'Baseline - public'!K58","v":3.8232233591273461},{"$f":"'Baseline - public'!L58","v":2.8458496781467981},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"'Baseline - public'!P58","v":9.6849645530565986},{"$f":"'Baseline - public'!Q58","v":8.3237672038863195},{"$f":"'Baseline - public'!R58","v":9.618806453443792},{"$f":"'Baseline - public'!S58","v":9.5464336433609081},{"$f":"'Baseline - public'!T58","v":8.2332518311082818},{"$f":"'Baseline - public'!U58","v":7.301263001356106},{"$f":"'Baseline - public'!V58","v":6.7724826714145667},{"$f":"'Baseline - public'!W58","v":6.3992472024471283},{"$f":"'Baseline - public'!X58","v":6.3793744155470034},{"$f":"'Baseline - public'!Y58","v":4.8395090574788542},{"$f":"'Baseline - public'!Z58","v":4.6988388050911265},{"$f":"'Baseline - public'!AA58","v":4.4318778750864825},{"$f":"'Baseline - public'!AB58","v":4.2358892910825201},{"$f":"'Baseline - public'!AC58","v":4.1016353054061092},{"$f":"'Baseline - public'!AD58","v":3.9384745616999717},{"$f":"'Baseline - public'!AE58","v":3.6369969354103486},{"$f":"'Baseline - public'!AF58","v":3.5735451978023232},{"$f":"'Baseline - public'!AG58","v":3.3889454122718856},{"$f":"'Baseline - public'!AH58","v":3.1876664959766221},{"$f":"'Baseline - public'!AI58","v":3.1650208512308655}]
["FRI_AVG_F",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J141","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Average real interest rate on foreign-currency debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D59","v":0},{"$f":"'Baseline - public'!E59","v":1.8164082860247173},{"$f":"'Baseline - public'!F59","v":2.5276597832907837},{"$f":"'Baseline - public'!G59","v":3.0038909692671569},{"$f":"'Baseline - public'!H59","v":1.8268362274097583},{"$f":"'Baseline - public'!I59","v":2.6204501436376884},{"$f":"'Baseline - public'!J59","v":2.3467429215678823},{"$f":"'Baseline - public'!K59","v":4.1260874116233355},{"$f":"'Baseline - public'!L59","v":3.6143564160854331},{"$f":"'Baseline - public'!M59","v":3.4901776610244304},{"$f":"'Baseline - public'!N59","v":3.7576597014542279},{"$f":"'Baseline - public'!O59","v":3.2545325842540738},{"$f":"'Baseline - public'!P59","v":4.8873622342199772},{"$f":"'Baseline - public'!Q59","v":5.0129261099870908},{"$f":"'Baseline - public'!R59","v":5.1099083031690196},{"$f":"'Baseline - public'!S59","v":4.5918310939279685},{"$f":"'Baseline - public'!T59","v":4.0945565486465192},{"$f":"'Baseline - public'!U59","v":6.6516217433719769},{"$f":"'Baseline - public'!V59","v":4.2710524410087887},{"$f":"'Baseline - public'!W59","v":3.896557980305853},{"$f":"'Baseline - public'!X59","v":3.817550934246845},{"$f":"'Baseline - public'!Y59","v":2.8456773023088191},{"$f":"'Baseline - public'!Z59","v":3.9892331683582909},{"$f":"'Baseline - public'!AA59","v":4.0748371018812302},{"$f":"'Baseline - public'!AB59","v":4.1285827394307297},{"$f":"'Baseline - public'!AC59","v":3.330174151349111},{"$f":"'Baseline - public'!AD59","v":3.4183630609250546},{"$f":"'Baseline - public'!AE59","v":3.526141352372631},{"$f":"'Baseline - public'!AF59","v":3.6140891031296127},{"$f":"'Baseline - public'!AG59","v":3.7284569225283395},{"$f":"'Baseline - public'!AH59","v":3.8275029863566901},{"$f":"'Baseline - public'!AI59","v":3.9480180686852764}]
["ENDA",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J142","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Exchange rate (LC per US dollar)","Local Currency","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D60","v":0.92352999999999996},{"$f":"'Baseline - public'!E60","v":0.97040000000000004},{"$f":"'Baseline - public'!F60","v":1.2141},{"$f":"'Baseline - public'!G60","v":1.4186000000000001},{"$f":"'Baseline - public'!H60","v":1.4738},{"$f":"'Baseline - public'!I60","v":1.5505},{"$f":"'Baseline - public'!J60","v":1.88},{"$f":"'Baseline - public'!K60","v":2.2000000000000002},{"$f":"'Baseline - public'!L60","v":3.1955},{"$f":"'Baseline - public'!M60","v":3.7949999999999999},{"$f":"'Baseline - public'!N60","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
["DUENDA_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J143","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Nominal depreciation of local currency (percentage change in LC per dollar)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D61","v":0},{"$f":"'Baseline - public'!E61","v":5.0750923088584088},{"$f":"'Baseline - public'!F61","v":25.11335531739487},{"$f":"'Baseline - public'!G61","v":16.843752573923076},{"$f":"'Baseline - public'!H61","v":3.8911602988862093},{"$f":"'Baseline - public'!I61","v":5.2042339530465442},{"$f":"'Baseline - public'!J61","v":21.251209287326667},{"$f":"'Baseline - public'!K61","v":17.021276595744705},{"$f":"'Baseline - public'!L61","v":45.249999999999993},{"$f":"'Baseline - public'!M61","v":18.760757314974175},{"$f":"'Baseline - public'!N61","v":10.67720685111988},{"$f":"'Baseline - public'!O61","v":11.977000273364858},{"$f":"'Baseline - public'!P61","v":8.659732373338592},{"$f":"'Baseline - public'!Q61","v":6.7870889195519091},{"$f":"'Baseline - public'!R61","v":4.9262660606474107},{"$f":"'Baseline - public'!S61","v":3.9543372492384599},{"$f":"'Baseline - public'!T61","v":3.8765877880203137},{"$f":"'Baseline - public'!U61","v":3.8765877880199584},{"$f":"'Baseline - public'!V61","v":3.8765877880204469},{"$f":"'Baseline - public'!W61","v":3.8765877880206911},{"$f":"'Baseline - public'!X61","v":3.8765877880205801},{"$f":"'Baseline - public'!Y61","v":3.8765877880200028},{"$f":"'Baseline - public'!Z61","v":3.8765877880198918},{"$f":"'Baseline - public'!AA61","v":3.8765877880212463},{"$f":"'Baseline - public'!AB61","v":3.8765877880200916},{"$f":"'Baseline - public'!AC61","v":3.8765877880201582},{"$f":"'Baseline - public'!AD61","v":3.8765877880203581},{"$f":"'Baseline - public'!AE61","v":3.8765877880203803},{"$f":"'Baseline - public'!AF61","v":3.8765877880201582},{"$f":"'Baseline - public'!AG61","v":3.8765877880197808},{"$f":"'Baseline - public'!AH61","v":3.8765877880211574},{"$f":"'Baseline - public'!AI61","v":3.8765877880201804}]
["EDNA",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J144","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Exchange rate (US dollars per LC)","US Dollar","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D62","v":1.0828018580879886},{"$f":"'Baseline - public'!E62","v":1.0305028854080791},{"$f":"'Baseline - public'!F62","v":0.82365538258792526},{"$f":"'Baseline - public'!G62","v":0.7049203440011278},{"$f":"'Baseline - public'!H62","v":0.67851811643370874},{"$f":"'Baseline - public'!I62","v":0.64495324089003547},{"$f":"'Baseline - public'!J62","v":0.53191489361702127},{"$f":"'Baseline - public'!K62","v":0.45454545454545453},{"$f":"'Baseline - public'!L62","v":0.31294007197621654},{"$f":"'Baseline - public'!M62","v":0.2635046113306983},{"$f":"'Baseline - public'!N62","v":0.23808390076663016},{"$f":"'Baseline - public'!O62","v":0.21261857362262404},{"$f":"'Baseline - public'!P62","v":0.19567375050409511},{"$f":"'Baseline - public'!Q62","v":0.18323727379768356},{"$f":"'Baseline - public'!R62","v":0.17463432244102955},{"$f":"'Baseline - public'!S62","v":0.16799137685071325},{"$f":"'Baseline - public'!T62","v":0.16172207850486117},{"$f":"'Baseline - public'!U62","v":0.15568674515463096},{"$f":"'Baseline - public'!V62","v":0.14987664542114035},{"$f":"'Baseline - public'!W62","v":0.14428337377330033},{"$f":"'Baseline - public'!X62","v":0.13889883836744552},{"$f":"'Baseline - public'!Y62","v":0.13371524934078033},{"$f":"'Baseline - public'!Z62","v":0.12872510754170319},{"$f":"'Baseline - public'!AA62","v":0.12392119368070674},{"$f":"'Baseline - public'!AB62","v":0.1192965578861634},{"$f":"'Baseline - public'!AC62","v":0.11484450964986509},{"$f":"'Baseline - public'!AD62","v":0.11055860814780209},{"$f":"'Baseline - public'!AE62","v":0.1064326529221557},{"$f":"'Baseline - public'!AF62","v":0.10246067491103161},{"$f":"'Baseline - public'!AG62","v":9.863692781295666E-2},{"$f":"'Baseline - public'!AH62","v":9.4955879773643545E-2},{"$f":"'Baseline - public'!AI62","v":9.1412205383005998E-2}]
["DUEDNA_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J145","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Nominal appreciation (increase in US dollar value of local currency, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D63","v":0},{"$f":"'Baseline - public'!E63","v":-4.8299670239076775},{"$f":"'Baseline - public'!F63","v":-20.072481673667731},{"$f":"'Baseline - public'!G63","v":-14.415621034823079},{"$f":"'Baseline - public'!H63","v":-3.7454200027140727},{"$f":"'Baseline - public'!I63","v":-4.9467913576265676},{"$f":"'Baseline - public'!J63","v":-17.526595744680851},{"$f":"'Baseline - public'!K63","v":-14.54545454545455},{"$f":"'Baseline - public'!L63","v":-31.153184165232361},{"$f":"'Baseline - public'!M63","v":-15.797101449275353},{"$f":"'Baseline - public'!N63","v":-9.6471596590638526},{"$f":"'Baseline - public'!O63","v":-10.695946707025449},{"$f":"'Baseline - public'!P63","v":-7.9695874305902521},{"$f":"'Baseline - public'!Q63","v":-6.3557205166112851},{"$f":"'Baseline - public'!R63","v":-4.6949789081411009},{"$f":"'Baseline - public'!S63","v":-3.8039175217457588},{"$f":"'Baseline - public'!T63","v":-3.7319167586937096},{"$f":"'Baseline - public'!U63","v":-3.7319167586933988},{"$f":"'Baseline - public'!V63","v":-3.7319167586938207},{"$f":"'Baseline - public'!W63","v":-3.7319167586940649},{"$f":"'Baseline - public'!X63","v":-3.7319167586939428},{"$f":"'Baseline - public'!Y63","v":-3.731916758693421},{"$f":"'Baseline - public'!Z63","v":-3.7319167586933211},{"$f":"'Baseline - public'!AA63","v":-3.7319167586945867},{"$f":"'Baseline - public'!AB63","v":-3.7319167586935098},{"$f":"'Baseline - public'!AC63","v":-3.7319167586935764},{"$f":"'Baseline - public'!AD63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AE63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AF63","v":-3.7319167586935653},{"$f":"'Baseline - public'!AG63","v":-3.73191675869321},{"$f":"'Baseline - public'!AH63","v":-3.7319167586944868},{"$f":"'Baseline - public'!AI63","v":-3.7319167586935986}]
["DUENDAR_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J146","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Real exchange rate depreciation (in percent, + indicates depreciation)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D64","v":0},{"$f":"'Baseline - public'!E64","v":-9.06768580579093},{"$f":"'Baseline - public'!F64","v":6.8313641258326641},{"$f":"'Baseline - public'!G64","v":1.784877608375254},{"$f":"'Baseline - public'!H64","v":-9.8075360750124503},{"$f":"'Baseline - public'!I64","v":-5.7401288427348476},{"$f":"'Baseline - public'!J64","v":7.1867438890918152},{"$f":"'Baseline - public'!K64","v":2.8810957087316922},{"$f":"'Baseline - public'!L64","v":26.715220491316572},{"$f":"'Baseline - public'!M64","v":3.1517283081795142},{"$f":"'Baseline - public'!N64","v":-5.0284977655837935},{"$f":"'Baseline - public'!O64","v":-0.14937066095500029},{"$f":"'Baseline - public'!P64","v":0.94098271817028944},{"$f":"'Baseline - public'!Q64","v":-0.13716992326331479},{"$f":"'Baseline - public'!R64","v":-0.41399101606104693},{"$f":"'Baseline - public'!S64","v":-0.3229270900646668},{"$f":"'Baseline - public'!T64","v":-0.241890033192945},{"$f":"'Baseline - public'!U64","v":-0.22390842240096731},{"$f":"'Baseline - public'!V64","v":-0.40628187370511171},{"$f":"'Baseline - public'!W64","v":-0.45037752085754335},{"$f":"'Baseline - public'!X64","v":-0.33790983732200175},{"$f":"'Baseline - public'!Y64","v":-0.26689721136476408},{"$f":"'Baseline - public'!Z64","v":-0.14513879459076406},{"$f":"'Baseline - public'!AA64","v":-0.12268263138059865},{"$f":"'Baseline - public'!AB64","v":-0.12201169610635532},{"$f":"'Baseline - public'!AC64","v":-8.727906809313879E-2},{"$f":"'Baseline - public'!AD64","v":-8.7576742787973672E-2},{"$f":"'Baseline - public'!AE64","v":-9.7733184581798582E-2},{"$f":"'Baseline - public'!AF64","v":-7.3084711782897216E-2},{"$f":"'Baseline - public'!AG64","v":-8.6394462156221152E-2},{"$f":"'Baseline - public'!AH64","v":-0.26657162933011591},{"$f":"'Baseline - public'!AI64","v":-0.16442527452791467}]
["PCPI_D_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J147","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Inflation rate (GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D65","v":11.192501454976277},{"$f":"'Baseline - public'!E65","v":18.627888755777722},{"$f":"'Baseline - public'!F65","v":19.410271013850043},{"$f":"'Baseline - public'!G65","v":15.666568680462989},{"$f":"'Baseline - public'!H65","v":16.59564468480681},{"$f":"'Baseline - public'!I65","v":13.914822351324329},{"$f":"'Baseline - public'!J65","v":15.205278694211755},{"$f":"'Baseline - public'!K65","v":15.581077255631669},{"$f":"'Baseline - public'!L65","v":16.679477466068526},{"$f":"'Baseline - public'!M65","v":16.370676565911403},{"$f":"'Baseline - public'!N65","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
["PCPI_D_US_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J148","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","US Inflation rate (GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D66","v":3.072731151923791},{"$f":"'Baseline - public'!E66","v":2.6609467144541155},{"$f":"'Baseline - public'!F66","v":1.961633997288903},{"$f":"'Baseline - public'!G66","v":0.75940970034500399},{"$f":"'Baseline - public'!H66","v":1.2217829389075119},{"$f":"'Baseline - public'!I66","v":2.0642998316099392},{"$f":"'Baseline - public'!J66","v":1.8421075933846343},{"$f":"'Baseline - public'!K66","v":1.6149218089059447},{"$f":"'Baseline - public'!L66","v":1.7904696311495716},{"$f":"'Baseline - public'!M66","v":1.0757819633101962},{"$f":"'Baseline - public'!N66","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
["RPS_PCH",652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J149","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Growth of real primary spending (deflated by GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D67","v":21.342706648531596},{"$f":"'Baseline - public'!E67","v":21.15018345846913},{"$f":"'Baseline - public'!F67","v":-0.84727522801240074},{"$f":"'Baseline - public'!G67","v":-2.1495279447309001},{"$f":"'Baseline - public'!H67","v":14.144581079094376},{"$f":"'Baseline - public'!I67","v":17.552796812045912},{"$f":"'Baseline - public'!J67","v":35.331296616417454},{"$f":"'Baseline - public'!K67","v":-8.4920443940816774},{"$f":"'Baseline - public'!L67","v":3.9185603088490506},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J150","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D12","v":67.166726497848643},{"$f":"'Output 3-2 Stress-public'!E12","v":62.480051352911069},{"$f":"'Output 3-2 Stress-public'!F12","v":58.647532753069022},{"$f":"'Output 3-2 Stress-public'!G12","v":55.950237046937112},{"$f":"'Output 3-2 Stress-public'!H12","v":53.69936472247668},{"$f":"'Output 3-2 Stress-public'!I12","v":51.413616181559782},{"$f":"'Output 3-2 Stress-public'!J12","v":49.35872988237864},{"$f":"'Output 3-2 Stress-public'!K12","v":47.942094505811596},{"$f":"'Output 3-2 Stress-public'!L12","v":46.993311885790959},{"$f":"'Output 3-2 Stress-public'!M12","v":46.172427204376326},{"$f":"'Output 3-2 Stress-public'!N12","v":45.345522135635356},{"$f":"'Output 3-2 Stress-public'!O12","v":44.579842838742536},{"$f":"'Output 3-2 Stress-public'!P12","v":43.779479697324447},{"$f":"'Output 3-2 Stress-public'!Q12","v":42.981402484360743},{"$f":"'Output 3-2 Stress-public'!R12","v":42.172014968926334},{"$f":"'Output 3-2 Stress-public'!S12","v":41.36040042435846},{"$f":"'Output 3-2 Stress-public'!T12","v":40.488240874237697},{"$f":"'Output 3-2 Stress-public'!U12","v":39.661773999717347},{"$f":"'Output 3-2 Stress-public'!V12","v":38.800647225487829},{"$f":"'Output 3-2 Stress-public'!W12","v":38.050234167762966},{"$f":"'Output 3-2 Stress-public'!X12","v":37.219396693197268}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J151","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D15","v":67.166726497848657},{"$f":"'Output 3-2 Stress-public'!E15","v":65.422574927730466},{"$f":"'Output 3-2 Stress-public'!F15","v":62.780652667891331},{"$f":"'Output 3-2 Stress-public'!G15","v":59.733454249786},{"$f":"'Output 3-2 Stress-public'!H15","v":56.698419930550145},{"$f":"'Output 3-2 Stress-public'!I15","v":54.015797407797429},{"$f":"'Output 3-2 Stress-public'!J15","v":51.963209508657137},{"$f":"'Output 3-2 Stress-public'!K15","v":49.999044269937109},{"$f":"'Output 3-2 Stress-public'!L15","v":48.295721736705453},{"$f":"'Output 3-2 Stress-public'!M15","v":46.82454744902725},{"$f":"'Output 3-2 Stress-public'!N15","v":45.492711815938357},{"$f":"'Output 3-2 Stress-public'!O15","v":44.347874534921516},{"$f":"'Output 3-2 Stress-public'!P15","v":43.340312088161838},{"$f":"'Output 3-2 Stress-public'!Q15","v":42.458321509525575},{"$f":"'Output 3-2 Stress-public'!R15","v":41.664375553268926},{"$f":"'Output 3-2 Stress-public'!S15","v":40.972657781114222},{"$f":"'Output 3-2 Stress-public'!T15","v":40.375383711494791},{"$f":"'Output 3-2 Stress-public'!U15","v":39.856278844346235},{"$f":"'Output 3-2 Stress-public'!V15","v":39.408408773543833},{"$f":"'Output 3-2 Stress-public'!W15","v":39.037007824733976},{"$f":"'Output 3-2 Stress-public'!X15","v":38.706036199527375}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J152","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J153","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J154","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D19","v":67.166726497848657},{"$f":"'Output 3-2 Stress-public'!E19","v":68.885154448838662},{"$f":"'Output 3-2 Stress-public'!F19","v":69.159254787912133},{"$f":"'Output 3-2 Stress-public'!G19","v":67.859012081471207},{"$f":"'Output 3-2 Stress-public'!H19","v":67.002189076514213},{"$f":"'Output 3-2 Stress-public'!I19","v":66.294566860992575},{"$f":"'Output 3-2 Stress-public'!J19","v":66.384430154523386},{"$f":"'Output 3-2 Stress-public'!K19","v":66.909148010355281},{"$f":"'Output 3-2 Stress-public'!L19","v":68.047999768135966},{"$f":"'Output 3-2 Stress-public'!M19","v":69.36696073958845},{"$f":"'Output 3-2 Stress-public'!N19","v":70.771175522685738},{"$f":"'Output 3-2 Stress-public'!O19","v":72.395342967964297},{"$f":"'Output 3-2 Stress-public'!P19","v":73.989472183820951},{"$f":"'Output 3-2 Stress-public'!Q19","v":75.59058255547086},{"$f":"'Output 3-2 Stress-public'!R19","v":77.064890150257682},{"$f":"'Output 3-2 Stress-public'!S19","v":78.558002704519964},{"$f":"'Output 3-2 Stress-public'!T19","v":80.022589911101022},{"$f":"'Output 3-2 Stress-public'!U19","v":81.528474099371266},{"$f":"'Output 3-2 Stress-public'!V19","v":83.018768600128766},{"$f":"'Output 3-2 Stress-public'!W19","v":84.748684290916586},{"$f":"'Output 3-2 Stress-public'!X19","v":86.323884038190599}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J155","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D20","v":67.166726497848657},{"$f":"'Output 3-2 Stress-public'!E20","v":70.196073841442839},{"$f":"'Output 3-2 Stress-public'!F20","v":76.128107677832418},{"$f":"'Output 3-2 Stress-public'!G20","v":72.877170154469894},{"$f":"'Output 3-2 Stress-public'!H20","v":69.994968376088622},{"$f":"'Output 3-2 Stress-public'!I20","v":67.252721737613655},{"$f":"'Output 3-2 Stress-public'!J20","v":65.25057136111549},{"$f":"'Output 3-2 Stress-public'!K20","v":63.704524372912928},{"$f":"'Output 3-2 Stress-public'!L20","v":62.729324696357168},{"$f":"'Output 3-2 Stress-public'!M20","v":61.920962098012858},{"$f":"'Output 3-2 Stress-public'!N20","v":61.189028708237338},{"$f":"'Output 3-2 Stress-public'!O20","v":60.647430054365024},{"$f":"'Output 3-2 Stress-public'!P20","v":60.080062100990084},{"$f":"'Output 3-2 Stress-public'!Q20","v":59.523257740322855},{"$f":"'Output 3-2 Stress-public'!R20","v":58.861015224040116},{"$f":"'Output 3-2 Stress-public'!S20","v":58.214317350504231},{"$f":"'Output 3-2 Stress-public'!T20","v":57.539904706557074},{"$f":"'Output 3-2 Stress-public'!U20","v":56.906275881266545},{"$f":"'Output 3-2 Stress-public'!V20","v":56.255384840465425},{"$f":"'Output 3-2 Stress-public'!W20","v":55.763969391075598},{"$f":"'Output 3-2 Stress-public'!X20","v":55.16860026397984}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J156","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J157","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D23","v":67.166726497848657},{"$f":"'Output 3-2 Stress-public'!E23","v":69.969623387847989},{"$f":"'Output 3-2 Stress-public'!F23","v":64.411930305570451},{"$f":"'Output 3-2 Stress-public'!G23","v":59.990234604790459},{"$f":"'Output 3-2 Stress-public'!H23","v":56.189480797758542},{"$f":"'Output 3-2 Stress-public'!I23","v":52.689857156119565},{"$f":"'Output 3-2 Stress-public'!J23","v":50.059931497853441},{"$f":"'Output 3-2 Stress-public'!K23","v":47.919307013895427},{"$f":"'Output 3-2 Stress-public'!L23","v":46.365830510019755},{"$f":"'Output 3-2 Stress-public'!M23","v":45.065673443966318},{"$f":"'Output 3-2 Stress-public'!N23","v":43.928003960312815},{"$f":"'Output 3-2 Stress-public'!O23","v":43.045103440995739},{"$f":"'Output 3-2 Stress-public'!P23","v":42.239779944112556},{"$f":"'Output 3-2 Stress-public'!Q23","v":41.520371663711337},{"$f":"'Output 3-2 Stress-public'!R23","v":40.775123098454209},{"$f":"'Output 3-2 Stress-public'!S23","v":40.090598883965882},{"$f":"'Output 3-2 Stress-public'!T23","v":39.439308041578023},{"$f":"'Output 3-2 Stress-public'!U23","v":38.88280635877868},{"$f":"'Output 3-2 Stress-public'!V23","v":38.359246952804888},{"$f":"'Output 3-2 Stress-public'!W23","v":37.990221934915219},{"$f":"'Output 3-2 Stress-public'!X23","v":37.585621291855922}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J158","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D22","v":67.166726497848657},{"$f":"'Output 3-2 Stress-public'!E22","v":66.230251749338464},{"$f":"'Output 3-2 Stress-public'!F22","v":66.039719453368988},{"$f":"'Output 3-2 Stress-public'!G22","v":63.255868646091642},{"$f":"'Output 3-2 Stress-public'!H22","v":60.937906890633464},{"$f":"'Output 3-2 Stress-public'!I22","v":58.584658617441612},{"$f":"'Output 3-2 Stress-public'!J22","v":55.949450201880381},{"$f":"'Output 3-2 Stress-public'!K22","v":53.471080666429806},{"$f":"'Output 3-2 Stress-public'!L22","v":51.481069215501996},{"$f":"'Output 3-2 Stress-public'!M22","v":49.619598832579655},{"$f":"'Output 3-2 Stress-public'!N22","v":47.749655499609894},{"$f":"'Output 3-2 Stress-public'!O22","v":46.302604693661294},{"$f":"'Output 3-2 Stress-public'!P22","v":45.186707540652506},{"$f":"'Output 3-2 Stress-public'!Q22","v":44.083706125067849},{"$f":"'Output 3-2 Stress-public'!R22","v":42.991255026565597},{"$f":"'Output 3-2 Stress-public'!S22","v":41.92991753987139},{"$f":"'Output 3-2 Stress-public'!T22","v":40.849216563414473},{"$f":"'Output 3-2 Stress-public'!U22","v":39.857030144965492},{"$f":"'Output 3-2 Stress-public'!V22","v":38.866442786808655},{"$f":"'Output 3-2 Stress-public'!W22","v":38.01699538688132},{"$f":"'Output 3-2 Stress-public'!X22","v":37.110414088275611}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J159","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D36","v":356.25472320532288},{"$f":"'Output 3-2 Stress-public'!E36","v":335.35058000920282},{"$f":"'Output 3-2 Stress-public'!F36","v":309.14175824219575},{"$f":"'Output 3-2 Stress-public'!G36","v":293.68420967609632},{"$f":"'Output 3-2 Stress-public'!H36","v":284.35297336512406},{"$f":"'Output 3-2 Stress-public'!I36","v":274.26249442042172},{"$f":"'Output 3-2 Stress-public'!J36","v":266.70394203585516},{"$f":"'Output 3-2 Stress-public'!K36","v":262.41107373861786},{"$f":"'Output 3-2 Stress-public'!L36","v":260.0835010774868},{"$f":"'Output 3-2 Stress-public'!M36","v":257.80256933107324},{"$f":"'Output 3-2 Stress-public'!N36","v":254.90909952934251},{"$f":"'Output 3-2 Stress-public'!O36","v":251.73006566037301},{"$f":"'Output 3-2 Stress-public'!P36","v":248.27457148494338},{"$f":"'Output 3-2 Stress-public'!Q36","v":244.70102609657243},{"$f":"'Output 3-2 Stress-public'!R36","v":240.88761969977978},{"$f":"'Output 3-2 Stress-public'!S36","v":236.70314889764481},{"$f":"'Output 3-2 Stress-public'!T36","v":232.35895303657506},{"$f":"'Output 3-2 Stress-public'!U36","v":228.13815676922354},{"$f":"'Output 3-2 Stress-public'!V36","v":223.67447549138473},{"$f":"'Output 3-2 Stress-public'!W36","v":220.12915054941499},{"$f":"'Output 3-2 Stress-public'!X36","v":215.84000484971989}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J160","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D43","v":356.25472320532299},{"$f":"'Output 3-2 Stress-public'!E43","v":368.97106233930089},{"$f":"'Output 3-2 Stress-public'!F43","v":363.74688961042017},{"$f":"'Output 3-2 Stress-public'!G43","v":355.6068892808612},{"$f":"'Output 3-2 Stress-public'!H43","v":354.35469763048212},{"$f":"'Output 3-2 Stress-public'!I43","v":353.31545978852114},{"$f":"'Output 3-2 Stress-public'!J43","v":358.4496004399208},{"$f":"'Output 3-2 Stress-public'!K43","v":366.03386167656629},{"$f":"'Output 3-2 Stress-public'!L43","v":376.45988553299316},{"$f":"'Output 3-2 Stress-public'!M43","v":387.19199909783447},{"$f":"'Output 3-2 Stress-public'!N43","v":397.7486927649598},{"$f":"'Output 3-2 Stress-public'!O43","v":408.72675416446799},{"$f":"'Output 3-2 Stress-public'!P43","v":419.54241910782139},{"$f":"'Output 3-2 Stress-public'!Q43","v":430.30963164022359},{"$f":"'Output 3-2 Stress-public'!R43","v":440.16479675648759},{"$f":"'Output 3-2 Stress-public'!S43","v":449.55850439149663},{"$f":"'Output 3-2 Stress-public'!T43","v":459.22494235056729},{"$f":"'Output 3-2 Stress-public'!U43","v":468.94497897452186},{"$f":"'Output 3-2 Stress-public'!V43","v":478.56820440376202},{"$f":"'Output 3-2 Stress-public'!W43","v":490.28176180255542},{"$f":"'Output 3-2 Stress-public'!X43","v":500.59671677979003}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J161","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J162","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J163","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D43","v":356.25472320532299},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J164","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D44","v":356.25472320532299},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J165","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D50","v":356.25472320532299},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J166","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D49","v":356.25472320532299},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J167","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J168","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D60","v":126.38394360695806},{"$f":"'Output 3-2 Stress-public'!E60","v":92.487788149406541},{"$f":"'Output 3-2 Stress-public'!F60","v":85.394442519080087},{"$f":"'Output 3-2 Stress-public'!G60","v":82.539472559542091},{"$f":"'Output 3-2 Stress-public'!H60","v":87.626192730676934},{"$f":"'Output 3-2 Stress-public'!I60","v":79.171622424053041},{"$f":"'Output 3-2 Stress-public'!J60","v":80.136319735218791},{"$f":"'Output 3-2 Stress-public'!K60","v":82.307881710365564},{"$f":"'Output 3-2 Stress-public'!L60","v":84.49858668302484},{"$f":"'Output 3-2 Stress-public'!M60","v":86.586912792440557},{"$f":"'Output 3-2 Stress-public'!N60","v":78.934005279902593},{"$f":"'Output 3-2 Stress-public'!O60","v":77.261502459333983},{"$f":"'Output 3-2 Stress-public'!P60","v":70.133880719001723},{"$f":"'Output 3-2 Stress-public'!Q60","v":65.11763952730422},{"$f":"'Output 3-2 Stress-public'!R60","v":60.855192710195894},{"$f":"'Output 3-2 Stress-public'!S60","v":57.688651268365746},{"$f":"'Output 3-2 Stress-public'!T60","v":54.422783574266042},{"$f":"'Output 3-2 Stress-public'!U60","v":52.382470900889523},{"$f":"'Output 3-2 Stress-public'!V60","v":50.684188862532842},{"$f":"'Output 3-2 Stress-public'!W60","v":47.872333362189821},{"$f":"'Output 3-2 Stress-public'!X60","v":44.657156446430932}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J169","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D63","v":126.38394360695807},{"$f":"'Output 3-2 Stress-public'!E63","v":88.705826827244749},{"$f":"'Output 3-2 Stress-public'!F63","v":84.982988869560899},{"$f":"'Output 3-2 Stress-public'!G63","v":81.970426285548058},{"$f":"'Output 3-2 Stress-public'!H63","v":84.390665413099427},{"$f":"'Output 3-2 Stress-public'!I63","v":76.79240833105105},{"$f":"'Output 3-2 Stress-public'!J63","v":76.371451038443368},{"$f":"'Output 3-2 Stress-public'!K63","v":76.25922745388435},{"$f":"'Output 3-2 Stress-public'!L63","v":75.604733204957412},{"$f":"'Output 3-2 Stress-public'!M63","v":74.759565977195066},{"$f":"'Output 3-2 Stress-public'!N63","v":70.37341733540525},{"$f":"'Output 3-2 Stress-public'!O63","v":68.022069355785675},{"$f":"'Output 3-2 Stress-public'!P63","v":64.44778863799533},{"$f":"'Output 3-2 Stress-public'!Q63","v":62.09996707588062},{"$f":"'Output 3-2 Stress-public'!R63","v":60.253193662452631},{"$f":"'Output 3-2 Stress-public'!S63","v":58.924362210075735},{"$f":"'Output 3-2 Stress-public'!T63","v":57.84132291312099},{"$f":"'Output 3-2 Stress-public'!U63","v":57.145528351083996},{"$f":"'Output 3-2 Stress-public'!V63","v":56.616610810233311},{"$f":"'Output 3-2 Stress-public'!W63","v":56.206395666078905},{"$f":"'Output 3-2 Stress-public'!X63","v":55.678206618442729}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J170","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J171","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J172","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D67","v":126.38394360695807},{"$f":"'Output 3-2 Stress-public'!E67","v":100.11860640768876},{"$f":"'Output 3-2 Stress-public'!F67","v":99.24520772970439},{"$f":"'Output 3-2 Stress-public'!G67","v":99.265584357166077},{"$f":"'Output 3-2 Stress-public'!H67","v":108.33377146636057},{"$f":"'Output 3-2 Stress-public'!I67","v":102.04889762532666},{"$f":"'Output 3-2 Stress-public'!J67","v":106.30946037336885},{"$f":"'Output 3-2 Stress-public'!K67","v":112.40852204164146},{"$f":"'Output 3-2 Stress-public'!L67","v":118.80779080556164},{"$f":"'Output 3-2 Stress-public'!M67","v":125.21949648362161},{"$f":"'Output 3-2 Stress-public'!N67","v":120.90362711965234},{"$f":"'Output 3-2 Stress-public'!O67","v":123.09287281206707},{"$f":"'Output 3-2 Stress-public'!P67","v":118.94637008097426},{"$f":"'Output 3-2 Stress-public'!Q67","v":117.1895568490712},{"$f":"'Output 3-2 Stress-public'!R67","v":116.23577285198996},{"$f":"'Output 3-2 Stress-public'!S67","v":116.48541159275914},{"$f":"'Output 3-2 Stress-public'!T67","v":116.74263952974326},{"$f":"'Output 3-2 Stress-public'!U67","v":118.34277091758415},{"$f":"'Output 3-2 Stress-public'!V67","v":120.36677818751699},{"$f":"'Output 3-2 Stress-public'!W67","v":121.53384278297285},{"$f":"'Output 3-2 Stress-public'!X67","v":121.90842303520323}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J173","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J174","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J175","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D71","v":126.38394360695807},{"$f":"'Output 3-2 Stress-public'!E71","v":91.235655228337222},{"$f":"'Output 3-2 Stress-public'!F71","v":87.962414172458423},{"$f":"'Output 3-2 Stress-public'!G71","v":86.990493914522759},{"$f":"'Output 3-2 Stress-public'!H71","v":93.587706216416478},{"$f":"'Output 3-2 Stress-public'!I71","v":85.5530914325266},{"$f":"'Output 3-2 Stress-public'!J71","v":89.067738171382388},{"$f":"'Output 3-2 Stress-public'!K71","v":92.594087822726038},{"$f":"'Output 3-2 Stress-public'!L71","v":93.914521711179475},{"$f":"'Output 3-2 Stress-public'!M71","v":95.818396941997563},{"$f":"'Output 3-2 Stress-public'!N71","v":88.492569480987896},{"$f":"'Output 3-2 Stress-public'!O71","v":88.258268349797021},{"$f":"'Output 3-2 Stress-public'!P71","v":82.626794757953078},{"$f":"'Output 3-2 Stress-public'!Q71","v":78.773439644364046},{"$f":"'Output 3-2 Stress-public'!R71","v":75.264385913632168},{"$f":"'Output 3-2 Stress-public'!S71","v":73.09859897313035},{"$f":"'Output 3-2 Stress-public'!T71","v":71.207474326556294},{"$f":"'Output 3-2 Stress-public'!U71","v":70.009725615372773},{"$f":"'Output 3-2 Stress-public'!V71","v":69.378766293402137},{"$f":"'Output 3-2 Stress-public'!W71","v":67.307964272400326},{"$f":"'Output 3-2 Stress-public'!X71","v":64.834329822722196}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J176","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D70","v":126.38394360695806},{"$f":"'Output 3-2 Stress-public'!E70","v":92.487788149406541},{"$f":"'Output 3-2 Stress-public'!F70","v":86.805287059429332},{"$f":"'Output 3-2 Stress-public'!G70","v":85.349545113094521},{"$f":"'Output 3-2 Stress-public'!H70","v":90.440503946222734},{"$f":"'Output 3-2 Stress-public'!I70","v":81.978098707514292},{"$f":"'Output 3-2 Stress-public'!J70","v":85.68389385794471},{"$f":"'Output 3-2 Stress-public'!K70","v":90.446158915001135},{"$f":"'Output 3-2 Stress-public'!L70","v":92.270296890343957},{"$f":"'Output 3-2 Stress-public'!M70","v":93.985172899094181},{"$f":"'Output 3-2 Stress-public'!N70","v":85.948948797517019},{"$f":"'Output 3-2 Stress-public'!O70","v":81.835873239588778},{"$f":"'Output 3-2 Stress-public'!P70","v":72.370080997841683},{"$f":"'Output 3-2 Stress-public'!Q70","v":67.159602763028587},{"$f":"'Output 3-2 Stress-public'!R70","v":62.641522792695447},{"$f":"'Output 3-2 Stress-public'!S70","v":59.170295936274222},{"$f":"'Output 3-2 Stress-public'!T70","v":55.567742124327346},{"$f":"'Output 3-2 Stress-public'!U70","v":53.202788715167962},{"$f":"'Output 3-2 Stress-public'!V70","v":51.234083369675268},{"$f":"'Output 3-2 Stress-public'!W70","v":48.204917911025937},{"$f":"'Output 3-2 Stress-public'!X70","v":44.821151628693514}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J177","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D82","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E82","v":17.231643830565318},{"$f":"'Output 3-2 Stress-public'!F82","v":16.200248691877427},{"$f":"'Output 3-2 Stress-public'!G82","v":15.72472371098479},{"$f":"'Output 3-2 Stress-public'!H82","v":16.547992542510134},{"$f":"'Output 3-2 Stress-public'!I82","v":14.841618852710848},{"$f":"'Output 3-2 Stress-public'!J82","v":14.830778013197992},{"$f":"'Output 3-2 Stress-public'!K82","v":15.037521806194988},{"$f":"'Output 3-2 Stress-public'!L82","v":15.267667581577525},{"$f":"'Output 3-2 Stress-public'!M82","v":15.50771172736628},{"$f":"'Output 3-2 Stress-public'!N82","v":14.041490438289234},{"$f":"'Output 3-2 Stress-public'!O82","v":13.682535807102148},{"$f":"'Output 3-2 Stress-public'!P82","v":12.367053092339409},{"$f":"'Output 3-2 Stress-public'!Q82","v":11.437824834661717},{"$f":"'Output 3-2 Stress-public'!R82","v":10.653872959971068},{"$f":"'Output 3-2 Stress-public'!S82","v":10.080244929198416},{"$f":"'Output 3-2 Stress-public'!T82","v":9.4830982047614292},{"$f":"'Output 3-2 Stress-public'!U82","v":9.1066823359998406},{"$f":"'Output 3-2 Stress-public'!V82","v":8.7921490713001926},{"$f":"'Output 3-2 Stress-public'!W82","v":8.2749308305699767},{"$f":"'Output 3-2 Stress-public'!X82","v":7.7006689382125524}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J178","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D85","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E85","v":16.510245821425684},{"$f":"'Output 3-2 Stress-public'!F85","v":16.09111474843591},{"$f":"'Output 3-2 Stress-public'!G85","v":15.576960036693041},{"$f":"'Output 3-2 Stress-public'!H85","v":15.893900686423448},{"$f":"'Output 3-2 Stress-public'!I85","v":14.358762343339514},{"$f":"'Output 3-2 Stress-public'!J85","v":14.101645338588488},{"$f":"'Output 3-2 Stress-public'!K85","v":13.904747750645095},{"$f":"'Output 3-2 Stress-public'!L85","v":13.637727890382696},{"$f":"'Output 3-2 Stress-public'!M85","v":13.370861324887038},{"$f":"'Output 3-2 Stress-public'!N85","v":12.504557404544624},{"$f":"'Output 3-2 Stress-public'!O85","v":12.035434175117308},{"$f":"'Output 3-2 Stress-public'!P85","v":11.356288964803447},{"$f":"'Output 3-2 Stress-public'!Q85","v":10.901665016803179},{"$f":"'Output 3-2 Stress-public'!R85","v":10.54387780811471},{"$f":"'Output 3-2 Stress-public'!S85","v":10.292689043959495},{"$f":"'Output 3-2 Stress-public'!T85","v":10.076147434831141},{"$f":"'Output 3-2 Stress-public'!U85","v":9.9327507618716293},{"$f":"'Output 3-2 Stress-public'!V85","v":9.8197374241478759},{"$f":"'Output 3-2 Stress-public'!W85","v":9.7143667995520619},{"$f":"'Output 3-2 Stress-public'!X85","v":9.6002761485575387}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J179","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J180","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J181","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviation, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D89","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E89","v":18.691670891128119},{"$f":"'Output 3-2 Stress-public'!F89","v":18.869507352239005},{"$f":"'Output 3-2 Stress-public'!G89","v":18.942446536369079},{"$f":"'Output 3-2 Stress-public'!H89","v":20.483994956742961},{"$f":"'Output 3-2 Stress-public'!I89","v":19.148008611800353},{"$f":"'Output 3-2 Stress-public'!J89","v":19.688382797078436},{"$f":"'Output 3-2 Stress-public'!K89","v":20.547712182856174},{"$f":"'Output 3-2 Stress-public'!L89","v":21.475415660139603},{"$f":"'Output 3-2 Stress-public'!M89","v":22.433562461644872},{"$f":"'Output 3-2 Stress-public'!N89","v":21.512306569089141},{"$f":"'Output 3-2 Stress-public'!O89","v":21.80270964243206},{"$f":"'Output 3-2 Stress-public'!P89","v":20.977090133550806},{"$f":"'Output 3-2 Stress-public'!Q89","v":20.586169168170468},{"$f":"'Output 3-2 Stress-public'!R89","v":20.350780281333076},{"$f":"'Output 3-2 Stress-public'!S89","v":20.355217818262194},{"$f":"'Output 3-2 Stress-public'!T89","v":20.34307701234686},{"$f":"'Output 3-2 Stress-public'!U89","v":20.574493738478189},{"$f":"'Output 3-2 Stress-public'!V89","v":20.880412893167851},{"$f":"'Output 3-2 Stress-public'!W89","v":21.007987804416782},{"$f":"'Output 3-2 Stress-public'!X89","v":21.022128632934781}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J182","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J183","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J184","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D94","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E94","v":17.140390126691635},{"$f":"'Output 3-2 Stress-public'!F94","v":18.616979732499697},{"$f":"'Output 3-2 Stress-public'!G94","v":20.114554662614896},{"$f":"'Output 3-2 Stress-public'!H94","v":20.12609827809796},{"$f":"'Output 3-2 Stress-public'!I94","v":18.842913522324196},{"$f":"'Output 3-2 Stress-public'!J94","v":18.690262304078235},{"$f":"'Output 3-2 Stress-public'!K94","v":19.259516735093843},{"$f":"'Output 3-2 Stress-public'!L94","v":19.856060776429224},{"$f":"'Output 3-2 Stress-public'!M94","v":20.302231376229148},{"$f":"'Output 3-2 Stress-public'!N94","v":19.093998992330455},{"$f":"'Output 3-2 Stress-public'!O94","v":18.58164936034715},{"$f":"'Output 3-2 Stress-public'!P94","v":17.010895285846733},{"$f":"'Output 3-2 Stress-public'!Q94","v":16.074006712881861},{"$f":"'Output 3-2 Stress-public'!R94","v":15.332637477907495},{"$f":"'Output 3-2 Stress-public'!S94","v":14.795838320864753},{"$f":"'Output 3-2 Stress-public'!T94","v":14.267298991578734},{"$f":"'Output 3-2 Stress-public'!U94","v":13.939262012717087},{"$f":"'Output 3-2 Stress-public'!V94","v":13.650461431450804},{"$f":"'Output 3-2 Stress-public'!W94","v":13.170085466211082},{"$f":"'Output 3-2 Stress-public'!X94","v":12.600073068629158}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J185","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","fiscal","Debt Service-to-GDP Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D92","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E92","v":17.231643830565318},{"$f":"'Output 3-2 Stress-public'!F92","v":16.467901149636941},{"$f":"'Output 3-2 Stress-public'!G92","v":16.260075017967733},{"$f":"'Output 3-2 Stress-public'!H92","v":17.079468343932813},{"$f":"'Output 3-2 Stress-public'!I92","v":15.367724672485611},{"$f":"'Output 3-2 Stress-public'!J92","v":15.857464047667218},{"$f":"'Output 3-2 Stress-public'!K92","v":16.524372377325104},{"$f":"'Output 3-2 Stress-public'!L92","v":16.671902760454646},{"$f":"'Output 3-2 Stress-public'!M92","v":16.832739740468913},{"$f":"'Output 3-2 Stress-public'!N92","v":15.289371652202512},{"$f":"'Output 3-2 Stress-public'!O92","v":14.492628673581692},{"$f":"'Output 3-2 Stress-public'!P92","v":12.761373316601935},{"$f":"'Output 3-2 Stress-public'!Q92","v":11.796492900312979},{"$f":"'Output 3-2 Stress-public'!R92","v":10.966604428165667},{"$f":"'Output 3-2 Stress-public'!S92","v":10.339140584100791},{"$f":"'Output 3-2 Stress-public'!T92","v":9.682605720869935},{"$f":"'Output 3-2 Stress-public'!U92","v":9.2492944278068467},{"$f":"'Output 3-2 Stress-public'!V92","v":8.8875388681735004},{"$f":"'Output 3-2 Stress-public'!W92","v":8.3324194454681351},{"$f":"'Output 3-2 Stress-public'!X92","v":7.728948226607927}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J186","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-GDP Ratio, CPIA Threshold external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J187","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Exports Ratio, CPIA Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J188","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","PV of Debt-to-Revenue Ratio, CPIA Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J189","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Exports Ratio, CPIA Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,{"$f":"J190","v":2.7398858732625286},"(select)",null,null,0,0,"(select)","external","Debt Service-to-Revenue Ratio, CPIA Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18}]
[]
["DU_EX_GDP",{"$f":"B$2","v":652},{"$f":"C$2","v":0},0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Public Sector debt of which: PPG external debt","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D20","v":11.395877434038441},{"$f":"'Baseline - public'!E20","v":18.68756194819526},{"$f":"'Baseline - public'!F20","v":19.155946532298536},{"$f":"'Baseline - public'!G20","v":22.029424554648365},{"$f":"'Baseline - public'!H20","v":23.455363879764064},{"$f":"'Baseline - public'!I20","v":23.703041338578011},{"$f":"'Baseline - public'!J20","v":29.910203533994444},{"$f":"'Baseline - public'!K20","v":34.749627257649429},{"$f":"'Baseline - public'!L20","v":44.91151080543014},{"$f":"'Baseline - public'!M20","v":49.163407984155334},{"$f":"'Baseline - public'!N20","v":49.282677950163006},{"$f":"'Baseline - public'!O20","v":50.006978126692289},{"$f":"'Baseline - public'!P20","v":47.658351924504608},{"$f":"'Baseline - public'!Q20","v":45.77658389197255},{"$f":"'Baseline - public'!R20","v":44.754696303190194},{"$f":"'Baseline - public'!S20","v":42.874716012937846},{"$f":"'Baseline - public'!T20","v":41.702553942624149},{"$f":"'Baseline - public'!U20","v":40.072067747940658},{"$f":"'Baseline - public'!V20","v":37.422044534167533},{"$f":"'Baseline - public'!W20","v":36.218116983030697},{"$f":"'Baseline - public'!X20","v":35.557307091946406},{"$f":"'Baseline - public'!Y20","v":34.929454294962582},{"$f":"'Baseline - public'!Z20","v":34.907790459244985},{"$f":"'Baseline - public'!AA20","v":34.690529878386769},{"$f":"'Baseline - public'!AB20","v":34.34181732982811},{"$f":"'Baseline - public'!AC20","v":33.771777071436063},{"$f":"'Baseline - public'!AD20","v":33.356432510231478},{"$f":"'Baseline - public'!AE20","v":32.521122498655899},{"$f":"'Baseline - public'!AF20","v":31.785368916550954},{"$f":"'Baseline - public'!AG20","v":30.800434639181169},{"$f":"'Baseline - public'!AH20","v":30.041384556878747},{"$f":"'Baseline - public'!AI20","v":29.302447180775243}]
[]
[]
[]
[]
[]
["DGDP_CIEPV",{"$f":"B$2","v":652},{"$f":"C$2","v":0},0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, CI Threshold external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40},{"$f":"'Chart Data'!$D$66","v":40}]
["DBX_CIEPV",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, CI Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180},{"$f":"'Chart Data'!$D$108","v":180}]
["DSBX_CIE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, CI Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15},{"$f":"'Chart Data'!$D$150","v":15}]
["DSGGR_CIE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, CI Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18},{"$f":"'Chart Data'!$D$192","v":18}]
["DUGDP_CIEPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, CI Threshold public","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55},{"$f":"'Chart Data'!$D$267","v":55}]
["DGDPBEPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Baseline external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D38","v":44.884623746813403},{"$f":"'Chart Data'!E38","v":43.151384667261354},{"$f":"'Chart Data'!F38","v":41.226496964495894},{"$f":"'Chart Data'!G38","v":40.194059559244764},{"$f":"'Chart Data'!H38","v":38.604308292448287},{"$f":"'Chart Data'!I38","v":37.695157849757152},{"$f":"'Chart Data'!J38","v":35.423451546230709},{"$f":"'Chart Data'!K38","v":32.989726806144404},{"$f":"'Chart Data'!L38","v":31.95584417770263},{"$f":"'Chart Data'!M38","v":31.415119480762378},{"$f":"'Chart Data'!N38","v":31.207778495869825},{"$f":"'Chart Data'!O38","v":31.194028817938246},{"$f":"'Chart Data'!P38","v":30.987071024671192},{"$f":"'Chart Data'!Q38","v":30.663044336525953},{"$f":"'Chart Data'!R38","v":30.406934845402617},{"$f":"'Chart Data'!S38","v":30.276260609215427},{"$f":"'Chart Data'!T38","v":29.731370245110572},{"$f":"'Chart Data'!U38","v":29.278735179333044},{"$f":"'Chart Data'!V38","v":28.571069907990392},{"$f":"'Chart Data'!W38","v":28.069112756342683},{"$f":"'Chart Data'!X38","v":27.576148902935632}]
["DGDP_A1EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D39","v":44.884623746813403},{"$f":"'Chart Data'!E39","v":46.608349297580972},{"$f":"'Chart Data'!F39","v":47.200798057692936},{"$f":"'Chart Data'!G39","v":48.150803040270453},{"$f":"'Chart Data'!H39","v":48.384902488053683},{"$f":"'Chart Data'!I39","v":49.158698524736458},{"$f":"'Chart Data'!J39","v":48.802167484235724},{"$f":"'Chart Data'!K39","v":46.406595822012122},{"$f":"'Chart Data'!L39","v":44.407718007981416},{"$f":"'Chart Data'!M39","v":42.184345627869895},{"$f":"'Chart Data'!N39","v":39.568501848158363},{"$f":"'Chart Data'!O39","v":37.560936798105637},{"$f":"'Chart Data'!P39","v":35.658613793698599},{"$f":"'Chart Data'!Q39","v":33.961516487248744},{"$f":"'Chart Data'!R39","v":32.477216595531047},{"$f":"'Chart Data'!S39","v":31.285111783202936},{"$f":"'Chart Data'!T39","v":29.714374546218579},{"$f":"'Chart Data'!U39","v":28.294103180621129},{"$f":"'Chart Data'!V39","v":26.755513155333094},{"$f":"'Chart Data'!W39","v":25.359044220004328},{"$f":"'Chart Data'!X39","v":23.938580833304961}]
["DGDP_B1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Real GDP growth, B1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D40","v":44.884623746813403},{"$f":"'Chart Data'!E40","v":46.954641080177645},{"$f":"'Chart Data'!F40","v":46.646833276406163},{"$f":"'Chart Data'!G40","v":45.478654094154756},{"$f":"'Chart Data'!H40","v":43.679887093478612},{"$f":"'Chart Data'!I40","v":42.65120427427361},{"$f":"'Chart Data'!J40","v":40.080820831682828},{"$f":"'Chart Data'!K40","v":37.327117253878519},{"$f":"'Chart Data'!L40","v":36.157302834821067},{"$f":"'Chart Data'!M40","v":35.54548527466482},{"$f":"'Chart Data'!N40","v":35.310883718244014},{"$f":"'Chart Data'!O40","v":35.295326273850151},{"$f":"'Chart Data'!P40","v":35.061158289941751},{"$f":"'Chart Data'!Q40","v":34.694529543579108},{"$f":"'Chart Data'!R40","v":34.404747543832102},{"$f":"'Chart Data'!S40","v":34.256892650553269},{"$f":"'Chart Data'!T40","v":33.64036173379337},{"$f":"'Chart Data'!U40","v":33.128215565600549},{"$f":"'Chart Data'!V40","v":32.32750858445074},{"$f":"'Chart Data'!W40","v":31.759555610299795},{"$f":"'Chart Data'!X40","v":31.201778346299481}]
["DGDP_B2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Primary balance, B2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D41","v":44.884623746813403},{"$f":"'Chart Data'!E41","v":46.6750246790929},{"$f":"'Chart Data'!F41","v":51.314400341205534},{"$f":"'Chart Data'!G41","v":51.715072255369122},{"$f":"'Chart Data'!H41","v":51.103206060143648},{"$f":"'Chart Data'!I41","v":51.183405029479466},{"$f":"'Chart Data'!J41","v":49.14420786399846},{"$f":"'Chart Data'!K41","v":46.513044672364927},{"$f":"'Chart Data'!L41","v":45.297659481563265},{"$f":"'Chart Data'!M41","v":44.536376215635705},{"$f":"'Chart Data'!N41","v":44.105134888532234},{"$f":"'Chart Data'!O41","v":44.08417150309716},{"$f":"'Chart Data'!P41","v":44.057012378573212},{"$f":"'Chart Data'!Q41","v":43.875313420848343},{"$f":"'Chart Data'!R41","v":43.705316245254814},{"$f":"'Chart Data'!S41","v":43.608158719030001},{"$f":"'Chart Data'!T41","v":43.061100836301357},{"$f":"'Chart Data'!U41","v":42.600856518512593},{"$f":"'Chart Data'!V41","v":41.896067724182352},{"$f":"'Chart Data'!W41","v":41.447594612910187},{"$f":"'Chart Data'!X41","v":41.000160477008997}]
["DGDP_B3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Exports, B3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D42","v":44.884623746813403},{"$f":"'Chart Data'!E42","v":48.097118956263081},{"$f":"'Chart Data'!F42","v":55.774752381217198},{"$f":"'Chart Data'!G42","v":54.674559547029268},{"$f":"'Chart Data'!H42","v":52.984976292448508},{"$f":"'Chart Data'!I42","v":51.933976278459646},{"$f":"'Chart Data'!J42","v":48.82757169859277},{"$f":"'Chart Data'!K42","v":44.359953250048932},{"$f":"'Chart Data'!L42","v":41.363182703291137},{"$f":"'Chart Data'!M42","v":38.872077161728555},{"$f":"'Chart Data'!N42","v":36.71755976753667},{"$f":"'Chart Data'!O42","v":35.221747245176815},{"$f":"'Chart Data'!P42","v":34.418540832742991},{"$f":"'Chart Data'!Q42","v":33.512326230075885},{"$f":"'Chart Data'!R42","v":32.713459810595744},{"$f":"'Chart Data'!S42","v":32.102412725269723},{"$f":"'Chart Data'!T42","v":31.141857251532052},{"$f":"'Chart Data'!U42","v":30.35764196894808},{"$f":"'Chart Data'!V42","v":29.382179709226762},{"$f":"'Chart Data'!W42","v":28.675972214976003},{"$f":"'Chart Data'!X42","v":28.024327210436489}]
["DGDP_B4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Other flows, B4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D43","v":44.884623746813403},{"$f":"'Chart Data'!E43","v":46.752147313980934},{"$f":"'Chart Data'!F43","v":48.383770301427276},{"$f":"'Chart Data'!G43","v":47.328192227055908},{"$f":"'Chart Data'!H43","v":45.705176373678356},{"$f":"'Chart Data'!I43","v":44.732391618420145},{"$f":"'Chart Data'!J43","v":41.891191767671415},{"$f":"'Chart Data'!K43","v":38.415544386205639},{"$f":"'Chart Data'!L43","v":36.359861823475171},{"$f":"'Chart Data'!M43","v":34.79796832111878},{"$f":"'Chart Data'!N43","v":33.567051731888618},{"$f":"'Chart Data'!O43","v":32.884644653668964},{"$f":"'Chart Data'!P43","v":32.368040582140161},{"$f":"'Chart Data'!Q43","v":31.744779450083438},{"$f":"'Chart Data'!R43","v":31.210888224539403},{"$f":"'Chart Data'!S43","v":30.835150772389632},{"$f":"'Chart Data'!T43","v":30.085610278167746},{"$f":"'Chart Data'!U43","v":29.470347926177741},{"$f":"'Chart Data'!V43","v":28.635637751521514},{"$f":"'Chart Data'!W43","v":28.036494197278099},{"$f":"'Chart Data'!X43","v":27.46919986806256}]
["DGDP_B5_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Depreciation, B5 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D44","v":44.884623746813403},{"$f":"'Chart Data'!E44","v":51.796578236882809},{"$f":"'Chart Data'!F44","v":46.353758220863547},{"$f":"'Chart Data'!G44","v":45.064095496256783},{"$f":"'Chart Data'!H44","v":43.076313830636963},{"$f":"'Chart Data'!I44","v":41.976352618608026},{"$f":"'Chart Data'!J44","v":39.557127781728632},{"$f":"'Chart Data'!K44","v":37.33184344208086},{"$f":"'Chart Data'!L44","v":36.864433235305583},{"$f":"'Chart Data'!M44","v":37.021651101135454},{"$f":"'Chart Data'!N44","v":37.603463016256995},{"$f":"'Chart Data'!O44","v":38.144551761412686},{"$f":"'Chart Data'!P44","v":38.13784394518408},{"$f":"'Chart Data'!Q44","v":37.974238155033767},{"$f":"'Chart Data'!R44","v":37.879114546092566},{"$f":"'Chart Data'!S44","v":37.916081015689393},{"$f":"'Chart Data'!T44","v":37.394698941842414},{"$f":"'Chart Data'!U44","v":36.955516377236023},{"$f":"'Chart Data'!V44","v":36.163617089345095},{"$f":"'Chart Data'!W44","v":35.60777483515065},{"$f":"'Chart Data'!X44","v":35.044409278344403}]
["DGDP_B6_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Combination, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D45","v":44.884623746813403},{"$f":"'Chart Data'!E45","v":50.962841744885608},{"$f":"'Chart Data'!F45","v":50.994707049051527},{"$f":"'Chart Data'!G45","v":49.890811048918167},{"$f":"'Chart Data'!H45","v":48.166808357525895},{"$f":"'Chart Data'!I45","v":47.157446703090109},{"$f":"'Chart Data'!J45","v":44.025263998603869},{"$f":"'Chart Data'!K45","v":40.523406387267357},{"$f":"'Chart Data'!L45","v":38.55621516197791},{"$f":"'Chart Data'!M45","v":37.11811268772265},{"$f":"'Chart Data'!N45","v":36.032810669841119},{"$f":"'Chart Data'!O45","v":35.594702679522406},{"$f":"'Chart Data'!P45","v":35.093157915160731},{"$f":"'Chart Data'!Q45","v":34.47261346888903},{"$f":"'Chart Data'!R45","v":33.94496870683659},{"$f":"'Chart Data'!S45","v":33.58428865945757},{"$f":"'Chart Data'!T45","v":32.808760163269248},{"$f":"'Chart Data'!U45","v":32.169789697022381},{"$f":"'Chart Data'!V45","v":31.282933784004559},{"$f":"'Chart Data'!W45","v":30.646827313054022},{"$f":"'Chart Data'!X45","v":30.040544020943866}]
["DGDP_C1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D47","v":44.884623746813403},{"$f":"'Chart Data'!E47","v":47.224023748115762},{"$f":"'Chart Data'!F47","v":46.587977679102956},{"$f":"'Chart Data'!G47","v":46.019439726738071},{"$f":"'Chart Data'!H47","v":45.229633872499555},{"$f":"'Chart Data'!I47","v":44.762729997744941},{"$f":"'Chart Data'!J47","v":42.371181571313556},{"$f":"'Chart Data'!K47","v":39.831392528119146},{"$f":"'Chart Data'!L47","v":38.685812708676274},{"$f":"'Chart Data'!M47","v":37.997669864260132},{"$f":"'Chart Data'!N47","v":37.666984444625079},{"$f":"'Chart Data'!O47","v":37.758745412872081},{"$f":"'Chart Data'!P47","v":37.647582555711764},{"$f":"'Chart Data'!Q47","v":37.388671684735705},{"$f":"'Chart Data'!R47","v":37.170316839517213},{"$f":"'Chart Data'!S47","v":37.038804349781721},{"$f":"'Chart Data'!T47","v":36.48818341866577},{"$f":"'Chart Data'!U47","v":36.032117676617723},{"$f":"'Chart Data'!V47","v":35.326414503478802},{"$f":"'Chart Data'!W47","v":34.8554530734922},{"$f":"'Chart Data'!X47","v":34.390439278785848}]
["DGDP_C2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Natural disaster, C2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D48), 'Chart Data'!D48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E48), 'Chart Data'!E48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F48), 'Chart Data'!F48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G48), 'Chart Data'!G48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H48), 'Chart Data'!H48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I48), 'Chart Data'!I48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J48), 'Chart Data'!J48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K48), 'Chart Data'!K48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L48), 'Chart Data'!L48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M48), 'Chart Data'!M48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N48), 'Chart Data'!N48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O48), 'Chart Data'!O48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P48), 'Chart Data'!P48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q48), 'Chart Data'!Q48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R48), 'Chart Data'!R48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S48), 'Chart Data'!S48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T48), 'Chart Data'!T48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U48), 'Chart Data'!U48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V48), 'Chart Data'!V48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W48), 'Chart Data'!W48, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X48), 'Chart Data'!X48, \"\")","v":""}]
["DGDP_C3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Commodity price, C3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D49), 'Chart Data'!D49, \"\")","v":44.884623746813403},{"$f":"IF(ISNUMBER('Chart Data'!E49), 'Chart Data'!E49, \"\")","v":46.14453404905948},{"$f":"IF(ISNUMBER('Chart Data'!F49), 'Chart Data'!F49, \"\")","v":47.292002986283251},{"$f":"IF(ISNUMBER('Chart Data'!G49), 'Chart Data'!G49, \"\")","v":46.583335783914066},{"$f":"IF(ISNUMBER('Chart Data'!H49), 'Chart Data'!H49, \"\")","v":45.112916968423363},{"$f":"IF(ISNUMBER('Chart Data'!I49), 'Chart Data'!I49, \"\")","v":44.150675845353732},{"$f":"IF(ISNUMBER('Chart Data'!J49), 'Chart Data'!J49, \"\")","v":41.247908367194107},{"$f":"IF(ISNUMBER('Chart Data'!K49), 'Chart Data'!K49, \"\")","v":37.682680334442125},{"$f":"IF(ISNUMBER('Chart Data'!L49), 'Chart Data'!L49, \"\")","v":35.608439264722023},{"$f":"IF(ISNUMBER('Chart Data'!M49), 'Chart Data'!M49, \"\")","v":34.070001040949556},{"$f":"IF(ISNUMBER('Chart Data'!N49), 'Chart Data'!N49, \"\")","v":32.911021847500258},{"$f":"IF(ISNUMBER('Chart Data'!O49), 'Chart Data'!O49, \"\")","v":32.253790010597321},{"$f":"IF(ISNUMBER('Chart Data'!P49), 'Chart Data'!P49, \"\")","v":31.710370709741515},{"$f":"IF(ISNUMBER('Chart Data'!Q49), 'Chart Data'!Q49, \"\")","v":31.08249130581029},{"$f":"IF(ISNUMBER('Chart Data'!R49), 'Chart Data'!R49, \"\")","v":30.576220948729155},{"$f":"IF(ISNUMBER('Chart Data'!S49), 'Chart Data'!S49, \"\")","v":30.252000972918129},{"$f":"IF(ISNUMBER('Chart Data'!T49), 'Chart Data'!T49, \"\")","v":29.541367299138322},{"$f":"IF(ISNUMBER('Chart Data'!U49), 'Chart Data'!U49, \"\")","v":28.981519417083586},{"$f":"IF(ISNUMBER('Chart Data'!V49), 'Chart Data'!V49, \"\")","v":28.193178179953083},{"$f":"IF(ISNUMBER('Chart Data'!W49), 'Chart Data'!W49, \"\")","v":27.639522020459918},{"$f":"IF(ISNUMBER('Chart Data'!X49), 'Chart Data'!X49, \"\")","v":27.121805641619567}]
["DGDP_C4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Market Financing, C4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D50), 'Chart Data'!D50, \"\")","v":44.884623746813403},{"$f":"IF(ISNUMBER('Chart Data'!E50), 'Chart Data'!E50, \"\")","v":48.244375795576964},{"$f":"IF(ISNUMBER('Chart Data'!F50), 'Chart Data'!F50, \"\")","v":46.1175622761318},{"$f":"IF(ISNUMBER('Chart Data'!G50), 'Chart Data'!G50, \"\")","v":45.006389080548189},{"$f":"IF(ISNUMBER('Chart Data'!H50), 'Chart Data'!H50, \"\")","v":43.309511765335373},{"$f":"IF(ISNUMBER('Chart Data'!I50), 'Chart Data'!I50, \"\")","v":42.361322077093966},{"$f":"IF(ISNUMBER('Chart Data'!J50), 'Chart Data'!J50, \"\")","v":39.850916392265717},{"$f":"IF(ISNUMBER('Chart Data'!K50), 'Chart Data'!K50, \"\")","v":37.10541053289672},{"$f":"IF(ISNUMBER('Chart Data'!L50), 'Chart Data'!L50, \"\")","v":35.882727710451114},{"$f":"IF(ISNUMBER('Chart Data'!M50), 'Chart Data'!M50, \"\")","v":35.187724604651038},{"$f":"IF(ISNUMBER('Chart Data'!N50), 'Chart Data'!N50, \"\")","v":34.84329391643832},{"$f":"IF(ISNUMBER('Chart Data'!O50), 'Chart Data'!O50, \"\")","v":34.677627511738137},{"$f":"IF(ISNUMBER('Chart Data'!P50), 'Chart Data'!P50, \"\")","v":34.24921182373469},{"$f":"IF(ISNUMBER('Chart Data'!Q50), 'Chart Data'!Q50, \"\")","v":33.688149957440352},{"$f":"IF(ISNUMBER('Chart Data'!R50), 'Chart Data'!R50, \"\")","v":33.279337908822207},{"$f":"IF(ISNUMBER('Chart Data'!S50), 'Chart Data'!S50, \"\")","v":33.092431144015315},{"$f":"IF(ISNUMBER('Chart Data'!T50), 'Chart Data'!T50, \"\")","v":32.522590969559452},{"$f":"IF(ISNUMBER('Chart Data'!U50), 'Chart Data'!U50, \"\")","v":32.12634698590621},{"$f":"IF(ISNUMBER('Chart Data'!V50), 'Chart Data'!V50, \"\")","v":31.487867179174454},{"$f":"IF(ISNUMBER('Chart Data'!W50), 'Chart Data'!W50, \"\")","v":31.063526824321126},{"$f":"IF(ISNUMBER('Chart Data'!X50), 'Chart Data'!X50, \"\")","v":30.631952082903229}]
["DGDP_ALT_EPV",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-GDP Ratio, Alternative, external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D51), 'Chart Data'!D51, \"\")","v":44.884623746813403},{"$f":"IF(ISNUMBER('Chart Data'!E51), 'Chart Data'!E51, \"\")","v":43.151384667261375},{"$f":"IF(ISNUMBER('Chart Data'!F51), 'Chart Data'!F51, \"\")","v":41.226496964495915},{"$f":"IF(ISNUMBER('Chart Data'!G51), 'Chart Data'!G51, \"\")","v":40.194059559244778},{"$f":"IF(ISNUMBER('Chart Data'!H51), 'Chart Data'!H51, \"\")","v":38.604308292448302},{"$f":"IF(ISNUMBER('Chart Data'!I51), 'Chart Data'!I51, \"\")","v":37.695157849757173},{"$f":"IF(ISNUMBER('Chart Data'!J51), 'Chart Data'!J51, \"\")","v":35.423451546230709},{"$f":"IF(ISNUMBER('Chart Data'!K51), 'Chart Data'!K51, \"\")","v":32.989726806144418},{"$f":"IF(ISNUMBER('Chart Data'!L51), 'Chart Data'!L51, \"\")","v":31.955844177702648},{"$f":"IF(ISNUMBER('Chart Data'!M51), 'Chart Data'!M51, \"\")","v":31.415119480762382},{"$f":"IF(ISNUMBER('Chart Data'!N51), 'Chart Data'!N51, \"\")","v":31.207778495869835},{"$f":"IF(ISNUMBER('Chart Data'!O51), 'Chart Data'!O51, \"\")","v":31.194028817938257},{"$f":"IF(ISNUMBER('Chart Data'!P51), 'Chart Data'!P51, \"\")","v":30.987071024671192},{"$f":"IF(ISNUMBER('Chart Data'!Q51), 'Chart Data'!Q51, \"\")","v":30.663044336525957},{"$f":"IF(ISNUMBER('Chart Data'!R51), 'Chart Data'!R51, \"\")","v":30.406934845402606},{"$f":"IF(ISNUMBER('Chart Data'!S51), 'Chart Data'!S51, \"\")","v":30.27626060921542},{"$f":"IF(ISNUMBER('Chart Data'!T51), 'Chart Data'!T51, \"\")","v":29.731370245110579},{"$f":"IF(ISNUMBER('Chart Data'!U51), 'Chart Data'!U51, \"\")","v":29.278735179333044},{"$f":"IF(ISNUMBER('Chart Data'!V51), 'Chart Data'!V51, \"\")","v":28.57106990799042},{"$f":"IF(ISNUMBER('Chart Data'!W51), 'Chart Data'!W51, \"\")","v":28.069112756342712},{"$f":"IF(ISNUMBER('Chart Data'!X51), 'Chart Data'!X51, \"\")","v":27.57614890293565}]
["DBXBEPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D80","v":109.06466686131706},{"$f":"'Chart Data'!E80","v":103.46892335626711},{"$f":"'Chart Data'!F80","v":99.556231343041077},{"$f":"'Chart Data'!G80","v":98.419189068046379},{"$f":"'Chart Data'!H80","v":95.297274109956277},{"$f":"'Chart Data'!I80","v":93.709309484751884},{"$f":"'Chart Data'!J80","v":89.465430983385644},{"$f":"'Chart Data'!K80","v":84.955966089426965},{"$f":"'Chart Data'!L80","v":83.873856682561168},{"$f":"'Chart Data'!M80","v":83.527980386076237},{"$f":"'Chart Data'!N80","v":83.653747944448625},{"$f":"'Chart Data'!O80","v":83.926460924588525},{"$f":"'Chart Data'!P80","v":83.720912670619896},{"$f":"'Chart Data'!Q80","v":83.282255392269818},{"$f":"'Chart Data'!R80","v":83.068393679152621},{"$f":"'Chart Data'!S80","v":83.323780117570749},{"$f":"'Chart Data'!T80","v":82.457467465060816},{"$f":"'Chart Data'!U80","v":81.631494105841114},{"$f":"'Chart Data'!V80","v":80.279580030615577},{"$f":"'Chart Data'!W80","v":79.474828970165689},{"$f":"'Chart Data'!X80","v":78.543947837119973}]
["DBX_A1EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D81","v":109.06466686131706},{"$f":"'Chart Data'!E81","v":111.75807586291293},{"$f":"'Chart Data'!F81","v":113.98333394793931},{"$f":"'Chart Data'!G81","v":117.90207409165923},{"$f":"'Chart Data'!H81","v":119.4413141729454},{"$f":"'Chart Data'!I81","v":122.20741221678746},{"$f":"'Chart Data'!J81","v":123.25470151327195},{"$f":"'Chart Data'!K81","v":119.5074213299124},{"$f":"'Chart Data'!L81","v":116.55603760891778},{"$f":"'Chart Data'!M81","v":112.16169960333598},{"$f":"'Chart Data'!N81","v":106.06501454704174},{"$f":"'Chart Data'!O81","v":101.05640771429873},{"$f":"'Chart Data'!P81","v":96.342493583879502},{"$f":"'Chart Data'!Q81","v":92.241059255510365},{"$f":"'Chart Data'!R81","v":88.724175175077889},{"$f":"'Chart Data'!S81","v":86.100255537626481},{"$f":"'Chart Data'!T81","v":82.410331316377494},{"$f":"'Chart Data'!U81","v":78.886260040675268},{"$f":"'Chart Data'!V81","v":75.17819131488136},{"$f":"'Chart Data'!W81","v":71.801546408918753},{"$f":"'Chart Data'!X81","v":68.18322061154899}]
["DBX_B1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Real GDP growth, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D82","v":109.06466686131706},{"$f":"'Chart Data'!E82","v":103.46892335626711},{"$f":"'Chart Data'!F82","v":99.55623134304102},{"$f":"'Chart Data'!G82","v":98.419189068046336},{"$f":"'Chart Data'!H82","v":95.297274109956206},{"$f":"'Chart Data'!I82","v":93.709309484751842},{"$f":"'Chart Data'!J82","v":89.465430983385588},{"$f":"'Chart Data'!K82","v":84.955966089426909},{"$f":"'Chart Data'!L82","v":83.873856682561126},{"$f":"'Chart Data'!M82","v":83.527980386076266},{"$f":"'Chart Data'!N82","v":83.653747944448625},{"$f":"'Chart Data'!O82","v":83.926460924588525},{"$f":"'Chart Data'!P82","v":83.720912670619882},{"$f":"'Chart Data'!Q82","v":83.282255392269832},{"$f":"'Chart Data'!R82","v":83.068393679152635},{"$f":"'Chart Data'!S82","v":83.323780117570749},{"$f":"'Chart Data'!T82","v":82.457467465060802},{"$f":"'Chart Data'!U82","v":81.631494105841071},{"$f":"'Chart Data'!V82","v":80.279580030615548},{"$f":"'Chart Data'!W82","v":79.47482897016566},{"$f":"'Chart Data'!X82","v":78.543947837119902}]
["DBX_B2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Primary balance, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D83","v":109.06466686131706},{"$f":"'Chart Data'!E83","v":111.91795091657816},{"$f":"'Chart Data'!F83","v":123.91710884381102},{"$f":"'Chart Data'!G83","v":126.62954500693606},{"$f":"'Chart Data'!H83","v":126.15162532943887},{"$f":"'Chart Data'!I83","v":127.24078677446886},{"$f":"'Chart Data'!J83","v":124.11855832714727},{"$f":"'Chart Data'!K83","v":119.78155106047888},{"$f":"'Chart Data'!L83","v":118.89184896148262},{"$f":"'Chart Data'!M83","v":118.41538789258981},{"$f":"'Chart Data'!N83","v":118.2256480546821},{"$f":"'Chart Data'!O83","v":118.60694617682543},{"$f":"'Chart Data'!P83","v":119.03329885352041},{"$f":"'Chart Data'!Q83","v":119.16739308817664},{"$f":"'Chart Data'!R83","v":119.39810553715225},{"$f":"'Chart Data'!S83","v":120.01470972047971},{"$f":"'Chart Data'!T83","v":119.42635983294278},{"$f":"'Chart Data'!U83","v":118.77465151737346},{"$f":"'Chart Data'!V83","v":117.72043303463956},{"$f":"'Chart Data'!W83","v":117.35463538445667},{"$f":"'Chart Data'!X83","v":116.7789772659997}]
["DBX_B3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Exports, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D84","v":109.06466686131706},{"$f":"'Chart Data'!E84","v":128.6923573762478},{"$f":"'Chart Data'!F84","v":166.91981785264224},{"$f":"'Chart Data'!G84","v":165.91339146102666},{"$f":"'Chart Data'!H84","v":162.09726399880728},{"$f":"'Chart Data'!I84","v":160.00257936388161},{"$f":"'Chart Data'!J84","v":152.82969516267778},{"$f":"'Chart Data'!K84","v":141.57431884671718},{"$f":"'Chart Data'!L84","v":134.54529148032174},{"$f":"'Chart Data'!M84","v":128.08823765648222},{"$f":"'Chart Data'!N84","v":121.97605870830186},{"$f":"'Chart Data'!O84","v":117.44014376562019},{"$f":"'Chart Data'!P84","v":115.24553762810423},{"$f":"'Chart Data'!Q84","v":112.8028361961501},{"$f":"'Chart Data'!R84","v":110.75615849818597},{"$f":"'Chart Data'!S84","v":109.49206347029103},{"$f":"'Chart Data'!T84","v":107.03795760426405},{"$f":"'Chart Data'!U84","v":104.89425573139532},{"$f":"'Chart Data'!V84","v":102.31535982652136},{"$f":"'Chart Data'!W84","v":100.6230101072006},{"$f":"'Chart Data'!X84","v":98.92192139014827}]
["DBX_B4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Other flows, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D85","v":109.06466686131706},{"$f":"'Chart Data'!E85","v":112.10287652348036},{"$f":"'Chart Data'!F85","v":116.84004667012464},{"$f":"'Chart Data'!G85","v":115.88782895088541},{"$f":"'Chart Data'!H85","v":112.82623400814444},{"$f":"'Chart Data'!I85","v":111.20371340189675},{"$f":"'Chart Data'!J85","v":105.80034870433653},{"$f":"'Chart Data'!K85","v":98.928666653083781},{"$f":"'Chart Data'!L85","v":95.432992557517466},{"$f":"'Chart Data'!M85","v":92.522456175333787},{"$f":"'Chart Data'!N85","v":89.977877957231129},{"$f":"'Chart Data'!O85","v":88.475004644415804},{"$f":"'Chart Data'!P85","v":87.452018189744081},{"$f":"'Chart Data'!Q85","v":86.220298301687166},{"$f":"'Chart Data'!R85","v":85.264705676312602},{"$f":"'Chart Data'!S85","v":84.861910657113881},{"$f":"'Chart Data'!T85","v":83.439922554073675},{"$f":"'Chart Data'!U85","v":82.165726022583812},{"$f":"'Chart Data'!V85","v":80.461004085747362},{"$f":"'Chart Data'!W85","v":79.382472848138804},{"$f":"'Chart Data'!X85","v":78.239329543758231}]
["DBX_B5_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Depreciation, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D86","v":109.06466686131706},{"$f":"'Chart Data'!E86","v":97.976072294353841},{"$f":"'Chart Data'!F86","v":88.30407104252032},{"$f":"'Chart Data'!G86","v":87.046703741512729},{"$f":"'Chart Data'!H86","v":83.885519069577967},{"$f":"'Chart Data'!I86","v":82.320051180810708},{"$f":"'Chart Data'!J86","v":78.81209902420143},{"$f":"'Chart Data'!K86","v":75.840006325179417},{"$f":"'Chart Data'!L86","v":76.328660431915154},{"$f":"'Chart Data'!M86","v":77.652029252747511},{"$f":"'Chart Data'!N86","v":79.515931658971908},{"$f":"'Chart Data'!O86","v":80.958735733752633},{"$f":"'Chart Data'!P86","v":81.285545525651358},{"$f":"'Chart Data'!Q86","v":81.363577802447281},{"$f":"'Chart Data'!R86","v":81.633186318370875},{"$f":"'Chart Data'!S86","v":82.317833677440788},{"$f":"'Chart Data'!T86","v":81.814234056869168},{"$f":"'Chart Data'!U86","v":81.280893642914251},{"$f":"'Chart Data'!V86","v":80.159354465014957},{"$f":"'Chart Data'!W86","v":79.533393429072291},{"$f":"'Chart Data'!X86","v":78.741125016113472}]
["DBX_B6_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Combination, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D87","v":109.06466686131706},{"$f":"'Chart Data'!E87","v":119.92427946650008},{"$f":"'Chart Data'!F87","v":112.74945035228477},{"$f":"'Chart Data'!G87","v":125.49990170134311},{"$f":"'Chart Data'!H87","v":122.15112858509201},{"$f":"'Chart Data'!I87","v":120.43490238550288},{"$f":"'Chart Data'!J87","v":114.22765550727365},{"$f":"'Chart Data'!K87","v":107.20771006462739},{"$f":"'Chart Data'!L87","v":103.96223907854738},{"$f":"'Chart Data'!M87","v":101.38741769206014},{"$f":"'Chart Data'!N87","v":99.226026257435947},{"$f":"'Chart Data'!O87","v":98.382469911870388},{"$f":"'Chart Data'!P87","v":97.404896257605984},{"$f":"'Chart Data'!Q87","v":96.186988497536234},{"$f":"'Chart Data'!R87","v":95.267220065046175},{"$f":"'Chart Data'!S87","v":94.9528040337064},{"$f":"'Chart Data'!T87","v":93.478082802712507},{"$f":"'Chart Data'!U87","v":92.142197741721162},{"$f":"'Chart Data'!V87","v":90.300670371316173},{"$f":"'Chart Data'!W87","v":89.143842259441072},{"$f":"'Chart Data'!X87","v":87.900595055788401}]
["DBX_C1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D89","v":109.06466686131706},{"$f":"'Chart Data'!E89","v":113.23434766800121},{"$f":"'Chart Data'!F89","v":112.50345833698994},{"$f":"'Chart Data'!G89","v":112.68321709568818},{"$f":"'Chart Data'!H89","v":111.65232606651105},{"$f":"'Chart Data'!I89","v":111.27913392643056},{"$f":"'Chart Data'!J89","v":107.0126104342369},{"$f":"'Chart Data'!K89","v":102.57479405022787},{"$f":"'Chart Data'!L89","v":101.53786871447895},{"$f":"'Chart Data'!M89","v":101.02997141494549},{"$f":"'Chart Data'!N89","v":100.96791807770451},{"$f":"'Chart Data'!O89","v":101.58860498431591},{"$f":"'Chart Data'!P89","v":101.71629222062444},{"$f":"'Chart Data'!Q89","v":101.54937226231968},{"$f":"'Chart Data'!R89","v":101.54520763445831},{"$f":"'Chart Data'!S89","v":101.93508469535242},{"$f":"'Chart Data'!T89","v":101.19692339435989},{"$f":"'Chart Data'!U89","v":100.46047357318928},{"$f":"'Chart Data'!V89","v":99.260886255211346},{"$f":"'Chart Data'!W89","v":98.689659190152739},{"$f":"'Chart Data'!X89","v":97.952795305694224}]
["DBX_C2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Natural disaster, C2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D90), 'Chart Data'!D90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E90), 'Chart Data'!E90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F90), 'Chart Data'!F90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G90), 'Chart Data'!G90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H90), 'Chart Data'!H90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I90), 'Chart Data'!I90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J90), 'Chart Data'!J90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K90), 'Chart Data'!K90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L90), 'Chart Data'!L90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M90), 'Chart Data'!M90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N90), 'Chart Data'!N90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O90), 'Chart Data'!O90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P90), 'Chart Data'!P90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q90), 'Chart Data'!Q90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R90), 'Chart Data'!R90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S90), 'Chart Data'!S90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T90), 'Chart Data'!T90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U90), 'Chart Data'!U90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V90), 'Chart Data'!V90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W90), 'Chart Data'!W90, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X90), 'Chart Data'!X90, \"\")","v":""}]
["DBX_C3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Commodity price, C3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D91), 'Chart Data'!D91, \"\")","v":109.06466686131706},{"$f":"IF(ISNUMBER('Chart Data'!E91), 'Chart Data'!E91, \"\")","v":116.501446110743},{"$f":"IF(ISNUMBER('Chart Data'!F91), 'Chart Data'!F91, \"\")","v":119.23309442220864},{"$f":"IF(ISNUMBER('Chart Data'!G91), 'Chart Data'!G91, \"\")","v":118.1052079401278},{"$f":"IF(ISNUMBER('Chart Data'!H91), 'Chart Data'!H91, \"\")","v":114.32196150005336},{"$f":"IF(ISNUMBER('Chart Data'!I91), 'Chart Data'!I91, \"\")","v":111.69774633270779},{"$f":"IF(ISNUMBER('Chart Data'!J91), 'Chart Data'!J91, \"\")","v":105.10302939625913},{"$f":"IF(ISNUMBER('Chart Data'!K91), 'Chart Data'!K91, \"\")","v":97.905224992810503},{"$f":"IF(ISNUMBER('Chart Data'!L91), 'Chart Data'!L91, \"\")","v":94.292722867683139},{"$f":"IF(ISNUMBER('Chart Data'!M91), 'Chart Data'!M91, \"\")","v":91.393294240271089},{"$f":"IF(ISNUMBER('Chart Data'!N91), 'Chart Data'!N91, \"\")","v":89.004678393991981},{"$f":"IF(ISNUMBER('Chart Data'!O91), 'Chart Data'!O91, \"\")","v":87.550194398049129},{"$f":"IF(ISNUMBER('Chart Data'!P91), 'Chart Data'!P91, \"\")","v":86.437792180479349},{"$f":"IF(ISNUMBER('Chart Data'!Q91), 'Chart Data'!Q91, \"\")","v":85.173000623022929},{"$f":"IF(ISNUMBER('Chart Data'!R91), 'Chart Data'!R91, \"\")","v":84.274444150338695},{"$f":"IF(ISNUMBER('Chart Data'!S91), 'Chart Data'!S91, \"\")","v":83.998156514386324},{"$f":"IF(ISNUMBER('Chart Data'!T91), 'Chart Data'!T91, \"\")","v":82.659843573670699},{"$f":"IF(ISNUMBER('Chart Data'!U91), 'Chart Data'!U91, \"\")","v":81.522127353995572},{"$f":"IF(ISNUMBER('Chart Data'!V91), 'Chart Data'!V91, \"\")","v":79.922957061906018},{"$f":"IF(ISNUMBER('Chart Data'!W91), 'Chart Data'!W91, \"\")","v":78.955132196186582},{"$f":"IF(ISNUMBER('Chart Data'!X91), 'Chart Data'!X91, \"\")","v":77.937528582341869}]
["DBX_C4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Market Financing, C4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D92), 'Chart Data'!D92, \"\")","v":109.06466686131706},{"$f":"IF(ISNUMBER('Chart Data'!E92), 'Chart Data'!E92, \"\")","v":103.46892335626714},{"$f":"IF(ISNUMBER('Chart Data'!F92), 'Chart Data'!F92, \"\")","v":99.610793897087831},{"$f":"IF(ISNUMBER('Chart Data'!G92), 'Chart Data'!G92, \"\")","v":98.568948895028768},{"$f":"IF(ISNUMBER('Chart Data'!H92), 'Chart Data'!H92, \"\")","v":95.626010037061349},{"$f":"IF(ISNUMBER('Chart Data'!I92), 'Chart Data'!I92, \"\")","v":94.192152515755083},{"$f":"IF(ISNUMBER('Chart Data'!J92), 'Chart Data'!J92, \"\")","v":90.022431782052408},{"$f":"IF(ISNUMBER('Chart Data'!K92), 'Chart Data'!K92, \"\")","v":85.467391486384912},{"$f":"IF(ISNUMBER('Chart Data'!L92), 'Chart Data'!L92, \"\")","v":84.2383423943389},{"$f":"IF(ISNUMBER('Chart Data'!M92), 'Chart Data'!M92, \"\")","v":83.68208525892797},{"$f":"IF(ISNUMBER('Chart Data'!N92), 'Chart Data'!N92, \"\")","v":83.53910103182956},{"$f":"IF(ISNUMBER('Chart Data'!O92), 'Chart Data'!O92, \"\")","v":83.449715923504158},{"$f":"IF(ISNUMBER('Chart Data'!P92), 'Chart Data'!P92, \"\")","v":82.766016357842716},{"$f":"IF(ISNUMBER('Chart Data'!Q92), 'Chart Data'!Q92, \"\")","v":81.839395537986036},{"$f":"IF(ISNUMBER('Chart Data'!R92), 'Chart Data'!R92, \"\")","v":81.31785060220686},{"$f":"IF(ISNUMBER('Chart Data'!S92), 'Chart Data'!S92, \"\")","v":81.459820297939558},{"$f":"IF(ISNUMBER('Chart Data'!T92), 'Chart Data'!T92, \"\")","v":80.676722839434689},{"$f":"IF(ISNUMBER('Chart Data'!U92), 'Chart Data'!U92, \"\")","v":80.115182087399333},{"$f":"IF(ISNUMBER('Chart Data'!V92), 'Chart Data'!V92, \"\")","v":79.135231534895112},{"$f":"IF(ISNUMBER('Chart Data'!W92), 'Chart Data'!W92, \"\")","v":78.66829243388672},{"$f":"IF(ISNUMBER('Chart Data'!X92), 'Chart Data'!X92, \"\")","v":78.037227121778002}]
["DBX_ALT_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","PV of Debt-to-Exports Ratio, Alternative, external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D93), 'Chart Data'!D93, \"\")","v":109.06466686131706},{"$f":"IF(ISNUMBER('Chart Data'!E93), 'Chart Data'!E93, \"\")","v":103.46892335626718},{"$f":"IF(ISNUMBER('Chart Data'!F93), 'Chart Data'!F93, \"\")","v":99.556231343041119},{"$f":"IF(ISNUMBER('Chart Data'!G93), 'Chart Data'!G93, \"\")","v":98.419189068046393},{"$f":"IF(ISNUMBER('Chart Data'!H93), 'Chart Data'!H93, \"\")","v":95.297274109956277},{"$f":"IF(ISNUMBER('Chart Data'!I93), 'Chart Data'!I93, \"\")","v":93.709309484751884},{"$f":"IF(ISNUMBER('Chart Data'!J93), 'Chart Data'!J93, \"\")","v":89.465430983385602},{"$f":"IF(ISNUMBER('Chart Data'!K93), 'Chart Data'!K93, \"\")","v":84.955966089426965},{"$f":"IF(ISNUMBER('Chart Data'!L93), 'Chart Data'!L93, \"\")","v":83.873856682561154},{"$f":"IF(ISNUMBER('Chart Data'!M93), 'Chart Data'!M93, \"\")","v":83.527980386076209},{"$f":"IF(ISNUMBER('Chart Data'!N93), 'Chart Data'!N93, \"\")","v":83.653747944448597},{"$f":"IF(ISNUMBER('Chart Data'!O93), 'Chart Data'!O93, \"\")","v":83.926460924588497},{"$f":"IF(ISNUMBER('Chart Data'!P93), 'Chart Data'!P93, \"\")","v":83.720912670619853},{"$f":"IF(ISNUMBER('Chart Data'!Q93), 'Chart Data'!Q93, \"\")","v":83.282255392269789},{"$f":"IF(ISNUMBER('Chart Data'!R93), 'Chart Data'!R93, \"\")","v":83.068393679152535},{"$f":"IF(ISNUMBER('Chart Data'!S93), 'Chart Data'!S93, \"\")","v":83.323780117570649},{"$f":"IF(ISNUMBER('Chart Data'!T93), 'Chart Data'!T93, \"\")","v":82.457467465060773},{"$f":"IF(ISNUMBER('Chart Data'!U93), 'Chart Data'!U93, \"\")","v":81.631494105841043},{"$f":"IF(ISNUMBER('Chart Data'!V93), 'Chart Data'!V93, \"\")","v":80.279580030615577},{"$f":"IF(ISNUMBER('Chart Data'!W93), 'Chart Data'!W93, \"\")","v":79.474828970165689},{"$f":"IF(ISNUMBER('Chart Data'!X93), 'Chart Data'!X93, \"\")","v":78.543947837119958}]
["DSBXBE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D122","v":17.168117428103436},{"$f":"'Chart Data'!E122","v":16.507447382610895},{"$f":"'Chart Data'!F122","v":15.170490840774168},{"$f":"'Chart Data'!G122","v":16.275584555339673},{"$f":"'Chart Data'!H122","v":18.560766082285152},{"$f":"'Chart Data'!I122","v":15.892193499237058},{"$f":"'Chart Data'!J122","v":19.66440549559961},{"$f":"'Chart Data'!K122","v":19.460462395418617},{"$f":"'Chart Data'!L122","v":16.571874391944313},{"$f":"'Chart Data'!M122","v":15.079952334507581},{"$f":"'Chart Data'!N122","v":13.319447314092885},{"$f":"'Chart Data'!O122","v":14.483570578314115},{"$f":"'Chart Data'!P122","v":14.142861916552054},{"$f":"'Chart Data'!Q122","v":14.115234181755604},{"$f":"'Chart Data'!R122","v":13.420092313833543},{"$f":"'Chart Data'!S122","v":13.687222643483288},{"$f":"'Chart Data'!T122","v":14.487425032288856},{"$f":"'Chart Data'!U122","v":14.427317333136349},{"$f":"'Chart Data'!V122","v":14.76199266751172},{"$f":"'Chart Data'!W122","v":13.939392848205063},{"$f":"'Chart Data'!X122","v":13.488655379547129}]
["DSBX_A1E",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D123","v":17.168117428103436},{"$f":"'Chart Data'!E123","v":16.45802570570023},{"$f":"'Chart Data'!F123","v":15.592800739322154},{"$f":"'Chart Data'!G123","v":16.947827914481778},{"$f":"'Chart Data'!H123","v":19.412765233948146},{"$f":"'Chart Data'!I123","v":17.168733139321887},{"$f":"'Chart Data'!J123","v":22.187382027218021},{"$f":"'Chart Data'!K123","v":23.245954849145285},{"$f":"'Chart Data'!L123","v":21.412150122272511},{"$f":"'Chart Data'!M123","v":20.603917155431592},{"$f":"'Chart Data'!N123","v":19.313353495081166},{"$f":"'Chart Data'!O123","v":19.837572209579871},{"$f":"'Chart Data'!P123","v":18.76276077585398},{"$f":"'Chart Data'!Q123","v":17.878860113427766},{"$f":"'Chart Data'!R123","v":16.418350960626523},{"$f":"'Chart Data'!S123","v":15.679928417479596},{"$f":"'Chart Data'!T123","v":15.367130366578802},{"$f":"'Chart Data'!U123","v":14.688384394904459},{"$f":"'Chart Data'!V123","v":14.494006721143441},{"$f":"'Chart Data'!W123","v":13.447754682275995},{"$f":"'Chart Data'!X123","v":12.816165006129566}]
["DSBX_B1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Real GDP growth, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D124","v":17.168117428103436},{"$f":"'Chart Data'!E124","v":16.507447382610891},{"$f":"'Chart Data'!F124","v":15.170490840774164},{"$f":"'Chart Data'!G124","v":16.27558455533967},{"$f":"'Chart Data'!H124","v":18.560766082285149},{"$f":"'Chart Data'!I124","v":15.892193499237059},{"$f":"'Chart Data'!J124","v":19.664405495599599},{"$f":"'Chart Data'!K124","v":19.460462395418613},{"$f":"'Chart Data'!L124","v":16.571874391944302},{"$f":"'Chart Data'!M124","v":15.079952334507574},{"$f":"'Chart Data'!N124","v":13.319447314092878},{"$f":"'Chart Data'!O124","v":14.48357057831412},{"$f":"'Chart Data'!P124","v":14.142861916552055},{"$f":"'Chart Data'!Q124","v":14.115234181755602},{"$f":"'Chart Data'!R124","v":13.420092313833548},{"$f":"'Chart Data'!S124","v":13.68722264348329},{"$f":"'Chart Data'!T124","v":14.487425032288858},{"$f":"'Chart Data'!U124","v":14.427317333136344},{"$f":"'Chart Data'!V124","v":14.761992667511716},{"$f":"'Chart Data'!W124","v":13.939392848205062},{"$f":"'Chart Data'!X124","v":13.488655379547126}]
["DSBX_B2_EPV",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Primary balance, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D125","v":17.168117428103439},{"$f":"'Chart Data'!E125","v":16.507447382610891},{"$f":"'Chart Data'!F125","v":16.11993762406415},{"$f":"'Chart Data'!G125","v":18.540692814866098},{"$f":"'Chart Data'!H125","v":21.084841596710884},{"$f":"'Chart Data'!I125","v":18.579087275185664},{"$f":"'Chart Data'!J125","v":23.80145281131281},{"$f":"'Chart Data'!K125","v":25.358678358261471},{"$f":"'Chart Data'!L125","v":22.995352831481007},{"$f":"'Chart Data'!M125","v":21.844401239755413},{"$f":"'Chart Data'!N125","v":20.428831982893229},{"$f":"'Chart Data'!O125","v":20.864594308220031},{"$f":"'Chart Data'!P125","v":19.599355249610003},{"$f":"'Chart Data'!Q125","v":19.633285644599212},{"$f":"'Chart Data'!R125","v":19.126787742643813},{"$f":"'Chart Data'!S125","v":19.591531732306056},{"$f":"'Chart Data'!T125","v":20.621771871555556},{"$f":"'Chart Data'!U125","v":20.653965300921847},{"$f":"'Chart Data'!V125","v":21.035419474160342},{"$f":"'Chart Data'!W125","v":20.255156571187072},{"$f":"'Chart Data'!X125","v":19.793145810886809}]
["DSBX_B3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Exports, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D126","v":17.168117428103436},{"$f":"'Chart Data'!E126","v":18.553826274411147},{"$f":"'Chart Data'!F126","v":20.280918357442935},{"$f":"'Chart Data'!G126","v":23.721730216967433},{"$f":"'Chart Data'!H126","v":26.621665119099951},{"$f":"'Chart Data'!I126","v":23.228640266907057},{"$f":"'Chart Data'!J126","v":30.099308999136355},{"$f":"'Chart Data'!K126","v":33.760006731439333},{"$f":"'Chart Data'!L126","v":29.762209239866266},{"$f":"'Chart Data'!M126","v":27.489286794221474},{"$f":"'Chart Data'!N126","v":24.839199000972162},{"$f":"'Chart Data'!O126","v":24.28394144205328},{"$f":"'Chart Data'!P126","v":20.474487549714862},{"$f":"'Chart Data'!Q126","v":20.233994801002435},{"$f":"'Chart Data'!R126","v":19.078555337288599},{"$f":"'Chart Data'!S126","v":19.090132920892124},{"$f":"'Chart Data'!T126","v":19.735572164984692},{"$f":"'Chart Data'!U126","v":19.28157402096133},{"$f":"'Chart Data'!V126","v":19.390529162766992},{"$f":"'Chart Data'!W126","v":18.090209094695687},{"$f":"'Chart Data'!X126","v":17.315968448030372}]
["DSBX_B4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Other flows, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D127","v":17.168117428103436},{"$f":"'Chart Data'!E127","v":16.507447382610891},{"$f":"'Chart Data'!F127","v":15.816834138561203},{"$f":"'Chart Data'!G127","v":17.586445963158361},{"$f":"'Chart Data'!H127","v":19.872749054426457},{"$f":"'Chart Data'!I127","v":17.200080662981083},{"$f":"'Chart Data'!J127","v":22.257402635884937},{"$f":"'Chart Data'!K127","v":23.289437016616407},{"$f":"'Chart Data'!L127","v":20.25754201151328},{"$f":"'Chart Data'!M127","v":18.602998425648938},{"$f":"'Chart Data'!N127","v":16.664444797560968},{"$f":"'Chart Data'!O127","v":16.663097554476501},{"$f":"'Chart Data'!P127","v":15.208236860620111},{"$f":"'Chart Data'!Q127","v":15.089393339495786},{"$f":"'Chart Data'!R127","v":14.274440206770741},{"$f":"'Chart Data'!S127","v":14.399733508048707},{"$f":"'Chart Data'!T127","v":15.040742433502736},{"$f":"'Chart Data'!U127","v":14.824931439772438},{"$f":"'Chart Data'!V127","v":15.030020881255757},{"$f":"'Chart Data'!W127","v":14.10216599591457},{"$f":"'Chart Data'!X127","v":13.569202049077212}]
["DSBX_B5_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Depreciation, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D128","v":17.168117428103436},{"$f":"'Chart Data'!E128","v":16.507447382610891},{"$f":"'Chart Data'!F128","v":14.759292470705176},{"$f":"'Chart Data'!G128","v":15.422183705272213},{"$f":"'Chart Data'!H128","v":17.706635068112906},{"$f":"'Chart Data'!I128","v":15.040728950296845},{"$f":"'Chart Data'!J128","v":17.99523063885513},{"$f":"'Chart Data'!K128","v":16.966275925079518},{"$f":"'Chart Data'!L128","v":14.170944482190819},{"$f":"'Chart Data'!M128","v":12.784861789864102},{"$f":"'Chart Data'!N128","v":11.140245870841337},{"$f":"'Chart Data'!O128","v":13.048729342759735},{"$f":"'Chart Data'!P128","v":13.448576662471856},{"$f":"'Chart Data'!Q128","v":13.480144605443375},{"$f":"'Chart Data'!R128","v":12.86284097136253},{"$f":"'Chart Data'!S128","v":13.222172005616128},{"$f":"'Chart Data'!T128","v":14.12589739340063},{"$f":"'Chart Data'!U128","v":14.167381565853374},{"$f":"'Chart Data'!V128","v":14.586627032870597},{"$f":"'Chart Data'!W128","v":13.832743284148838},{"$f":"'Chart Data'!X128","v":13.435721947145696}]
["DSBX_B6_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Combination, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D129","v":17.168117428103436},{"$f":"'Chart Data'!E129","v":17.470917569453718},{"$f":"'Chart Data'!F129","v":17.909773080482609},{"$f":"'Chart Data'!G129","v":19.494423986772503},{"$f":"'Chart Data'!H129","v":22.061078939428519},{"$f":"'Chart Data'!I129","v":19.064174961195025},{"$f":"'Chart Data'!J129","v":24.933041149126257},{"$f":"'Chart Data'!K129","v":25.175611772847116},{"$f":"'Chart Data'!L129","v":21.820203846025624},{"$f":"'Chart Data'!M129","v":20.013439463112608},{"$f":"'Chart Data'!N129","v":17.890252025293112},{"$f":"'Chart Data'!O129","v":17.790759794559747},{"$f":"'Chart Data'!P129","v":16.887360577140512},{"$f":"'Chart Data'!Q129","v":16.758132886406585},{"$f":"'Chart Data'!R129","v":15.855410228906832},{"$f":"'Chart Data'!S129","v":16.016739082409476},{"$f":"'Chart Data'!T129","v":16.764429981329833},{"$f":"'Chart Data'!U129","v":16.559387194676198},{"$f":"'Chart Data'!V129","v":16.819241624565393},{"$f":"'Chart Data'!W129","v":15.801285357219042},{"$f":"'Chart Data'!X129","v":15.220799221471083}]
["DSBX_C1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D131","v":17.168117428103439},{"$f":"'Chart Data'!E131","v":16.507447382610891},{"$f":"'Chart Data'!F131","v":15.901536797556112},{"$f":"'Chart Data'!G131","v":17.257544839192104},{"$f":"'Chart Data'!H131","v":19.632066539099593},{"$f":"'Chart Data'!I131","v":17.112491944814291},{"$f":"'Chart Data'!J131","v":22.430310542676537},{"$f":"'Chart Data'!K131","v":22.731727851604621},{"$f":"'Chart Data'!L131","v":20.053479440394},{"$f":"'Chart Data'!M131","v":18.887020752233088},{"$f":"'Chart Data'!N131","v":17.316420164510436},{"$f":"'Chart Data'!O131","v":17.569428885490378},{"$f":"'Chart Data'!P131","v":17.152161126217997},{"$f":"'Chart Data'!Q131","v":17.279862623992823},{"$f":"'Chart Data'!R131","v":16.648125989352572},{"$f":"'Chart Data'!S131","v":17.081435645678798},{"$f":"'Chart Data'!T131","v":17.975551223292868},{"$f":"'Chart Data'!U131","v":17.932242538193393},{"$f":"'Chart Data'!V131","v":18.291496096244746},{"$f":"'Chart Data'!W131","v":17.480362840020216},{"$f":"'Chart Data'!X131","v":17.015003580878655}]
["DSBX_C2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Natural disaster, C2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D132), 'Chart Data'!D132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E132), 'Chart Data'!E132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F132), 'Chart Data'!F132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G132), 'Chart Data'!G132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H132), 'Chart Data'!H132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I132), 'Chart Data'!I132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J132), 'Chart Data'!J132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K132), 'Chart Data'!K132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L132), 'Chart Data'!L132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M132), 'Chart Data'!M132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N132), 'Chart Data'!N132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O132), 'Chart Data'!O132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P132), 'Chart Data'!P132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q132), 'Chart Data'!Q132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R132), 'Chart Data'!R132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S132), 'Chart Data'!S132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T132), 'Chart Data'!T132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U132), 'Chart Data'!U132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V132), 'Chart Data'!V132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W132), 'Chart Data'!W132, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X132), 'Chart Data'!X132, \"\")","v":""}]
["DSBX_C3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Commodity price, C3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D133), 'Chart Data'!D133, \"\")","v":17.168117428103436},{"$f":"IF(ISNUMBER('Chart Data'!E133), 'Chart Data'!E133, \"\")","v":17.564776826751597},{"$f":"IF(ISNUMBER('Chart Data'!F133), 'Chart Data'!F133, \"\")","v":16.661468233582191},{"$f":"IF(ISNUMBER('Chart Data'!G133), 'Chart Data'!G133, \"\")","v":18.398840690639524},{"$f":"IF(ISNUMBER('Chart Data'!H133), 'Chart Data'!H133, \"\")","v":20.80759741596226},{"$f":"IF(ISNUMBER('Chart Data'!I133), 'Chart Data'!I133, \"\")","v":17.860777584230643},{"$f":"IF(ISNUMBER('Chart Data'!J133), 'Chart Data'!J133, \"\")","v":22.659741068355878},{"$f":"IF(ISNUMBER('Chart Data'!K133), 'Chart Data'!K133, \"\")","v":23.340501485210172},{"$f":"IF(ISNUMBER('Chart Data'!L133), 'Chart Data'!L133, \"\")","v":20.06750544869297},{"$f":"IF(ISNUMBER('Chart Data'!M133), 'Chart Data'!M133, \"\")","v":18.249367484325003},{"$f":"IF(ISNUMBER('Chart Data'!N133), 'Chart Data'!N133, \"\")","v":16.12323081766036},{"$f":"IF(ISNUMBER('Chart Data'!O133), 'Chart Data'!O133, \"\")","v":16.367971526675774},{"$f":"IF(ISNUMBER('Chart Data'!P133), 'Chart Data'!P133, \"\")","v":15.036174437219612},{"$f":"IF(ISNUMBER('Chart Data'!Q133), 'Chart Data'!Q133, \"\")","v":14.857940402664108},{"$f":"IF(ISNUMBER('Chart Data'!R133), 'Chart Data'!R133, \"\")","v":13.961585122803202},{"$f":"IF(ISNUMBER('Chart Data'!S133), 'Chart Data'!S133, \"\")","v":14.08536995214957},{"$f":"IF(ISNUMBER('Chart Data'!T133), 'Chart Data'!T133, \"\")","v":14.773434817005906},{"$f":"IF(ISNUMBER('Chart Data'!U133), 'Chart Data'!U133, \"\")","v":14.570002548407688},{"$f":"IF(ISNUMBER('Chart Data'!V133), 'Chart Data'!V133, \"\")","v":14.817356935522847},{"$f":"IF(ISNUMBER('Chart Data'!W133), 'Chart Data'!W133, \"\")","v":13.868431546185198},{"$f":"IF(ISNUMBER('Chart Data'!X133), 'Chart Data'!X133, \"\")","v":13.341915913900543}]
["DSBX_C4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Market Financing, C4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D134), 'Chart Data'!D134, \"\")","v":17.168117428103439},{"$f":"IF(ISNUMBER('Chart Data'!E134), 'Chart Data'!E134, \"\")","v":16.507447382610891},{"$f":"IF(ISNUMBER('Chart Data'!F134), 'Chart Data'!F134, \"\")","v":15.225053394820923},{"$f":"IF(ISNUMBER('Chart Data'!G134), 'Chart Data'!G134, \"\")","v":16.378619375592734},{"$f":"IF(ISNUMBER('Chart Data'!H134), 'Chart Data'!H134, \"\")","v":18.762502525204162},{"$f":"IF(ISNUMBER('Chart Data'!I134), 'Chart Data'!I134, \"\")","v":16.538036504207167},{"$f":"IF(ISNUMBER('Chart Data'!J134), 'Chart Data'!J134, \"\")","v":20.67065453969235},{"$f":"IF(ISNUMBER('Chart Data'!K134), 'Chart Data'!K134, \"\")","v":20.810534110650522},{"$f":"IF(ISNUMBER('Chart Data'!L134), 'Chart Data'!L134, \"\")","v":17.363187382601598},{"$f":"IF(ISNUMBER('Chart Data'!M134), 'Chart Data'!M134, \"\")","v":14.875075043075498},{"$f":"IF(ISNUMBER('Chart Data'!N134), 'Chart Data'!N134, \"\")","v":13.197533903675085},{"$f":"IF(ISNUMBER('Chart Data'!O134), 'Chart Data'!O134, \"\")","v":14.480047287365691},{"$f":"IF(ISNUMBER('Chart Data'!P134), 'Chart Data'!P134, \"\")","v":14.277559749718755},{"$f":"IF(ISNUMBER('Chart Data'!Q134), 'Chart Data'!Q134, \"\")","v":14.075917868930205},{"$f":"IF(ISNUMBER('Chart Data'!R134), 'Chart Data'!R134, \"\")","v":13.322494846191985},{"$f":"IF(ISNUMBER('Chart Data'!S134), 'Chart Data'!S134, \"\")","v":13.493869376958346},{"$f":"IF(ISNUMBER('Chart Data'!T134), 'Chart Data'!T134, \"\")","v":14.371867022558263},{"$f":"IF(ISNUMBER('Chart Data'!U134), 'Chart Data'!U134, \"\")","v":14.137126624768056},{"$f":"IF(ISNUMBER('Chart Data'!V134), 'Chart Data'!V134, \"\")","v":14.36412064416418},{"$f":"IF(ISNUMBER('Chart Data'!W134), 'Chart Data'!W134, \"\")","v":13.579172614836052},{"$f":"IF(ISNUMBER('Chart Data'!X134), 'Chart Data'!X134, \"\")","v":13.175872106664555}]
["DSBX_ALT_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Exports Ratio, Alternative, external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D135), 'Chart Data'!D135, \"\")","v":17.168117428103439},{"$f":"IF(ISNUMBER('Chart Data'!E135), 'Chart Data'!E135, \"\")","v":16.507447382610891},{"$f":"IF(ISNUMBER('Chart Data'!F135), 'Chart Data'!F135, \"\")","v":15.170490840774175},{"$f":"IF(ISNUMBER('Chart Data'!G135), 'Chart Data'!G135, \"\")","v":16.275584555339677},{"$f":"IF(ISNUMBER('Chart Data'!H135), 'Chart Data'!H135, \"\")","v":18.560766082285156},{"$f":"IF(ISNUMBER('Chart Data'!I135), 'Chart Data'!I135, \"\")","v":15.892193499237061},{"$f":"IF(ISNUMBER('Chart Data'!J135), 'Chart Data'!J135, \"\")","v":19.664405495599613},{"$f":"IF(ISNUMBER('Chart Data'!K135), 'Chart Data'!K135, \"\")","v":19.46046239541861},{"$f":"IF(ISNUMBER('Chart Data'!L135), 'Chart Data'!L135, \"\")","v":16.571874391944309},{"$f":"IF(ISNUMBER('Chart Data'!M135), 'Chart Data'!M135, \"\")","v":15.079952334507579},{"$f":"IF(ISNUMBER('Chart Data'!N135), 'Chart Data'!N135, \"\")","v":13.31944731409288},{"$f":"IF(ISNUMBER('Chart Data'!O135), 'Chart Data'!O135, \"\")","v":14.483570578314108},{"$f":"IF(ISNUMBER('Chart Data'!P135), 'Chart Data'!P135, \"\")","v":14.142861916552057},{"$f":"IF(ISNUMBER('Chart Data'!Q135), 'Chart Data'!Q135, \"\")","v":14.115234181755602},{"$f":"IF(ISNUMBER('Chart Data'!R135), 'Chart Data'!R135, \"\")","v":13.420092313833534},{"$f":"IF(ISNUMBER('Chart Data'!S135), 'Chart Data'!S135, \"\")","v":13.687222643483278},{"$f":"IF(ISNUMBER('Chart Data'!T135), 'Chart Data'!T135, \"\")","v":14.487425032288847},{"$f":"IF(ISNUMBER('Chart Data'!U135), 'Chart Data'!U135, \"\")","v":14.427317333136333},{"$f":"IF(ISNUMBER('Chart Data'!V135), 'Chart Data'!V135, \"\")","v":14.7619926675117},{"$f":"IF(ISNUMBER('Chart Data'!W135), 'Chart Data'!W135, \"\")","v":13.939392848205051},{"$f":"IF(ISNUMBER('Chart Data'!X135), 'Chart Data'!X135, \"\")","v":13.488655379547126}]
["DSGGRBE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D164","v":39.00150259737196},{"$f":"'Chart Data'!E164","v":37.868567507013431},{"$f":"'Chart Data'!F164","v":33.702208014423533},{"$f":"'Chart Data'!G164","v":35.350030838398325},{"$f":"'Chart Data'!H164","v":40.208734597151206},{"$f":"'Chart Data'!I164","v":34.353655668471873},{"$f":"'Chart Data'!J164","v":42.304365280281829},{"$f":"'Chart Data'!K164","v":41.535330387876044},{"$f":"'Chart Data'!L164","v":35.054434118846771},{"$f":"'Chart Data'!M164","v":31.742788009445338},{"$f":"'Chart Data'!N164","v":27.982939226947529},{"$f":"'Chart Data'!O164","v":30.438981784445332},{"$f":"'Chart Data'!P164","v":29.715654734982401},{"$f":"'Chart Data'!Q164","v":29.609860574483328},{"$f":"'Chart Data'!R164","v":28.075676419400487},{"$f":"'Chart Data'!S164","v":28.474330989168799},{"$f":"'Chart Data'!T164","v":29.987886106535722},{"$f":"'Chart Data'!U164","v":29.772154116577777},{"$f":"'Chart Data'!V164","v":30.291586444715083},{"$f":"'Chart Data'!W164","v":28.485376554408205},{"$f":"'Chart Data'!X164","v":27.466053850470882}]
["DSGGR_A1E",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D165","v":39.00150259737196},{"$f":"'Chart Data'!E165","v":37.755192733493161},{"$f":"'Chart Data'!F165","v":34.640396250835792},{"$f":"'Chart Data'!G165","v":36.810121159319266},{"$f":"'Chart Data'!H165","v":42.0544454699859},{"$f":"'Chart Data'!I165","v":37.113111324781023},{"$f":"'Chart Data'!J165","v":47.732086998644895},{"$f":"'Chart Data'!K165","v":49.614875290332435},{"$f":"'Chart Data'!L165","v":45.293054246713652},{"$f":"'Chart Data'!M165","v":43.370546532327317},{"$f":"'Chart Data'!N165","v":40.575587288038875},{"$f":"'Chart Data'!O165","v":41.6910661545799},{"$f":"'Chart Data'!P165","v":39.422552831250037},{"$f":"'Chart Data'!Q165","v":37.50490770273877},{"$f":"'Chart Data'!R165","v":34.348221914654474},{"$f":"'Chart Data'!S165","v":32.619873532806309},{"$f":"'Chart Data'!T165","v":31.808810343465559},{"$f":"'Chart Data'!U165","v":30.310891056942324},{"$f":"'Chart Data'!V165","v":29.74167969139112},{"$f":"'Chart Data'!W165","v":27.480705946619761},{"$f":"'Chart Data'!X165","v":26.096706329129553}]
["DSGGR_B1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Real GDP growth, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D166","v":39.00150259737196},{"$f":"'Chart Data'!E166","v":41.20620946982794},{"$f":"'Chart Data'!F166","v":38.133273356925343},{"$f":"'Chart Data'!G166","v":39.99774698914311},{"$f":"'Chart Data'!H166","v":45.495258562080735},{"$f":"'Chart Data'!I166","v":38.870371396879335},{"$f":"'Chart Data'!J166","v":47.866416489204674},{"$f":"'Chart Data'!K166","v":46.996271193069376},{"$f":"'Chart Data'!L166","v":39.663286098472504},{"$f":"'Chart Data'!M166","v":35.9162346798486},{"$f":"'Chart Data'!N166","v":31.662052243423933},{"$f":"'Chart Data'!O166","v":34.441007918411884},{"$f":"'Chart Data'!P166","v":33.622579995475093},{"$f":"'Chart Data'!Q166","v":33.502876335698502},{"$f":"'Chart Data'!R166","v":31.766982244112612},{"$f":"'Chart Data'!S166","v":32.218050722399141},{"$f":"'Chart Data'!T166","v":33.930603532192052},{"$f":"'Chart Data'!U166","v":33.686507746498144},{"$f":"'Chart Data'!V166","v":34.274233480990297},{"$f":"'Chart Data'!W166","v":32.230548525465217},{"$f":"'Chart Data'!X166","v":31.077208326166495}]
["DSGGR_B2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Primary balance, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D167","v":39.001502597371967},{"$f":"'Chart Data'!E167","v":37.868567507013431},{"$f":"'Chart Data'!F167","v":35.811464288654385},{"$f":"'Chart Data'!G167","v":40.269770989931011},{"$f":"'Chart Data'!H167","v":45.67671377499218},{"$f":"'Chart Data'!I167","v":40.161829574807079},{"$f":"'Chart Data'!J167","v":51.204464541604779},{"$f":"'Chart Data'!K167","v":54.124155038486464},{"$f":"'Chart Data'!L167","v":48.641997990440508},{"$f":"'Chart Data'!M167","v":45.981723440869445},{"$f":"'Chart Data'!N167","v":42.91910545341991},{"$f":"'Chart Data'!O167","v":43.849477768877385},{"$f":"'Chart Data'!P167","v":41.180326659631497},{"$f":"'Chart Data'!Q167","v":41.185207632402346},{"$f":"'Chart Data'!R167","v":40.014441856818031},{"$f":"'Chart Data'!S167","v":40.757411029336197},{"$f":"'Chart Data'!T167","v":42.685525193117691},{"$f":"'Chart Data'!U167","v":42.621439860144733},{"$f":"'Chart Data'!V167","v":43.164648686265537},{"$f":"'Chart Data'!W167","v":41.391742695095594},{"$f":"'Chart Data'!X167","v":40.3034693536882}]
["DSGGR_B3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Exports, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D168","v":39.00150259737196},{"$f":"'Chart Data'!E168","v":38.142920381085268},{"$f":"'Chart Data'!F168","v":36.355330889979712},{"$f":"'Chart Data'!G168","v":41.573953557303795},{"$f":"'Chart Data'!H168","v":46.535189532774027},{"$f":"'Chart Data'!I168","v":40.516755919461332},{"$f":"'Chart Data'!J168","v":52.249561564252232},{"$f":"'Chart Data'!K168","v":58.141843992683206},{"$f":"'Chart Data'!L168","v":50.799361807390909},{"$f":"'Chart Data'!M168","v":46.690694621153455},{"$f":"'Chart Data'!N168","v":42.108180377398966},{"$f":"'Chart Data'!O168","v":41.18086080966534},{"$f":"'Chart Data'!P168","v":34.712253282018096},{"$f":"'Chart Data'!Q168","v":34.249297778689389},{"$f":"'Chart Data'!R168","v":32.206384535474577},{"$f":"'Chart Data'!S168","v":32.045637257726526},{"$f":"'Chart Data'!T168","v":32.962954856037385},{"$f":"'Chart Data'!U168","v":32.106201046920788},{"$f":"'Chart Data'!V168","v":32.106166793716554},{"$f":"'Chart Data'!W168","v":29.829327100134336},{"$f":"'Chart Data'!X168","v":28.450909667190171}]
["DSGGR_B4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Other flows, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D169","v":39.00150259737196},{"$f":"'Chart Data'!E169","v":37.868567507013431},{"$f":"'Chart Data'!F169","v":35.138100662814317},{"$f":"'Chart Data'!G169","v":38.197178419100979},{"$f":"'Chart Data'!H169","v":43.050921977184004},{"$f":"'Chart Data'!I169","v":37.180874282355077},{"$f":"'Chart Data'!J169","v":47.882723508192875},{"$f":"'Chart Data'!K169","v":49.707681214220415},{"$f":"'Chart Data'!L169","v":42.850715317849328},{"$f":"'Chart Data'!M169","v":39.158680496233941},{"$f":"'Chart Data'!N169","v":35.010472658844634},{"$f":"'Chart Data'!O169","v":35.019522305678905},{"$f":"'Chart Data'!P169","v":31.954120625975545},{"$f":"'Chart Data'!Q169","v":31.653377278961781},{"$f":"'Chart Data'!R169","v":29.863025897389999},{"$f":"'Chart Data'!S169","v":29.956609075780765},{"$f":"'Chart Data'!T169","v":31.133211736962433},{"$f":"'Chart Data'!U169","v":30.592668990434895},{"$f":"'Chart Data'!V169","v":30.841579930629653},{"$f":"'Chart Data'!W169","v":28.818006135620461},{"$f":"'Chart Data'!X169","v":27.630065688607392}]
["DSGGR_B5_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Depreciation, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D170","v":39.00150259737196},{"$f":"'Chart Data'!E170","v":48.003744555822855},{"$f":"'Chart Data'!F170","v":41.564302809603099},{"$f":"'Chart Data'!G170","v":42.461498086806515},{"$f":"'Chart Data'!H170","v":48.624683107445286},{"$f":"'Chart Data'!I170","v":41.214898826182839},{"$f":"'Chart Data'!J170","v":49.074741275762648},{"$f":"'Chart Data'!K170","v":45.903656279821107},{"$f":"'Chart Data'!L170","v":37.998492169069202},{"$f":"'Chart Data'!M170","v":34.114371655714464},{"$f":"'Chart Data'!N170","v":29.668674243793408},{"$f":"'Chart Data'!O170","v":34.7631356377222},{"$f":"'Chart Data'!P170","v":35.819586212776429},{"$f":"'Chart Data'!Q170","v":35.84586499274188},{"$f":"'Chart Data'!R170","v":34.112053533415491},{"$f":"'Chart Data'!S170","v":34.868819061148841},{"$f":"'Chart Data'!T170","v":37.065250325995642},{"$f":"'Chart Data'!U170","v":37.06043427100721},{"$f":"'Chart Data'!V170","v":37.942692958311227},{"$f":"'Chart Data'!W170","v":35.832958229837217},{"$f":"'Chart Data'!X170","v":34.680460438013881}]
["DSGGR_B6_EPV",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Combination, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D171","v":39.00150259737196},{"$f":"'Chart Data'!E171","v":40.83912069883295},{"$f":"'Chart Data'!F171","v":38.729678738746074},{"$f":"'Chart Data'!G171","v":41.215322052195987},{"$f":"'Chart Data'!H171","v":46.520711244163643},{"$f":"'Chart Data'!I171","v":40.114577109762088},{"$f":"'Chart Data'!J171","v":52.212526071766398},{"$f":"'Chart Data'!K171","v":52.304569989046556},{"$f":"'Chart Data'!L171","v":44.928841502808943},{"$f":"'Chart Data'!M171","v":41.007370385670448},{"$f":"'Chart Data'!N171","v":36.586315288486446},{"$f":"'Chart Data'!O171","v":36.395196273399392},{"$f":"'Chart Data'!P171","v":34.538610996947433},{"$f":"'Chart Data'!Q171","v":34.219132354864193},{"$f":"'Chart Data'!R171","v":32.288457430016415},{"$f":"'Chart Data'!S171","v":32.43451342580105},{"$f":"'Chart Data'!T171","v":33.7783577787974},{"$f":"'Chart Data'!U171","v":33.263199779843674},{"$f":"'Chart Data'!V171","v":33.595300682948064},{"$f":"'Chart Data'!W171","v":31.431536545310308},{"$f":"'Chart Data'!X171","v":30.168947160720023}]
["DSGGR_C1_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Combined contingent liabilities, C1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D173","v":39.001502597371967},{"$f":"'Chart Data'!E173","v":37.868567507013431},{"$f":"'Chart Data'!F173","v":35.326272994400888},{"$f":"'Chart Data'!G173","v":37.482816066372052},{"$f":"'Chart Data'!H173","v":42.529524350704065},{"$f":"'Chart Data'!I173","v":36.991536500601455},{"$f":"'Chart Data'!J173","v":48.254703187436036},{"$f":"'Chart Data'!K173","v":48.51733773941357},{"$f":"'Chart Data'!L173","v":42.419062398798687},{"$f":"'Chart Data'!M173","v":39.756537856968407},{"$f":"'Chart Data'!N173","v":36.380213207426564},{"$f":"'Chart Data'!O173","v":36.924287620711787},{"$f":"'Chart Data'!P173","v":36.038511935760987},{"$f":"'Chart Data'!Q173","v":36.248376502600472},{"$f":"'Chart Data'!R173","v":34.82892571347417},{"$f":"'Chart Data'!S173","v":35.535511112389088},{"$f":"'Chart Data'!T173","v":37.208046397817412},{"$f":"'Chart Data'!U173","v":37.004903695903181},{"$f":"'Chart Data'!V173","v":37.53412209870455},{"$f":"'Chart Data'!W173","v":35.721406464972262},{"$f":"'Chart Data'!X173","v":34.646522686537672}]
["DSGGR_C2_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Natural disaster, C2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D174), 'Chart Data'!D174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E174), 'Chart Data'!E174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F174), 'Chart Data'!F174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G174), 'Chart Data'!G174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H174), 'Chart Data'!H174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I174), 'Chart Data'!I174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J174), 'Chart Data'!J174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K174), 'Chart Data'!K174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L174), 'Chart Data'!L174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M174), 'Chart Data'!M174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N174), 'Chart Data'!N174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O174), 'Chart Data'!O174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P174), 'Chart Data'!P174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q174), 'Chart Data'!Q174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R174), 'Chart Data'!R174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S174), 'Chart Data'!S174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T174), 'Chart Data'!T174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U174), 'Chart Data'!U174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V174), 'Chart Data'!V174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W174), 'Chart Data'!W174, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X174), 'Chart Data'!X174, \"\")","v":""}]
["DSGGR_C3_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Commodity price, C3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D175), 'Chart Data'!D175, \"\")","v":39.00150259737196},{"$f":"IF(ISNUMBER('Chart Data'!E175), 'Chart Data'!E175, \"\")","v":42.34661975145579},{"$f":"IF(ISNUMBER('Chart Data'!F175), 'Chart Data'!F175, \"\")","v":39.127871373699783},{"$f":"IF(ISNUMBER('Chart Data'!G175), 'Chart Data'!G175, \"\")","v":42.556367200254464},{"$f":"IF(ISNUMBER('Chart Data'!H175), 'Chart Data'!H175, \"\")","v":47.225753814288076},{"$f":"IF(ISNUMBER('Chart Data'!I175), 'Chart Data'!I175, \"\")","v":39.811058478414459},{"$f":"IF(ISNUMBER('Chart Data'!J175), 'Chart Data'!J175, \"\")","v":49.495109222737085},{"$f":"IF(ISNUMBER('Chart Data'!K175), 'Chart Data'!K175, \"\")","v":49.377122481504927},{"$f":"IF(ISNUMBER('Chart Data'!L175), 'Chart Data'!L175, \"\")","v":42.074193275433011},{"$f":"IF(ISNUMBER('Chart Data'!M175), 'Chart Data'!M175, \"\")","v":38.075358112226468},{"$f":"IF(ISNUMBER('Chart Data'!N175), 'Chart Data'!N175, \"\")","v":33.574555872805981},{"$f":"IF(ISNUMBER('Chart Data'!O175), 'Chart Data'!O175, \"\")","v":34.095763646784768},{"$f":"IF(ISNUMBER('Chart Data'!P175), 'Chart Data'!P175, \"\")","v":31.313847923425598},{"$f":"IF(ISNUMBER('Chart Data'!Q175), 'Chart Data'!Q175, \"\")","v":30.892849367319709},{"$f":"IF(ISNUMBER('Chart Data'!R175), 'Chart Data'!R175, \"\")","v":28.950797649717074},{"$f":"IF(ISNUMBER('Chart Data'!S175), 'Chart Data'!S175, \"\")","v":29.044074071040971},{"$f":"IF(ISNUMBER('Chart Data'!T175), 'Chart Data'!T175, \"\")","v":30.310089001541581},{"$f":"IF(ISNUMBER('Chart Data'!U175), 'Chart Data'!U175, \"\")","v":29.801311848607128},{"$f":"IF(ISNUMBER('Chart Data'!V175), 'Chart Data'!V175, \"\")","v":30.136919403782926},{"$f":"IF(ISNUMBER('Chart Data'!W175), 'Chart Data'!W175, \"\")","v":28.090310157506014},{"$f":"IF(ISNUMBER('Chart Data'!X175), 'Chart Data'!X175, \"\")","v":26.927552889436758}]
["DSGGR_C4_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Market Financing, C4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D176), 'Chart Data'!D176, \"\")","v":39.001502597371967},{"$f":"IF(ISNUMBER('Chart Data'!E176), 'Chart Data'!E176, \"\")","v":37.868567507013431},{"$f":"IF(ISNUMBER('Chart Data'!F176), 'Chart Data'!F176, \"\")","v":33.823422190390708},{"$f":"IF(ISNUMBER('Chart Data'!G176), 'Chart Data'!G176, \"\")","v":35.57381905694065},{"$f":"IF(ISNUMBER('Chart Data'!H176), 'Chart Data'!H176, \"\")","v":40.645762199133962},{"$f":"IF(ISNUMBER('Chart Data'!I176), 'Chart Data'!I176, \"\")","v":35.749754212684756},{"$f":"IF(ISNUMBER('Chart Data'!J176), 'Chart Data'!J176, \"\")","v":44.46912572187054},{"$f":"IF(ISNUMBER('Chart Data'!K176), 'Chart Data'!K176, \"\")","v":44.416848493668077},{"$f":"IF(ISNUMBER('Chart Data'!L176), 'Chart Data'!L176, \"\")","v":36.728296015354232},{"$f":"IF(ISNUMBER('Chart Data'!M176), 'Chart Data'!M176, \"\")","v":31.311528262357392},{"$f":"IF(ISNUMBER('Chart Data'!N176), 'Chart Data'!N176, \"\")","v":27.726810314521739},{"$f":"IF(ISNUMBER('Chart Data'!O176), 'Chart Data'!O176, \"\")","v":30.43157716081193},{"$f":"IF(ISNUMBER('Chart Data'!P176), 'Chart Data'!P176, \"\")","v":29.998669186198075},{"$f":"IF(ISNUMBER('Chart Data'!Q176), 'Chart Data'!Q176, \"\")","v":29.527385815221624},{"$f":"IF(ISNUMBER('Chart Data'!R176), 'Chart Data'!R176, \"\")","v":27.871496384213046},{"$f":"IF(ISNUMBER('Chart Data'!S176), 'Chart Data'!S176, \"\")","v":28.07208686322193},{"$f":"IF(ISNUMBER('Chart Data'!T176), 'Chart Data'!T176, \"\")","v":29.748689670538603},{"$f":"IF(ISNUMBER('Chart Data'!U176), 'Chart Data'!U176, \"\")","v":29.173317736033461},{"$f":"IF(ISNUMBER('Chart Data'!V176), 'Chart Data'!V176, \"\")","v":29.475153659479375},{"$f":"IF(ISNUMBER('Chart Data'!W176), 'Chart Data'!W176, \"\")","v":27.749260634455897},{"$f":"IF(ISNUMBER('Chart Data'!X176), 'Chart Data'!X176, \"\")","v":26.829154028006307}]
["DSGGR_ALT_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","external","Debt Service-to-Revenue Ratio, Alternative, external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D177), 'Chart Data'!D177, \"\")","v":39.001502597371982},{"$f":"IF(ISNUMBER('Chart Data'!E177), 'Chart Data'!E177, \"\")","v":37.868567507013424},{"$f":"IF(ISNUMBER('Chart Data'!F177), 'Chart Data'!F177, \"\")","v":33.702208014423547},{"$f":"IF(ISNUMBER('Chart Data'!G177), 'Chart Data'!G177, \"\")","v":35.350030838398332},{"$f":"IF(ISNUMBER('Chart Data'!H177), 'Chart Data'!H177, \"\")","v":40.208734597151228},{"$f":"IF(ISNUMBER('Chart Data'!I177), 'Chart Data'!I177, \"\")","v":34.353655668471887},{"$f":"IF(ISNUMBER('Chart Data'!J177), 'Chart Data'!J177, \"\")","v":42.304365280281857},{"$f":"IF(ISNUMBER('Chart Data'!K177), 'Chart Data'!K177, \"\")","v":41.535330387876058},{"$f":"IF(ISNUMBER('Chart Data'!L177), 'Chart Data'!L177, \"\")","v":35.054434118846785},{"$f":"IF(ISNUMBER('Chart Data'!M177), 'Chart Data'!M177, \"\")","v":31.742788009445345},{"$f":"IF(ISNUMBER('Chart Data'!N177), 'Chart Data'!N177, \"\")","v":27.982939226947533},{"$f":"IF(ISNUMBER('Chart Data'!O177), 'Chart Data'!O177, \"\")","v":30.438981784445335},{"$f":"IF(ISNUMBER('Chart Data'!P177), 'Chart Data'!P177, \"\")","v":29.715654734982426},{"$f":"IF(ISNUMBER('Chart Data'!Q177), 'Chart Data'!Q177, \"\")","v":29.609860574483331},{"$f":"IF(ISNUMBER('Chart Data'!R177), 'Chart Data'!R177, \"\")","v":28.075676419400498},{"$f":"IF(ISNUMBER('Chart Data'!S177), 'Chart Data'!S177, \"\")","v":28.474330989168799},{"$f":"IF(ISNUMBER('Chart Data'!T177), 'Chart Data'!T177, \"\")","v":29.987886106535726},{"$f":"IF(ISNUMBER('Chart Data'!U177), 'Chart Data'!U177, \"\")","v":29.772154116577767},{"$f":"IF(ISNUMBER('Chart Data'!V177), 'Chart Data'!V177, \"\")","v":30.291586444715072},{"$f":"IF(ISNUMBER('Chart Data'!W177), 'Chart Data'!W177, \"\")","v":28.485376554408205},{"$f":"IF(ISNUMBER('Chart Data'!X177), 'Chart Data'!X177, \"\")","v":27.466053850470896}]
["DUGDPBFPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D239","v":67.166726497848643},{"$f":"'Chart Data'!E239","v":62.480051352911069},{"$f":"'Chart Data'!F239","v":58.647532753069022},{"$f":"'Chart Data'!G239","v":55.950237046937112},{"$f":"'Chart Data'!H239","v":53.69936472247668},{"$f":"'Chart Data'!I239","v":51.413616181559782},{"$f":"'Chart Data'!J239","v":49.35872988237864},{"$f":"'Chart Data'!K239","v":47.942094505811596},{"$f":"'Chart Data'!L239","v":46.993311885790959},{"$f":"'Chart Data'!M239","v":46.172427204376326},{"$f":"'Chart Data'!N239","v":45.345522135635356},{"$f":"'Chart Data'!O239","v":44.579842838742536},{"$f":"'Chart Data'!P239","v":43.779479697324447},{"$f":"'Chart Data'!Q239","v":42.981402484360743},{"$f":"'Chart Data'!R239","v":42.172014968926334},{"$f":"'Chart Data'!S239","v":41.36040042435846},{"$f":"'Chart Data'!T239","v":40.488240874237697},{"$f":"'Chart Data'!U239","v":39.661773999717347},{"$f":"'Chart Data'!V239","v":38.800647225487829},{"$f":"'Chart Data'!W239","v":38.050234167762966},{"$f":"'Chart Data'!X239","v":37.219396693197268}]
["DUGDP_A1FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D240","v":67.166726497848657},{"$f":"'Chart Data'!E240","v":65.422574927730466},{"$f":"'Chart Data'!F240","v":62.780652667891331},{"$f":"'Chart Data'!G240","v":59.733454249786},{"$f":"'Chart Data'!H240","v":56.698419930550145},{"$f":"'Chart Data'!I240","v":54.015797407797429},{"$f":"'Chart Data'!J240","v":51.963209508657137},{"$f":"'Chart Data'!K240","v":49.999044269937109},{"$f":"'Chart Data'!L240","v":48.295721736705453},{"$f":"'Chart Data'!M240","v":46.82454744902725},{"$f":"'Chart Data'!N240","v":45.492711815938357},{"$f":"'Chart Data'!O240","v":44.347874534921516},{"$f":"'Chart Data'!P240","v":43.340312088161838},{"$f":"'Chart Data'!Q240","v":42.458321509525575},{"$f":"'Chart Data'!R240","v":41.664375553268926},{"$f":"'Chart Data'!S240","v":40.972657781114222},{"$f":"'Chart Data'!T240","v":40.375383711494791},{"$f":"'Chart Data'!U240","v":39.856278844346235},{"$f":"'Chart Data'!V240","v":39.408408773543833},{"$f":"'Chart Data'!W240","v":39.037007824733976},{"$f":"'Chart Data'!X240","v":38.706036199527375}]
["DUGDPB_B1_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Real GDP growth, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D241","v":67.166726497848657},{"$f":"'Chart Data'!E241","v":68.885154448838662},{"$f":"'Chart Data'!F241","v":69.159254787912133},{"$f":"'Chart Data'!G241","v":67.859012081471207},{"$f":"'Chart Data'!H241","v":67.002189076514213},{"$f":"'Chart Data'!I241","v":66.294566860992575},{"$f":"'Chart Data'!J241","v":66.384430154523386},{"$f":"'Chart Data'!K241","v":66.909148010355281},{"$f":"'Chart Data'!L241","v":68.047999768135966},{"$f":"'Chart Data'!M241","v":69.36696073958845},{"$f":"'Chart Data'!N241","v":70.771175522685738},{"$f":"'Chart Data'!O241","v":72.395342967964297},{"$f":"'Chart Data'!P241","v":73.989472183820951},{"$f":"'Chart Data'!Q241","v":75.59058255547086},{"$f":"'Chart Data'!R241","v":77.064890150257682},{"$f":"'Chart Data'!S241","v":78.558002704519964},{"$f":"'Chart Data'!T241","v":80.022589911101022},{"$f":"'Chart Data'!U241","v":81.528474099371266},{"$f":"'Chart Data'!V241","v":83.018768600128766},{"$f":"'Chart Data'!W241","v":84.748684290916586},{"$f":"'Chart Data'!X241","v":86.323884038190599}]
["DUGDPB_B2_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Primary balance, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D242","v":67.166726497848657},{"$f":"'Chart Data'!E242","v":70.196073841442839},{"$f":"'Chart Data'!F242","v":76.128107677832418},{"$f":"'Chart Data'!G242","v":72.877170154469894},{"$f":"'Chart Data'!H242","v":69.994968376088622},{"$f":"'Chart Data'!I242","v":67.252721737613655},{"$f":"'Chart Data'!J242","v":65.25057136111549},{"$f":"'Chart Data'!K242","v":63.704524372912928},{"$f":"'Chart Data'!L242","v":62.729324696357168},{"$f":"'Chart Data'!M242","v":61.920962098012858},{"$f":"'Chart Data'!N242","v":61.189028708237338},{"$f":"'Chart Data'!O242","v":60.647430054365024},{"$f":"'Chart Data'!P242","v":60.080062100990084},{"$f":"'Chart Data'!Q242","v":59.523257740322855},{"$f":"'Chart Data'!R242","v":58.861015224040116},{"$f":"'Chart Data'!S242","v":58.214317350504231},{"$f":"'Chart Data'!T242","v":57.539904706557074},{"$f":"'Chart Data'!U242","v":56.906275881266545},{"$f":"'Chart Data'!V242","v":56.255384840465425},{"$f":"'Chart Data'!W242","v":55.763969391075598},{"$f":"'Chart Data'!X242","v":55.16860026397984}]
["DUGDPB_B3_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Exports, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D243","v":67.166726497848657},{"$f":"'Chart Data'!E243","v":67.270733403217093},{"$f":"'Chart Data'!F243","v":72.3758159475761},{"$f":"'Chart Data'!G243","v":69.517775797529453},{"$f":"'Chart Data'!H243","v":67.142309392124318},{"$f":"'Chart Data'!I243","v":64.731204785702943},{"$f":"'Chart Data'!J243","v":61.897046151341726},{"$f":"'Chart Data'!K243","v":58.510383194675086},{"$f":"'Chart Data'!L243","v":55.630170480457544},{"$f":"'Chart Data'!M243","v":52.878994729654281},{"$f":"'Chart Data'!N243","v":50.117338692560907},{"$f":"'Chart Data'!O243","v":47.875747454464509},{"$f":"'Chart Data'!P243","v":46.48623333292069},{"$f":"'Chart Data'!Q243","v":45.11569741150484},{"$f":"'Chart Data'!R243","v":43.771568108175074},{"$f":"'Chart Data'!S243","v":42.484471279860102},{"$f":"'Chart Data'!T243","v":41.210789369259196},{"$f":"'Chart Data'!U243","v":40.064436545282497},{"$f":"'Chart Data'!V243","v":38.952809288943726},{"$f":"'Chart Data'!W243","v":38.010470845051955},{"$f":"'Chart Data'!X243","v":37.032891344909778}]
["DUGDPB_B4_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Other flows, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D244","v":67.166726497848657},{"$f":"'Chart Data'!E244","v":66.230251749338464},{"$f":"'Chart Data'!F244","v":66.039719453368988},{"$f":"'Chart Data'!G244","v":63.255868646091642},{"$f":"'Chart Data'!H244","v":60.937906890633464},{"$f":"'Chart Data'!I244","v":58.584658617441612},{"$f":"'Chart Data'!J244","v":55.949450201880381},{"$f":"'Chart Data'!K244","v":53.471080666429806},{"$f":"'Chart Data'!L244","v":51.481069215501996},{"$f":"'Chart Data'!M244","v":49.619598832579655},{"$f":"'Chart Data'!N244","v":47.749655499609894},{"$f":"'Chart Data'!O244","v":46.302604693661294},{"$f":"'Chart Data'!P244","v":45.186707540652506},{"$f":"'Chart Data'!Q244","v":44.083706125067849},{"$f":"'Chart Data'!R244","v":42.991255026565597},{"$f":"'Chart Data'!S244","v":41.92991753987139},{"$f":"'Chart Data'!T244","v":40.849216563414473},{"$f":"'Chart Data'!U244","v":39.857030144965492},{"$f":"'Chart Data'!V244","v":38.866442786808655},{"$f":"'Chart Data'!W244","v":38.01699538688132},{"$f":"'Chart Data'!X244","v":37.110414088275611}]
["DUGDPB_B5_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Depreciation, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D245","v":67.166726497848657},{"$f":"'Chart Data'!E245","v":69.969623387847989},{"$f":"'Chart Data'!F245","v":64.411930305570451},{"$f":"'Chart Data'!G245","v":59.990234604790459},{"$f":"'Chart Data'!H245","v":56.189480797758542},{"$f":"'Chart Data'!I245","v":52.689857156119565},{"$f":"'Chart Data'!J245","v":50.059931497853441},{"$f":"'Chart Data'!K245","v":47.919307013895427},{"$f":"'Chart Data'!L245","v":46.365830510019755},{"$f":"'Chart Data'!M245","v":45.065673443966318},{"$f":"'Chart Data'!N245","v":43.928003960312815},{"$f":"'Chart Data'!O245","v":43.045103440995739},{"$f":"'Chart Data'!P245","v":42.239779944112556},{"$f":"'Chart Data'!Q245","v":41.520371663711337},{"$f":"'Chart Data'!R245","v":40.775123098454209},{"$f":"'Chart Data'!S245","v":40.090598883965882},{"$f":"'Chart Data'!T245","v":39.439308041578023},{"$f":"'Chart Data'!U245","v":38.88280635877868},{"$f":"'Chart Data'!V245","v":38.359246952804888},{"$f":"'Chart Data'!W245","v":37.990221934915219},{"$f":"'Chart Data'!X245","v":37.585621291855922}]
["DUGDPB_B6_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Combination, B6 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D246","v":67.166726497848657},{"$f":"'Chart Data'!E246","v":68.813743634375641},{"$f":"'Chart Data'!F246","v":72.400792622353592},{"$f":"'Chart Data'!G246","v":69.432306708659723},{"$f":"'Chart Data'!H246","v":66.82647621493436},{"$f":"'Chart Data'!I246","v":64.346001712763723},{"$f":"'Chart Data'!J246","v":62.588668917628731},{"$f":"'Chart Data'!K246","v":61.229589188169442},{"$f":"'Chart Data'!L246","v":60.391401180978157},{"$f":"'Chart Data'!M246","v":59.682312548693496},{"$f":"'Chart Data'!N246","v":59.016826365938378},{"$f":"'Chart Data'!O246","v":58.516002229665808},{"$f":"'Chart Data'!P246","v":57.98439048287414},{"$f":"'Chart Data'!Q246","v":57.463603574742862},{"$f":"'Chart Data'!R246","v":56.838430654595996},{"$f":"'Chart Data'!S246","v":56.228355731580528},{"$f":"'Chart Data'!T246","v":55.589832264728443},{"$f":"'Chart Data'!U246","v":54.993219630743752},{"$f":"'Chart Data'!V246","v":54.379180129598559},{"$f":"'Chart Data'!W246","v":53.919024492822487},{"$f":"'Chart Data'!X246","v":53.358872203279475}]
["DUGDPB_C1_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Combined contingent liabilities, C1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D248","v":67.166726497848657},{"$f":"'Chart Data'!E248","v":71.459905412400047},{"$f":"'Chart Data'!F248","v":67.123359449247161},{"$f":"'Chart Data'!G248","v":63.835129928397315},{"$f":"'Chart Data'!H248","v":60.9694366753018},{"$f":"'Chart Data'!I248","v":58.275314052177372},{"$f":"'Chart Data'!J248","v":56.32949791809466},{"$f":"'Chart Data'!K248","v":54.779516141761405},{"$f":"'Chart Data'!L248","v":53.775771673486751},{"$f":"'Chart Data'!M248","v":52.936537856944476},{"$f":"'Chart Data'!N248","v":52.168336054026746},{"$f":"'Chart Data'!O248","v":51.594308423499903},{"$f":"'Chart Data'!P248","v":51.002052957304635},{"$f":"'Chart Data'!Q248","v":50.419616475140671},{"$f":"'Chart Data'!R248","v":49.735935502761755},{"$f":"'Chart Data'!S248","v":49.066509183087454},{"$f":"'Chart Data'!T248","v":48.367606569976907},{"$f":"'Chart Data'!U248","v":47.714445943056916},{"$f":"'Chart Data'!V248","v":47.04363128994833},{"$f":"'Chart Data'!W248","v":46.504780441256727},{"$f":"'Chart Data'!X248","v":45.880845630391761}]
["DUGDPB_C2_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Natural disaster, C2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D249), 'Chart Data'!D249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E249), 'Chart Data'!E249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F249), 'Chart Data'!F249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G249), 'Chart Data'!G249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H249), 'Chart Data'!H249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I249), 'Chart Data'!I249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J249), 'Chart Data'!J249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K249), 'Chart Data'!K249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L249), 'Chart Data'!L249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M249), 'Chart Data'!M249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N249), 'Chart Data'!N249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O249), 'Chart Data'!O249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P249), 'Chart Data'!P249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q249), 'Chart Data'!Q249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R249), 'Chart Data'!R249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S249), 'Chart Data'!S249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T249), 'Chart Data'!T249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U249), 'Chart Data'!U249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V249), 'Chart Data'!V249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W249), 'Chart Data'!W249, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X249), 'Chart Data'!X249, \"\")","v":""}]
["DUGDPB_C3_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Commodity price, C3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D250), 'Chart Data'!D250, \"\")","v":67.166726497848657},{"$f":"IF(ISNUMBER('Chart Data'!E250), 'Chart Data'!E250, \"\")","v":66.200267835221595},{"$f":"IF(ISNUMBER('Chart Data'!F250), 'Chart Data'!F250, \"\")","v":66.534050965139215},{"$f":"IF(ISNUMBER('Chart Data'!G250), 'Chart Data'!G250, \"\")","v":67.883882567443564},{"$f":"IF(ISNUMBER('Chart Data'!H250), 'Chart Data'!H250, \"\")","v":69.007692079637735},{"$f":"IF(ISNUMBER('Chart Data'!I250), 'Chart Data'!I250, \"\")","v":69.632470024914795},{"$f":"IF(ISNUMBER('Chart Data'!J250), 'Chart Data'!J250, \"\")","v":70.380765880618839},{"$f":"IF(ISNUMBER('Chart Data'!K250), 'Chart Data'!K250, \"\")","v":70.974271279807681},{"$f":"IF(ISNUMBER('Chart Data'!L250), 'Chart Data'!L250, \"\")","v":72.189197491392648},{"$f":"IF(ISNUMBER('Chart Data'!M250), 'Chart Data'!M250, \"\")","v":73.575917887650292},{"$f":"IF(ISNUMBER('Chart Data'!N250), 'Chart Data'!N250, \"\")","v":75.053605675529312},{"$f":"IF(ISNUMBER('Chart Data'!O250), 'Chart Data'!O250, \"\")","v":76.739008737719374},{"$f":"IF(ISNUMBER('Chart Data'!P250), 'Chart Data'!P250, \"\")","v":78.391482984442092},{"$f":"IF(ISNUMBER('Chart Data'!Q250), 'Chart Data'!Q250, \"\")","v":80.050651001681132},{"$f":"IF(ISNUMBER('Chart Data'!R250), 'Chart Data'!R250, \"\")","v":81.58586552269891},{"$f":"IF(ISNUMBER('Chart Data'!S250), 'Chart Data'!S250, \"\")","v":83.139501004213017},{"$f":"IF(ISNUMBER('Chart Data'!T250), 'Chart Data'!T250, \"\")","v":84.662685070250191},{"$f":"IF(ISNUMBER('Chart Data'!U250), 'Chart Data'!U250, \"\")","v":86.22211727047312},{"$f":"IF(ISNUMBER('Chart Data'!V250), 'Chart Data'!V250, \"\")","v":87.763804911587712},{"$f":"IF(ISNUMBER('Chart Data'!W250), 'Chart Data'!W250, \"\")","v":89.558667966111628},{"$f":"IF(ISNUMBER('Chart Data'!X250), 'Chart Data'!X250, \"\")","v":91.186267794494924}]
["DUGDPB_C4_FPV",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Market Financing, C4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D251), 'Chart Data'!D251, \"\")","v":67.166726497848657},{"$f":"IF(ISNUMBER('Chart Data'!E251), 'Chart Data'!E251, \"\")","v":62.480051352911069},{"$f":"IF(ISNUMBER('Chart Data'!F251), 'Chart Data'!F251, \"\")","v":58.670868838228806},{"$f":"IF(ISNUMBER('Chart Data'!G251), 'Chart Data'!G251, \"\")","v":56.012868718986255},{"$f":"IF(ISNUMBER('Chart Data'!H251), 'Chart Data'!H251, \"\")","v":53.835115439253897},{"$f":"IF(ISNUMBER('Chart Data'!I251), 'Chart Data'!I251, \"\")","v":51.611535921014315},{"$f":"IF(ISNUMBER('Chart Data'!J251), 'Chart Data'!J251, \"\")","v":49.583465417902246},{"$f":"IF(ISNUMBER('Chart Data'!K251), 'Chart Data'!K251, \"\")","v":48.144465116209126},{"$f":"IF(ISNUMBER('Chart Data'!L251), 'Chart Data'!L251, \"\")","v":47.134821029925988},{"$f":"IF(ISNUMBER('Chart Data'!M251), 'Chart Data'!M251, \"\")","v":46.231488561359107},{"$f":"IF(ISNUMBER('Chart Data'!N251), 'Chart Data'!N251, \"\")","v":45.301938833719198},{"$f":"IF(ISNUMBER('Chart Data'!O251), 'Chart Data'!O251, \"\")","v":44.399275573045784},{"$f":"IF(ISNUMBER('Chart Data'!P251), 'Chart Data'!P251, \"\")","v":43.419329958341244},{"$f":"IF(ISNUMBER('Chart Data'!Q251), 'Chart Data'!Q251, \"\")","v":42.440066050740541},{"$f":"IF(ISNUMBER('Chart Data'!R251), 'Chart Data'!R251, \"\")","v":41.519049901526294},{"$f":"IF(ISNUMBER('Chart Data'!S251), 'Chart Data'!S251, \"\")","v":40.670239873860787},{"$f":"IF(ISNUMBER('Chart Data'!T251), 'Chart Data'!T251, \"\")","v":39.83395598562349},{"$f":"IF(ISNUMBER('Chart Data'!U251), 'Chart Data'!U251, \"\")","v":39.107577909151367},{"$f":"IF(ISNUMBER('Chart Data'!V251), 'Chart Data'!V251, \"\")","v":38.385635822684137},{"$f":"IF(ISNUMBER('Chart Data'!W251), 'Chart Data'!W251, \"\")","v":37.759963305214086},{"$f":"IF(ISNUMBER('Chart Data'!X251), 'Chart Data'!X251, \"\")","v":37.038108357174224}]
["DUGDPB_ALT_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-GDP Ratio, Alternative, fiscal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D252), 'Chart Data'!D252, \"\")","v":67.218151631989741},{"$f":"IF(ISNUMBER('Chart Data'!E252), 'Chart Data'!E252, \"\")","v":62.127513485097118},{"$f":"IF(ISNUMBER('Chart Data'!F252), 'Chart Data'!F252, \"\")","v":57.922930030265732},{"$f":"IF(ISNUMBER('Chart Data'!G252), 'Chart Data'!G252, \"\")","v":54.673544371666814},{"$f":"IF(ISNUMBER('Chart Data'!H252), 'Chart Data'!H252, \"\")","v":51.843547536104055},{"$f":"IF(ISNUMBER('Chart Data'!I252), 'Chart Data'!I252, \"\")","v":49.174429601832706},{"$f":"IF(ISNUMBER('Chart Data'!J252), 'Chart Data'!J252, \"\")","v":47.239627814898917},{"$f":"IF(ISNUMBER('Chart Data'!K252), 'Chart Data'!K252, \"\")","v":45.66164176379273},{"$f":"IF(ISNUMBER('Chart Data'!L252), 'Chart Data'!L252, \"\")","v":44.612135629691622},{"$f":"IF(ISNUMBER('Chart Data'!M252), 'Chart Data'!M252, \"\")","v":43.731903939826047},{"$f":"IF(ISNUMBER('Chart Data'!N252), 'Chart Data'!N252, \"\")","v":42.92293683635117},{"$f":"IF(ISNUMBER('Chart Data'!O252), 'Chart Data'!O252, \"\")","v":42.315042433643853},{"$f":"IF(ISNUMBER('Chart Data'!P252), 'Chart Data'!P252, \"\")","v":41.691795211502239},{"$f":"IF(ISNUMBER('Chart Data'!Q252), 'Chart Data'!Q252, \"\")","v":41.077547388371798},{"$f":"IF(ISNUMBER('Chart Data'!R252), 'Chart Data'!R252, \"\")","v":40.366973606769022},{"$f":"IF(ISNUMBER('Chart Data'!S252), 'Chart Data'!S252, \"\")","v":39.670179869710672},{"$f":"IF(ISNUMBER('Chart Data'!T252), 'Chart Data'!T252, \"\")","v":38.943450630331121},{"$f":"IF(ISNUMBER('Chart Data'!U252), 'Chart Data'!U252, \"\")","v":38.268084723687195},{"$f":"IF(ISNUMBER('Chart Data'!V252), 'Chart Data'!V252, \"\")","v":37.574914050798483},{"$f":"IF(ISNUMBER('Chart Data'!W252), 'Chart Data'!W252, \"\")","v":36.985577219666183},{"$f":"IF(ISNUMBER('Chart Data'!X252), 'Chart Data'!X252, \"\")","v":36.330537063902447}]
["DUGGRBFPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D281","v":356.25472320532288},{"$f":"'Chart Data'!E281","v":335.35058000920282},{"$f":"'Chart Data'!F281","v":309.14175824219575},{"$f":"'Chart Data'!G281","v":293.68420967609632},{"$f":"'Chart Data'!H281","v":284.35297336512406},{"$f":"'Chart Data'!I281","v":274.26249442042172},{"$f":"'Chart Data'!J281","v":266.70394203585516},{"$f":"'Chart Data'!K281","v":262.41107373861786},{"$f":"'Chart Data'!L281","v":260.0835010774868},{"$f":"'Chart Data'!M281","v":257.80256933107324},{"$f":"'Chart Data'!N281","v":254.90909952934251},{"$f":"'Chart Data'!O281","v":251.73006566037301},{"$f":"'Chart Data'!P281","v":248.27457148494338},{"$f":"'Chart Data'!Q281","v":244.70102609657243},{"$f":"'Chart Data'!R281","v":240.88761969977978},{"$f":"'Chart Data'!S281","v":236.70314889764481},{"$f":"'Chart Data'!T281","v":232.35895303657506},{"$f":"'Chart Data'!U281","v":228.13815676922354},{"$f":"'Chart Data'!V281","v":223.67447549138473},{"$f":"'Chart Data'!W281","v":220.12915054941499},{"$f":"'Chart Data'!X281","v":215.84000484971989}]
["DUGGR_A1FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D282","v":356.25472320532299},{"$f":"'Chart Data'!E282","v":351.50073868679527},{"$f":"'Chart Data'!F282","v":331.56730222297239},{"$f":"'Chart Data'!G282","v":314.33454902813838},{"$f":"'Chart Data'!H282","v":301.04739423077245},{"$f":"'Chart Data'!I282","v":288.88305772335667},{"$f":"'Chart Data'!J282","v":281.42146646754435},{"$f":"'Chart Data'!K282","v":274.21486227832304},{"$f":"'Chart Data'!L282","v":267.74145856212817},{"$f":"'Chart Data'!M282","v":261.80683198413385},{"$f":"'Chart Data'!N282","v":256.02486283751352},{"$f":"'Chart Data'!O282","v":250.64606340773824},{"$f":"'Chart Data'!P282","v":245.95951033119491},{"$f":"'Chart Data'!Q282","v":241.8585017769947},{"$f":"'Chart Data'!R282","v":238.0918799252608},{"$f":"'Chart Data'!S282","v":234.56336021544666},{"$f":"'Chart Data'!T282","v":231.7716788189168},{"$f":"'Chart Data'!U282","v":229.30285550013414},{"$f":"'Chart Data'!V282","v":227.21285160798774},{"$f":"'Chart Data'!W282","v":225.86438752940538},{"$f":"'Chart Data'!X282","v":224.48132194843316}]
["DUGGRB_B1_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D283","v":356.25472320532299},{"$f":"'Chart Data'!E283","v":368.97106233930089},{"$f":"'Chart Data'!F283","v":363.74688961042017},{"$f":"'Chart Data'!G283","v":355.6068892808612},{"$f":"'Chart Data'!H283","v":354.35469763048212},{"$f":"'Chart Data'!I283","v":353.31545978852114},{"$f":"'Chart Data'!J283","v":358.4496004399208},{"$f":"'Chart Data'!K283","v":366.03386167656629},{"$f":"'Chart Data'!L283","v":376.45988553299316},{"$f":"'Chart Data'!M283","v":387.19199909783447},{"$f":"'Chart Data'!N283","v":397.7486927649598},{"$f":"'Chart Data'!O283","v":408.72675416446799},{"$f":"'Chart Data'!P283","v":419.54241910782139},{"$f":"'Chart Data'!Q283","v":430.30963164022359},{"$f":"'Chart Data'!R283","v":440.16479675648759},{"$f":"'Chart Data'!S283","v":449.55850439149663},{"$f":"'Chart Data'!T283","v":459.22494235056729},{"$f":"'Chart Data'!U283","v":468.94497897452186},{"$f":"'Chart Data'!V283","v":478.56820440376202},{"$f":"'Chart Data'!W283","v":490.28176180255542},{"$f":"'Chart Data'!X283","v":500.59671677979003}]
["DUGGRB_B2_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Primary balance, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D284","v":356.25472320532299},{"$f":"'Chart Data'!E284","v":376.76496045325189},{"$f":"'Chart Data'!F284","v":401.28503202796304},{"$f":"'Chart Data'!G284","v":382.53410977134632},{"$f":"'Chart Data'!H284","v":370.64269719391689},{"$f":"'Chart Data'!I284","v":358.75514290192962},{"$f":"'Chart Data'!J284","v":352.57359019511972},{"$f":"'Chart Data'!K284","v":348.68674001461511},{"$f":"'Chart Data'!L284","v":347.17413462803933},{"$f":"'Chart Data'!M284","v":345.73411212843223},{"$f":"'Chart Data'!N284","v":343.97310857810726},{"$f":"'Chart Data'!O284","v":342.45929499891474},{"$f":"'Chart Data'!P284","v":340.71559954659995},{"$f":"'Chart Data'!Q284","v":338.87684914347625},{"$f":"'Chart Data'!R284","v":336.21561267297699},{"$f":"'Chart Data'!S284","v":333.15712822925082},{"$f":"'Chart Data'!T284","v":330.2171624835164},{"$f":"'Chart Data'!U284","v":327.33011105972196},{"$f":"'Chart Data'!V284","v":324.29597435919828},{"$f":"'Chart Data'!W284","v":322.60708723104119},{"$f":"'Chart Data'!X284","v":319.92971424778796}]
["DUGGRB_B3_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Exports, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D285","v":356.25472320532299},{"$f":"'Chart Data'!E285","v":361.06371515269609},{"$f":"'Chart Data'!F285","v":381.50602328750779},{"$f":"'Chart Data'!G285","v":364.90056380655039},{"$f":"'Chart Data'!H285","v":355.53707968281327},{"$f":"'Chart Data'!I285","v":345.30427948644302},{"$f":"'Chart Data'!J285","v":334.45322131012972},{"$f":"'Chart Data'!K285","v":320.2566061670808},{"$f":"'Chart Data'!L285","v":307.88401420308475},{"$f":"'Chart Data'!M285","v":295.24851800853673},{"$f":"'Chart Data'!N285","v":281.73378704769817},{"$f":"'Chart Data'!O285","v":270.34112914768025},{"$f":"'Chart Data'!P285","v":263.6246419663438},{"$f":"'Chart Data'!Q285","v":256.85195948816897},{"$f":"'Chart Data'!R285","v":250.02430782295463},{"$f":"'Chart Data'!S285","v":243.13614055999372},{"$f":"'Chart Data'!T285","v":236.50560421716946},{"$f":"'Chart Data'!U285","v":230.45430861220191},{"$f":"'Chart Data'!V285","v":224.55164564618636},{"$f":"'Chart Data'!W285","v":219.89911079689196},{"$f":"'Chart Data'!X285","v":214.7584366660468}]
["DUGGRB_B4_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Other flows, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D286","v":356.25472320532299},{"$f":"'Chart Data'!E286","v":355.47911465122934},{"$f":"'Chart Data'!F286","v":348.10731206024144},{"$f":"'Chart Data'!G286","v":332.03165475631101},{"$f":"'Chart Data'!H286","v":322.68305415810369},{"$f":"'Chart Data'!I286","v":312.51594033860732},{"$f":"'Chart Data'!J286","v":302.31610414488182},{"$f":"'Chart Data'!K286","v":292.67398173313421},{"$f":"'Chart Data'!L286","v":284.92090009150087},{"$f":"'Chart Data'!M286","v":277.04976417188868},{"$f":"'Chart Data'!N286","v":268.42389530401931},{"$f":"'Chart Data'!O286","v":261.45802626410574},{"$f":"'Chart Data'!P286","v":256.25499729629229},{"$f":"'Chart Data'!Q286","v":250.97664337195476},{"$f":"'Chart Data'!R286","v":245.56713969883234},{"$f":"'Chart Data'!S286","v":239.96246198963371},{"$f":"'Chart Data'!T286","v":234.43056522316778},{"$f":"'Chart Data'!U286","v":229.2612880006983},{"$f":"'Chart Data'!V286","v":224.05376781562282},{"$f":"'Chart Data'!W286","v":219.93685673675373},{"$f":"'Chart Data'!X286","v":215.20800089305379}]
["DUGGRB_B5_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Depreciation, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D287","v":356.25472320532299},{"$f":"'Chart Data'!E287","v":376.24136771759282},{"$f":"'Chart Data'!F287","v":339.97685521626761},{"$f":"'Chart Data'!G287","v":315.20163673832212},{"$f":"'Chart Data'!H287","v":297.76037752271145},{"$f":"'Chart Data'!I287","v":281.22704113298823},{"$f":"'Chart Data'!J287","v":270.60608870820136},{"$f":"'Chart Data'!K287","v":262.36933373942935},{"$f":"'Chart Data'!L287","v":256.67208644786206},{"$f":"'Chart Data'!M287","v":251.66843250166079},{"$f":"'Chart Data'!N287","v":246.97411058935455},{"$f":"'Chart Data'!O287","v":243.08865544091412},{"$f":"'Chart Data'!P287","v":239.5612881461154},{"$f":"'Chart Data'!Q287","v":236.39674209645426},{"$f":"'Chart Data'!R287","v":232.91861566841203},{"$f":"'Chart Data'!S287","v":229.44358720685969},{"$f":"'Chart Data'!T287","v":226.34471020720133},{"$f":"'Chart Data'!U287","v":223.66153857249759},{"$f":"'Chart Data'!V287","v":221.13294998264377},{"$f":"'Chart Data'!W287","v":219.78422359740404},{"$f":"'Chart Data'!X287","v":217.96546699340874}]
["DUGGRB_B6_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Combination, B6 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D288","v":356.25472320532299},{"$f":"'Chart Data'!E288","v":369.39296444317131},{"$f":"'Chart Data'!F288","v":381.62111640604803},{"$f":"'Chart Data'!G288","v":364.4401267531228},{"$f":"'Chart Data'!H288","v":353.85602054364563},{"$f":"'Chart Data'!I288","v":343.24317383276195},{"$f":"'Chart Data'!J288","v":338.18567803558034},{"$f":"'Chart Data'!K288","v":335.13670464329789},{"$f":"'Chart Data'!L288","v":334.23232497171813},{"$f":"'Chart Data'!M288","v":333.23269814677309},{"$f":"'Chart Data'!N288","v":331.76063038680462},{"$f":"'Chart Data'!O288","v":330.42260312991186},{"$f":"'Chart Data'!P288","v":328.83016304828686},{"$f":"'Chart Data'!Q288","v":327.15024054828558},{"$f":"'Chart Data'!R288","v":324.66209757237465},{"$f":"'Chart Data'!S288","v":321.79124407630508},{"$f":"'Chart Data'!T288","v":319.02558978243388},{"$f":"'Chart Data'!U288","v":316.32584726346988},{"$f":"'Chart Data'!V288","v":313.48005810795263},{"$f":"'Chart Data'!W288","v":311.93356155628817},{"$f":"'Chart Data'!X288","v":309.43479336983791}]
["DUGGRB_C1_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Combined contingent liabilities, C1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D290","v":356.25472320532299},{"$f":"'Chart Data'!E290","v":383.54835197065808},{"$f":"'Chart Data'!F290","v":353.81937457850336},{"$f":"'Chart Data'!G290","v":335.07221188115733},{"$f":"'Chart Data'!H290","v":322.85001307961682},{"$f":"'Chart Data'!I290","v":310.8657624595574},{"$f":"'Chart Data'!J290","v":304.36964612859197},{"$f":"'Chart Data'!K290","v":299.83570383849286},{"$f":"'Chart Data'!L290","v":297.62088281785657},{"$f":"'Chart Data'!M290","v":295.56980859170432},{"$f":"'Chart Data'!N290","v":293.26343464960439},{"$f":"'Chart Data'!O290","v":291.33881638232162},{"$f":"'Chart Data'!P290","v":289.2339728651699},{"$f":"'Chart Data'!Q290","v":287.04814579635439},{"$f":"'Chart Data'!R290","v":284.09292573830913},{"$f":"'Chart Data'!S290","v":280.80475793005223},{"$f":"'Chart Data'!T290","v":277.57803700075925},{"$f":"'Chart Data'!U290","v":274.4578633520361},{"$f":"'Chart Data'!V290","v":271.19288739794968},{"$f":"'Chart Data'!W290","v":269.04059958963313},{"$f":"'Chart Data'!X290","v":266.06884644057118}]
["DUGGRB_C2_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Natural disaster, C2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D291), 'Chart Data'!D291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E291), 'Chart Data'!E291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F291), 'Chart Data'!F291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G291), 'Chart Data'!G291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H291), 'Chart Data'!H291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I291), 'Chart Data'!I291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J291), 'Chart Data'!J291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K291), 'Chart Data'!K291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L291), 'Chart Data'!L291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M291), 'Chart Data'!M291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N291), 'Chart Data'!N291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O291), 'Chart Data'!O291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P291), 'Chart Data'!P291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q291), 'Chart Data'!Q291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R291), 'Chart Data'!R291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S291), 'Chart Data'!S291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T291), 'Chart Data'!T291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U291), 'Chart Data'!U291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V291), 'Chart Data'!V291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W291), 'Chart Data'!W291, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X291), 'Chart Data'!X291, \"\")","v":""}]
["DUGGRB_C3_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Commodity price, C3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D292), 'Chart Data'!D292, \"\")","v":356.25472320532299},{"$f":"IF(ISNUMBER('Chart Data'!E292), 'Chart Data'!E292, \"\")","v":392.00695004547953},{"$f":"IF(ISNUMBER('Chart Data'!F292), 'Chart Data'!F292, \"\")","v":386.17008039613791},{"$f":"IF(ISNUMBER('Chart Data'!G292), 'Chart Data'!G292, \"\")","v":392.1672209979742},{"$f":"IF(ISNUMBER('Chart Data'!H292), 'Chart Data'!H292, \"\")","v":392.5261847775742},{"$f":"IF(ISNUMBER('Chart Data'!I292), 'Chart Data'!I292, \"\")","v":389.48660991265569},{"$f":"IF(ISNUMBER('Chart Data'!J292), 'Chart Data'!J292, \"\")","v":389.38368946099098},{"$f":"IF(ISNUMBER('Chart Data'!K292), 'Chart Data'!K292, \"\")","v":388.38848623364345},{"$f":"IF(ISNUMBER('Chart Data'!L292), 'Chart Data'!L292, \"\")","v":399.46024152631605},{"$f":"IF(ISNUMBER('Chart Data'!M292), 'Chart Data'!M292, \"\")","v":410.75545352712777},{"$f":"IF(ISNUMBER('Chart Data'!N292), 'Chart Data'!N292, \"\")","v":421.87095810802344},{"$f":"IF(ISNUMBER('Chart Data'!O292), 'Chart Data'!O292, \"\")","v":433.29184331848734},{"$f":"IF(ISNUMBER('Chart Data'!P292), 'Chart Data'!P292, \"\")","v":444.53535668135669},{"$f":"IF(ISNUMBER('Chart Data'!Q292), 'Chart Data'!Q292, \"\")","v":455.72398594901574},{"$f":"IF(ISNUMBER('Chart Data'!R292), 'Chart Data'!R292, \"\")","v":466.00589120711601},{"$f":"IF(ISNUMBER('Chart Data'!S292), 'Chart Data'!S292, \"\")","v":475.79129253537155},{"$f":"IF(ISNUMBER('Chart Data'!T292), 'Chart Data'!T292, \"\")","v":485.86416887377186},{"$f":"IF(ISNUMBER('Chart Data'!U292), 'Chart Data'!U292, \"\")","v":495.95095352901728},{"$f":"IF(ISNUMBER('Chart Data'!V292), 'Chart Data'!V292, \"\")","v":505.92785946063293},{"$f":"IF(ISNUMBER('Chart Data'!W292), 'Chart Data'!W292, \"\")","v":518.11314408286728},{"$f":"IF(ISNUMBER('Chart Data'!X292), 'Chart Data'!X292, \"\")","v":528.79778055554095}]
["DUGGRB_C4_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Market Financing, C4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D293), 'Chart Data'!D293, \"\")","v":356.25472320532299},{"$f":"IF(ISNUMBER('Chart Data'!E293), 'Chart Data'!E293, \"\")","v":335.35058000920282},{"$f":"IF(ISNUMBER('Chart Data'!F293), 'Chart Data'!F293, \"\")","v":309.26476697006774},{"$f":"IF(ISNUMBER('Chart Data'!G293), 'Chart Data'!G293, \"\")","v":294.01296490712451},{"$f":"IF(ISNUMBER('Chart Data'!H293), 'Chart Data'!H293, \"\")","v":285.07181091844598},{"$f":"IF(ISNUMBER('Chart Data'!I293), 'Chart Data'!I293, \"\")","v":275.31828402382467},{"$f":"IF(ISNUMBER('Chart Data'!J293), 'Chart Data'!J293, \"\")","v":267.91827338884008},{"$f":"IF(ISNUMBER('Chart Data'!K293), 'Chart Data'!K293, \"\")","v":263.51874935677671},{"$f":"IF(ISNUMBER('Chart Data'!L293), 'Chart Data'!L293, \"\")","v":260.86668047396267},{"$f":"IF(ISNUMBER('Chart Data'!M293), 'Chart Data'!M293, \"\")","v":258.13233691099583},{"$f":"IF(ISNUMBER('Chart Data'!N293), 'Chart Data'!N293, \"\")","v":254.66409672150775},{"$f":"IF(ISNUMBER('Chart Data'!O293), 'Chart Data'!O293, \"\")","v":250.71045215894418},{"$f":"IF(ISNUMBER('Chart Data'!P293), 'Chart Data'!P293, \"\")","v":246.2321529195639},{"$f":"IF(ISNUMBER('Chart Data'!Q293), 'Chart Data'!Q293, \"\")","v":241.61909826002682},{"$f":"IF(ISNUMBER('Chart Data'!R293), 'Chart Data'!R293, \"\")","v":237.15786666452647},{"$f":"IF(ISNUMBER('Chart Data'!S293), 'Chart Data'!S293, \"\")","v":232.75340049406017},{"$f":"IF(ISNUMBER('Chart Data'!T293), 'Chart Data'!T293, \"\")","v":228.60406153169905},{"$f":"IF(ISNUMBER('Chart Data'!U293), 'Chart Data'!U293, \"\")","v":224.95037009605724},{"$f":"IF(ISNUMBER('Chart Data'!V293), 'Chart Data'!V293, \"\")","v":221.28205514577562},{"$f":"IF(ISNUMBER('Chart Data'!W293), 'Chart Data'!W293, \"\")","v":218.44986841621159},{"$f":"IF(ISNUMBER('Chart Data'!X293), 'Chart Data'!X293, \"\")","v":214.78869078224702}]
["DUGGRB_ALT_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","PV of Debt-to-Revenue Ratio, Alternative, fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D294), 'Chart Data'!D294, \"\")","v":356.52748395881633},{"$f":"IF(ISNUMBER('Chart Data'!E294), 'Chart Data'!E294, \"\")","v":333.45839560975594},{"$f":"IF(ISNUMBER('Chart Data'!F294), 'Chart Data'!F294, \"\")","v":305.32224616318558},{"$f":"IF(ISNUMBER('Chart Data'!G294), 'Chart Data'!G294, \"\")","v":286.98281752611359},{"$f":"IF(ISNUMBER('Chart Data'!H294), 'Chart Data'!H294, \"\")","v":274.52590860012367},{"$f":"IF(ISNUMBER('Chart Data'!I294), 'Chart Data'!I294, \"\")","v":262.31770347904956},{"$f":"IF(ISNUMBER('Chart Data'!J294), 'Chart Data'!J294, \"\")","v":255.25362967328076},{"$f":"IF(ISNUMBER('Chart Data'!K294), 'Chart Data'!K294, \"\")","v":249.92901472947707},{"$f":"IF(ISNUMBER('Chart Data'!L294), 'Chart Data'!L294, \"\")","v":246.9049309253339},{"$f":"IF(ISNUMBER('Chart Data'!M294), 'Chart Data'!M294, \"\")","v":244.17596994680508},{"$f":"IF(ISNUMBER('Chart Data'!N294), 'Chart Data'!N294, \"\")","v":241.29057650679573},{"$f":"IF(ISNUMBER('Chart Data'!O294), 'Chart Data'!O294, \"\")","v":238.94136300062149},{"$f":"IF(ISNUMBER('Chart Data'!P294), 'Chart Data'!P294, \"\")","v":236.43525830222069},{"$f":"IF(ISNUMBER('Chart Data'!Q294), 'Chart Data'!Q294, \"\")","v":233.86202902807992},{"$f":"IF(ISNUMBER('Chart Data'!R294), 'Chart Data'!R294, \"\")","v":230.5771776326861},{"$f":"IF(ISNUMBER('Chart Data'!S294), 'Chart Data'!S294, \"\")","v":227.03011566992407},{"$f":"IF(ISNUMBER('Chart Data'!T294), 'Chart Data'!T294, \"\")","v":223.49351862933111},{"$f":"IF(ISNUMBER('Chart Data'!U294), 'Chart Data'!U294, \"\")","v":220.12152840194938},{"$f":"IF(ISNUMBER('Chart Data'!V294), 'Chart Data'!V294, \"\")","v":216.60847931488459},{"$f":"IF(ISNUMBER('Chart Data'!W294), 'Chart Data'!W294, \"\")","v":213.96987098814404},{"$f":"IF(ISNUMBER('Chart Data'!X294), 'Chart Data'!X294, \"\")","v":210.68539505635962}]
["DSGGRBF",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D318","v":126.38394360695806},{"$f":"'Chart Data'!E318","v":92.487788149406541},{"$f":"'Chart Data'!F318","v":85.394442519080087},{"$f":"'Chart Data'!G318","v":82.539472559542091},{"$f":"'Chart Data'!H318","v":87.626192730676934},{"$f":"'Chart Data'!I318","v":79.171622424053041},{"$f":"'Chart Data'!J318","v":80.136319735218791},{"$f":"'Chart Data'!K318","v":82.307881710365564},{"$f":"'Chart Data'!L318","v":84.49858668302484},{"$f":"'Chart Data'!M318","v":86.586912792440557},{"$f":"'Chart Data'!N318","v":78.934005279902593},{"$f":"'Chart Data'!O318","v":77.261502459333983},{"$f":"'Chart Data'!P318","v":70.133880719001723},{"$f":"'Chart Data'!Q318","v":65.11763952730422},{"$f":"'Chart Data'!R318","v":60.855192710195894},{"$f":"'Chart Data'!S318","v":57.688651268365746},{"$f":"'Chart Data'!T318","v":54.422783574266042},{"$f":"'Chart Data'!U318","v":52.382470900889523},{"$f":"'Chart Data'!V318","v":50.684188862532842},{"$f":"'Chart Data'!W318","v":47.872333362189821},{"$f":"'Chart Data'!X318","v":44.657156446430932}]
["DSGGR_A1F",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D319","v":126.38394360695807},{"$f":"'Chart Data'!E319","v":88.705826827244749},{"$f":"'Chart Data'!F319","v":84.982988869560899},{"$f":"'Chart Data'!G319","v":81.970426285548058},{"$f":"'Chart Data'!H319","v":84.390665413099427},{"$f":"'Chart Data'!I319","v":76.79240833105105},{"$f":"'Chart Data'!J319","v":76.371451038443368},{"$f":"'Chart Data'!K319","v":76.25922745388435},{"$f":"'Chart Data'!L319","v":75.604733204957412},{"$f":"'Chart Data'!M319","v":74.759565977195066},{"$f":"'Chart Data'!N319","v":70.37341733540525},{"$f":"'Chart Data'!O319","v":68.022069355785675},{"$f":"'Chart Data'!P319","v":64.44778863799533},{"$f":"'Chart Data'!Q319","v":62.09996707588062},{"$f":"'Chart Data'!R319","v":60.253193662452631},{"$f":"'Chart Data'!S319","v":58.924362210075735},{"$f":"'Chart Data'!T319","v":57.84132291312099},{"$f":"'Chart Data'!U319","v":57.145528351083996},{"$f":"'Chart Data'!V319","v":56.616610810233311},{"$f":"'Chart Data'!W319","v":56.206395666078905},{"$f":"'Chart Data'!X319","v":55.678206618442729}]
["DSGGRB_B1_FPV",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,{"$f":"P$2","v":"(select)"},"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D320","v":126.38394360695807},{"$f":"'Chart Data'!E320","v":100.11860640768876},{"$f":"'Chart Data'!F320","v":99.24520772970439},{"$f":"'Chart Data'!G320","v":99.265584357166077},{"$f":"'Chart Data'!H320","v":108.33377146636057},{"$f":"'Chart Data'!I320","v":102.04889762532666},{"$f":"'Chart Data'!J320","v":106.30946037336885},{"$f":"'Chart Data'!K320","v":112.40852204164146},{"$f":"'Chart Data'!L320","v":118.80779080556164},{"$f":"'Chart Data'!M320","v":125.21949648362161},{"$f":"'Chart Data'!N320","v":120.90362711965234},{"$f":"'Chart Data'!O320","v":123.09287281206707},{"$f":"'Chart Data'!P320","v":118.94637008097426},{"$f":"'Chart Data'!Q320","v":117.1895568490712},{"$f":"'Chart Data'!R320","v":116.23577285198996},{"$f":"'Chart Data'!S320","v":116.48541159275914},{"$f":"'Chart Data'!T320","v":116.74263952974326},{"$f":"'Chart Data'!U320","v":118.34277091758415},{"$f":"'Chart Data'!V320","v":120.36677818751699},{"$f":"'Chart Data'!W320","v":121.53384278297285},{"$f":"'Chart Data'!X320","v":121.90842303520323}]
["DSGGRB_B2_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Primary balance, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D321","v":126.38394360695807},{"$f":"'Chart Data'!E321","v":92.487788149406541},{"$f":"'Chart Data'!F321","v":102.98478479900594},{"$f":"'Chart Data'!G321","v":110.25479251089499},{"$f":"'Chart Data'!H321","v":111.61018955601288},{"$f":"'Chart Data'!I321","v":104.98919343731004},{"$f":"'Chart Data'!J321","v":103.83013077682777},{"$f":"'Chart Data'!K321","v":108.52948262860487},{"$f":"'Chart Data'!L321","v":113.19912423115794},{"$f":"'Chart Data'!M321","v":116.65013769267188},{"$f":"'Chart Data'!N321","v":110.85203554834776},{"$f":"'Chart Data'!O321","v":108.90829653686346},{"$f":"'Chart Data'!P321","v":100.1342774902983},{"$f":"'Chart Data'!Q321","v":95.027122941223539},{"$f":"'Chart Data'!R321","v":91.022649675083002},{"$f":"'Chart Data'!S321","v":87.975123238798616},{"$f":"'Chart Data'!T321","v":85.158933406544932},{"$f":"'Chart Data'!U321","v":83.447208704019587},{"$f":"'Chart Data'!V321","v":81.919124751200627},{"$f":"'Chart Data'!W321","v":79.40957434108438},{"$f":"'Chart Data'!X321","v":76.24862832918258}]
["DSGGRB_B3_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Exports, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D322","v":126.38394360695806},{"$f":"'Chart Data'!E322","v":92.487788149406541},{"$f":"'Chart Data'!F322","v":87.196721571064145},{"$f":"'Chart Data'!G322","v":87.758154578316592},{"$f":"'Chart Data'!H322","v":92.852746513865682},{"$f":"'Chart Data'!I322","v":84.383625686424693},{"$f":"'Chart Data'!J322","v":88.856289395377104},{"$f":"'Chart Data'!K322","v":97.541063635902859},{"$f":"'Chart Data'!L322","v":99.053323112688602},{"$f":"'Chart Data'!M322","v":100.45014508459886},{"$f":"'Chart Data'!N322","v":92.0872199808652},{"$f":"'Chart Data'!O322","v":87.062628484760765},{"$f":"'Chart Data'!P322","v":74.344374916797065},{"$f":"'Chart Data'!Q322","v":68.982725144773653},{"$f":"'Chart Data'!R322","v":64.258560889177929},{"$f":"'Chart Data'!S322","v":60.536962676321757},{"$f":"'Chart Data'!T322","v":56.654698456731111},{"$f":"'Chart Data'!U322","v":53.992989666041844},{"$f":"'Chart Data'!V322","v":51.775432282850986},{"$f":"'Chart Data'!W322","v":48.544334613407528},{"$f":"'Chart Data'!X322","v":45.001165687280434}]
["DSGGRB_B4_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Other flows, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D323","v":126.38394360695806},{"$f":"'Chart Data'!E323","v":92.487788149406541},{"$f":"'Chart Data'!F323","v":86.805287059429332},{"$f":"'Chart Data'!G323","v":85.349545113094521},{"$f":"'Chart Data'!H323","v":90.440503946222734},{"$f":"'Chart Data'!I323","v":81.978098707514292},{"$f":"'Chart Data'!J323","v":85.68389385794471},{"$f":"'Chart Data'!K323","v":90.446158915001135},{"$f":"'Chart Data'!L323","v":92.270296890343957},{"$f":"'Chart Data'!M323","v":93.985172899094181},{"$f":"'Chart Data'!N323","v":85.948948797517019},{"$f":"'Chart Data'!O323","v":81.835873239588778},{"$f":"'Chart Data'!P323","v":72.370080997841683},{"$f":"'Chart Data'!Q323","v":67.159602763028587},{"$f":"'Chart Data'!R323","v":62.641522792695447},{"$f":"'Chart Data'!S323","v":59.170295936274222},{"$f":"'Chart Data'!T323","v":55.567742124327346},{"$f":"'Chart Data'!U323","v":53.202788715167962},{"$f":"'Chart Data'!V323","v":51.234083369675268},{"$f":"'Chart Data'!W323","v":48.204917911025937},{"$f":"'Chart Data'!X323","v":44.821151628693514}]
["DSGGRB_B5_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Depreciation, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D324","v":126.38394360695807},{"$f":"'Chart Data'!E324","v":91.235655228337222},{"$f":"'Chart Data'!F324","v":87.962414172458423},{"$f":"'Chart Data'!G324","v":86.990493914522759},{"$f":"'Chart Data'!H324","v":93.587706216416478},{"$f":"'Chart Data'!I324","v":85.5530914325266},{"$f":"'Chart Data'!J324","v":89.067738171382388},{"$f":"'Chart Data'!K324","v":92.594087822726038},{"$f":"'Chart Data'!L324","v":93.914521711179475},{"$f":"'Chart Data'!M324","v":95.818396941997563},{"$f":"'Chart Data'!N324","v":88.492569480987896},{"$f":"'Chart Data'!O324","v":88.258268349797021},{"$f":"'Chart Data'!P324","v":82.626794757953078},{"$f":"'Chart Data'!Q324","v":78.773439644364046},{"$f":"'Chart Data'!R324","v":75.264385913632168},{"$f":"'Chart Data'!S324","v":73.09859897313035},{"$f":"'Chart Data'!T324","v":71.207474326556294},{"$f":"'Chart Data'!U324","v":70.009725615372773},{"$f":"'Chart Data'!V324","v":69.378766293402137},{"$f":"'Chart Data'!W324","v":67.307964272400326},{"$f":"'Chart Data'!X324","v":64.834329822722196}]
["DSGGRB_B6_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Combination, B6 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D325","v":126.38394360695807},{"$f":"'Chart Data'!E325","v":92.009810631029097},{"$f":"'Chart Data'!F325","v":98.129210085909534},{"$f":"'Chart Data'!G325","v":105.57838560059983},{"$f":"'Chart Data'!H325","v":106.57065057346982},{"$f":"'Chart Data'!I325","v":100.51442621921117},{"$f":"'Chart Data'!J325","v":100.98919084357192},{"$f":"'Chart Data'!K325","v":105.41587910684412},{"$f":"'Chart Data'!L325","v":109.892091064382},{"$f":"'Chart Data'!M325","v":113.35632033998681},{"$f":"'Chart Data'!N325","v":107.33611975374882},{"$f":"'Chart Data'!O325","v":104.92509259254351},{"$f":"'Chart Data'!P325","v":96.468988013152085},{"$f":"'Chart Data'!Q325","v":91.512102192724143},{"$f":"'Chart Data'!R325","v":87.580290088317781},{"$f":"'Chart Data'!S325","v":84.675625998233443},{"$f":"'Chart Data'!T325","v":81.878884860005698},{"$f":"'Chart Data'!U325","v":80.179863917900207},{"$f":"'Chart Data'!V325","v":78.690915025444212},{"$f":"'Chart Data'!W325","v":76.191876691367042},{"$f":"'Chart Data'!X325","v":73.069404307921133}]
["DSGGRB_C1_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Combined contingent liabilities, C1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!D327","v":126.38394360695807},{"$f":"'Chart Data'!E327","v":92.487788149406541},{"$f":"'Chart Data'!F327","v":104.43407345146301},{"$f":"'Chart Data'!G327","v":92.224015912156958},{"$f":"'Chart Data'!H327","v":102.11596267424459},{"$f":"'Chart Data'!I327","v":90.446502384471643},{"$f":"'Chart Data'!J327","v":92.063846236864848},{"$f":"'Chart Data'!K327","v":96.387991859929954},{"$f":"'Chart Data'!L327","v":99.186508839698746},{"$f":"'Chart Data'!M327","v":102.28641672862429},{"$f":"'Chart Data'!N327","v":95.769008374301592},{"$f":"'Chart Data'!O327","v":92.678221701297502},{"$f":"'Chart Data'!P327","v":85.076050463313948},{"$f":"'Chart Data'!Q327","v":80.381527496841017},{"$f":"'Chart Data'!R327","v":76.063290868742115},{"$f":"'Chart Data'!S327","v":73.088687975657834},{"$f":"'Chart Data'!T327","v":70.110857970286347},{"$f":"'Chart Data'!U327","v":68.166533327353235},{"$f":"'Chart Data'!V327","v":66.553926557633162},{"$f":"'Chart Data'!W327","v":63.878021224214379},{"$f":"'Chart Data'!X327","v":60.646756910593979}]
["DSGGRB_C2_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Natural disaster, C2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D328), 'Chart Data'!D328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!E328), 'Chart Data'!E328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!F328), 'Chart Data'!F328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!G328), 'Chart Data'!G328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!H328), 'Chart Data'!H328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!I328), 'Chart Data'!I328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!J328), 'Chart Data'!J328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!K328), 'Chart Data'!K328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!L328), 'Chart Data'!L328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!M328), 'Chart Data'!M328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!N328), 'Chart Data'!N328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!O328), 'Chart Data'!O328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!P328), 'Chart Data'!P328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!Q328), 'Chart Data'!Q328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!R328), 'Chart Data'!R328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!S328), 'Chart Data'!S328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!T328), 'Chart Data'!T328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!U328), 'Chart Data'!U328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!V328), 'Chart Data'!V328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!W328), 'Chart Data'!W328, \"\")","v":""},{"$f":"IF(ISNUMBER('Chart Data'!X328), 'Chart Data'!X328, \"\")","v":""}]
["DSGGRB_C3_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Commodity price, C3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D329), 'Chart Data'!D329, \"\")","v":126.38394360695807},{"$f":"IF(ISNUMBER('Chart Data'!E329), 'Chart Data'!E329, \"\")","v":103.58761782995242},{"$f":"IF(ISNUMBER('Chart Data'!F329), 'Chart Data'!F329, \"\")","v":99.905171403173},{"$f":"IF(ISNUMBER('Chart Data'!G329), 'Chart Data'!G329, \"\")","v":102.89958184979376},{"$f":"IF(ISNUMBER('Chart Data'!H329), 'Chart Data'!H329, \"\")","v":114.01274766718831},{"$f":"IF(ISNUMBER('Chart Data'!I329), 'Chart Data'!I329, \"\")","v":107.27848844929538},{"$f":"IF(ISNUMBER('Chart Data'!J329), 'Chart Data'!J329, \"\")","v":112.53081457350505},{"$f":"IF(ISNUMBER('Chart Data'!K329), 'Chart Data'!K329, \"\")","v":117.60801300584782},{"$f":"IF(ISNUMBER('Chart Data'!L329), 'Chart Data'!L329, \"\")","v":124.10782506070338},{"$f":"IF(ISNUMBER('Chart Data'!M329), 'Chart Data'!M329, \"\")","v":131.20004810010192},{"$f":"IF(ISNUMBER('Chart Data'!N329), 'Chart Data'!N329, \"\")","v":128.08454695498645},{"$f":"IF(ISNUMBER('Chart Data'!O329), 'Chart Data'!O329, \"\")","v":130.03741921898185},{"$f":"IF(ISNUMBER('Chart Data'!P329), 'Chart Data'!P329, \"\")","v":126.0295806474781},{"$f":"IF(ISNUMBER('Chart Data'!Q329), 'Chart Data'!Q329, \"\")","v":124.68249043688053},{"$f":"IF(ISNUMBER('Chart Data'!R329), 'Chart Data'!R329, \"\")","v":124.03649562653652},{"$f":"IF(ISNUMBER('Chart Data'!S329), 'Chart Data'!S329, \"\")","v":124.56938860904714},{"$f":"IF(ISNUMBER('Chart Data'!T329), 'Chart Data'!T329, \"\")","v":125.15580620738963},{"$f":"IF(ISNUMBER('Chart Data'!U329), 'Chart Data'!U329, \"\")","v":126.96809787079346},{"$f":"IF(ISNUMBER('Chart Data'!V329), 'Chart Data'!V329, \"\")","v":129.1882506398436},{"$f":"IF(ISNUMBER('Chart Data'!W329), 'Chart Data'!W329, \"\")","v":130.64979851787101},{"$f":"IF(ISNUMBER('Chart Data'!X329), 'Chart Data'!X329, \"\")","v":131.25503384323036}]
["DSGGRB_C4_FPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Market Financing, C4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D330), 'Chart Data'!D330, \"\")","v":126.38394360695806},{"$f":"IF(ISNUMBER('Chart Data'!E330), 'Chart Data'!E330, \"\")","v":92.487788149406541},{"$f":"IF(ISNUMBER('Chart Data'!F330), 'Chart Data'!F330, \"\")","v":85.513542201474792},{"$f":"IF(ISNUMBER('Chart Data'!G330), 'Chart Data'!G330, \"\")","v":82.760346649454547},{"$f":"IF(ISNUMBER('Chart Data'!H330), 'Chart Data'!H330, \"\")","v":88.05893396737504},{"$f":"IF(ISNUMBER('Chart Data'!I330), 'Chart Data'!I330, \"\")","v":80.55747827349748},{"$f":"IF(ISNUMBER('Chart Data'!J330), 'Chart Data'!J330, \"\")","v":82.289133971416646},{"$f":"IF(ISNUMBER('Chart Data'!K330), 'Chart Data'!K330, \"\")","v":85.177385677267793},{"$f":"IF(ISNUMBER('Chart Data'!L330), 'Chart Data'!L330, \"\")","v":86.167173186599655},{"$f":"IF(ISNUMBER('Chart Data'!M330), 'Chart Data'!M330, \"\")","v":86.15667842912282},{"$f":"IF(ISNUMBER('Chart Data'!N330), 'Chart Data'!N330, \"\")","v":78.678335225635792},{"$f":"IF(ISNUMBER('Chart Data'!O330), 'Chart Data'!O330, \"\")","v":77.254107809329142},{"$f":"IF(ISNUMBER('Chart Data'!P330), 'Chart Data'!P330, \"\")","v":70.416608723601087},{"$f":"IF(ISNUMBER('Chart Data'!Q330), 'Chart Data'!Q330, \"\")","v":65.035227464844169},{"$f":"IF(ISNUMBER('Chart Data'!R330), 'Chart Data'!R330, \"\")","v":60.651129126888492},{"$f":"IF(ISNUMBER('Chart Data'!S330), 'Chart Data'!S330, \"\")","v":57.286579032535215},{"$f":"IF(ISNUMBER('Chart Data'!T330), 'Chart Data'!T330, \"\")","v":54.183663801457804},{"$f":"IF(ISNUMBER('Chart Data'!U330), 'Chart Data'!U330, \"\")","v":51.783778340339971},{"$f":"IF(ISNUMBER('Chart Data'!V330), 'Chart Data'!V330, \"\")","v":49.867903005427564},{"$f":"IF(ISNUMBER('Chart Data'!W330), 'Chart Data'!W330, \"\")","v":47.136317099787099},{"$f":"IF(ISNUMBER('Chart Data'!X330), 'Chart Data'!X330, \"\")","v":44.020321302975297}]
["DSGGRB_ALT_EPV",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)","fiscal","Debt Service-to-Revenue Ratio, Alternative, fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Chart Data'!D331), 'Chart Data'!D331, \"\")","v":126.38394360695808},{"$f":"IF(ISNUMBER('Chart Data'!E331), 'Chart Data'!E331, \"\")","v":92.487788149406541},{"$f":"IF(ISNUMBER('Chart Data'!F331), 'Chart Data'!F331, \"\")","v":85.394442519080144},{"$f":"IF(ISNUMBER('Chart Data'!G331), 'Chart Data'!G331, \"\")","v":82.539472559542091},{"$f":"IF(ISNUMBER('Chart Data'!H331), 'Chart Data'!H331, \"\")","v":87.626192730676948},{"$f":"IF(ISNUMBER('Chart Data'!I331), 'Chart Data'!I331, \"\")","v":79.171622424053083},{"$f":"IF(ISNUMBER('Chart Data'!J331), 'Chart Data'!J331, \"\")","v":80.136319735218819},{"$f":"IF(ISNUMBER('Chart Data'!K331), 'Chart Data'!K331, \"\")","v":82.307881710365592},{"$f":"IF(ISNUMBER('Chart Data'!L331), 'Chart Data'!L331, \"\")","v":84.498586683024882},{"$f":"IF(ISNUMBER('Chart Data'!M331), 'Chart Data'!M331, \"\")","v":86.586912792440586},{"$f":"IF(ISNUMBER('Chart Data'!N331), 'Chart Data'!N331, \"\")","v":78.934005279902621},{"$f":"IF(ISNUMBER('Chart Data'!O331), 'Chart Data'!O331, \"\")","v":77.261502459333997},{"$f":"IF(ISNUMBER('Chart Data'!P331), 'Chart Data'!P331, \"\")","v":70.133880719001709},{"$f":"IF(ISNUMBER('Chart Data'!Q331), 'Chart Data'!Q331, \"\")","v":65.117639527304206},{"$f":"IF(ISNUMBER('Chart Data'!R331), 'Chart Data'!R331, \"\")","v":60.855192710195887},{"$f":"IF(ISNUMBER('Chart Data'!S331), 'Chart Data'!S331, \"\")","v":57.688651268365753},{"$f":"IF(ISNUMBER('Chart Data'!T331), 'Chart Data'!T331, \"\")","v":54.422783574266056},{"$f":"IF(ISNUMBER('Chart Data'!U331), 'Chart Data'!U331, \"\")","v":52.38247090088953},{"$f":"IF(ISNUMBER('Chart Data'!V331), 'Chart Data'!V331, \"\")","v":50.684188862532885},{"$f":"IF(ISNUMBER('Chart Data'!W331), 'Chart Data'!W331, \"\")","v":47.87233336218987},{"$f":"IF(ISNUMBER('Chart Data'!X331), 'Chart Data'!X331, \"\")","v":44.65715644643096}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)"]
["MKT_ACCESS",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Market access",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C27=\"YES\", 1, 0)","v":1}]
["EMBI_AVAIL",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Is the EMBI spread available?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C28=\"YES\", 1, 0)","v":1}]
["EMBI_SPREAD",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"EMBI spread in bps (the latest available)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 1 - Basics'!C29), 'Input 1 - Basics'!C29, \"\")","v":350}]
["EXT_DEBT_DEF",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Definition of external/domestic debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RES_CUR_BASED=lookup!X4, 1, 0)","v":1}]
["EXT_DEBT_DIF",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Is there a material difference between the two criteria?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C34=\"YES\", 1, 0)","v":1}]
["DSA_COV_CG",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Central government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E8=\"X\", 1, 0)","v":1}]
["DSA_COV_SL",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"State and local government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E9=\"X\", 1, 0)","v":0}]
["DSA_COV_OE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Other elements in the general government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E10=\"X\", 1, 0)","v":0}]
["DSA_COV_SF",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"o/w: Social security fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E11=\"X\", 1, 0)","v":1}]
["DSA_COV_EB",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"o/w: Extra budgetary funds (EBFs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E12=\"X\", 1, 0)","v":0}]
["DSA_COV_GU",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Guarantees (to other entities in the public and private sector, including to SOEs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E13=\"X\", 1, 0)","v":1}]
["DSA_COV_CB",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Central bank (borrowed on behalf of the government)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E14=\"X\", 1, 0)","v":1}]
["DSA_COV_NG",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Non-guaranteed SOE debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 2 - Debt Coverage'!E15=\"X\", 1, 0)","v":0}]
["CL_OE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Contingent Liability Test, Other elements of the general government not captured in baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F21","v":0}]
["CL_SE",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Contingent Liability Test, SoE's debt (guaranteed and not guaranteed by the government)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F22","v":2}]
["CL_PP",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Contingent Liability Test, PPP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F23","v":2.3754801017404739}]
["CL_FM",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Contingent Liability Test, Financial market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F24","v":5}]
["CL_TO",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Contingent Liability Test, Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F25","v":9.3754801017404734}]
["CL_PP_CS",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"PPP capital stock (from the World Bank's PPP database; percent of GDP):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!E32","v":6.7870860049727835}]
["CL_PP_SZ",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Size of the shock (percentage) to PPP capital stock:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!E33","v":0.35}]
["TS_C2_ND",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Natural disaster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"YES\", 1, 0)","v":0}]
["TS_C3_CP",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Commodity prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"YES\", 1, 0)","v":1}]
["TS_C4_MF",{"$f":"B$2","v":652},0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Market financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"YES\", 1, 0)","v":1}]
["DEBT_CARRY_CI",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Debt Carrying Capacity, CI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('CI Summary'!B9=\"Weak\", 1, IF('CI Summary'!B9=\"Medium\", 2, IF('CI Summary'!B9=\"Strong\", 3)))","v":2}]
["MKT_RISK",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)"]
["MKT_RISK_GFN",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)"]
["MKT_RISK_EMB",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)"]
["GRANULARITY",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Granularity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 7 - Risk rating summary'!E16","v":"[Enter applicable granularity in the risk rating: sustainability/moderate risk tool/ tool not applicable]"}]
["CI",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Composite Indicator Score",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!C10","v":2.7398858732625286}]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)"]
[null,652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)"]
["NFIG_R",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Public Investment, constant prices","Index, National Currency","Billions",null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!K14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!K14,\"Check scale\")),\"…\")","v":0.46474115198517202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!L14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!L14,\"Check scale\")),\"…\")","v":0.46824160670454906},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!M14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!M14,\"Check scale\")),\"…\")","v":1.4492446569999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!N14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!N14,\"Check scale\")),\"…\")","v":2.0104706720530401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!O14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!O14,\"Check scale\")),\"…\")","v":2.0548732080193299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!P14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!P14,\"Check scale\")),\"…\")","v":1.6705720300959102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Q14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Q14,\"Check scale\")),\"…\")","v":1.8777224302644702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!R14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!R14,\"Check scale\")),\"…\")","v":1.8722933489370099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!S14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!S14,\"Check scale\")),\"…\")","v":1.81061182499449},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!T14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!T14,\"Check scale\")),\"…\")","v":1.6192701297652499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!U14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!U14,\"Check scale\")),\"…\")","v":1.4968643224506899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!V14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!V14,\"Check scale\")),\"…\")","v":1.65825646987417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!W14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!W14,\"Check scale\")),\"…\")","v":1.5772063523973099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!X14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!X14,\"Check scale\")),\"…\")","v":1.0857249740484098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Y14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Y14,\"Check scale\")),\"…\")","v":1.19050581814012},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Z14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Z14,\"Check scale\")),\"…\")","v":1.32010584821262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AA14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AA14,\"Check scale\")),\"…\")","v":1.48628363480633},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AB14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AB14,\"Check scale\")),\"…\")","v":1.590299772391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AC14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AC14,\"Check scale\")),\"…\")","v":1.590299772391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AD14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AD14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AE14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AE14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AF14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AF14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AG14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AG14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AH14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AH14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AI14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AI14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AJ14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AJ14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AK14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AK14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AL14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AL14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AM14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AM14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AN14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AN14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AO14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AO14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AP14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AP14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AQ14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AQ14,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR14),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AR14/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AR14,\"Check scale\")),\"…\")","v":"…"}]
["NFIP_R",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Private Investment, constant price","Index, National Currency","Billions",null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!K15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!K15,\"Check scale\")),\"…\")","v":3.6297512119484301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!L15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!L15,\"Check scale\")),\"…\")","v":4.09559729473715},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!M15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!M15,\"Check scale\")),\"…\")","v":2.5977252193033302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!N15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!N15,\"Check scale\")),\"…\")","v":2.7891974193804305},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!O15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!O15,\"Check scale\")),\"…\")","v":4.1012006851304692},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!P15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!P15,\"Check scale\")),\"…\")","v":3.1714196573230904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Q15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Q15,\"Check scale\")),\"…\")","v":4.1750661797740305},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!R15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!R15,\"Check scale\")),\"…\")","v":1.8986105928505799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!S15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!S15,\"Check scale\")),\"…\")","v":3.5573061439696501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!T15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!T15,\"Check scale\")),\"…\")","v":2.34536644128517},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!U15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!U15,\"Check scale\")),\"…\")","v":3.2471648826589297},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!V15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!V15,\"Check scale\")),\"…\")","v":3.40046544700862},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!W15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!W15,\"Check scale\")),\"…\")","v":2.8754919699455499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!X15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!X15,\"Check scale\")),\"…\")","v":3.3403563898823401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Y15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Y15,\"Check scale\")),\"…\")","v":3.9646366617005899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!Z15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!Z15,\"Check scale\")),\"…\")","v":4.54308445789452},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AA15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AA15,\"Check scale\")),\"…\")","v":5.1367125677624603},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AB15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AB15,\"Check scale\")),\"…\")","v":5.83471917801592},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AC15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AC15,\"Check scale\")),\"…\")","v":5.83471917801592},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AD15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AD15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AE15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AE15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AF15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AF15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AG15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AG15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AH15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AH15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AI15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AI15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AJ15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AJ15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AK15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AK15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AL15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AL15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AM15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AM15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AN15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AN15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AO15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AO15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AP15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AP15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AQ15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AQ15,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR15),IF('Input 1 - Basics'!$C$19=\"Million\",'Input 3 - Macro-Debt data(DMX)'!AR15/1000,IF('Input 1 - Basics'!$C$19=\"Billion\",'Input 3 - Macro-Debt data(DMX)'!AR15,\"Check scale\")),\"…\")","v":"…"}]
["NFIG_R_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Public Investment, constant prices (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!K14/'Input 3 - Macro-Debt data(DMX)'!K13*100","v":2.7947656888019341},{"$f":"'Input 3 - Macro-Debt data(DMX)'!L14/'Input 3 - Macro-Debt data(DMX)'!L13*100","v":2.6597374356797032},{"$f":"'Input 3 - Macro-Debt data(DMX)'!M14/'Input 3 - Macro-Debt data(DMX)'!M13*100","v":7.7478647396110922},{"$f":"'Input 3 - Macro-Debt data(DMX)'!N14/'Input 3 - Macro-Debt data(DMX)'!N13*100","v":10.300512903376156},{"$f":"'Input 3 - Macro-Debt data(DMX)'!O14/'Input 3 - Macro-Debt data(DMX)'!O13*100","v":9.6454656212743561},{"$f":"'Input 3 - Macro-Debt data(DMX)'!P14/'Input 3 - Macro-Debt data(DMX)'!P13*100","v":7.4792452544588759},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Q14/'Input 3 - Macro-Debt data(DMX)'!Q13*100","v":7.7911878812745918},{"$f":"'Input 3 - Macro-Debt data(DMX)'!R14/'Input 3 - Macro-Debt data(DMX)'!R13*100","v":6.8117992728146239},{"$f":"'Input 3 - Macro-Debt data(DMX)'!S14/'Input 3 - Macro-Debt data(DMX)'!S13*100","v":6.0272858558191444},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T14/'Input 3 - Macro-Debt data(DMX)'!T13*100","v":5.0230248584292747},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U14/'Input 3 - Macro-Debt data(DMX)'!U13*100","v":4.4652672445132184},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V14/'Input 3 - Macro-Debt data(DMX)'!V13*100","v":4.7639929423212202},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W14/'Input 3 - Macro-Debt data(DMX)'!W13*100","v":4.3792226977699906},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X14/'Input 3 - Macro-Debt data(DMX)'!X13*100","v":2.8468890670201077},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y14/'Input 3 - Macro-Debt data(DMX)'!Y13*100","v":2.867586057041577},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z14/'Input 3 - Macro-Debt data(DMX)'!Z13*100","v":3.0012778959845594},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA14/'Input 3 - Macro-Debt data(DMX)'!AA13*100","v":3.2147667014594683},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB14/'Input 3 - Macro-Debt data(DMX)'!AB13*100","v":3.2690885217576655},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC14/'Input 3 - Macro-Debt data(DMX)'!AC13*100","v":3.1026695407422982},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD14/'Input 3 - Macro-Debt data(DMX)'!AD13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE14/'Input 3 - Macro-Debt data(DMX)'!AE13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF14/'Input 3 - Macro-Debt data(DMX)'!AF13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG14/'Input 3 - Macro-Debt data(DMX)'!AG13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH14/'Input 3 - Macro-Debt data(DMX)'!AH13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI14/'Input 3 - Macro-Debt data(DMX)'!AI13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ14/'Input 3 - Macro-Debt data(DMX)'!AJ13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK14/'Input 3 - Macro-Debt data(DMX)'!AK13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL14/'Input 3 - Macro-Debt data(DMX)'!AL13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM14/'Input 3 - Macro-Debt data(DMX)'!AM13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN14/'Input 3 - Macro-Debt data(DMX)'!AN13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO14/'Input 3 - Macro-Debt data(DMX)'!AO13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP14/'Input 3 - Macro-Debt data(DMX)'!AP13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ14/'Input 3 - Macro-Debt data(DMX)'!AQ13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR14/'Input 3 - Macro-Debt data(DMX)'!AR13*100","v":{"$error":"#VALUE!"}}]
["NFIP_R_GDP",652,0,0,0,"CP","Ghana","00:00:00",2024,2.7398858732625286,"(select)","High",0,0,0,"(select)",null,"Private Investment, constant price (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!K15/'Input 3 - Macro-Debt data(DMX)'!K13*100","v":21.827858589041782},{"$f":"'Input 3 - Macro-Debt data(DMX)'!L15/'Input 3 - Macro-Debt data(DMX)'!L13*100","v":23.264086937823777},{"$f":"'Input 3 - Macro-Debt data(DMX)'!M15/'Input 3 - Macro-Debt data(DMX)'!M13*100","v":13.887802540878205},{"$f":"'Input 3 - Macro-Debt data(DMX)'!N15/'Input 3 - Macro-Debt data(DMX)'!N13*100","v":14.290267651133206},{"$f":"'Input 3 - Macro-Debt data(DMX)'!O15/'Input 3 - Macro-Debt data(DMX)'!O13*100","v":19.250818035873998},{"$f":"'Input 3 - Macro-Debt data(DMX)'!P15/'Input 3 - Macro-Debt data(DMX)'!P13*100","v":14.198624779183886},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Q15/'Input 3 - Macro-Debt data(DMX)'!Q13*100","v":17.323500267711712},{"$f":"'Input 3 - Macro-Debt data(DMX)'!R15/'Input 3 - Macro-Debt data(DMX)'!R13*100","v":6.9075469733844734},{"$f":"'Input 3 - Macro-Debt data(DMX)'!S15/'Input 3 - Macro-Debt data(DMX)'!S13*100","v":11.841798838595379},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T15/'Input 3 - Macro-Debt data(DMX)'!T13*100","v":7.2753975511233024},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U15/'Input 3 - Macro-Debt data(DMX)'!U13*100","v":9.6865552679696343},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V15/'Input 3 - Macro-Debt data(DMX)'!V13*100","v":9.7691724316839181},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W15/'Input 3 - Macro-Debt data(DMX)'!W13*100","v":7.9840026531092567},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X15/'Input 3 - Macro-Debt data(DMX)'!X13*100","v":8.7587780640687178},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y15/'Input 3 - Macro-Debt data(DMX)'!Y13*100","v":9.5496692574671442},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z15/'Input 3 - Macro-Debt data(DMX)'!Z13*100","v":10.328761880368335},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA15/'Input 3 - Macro-Debt data(DMX)'!AA13*100","v":11.110485328032889},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB15/'Input 3 - Macro-Debt data(DMX)'!AB13*100","v":11.9940993664693},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC15/'Input 3 - Macro-Debt data(DMX)'!AC13*100","v":11.383517615170719},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD15/'Input 3 - Macro-Debt data(DMX)'!AD13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE15/'Input 3 - Macro-Debt data(DMX)'!AE13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF15/'Input 3 - Macro-Debt data(DMX)'!AF13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG15/'Input 3 - Macro-Debt data(DMX)'!AG13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH15/'Input 3 - Macro-Debt data(DMX)'!AH13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI15/'Input 3 - Macro-Debt data(DMX)'!AI13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ15/'Input 3 - Macro-Debt data(DMX)'!AJ13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK15/'Input 3 - Macro-Debt data(DMX)'!AK13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL15/'Input 3 - Macro-Debt data(DMX)'!AL13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM15/'Input 3 - Macro-Debt data(DMX)'!AM13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN15/'Input 3 - Macro-Debt data(DMX)'!AN13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO15/'Input 3 - Macro-Debt data(DMX)'!AO13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP15/'Input 3 - Macro-Debt data(DMX)'!AP13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ15/'Input 3 - Macro-Debt data(DMX)'!AQ13*100","v":{"$error":"#VALUE!"}},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR15/'Input 3 - Macro-Debt data(DMX)'!AR13*100","v":{"$error":"#VALUE!"}}]

{"sheet":"Output - Summary","index":84,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
[]
[null,"SUMMARY for DATABASE"]
["Basic Input Fields"]
[]
[null,"Country",{"$f":"Country","v":"Ghana"}]
[null,"IFS Code",{"$f":"Code","v":652}]
[null,"ISO Code",{"$f":"ISO","v":"GHA"}]
[null,"HIPC Status",{"$f":"'Input 1 - Basics'!C13","v":"CP"}]
[null,"First Year of Projection",{"$f":"ProjectionYear","v":2024}]
[null,"IMF program",{"$f":"'Input 1 - Basics'!C10","v":"Yes"}]
[null,"IDA operation",{"$f":"'Input 1 - Basics'!C11","v":"Yes"}]
[null,"IDA status",{"$f":"'Input 1 - Basics'!C12","v":"Blend"}]

{"sheet":"Output - Submit","index":85,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
["1 - Fill out the yellow cells below. Document ID Number, and EDMS Number, and the date Staff Report was issued to the Board should match the information in CyberDocs (click on blue icon 'i').\n2 - Make sure the template file is not in 'read-only' mode. Click 'Submit' to upload the finished DSA to the SPRDP database for all LIC DSAs (takes about 5 seconds).  A submission report will automatically be sent from your mailbox. \nOnce submitted, the report about the latest submission will appear below (lines 22-31)."]
[null,"**UNDER CONSTRUCTION**"]
["Final Data Input (once Staff Report has been issued to the Board)"]
[]
[null,"Country",{"$f":"Country","v":"Ghana"},""]
[null,"IFS Code",{"$f":"Code","v":652}]
[null,"ISO Code",{"$f":"ISO","v":"GHA"}]
[null,"HIPC Status",{"$f":"'Input 1 - Basics'!C13","v":"CP"}]
[null,"First Year of Projection",{"$f":"ProjectionYear","v":2024}]
[null,"Composite Indicator",{"$f":"'CI Summary'!C10","v":2.7398858732625286}]
[null,"Debt Carrying Capacity",{"$f":"'CI Summary'!B9","v":"Medium"}]
[]
[null,"Public debt over benchmark"]
[null,"Private debt vulnerability"]
[null,"Overall assessment required"]
[]
[null,"Enter Document ID Number, ex: EBS.12.42.Sup.1"]
[]
[null,"Enter EDMS Number, ex: 643521"]
[]
[null,"Enter the date Staff Report was issued to the Board as YYYY-MM-DD"]
[]
[null,"External debt ditress rating","(select)"]
[]
[null,"Has this DSA been published?"]
[]
[]
["Click to upload to SPRDP database of all LIC DSAs"]
[]
["Most recent DSA data submission report:"]
[null,"Date and time submitted:","2015-09-04T16:02:09"]
[null,"Country:","Chad"]
[null,"IFS Code:",628]
[null,"ISO Code:","TCD"]
[null,"HIPC Status","CP"]
[null,"First Year of Projection",2015]
[null,"CPIA",2.6000011111111099]
[null,"Remittances","Yes"]
[null,"Borderline case","No"]
[null,"Public debt over benchmark","No"]
[null,"Private debt vulnerability","No"]
[null,"Overall assessment required","No"]
[null,"Document ID:",7777777]
[null,"EDMS Number:",4444444]
[null,"Date of issue to the Board:","2015-06-06"]
[null,"External debt distress risk:","High"]
[null,"Publication Status:","Yes"]